Competition & Peer Data API & CSV Delivery Connect to AI Assistant via MCP

Msc Industrial Direct Co Inc's Competitiveness

A competitive positioning analysis and financial ratio benchmarking of Msc Industrial Direct Co Inc (MSM) against its publicly traded competitors: sales growth, net income, profitability, valuation and market share, plus each peer's market capitalization, revenue, income and employees. Free below: the top 5 peers. Subscriber access adds the full competitor list and CSV downloads.

Peer Data As of Q3 2026
Competitors Tracked
4
Publicly traded peers
Peer Group Market Share
8.30 %
vs 8.57 % a year ago
Revenue Growth Y/Y
7.86 %
Peers: 11.60 %
Net Margin
7.67 %
Peers: 10.19 %

Key Findings: Msc Industrial Direct Co Inc vs Its Competitors

  • TTM: Trailing 12-month revenue of 3,909M vs 42,670M combined for tracked competitors (8.4% combined share).
  • Trending: Latest-quarter revenue run-rate is accelerating (+7.1% annualized vs trailing 12 months), vs accelerating (+8.4%) for its tracked peer group.
  • Growth: Msc Industrial Direct Co Inc generated 7.9% revenue growth year over year in Q3 2026, vs 11.6% for its tracked competitors combined.
  • Profitability: Its 7.7% net margin compares with 10.2% for the peer group.
  • Scale: Msc Industrial Direct Co Inc ranks #14 of 45 companies by market capitalization in the Broadcasting Media & Cable TV industry, holding 0.7% of industry market cap.
  • Peer revenue share: Msc Industrial Direct Co Inc accounted for 8.3% of combined revenue among its tracked peer group, down from 8.6% a year earlier.
  • Peer differentiation: Revenue per employee of $0.54M compares with $0.69M for the peer group (0.8x).

Every figure above is sourced and cited in detail further down this page (Market Structure, Profitability & Cost Structure, Productivity vs Peers).

MSM Sales vs. its Competitors, Q3 2026

Msc Industrial Direct Co Inc reported revenue growth of 7.86 % year on year in Q3 2026, below its competitors' combined revenue growth of 11.60 %.

With a net margin of 7.67 %, Msc Industrial Direct Co Inc reported lower profitability than its competitors (10.19 %).

Msc Industrial Direct Co Inc generated 8.30 % of the combined sales of its peer group, down from 8.57 % a year earlier.

API endpoints for this dataset
https://api.csimarket.com/api/v1/companies/MSM/competitors
https://api.csimarket.com/api/v1/companies/MSM/relationships
https://api.csimarket.com/api/v1/companies/MSM/similar
Programmatic access for models, analytics, and integration workflows.

Msc Industrial Direct Co Inc vs. its Competitors, Q3 2026

Revenue growth, year on year

Msc Industrial Direct Co Inc +7.9 %
Competitors combined +11.6 %

Net income growth, year on year

Msc Industrial Direct Co Inc +41.3 %
Competitors combined +17.7 %

Net margin

Msc Industrial Direct Co Inc +7.7 %
Competitors combined +10.2 %

Revenue run-rate vs trailing 12 months

Msc Industrial Direct Co Inc +7.1 %
Competitors combined +8.4 %

TTM net margin

Msc Industrial Direct Co Inc +5.9 %
Competitors combined +9.2 %

TTM = trailing twelve months. Run-rate annualizes the latest quarter (×4) and compares it to TTM. In millions of $. High-Confidence Competitors are named as a competitor directly in an SEC filing; Similar-Size Competitors are the closest peers by market-cap rank within the same industry; Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC, all independent of the competitor list.

Competitor Financial Benchmarking - TTM Commercial

TTM revenue, latest-quarter run-rate and net income/margin benchmarked across Msc Industrial Direct Co Inc and its 4 competitor groupings. Available under Commercial License.

Entity TTM Revenue Latest Q ×4 Rev Run-rate vs TTM TTM Net Income TTM Net Margin
Msc Industrial Direct Co Inc $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitors combined $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Similar-Size Competitors (9) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Similar Growth & Profitability (5) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitor Financial Benchmarking

TTM revenue, run-rate and net margin benchmarking across Msc Industrial Direct Co Inc's competitor groups requires a Commercial License.

