CorVel Corp. (CRVL) vs Willis Towers Watson Public Limited Company (WTW)

CorVel Corp. and Willis Towers Watson Public Limited Company are both Insurance Brokers companies. Willis Towers Watson Public Limited Company is the larger, with a market value of $31.0B against $4.3B — 7.1× the size. Willis Towers Watson Public Limited Company trades at the lower P/E: 20.4× against 35.9×. CorVel Corp. grew revenue faster over the last twelve months: 8.29% against 4.76%. Willis Towers Watson Public Limited Company has the higher net margin (15.2% vs 12.0%) and the lower return on invested capital (11.4% vs 62.7%). Across the 20 metrics below, Willis Towers Watson Public Limited Company leads on 11 and CorVel Corp. on 9.

Valuation

Metric CRVL WTW Insurance Brokers median
P/E 35.88 20.42 22.14
P/S 4.28 3.07 2.91
P/B 10.05 4.03 3.02
Price to free cash flow 38.00 36.73 22.32
EV/EBITDA — — —
EV/Sales — — —
Earnings yield 2.79% 4.90% 3.41%
Free cash flow yield 2.63% 2.72% 3.09%

Profitability

Metric CRVL WTW Insurance Brokers median
Gross margin 25.52% 100.00% 49.54%
Operating margin 15.93% 21.97% 15.76%
Net margin 12.02% 15.22% 8.19%
Free cash flow margin 0.00% 17.25% 3.58%
Return on equity 30.64% 19.99% 2.99%
Return on assets 18.34% 5.45% 2.33%
Return on invested capital 62.74% 11.35% 5.64%

Growth

Metric CRVL WTW Insurance Brokers median
Revenue growth (TTM) 8.29% 4.76% 9.77%
EPS growth (last fiscal year) 16.94% 1,793.75% (8.67%)
Revenue growth, 5-year CAGR 11.64% 2.42% 9.30%
Net income growth, 5-year CAGR 18.94% 10.01% 0.00%

Health

Metric CRVL WTW Insurance Brokers median
Debt to equity 0.00 0.83 0.49
Current ratio 2.02 1.62 1.54
Net debt to EBITDA (1.33) 1.20 1.20

Dividend

Metric CRVL WTW Insurance Brokers median
Dividend yield — 1.13% 1.01%
Payout ratio — 0.23 0.33

Size

Metric CRVL WTW Insurance Brokers median
Market cap 4.34b 31.03b 2.41b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack