Profile
MCW ROL SCI BFAM HRB FTDR
Company Name Mister Car Wash, Inc. Rollins, Inc. Service Corporation International Bright Horizons Family Solutions Inc. H&R Block, Inc. Frontdoor, Inc.
Sector Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical
Industry Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services
Market Cap $1.93B $28.08B $11.19B $6.73B $6.71B $4.29B
Employees 6.64K 20.00K 25.00K 32.05K 4.20K 2.12K
CEO John Lai Jerry E. Gahlhoff Jr. Thomas L. Ryan Stephen Howard Kramer Jeffrey J. Jones II William C. Cobb
Ratings
MCW ROL SCI BFAM HRB FTDR
Quant Rating Score 2 3 3 3 4 3
Quant Rating Sell Neutral Neutral Neutral Buy Neutral
Trading
MCW ROL SCI BFAM HRB FTDR
Last Close $5.67 $56.24 $78.93 $118.35 $50.13 $60.38
High 52 $8.5 $58.64 $88.6 $140.72 $64.46 $62.39
Low 52 $5.63 $45.65 $73.39 $104 $49.37 $37.07
Price vs. 52 Week High -33.29 % -4.09 % -10.91 % -15.9 % -22.23 % -3.22 %
Price vs. 52 Week Low 0.71 % 23.2 % 7.55 % 13.8 % 1.54 % 62.88 %
Total Return
MCW ROL SCI BFAM HRB FTDR
1 Month Return -9.28 % -1.88 % 3.72 % 5.04 % -8.9 % 3.43 %
3 Month Return -20.48 % -1.21 % 1.94 % -7.45 % -11.77 % 10.48 %
6 Month Return -33.22 % 7.35 % -2.56 % -8.72 % -8.04 % 32.76 %
9 Month Return -29.13 % 11.74 % -10.9 % 2.35 % -15.44 % 3.04 %
YTD Return -22.22 % 21.34 % -1.12 % 6.77 % -5.13 % 10.44 %
1 Year Return -13.3 % 12.26 % 0.77 % -14.9 % -21.24 % 26.98 %
3 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
5 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
Dividends
MCW ROL SCI BFAM HRB FTDR
Dividend Yield Percentage (TTM) - 1.14 % 1.55 % - 2.99 % -
Dividend Paid and Capex Coverage Ration (TTM) 0.98 % 1.95 % 1.82 % 3.72 % 2.44 % 10.77 %
Dividend Per Share (TTM) - 0.66 % 1.24 % - 1.5 % -
Payout Ratio (TTM) - 63.8 % 24.78 % - 32.57 % -
Profitability
MCW ROL SCI BFAM HRB FTDR
Gross Profit Margin TTM 66.14 % 51.8 % 26.41 % 23.67 % 44.53 % 53.94 %
Return on Assets TTM 2.8 % 15.39 % 4 % 4.51 % 18.56 % 11.83 %
Return on Equity TTM 8.53 % 35.93 % 44.12 % 13.1 % -180.23 % 107.98 %
Return on Capital Employed TTM 6.43 % 28.57 % 5.51 % 9.28 % 42.13 % 24.94 %
Net Income Per EBT TTM 73.8 % 74.21 % 102 % 73.09 % 77.52 % 76.95 %
EBT Per Ebit TTM 62.62 % 96.48 % 74.11 % 84.62 % 94.38 % 76.26 %
EBIT Per Revenue TTM 18.34 % 19.14 % 22.39 % 10.25 % 22.01 % 22.29 %
Cash Flow To Debt Ratio TTM 23.13 % 67.94 % 19.96 % 38.96 % 33.62 % 27.72 %
Receivables Turnover TTM 73.06 13.06 49.91 14.1 59.12 -
Payables Turnover TTM 11.18 23.32 - - 14.48 8.54
Inventory Turnover TTM 64.27 39.8 96.44 - - -
Fixed Asset Turnover TTM 57.54 % 651.03 % 161.7 % 210.08 % 573.08 % 2620 %
Asset Turnover TTM 33.08 % 112.28 % 23.62 % 71.19 % 115.23 % 90.47 %
Operating Cash Flow Per Share TTM 0.67 1.36 7.03 5.79 5.08 4.51