For context: the Broadcasting Media & Cable TV industry grew revenue 4.6% year over year, combined, vs 7.9% for Msc Industrial Direct Co Inc. Msc Industrial Direct Co Inc's share of combined industry revenue moved from 0.56% to 0.58%, a gain of 0.02 percentage points.

Msc Industrial Direct Co Inc's Competitor Quality Breadth

Share of each group, trailing 12 months: profitable (net margin > 0), expanding (revenue growth > 0), growing faster than the industry's own median, and financially distressed (Piotroski F-Score of 2 or below).

Entity Profitable Expanding Above Industry Growth Distressed
Msc Industrial Direct Co Inc Yes Yes Yes No
Competitors combined (4) 100% 100% 100% 25%
Similar-Size Competitors (10) 88% 88% 88% 40%
Similar Growth & Profitability (8) 87.50 % (7 of 8) 87.50 % (7 of 8) 87.50 % (7 of 8) 28.60 % (2 of 7)

Source: CSIMarket API, trailing 12 months. Altman Z-Score is not shown here: it is not populated in the underlying data for any company. Percentages are of companies in each group that report the relevant metric, not of the full group size.

Market Share of the Peer Group, Q3 2026

8.3%market share
  • Msc Industrial Direct Co Inc8.3%
  • Competitors combined91.7%

Share of combined quarterly revenue of Msc Industrial Direct Co Inc and its 4 tracked competitors.

See Msc Industrial Direct Co Inc's full market share breakdown »

MSM Stock Performance relative to its Competitors

MSM Competitors (weighted) Percent change over the selected range

Msc Industrial Direct Co Inc's Share Price Performance vs Peer Groups

Trailing 12-month total share price return, and the share of each group that outperformed the U.S.A. 500 over the same period. Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC.
33.3%beat U.S.A. 500
Competitors Combined
(1 of 3)
33.3%beat U.S.A. 500
Similar-Size
(3 of 9)
40%beat U.S.A. 500
Similar Growth & Profitability
(2 of 5)
Entity TTM Share Price Return
(group: median)
vs U.S.A. 500
Msc Industrial Direct Co Inc 36.60 % Outperformed
Competitors combined (3) 40.4% 63.2%
High-Confidence Competitors (0) 40.4% 63.2%
Similar-Size Competitors (9) 40.4% 63.2%
Similar Growth & Profitability (5) 40.4% 63.2%
Peer Group Share Price Returns

TTM share price return and U.S.A. 500 outperformance for Msc Industrial Direct Co Inc's competitor groups requires a Commercial License.

Source: CSIMarket API (daily market-structure computation). Outperformance is trailing-12-month total return vs the U.S.A. 500 over the same window, not risk-adjusted.

MSM Stock Performance relative to Similar-Size Competitors

MSM Similar-Size Competitors (equal-weighted, 10) Percent change over the selected range

MSM Stock Performance relative to Similar Growth & Profitability Competitors

MSM Similar Growth & Profitability Competitors (equal-weighted, 8) Percent change over the selected range

5 Best-Performing Tracked Competitors, Trailing 12 Months

#CompetitorTTM Share Price Returnvs U.S.A. 500
1 W w Grainger Inc 282.9% Outperformed
2 Global Industrial Company 282.9% Outperformed
3 Fastenal Co 282.9% Outperformed
Best-Performing Competitor Returns

TTM share price return and U.S.A. 500 outperformance for Msc Industrial Direct Co Inc's best-performing tracked competitors requires a Commercial License.

Source: CSIMarket API, trailing 12 months.

Msc Industrial Direct Co Inc's Comment on Competition and Industry Peers

The MRO supply industry is large, fragmented, and highly competitive. Competition arises from traditional distribution channels, including retail outlets, dealers, wholesalers, regional and national distributors with direct sales forces, manufacturers of MRO supplies, large warehouse stores, and large direct mail distributors. The online distribution sector also presents significant competition from both traditional distributors and web-based e-commerce companies. New entrants may further increase competition. Although the industry remains fragmented, it is expected to become more concentrated over time, potentially intensifying competitive dynamics.

