| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | 2 | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | 1 | 2 | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡ |
|
| 2026 | 0.64 |
—
—
—
|
| 2025 | 0.64 |
—
—
—
—
|
| 2024 | 0.64 |
—
—
—
—
|
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Cash | 32.70 | 40.20 | 92.90 | 84.60 |
| Receivables | 472.30 | 476.80 | 438.80 | 510.50 |
| Inventory | 414.80 | 405.30 | 422.00 | 415.70 |
| Other | 3.40 | 2.90 | 11.50 | 9.10 |
| 980.90 | 1,001.80 | 1,048.50 | 1,129.90 |
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Payables | 402.20 | 380.40 | 402.50 | 424.00 |
| ST’ Debt | 22.80 | 148.00 | 149.20 | 212.40 |
| Other | — | — | — | — |
| 478.40 | 618.40 | 631.50 | 775.80 |
| 10y | 5y | 3y | |
| Sales | — | — | ‡‡‡‡‡ |
| Cash Flow | — | — | ‡‡‡‡‡ |
| Earnings | — | — | ‡‡‡‡‡ |
| Book Value | — | — | ‡‡‡‡‡ |
| Aug | Nov | Feb | May | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 872.90 | 871.90 | 769.80 | 929.20 |
3,443.80
|
| ’25 | 834.00 | 739.00 | 687.40 | 832.90 |
3,093.30
|
| ’24 | 905.80 | 808.00 | 805.80 | 911.00 |
3,430.60
|
| ’23 | — | 868.40 | 780.70 | — |
3,607.70
|
| Aug | Nov | Feb | May | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (6.30) | 99.30 | 63.30 | 44.90 |
201.20
|
| ’25 | 54.60 | 68.00 | 53.80 | 53.90 |
230.30
|
| ’24 | (20.70) | 139.90 | 44.70 | 35.60 |
199.50
|
| ’23 | — | 117.50 | 118.20 | 79.30 |
315.00
|
| Aug | Nov | Feb | May | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (34.30) | 74.60 | 48.50 | 7.80 |
96.60
|
| ’25 | 33.10 | 34.30 | 25.20 | 8.60 |
101.20
|
| ’24 | (38.00) | 121.80 | 22.30 | (8.80) |
97.30
|
| ’23 | — | 115.10 | 107.40 | 70.30 |
292.80
|
| Aug | Nov | Feb | May | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | — | 0.37 | 0.20 | (0.98) |
0.34
|
| ’25 | 0.56 | 0.25 | 0.27 | 1.10 |
2.19
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | — | — | 21.00 | 23.82 | 21.30 | 27.22 | — | — | — |
Low Price
|
| — | — | — | — | — | — | 35.01 | 47.19 | 38.59 | 49.17 | — | — | — |
High Price
|
| — | — | — | — | — | — | 4,100 | 4,600 | 4,800 | 5,400 | — | — | — |
Employees
|
| — | — | — | — | — | 0.00 | 0.88 | 0.75 | 0.64 | 0.64 | — | — | — |
Revenue/Emp
|
| — | — | — | — | — | 4,068.90 | 3,607.70 | 3,430.60 | 3,093.30 | 3,443.80 | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Revenue
|
| — | — | — | — | — | 9.72% | 9.33% | 12.82% | 12.56% | 11.71% | — | — | — |
Gross Margin
|
| — | — | — | — | — | 254.30 | 128.70 | 216.20 | 148.10 | 7.10 | — | — | — |
EBT
|
| — | — | — | — | — | 6.25% | 3.57% | 6.30% | 4.79% | 0.21% | ‡‡‡ | ‡‡‡ | — |
EBT Margin
|
| — | — | — | — | — | 200.30 | 99.70 | 170.10 | 119.30 | (12.90) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Net Income
|
| — | — | — | — | — | 59.50 | 69.60 | 65.30 | 66.00 | 84.20 | — | — | — |
Depreciation
|
| — | — | — | — | — | 82.53 | 73.18 | 69.59 | 62.49 | 69.15 | ‡‡‡ | ‡‡‡ | — |
Revenue/Sh
|
| — | — | — | — | — | — | — | 3.14 | 2.24 | 0.35 | ‡‡‡ | ‡‡‡‡ | — |
Earnings/Sh
|
| — | — | — | — | — | 0.80 | 6.39 | 4.05 | 4.65 | 4.04 | — | — | — |
Cash Flow/Sh
|
| — | — | — | — | — | (0.24) | (0.45) | (2.07) | (2.61) | (2.10) | ‡‡‡ | ‡‡‡ | — |