Free Cash Flow Per Share TTM -0.01 1.3 4.41 4.23 4.47 4.09
Cash Per Share TTM 8.13 % 25.39 % 178.59 % 312.67 % 734.08 % 758.43 %
Operating Cash Flow Sales Ratio TTM 21.15 % 18.4 % 23.68 % 11.9 % 18.1 % 17 %
Free Cash Flow Operating Cash Flow Ratio TTM -2.2 % 96.11 % 62.76 % 73.1 % 87.95 % 90.72 %
Cash Flow Coverage Ratios TTM 23.13 % 67.94 % 19.96 % 38.96 % 33.62 % 27.72 %
Price To Free Cash Flows Ratio TTM -403.61 44.46 17.72 27.73 11.21 14.15
Price To Operating Cash Flows Ratio TTM 8.81 42.72 11.34 20.43 9.86 13.06
Price Cash Flow Ratio TTM 8.81 42.72 11.34 20.43 9.86 13.06
Income Statement (TTM)
MCW ROL SCI BFAM HRB FTDR
Revenue $0.99B $3.39B $4.19B $2.69B $3.76B $1.84B
Gross Profit $0.7B $1.67B $1.09B $0.62B $1.67B $0.95B
Gross Profit Ratio 70.78% 49.35% 26.05% 23.07% 44.53% 51.65%
EBITDA $0.18B $0.77B $1.26B $0.34B $0.98B $0.41B
Net Income $0.07B $0.47B $0.52B $0.14B $0.61B $0.24B
EPS Diluted 0.21 0.96 3.53 2.4 4.39 3.01
Balance Sheet (MRQ)
MCW ROL SCI BFAM HRB FTDR
Long Term Debt $1.81B $0.69B $4.8B $1.66B $1.47B $1.19B
Total Liabilities $2.1B $1.49B $15.7B $2.57B $3.18B $1.87B
Total Equity $1B $1.33B $1.68B $1.28B $0.09B $0.24B
Total Investments $0B $0B $7.32B $0.05B $0.05B $0.05B
Total Debt $1.87B $0.81B $4.92B $1.79B $2.03B $1.22B
Total Assets $3.1B $2.82B $17.38B $3.85B $3.26B $2.11B
Cash Flow Statement (TTM)
MCW ROL SCI BFAM HRB FTDR
Net Income $0.07B $0.47B $0.52B $0.14B $0.61B $0.24B
Inventory $0B $-0.01B $0B $0B $0B $0B
Dividends Paid $0B $-0.3B $-0.17B $0B $-0.2B $0B
Operating Cash Flow $0.25B $0.61B $0.94B $0.34B $0.68B $0.27B
Capital Expenditure $-0.33B $-0.03B $-0.39B $-0.1B $-0.08B $-0.04B
Related Stocks
Ticker Name Price
BFAM Bright Horizons Family Solutions Inc. 118.01
CSV Carriage Services, Inc. 43.77
DSEY Diversey Holdings, Ltd. 8.395
EJH E-Home Household Service Holdings Limited 1.1295
EM Smart Share Global Limited 1.315
FTDR Frontdoor, Inc. 60.74
HRB H&R Block, Inc. 50.36
IVP Inspire Veterinary Partners, Inc. 0.9306
MED Medifast, Inc. 14.07
MRM MEDIROM Healthcare Technologies Inc. 1.82
NEBCU Rover Group, Inc. 11
RGS Regis Corporation 22.15
ROL Rollins, Inc. 56.52
ROVR Rover Group, Inc. 10.995
SCI Service Corporation International 79.28
STON StoneMor Inc. 3.53
TMX Terminix Global Holdings, Inc. 37.87
TRNR Interactive Strength Inc. 4.14
WW WW International, Inc. 31.98
XSPA XpresSpa Group, Inc. 0.655
ETFs With Exposure to MCW
Ticker ETF Name Weight Percentage Price
IWM iShares Russell 2000 ETF 0.02069 235.19
VTI Vanguard Total Stock Market Index Fund 0.00093 318.1
IJR iShares Core S&P Small-Cap ETF 0.04 118.06
IWD iShares Russell 1000 Value ETF 0.00249 201.65
IWF iShares Russell 1000 Growth ETF 0.00235 445.62
SCHB Schwab U.S. Broad Market ETF 0.000974204 24.925
VT Vanguard Total World Stock Index Fund 0.00049 133.735
