Market Price

169.45 

0.92 0.6%

as of May 14 '21

52 Week Range:

101.51 184.58


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

CDW Corporation provides integrated information technology (IT) solutions to business, government, education, and healthcare customers in the United States, the United Kingdom, and Canada. It operates through three segments: Corporate, Small Business, and Public. The company offers discrete hardware and software products, as well as integrated IT solutions, including mobility, security, data center optimization, cloud computing, virtualization, and collaboration. Its hardware products comprise notebooks/mobile devices, network communications, desktop computers, video monitors, enterprise and data storage products, printers, and servers; and software products include application suites, security, virtualization, operating systems, and network management. The company also provides warranties, managed services, and consulting design and implementation services. CDW Corporation was founded in 1984 and is based in Lincolnshire, Illinois.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Equity (BVPS) 3.83
5.19
6.40
6.18
5.27
7.86
6.54
8.72
growth rate 35.5% 23.3% -3.4% -14.7% 49.2% -16.8% 33.3%
Earnings BIT -37.00
28.30
186.10
195.50
673.00
742.00
820.00
866.50
987.30
1,133.60
1,187.70
growth rate 100.0% 557.6% 5.1% 244.3% 10.3% 10.5% 5.7% 13.9% 14.8% 4.8%
Avg.PE 27.93
26.50
17.37
23.18
22.10
22.63
28.65
28.65
growth rate -5.1% -34.5% 33.5% -4.7% 2.4% 26.6% 0.0%
ROA -0.49
0.29
2.89
2.28
4.07
6.27
6.19
7.52
9.10
9.72
9.09
growth rate 100.0% 896.6% -21.1% 78.5% 54.1% -1.3% 21.5% 21.0% 6.8% -6.5%
ROE 261.30
31.31
29.72
39.67
39.64
51.57
65.68
76.14
69.86
growth rate -88.0% -5.1% 33.5% -0.1% 30.1% 27.4% 15.9% -8.3%
ROIC 9.18
7.69
9.14
11.85
11.97
15.11
18.01
20.03
17.73
growth rate -16.2% 18.9% 29.7% 1.0% 26.2% 19.2% 11.2% -11.5%
Cur. Ratio 1.66
1.40
1.57
1.58
1.67
1.48
1.42
1.34
1.35
1.24
1.53
growth rate -15.7% 12.1% 0.6% 5.7% -11.4% -4.1% -5.6% 0.8% -8.2% 23.4%
Quick Ratio 1.29
1.12
1.26
1.27
1.40
1.19
1.17
1.11
1.14
1.02
1.28
growth rate -13.2% 12.5% 0.8% 10.2% -15.0% -1.7% -5.1% 2.7% -10.5% 25.5%
Leverage 41.90
8.32
6.51
6.16
6.64
7.08
7.35
8.33
7.20
growth rate -80.1% -21.8% -5.4% 7.8% 6.6% 3.8% 13.3% -13.6%
Balance Sheet Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Acct.Receivable 1,091.50
1,441.20
1,447.60
1,597.30
1,716.70
2,215.80
2,403.50
2,672.30
2,987.60
3,397.30
3,592.10
growth rate 32.0% 0.4% 10.3% 7.5% 29.1% 8.5% 11.2% 11.8% 13.7% 5.7%
Acct.Payable 1,112.50
1,070.40
1,262.40
704.00
866.50
1,072.90
1,317.70
1,577.10
1,835.00
2,088.40
growth rate -3.8% 17.9% -44.2% 23.1% 23.8% 22.8% 19.7% 16.4% 13.8%
Cur.Assets 1,702.30
1,897.50
1,834.70
2,213.50
2,453.40
2,790.80
3,238.10
3,396.30
3,796.80
4,334.10
5,953.50
growth rate 11.5% -3.3% 20.7% 10.8% 13.8% 16.0% 4.9% 11.8% 14.2% 37.4%
Total Assets 5,943.80
5,967.70
5,720.00
5,924.60
6,075.90
6,755.30
6,948.40
6,966.70
7,167.70
7,999.40
9,344.70
growth rate 0.4% -4.2% 3.6% 2.6% 11.2% 2.9% 0.3% 2.9% 11.6% 16.8%
Cash 36.60
99.90
37.90
188.10
