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 4,611 - -
Change - 16.86% 69.49% 34.27% -12.28% 7.44% - -
Enterprise Value (EV) 1 2,076 2,384 3,788 4,667 5,127 5,406 5,574 5,618
Change - 14.86% 58.85% 23.21% 9.87% 5.43% 3.12% 0.78%
P/E 28x 22.4x 36x 34.8x 38.9x 29.8x 26.6x 26.8x
PBR 3.94x 4.1x 5.92x - 4.44x 3.93x - -
PEG - 0.5x 6.98x 1.2x -1.9x 0.7x 2.2x -40.7x
Capitalization / Revenue 2.94x 2.84x 4.6x 5.57x 3.96x 3.52x 3.35x 3.2x
EV / Revenue 3.31x 3.15x 4.78x 5.31x 4.74x 4.13x 4.05x 3.9x
EV / EBITDA 15.6x 13.7x 19.8x 20.5x 19x 15.7x 15.2x 14.4x
EV / EBIT 20.5x 17.1x 23.8x 25.7x 30.4x 19.7x 18.5x 17x
EV / FCF 38.8x 22.2x 25.6x 30.7x 38.7x 27.8x - -
FCF Yield 2.57% 4.51% 3.9% 3.26% 2.58% 3.6% - -
Dividend per Share 2 - - - 0.9 1.2 1.09 1.08 1.15
Rate of return - - - 0.31% 0.46% 0.39% 0.38% 0.41%
EPS 2 4.2 6.2 6.52 8.38 6.7 9.502 10.63 10.56
Distribution rate - - - 10.7% 17.9% 11.5% 10.2% 10.9%
Net sales 1 626.4 757.9 792.8 878.3 1,083 1,309 1,376 1,442
EBITDA 1 133.3 174.1 191.5 227.9 269.6 343.7 366.6 391.2
EBIT 1 101.3 139.1 159.1 181.2 168.5 274.2 300.8 329.9
Net income 1 66.38 96.44 101.6 136.7 112 153.7 165.8 169
Net Debt 1 236.2 234.5 143.8 -225.8 835.5 794.5 963.1 1,007
Reference price 2 117.59 138.93 234.60 291.52 260.58 283.04 283.04 283.04
Nbr of stocks (in thousands) 15,646 15,475 15,532 16,783 16,470 16,292 - -
Announcement Date 18/5/22 25/5/23 23/5/24 22/5/25 26/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.79x4.13x15.73x0.39% 4.61B
46.81x2.29x21.51x0.07% 90.71B
12.82x1.08x5.95x4.54% 70.63B
27.68x2.1x21.2x1.09% 60.39B
57.51x4.49x28.07x1.8% 44.26B
21.95x2.65x14.74x0.3% 38.86B
25.83x0.64x10.59x2.4% 31.09B
19.1x1.32x12.08x0.23% 28.87B
5.83x0.37x7.05x4.85% 28.6B
21.64x0.41x6.47x2.81% 26.72B
Average 26.90x 1.95x 14.34x 1.85% 42B
Weighted average by Cap. 29.33x 1.91x 15.52x 1.84%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CSW Industrials, Inc.

Historical PBR trend

Valuation ratios - PBR - CSW Industrials, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CSW Industrials, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CSW Industrials, Inc.


Year-on-year evolution of the Yield

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