ITOT iShares Core S&P Total U.S. Stock Market ETF 0.00111 141.32
IWB iShares Russell 1000 ETF 0.0011 354.54
HDGE AdvisorShares Ranger Equity Bear ETF -2 16.005
VB Vanguard Small Cap Index Fund 0.00873 252.58
SCHA Schwab U.S. Small-Cap ETF 0.0137134 27.305
IWN iShares Russell 2000 Value ETF 0.00545 174.01
IWR iShares Russell Mid-Cap ETF 0.00526 96.03
IWS iShares Russell Mid-Cap Value ETF 0.00686 138.53
IWV iShares Russell 3000 ETF 0.0007 367.325
IWP iShares Russell Mid-Cap Growth ETF 0.01393 142.87
SPSM SPDR Portfolio S&P 600 Small Cap ETF 0.03724 46.025
IWO iShares Russell 2000 Growth ETF 0.0356 307.55
EZM WisdomTree U.S. MidCap Earnings Fund 0.0004499 66.12
VBK Vanguard Small Cap Growth Index Fund 0.02003 293.08
PRFZ Invesco FTSE RAFI US 1500 Small-Mid ETF 0.015 44.635
IJT iShares S&P Small-Cap 600 Growth ETF 0.04 140.99
VXF Vanguard Extended Market Index Fund 0.00735 205.78
IJS iShares S&P Small-Cap 600 Value ETF 0.04 109.56
HDG ProShares Hedge Replication ETF 0.00286364 50.54
SPTM SPDR Portfolio S&P 1500 Composite Stock Market ETF 0.000789 78.235
VCR Vanguard Consumer Discretionary Fund 0.03026 385.67
UWM ProShares Ultra Russell2000 0.0154107 44.05
SLY SPDR S&P 600 Small Cap ETF 0.073366 85.46
SLYV SPDR S&P 600 Small Cap Value ETF 0.042439 87.9
PSCD Invesco S&P SmallCap Consumer Discretionary ETF 0.274 111.545
VTHR Vanguard Russell 3000 Index Fund 0.00101 285.32
VONV Vanguard Russell 1000 Value Index Fund 0 88.47
ONEQ Fidelity Nasdaq Composite Index ETF 0.01 84.5
SLYG SPDR S&P 600 Small Cap Growth ETF 0.033435 93.95
FDIS Fidelity MSCI Consumer Discretionary Index ETF 0.0311702 100.115
FNY First Trust Mid Cap Growth AlphaDEX Fund 0.12 87.865
FTLS First Trust Long/Short Equity ETF -0.09 67.6
TILT FlexShares Morningstar US Market Factors Tilt Index Fund 0.003 236.175
URTY ProShares UltraPro Russell2000 0.0117328 49.09
VIOG Vanguard S&P Small-Cap 600 Growth Index Fund 0.03715 121.185
FYT First Trust Small Cap Value AlphaDEX Fund 0.15 56.55
VTWV Vanguard Russell 2000 Value Index Fund 0.00485 153.41
EES WisdomTree U.S. SmallCap Earnings Fund 0.10819 55.93
CSA VictoryShares US Small Cap Volatility Wtd ETF 0.155525 66.1625
CSF VictoryShares US Discovery Enhanced Volatility Wtd ETF 0.0371734 51.03
EQAL Invesco Russell 1000 Equal Weight ETF 0.051 51.78
EWSC Invesco S&P SmallCap 600 Equal Weight ETF 0.15 67.42
FAB First Trust Multi Cap Value AlphaDEX Fund 0.03 87.785
FAD First Trust Multi Cap Growth AlphaDEX Fund 0.07 155.04
FLQS Franklin LibertyQ U.S. Small Cap Equity ETF 0.04 43.835
FXD First Trust Consumer Discretionary AlphaDEX Fund 0.27 68.7
FYC First Trust Small Cap Growth AlphaDEX Fund 0.35 86.9
FYX First Trust Small Cap Core AlphaDEX Fund 0.19 107.25
IYC iShares US Consumer Discretionary ETF 0.00985 103.425
