stockrow
Friday 6 November 2026
Export SGI’s income statement to Excel — free account
Somnigroup International Inc.
SGI Consumer Cyclical Furnishings Fixtures & Appliances
Somnigroup International Inc.’s revenue for fiscal 2025 (year ended December 2025) was $7.5 billion, up 51.6% from fiscal 2024.
- Revenue
- −3.05%
- EPS
- +12.8%
- Free cash flow
- +21.6%
- Total debt
- −10.3%
Quarter to June 2026, against a year earlier
67.72
2.09
−2.99%
Follow SGI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 3,080 | 2,701 | 2,703 | 3,106 | 3,677 | 4,931 | 4,921 | 4,925 | 4,931 | 7,477 | 7,616 | +10.4% | 8,841 | 11,525 | 11,954 | +16.9% | |
| Gross margin, % | 41.87 | 41.51 | 41.46 | 43.21 | 44.56 | 43.78 | 41.65 | 40.33 | 41.13 | 42.58 | 44.24 | +0.7 pt | ||||||
| EBT | 284 | 215 | 165 | 266 | 452 | 824 | 577 | 474 | 504 | 481 | 713 | +6.0% | ||||||
| EBT margin, % | 9.21 | 7.98 | 6.10 | 8.55 | 12.30 | 16.71 | 11.73 | 9.63 | 10.23 | 6.43 | 9.36 | (2.8) pt | ||||||
| Net income | 185 | 141 | 98 | 189 | 350 | 625 | 458 | 371 | 386 | 385 | 533 | +8.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 13.05 | 12.50 | 12.42 | 14.25 | 17.69 | 25.03 | 28.14 | 28.60 | 28.40 | 36.29 | 36.20 | +12.0% | |||||
| Earnings | 0.86 | 0.71 | 0.46 | 0.87 | 1.68 | 3.17 | 2.61 | 2.14 | 2.21 | 1.86 | 2.55 | +9.0% | ||||||
| Cash flow | 0.71 | 1.19 | 0.95 | 1.44 | 3.15 | 3.67 | 2.17 | 3.31 | 3.84 | 3.88 | 4.71 | +20.7% | ||||||
| Capex | (0.26) | (0.31) | (0.34) | (0.40) | (0.54) | (0.63) | (1.75) | (1.08) | (0.56) | (0.81) | (1.05) | +13.4% | ||||||
| Free cash flow | 0.45 | 0.88 | 0.62 | 1.04 | 2.61 | 3.04 | 0.41 | 2.24 | 3.28 | 3.07 | 3.65 | +23.8% | ||||||
| Book value | (0.18) | 0.52 | 1.00 | 1.65 | 2.43 | 1.45 | (0.13) | 1.88 | 3.22 | 15.09 | 15.35 | n/m | ||||||
| Shares, m | 236 | 216 | 218 | 218 | 208 | 197 | 175 | 172 | 174 | 206 | 209 | (1.5%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 21.52 | 22.83 | 22.26 | 25.02 | 16.07 | 14.74 | 12.94 | 23.09 | 25.65 | 49.05 | 26.56 | 23.3 | |||||
| P/S | 1.31 | 1.29 | 0.83 | 1.53 | 1.53 | 1.88 | 1.20 | 1.74 | 2.00 | 2.46 | 1.87 | 1.6 | ||||||
| P/B | 0.00 | 31.01 | 10.35 | 13.17 | 11.12 | 32.42 | 0.00 | 26.43 | 17.61 | 5.92 | 4.53 | 14.8 | ||||||
| EV/Sales | 1.91 | 1.93 | 1.43 | 2.00 | 1.88 | 2.29 | 1.76 | 2.24 | 2.74 | 3.07 | 2.44 | 2.1 | ||||||
| EV/FCF | 55.27 | 27.38 | 28.77 | 27.45 | 12.73 | 18.83 | 119.60 | 28.70 | 23.78 | 36.23 | 24.12 | 37.9 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 168 | 257 | 208 | 315 | 655 | 723 | 379 | 570 | 667 | 800 | 990 | +18.9% | |||||
| Capex | (62) | (67) | (74) | (88) | (111) | (123) | (306) | (185) | (97) | (167) | (221) | +11.7% | ||||||
| Free cash flow | 106 | 190 | 134 | 227 | 543 | 600 | 72 | 385 | 569 | 633 | 769 | +21.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 107 | 31 | 136 | 127 | (6) | 222 | 214 | 195 | 105 | (271) | (434) | n/m | |||||
| Net debt | 1,822 | 1,712 | 1,600 | 1,475 | 1,302 | 2,031 | 2,741 | 2,497 | 3,693 | 4,551 | 4,297 | +10.7% | ||||||
| Shareholders’ equity | (42) | 113 | 218 | 360 | 505 | 286 | (22) | 323 | 559 | 3,108 | 3,229 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 7.12 | 5.61 | 3.72 | 6.56 | 10.95 | 16.37 | 10.50 | 8.26 | 7.30 | 4.37 | 4.64 | (2.7) pt | |||||
| ROIC | 14.51 | 10.12 | 8.81 | 11.81 | 18.41 | 24.61 | 15.65 | 13.46 | 9.32 | 6.16 | 7.89 | (8.3) pt | ||||||
| ROE | 153.52 | 428.89 | 60.91 | 65.58 | 80.65 | 158.02 | 345.62 | 244.34 | 87.10 | 20.95 | 17.81 | (132.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 7,300 | 7,000 | 6,200 | 7,400 | 9,000 | 12,000 | 12,000 | 12,000 | 12,000 | 19,000 | — | +11.2% | |||||
| Revenue/emp, $m | 0.42 | 0.39 | 0.44 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.39 | — | (0.8%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Business profile
Where the money comes from and where it goes Fiscal 2025
| Mattress Firm | 3,505 | 46.89% |
|---|---|---|
| Tempur Sealy North America | 2,701 | 36.13% |
| Tempur Sealy International | 1,270 | 16.99% |
| Gross margin | 42.58% | |
| Operating margin | 10.10% | |
| Pre-tax margin | 6.43% |
Somnigroup International Inc. vs peers in Furnishings Fixtures & Appliances (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SN SharkNinja, Inc. | $30.6B | 36.4× | 34.3× | +21.24% (above 0%: growing) | +79.14% (above 0%: growing) | −369.49% (below 0%: shrinking) | 59.20% | 22.41% | Compare |
