Stock TPX TEMPUR SEALY INTERNATIONAL, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tempur Sealy International, Inc.

Equities

TPX

US88023U1016

Home Furnishings

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
49.92 USD +0.06% Intraday chart for Tempur Sealy International, Inc. +2.38% -2.06%
Mar. 25 Loop Capital Upgrades Tempur Sealy International to Buy From Hold, Adjusts Price Target to $75 From $50 MT
Mar. 13 Wedbush Adjusts Tempur Sealy International's PT to $66 From $60, Maintains Outperform Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,709 5,572 9,054 5,870 8,781 8,667 - -
Enterprise Value (EV) 1 6,184 6,873 11,085 8,611 11,278 10,686 10,389 10,054
P/E ratio 25.5 x 16.5 x 15.4 x 13.6 x 24.5 x 18.1 x 15.5 x 14.6 x
Yield - - 0.68% - - 1.01% 1.07% 1.18%
Capitalization / Revenue 1.52 x 1.52 x 1.84 x 1.19 x 1.78 x 1.7 x 1.61 x 1.56 x
EV / Revenue 1.99 x 1.87 x 2.25 x 1.75 x 2.29 x 2.09 x 1.93 x 1.81 x
EV / EBITDA 12.2 x 8.81 x 10.2 x 9.65 x 12.9 x 10.7 x 9.49 x 8.79 x
EV / FCF 27.3 x 12.6 x 18.5 x 119 x 29.3 x 19.1 x 17.4 x 16 x
FCF Yield 3.66% 7.91% 5.41% 0.84% 3.41% 5.24% 5.74% 6.23%
Price to Book 13.2 x 11 x 32.6 x -50.3 x 26.3 x 11.4 x 7.71 x 7.11 x
Nbr of stocks (in thousands) 216,361 206,354 192,510 170,984 172,274 173,613 - -
Reference price 2 21.76 27.00 47.03 34.33 50.97 49.92 49.92 49.92
Announcement Date 2/13/20 2/11/21 2/22/22 2/9/23 2/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,106 3,677 4,931 4,921 4,925 5,101 5,382 5,546
EBITDA 1 508.1 779.9 1,089 892.1 877.3 1,002 1,094 1,144
EBIT 1 392.2 617.7 918.5 712 695.1 792.7 874.3 918.9
Operating Margin 12.63% 16.8% 18.63% 14.47% 14.11% 15.54% 16.24% 16.57%
Earnings before Tax (EBT) 1 265.5 452.4 824 577.2 474.1 654.1 763.8 809.5
Net income 1 189.5 348.8 624.5 455.7 368.1 489.5 572.6 605.2
Net margin 6.1% 9.49% 12.67% 9.26% 7.47% 9.59% 10.64% 10.91%
EPS 2 0.8550 1.640 3.060 2.530 2.080 2.751 3.217 3.425
Free Cash Flow 1 226.6 543.4 599.8 72.3 384.9 560.4 596 626.4
FCF margin 7.3% 14.78% 12.16% 1.47% 7.81% 10.99% 11.07% 11.29%
FCF Conversion (EBITDA) 44.6% 69.68% 55.09% 8.1% 43.87% 55.91% 54.47% 54.78%
FCF Conversion (Net income) 119.58% 155.79% 96.04% 15.87% 104.56% 114.5% 104.1% 103.5%
Dividend per Share 2 - - 0.3200 - - 0.5063 0.5351 0.5905
Announcement Date 2/13/20 2/11/21 2/22/22 2/9/23 2/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,358 1,360 1,240 1,211 1,283 1,187 1,208 1,270 1,277 1,170 1,208 1,300 1,349 1,245 1,293
EBITDA 1 297.6 297.3 234.5 203.4 251.9 202.3 197.7 217.5 259.7 202.4 202 252.4 306 243.1 230.7
EBIT 1 252.1 250.8 188.6 159.9 206.7 156.8 153.4 171.8 214.7 155.2 149.6 199.7 251.3 192.5 177.4
Operating Margin 18.56% 18.45% 15.22% 13.2% 16.11% 13.21% 12.7% 13.53% 16.81% 13.26% 12.39% 15.37% 18.63% 15.46% 13.72%
Earnings before Tax (EBT) 1 236.2 231 169 119.5 175.1 113.6 110.4 125.4 150.7 87.6 114.6 166.1 217.8 156.4 147.4
Net income 1 177.4 175.8 130.7 90.6 132.7 101.7 85.3 92.4 113.3 77.1 86.2 123.7 163 117.3 110.3
Net margin 13.06% 12.93% 10.54% 7.48% 10.34% 8.56% 7.06% 7.28% 8.87% 6.59% 7.14% 9.52% 12.08% 9.42% 8.53%
EPS 2 0.8700 0.8800 0.6900 0.5100 0.7500 0.5700 0.4800 0.5200 0.6400 0.4300 0.4833 0.6917 0.9117 0.6567 0.6167
Dividend per Share 2 0.0900 0.0900 0.1000 0.1000 0.1000 - 0.1100 0.1100 0.1100 - 0.1269 0.1269 0.1269 0.1269 0.1320
Announcement Date 10/28/21 2/22/22 4/28/22 7/27/22 11/3/22 2/9/23 5/9/23 8/3/23 11/2/23 2/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,475 1,302 2,031 2,741 2,497 2,020 1,722 1,387
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.903 x 1.669 x 1.865 x 3.072 x 2.846 x 2.015 x 1.574 x 1.213 x
Free Cash Flow 1 227 543 600 72.3 385 560 596 626
ROE (net income / shareholders' equity) 77.3% 94% 158% 346% 283% 87.6% 61.2% 57.3%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 1.650 2.460 1.440 -0.6800 1.940 4.390 6.470 7.030
Cash Flow per Share 2 1.420 3.080 3.540 2.100 3.220 3.920 4.450 -
Capex 1 88.2 111 123 307 185 152 160 166
Capex / Sales 2.84% 3.03% 2.5% 6.23% 3.76% 2.97% 2.97% 3%
Announcement Date 2/13/20 2/11/21 2/22/22 2/9/23 2/8/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tempur Sealy International, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
49.92 USD
Average target price
63.88 USD
Spread / Average Target
+27.96%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Furniture

1st Jan change Capi.
TEMPUR SEALY INTERNATIONAL, INC. Stock Tempur Sealy International, Inc.
-2.06% 8.67B
JASON FURNITURE (HANGZHOU) CO.,LTD. Stock Jason Furniture (Hangzhou) Co.,Ltd.
-4.20% 3.79B
SUOFEIYA HOME COLLECTION CO., LTD. Stock Suofeiya Home Collection Co., Ltd.
+5.08% 2.22B
DE RUCCI HEALTHY SLEEP CO., LTD. Stock De Rucci Healthy Sleep Co., Ltd.
+6.69% 1.8B
LA-Z-BOY INCORPORATED Stock La-Z-Boy Incorporated
-10.32% 1.41B
SHEELA FOAM LIMITED Stock Sheela Foam Limited
-27.03% 1.18B
MOTOMOTION CHINA CORPORATION Stock MotoMotion China Corporation
+28.08% 1.13B
XILINMEN FURNITURE CO.,LTD Stock Xilinmen Furniture Co.,Ltd
+4.35% 928M
HENGLIN HOME FURNISHINGS CO.,LTD Stock Henglin Home Furnishings Co.,Ltd
-2.98% 816M
YOTRIO GROUP CO., LTD. Stock Yotrio Group Co., Ltd.
-16.78% 757M
Furniture
  1. Stock Market
  2. Equities
  3. TPX Stock
  4. Financials Tempur Sealy International, Inc.