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 4,932 - -
Change - 16.86% 69.49% 34.27% -12.28% 14.91% - -
Enterprise Value (EV) 1 2,076 2,384 3,788 4,667 5,127 5,708 5,903 5,989
Change - 14.86% 58.85% 23.21% 9.87% 11.33% 3.42% 1.45%
P/E 28x 22.4x 36x 34.8x 38.9x 31.6x 27.8x 27.3x
PBR 3.94x 4.1x 5.92x - 4.44x 4.2x - -
PEG - 0.5x 6.98x 1.2x -1.9x 0.7x 2x 17.86x
Capitalization / Revenue 2.94x 2.84x 4.6x 5.57x 3.96x 3.84x 3.69x 3.53x
EV / Revenue 3.31x 3.15x 4.78x 5.31x 4.74x 4.45x 4.41x 4.29x
EV / EBITDA 15.6x 13.7x 19.8x 20.5x 19x 16.5x 16.3x 15.6x
EV / EBIT 20.5x 17.1x 23.8x 25.7x 30.4x 20.9x 20.2x 18.8x
EV / FCF 38.8x 22.2x 25.6x 30.7x 38.7x 27.8x - -
FCF Yield 2.57% 4.51% 3.9% 3.26% 2.58% 3.6% - -
Dividend per Share 2 - - - 0.9 1.2 1.11 1.12 1.19
Rate of return - - - 0.31% 0.46% 0.37% 0.37% 0.39%
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 1 133.3 174.1 191.5 227.9 269.6 344.9 361.9 382.9
EBIT 1 101.3 139.1 159.1 181.2 168.5 273.2 292.3 319.3
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 -225.8 835.5 776.3 971.5 1,057
Reference price 2 117.59 138.93 234.60 291.52 260.58 302.69 302.69 302.69
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.($)
31.6x4.45x16.55x0.37% 4.93B
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 29.10x 2.16x 15.58x 1.95% 45.08B
Weighted average by Cap. 32.93x 2.20x 17.30x 1.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CSW Stock
  4. Valuation CSW Industrials, Inc.