Saturday 17 October 2026 Export FBIN’s income statement to Excel — free account

Fortune Brands Innovations, Inc.

FBIN Industrials Building Products & Equipment

Fortune Brands Innovations, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.5 billion, down 3.16% from fiscal 2024. In the quarter to June 2026, revenue fell 4.11%, EPS fell 122.9%, free cash flow grew 51.1% and total debt fell 9.27%, each against the same quarter a year earlier. Dividend growth for three consecutive years; insiders bought in the last twelve months.

40.09 0.13 +0.33%

Follow FBIN

Alert me

Market cap: $4.8B
P/E: 32.6×
Fwd P/E: 13.9×
Dividend yield: 2.57%
F-score: 5/9
Altman Z: 2.66
Beneish M: −2.60
Dividend safety: 63/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 30.67

Total sells 0.03

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	2	1	—	1	—	—
Sell	—	—	—	—	—	—	—	—	—	1	—	—

Insider Ownership 1.84%

Capital & Financial Ratios $m

Market Cap 4,770.00

Revenue 4,392.00

Net Income 148.90

Free Cash Flow 417.20

Net Debt 2,341.80

Current Ratio 2.01

Debt/Equity 1.11

P/E ratio 32.59

Fwd P/E 13.90

P/S ratio 1.09

P/B ratio 2.07

Past 5Y EPS Growth (8.92%)

This Y EPS Growth (7.45%)

Next Y EPS Growth (0.57%)

Next Y revenue growth (2.51%)

Next 5Y EPS Growth 2.87%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 98.05%

10-year low 10-year high

P/S against its own 10 years 9.44%

10-year low 10-year high

P/B against its own 10 years 3.94%

10-year low 10-year high

EV/Sales against its own 10 years 26.24%

10-year low 10-year high

EV/FCF against its own 10 years 27.17%

10-year low 10-year high

Dividends

Payout Ratio 0.84

Annual Dividend Rate 1.03

Annual Dividend Yield 2.57%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	1.03	0.26 0.26 0.26
2025	1.00	0.25 0.25 0.25 0.25
2024	0.96	0.24 0.24 0.24 0.24
2023	0.92	0.23 0.23 0.23 0.23
2022	0.96	0.24 0.24 0.24 0.24
2021	0.89	0.22 0.22 0.22 0.22
2020	0.82	0.21 0.21 0.21 0.21
2019	0.75	0.19 0.19 0.19 0.19
2018	0.68	0.17 0.17 0.17 0.17
2017	0.62	0.15 0.15 0.15 0.15
2016	0.55	0.14 0.14 0.14 0.14

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	366	381	264	210
Receivables	534	514	513	607
Inventory	982	960	1,025	991
Other	163	152	172	268
	2,046	2,007	1,974	2,075

	2023	2024	2025	Q'26
Payables	568	514	525	519
ST’ Debt	—	500	—	—
Other	632	589	547	512
	1,200	1,602	1,072	1,031

Compound Annual Growth %

	10y	5y	3y
Sales	(0.26%)	4.27%	(1.87%)
Cash Flow	1.10%	(10.33%)	(5.45%)
Earnings	(0.53%)	(11.59%)	(24.22%)
Book Value	(0.27%)	(2.96%)	4.60%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	1,011	1,154	—	—	—
’25	1,033	1,203	1,149	1,078	4,463
’24	1,110	1,240	1,155	1,104	4,609
’23	1,040	1,164	1,261	1,161	4,626
’22	1,140	1,255	1,196	1,132	4,723
’21	1,771	1,936	1,986	(892)	4,801
’20	1,403	1,376	1,652	(809)	3,621

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(119)	203	—	—	—
’25	(83)	149	204	208	479
’24	(71)	262	205	272	668
’23	76	428	332	220	1,056
’22	(183)	225	247	278	566
’21	(69)	332	168	258	689
’20	(14)	274	246	319	826

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(130)	179	—	—	—
’25	(113)	119	177	191	374
’24	(136)	223	176	239	501
’23	34	361	269	139	802
’22	(236)	170	188	207	328
’21	(93)	292	121	157	476
’20	(39)	259	222	235	677

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.20	(0.19)	—	—	—
’25	0.42	0.83	0.59	0.63	2.47
’24	0.76	1.06	1.09	0.84	3.75
’23	0.66	0.80	1.07	0.64	3.17
’22	1.34	1.46	1.57	0.85	5.23
’21	1.26	1.55	1.45	1.28	5.54
’20	0.77	0.83	1.17	1.16	3.94