Capex/Sh
|
| — | — | — | — | — | 0.56 | 5.94 | 1.97 | 2.04 | 1.94 | — | — | — |
Free CF/Sh
|
| — | — | — | — | — | 0.00 | 23.42 | 22.67 | 24.20 | 24.05 | — | — | — |
Book Value/Sh
|
| — | — | — | — | — | 49.30 | 49.30 | 49.30 | 49.50 | 49.80 | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Shares
|
| — | — | — | — | — | 12.79 | 12.79 | 12.79 | 11.50 | 57.66 | ‡‡‡‡ | ‡‡‡‡ | — |
PE Ratio
|
| — | — | — | — | — | 0.00 | 0.00 | 0.47 | 0.41 | 0.62 | ‡‡‡ | ‡‡‡ | — |
PS Ratio
|
| — | — | — | — | — | 1.07 | 1.07 | 1.46 | 1.06 | 1.77 | ‡‡‡ | ‡‡‡ | — |
PB Ratio
|
| — | — | — | — | — | 0.00 | 0.00 | 0.51 | 0.43 | 0.67 | ‡‡‡‡ | ‡‡‡‡ | — |
EV/Sales
|
| — | — | — | — | — | 4.80 | 4.80 | 17.82 | 13.17 | 23.84 | — | — | — |
EV/FCF
|
| — | — | — | — | — | 39.50 | 315.00 | 199.50 | 230.30 | 201.20 | ‡‡‡ | ‡‡‡ | — |
Op' Cash Flow
|
| — | — | — | — | — | (11.80) | (22.20) | (102.20) | (129.10) | (104.60) | ‡‡‡‡‡ | — | — |
Capex
|
| — | — | — | — | — | 27.70 | 292.80 | 97.30 | 101.20 | 96.60 | — | — | — |
FCF
|
| — | — | — | — | — | — | 502.50 | 383.40 | 417.00 | 354.10 | — | — | — |
Working Cap'
|
| — | — | — | — | — | — | 22.80 | 148.00 | 151.50 | 262.30 | — | — | — |
Total Debt
|
| — | — | — | — | — | — | (9.90) | 107.80 | 58.60 | 177.70 | — | — | — |
Net Debt
|
| — | — | — | — | — | 0.00 | 1,154.60 | 1,117.50 | 1,197.90 | 1,197.60 | — | — | — |
Sh' Equity
|
| — | — | — | — | — | 0.00% | 9.87% | 8.52% | 5.78% | 0.40% | — | — | — |
ROA
|
| — | — | — | — | — | 0.00% | 6.57% | 9.92% | 7.31% | (0.06%) | — | — | — |
ROIC
|
| — | — | — | — | — | 0.00% | 0.00% | 13.62% | 9.56% | 0.71% | — | — | — |
ROE
|
Worthington Steel, Inc. (WS), spun off in December 2023 as a pure-play flat-rolled steel processor, has faced persistent headwinds from softening automotive and construction demand, volatile raw material prices, and global overcapacity, driving revenue down 11% in 2023, 5% in 2024, and an estimated 10% in 2025 to $3.09 billion. Despite this cyclical pressure, the company demonstrates notable resilience through expanding gross margins—surging 37% to 12.8% in 2024 and holding at 12.6% in 2025—bolstered by cost controls and pricing power, even as efficiency metrics like revenue per employee decline.
A pristine balance sheet underscores WS’s defensive appeal, with minimal debt ($152 million against $3B+ revenue), strong free cash flow around $100 million annually, and low leverage providing ample flexibility for dividends or buybacks amid volatility. Analysts forecast a revenue rebound of 18% in 2026 to $3.64 billion, with EPS climbing to $3.25 by 2028, supported by stabilizing steel prices, EV production ramps, and infrastructure spending—yet forward valuations at 14-20x PE reflect these bets without excessive optimism.
Insider buys by directors in early 2026 signal confidence near recent stock highs, positioning WS as a steady, risk-averse play in cyclicals. While downside risks from steel price crashes or recessions loom, the lean fundamentals and projected inflection could drive 20-30% upside—worth exploring for balanced portfolios.
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.