344.50
37.60
263.70
144.20
205.80
154.00
1,410.20
growth rate 173.0% -62.1% 396.3% 83.2% -89.1% 601.3% -45.3% 42.7% -25.2% 815.7%
Inventory 292.80
321.70
314.60
382.00
337.50
393.10
452.00
411.50
454.30
611.20
760.00
growth rate 9.9% -2.2% 21.4% -11.7% 16.5% 15.0% -9.0% 10.4% 34.5% 24.4%
Cur.Liabilities 1,026.90
1,359.40
1,168.20
1,402.60
1,468.00
1,887.30
2,280.70
2,522.10
2,803.10
3,491.40
3,898.30
growth rate 32.4% -14.1% 20.1% 4.7% 28.6% 20.8% 10.6% 11.1% 24.6% 11.7%
Liabilities 5,987.30
5,975.00
5,583.50
5,212.90
5,139.40
5,659.40
5,902.90
5,981.10
6,192.50
7,039.10
8,047.60
growth rate -0.2% -6.6% -6.6% -1.4% 10.1% 4.3% 1.3% 3.5% 13.7% 14.3%
LT Debt 4,157.40
3,865.00
3,731.00
3,205.80
3,150.60
3,232.50
3,215.90
3,210.00
3,183.30
3,283.20
3,856.30
growth rate -7.0% -3.5% -14.1% -1.7% 2.6% -0.5% -0.2% -0.8% 3.1% 17.5%
Equity 136.50
711.70
936.50
1,095.90
1,045.50
985.60
975.20
960.30
1,297.10
growth rate 421.4% 31.6% 17.0% -4.6% -5.7% -1.1% -1.5% 35.1%
Common Shares 144.00
145.00
146.00
158.00
173.00
172.00
166.00
158.00
153.00
148.00
145.00
growth rate 0.7% 0.7% 8.2% 9.5% -0.6% -3.5% -4.8% -3.2% -3.3% -2.0%
Cash Flow Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Capital Expenditures 45.70
41.40
47.10
55.00
90.10
63.50
81.10
86.10
236.30
158.00
growth rate -9.4% 13.8% 16.8% 63.8% -29.5% 27.7% 6.2% 174.5% -33.1%
Cash Dividends 0.00
0.00
0.00
7.30
33.60
52.90
78.70
106.90
139.40
183.40
219.60
growth rate 360.3% 57.4% 48.8% 35.8% 30.4% 31.6% 19.7%
Cash From OA 423.70
214.70
317.40
366.30
435.00
277.50
604.00
777.70
905.90
1,027.20
1,314.30
growth rate -49.3% 47.8% 15.4% 18.8% -36.2% 117.7% 28.8% 16.5% 13.4% 28.0%
FCF per Share 1.57
1.71
1.83
2.35
2.89
5.60
5.88
5.43
growth rate 8.9% 7.0% 28.4% 23.0% 93.8% 5.0% -7.7%
Sale Purchase of Stock -0.40
-0.70
424.50
7.10
11.10
16.70
23.30
522.30
657.20
growth rate 0.0% 100.0% -98.3% 56.3% 50.5% 39.5% 2,141.6% 25.8%
FCF 385.00
169.00
276.00
319.00
380.00
187.00
541.00
697.00
819.00
790.00
1,156.00
growth rate -56.1% 63.3% 15.6% 19.1% -50.8% 189.3% 28.8% 17.5% -3.5% 46.3%
Income Statement Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20
Sales 8,801.20
9,602.40
10,128.20
10,768.60
12,074.50
12,988.70
13,672.70
14,832.90
16,240.50
18,032.40
18,467.50
growth rate 9.1% 5.5% 6.3% 12.1% 7.6% 5.3% 8.5% 9.5% 11.0% 2.4%
Op.Income 352.70
-101.80
101.80
68.80
673.00
742.00
820.00
866.50
987.30
1,133.60
1,187.70
growth rate -100.0% 100.0% -32.4% 878.2% 10.3% 10.5% 5.7% 13.9% 14.8% 4.8%
IBT -37.00
28.30
186.10
195.50
387.70
647.00
673.20
660.70
840.50
949.70
1,002.30
growth rate 100.0% 557.6% 5.1% 98.3% 66.9% 4.1% -1.9% 27.2% 13.0% 5.5%
Net Income -29.20
-101.80
101.80
68.80
244.90
403.10
425.10
523.10
643.00
736.80
788.50
growth rate 0.0% 100.0% -32.4% 256.0% 64.6% 5.5% 23.1% 22.9% 14.6% 7.0%
EPS -0.20
0.12
0.82
0.84
1.42
2.35
2.56
3.31
4.19
4.99
5.45
growth rate 100.0% 583.3% 2.4% 69.1% 65.5% 8.9% 29.3% 26.6% 19.1% 9.2%
Gross Profit 1,390.80
1,583.50
1,669.60
1,760.30
1,921.30
2,115.80
2,328.30
2,450.20
2,706.90
3,039.90
3,210.10
growth rate 13.9% 5.4% 5.4% 9.2% 10.1% 10.0% 5.2% 10.5% 12.3% 5.6%

