Previous Close | $0.00 |
Intrinsic Value | $201.95 |
Upside potential | +∞% |
Data is not available at this time.
CSW Industrials, Inc. operates as a diversified industrial company specializing in high-performance specialty chemicals, roofing and construction solutions, and industrial components. The company serves a broad range of end markets, including HVAC, energy, and infrastructure, leveraging its technical expertise to deliver tailored solutions. Its revenue model is driven by both product sales and recurring service-based income, ensuring stability across economic cycles. CSW Industrials maintains a strong market position through niche specialization, proprietary formulations, and strategic acquisitions that expand its geographic and product reach. The company competes in fragmented industries where technical differentiation and customer relationships are critical, allowing it to command premium pricing and sustain margins. Its diversified portfolio mitigates sector-specific risks while enabling cross-selling opportunities across its customer base.
CSW Industrials reported revenue of $792.8 million for FY 2024, with net income of $101.6 million, reflecting a net margin of approximately 12.8%. Diluted EPS stood at $6.52, demonstrating robust profitability. Operating cash flow was strong at $164.3 million, supported by efficient working capital management. Capital expenditures of $16.6 million indicate disciplined reinvestment, with a focus on high-return projects.
The company’s earnings power is underscored by its ability to convert 20.7% of revenue into operating cash flow, highlighting capital efficiency. With a modest capex-to-revenue ratio of 2.1%, CSW Industrials generates significant free cash flow, which supports both growth initiatives and shareholder returns. Its asset-light model and focus on high-margin segments enhance returns on invested capital.
CSW Industrials maintains a solid balance sheet, with $22.2 million in cash and equivalents and total debt of $215.4 million, resulting in a net debt position of $193.2 million. The debt level appears manageable, given strong cash flow generation. The company’s financial health is further supported by its ability to service obligations while funding organic and inorganic growth.
Revenue growth has been steady, supported by acquisitions and organic expansion in key markets. The company pays a dividend of $0.76 per share, offering a yield that complements its growth strategy. Shareholder returns are balanced with reinvestment needs, reflecting a disciplined capital allocation approach. Future growth may hinge on market share gains and operational efficiencies.
With a market capitalization derived from its current share price and 15.5 million shares outstanding, CSW Industrials trades at a P/E multiple reflective of its earnings stability and growth prospects. Investors likely value its diversified industrial exposure and consistent cash flow generation, though sector-specific risks may temper premium valuations.
CSW Industrials benefits from its technical expertise, diversified end markets, and acquisitive growth strategy. Near-term opportunities include cross-selling and operational synergies, while long-term success depends on maintaining innovation and market responsiveness. The outlook remains positive, assuming stable demand across its core segments and disciplined execution.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |