The Sherwin-Williams Company (SHW)

Basic

  • Market Cap

    $70.49B

  • EV

    $81.86B

  • Shares Out

    255.97M

  • Revenue

    $23.03B

  • Employees

    64,366

Margins

  • Gross

    45.37%

  • EBITDA

    18.2%

  • Operating

    15.52%

  • Pre-Tax

    13.59%

  • Net

    10.5%

  • FCF

    10.6%

Returns (5Yr Avg)

  • ROA

    7.79%

  • ROE

    51.28%

  • ROCE

    16.37%

  • ROIC

    12.04%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $285.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $89.87

  • Earnings (Dil)

    $9.33

  • FCF

    $9.42

  • Book Value

    $14.77

Growth (CAGR)

  • Rev 3Yr

    8.59%

  • Rev 5Yr

    5.71%

  • Rev 10Yr

    8.75%

  • Dil EPS 3Yr

    11.4%

  • Dil EPS 5Yr

    7.45%

  • Dil EPS 10Yr

    15.27%

  • Rev Fwd 2Yr

    3.14%

  • EBITDA Fwd 2Yr

    11.28%

  • EPS Fwd 2Yr

    12.79%

  • EPS LT Growth Est

    10.41%

Dividends

  • Yield

    —

  • Payout

    25.59%

  • DPS

    $2.42

  • DPS Growth 3Yr

    12.05%

  • DPS Growth 5Yr

    16.13%

  • DPS Growth 10Yr

    14.38%

  • DPS Growth Fwd 2Yr

    6.28%

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

17,534.5

17,900.8

18,361.7

19,944.6

22,148.9

23,030.2

Total Revenues % Chg.

17.0%

2.1%

2.6%

8.6%

11.1%

6.2%

Cost of Goods Sold, Total

10,115.9

9,864.7

9,679.1

11,401.9

12,823.8

12,582.1

Gross Profit

7,418.6

8,036.1

8,682.6

8,542.7

9,325.1

10,448.1

Selling General & Admin Expenses, Total

5,054.7

5,315.3

5,482.8

5,576.9

6,018.5

6,506.5

Amortization of Goodwill and Intangible Assets

318.1

312.8

313.4

309.5

317.1

317.1

Other Operating Expenses

176.3

23.0

37.1

-4.0

-7.1

49.9

Other Operating Expenses, Total

5,549.1

5,651.1

5,833.3

5,882.4

6,328.5

6,873.5

Operating Income

1,869.5

2,385.0

2,849.3

2,660.3

2,996.6

3,574.6

Interest Expense, Total

-366.7

-349.3

-340.4

-334.7

-390.8

-431.2

Interest And Investment Income

9.5

37.9

3.6

4.9

8.0

19.0

Net Interest Expenses

-357.2

-311.4

-336.8

-329.8

-382.8

-412.2

Currency Exchange Gains (Loss)

-7.5

-19.7

-7.2

-12.0

-33.6

-28.8

Other Non Operating Income (Expenses)

4.0

12.7

28.1

34.5

-9.4

-0.6

EBT, Excl. Unusual Items

1,508.8

2,066.6

2,533.4

2,353.0

2,570.8

3,133.0

Restructuring Charges

—

—

—

—

—

-15.3

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

35.2

Gain (Loss) On Sale Of Assets

-12.8

-16.1

9.4

-105.8

17.8

27.4

Asset Writedown

—

-122.1

-2.3

—

-15.5

-49.5

Legal Settlements

-136.3

68.2

—

—

—

—

Other Unusual Items

—

-14.8

-21.3

1.4

—

—

EBT, Incl. Unusual Items

1,359.7

1,981.8

2,519.2

2,248.6

2,573.1

3,130.8

Income Tax Expense

251.0

440.5

488.8

384.2

553.0

711.9

Earnings From Continuing Operations

1,108.7

1,541.3

2,030.4

1,864.4

2,020.1

2,418.9

Earnings Of Discontinued Operations

—

—

—

—

—

—

Net Income

1,108.7

1,541.3

2,030.4

1,864.4

2,020.1

2,418.9

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

1,108.7

1,541.3

2,030.4

1,864.4

2,020.1

2,418.9

Net Income to Common Excl. Extra Items

1,108.7

1,541.3

2,030.4

1,864.4

2,020.1

2,418.9

Total Shares Outstanding

277.9

275.0

269.8

259.7

257.4

256.0

Weighted Avg. Shares Outstanding

279.0

275.4

271.3

262.5

258.0

256.3

Weighted Avg. Shares Outstanding Dil

285.0

280.3

275.8

267.1

261.8

259.3

EPS

4.0

5.6

7.5

7.1

7.8

9.4

EPS Diluted

3.9

5.5

7.4

7.0

7.7

9.3

EBITDA

2,465.8

2,959.9

3,430.7

3,232.9

3,577.7

4,191.3