Quarterly Statements

Item Name Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Earnings BIT 245.80
283.40
326.30
332.20
323.40
growth rate 15.3% 15.1% 1.8% -2.7%
Balance Sheet Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Acct.Receivable 3,591.90
3,382.90
3,671.80
3,592.10
growth rate -5.8% 8.5% -2.2%
Acct.Payable 1,967.10
1,809.00
1,922.00
2,088.40
2,050.80
growth rate -8.0% 6.3% 8.7% -1.8%
Cur.Assets 4,665.80
5,235.80
5,759.60
5,953.50
5,469.80
growth rate 12.2% 10.0% 3.4% -8.1%
Total Assets 8,222.40
8,749.50
9,223.70
9,344.70
9,053.50
growth rate 6.4% 5.4% 1.3% -3.1%
Cash 214.40
958.40
1,249.50
1,410.20
878.60
growth rate 347.0% 30.4% 12.9% -37.7%
Inventory 672.10
694.80
648.10
760.00
745.10
growth rate 3.4% -6.7% 17.3% -2.0%
Cur.Liabilities 3,647.20
3,561.50
3,836.60
3,898.30
3,709.30
growth rate -2.4% 7.7% 1.6% -4.9%
Liabilities 7,332.70
7,693.90
7,985.20
8,047.60
growth rate 4.9% 3.8% 0.8%
LT Debt 3,438.50
3,861.60
3,858.60
3,856.30
3,911.10
growth rate 12.3% -0.1% -0.1% 1.4%
Equity 889.70
1,055.60
1,238.50
1,297.10
1,170.30
growth rate 18.7% 17.3% 4.7% -9.8%
Common Shares 1.40
1.40
1.40
1.40
2.60
growth rate 0.0% 0.0% 0.0% 85.7%
Cash Flow Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Capital Expenditures 25.40
74.60
33.60
24.40
233.60
growth rate 193.7% -55.0% -27.4% 857.4%
Cash Dividends 54.20
54.10
54.10
57.20
growth rate -0.2% 0.0% 5.7%
Cash From OA 223.00
292.80
222.60
575.90
344.60
growth rate 31.3% -24.0% 158.7% -40.2%
Sale Purchase of Stock 140.80
-281.60
0.00
358.40
growth rate -100.0% 0.0%
FCF 197.60
218.20
189.00
551.50
111.00
growth rate 10.4% -13.4% 191.8% -79.9%
Income Statement Mar '20 Jun '20 Sep '20 Dec '20 Mar '21
Sales 4,389.20
4,365.70
4,756.40
4,956.20
4,837.50
growth rate -0.5% 9.0% 4.2% -2.4%
Op.Income 245.80
283.40
326.30
332.20
323.40
growth rate 15.3% 15.1% 1.8% -2.7%
IBT 211.80
245.40
250.10
295.00
288.90
growth rate 15.9% 1.9% 18.0% -2.1%
Net Income 167.90
189.10
193.20
238.30
232.60
growth rate 12.6% 2.2% 23.3% -2.4%
EPS
growth rate
Gross Profit 756.50
747.20
825.50
880.90
795.20
growth rate -1.2% 10.5% 6.7% -9.7%
R&D
growth rate

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

A (85.99)

YOY Growth Grade:

C (66.10)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 28.65 35.55 20.72
EPS / Growth 18.7% 4.77 16.0%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 14.5%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 14.5% 16.4% 16.4%
Future PE 20.72 27.38 27.38
Future EPS 18.46 21.72 21.72
Value Price
MOS %
94.54
-44.2%
147.01
-13.2%
147.01
-13.2%
MOS Price 47.27 73.50 73.50
IRT 12.58 11.80 11.80

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.