ISCB iShares Morningstar Small-Cap ETF 0.01082 62.5415
ISCG iShares Morningstar Small-Cap Growth ETF 0.01475 52.935
ISCV iShares Morningstar Small-Cap Value ETF 0.00768 66.77
MMTM SPDR S&P 1500 Momentum Tilt ETF 0.000872 274.18
OMFL Invesco Russell 1000 Dynamic Multifactor ETF 0.016 59.285
OMFS Invesco Russell 2000 Dynamic Multifactor ETF 0.017 43.14
ONEV SPDR Russell 1000 Low Volatility Focus ETF 0.003923 133.58
PBSM Invesco PureBeta MSCI USA Small Cap ETF 0.016 31.9152
PSC Principal U.S. Small-Cap Multi-Factor ETF 0.0507634 55.555
RWJ Invesco S&P SmallCap 600 Revenue ETF 0.059 47.84
SAA ProShares Ultra SmallCap600 0.0289998 25.32
SMMD iShares Russell 2500 ETF 0.00974 72.65
USLB Invesco Russell 1000 Low Beta Equal Weight ETF 0.18 35.72
VIOO Vanguard S&P Small-Cap 600 Index Fund 0.04012 109.42
VIOV Vanguard S&P Small-Cap 600 Value Index Fund 0.0437 94.31
VLU SPDR S&P 1500 Value Tilt ETF 0.004367 201.489
VONE Vanguard Russell 1000 Index Fund 0 293.135
VONG Vanguard Russell 1000 Growth Index Fund 0 114.65
VTWG Vanguard Russell 2000 Growth Index Fund 0.03782 224.225
VTWO Vanguard Russell 2000 Index Fund 0.02167 95.14
XAW.TO iShares Core MSCI All Country World ex Canada Index ETF 0 48.33
XUU.TO iShares Core S&P U.S. Total Market Index ETF 0 65.39
XUH.TO iShares Core S&P U.S. Total Market Index ETF (CAD-Hedged) 0 52.4
XTR.TO iShares Diversified Monthly Income ETF 0 11.515
XSU.TO iShares U.S. Small Cap Index ETF (CAD-Hedged) 0.02 44.85
PZW.TO Invesco FTSE RAFI Global Small-Mid ETF 0.0074 40.22
VTSIX Vanguard Tax-Managed Funds - Vanguard Tax-Managed Small-Cap Fund 0.03753 97.01
VTMSX Vanguard Tax Managed Small Cap Fund 0.05 96.79
VITNX Vanguard Institutional Total Stock Market Index Fund Institutional Shares 0.00101 108.86
VITPX Vanguard Institutional Total Stock Market Index Fund Institutional Plus Shares 0 108.85
VTCIX Vanguard Tax-Managed Funds - Vanguard Tax-Managed Capital Appreciation Fund 0.01 166.37
VTCLX Vanguard Tax-Managed Capital Appreciation Fund 0.01 334.84
VBAIX Vanguard Balanced Index Fund Institutional Shares 0.00058 51.65
VBIAX Vanguard Balanced Index Fund Admiral Shares 0.00058 51.64
VBINX Vanguard Balanced Index Fund Investor Shares 0 51.64
ESGV Vanguard ESG U.S. Stock ETF 0.00111 114.5
BKSE BNY Mellon US Small Cap Core Equity ETF 0.03 107.56
BBMC JPMorgan BetaBuilders U.S. Mid Cap Equity ETF 0.02 103.33
XBAL.TO iShares Core Balanced ETF Portfolio 0 32.01
XCNS.TO iShares Core Conservative Balanced ETF Portfolio 0 24.62
XEQT.TO iShares Core Equity ETF Portfolio 0 37.3
XGRO.TO iShares Core Growth ETF Portfolio 0 33.05
XINC.TO iShares Core Income Balanced ETF Portfolio 0 20.93
XSMC.TO iShares S&P U.S. Small-Cap Index ETF 0.04 32.42
XSMH.TO iShares S&P U.S. Small-Cap Index ETF (CAD-Hedged) 0.04 28.75
