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 1,840 2,150 3,644 4,893 4,292 5,584 - -
Change - 16.86% 69.49% 34.27% -12.28% 30.11% - -
Enterprise Value (EV) 1 2,076 2,384 3,788 4,667 5,127 6,360 6,555 6,641
Change - 14.86% 58.85% 23.21% 9.87% 24.05% 3.07% 1.3%
P/E 28x 22.4x 36x 34.8x 38.9x 35.8x 31.4x 31x
PBR 3.94x 4.1x 5.92x - 4.44x 4.75x - -
PEG - 0.5x 6.98x 1.2x -1.9x 0.8x 2.3x 20.28x
Capitalization / Revenue 2.94x 2.84x 4.6x 5.57x 3.96x 4.35x 4.17x 4x
EV / Revenue 3.31x 3.15x 4.78x 5.31x 4.74x 4.96x 4.9x 4.75x
EV / EBITDA 15.6x 13.7x 19.8x 20.5x 19x 18.4x 18.1x 17.3x
EV / EBIT 20.5x 17.1x 23.8x 25.7x 30.4x 23.3x 22.4x 20.8x
EV / FCF 38.8x 22.2x 25.6x 30.7x 38.7x 31x - -
FCF Yield 2.57% 4.51% 3.9% 3.26% 2.58% 3.23% - -
Dividend per Share 2 - - - 0.9 1.2 1.11 1.12 1.19
Rate of return - - - 0.31% 0.46% 0.32% 0.33% 0.35%
EPS 2 4.2 6.2 6.52 8.38 6.7 9.578 10.9 11.07
Distribution rate - - - 10.7% 17.9% 11.6% 10.3% 10.7%
Net sales 1 626.4 757.9 792.8 878.3 1,083 1,283 1,338 1,397
EBITDA 1 133.3 174.1 191.5 227.9 269.6 344.9 361.9 382.9
EBIT 1 101.3 139.1 159.1 181.2 168.5 273.2 292.3 319.3
Net income 1 66.38 96.44 101.6 136.7 112 153.7 166.8 170
Net Debt 1 236.2 234.5 143.8 -225.8 835.5 776.3 971.5 1,057
Reference price 2 117.59 138.93 234.60 291.52 260.58 342.71 342.71 342.71
Nbr of stocks (in thousands) 15,646 15,475 15,532 16,783 16,470 16,293 - -
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.($)
36.04x4.99x18.56x0.32% 5.62B
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 31.66x 2.34x 16.79x 1.84% 49.1B
Weighted average by Cap. 34.79x 2.31x 18.10x 1.7%

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.