| SGI Somnigroup International Inc. | $15.6B | 26.6× | 21.5× | −3.05% (below 0%: shrinking) | +12.77% (above 0%: growing) | +21.55% (above 0%: growing) | 44.81% | 11.06% | |
| MHK Mohawk Industries, Inc. | $8.8B | 17.6× | 15.0× | +1.02% (above 0%: growing) | +56.00% (above 0%: growing) | +25.78% (above 0%: growing) | 25.47% | 6.74% | Compare |
| ALH Alliance Laundry Holdings Inc. | $4.5B | 24.0× | 19.1× | +6.61% (above 0%: growing) | +92.52% (above 0%: growing) | +2,126.43% (above 0%: growing) | 39.83% | 22.16% | Compare |
| HNI HNI Corporation | $3.5B | 106× | 19.2× | +132.95% (above 0%: growing) | +38.31% (above 0%: growing) | +25.24% (above 0%: growing) | 42.60% | 8.58% | Compare |
| TILE Interface, Inc. | $2.2B | 15.1× | 15.3× | +5.37% (above 0%: growing) | +58.93% (above 0%: growing) | +14.82% (above 0%: growing) | 45.00% | 18.93% | Compare |
| WHR Whirlpool Corporation | $2.1B | — (loss-making) | — (loss-making) | −8.83% (below 0%: shrinking) | n/m | +267.31% (above 0%: growing) | 12.86% | 0.11% | Compare |
| MLKN MillerKnoll, Inc. | $1.5B | 15.5× | 12.8× | −3.38% (below 0%: shrinking) | +31.03% (above 0%: growing) | +177.93% (above 0%: growing) | 41.73% | 5.61% | Compare |
| MBC MasterBrand, Inc. | $1.4B | — (loss-making) | — | +11.53% (above 0%: growing) | n/m | +83.07% (above 0%: growing) | 25.21% | (3.41%) | Compare |
| Median of peers | $2.8B | 20.8× | 17.2× | +5.99% | +57.47% | +54.43% | 40.78% | 7.66% |
From the latest earnings call
- CEO Scott Thompson said U.S. industry trends fell short of expectations, while Dreams faced a more competitive U.K. market and a rougher-than-expected system implementation.
- Somnigroup said it raised prices after the July 4 promotional period to offset higher costs and expected the actions to recover the earlier profit impact.
Largest institutional holders 13F, quarter to 30 June 2026
Held by institutions
106.53%
Held by the ten largest
53.70%
| Holder | Shares | Stake | Change |
|---|---|---|---|
| Fidelity (FMR) | 26.33m | 12.51% | −1.54m |
| BlackRock | 19.23m | 9.14% | −914.91k |
| Vanguard | 19.05m | 9.06% | −135.03k |
| Select Equity Group, L.P. | 8.89m | 4.23% | −381.22k |
| WINDACRE PARTNERSHIP LLC | 8.42m | 4.00% | +197.54k |
| State Street | 7.28m | 3.46% | +389.84k |
| Linonia Partnership LP | 6.62m | 3.15% | −2.16m |
| BROWNING WEST LP | 6.37m | 3.03% | +473.21k |
| ABRAMS CAPITAL MANAGEMENT, L.P. | 5.80m | 2.76% | 0.00 |
| D1 Capital Partners L.P. | 4.98m | 2.37% | +286.94k |
13F filings for the quarter to 30 June 2026: long positions in US-listed shares reported by managers with $100m or more, ~45 days after the quarter.
Pay and ownership Proxy statement filed 31 March 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 45.87m | 91.77m | 348.13 |
| 2024 | 10.93m | 22.55m | 219.18 |
| 2023 | 11.83m | 51.81m | 195.12 |
| 2022 | 19.66m | 18.11m | 130.02 |
| 2021 | 19.85m | 96.05m | 175.60 |
Ownership
Directors and executive officers, together
3.99%
FMR LLC245 Summer StreetBoston, MA
14.11%
The Vanguard Group
7.57%
BlackRock, Inc.55 East
6.94%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement
Somnigroup International Inc. (SGI) Latest News
25 Sep
3 Sep
11 Aug
6 Aug
SGI metrics, ten years each
- Revenue
- Net income
- EPS (diluted)
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- EV/FCF
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Current ratio
- Total debt
- Shares outstanding
- Book value per share
- Revenue growth
- Piotroski F-score
- Altman Z-score
- Beneish M-score
Somnigroup makes and sells mattresses, pillows, bed bases and other bedding products. Its product brands include Tempur-Pedic, Sealy and Stearns & Foster, while its retail businesses include Mattress Firm in the United States and Dreams in the United Kingdom. It sells to people shopping for their own homes and to businesses that resell or use bedding products.
The company operates across design, manufacturing, distribution and retail. Its mattresses include traditional innerspring products as well as foam and hybrid designs. Tempur-Pedic products use the company’s proprietary Tempur material, while Stearns & Foster focuses on traditional innerspring and hybrid products. Somnigroup also makes unbranded products for other businesses, including mattresses, pillows and bedding components.