Publicly Traded Peers of Msc Industrial Direct Co Inc

Revenue and income for trailing 12 months, in millions of $, except employees
Company Market Cap Revenues Income Employees
Msc Industrial Direct Co Inc 6,855.42 3,909.33 229.76 7,284
W w Grainger Inc 59,227.50 18,845.00 1,981.00 25,000
Fastenal Co 58,330.75 8,749.30 1,352.00 24,489
Global Industrial Company 1,617.39 1,436.60 87.10 1,980
Graybar Electric Company Inc - 13,639.30 493.90 10,000
SUBTOTAL 126,031.05 46,579.53 4,143.76 68,753

Sources: Msc Industrial Direct Co Inc's official press releases and regulatory filings; CSIMarket.com's market research; and the financial filings and press releases of the other companies cited.
Updated on:
Focus of this report: publicly traded companies. Ten additional tables on Msc Industrial Direct Co Inc versus competitors, including market share analysis, are in the navigation menu under Competition. To download the tables, please subscribe.

Msc Industrial Direct Co Inc's Business Segment Mix vs Peers

Revenue by operating segment or division, as named and reported by each company. Segment names are the filer's own and are not standardized across companies. Do not assume a same-named or similarly-named segment is defined identically between two companies. Shares are of each company's own total revenue and are not required to sum to 100% (intersegment revenue, unallocated items).
Company Largest Segment 2nd Segment 3rd Segment
W w Grainger Inc High-Touch Solutions (n.a.) 79.01 % Endless Assortment 20.99 % -
Fastenal Co Reportable Segment, Aggregation before Other Operating 82.53 % - -
Global Industrial Company Reportable 100.00 % - -

Source: operating segment revenue as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API, leaf-level reportable segments only (parent roll-up segments are excluded where sub-segments are separately disclosed).

Msc Industrial Direct Co Inc's Productivity vs Peers Comparison

Revenue and income per employee, trailing 12 months, in $; market cap in millions of $
CompanyMarket CapRevenue / EmployeeIncome / Employee
Msc Industrial Direct Co Inc 6,855 536,701 31,543
W w Grainger Inc 59,227 753,800 79,240
Fastenal Co 58,331 357,275 55,208
Global Industrial Company 1,617 725,556 43,990
Graybar Electric Company Inc - 1,363,930 49,390
PEERS TOTAL 119,176 694,174 63,674

Msc Industrial Direct Co Inc's Geographic Revenue Exposure vs Peers

Revenue by country/region as reported in each company's most recent filing. Disclosure granularity varies by filer (some report by country, others by broad region) and is shown as disclosed.
Company Largest Market 2nd Market 3rd Market
W w Grainger Inc United States 81.86 % Japan 12.55 % Canada 4.00 %
Fastenal Co Non-North America 3.49 % - -
Global Industrial Company United States 93.69 % Canada 6.31 % -

Source: revenue geography as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API. Percentages are of that company's own total consolidated revenue for its most recent reported period.

Msc Industrial Direct Co Inc's Position in Industry Market Structure

Market-capitalization share and concentration across all 42 companies in Msc Industrial Direct Co Inc's industry classification, broader than the peer set above. Market cap in millions of $.

Msc Industrial Direct Co Inc ranks #14 of 42 companies by market capitalization in its industry, holding 0.74 % of total industry market cap. The industry's Herfindahl-Hirschman Index (HHI) is 1,657, indicating a moderately concentrated market structure (U.S. antitrust guidance: below 1,500 unconcentrated, 1,500 to 2,500 moderately concentrated, above 2,500 highly concentrated).

Rank Company Market Cap Industry Share
1 Netflix Inc 295,010 31.85 %
2 Liberty Media Corporation 164,578 17.77 %
3 Spotify Technology S a 104,730 11.31 %
4 Warner Bros Discovery Inc 79,568 8.59 %
5 Comcast corporation 1,234 5.2%
6 Everpure Inc 1,234 5.2%
7 Fox Corporation 1,234 5.2%
8 Tencent Music Entertainment Group 1,234 5.2%
9 Roku Inc 1,234 5.2%
10 Charter Communications Inc 1,234 5.2%
14 Msc Industrial Direct Co Inc 6,839 0.74 %
Full Industry Market Structure

Market cap and industry share for the rest of Msc Industrial Direct Co Inc's industry peers requires a Commercial License.

