The Sherwin-Williams Company Website

The Sherwin-Williams Company

NYSE-SHW

Basic

  • Market Cap

    $76.13B

  • EV

    $88.63B

  • Shares Out

    254.1M

  • Revenue

    $22.98B

  • Employees

    64,088

Margins

  • Gross

    47.3%

  • EBITDA

    18.55%

  • Operating

    15.83%

  • Pre-Tax

    13.64%

  • Net

    10.52%

  • FCF

    11.42%

Returns (5Yr Avg)

  • ROA

    9.07%

  • ROTA

    -207.41%

  • ROE

    60.42%

  • ROCE

    18.26%

  • ROIC

    12.64%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $338.27

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $179.9M

  • Net Debt

    $12.5B

  • Debt/Equity

    3.62

  • EBIT/Interest

    8.85

Growth (CAGR)

  • Rev 3Yr

    6.78%

  • Rev 5Yr

    5.46%

  • Rev 10Yr

    8.27%

  • Dil EPS 3Yr

    6.66%

  • Dil EPS 5Yr

    19.25%

  • Dil EPS 10Yr

    14.43%

  • Rev Fwd 2Yr

    3.58%

  • EBITDA Fwd 2Yr

    7.68%

  • EPS Fwd 2Yr

    10.9%

  • EPS LT Growth Est

    10.42%

Dividends

  • Yield

    —

  • Payout

    26.63%

  • DPS

    $2.53

  • DPS Growth 3Yr

    10.21%

  • DPS Growth 5Yr

    15.39%

  • DPS Growth 10Yr

    13.99%

  • DPS Growth Fwd 2Yr

    15.3%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

17,900.8

18,361.7

19,944.6

22,148.9

23,051.9

22,976.8

Total Revenues % Chg.

2.1%

2.6%

8.6%

11.1%

4.1%

1.7%

Cost of Goods Sold, Total

9,864.7

9,679.1

11,401.9

12,823.8

12,293.8

12,108.6

Gross Profit

8,036.1

8,682.6

8,542.7

9,325.1

10,758.1

10,868.2

Selling General & Admin Expenses, Total

5,315.3

5,482.8

5,886.4

6,335.6

7,044.3

7,151.1

Amortization of Goodwill and Intangible Assets

—

312.8

313.4

—

—

—

—

Other Operating Expenses

23

37.1

-4

-7.1

86.3

79

Other Operating Expenses, Total

5,651.1

5,833.3

5,882.4

6,328.5

7,130.6

7,230.1

Operating Income

2,385

2,849.3

2,660.3

2,996.6

3,627.5

3,638.1

Interest Expense, Total

-349.3

-340.4

-334.7

-390.8

-417.5

-411.2

Interest And Investment Income

37.9

3.6

4.9

8

25.2

27.8

Net Interest Expenses

-311.4

-336.8

-329.8

-382.8

-392.3

-383.4

Currency Exchange Gains (Loss)

-19.7

-7.2

-12

-33.6

-38.7

-38.7

Other Non Operating Income (Expenses)

12.7

28.1

4.1

0.3

-16.2

-9.8

EBT, Excl. Unusual Items

2,066.6

2,533.4

2,322.6

2,580.5

3,180.3

3,206.2

Restructuring Charges

—

—

—

—

—

—

—

—

-15.5

-13.9

-13.9

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

—

30.4

-9.7

22.9

21

Gain (Loss) On Sale Of Assets

-16.1

9.4

-105.8

17.8

-0.9

0.3

Asset Writedown

—

—

—

-122.1

-2.3

—

—

-23.9

-23.9

Legal Settlements

—

—

—

68.2

—

—

—

—

—

Other Unusual Items

—

—

—

—

-14.8

-21.3

1.4

—

-54.6

-54.6

EBT, Incl. Unusual Items

1,981.8

2,519.2

2,248.6

2,573.1

3,109.9

3,135.1

Income Tax Expense

440.5

488.8

384.2

553

721.1

718.5

Earnings From Continuing Operations

1,541.3

2,030.4

1,864.4

2,020.1

2,388.8

2,416.6

Earnings Of Discontinued Operations

—

—

—

—

—

—

—

—

—

—

Net Income

1,541.3

2,030.4

1,864.4

2,020.1

2,388.8

2,416.6

Net Income to Common Incl Extra Items

1,541.3

2,030.4

1,864.4

2,020.1

2,388.8

2,416.6

Net Income to Common Excl. Extra Items

1,541.3

2,030.4

1,864.4

2,020.1

2,388.8

2,416.6

Total Shares Outstanding

275

269.8

259.7

257.4

253.1

252.5

Weighted Avg. Shares Outstanding

275.4

271.3

262.5

258

255.4

254.4

Weighted Avg. Shares Outstanding Dil

280.3

275.8

267.1

261.8

258.3

257.3

EPS

5.6

7.5

7.1

7.8

9.4

9.5

EPS Diluted

5.5

7.4

7

7.7

9.3

9.4

EBITDA

2,959.9

3,430.7

3,232.9

3,577.7

4,250

4,262.1

Effective Tax Rate

22.2%

19.4%

17.1%

21.5%

23.2%

22.9%