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	37.77	45.43	30.15	31.80	28.97	68.72	45.26	54.10	62.54	44.04	Analyst estimates 2026–2028 Powerpack
	High	55.10	59.62	62.92	56.54	79.14	97.44	92.66	80.33	90.54	75.82
People
People	Employees	22,700	23,800	25,300	24,700	27,500	28,000	11,200	11,700	11,000	10,000
	Revenue/emp, $m	0.22	0.22	0.22	0.23	0.13	0.17	0.42	0.40	0.42	0.45
Income, $m
Income, $m	Revenue	4,985	5,283	5,485	5,765	3,621	4,801	4,723	4,626	4,609	4,463
	Gross margin, %	36.03	36.44	35.72	35.60	40.42	40.83	40.93	41.32	44.83	44.57
	EBT	582	635	537	575	499	726	667	518	606	405
	EBT margin, %	11.68	12.02	9.79	9.98	13.79	15.13	14.12	11.19	13.14	9.07
	Net income	413	473	390	431	554	772	687	405	472	299
	Depreciation	126	132	152	156	168	193	192	169	194	194
Per share, $
Per share, $	Revenue	32.31	34.49	37.93	41.21	26.11	34.92	36.25	36.46	36.93	36.98
	Earnings	2.62	3.03	2.66	3.06	3.94	5.54	5.23	3.17	3.75	2.47
	Cash flow	4.22	3.92	4.18	4.55	5.95	5.01	4.35	8.32	5.35	3.97
	Capex	(0.94)	(1.07)	(1.00)	(0.91)	(1.07)	(1.54)	(1.83)	(2.00)	(1.33)	(0.87)
	Free cash flow	3.27	2.84	3.18	3.64	4.88	3.46	2.52	6.32	4.02	3.10
	Book value	15.31	16.98	15.08	17.35	20.01	22.29	16.02	18.07	19.41	19.79
	Shares, m	154	153	145	140	139	138	130	127	125	121
Valuation, ×
Valuation, ×	P/E	17.78	19.20	12.21	18.25	18.64	16.49	11.11	23.82	18.22	20.25
	P/S	1.43	1.70	0.86	1.36	2.81	2.62	1.60	2.07	1.85	1.35
	P/B	3.01	3.46	2.15	3.22	3.66	4.10	3.62	4.18	3.52	2.53
	EV/Sales	1.66	1.93	1.23	1.67	3.41	3.09	2.03	2.70	2.35	1.98
	EV/FCF	16.41	23.39	14.71	18.86	18.25	31.17	29.19	15.56	21.58	23.60
Cash, $m
Cash, $m	Operating cash flow	651	600	604	637	826	689	566	1,056	668	479
	Capex	(145)	(165)	(144)	(128)	(149)	(212)	(238)	(254)	(166)	(105)
	Free cash flow	505	436	460	510	677	476	328	802	501	374
Balance, $m
Balance, $m	Working capital	602	695	194	489	863	773	916	845	405	903
	Total debt	1,431	1,508	2,334	2,184	2,611	2,710	2,674	2,670	2,673	2,545
	Net debt	1,180	1,185	2,071	1,796	2,192	2,284	2,031	2,304	2,292	2,281
	Shareholders’ equity	2,363	2,601	2,180	2,428	2,776	3,065	2,087	2,293	2,422	2,389
Returns, %
Returns, %	ROA	8.26	8.88	6.79	7.05	8.10	10.10	9.77	6.38	7.19	4.57
	ROIC	10.91	11.27	8.75	10.33	7.14	9.48	11.75	8.36	9.78	6.91
	ROE	17.16	19.04	16.30	18.75	21.26	26.45	26.66	18.47	20.02	12.42

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
OC Owens Corning Inc	$9.0B	— (loss-making)	13.4×	+0.33% (above 0%: growing)	−34.19% (below 0%: shrinking)	+61.87% (above 0%: growing)	28.77%	17.49%	Compare
SPXC SPX Technologies, Inc.	$8.4B	29.5×	34.3×	+22.92% (above 0%: growing)	+40.18% (above 0%: growing)	+96.84% (above 0%: growing)	40.18%	16.94%	Compare
AWI Armstrong World Industries, Inc.	$7.0B	23.0×	19.3×	+11.16% (above 0%: growing)	+12.44% (above 0%: growing)	+13.13% (above 0%: growing)	41.31%	28.35%	Compare
AAON AAON, Inc.	$6.4B	37.8×	57.5×	+101.23% (above 0%: growing)	+263.16% (above 0%: growing)	+52.96% (above 0%: growing)	24.32%	10.99%	Compare
BLDR Builders FirstSource, Inc.	$5.8B	59.4×	34.1×	−8.77% (below 0%: shrinking)	n/m	−87.35% (below 0%: shrinking)	28.14%	3.33%	Compare
LPX Louisiana-Pacific Corporation	$4.9B	88.7×	35.5×	−12.05% (below 0%: shrinking)	−50.65% (below 0%: shrinking)	−13.83% (below 0%: shrinking)	17.32%	4.52%	Compare
FBIN Fortune Brands Innovations, Inc.	$4.8B	32.6×	13.9×	−4.11% (below 0%: shrinking)	n/m	+51.05% (above 0%: growing)	51.19%	(0.78%)
TREX Trex Company, Inc.	$4.7B	27.2×	24.0×	+7.79% (above 0%: growing)	−15.49% (below 0%: shrinking)	−8.48% (below 0%: shrinking)	37.88%	20.62%	Compare
GFF Griffon Corporation	$4.2B	23.2×	16.6×	+7.04% (above 0%: growing)	n/m	+5.99% (above 0%: growing)	46.96%	23.99%	Compare
Median of peers	$6.1B	29.5×	29.1×	+7.42%	−1.53%	+9.56%	33.33%	17.22%

All 35 Building Products & Equipment stocks →

Fortune Brands Innovations, Inc. (FBIN) key facts

Concern: Fortune Brands Innovations, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.5 billion, down 3.16% from fiscal 2024.
Concern: Net income was $298.8 million, or $2.47 per share (basic), a net margin of 6.69%.
Fortune Brands Innovations, Inc. (FBIN) is a Building Products & Equipment company in the Industrials sector, listed on the New York Stock Exchange.
As of October 16, 2026, FBIN traded at $40.09, a market capitalization of $4.8 billion.
At that price the stock trades at 32.6× trailing-twelve-month earnings and 1.1× sales; its P/E is higher than 98% of its own readings over the past ten years.
Fortune Brands Innovations, Inc. pays an annual dividend of $1.03 per share, a yield of 2.57%, with a payout ratio of 83.7%.
Return on equity was 12.4% and debt-to-equity 1.11.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.66 (grey zone) for fiscal 2025.