Company Description

Worthington Industries, Inc., an industrial manufacturing company, focuses on value-added steel processing, manufactured consumer, building, and sustainable mobility products in North America and internationally.It operates through Steel Processing, Consumer Products, Building Products, and Sustainable Energy Solutions segments.The Steel Processing segment processes flat-rolled steel for customers primarily in the automotive, aerospace, agricultural, appliance, construction, container, energy, hardware, heavy-truck, HVAC, lawn and garden, leisure and recreation, office furniture, and office equipment markets.


It also toll processes steel for steel mills, large end-users, service centers, and other processors.The Consumer Products segment sells tools, outdoor living, and celebrations products under the Coleman, Bernzomatic, Balloon Time, Mag-Torch, General, Garden-Weasel, Pactool International, Hawkeye, Worthington Pro Grade, and Level5 brand names.The Building Products segment sells refrigerant and LPG cylinders, well water and expansion tanks, and other specialty products to gas producers and distributors.


The Sustainable Energy Solutions segment offers on-board fueling systems and services, as well as gas containment solutions and services for the storage, transport, and distribution of industrial gases.The company was founded in 1955 and is headquartered in Columbus, Ohio.

Market Data

Last Price 41.9
Change Percentage -3.30%
Open 43.23
Previous Close 43.33
Market Cap ( Millions) 2097
Volume 436481
Year High 69.96
Year Low 37.88
M A 50 40.74
M A 200 46.14

Financial Ratios

FCF Yield 7.83%
Dividend Yield 1.58%
ROE 4.73%
Debt / Equity 34.96%
Net Debt / EBIDTA 126.89%
Price To Book 2.27
Price Earnings Ratio 48.52
Price To FCF 12.78
Price To sales 1.8
EV / EBITDA 22.49

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Steel Processing

Expected Growth : 1.8 %

What the company do ?

Worthington Industries' Steel Processing segment provides cold-rolled, hot-rolled, and coated steel products to automotive, construction, and industrial markets.

Why we expect these perspectives ?

Worthington Industries' Steel Processing segment growth of 1.8% is driven by increasing demand from automotive and construction industries, supported by rising infrastructure spending and vehicle production. Additionally, the company's focus on value-added products, such as coated and painted steel, contributes to growth.

Segment nΒ°2 -> Consumer Products

Expected Growth : 1.5 %

What the company do ?

Worthington Industries, Inc.'s Consumer Products segment offers a range of products, including camping gear, water containers, and outdoor living products.

Why we expect these perspectives ?

Worthington Industries, Inc.'s Consumer Products segment growth of 1.5% is driven by increasing demand for outdoor recreational products, such as camping gear and BBQ accessories, as well as a growing trend towards DIY home improvement projects, which boosts sales of its pressure cylinders and propane tanks.

Segment nΒ°3 -> Building Products

Expected Growth : 2.2 %

What the company do ?

Worthington Industries, Inc. offers a range of building products, including framing, drywall, ceilings, and roofing materials for residential and commercial construction projects.

Why we expect these perspectives ?

Worthington Industries' Building Products segment growth of 2.2% is driven by increasing demand for sustainable and energy-efficient building solutions, rising construction activities in the residential and commercial sectors, and strategic acquisitions expanding product offerings and geographic reach.

Segment nΒ°4 -> Sustainable Energy Solutions

Expected Growth : 2.5 %

What the company do ?

Worthington Industries' Sustainable Energy Solutions provide innovative, eco-friendly products and services for renewable energy storage, fueling systems, and emission reduction.

Why we expect these perspectives ?

Worthington Industries' Sustainable Energy Solutions segment growth is driven by increasing demand for clean energy, government incentives for renewable energy adoption, and rising energy efficiency standards. Additionally, the company's strategic acquisitions and partnerships, such as its joint venture with Nikola Motor, position it for growth in the alternative fuel and electric vehicle markets.

Worthington Industries, Inc. Products

Product Range What is it ?
Pressure Cylinders Worthington Industries, Inc. manufactures high-pressure cylinders for the storage and transportation of industrial gases, medical oxygen, and compressed natural gas (CNG) for vehicles.
Industrial Gas Tanks The company designs and manufactures industrial gas tanks for the storage of liquefied gases, including propane, butane, and anhydrous ammonia.
Cryogenic Tanks Worthington Industries, Inc. produces cryogenic tanks for the storage of liquefied gases, including liquid nitrogen, oxygen, and argon.
Alternative Fuel Systems The company offers alternative fuel systems, including compressed natural gas (CNG) and liquefied petroleum gas (LPG) fuel systems for vehicles.
Oil and Gas Equipment Worthington Industries, Inc. manufactures oil and gas equipment, including wellhead tanks, oilfield trailers, and production equipment.
Consumer Products The company produces consumer products, including propane cylinders, torches, and accessories for outdoor recreation and household use.

Worthington Industries, Inc.'s Porter Forces

Worthington Industries, Inc. operates in a industry where substitutes are available, but they are not a significant threat to the company's operations. The company's products are highly specialized and are not easily substitutable.

Worthington Industries, Inc. has a diverse customer base, which reduces the bargaining power of individual customers. The company's products are also highly customized, which makes it difficult for customers to switch to alternative suppliers.

Worthington Industries, Inc. relies on a few key suppliers for raw materials, which gives them some bargaining power. However, the company's large scale of operations and diversified supply chain mitigate this risk.

The steel processing industry has high barriers to entry, including significant capital requirements and regulatory hurdles. This makes it difficult for new entrants to enter the market and compete with Worthington Industries, Inc.

The steel processing industry is highly competitive, with several large players competing for market share. Worthington Industries, Inc. faces intense competition from rivals, which puts pressure on prices and margins.

Capital Structure

Value
Debt Weight 31.93%
Debt Cost 4.32%
Equity Weight 68.07%
Equity Cost 10.53%
WACC 8.54%
Leverage 46.90%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
CRS Carpenter Technology Corporation engages in the manufacture, fabrication, and distribution of specialty metals in the United States, Europe, the Asia Pacific, Mexico, Canada, and internationally. It operates in two segments, …
MLI Mueller Industries, Inc. manufactures and sells copper, brass, aluminum, and plastic products in the United States, the United Kingdom, Canada, South Korea, the Middle East, China, and Mexico. It operates …
ESAB ESAB Corporation formulates, develops, manufactures, and supplies consumable products and equipment for use in cutting, joining, and automated welding, as well as gas control equipment. Its comprehensive range of welding …
AZZ AZZ Inc. offers galvanizing and metal coating solutions, welding solutions, specialty electrical equipment, and engineered services to the power generation, transmission, distribution, refining, and industrial markets in the United States …
ATI ATI Inc. manufactures and sells specialty materials and components worldwide. The company operates in two segments: High Performance Materials & Components (HPMC) and Advanced Alloys & Solutions (AA&S). The HPMC …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
41.9$
Current Price
41.9$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Mueller Industries Logo
Mueller Industries
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

AZZ Logo
AZZ
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

ESAB Logo
ESAB
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

ATI Logo
ATI
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Carpenter Technology Logo
Carpenter Technology
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Worthington Industries Logo
Worthington Industries
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->