DFAU Dimensional US Core Equity Market ETF 0.00349849 44.415
SMLE Xtrackers S&P SmallCap 600 ESG ETF 0.113078 27.12
XJR iShares ESG Screened S&P Small-Cap ETF 0.04 42.6101
DFUS Dimensional U.S. Equity ETF 0.00106502 70.16
DFAT Dimensional U.S. Targeted Value ETF 0.0340008 58.795
DFAS Dimensional U.S. Small Cap ETF 0.042001 68.35
DFAC Dimensional U.S. Core Equity 2 ETF 0.00606812 37.755
VTSAX Vanguard Total Stock Market Index Fund 0 155.81
CLSE Convergence Long/Short Equity ETF -0.06 24.505
CUS1.L iShares VII PLC - iShares MSCI USA Small Cap UCITS ETF USD (Acc) 0.00204 41642.5
FGLS.L Fidelity Sustainable Research Enhanced Global Equity UCITS ETF 0.0397589 7.758
R2US.L SPDR Russell 2000 US Small Cap UCITS ETF 0.019717 68.42
WDSC.L SPDR MSCI World Small Cap UCITS ETF 0.00413 121.54
WSML.L iShares MSCI World Small Cap UCITS ETF 0.00612 8.6
JMEE JPMorgan Market Expansion Enhanced Equity ETF 0.02 62.82
VSCIX Vanguard Small-Cap Index Fund Institutional Shares 0.00873 121.48
VIEIX Vanguard Extended Market Index Fund Institutional Shares 0.00735 157.18
VITSX Vanguard Total Stock Market Index Fund 0 155.84
DFSV Dimensional US Small Cap Value ETF 0.00587945 32.36
DFUV Dimensional US Marketwide Value ETF 0.00650828 44.425
USSC.L SPDR MSCI USA Small Cap Value Weighted UCITS ETF 0.006312 74.15
ISP6.L iShares S&P Small Cap 600 UCITS ETF USD (Dist) 0.03642 7062
USML.L Invesco S&P SmallCap 600 UCITS ETF 0.04 68.15
MIDD.L iShares FTSE 250 UCITS ETF 0.01 2012.5
XRS2.F Xtrackers Russell 2000 UCITS ETF 0.0191141 318.35
FGLR.L Fidelity Sustainable Research Enhanced Global Equity UCITS ETF 0.0397589 10.481
SC0K.DE Invesco Russell 2000 UCITS ETF 0.0208 102.56
NAESX Vanguard Small Cap Index Fund 0.01 121.46
STXK Ea Series Trust - Strive 2000 ETF 0.02 32.83
DFSU Dimensional US Sustainability Core 1 ETF 0.00753463 41.295
IUSN.DE iShares MSCI World Small Cap UCITS ETF 0.00612 7.355
ESIX SPDR S&P SmallCap 600 ESG ETF 0.094899 31.66
VCDAX Vanguard Consumer Discretionary Index Fund Admiral Shs 0.03026 201.85
SWTSX Schwab Total Stock Market Index Fd Select Shs a Series of Schwab Capit 0.00141712 15.75
VEXAX Vanguard Extended Market Index Fd Admiral Shs 0.00735 157.19
VSGAX Vanguard Small-Cap Growth Index Fd Admiral 0.02003 103.74
CUSS.L iShares VII PLC - iShares MSCI USA Small Cap ESG Enhanced UCITS ETF USD (Acc) 0.00204 562.3
WOSC.L SPDR MSCI World Small Cap UCITS ETF 0.00413 90.04
RTYS.L Invesco Russell 2000 UCITS ETF 0.0208 119.95
V3AB.L Vanguard Funds Public Limited Company - Vanguard ESG Global All Cap UCITS ETF 0.00028 5.3985
SXRG.DE iShares VII PLC - iShares MSCI USA Small Cap ESG Enhanced UCITS ETF USD (Acc) 0.00204 480.65
VEXPX Vanguard Explorer Fd 0.01 119.94
V3AM.L Vanguard ESG Global All Cap UCITS ETF 0.00028 5.066
