` Comparison: 521, GWW - Alpha Spread

C
521
vs
W
GWW

Over the past 12 months, CWT International Ltd has significantly outperformed GWW, delivering a return of +162% compared to the GWW's 9% drop.

Smart Verdict
AI-Powered

Not Sure Which Stock Wins?
Let AI Decide.
521
GWW
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Valuation
Growth
Profitability
Solvency
Comparing Valuation
Running a multi-layered valuation analysis to compare how attractive each stock is.
Comparing Growth
Financial growth, forecasts, volatility, and historical drawdowns.
Comparing Profitability
Margins, returns on capital, and the consistency of profitability.
Comparing Solvency
Debt levels, liquidity, interest coverage, and bankruptcy risk.
Summarizing...
We need a little more time to summarize the results

Valuation Comparison

C
Intrinsic Value
0.834 HKD
Undervaluation 70%
Intrinsic Value
Price
W
GWW Intrinsic Value
725.11 EUR
Overvaluation 11%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
C
CWT International Ltd
HKEX:521
0.249 HKD
W
WW Grainger Inc
XMUN:GWW
813.6 EUR
Valuation Scenario:
Bear Case
Base Case
Bull Case

Growth Comparison

Growth Over Time
521, GWW

521
GWW
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
C
CWT International Ltd
Revenue
W
WW Grainger Inc
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
521, GWW

521
GWW
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
C
CWT International Ltd
HKEX:521
W
WW Grainger Inc
XMUN:GWW
What is Free Cash Flow?

Gross Margin

CWT International Ltd
4.7%
GWW
39.3%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

Operating Margin

CWT International Ltd
1.2%
GWW
15.3%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

Net Margin

CWT International Ltd
0.8%
GWW
11%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

FCF Margin

CWT International Ltd
-0.4%
GWW
8.1%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

ROE

CWT International Ltd
6.4%
GWW
55.3%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

ROA

CWT International Ltd
1.2%
GWW
22.2%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

ROIC

CWT International Ltd
2.1%
GWW
30.2%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

ROCE

CWT International Ltd
5.8%
GWW
41.4%
LTM 3Y Avg 5Y Avg 10Y Avg
C
CWT International Ltd
W
WW Grainger Inc

Solvency Comparison

Balance Sheet Comparison

Stocks Performance

Stocks Performance
521, GWW

Loading

Performance Gap
521, GWW

Loading
521
GWW
Difference
www.alphaspread.com

Performance By Year
521, GWW

Loading
521
GWW
Add Stock
Not Sure Which Stock Wins?
Let AI Decide
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Compare 521 to other stocks
Unlock Full Access to Alpha Spread
Create Free Account