Source: CSIMarket API (daily market-structure computation) across CSIMarket's industry classification, market capitalization as of 2026-09-28.

Msc Industrial Direct Co Inc's Same-Size Peers & Stock Performance

Peers chosen by closeness in market-cap rank within the same industry classification (not the named-competitor list above). Trailing 12-month total return, 3-month price momentum, beta and Sharpe ratio vs the broad U.S. market.
Rank Company Market Cap TTM Return 3M Momentum Beta Sharpe (1Y)
9 Roku Inc 23,190 55.60 % 7.07 % 1.93 1.16
10 Charter Communications Inc 13,508 -58.60 % -18.36 % 0.70 -1.52
11 Rogers Communications Inc 13,025 -10.69 % -0.92 % 0.32 -0.43
12 Paramount Skydance Corporation 11,514 -47.04 % -3.51 % 0.61 -1.06
13 Sirius Xm Holdings Inc 1,234 12.3% 4.5% 1.10 0.80
14 Msc Industrial Direct Co Inc 6,839 36.55 % -0.79 % 0.81 1.16
15 Nexstar Media Group Inc 1,234 12.3% 4.5% 1.10 0.80
16 Versant Media Group Inc 1,234 12.3% 4.5% 1.10 0.80
17 Liberty Global Ltd 1,234 12.3% 4.5% 1.10 0.80
18 Dxp Enterprises Inc 1,234 12.3% 4.5% 1.10 0.80
19 Adeia Inc 1,234 12.3% 4.5% 1.10 0.80
Full Same-Size Peer Performance

Market cap, return, momentum, beta and Sharpe ratio for the rest of Msc Industrial Direct Co Inc's same-size peers requires a Commercial License.

Source: CSIMarket API (daily market-structure computation); returns and risk metrics as of 2026-09-28. Beta and Sharpe ratio are versus the broad U.S. equity market, not this industry.

Msc Industrial Direct Co Inc's Profitability & Cost Structure

Trailing 12-month margins from SEC-filed financials. Operating margin is compared to the Broadcasting Media & Cable TV industry median; gross margin, EBITDA margin and capital intensity are compared to the live industry average (64 companies). See the full Broadcasting Media & Cable TV industry profitability benchmarks.
Metric Company Industry Difference
Gross Margin 29.81 % 46.38 % (avg) -16.6 pp
Operating Margin 8.49 % industry median +5.4 pp
EBITDA Margin 12.23 % 7.12 % (avg) +5.1 pp
Capital Intensity (Capex / Revenue) - 6.60 % (avg) -

Source: CSIMarket API, trailing 12 months. SG&A and R&D as a share of revenue have limited coverage as this data is backfilled and appear only where reported. Higher capital intensity is not inherently negative; it reflects the industry's asset requirements.

Msc Industrial Direct Co Inc's Valuation vs Competitive Position

Valuation multiples vs the Broadcasting Media & Cable TV industry average (64 companies, excluding loss-making/negative-equity outliers), alongside returns on capital for context on whether a premium or discount lines up with measurably stronger or weaker returns. See the full Broadcasting Media & Cable TV industry valuation benchmarks.
Metric Company Industry Average Difference
P/E 25.6x 22.7x +2.9x
EV / EBITDA 13.6x 18.1x -4.4x
P/B 4.2x 3.7x +0.6x
Return on Equity 16.42 % industry aggregate 0.29 %
Return on Invested Capital 9.93 % 7.30 % (avg) 2.63 %

Source: CSIMarket API, trailing 12 months. A valuation premium or discount is not, by itself, a judgment of over- or under-valuation. Compare it against the return and growth context shown elsewhere on this page.

Msc Industrial Direct Co Inc's Multi-Year Financial Trajectory

Fiscal-year revenue growth, operating margin, return on invested capital and P/E, as reported in SEC filings.
Metric 20182019202020212022202320242025
Revenue Growth 10.00 %2.72 %-6.41 %5.70 %14.45 %5.42 %-5.23 %0.28 %
Operating Margin 12.99 %11.54 %10.01 %10.20 %13.00 %11.72 %9.51 %8.03 %
Return on Invested Capital 13.58 %11.64 %9.99 %11.39 %14.71 %14.05 %11.02 %9.21 %
P/E 13.6x14.8x20.5x19.2x13.0x16.7x19.7x23.7x

Source: CSIMarket API, fiscal-year figures. P/E is this company's own historical ratio at each fiscal year end and can swing sharply around an earnings trough: that is real, not a data error.