XRSG.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.0191141 25757
V3AA.L Vanguard Funds Public Limited Company - Vanguard ESG Global All Cap UCITS ETF 0.00028 7.295
BBSC JPMorgan BetaBuilders U.S. Small Cap Equity ETF 0.04 72.4
IUS3.DE iShares S&P Small Cap 600 UCITS ETF USD (Dist) 0.03642 81.55
IDP6.L iShares S&P Small Cap 600 UCITS ETF USD (Dist) 0.03642 95.39
XRSU.L Xtrackers (IE) Public Limited Company - Xtrackers Russell 2000 UCITS ETF 0.0191141 347.945
ZPRR.DE SPDR Russell 2000 US Small Cap UCITS ETF 0.019717 58.51
ZPRS.DE SPDR MSCI World Small Cap UCITS ETF 0.00413 103.92
ZPRV.DE SPDR MSCI USA Small Cap Value Weighted UCITS ETF 0.006312 63.39
R2SC.L SPDR Russell 2000 US Small Cap UCITS ETF 0.019717 50.69
WLDS.L iShares MSCI World Small Cap UCITS ETF 0.00612 6.372
V3AL.L Vanguard Funds Public Limited Company - Vanguard ESG Global All Cap UCITS ETF 0.00028 6.843
VSMAX Vanguard Small Cap Index Fd Admiral Shs 0.00873 121.48
XRS2.DE Xtrackers Russell 2000 UCITS ETF 0.0191141 297.3
USFM.L UBS (Irl) ETF plc - MSCI USA Select Factor Mix UCITS ETF (USD) A-dis 0.0016 2731.5
USUE.DE UBS (Irl) ETF plc - MSCI USA Select Factor Mix UCITS ETF (USD) A-acc 0.0016 35.125
VTWAX Vanguard Total World Stock Index Fund Admiral Shares 0.00049 47.61
JKK iShares Morningstar Small-Cap Growth ETF 0.01475 307.42
QVMS Invesco S&P SmallCap 600 QVM Multi-factor ETF 0.046 28.0597
JKJ iShares Morningstar Small-Cap ETF 0.01082 231.193
AVSC Avantis U.S. Small Cap Equity ETF 0.07 56.99
PLTL Principal US Small-Cap Adaptive Multi-Factor ETF 0.0466059 22.145
JKL iShares Morningstar Small-Cap Value ETF 0.00768 172.726
VMNFX Vanguard Market Neutral Fund -5.76 13.86
NIR Near Intelligence, Inc. 0.04 0.033
IJR.AX iShares S&P Small-Cap ETF 0.04 181.6
DCOR Dimensional ETF Trust 0.00621374 70.325
VEMPX Vanguard Extended Market Index InstlPlus 0.00735 387.89
CSUSS.MI iShares VII PLC - iShares MSCI USA Small Cap ESG Enhanced UCITS ETF USD (Acc) 0.00204 480.46
R1VL.L iShares Russell 1000 Value UCITS ETF 0.00249 33.445
USFMDN.MX UBS (Irl) ETF Public Limited Company - MSCI USA Select Factor Mix UCITS ETF 0.0016 382
GVUS Goldman Sachs ETF Trust - Goldman Sachs MarketBeta Russell 1000 Value Equity ETF 0 51.8056
VSMPX Vanguard Total Stock Mkt Idx Instl Pls 0.00093 292.34
QSML WisdomTree U.S. SmallCap Quality Growth Fund 0.23709 28.095
SWMCX Schwab Capital Trust - Schwab U.S. Mid-Cap Index Fund 0.00470189 14.58
VSGIX Vanguard Small Cap Growth Index I 0.02003 83.08
VTWIX Vanguard Total World Stock Index I 0.00049 274.47
RSSL Global X Funds 0.02 92.36
EBIT Harbor ETF Trust - Harbor AlphaEdge Small Cap Earners ETF 0.0686533 34.05
DXUV Dimensional ETF Trust 0.0179349 57.5
RFLR Innovator ETFs Trust 0.03 27.125
WSML iShares MSCI World Small-Cap ETF 0.00691 29.6089
Unlock