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 4,698 - -
Change - 16.86% 69.49% 34.27% -12.28% 9.47% - -
Enterprise Value (EV) 1 2,076 2,384 3,788 4,667 5,127 5,467 5,620 5,671
Change - 14.86% 58.85% 23.21% 9.87% 6.63% 2.79% 0.92%
P/E 28x 22.4x 36x 34.8x 38.9x 30.1x 26.4x 26x
PBR 3.94x 4.1x 5.92x - 4.44x 4x - -
PEG - 0.5x 6.98x 1.2x -1.9x 0.7x 1.9x 17.01x
Capitalization / Revenue 2.94x 2.84x 4.6x 5.57x 3.96x 3.66x 3.51x 3.36x
EV / Revenue 3.31x 3.15x 4.78x 5.31x 4.74x 4.26x 4.2x 4.06x
EV / EBITDA 15.6x 13.7x 19.8x 20.5x 19x 15.8x 15.5x 14.8x
EV / EBIT 20.5x 17.1x 23.8x 25.7x 30.4x 20x 19.2x 17.8x
EV / FCF 38.8x 22.2x 25.6x 30.7x 38.7x 26.6x - -
FCF Yield 2.57% 4.51% 3.9% 3.26% 2.58% 3.76% - -
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 9.578 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 1 133.3 174.1 191.5 227.9 269.6 345 361.9 382.9
EBIT 1 101.3 139.1 159.1 181.2 168.5 273.1 292.1 319
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 -225.8 835.5 769 921.7 973.2
Reference price 2 117.59 138.93 234.60 291.52 260.58 288.35 288.35 288.35
Nbr of stocks (in thousands) 15,646 15,475 15,532 16,783 16,470 16,293 - -
Announcement Date 18/05/22 25/05/23 23/05/24 22/05/25 26/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.11x4.26x15.85x0.38% 4.7B
54.55x2.52x24.05x0.07% 95B
11.88x1.03x5.64x4.92% 67.36B
24.45x1.91x18.77x1.19% 52.65B
29.59x3.7x20.07x0.23% 50.56B
46.09x3.73x23.54x2.1% 35.86B
22x1.51x13.93x0.21% 31.83B
25.73x0.64x10.55x2.42% 31.54B
5.24x0.32x6.06x5.38% 28.04B
21.45x0.4x6.34x2.87% 26.93B
Average 27.11x 2.00x 14.48x 1.98% 42.45B
Weighted average by Cap. 30.15x 1.97x 15.79x 1.89%

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.