Msc Industrial Direct Co Inc's Strategic Group Map

Every company in Msc Industrial Direct Co Inc's industry and named-competitor list, plotted by trailing 12-month revenue growth and operating margin. Msc Industrial Direct Co Inc is shown in red; its closest peers by combined growth, margin and ROIC (the Similar Growth & Profitability group above) are labeled.

Revenue Growth (TTM, %)Operating Margin (%)TWCTRCOCMCSALILADXPEMsc Industrial Direct Co IncGICGRAYBPARAA

Source: CSIMarket API, trailing 12 months. Extreme outlier values (from near-zero-revenue companies) are excluded from the plotted cloud but never from the highlighted company or its labeled peers.

Msc Industrial Direct Co Inc's BCG Growth-Share Matrix

Relative market share (vs Msc Industrial Direct Co Inc's largest competitor by market cap) against industry revenue growth, using the standard textbook thresholds (1.0x share, 10% growth) a common framework, not a precision instrument.

Question Mark Star Dog Cash Cow Relative Market Share (vs largest competitor) Industry Revenue Growth (%) Msc Industrial Direct Co Inc

Msc Industrial Direct Co Inc falls in the Dog quadrant: relative market share of 0.02x vs its largest competitor, in an industry growing revenue -1.2% (median, trailing 12 months).

Source: CSIMarket API (market-cap share and industry revenue growth). The 10% growth and 1.0x share lines are standard textbook thresholds, not derived from this industry's own distribution.

Msc Industrial Direct Co Inc's Competitive Forces (Porter's Five Forces)

Only the forces this data can support honestly are shown; the other three are marked as such rather than guessed.
Force Assessment Basis
Competitive Rivalry Moderate Industry HHI of 1,657 (see Industry Market Structure & Concentration above)
Supplier Power Not covered on this page See Msc Industrial Direct Co Inc's dedicated suppliers page for concentration and dependency data
Buyer Power Not covered on this page See Msc Industrial Direct Co Inc's dedicated customers page for concentration and dependency data
Threat of Substitutes - No systematic data source for cross-product substitution exists in this system; not estimated

Note: this is a partial, data-grounded application of the framework, not a complete strategic assessment. Rivalry and barriers-to-entry readings are mechanical translations of the HHI and capital-intensity figures shown elsewhere on this page, not independent judgments.

Msc Industrial Direct Co Inc's Industry Attractiveness & Competitive Strength

A CSIMarket composite, not a standard field: each axis is an equal-weighted average of three factors already shown elsewhere on this page (industry growth, industry profitability and rivalry for attractiveness; relative market share, profitability and growth vs industry for strength). Disclosed as a designed methodology, not a precision measurement.

High Strength
Medium Strength
Low Strength
High Attractiveness
Invest / Grow
Invest / Grow
Selective
Medium Attractiveness
Invest / Grow
Selective
Harvest
Low Attractiveness
Selective
Harvest Msc Industrial Direct Co Inc
Harvest / Divest

Msc Industrial Direct Co Inc falls in the Low attractiveness / Medium strength cell: Harvest.

Source: CSIMarket API, trailing 12 months. Each axis score is a simple 1(low)/2(medium)/3(high) average across its three inputs -- a transparent, disclosed simplification, not a validated academic scoring model.

Msc Industrial Direct Co Inc's SWOT

Every point below is a fixed rule applied to a metric already shown elsewhere on this page (Market Structure, Profitability, Valuation, Run-Rate, Stock Performance, Quality Breadth) not an independent strategic assessment. A blank quadrant means no rule was met, not that none apply.

Strengths

  • Operating margin 5.4 points above the industry median.
  • Latest-quarter revenue run-rate is accelerating (+7.1% annualized vs trailing 12 months).
  • Outperforming the U.S.A. 500 over the trailing 12 months.

