Company Valuation: CSW Industrials, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,861 2,150 3,644 4,893 4,292 4,713 - -
Change - 15.54% 69.49% 34.27% -12.28% 9.8% - -
Enterprise Value (EV) 1 2,097 2,384 3,788 4,667 5,127 5,472 5,637 5,681
Change - 13.71% 58.85% 23.21% 9.87% 6.72% 3.01% 0.79%
P/E 28x 22.4x 36x 34.8x 38.9x 32.1x 28.3x 27.7x
PBR 3.94x 4.1x 5.92x - 4.44x 3.97x - -
PEG - 0.5x 6.98x 1.2x -1.9x 0.9x 2.1x 13.93x
Capitalization / Revenue 2.97x 2.84x 4.6x 5.57x 3.96x 3.72x 3.57x 3.42x
EV / Revenue 3.35x 3.15x 4.78x 5.31x 4.74x 4.32x 4.27x 4.13x
EV / EBITDA 15.7x 13.7x 19.8x 20.5x 19x 16.4x 16x 15.3x
EV / EBIT 20.7x 17.1x 23.8x 25.7x 30.4x 22x 21.1x 19.7x
EV / FCF 39.2x 22.2x 25.6x 30.7x 38.7x 28.1x - -
FCF Yield 2.55% 4.51% 3.9% 3.26% 2.58% 3.56% - -
Dividend per Share 2 - - - 0.9 1.2 1.11 1.12 1.19
Rate of return - - - 0.31% 0.46% 0.38% 0.39% 0.41%
EPS 2 4.2 6.2 6.52 8.38 6.7 9.021 10.23 10.43
Distribution rate - - - 10.7% 17.9% 12.3% 11% 11.4%
Net sales 1 626.4 757.9 792.8 878.3 1,083 1,268 1,319 1,376
EBITDA 1 133.3 174.1 191.5 227.9 269.6 334.4 353.1 372.4
EBIT 1 101.3 139.1 159.1 181.2 168.5 248.3 267.6 287.9
Net income 1 66.38 96.44 101.6 136.7 112 147.2 160.4 161
Net Debt 1 236.2 234.5 143.8 -225.8 835.5 759.1 924 968.7
Reference price 2 117.59 138.93 234.60 291.52 260.58 289.18 289.18 289.18
Nbr of stocks (in thousands) 15,824 15,475 15,532 16,783 16,470 16,296 - -
Announcement Date 5/18/22 5/25/23 5/23/24 5/22/25 5/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.06x4.32x16.37x0.38% 4.71B
64.77x2.8x27.37x0.07% 93.91B
13.15x1.06x5.84x4.46% 71.19B
35.72x4.45x24.08x0.18% 60.91B
25.13x1.93x18.7x1.24% 54.07B
55.22x4.6x29.38x1.67% 45.7B
32.28x0.77x12.79x1.95% 38.33B
27.07x0.53x8.47x2.2% 34.63B
25.42x1.65x15.87x0.19% 33.1B
4.84x0.3x5.82x5.89% 28.68B
Average 31.56x 2.24x 16.47x 1.82% 46.52B
Weighted average by Cap. 35.21x 2.27x 17.97x 1.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CSW Stock
  4. Valuation CSW Industrials, Inc.