Stock WOR WORTHINGTON ENTERPRISES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Worthington Enterprises, Inc.

Equities

WOR

US9818111026

Iron & Steel

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
58.41 USD +1.39% Intraday chart for Worthington Enterprises, Inc. +1.85% +1.49%
Mar. 25 Worthington Enterprises Insider Sold Shares Worth $4,241,160, According to a Recent SEC Filing MT
Mar. 25 Canaccord Genuity Adjusts Worthington Industries' Price Target to $64 From $56, Keeps Hold Rating MT

Valuation

Fiscal Period: May 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,957 1,662 3,517 2,338 2,794 2,889 - -
Enterprise Value (EV) 1 2,614 2,214 3,587 3,048 3,032 2,889 2,889 2,889
P/E ratio 13.1 x 21.2 x 4.95 x 6.27 x 10.8 x 20.5 x 16.4 x 14.9 x
Yield 2.69% 3.21% 1.55% 2.4% 2.21% 0.69% 0.72% 1.23%
Capitalization / Revenue 0.52 x 0.54 x 1.11 x 0.45 x 0.57 x 2.25 x 2.18 x 2.11 x
EV / Revenue 0.52 x 0.54 x 1.11 x 0.45 x 0.57 x 2.25 x 2.18 x 2.11 x
EV / EBITDA 8.25 x 7.99 x 9.36 x 5.65 x 5.43 x 10.8 x 9.87 x 9.21 x
EV / FCF 17.3 x 6.89 x 18.3 x -95.5 x 5.18 x 22.6 x 15.5 x 14.2 x
FCF Yield 5.79% 14.5% 5.46% -1.05% 19.3% 4.43% 6.46% 7.06%
Price to Book 2.28 x 1.99 x 2.44 x 1.57 x - - - -
Nbr of stocks (in thousands) 57,312 55,547 52,991 50,131 49,774 50,146 - -
Reference price 2 34.14 29.92 66.37 46.64 56.13 57.61 57.61 57.61
Announcement Date 6/26/19 6/25/20 6/23/21 6/22/22 6/28/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,760 3,059 3,171 5,242 4,916 1,286 1,326 1,370
EBITDA 1 237.2 207.9 375.6 414.1 514.9 268.1 292.7 313.7
EBIT 1 144.8 22.49 167.5 329.3 212.4 3.6 55.8 69.95
Operating Margin 3.85% 0.74% 5.28% 6.28% 4.32% 0.28% 4.21% 5.11%
Earnings before Tax (EBT) 1 206.5 110.8 917.7 514.3 345.4 192.4 230.9 253.5
Net income 1 153.5 78.8 723.8 379.4 256.5 140.9 176.3 193.6
Net margin 4.08% 2.58% 22.82% 7.24% 5.22% 10.96% 13.3% 14.14%
EPS 2 2.610 1.410 13.42 7.440 5.190 2.810 3.513 3.870
Free Cash Flow 1 113.4 241.2 192.2 -24.49 539 128 186.7 203.9
FCF margin 3.02% 7.89% 6.06% -0.47% 10.96% 9.95% 14.08% 14.89%
FCF Conversion (EBITDA) 47.8% 116.03% 51.17% - 104.69% 47.74% 63.78% 65%
FCF Conversion (Net income) 73.87% 306.14% 26.55% - 210.11% 90.82% 105.89% 105.32%
Dividend per Share 2 0.9200 0.9600 1.030 1.120 1.240 0.4000 0.4150 0.7100
Announcement Date 6/26/19 6/25/20 6/23/21 6/22/22 6/28/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: May 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 1,233 - 1,520 1,409 - 1,103 1,229 1,193 1,087 316.8 352.8 325.6 307 329 348.9
EBITDA 1 111.6 112 91.33 140.3 63.65 99.47 211.4 164.7 80.86 66.87 72.65 73.3 60.3 75.5 81.2
EBIT 1 90.46 - - 66.71 - - - 77.7 16.03 4.281 12.7 12.75 10.15 14.95 17.1
Operating Margin 7.34% - - 4.74% - - - 6.51% 1.47% 1.35% 3.6% 3.92% 3.31% 4.54% 4.9%
Earnings before Tax (EBT) 1 - 77.33 - 84.74 - - - - 35.36 40.47 57.85 58.7 45.7 60.9 66.6
Net income 1 - 56.34 - 64.08 - - - - 24.3 22 42.6 45.2 35.2 46.9 51.3
Net margin - - - 4.55% - - - - 2.24% 6.95% 12.07% 13.88% 11.47% 14.26% 14.7%
EPS 2 2.150 1.110 - 1.300 0.3300 - 2.610 1.930 0.4900 0.4400 0.9433 0.9300 0.6833 0.8333 0.9350
Dividend per Share 2 - - - - - - - - 0.3200 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600
Announcement Date 12/16/21 3/22/22 6/22/22 9/29/22 12/20/22 3/22/23 6/28/23 9/27/23 12/19/23 3/20/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: May 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 657 552 69.7 710 238 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 2.77 x 2.657 x 0.1856 x 1.715 x 0.462 x - - -
Free Cash Flow 1 113 241 192 -24.5 539 128 187 204
ROE (net income / shareholders' equity) 17.2% 18.1% 65.2% 26.4% - - - -
ROA (Net income/ Total Assets) 5.88% 3.25% - - - - - -
Assets 1 2,609 2,421 - - - - - -
Book Value Per Share 15.00 15.00 27.20 29.70 - - - -
Cash Flow per Share - 6.170 5.090 1.370 12.90 - - -
Capex 1 84.5 95.5 82.2 94.6 86.4 46 57.5 37.5
Capex / Sales 2.25% 3.12% 2.59% 1.8% 1.76% 3.58% 4.34% 2.74%
Announcement Date 6/26/19 6/25/20 6/23/21 6/22/22 6/28/23 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Worthington Enterprises, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
57.61 USD
Average target price
62.75 USD
Spread / Average Target
+8.92%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Iron, Steel Mills & Foundries

1st Jan change Capi.
WORTHINGTON ENTERPRISES, INC. Stock Worthington Enterprises, Inc.
+1.49% 2.89B
JSW STEEL LIMITED Stock JSW Steel Limited
+0.70% 26.44B
BAOSHAN IRON & STEEL CO., LTD. Stock Baoshan Iron & Steel Co., Ltd.
+19.56% 21.35B
CHINA STEEL CORPORATION Stock China Steel Corporation
-9.07% 11.74B
JINDAL STEEL & POWER LIMITED Stock Jindal Steel & Power Limited
+24.56% 11.34B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD Stock Citic Pacific Special Steel Group Co., Ltd
+11.54% 10.78B
INNER MONGOLIA BAOTOU STEEL UNION CO., LTD. Stock Inner Mongolia Baotou Steel Union Co., Ltd.
+10.96% 10.03B
TERNIUM S.A. Stock Ternium S.A.
+2.61% 8.37B
BHARAT FORGE LIMITED Stock Bharat Forge Limited
+5.78% 7.33B
JINDAL STAINLESS LIMITED Stock Jindal Stainless Limited
+22.56% 7.21B
Iron, Steel Mills & Foundries
  1. Stock Market
  2. Equities
  3. WOR Stock
  4. Financials Worthington Enterprises, Inc.