Weaknesses

  • Low relative market share vs the industry leader (0.02x).

Opportunities

No rule matched.

Threats

No rule matched.

Methodology: mechanical, rule-based SWOT. Each bullet reuses a figure already sourced and cited elsewhere on this page; nothing here is generated narrative or independent analyst judgment.

Msc Industrial Direct Co Inc's Financial Strength vs Peers Comparison

Quick ratio, working capital, debt to equity and asset turnover, trailing 12 months
CompanyQuick RatioWorking CapitalDebt / EquityAsset Turnover
Msc Industrial Direct Co Inc 0.08 1.66 0.45 1.58
W w Grainger Inc 0.29 2.76 0.57 2.04
Fastenal Co 0.33 4.40 0.04 1.69
Global Industrial Company 0.38 2.23 - 2.40
Graybar Electric Company Inc 0.12 1.58 0.00 2.65

Quick ratio = cash / current liabilities; working capital ratio = current assets / current liabilities; asset turnover = revenue / total assets. Peers in the Blank Checks industry are excluded.

Msc Industrial Direct Co Inc's Revenue and Income Growth vs Peers

Quarterly revenue and net income growth, year over year and quarter over quarter
CompanyPeriodRevenue Y/YRevenue Q/QIncome Y/YIncome Q/Q
Msc Industrial Direct Co Inc Q2 2026+7.9 %+14.1 %+41.3 %+90.6 %
W w Grainger Inc Q2 2026+10.3 %+5.9 %+18.1 %+3.3 %
Fastenal CoQ2 2026+14.8 %+8.5 %+15.9 %+12.7 %
Global Industrial CompanyQ2 2026+8.0 %+10.5 %+47.8 %+123.5 %
Graybar Electric Company Inc Q2 2026+11.8 %+13.7 %+14.8 %+11.8 %
PEERS TOTAL+11.3 %+9.4 %+18.9 %+12.3 %

Growth is shown only where both periods are positive. Peers in the Blank Checks industry are excluded.

Msc Industrial Direct Co Inc's Peers' Costs of Sales and Capital Expenditures

Context for revenue growth: peer costs and capex, year over year and quarter over quarter
CompanyPeriodCosts Y/YCosts Q/QCapex Y/YCapex Q/Q
Msc Industrial Direct Co Inc Q2 2026+7.6 %+14.2 %-1.6 %-
W w Grainger Inc Q2 2026+8.5 %+6.7 %-36.6 %-34.7 %
Fastenal CoQ2 2026+16.4 %+8.6 %-7.5 %+8.8 %
Global Industrial CompanyQ2 2026+2.8 %+1.2 %-35.7 %+12.5 %
Graybar Electric Company Inc Q2 2026+11.8 %+14.7 %+170.3 %+53.4 %

Msc Industrial Direct Co Inc's Returns and Turnover vs Peers

ROA, ROI and ROE (trailing 12 months), receivables and inventory turnover
CompanyROAROIROEReceivables TurnoverInventory Turnover
Msc Industrial Direct Co Inc 9.31%11.81%16.42%9.573.49
W w Grainger Inc 21.47%26.92%46.73%7.404.85
Fastenal Co26.16%32.70%34.02%6.252.81
Global Industrial Company14.56%20.50%26.97%9.195.30
Graybar Electric Company Inc 9.61%15.98%20.45%6.2310.79

ROA = net income / total assets; ROI = net income / investments; ROE = net income / equity; turnover ratios use trailing 12 month revenue (receivables) and cost of sales (inventory).

Msc Industrial Direct Co Inc's Valuation vs Peers

P/E, price to sales, PEG, price to cash flow and price to book
CompanyP/EPrice / SalesPEGP/CFPrice / Book
Msc Industrial Direct Co Inc 29.541.753.132,854.044.83
W w Grainger Inc 32.033.1449.87-13.12
Fastenal Co42.976.672.35-14.34
Global Industrial Company18.821.130.4551.184.72
Graybar Electric Company Inc -----
PEERS AVERAGE30.412.71-9.76

P/E = price / diluted EPS (trailing 12 months); PEG = P/E divided by EPS growth; the average row divides the peers' combined market cap by their combined income, sales, cash flow and equity.