| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 1 | 1 | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡ |
|
| 2026 | 1.44 |
—
—
—
|
| 2025 | 1.38 |
—
—
—
—
|
| 2024 | 1.30 |
—
—
—
—
|
| 2023 | 1.52 |
—
—
—
—
—
|
| 2022 | 1.14 |
—
—
—
—
|
| 2021 | 1.06 |
—
—
—
—
|
| 2020 | 0.98 |
—
—
—
—
|
| 2019 | 0.90 |
—
—
—
—
|
| 2018 | 0.76 |
—
—
—
—
|
| 2017 | 0.56 |
—
—
—
—
|
| 2016 | 0.48 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 363.40 | 276.10 | 193.20 | 181.30 |
| Receivables | 596.00 | 541.40 | 582.30 | 669.80 |
| Inventory | 497.40 | 532.10 | 479.30 | 482.70 |
| Other | 43.50 | 43.30 | 36.70 | 55.50 |
| 1,500.30 | 1,392.90 | 1,291.50 | 1,389.30 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 600.40 | 588.70 | 504.10 | 525.70 |
| ST’ Debt | 10.00 | 10.00 | 42.30 | 39.50 |
| Other | 65.30 | 67.00 | 75.00 | 71.60 |
| 945.30 | 897.20 | 862.50 | 871.70 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 945.60 | 1,004.30 | — | — |
—
|
| ’25 | 963.90 | 1,011.30 | 942.50 | 912.50 |
3,830.20
|
| ’24 | 978.80 | 1,024.30 | 902.60 | 912.40 |
3,818.10
|
| ’23 | 966.40 | 960.80 | 937.50 | 988.10 |
3,852.80
|
| ’22 | 977.70 | 965.90 | 874.20 | 936.10 |
3,753.90
|
| ’21 | 769.00 | 859.80 | 914.60 | 995.50 |
3,538.90
|
| ’20 | 636.90 | 663.90 | 760.00 | 834.50 |
2,895.30
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 129.40 | 124.40 | — | — |
—
|
| ’25 | 38.70 | 139.60 | 255.40 | 183.10 |
616.80
|
| ’24 | 106.60 | 57.40 | 195.90 | 221.90 |
581.80
|
| ’23 | 119.90 | 140.30 | 178.80 | 231.30 |
670.30
|
| ’22 | 16.50 | 37.90 | 160.30 | 176.70 |
391.40
|
| ’21 | 104.40 | 91.60 | 180.80 | 264.30 |
641.10
|
| ’20 | 54.10 | 125.20 | 151.10 | 231.70 |
562.10
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 118.90 | 114.40 | — | — |
—
|
| ’25 | 17.40 | 122.50 | 240.60 | 165.50 |
546.00
|
| ’24 | 84.60 | 34.50 | 163.40 | 191.30 |
473.80
|
| ’23 | 109.20 | 126.80 | 160.30 | 201.40 |
597.70
|
| ’22 | 3.60 | 20.10 | 140.10 | 157.30 |
321.10
|
| ’21 | 87.30 | 78.00 | 166.20 | 234.50 |
566.00
|
| ’20 | 41.30 | 113.20 | 139.20 | 211.60 |
505.30
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.85 | 0.91 | — | — |
—
|
| ’25 | 0.95 | 1.07 | 0.94 | 0.90 |
3.85
|
| ’24 | 1.00 | 1.06 | 0.82 | 0.75 |
3.63
|
| ’23 | 0.84 | 1.04 | 0.90 | 0.92 |
3.69
|
| ’22 | 0.76 | 0.81 | 0.71 | (0.78) |
1.51
|
| ’21 | 0.60 | 0.73 | 0.82 | 0.87 |
3.02
|
| ’20 | 0.32 | 0.42 | 0.65 | 0.74 |
2.12
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 46.58 | 57.45 | 67.39 | 58.83 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 86.10 | 82.77 | 92.45 | 77.31 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12,000 | 12,000 | 12,700 | 11,500 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.31 | 0.32 | 0.30 | 0.33 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,753.90 | 3,852.80 | 3,818.10 | 3,830.20 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.42% | 38.54% | 38.14% | 38.83% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 223.70 | 733.50 | 701.00 | 715.10 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.96% | 19.04% | 18.36% | 18.67% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 235.70 | 556.60 | 533.60 | 546.20 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 76.90 | 78.30 | 78.80 | 85.10 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.25 | 25.69 | 26.15 | 27.16 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.51 | 3.69 | 3.63 | 3.85 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.53 | 4.47 | 3.99 | 4.37 | ‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.45) | (0.48) | (0.74) | (0.50) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.07 | 3.99 | 3.25 | 3.87 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.29 | 12.30 | 12.90 | 13.17 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 154.79 | 149.95 | 146.00 | 141.03 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.28 | 22.01 | 18.79 | 17.33 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.43 | 3.17 | 2.61 | 2.46 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.22 | 6.62 | 5.29 | 5.08 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.39 | 3.11 | 2.59 | 2.45 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.97 | 20.04 | 20.84 | 17.20 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 391.40 | 670.30 | 581.80 | 616.80 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (70.30) | (72.60) | (108.00) | (70.80) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 321.10 | 597.70 | 473.80 | 546.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 699.50 | 555.00 | 495.70 | 429.00 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 344.50 | 127.30 | 193.20 | 155.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (137.30) | (236.10) | (82.90) | (38.20) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,747.70 | 1,844.40 | 1,883.50 | 1,858.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.93% | 17.01% | 16.54% | 17.11% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.56% | 29.43% | 24.88% | 25.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.17% | 30.99% | 28.63% | 29.20% | — | — | — |
ROE
|
A.O. Smith Corporation (AOS) stands as a resilient cornerstone in water heating and treatment, delivering steady revenue growth from $2.69 billion in 2016 to projected $4.28 billion by 2028, with analysts forecasting a modest 4% annual pace post-2025 amid North American demand for energy-efficient products. Operational efficiency shines through a 92% surge in revenue per employee, stable 38-41% gross margins, and disciplined cost controls, even as the 2022 China writedown caused a profitability dip—quickly reversed with ROE rebounding to 29-31% and ROIC at 25-29%.
Financials fortify its appeal: robust free cash flow funds dividends, buybacks (shares down 19%), and growth, underpinned by a net cash balance sheet with debt slashed 62% since 2017. Trading at fair 17-18x PE and attractive multiples versus peers, the stock has doubled alongside fundamentals, evoking historical parallels to durable industrials that compound through cycles.
Yet insider sells signal caution, and analysts’ targets cluster near current levels amid housing and rate uncertainties. For patient investors eyeing reliable 4% growth and dividend aristocracy, AOS merits a hold-leaning-buy—read the full analysis for deeper historical trends and risks.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.