Data is not available at this time.
Zurn Elkay Water Solutions Corporation operates in the water management and sustainability sector, providing engineered solutions for commercial, industrial, and residential applications. The company’s core revenue model is driven by manufacturing and distributing water system products, including faucets, filtration systems, and drainage solutions, which cater to hygiene, conservation, and infrastructure needs. Its diversified portfolio serves end markets such as healthcare, education, and hospitality, positioning it as a key player in water efficiency and safety. Zurn Elkay leverages its technical expertise and brand reputation to maintain a competitive edge in a fragmented industry, supported by regulatory tailwinds promoting water conservation. The company’s focus on innovation and sustainability aligns with global trends toward resource efficiency, enhancing its market positioning as a leader in smart water solutions. Strategic acquisitions and partnerships further bolster its ability to address evolving customer demands and expand its geographic footprint.
Zurn Elkay reported revenue of $1.57 billion for FY 2024, with net income of $160.2 million, reflecting a net margin of approximately 10.2%. Operating cash flow stood at $293.5 million, demonstrating strong cash generation capabilities. Capital expenditures were modest at $21.8 million, indicating efficient capital deployment. The company’s diluted EPS of $0.92 underscores its ability to translate top-line growth into shareholder returns.
The company’s earnings power is supported by its robust operating cash flow, which exceeds net income, highlighting effective working capital management. With $198 million in cash and equivalents, Zurn Elkay maintains liquidity to fund growth initiatives. Its capital efficiency is evident in its disciplined capex approach, prioritizing high-return investments in innovation and market expansion.
Zurn Elkay’s balance sheet shows $551.6 million in total debt against $198 million in cash, resulting in a net debt position of $353.6 million. This leverage is manageable given its strong cash flow generation. The company’s financial health appears stable, with sufficient liquidity to meet obligations and invest in strategic opportunities without overextending its leverage profile.
Growth trends are supported by increasing demand for water-efficient solutions, with potential upside from regulatory mandates. The company’s dividend policy, offering $0.36 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on expanding its product portfolio and penetrating emerging markets.
With a market capitalization derived from 171.7 million shares outstanding, Zurn Elkay’s valuation metrics will depend on investor sentiment toward its growth prospects and margin sustainability. The market likely prices in expectations for mid-single-digit revenue growth and stable profitability, given its niche positioning in water solutions.
Zurn Elkay’s strategic advantages include its strong brand, innovation pipeline, and regulatory tailwinds in water conservation. The outlook remains positive, driven by secular demand for sustainable infrastructure. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s ability to execute on growth initiatives will be critical to maintaining its market leadership.
Company filings, CIK 0001439288
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 |