| Stage | JHX | % of rev | TPG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.4B | 100.00% | $1.2B | 100.00% | JHX ×1.17 |
| Gross profit | $562M | 39.38% | $1.2B | 100.00% | TPG +60.6pp |
| Operating income | $263M | 18.44% | $185M | 15.17% | JHX +3.3pp |
| Pre-tax income | $227M | 15.92% | $322M | 26.36% | TPG +10.4pp |
| Net income | $151M | 10.57% | $264M | 21.61% | TPG +11.0pp |
| Stage | JHX | TPG | Gap · A − B |
|---|---|---|---|
| Revenue | $1.4B100.00% | $1.2B100.00% | JHX ×1.17 |
| Gross profit | 39.38%$562M | 100.00%$1.2B | TPG +60.6pp |
| Operating income | 18.44%$263M | 15.17%$185M | JHX +3.3pp |
| Pre-tax income | 15.92%$227M | 26.36%$322M | TPG +10.4pp |
| Net income |
| 10.57%$151M |
| 21.61%$264M |
| TPG +11.0pp |
No shared counterparties.