The Sherwin-Williams Company (SHW) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

48.84%

Gross Profit = $2.73B

Revenue = $5.60B

Operating Profit Margini

13.92%

Operating Income = $0.78B

Revenue = $5.60B

EBITDA Margini

15.53%

EBITDA = $0.87B

Revenue = $5.60B

EBIT Margini

13.77%

EBIT = $0.64B

Revenue = $5.60B

Net Profit Margini

8.52%

Net Income = $0.48B

Revenue = $5.60B

Pretax Profit Margini

11.42%

EBT = $0.64B

Revenue = $5.60B

E

Operating Efficiency

Interest Coveragei

8.11x

EBIT (TTM) = $3.80B

Interest Expense (TTM) = $0.47B

9.0x

8.6x

8.5x

8.1x

SG&A / Revenuei

34.61%

SG&A = $1.94B

Revenue = $5.60B

R&D / Revenuei

0.00%

R&D = $0.00B

Revenue = $5.60B

R

Return Metrics (TTM)

ROAi

10.37%

Net Income = $2.57B

Avg Total Assets = $24.77B

ROEi

59.39%

Net Income = $2.57B

Avg Equity = $4.32B

ROICi

16.88%

NOPAT (TTM) = $2.93B

Avg Invested Capital = $17.34B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

5.64%

Current Revenue = $5.60B

Previous Revenue = $5.30B

+0.9%

-1.1%

+0.7%

+3.2%

+5.6%

Operating Cash Flow/Sharei

$13.87

Operating CF = $3.45B

Diluted Shares = 0.25B

$12.41

$12.48

$12.15

$13.23

$13.87

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+5.6%	$5.60B	↑
Gross Profit	+6.2%	$2.73B, 48.84%	↑
Operating Income	+15.6%	$0.78B, 13.92%	↑
EBITDA	-0.8%	$0.87B, 15.53%	↓
EBT	+3.8%	$0.64B, 11.42%	↑
Net Income	-0.7%	$0.48B, 8.52%	↓
Diluted EPS	+1.1%	1.92	↑

加载图表中...

L

Liquidity Metrics

Current Ratioi

0.87

Attention

Total Current Assets = $6.01B

Total Current Liabilities = $6.92B

Quick Ratioi

0.53

Attention

Quick Assets = $3.69B

Total Current Liabilities = $6.92B

Cash Ratioi

0.03

Attention

Cash & Equivalents = $0.21B

Total Current Liabilities = $6.92B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

3.16

Attention

Total Debt = $14.53B

Total Equity = $4.60B

Liabilities to Assetsi

82.2%

Attention

Total Liabilities = $21.30B

Total Assets = $25.90B

Equity Multiplieri

5.63

Attention

Total Assets = $25.90B

Total Equity = $4.60B

E

Efficiency Metrics

Asset Turnoveri

0.95

Normal

Revenue (TTM) = $23.57B

Avg Total Assets = $24.77B

Inventory Turnoveri

5.24

Normal

COGS (TTM) = $12.04B

Avg Inventory = $2.30B

Receivables Turnoveri

7.97

Normal

Revenue (TTM) = $23.57B

Avg Receivables = $2.96B

S

Solvency Metrics

Interest Coveragei

8.11

Healthy

EBIT (TTM) = $3.80B

Interest Expense (TTM) = $0.47B

Net Debt to EBITDAiNet Debt/EBITDA

3.26

Attention

Net Debt = $14.33B

EBITDA (TTM) = $4.39B

Debt Service Coveragei

1.45

Attention

Operating CF (TTM) = $3.45B

Debt Service = $2.37B

V

Value Metrics

Goodwill %iGoodwill/Assets

31.0%

Attention

Goodwill = $8.04B

Total Assets = $25.90B

Working Capital Ratioi

-0.04

Attention

Working Capital = $-0.91B

Total Assets = $25.90B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$3.45B

Free Cash Flow TTMi

$2.65B

FCF = OCF - CapEx

OCF (TTM) = $3.45B

CapEx (TTM) = $-0.80B

FCF Yieldi

3.04%

Attention

FCF (TTM) = $2.65B

Market Cap = $87.37B

OCF/Sales Ratioi

14.64%

Normal

OCF (TTM) = $3.45B

Revenue (TTM) = $23.57B

Q

Quality & Coverage Metrics

Income Qualityi

1.34x

Healthy

OCF (TTM) = $3.45B

Net Income (TTM) = $2.57B

Cash Flow/Debti

0.24x

Normal

OCF (TTM) = $3.45B

Total Debt = $14.53B

Short Term Coveragei

0.50x

Normal

OCF (TTM) = $3.45B

Current Liabilities = $6.92B

Capex Coveragei

4.33x

Healthy

OCF (TTM) = $3.45B

CapEx (TTM) = $0.80B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

76.89%

Normal

FCF (TTM) = $2.65B

OCF (TTM) = $3.45B

Capex/Revenuei

3.38%

Healthy

CapEx (TTM) = $0.80B

Revenue (TTM) = $23.57B

Net Debt/EBITDAi

3.26

Attention

Net Debt = $14.33B

EBITDA (TTM) = $4.39B

G

Growth Metrics

OCF Growthi

16.91%

Healthy

Current OCF (TTM) = $1.09B

Previous OCF = $0.93B

Owner Earningsi

$2.45B

Healthy

Net Income (TTM) = $2.57B

+ D&A (TTM) = $0.68B

- CapEx (TTM) = $-0.80B

加载图表中...

Loading...

The Sherwin-Williams Company

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)