| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 2 | — | — | — | — | — | 2 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 3.21 |
—
—
—
|
| 2025 | 3.16 |
—
—
—
—
|
| 2024 | 2.86 |
—
—
—
—
|
| 2023 | 2.42 |
—
—
—
—
|
| 2022 | 2.40 |
—
—
—
—
|
| 2021 | 2.20 |
—
—
—
—
|
| 2020 | 1.79 |
—
—
—
—
|
| 2019 | 1.51 |
—
—
—
—
|
| 2018 | 1.15 |
—
—
—
—
|
| 2017 | 1.13 |
—
—
—
—
|
| 2016 | 1.12 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 276.80 | 210.40 | 207.20 | 293.50 |
| Receivables | 2,467.90 | 2,388.80 | 2,791.20 | 3,571.20 |
| Inventory | 2,329.80 | 2,288.10 | 2,318.20 | 2,529.70 |
| Other | 438.40 | 513.50 | 690.80 | 604.80 |
| 5,512.90 | 5,400.80 | 6,007.40 | 6,999.20 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 2,315.00 | 2,253.20 | 2,354.20 | 2,826.40 |
| ST’ Debt | 1,473.00 | 1,711.60 | 1,550.60 | 3,744.80 |
| Other | 862.70 | 842.80 | 839.40 | 768.40 |
| 6,626.90 | 6,808.70 | 6,920.30 | 9,627.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 5,666.90 | 6,789.30 | — | — |
—
|
| ’25 | 5,305.70 | 6,314.50 | 6,358.20 | 5,595.90 |
23,574.30
|
| ’24 | 5,367.30 | 6,271.50 | 6,162.50 | 5,297.20 |
23,098.50
|
| ’23 | 5,442.40 | 6,240.60 | 6,116.70 | 5,252.20 |
23,051.90
|
| ’22 | 4,998.70 | 5,872.30 | 6,047.40 | 5,230.50 |
22,148.90
|
| ’21 | 4,656.00 | 5,379.80 | 5,146.70 | 4,762.10 |
19,944.60
|
| ’20 | 4,146.70 | 4,604.00 | 5,122.20 | 4,488.80 |
18,361.70
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 139.10 | 1,347.50 | — | — |
—
|
| ’25 | (61.10) | 1,112.60 | 1,307.60 | 1,092.50 |
3,451.60
|
| ’24 | (58.90) | 1,202.90 | 1,074.70 | 934.50 |
3,153.20
|
| ’23 | 88.20 | 1,206.40 | 1,308.70 | 918.60 |
3,521.90
|
| ’22 | 26.30 | 613.40 | 639.20 | 641.00 |
1,919.90
|
| ’21 | 195.70 | 1,005.60 | 849.40 | 193.90 |
2,244.60
|
| ’20 | 54.90 | 1,019.70 | 1,489.20 | 844.80 |
3,408.60
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.80 | 1,244.70 | — | — |
—
|
| ’25 | (250.40) | 931.10 | 1,111.20 | 872.80 |
2,664.70
|
| ’24 | (342.70) | 961.30 | 839.40 | 636.80 |
2,094.80
|
| ’23 | (121.70) | 1,047.50 | 1,157.60 | 620.20 |
2,703.60
|
| ’22 | (69.20) | 488.00 | 482.60 | 407.20 |
1,308.60
|
| ’21 | 132.30 | 930.70 | 754.40 | 70.00 |
1,887.40
|
| ’20 | (49.40) | 1,006.50 | 1,451.70 | 756.70 |
3,165.50
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.15 | 3.43 | — | — |
—
|
| ’25 | 2.00 | 3.00 | 3.35 | 1.92 |
10.26
|
| ’24 | 1.97 | 3.50 | 3.18 | 1.90 |
10.55
|
| ’23 | 1.84 | 3.07 | 2.95 | 1.39 |
9.25
|
| ’22 | 1.41 | 2.21 | 2.62 | 1.48 |
7.72
|
| ’21 | 1.51 | 2.42 | 1.88 | 1.15 |
6.98
|
| ’20 | 1.15 | 2.16 | 2.55 | 1.49 |
7.36
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 195.24 | 205.43 | 282.09 | 308.84 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 350.39 | 314.14 | 400.42 | 379.65 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 64,366 | 64,088 | 63,890 | 64,249 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.34 | 0.36 | 0.36 | 0.37 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22,148.90 | 23,051.90 | 23,098.50 | 23,574.30 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 42.10% | 46.67% | 48.47% | 48.85% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,573.10 | 3,109.90 | 3,451.80 | 3,338.20 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.62% | 13.49% | 14.94% | 14.16% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,020.10 | 2,388.80 | 2,681.40 | 2,568.50 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 619.60 | 687.90 | 699.00 | 780.90 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 85.85 | 90.26 | 92.03 | 95.21 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 7.83 | 9.35 | 10.68 | 10.37 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.44 | 13.79 | 12.56 | 13.94 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.37) | (3.20) | (4.22) | (3.18) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.07 | 10.59 | 8.35 | 10.76 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.02 | 14.55 | 16.14 | 18.57 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 258.00 | 255.40 | 251.00 | 247.60 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 30.57 | 32.61 | 31.80 | 31.22 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.79 | 3.38 | 3.69 | 3.40 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.91 | 20.96 | 21.06 | 17.45 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.26 | 3.79 | 4.11 | 3.86 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 55.12 | 32.35 | 45.35 | 34.11 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,919.90 | 3,521.90 | 3,153.20 | 3,451.60 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (611.30) | (818.30) | (1,058.40) | (786.90) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,308.60 | 2,703.60 | 2,094.80 | 2,664.70 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (53.00) | (1,114.00) | (1,407.90) | (912.90) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10,569.70 | 9,850.90 | 9,888.40 | 10,871.30 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10,370.90 | 9,574.10 | 9,678.00 | 10,664.10 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,102.10 | 3,715.80 | 4,051.20 | 4,598.30 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.34% | 10.49% | 11.51% | 10.37% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.00% | 17.05% | 17.35% | 15.69% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 72.94% | 70.07% | 69.05% | 59.39% | — | — | — |
ROE
|
Sherwin-Williams, the paint powerhouse quietly dominating shelves from DIY garages to pro sites, has evolved from regional player to global leader through the transformative $11.3 billion Valspar acquisition in 2017. That bold move doubled revenue to a record $23.1 billion in 2024 (CAGR over 10% since 2016), fueled by organic growth in architectural coatings, Latin America expansion, and efficiency gains—revenue per employee up 30% to $362K with stable headcount. Margins have rebounded impressively too, with gross margins at 48.5% and EBT at 14.9%, driving EPS to $10.68 amid hedging savvy and synergies.
Cash flow remains robust at $2.09 billion in free cash flow, funding dividends, aggressive buybacks (shares down 9%), and capex for distribution and low-VOC innovation, even as net debt eases. ROIC at 17.4% underscores elite capital discipline, outpacing peers, though housing slowdowns and input costs pose headwinds.
Trading at a premium (32x forward PE), shares boast 400% returns since 2016 lows, with analysts eyeing 7% upside on 2-4% revenue growth and EPS climbing to $12.69 by 2027. Fortress moats like 25% market share and brand loyalty position SHW as a quality compounder—ready for a housing rebound to paint brighter returns.
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.