Masco Corporation (MAS)

Basic

  • Market Cap

    $14.22B

  • EV

    $17.16B

  • Shares Out

    224.4M

  • Revenue

    $8,008M

  • Employees

    19,000

Margins

  • Gross

    34.45%

  • EBITDA

    18.47%

  • Operating

    16.63%

  • Pre-Tax

    14.54%

  • Net

    10.39%

  • FCF

    12.24%

Returns (5Yr Avg)

  • ROA

    13.4%

  • ROE

    2,954.58%

  • ROCE

    31.93%

  • ROIC

    28.15%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $63.14

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $35.47

  • Earnings (Dil)

    $3.66

  • FCF

    $4.32

  • Book Value

    -$0.25

Growth (CAGR)

  • Rev 3Yr

    4.75%

  • Rev 5Yr

    1.06%

  • Rev 10Yr

    0%

  • Dil EPS 3Yr

    8.75%

  • Dil EPS 5Yr

    13.95%

  • Dil EPS 10Yr

    21.69%

  • Rev Fwd 2Yr

    -4.13%

  • EBITDA Fwd 2Yr

    0.15%

  • EPS Fwd 2Yr

    2.45%

  • EPS LT Growth Est

    5.28%

Dividends

  • Yield

    —

  • Payout

    30.97%

  • DPS

    $1.14

  • DPS Growth 3Yr

    27.89%

  • DPS Growth 5Yr

    21.25%

  • DPS Growth 10Yr

    14.28%

  • DPS Growth Fwd 2Yr

    2.39%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

6,654.0

6,707.0

7,188.0

8,375.0

8,680.0

8,008.0

Total Revenues % Chg.

10.6%

0.8%

7.2%

16.5%

3.6%

-8.8%

Cost of Goods Sold, Total

4,287.0

4,336.0

4,601.0

5,508.0

5,935.0

5,249.0

Gross Profit

2,367.0

2,371.0

2,587.0

2,867.0

2,745.0

2,759.0

Selling General & Admin Expenses, Total

1,264.0

1,295.0

1,327.0

1,843.0

1,400.0

1,427.0

Other Operating Expenses, Total

1,264.0

1,295.0

1,327.0

1,843.0

1,400.0

1,427.0

Operating Income

1,103.0

1,076.0

1,260.0

1,024.0

1,345.0

1,332.0

Interest Expense, Total

-156.0

-159.0

-144.0

-278.0

-108.0

-108.0

Interest And Investment Income

5.0

3.0

13.0

7.0

2.0

5.0

Net Interest Expenses

-151.0

-156.0

-131.0

-271.0

-106.0

-103.0

Income (Loss) On Equity Invest.

3.0

1.0

3.0

11.0

-6.0

-1.0

Currency Exchange Gains (Loss)

-8.0

2.0

-1.0

-4.0

-3.0

-4.0

Other Non Operating Income (Expenses)

-1.0

—

9.0

-3.0

-2.0

-3.0

EBT, Excl. Unusual Items

946.0

923.0

1,140.0

757.0

1,228.0

1,221.0

Restructuring Charges

—

—

—

-4.0

-32.0

-32.0

Merger & Related Restructuring Charges

-40.0

—

—

—

—

—

Impairment of Goodwill

—

—

—

-45.0

-19.0

-19.0

Gain (Loss) On Sale Of Investments

1.0

—

—

14.0

—

1.0

Gain (Loss) On Sale Of Assets

—

—

-9.0

-18.0

-1.0

—

Asset Writedown

—

-9.0

—

—

-7.0

-7.0

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

—

-16.0

24.0

—

EBT, Incl. Unusual Items

907.0

914.0

1,131.0

688.0

1,193.0

1,164.0

Income Tax Expense

221.0

230.0

269.0

210.0

288.0

279.0

Earnings From Continuing Operations

686.0

684.0

862.0

478.0

905.0

885.0

Earnings Of Discontinued Operations

98.0

296.0

414.0

—

—

—

Minority Interest

-50.0

-45.0

-52.0

-68.0

-61.0

-53.0

Net Income

734.0

935.0

1,224.0

410.0

844.0

832.0

Preferred Dividend and Other Adjustments

7.0

6.0

9.0

4.0

2.0

1.0

Net Income to Common Incl Extra Items

727.0

929.0

1,215.0

406.0

842.0

831.0

Net Income to Common Excl. Extra Items

629.0

633.0

801.0

406.0

842.0

831.0

Total Shares Outstanding

293.9

275.6

258.2

241.2

225.3

224.4

Weighted Avg. Shares Outstanding

305.0

287.0

264.0

249.0

231.0

225.8

Weighted Avg. Shares Outstanding Dil

307.0

288.0

264.0

251.0

232.0

226.8

EPS

2.4

3.2

4.6

1.6

3.6

3.7

EPS Diluted

2.4

3.2

4.6

1.6

3.6

3.7

EBITDA

1,223.0

1,206.0

1,393.0

1,175.0

1,490.0

1,479.0