| Stage | TPG | % of rev | JHX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.2B | 100.00% | $1.5B | 100.00% | JHX ×1.21 |
| Gross profit | $1.2B | 100.00% | $549M | 37.21% | TPG +62.8pp |
| Operating income | $185M | 15.17% | $218M | 14.76% | TPG +0.4pp |
| Pre-tax income | $322M | 26.36% | $157M | 10.67% | TPG +15.7pp |
| Net income | $264M | 21.61% | $104M | 7.07% | TPG +14.5pp |
| Stage | TPG | JHX | Gap · A − B |
|---|---|---|---|
| Revenue | $1.2B100.00% | $1.5B100.00% | JHX ×1.21 |
| Gross profit | 100.00%$1.2B | 37.21%$549M | TPG +62.8pp |
| Operating income | 15.17%$185M | 14.76%$218M | TPG +0.4pp |
| Pre-tax income | 26.36%$322M | 10.67%$157M | TPG +15.7pp |
| Net income |
| 21.61%$264M |
| 7.07%$104M |
| TPG +14.5pp |
No shared counterparties.