← Back to Screener
US Stock Screener
HomeScreensNewsWatchlist
...

Worthington Industries, Inc. (WOR) 10-Year Financial Performance & Capital Metrics

WOR • • Industrial / General
IndustrialsMetal FabricationMetal Fabrication & Processing ServicesCustom Metal Fabrication Services
AboutWorthington 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.Show more
  • Revenue $1.15B -7.4%
  • EBITDA $98M +18.0%
  • Net Income $96M -13.2%
  • EPS (Diluted) 1.92 -12.7%
  • Gross Margin 27.59% +20.2%
  • EBITDA Margin 8.51% +27.4%
  • Operating Margin 4.32% +2100.5%
  • Net Margin 8.33% -6.2%
  • ROE 10.5% +28.8%
  • ROIC 3.78% +3119.8%
  • Debt/Equity 0.35 -2.4%
  • Interest Coverage 21.70 +1474.9%
Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

  • ✓Strong Piotroski F-Score: 7/9
  • ✓High quality earnings: Operating CF exceeds net income
  • ✓Healthy 5Y average net margin of 13.1%

✗Weaknesses

  • ✗Sales declining 17.7% over 5 years

* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-10.2%
5Y-17.72%
3Y-39.63%
TTM7.43%

Profit (Net Income) CAGR

10Y2.26%
5Y4.04%
3Y-36.74%
TTM148.12%

EPS CAGR

10Y5.54%
5Y6.37%
3Y-36.33%
TTM154.46%

ROCE

10Y Avg6.84%
5Y Avg4.19%
3Y Avg1.78%
Latest3.37%

Peer Comparison

Custom Metal Fabrication Services
Select Columns
Size & Scale
Valuation
Per Share
Growth
Profitability
Quality & Returns
Safety & Leverage
TTM Growth
Famous Investor Metrics
Dividends
Latest Quarter
Momentum & Returns
Total Return (DRIP)
Technical
Volume & Trading
Shares & Dilution
Sector-Specific
NameMarket CapCurrent PriceP/E RatioRevenue Growth 1YNet MarginROEFCF YieldDebt/Equity
WORWorthington Industries, Inc.2.7B54.5128.39-7.4%8.46%11%5.89%0.35
MLIMueller Industries, Inc.14.52B130.7624.5810.19%18.1%24.2%3.9%0.01
MECMayville Engineering Company, Inc.385.44M18.9715.30-1.16%2.29%4.99%20.16%0.44
GIFIGulf Island Fabrication, Inc.191.98M12.0013.645.38%5.46%9.66%6.72%0.20
TGTredegar Corporation282.16M8.11-4.314.31%-9.14%-26.61%3.96%0.43
RYIRyerson Holding Corporation960.24M29.81-114.65-9.98%-0.51%-2.86%10.97%1.03

Profit & Loss

May 2016May 2017May 2018May 2019May 2020May 2021May 2022May 2023May 2024May 2025
Sales/Revenue+2.82B3.01B3.58B3.76B3.06B3.17B5.24B1.42B1.25B1.15B
Revenue Growth %-0.17%0.07%0.19%0.05%-0.19%0.04%0.65%-0.73%-0.12%-0.07%
Cost of Goods Sold+2.34B2.49B3.04B3.28B2.6B2.59B4.64B1.08B959.79M835.23M
COGS % of Revenue0.83%0.83%0.85%0.87%0.85%0.82%0.89%0.76%0.77%0.72%
Gross Profit+481.67M519.75M542.54M481.32M464.1M579.84M602.01M339.37M285.92M318.26M
Gross Margin %0.17%0.17%0.15%0.13%0.15%0.18%0.11%0.24%0.23%0.28%
Gross Profit Growth %-0.01%0.08%0.04%-0.11%-0.04%0.25%0.04%-0.44%-0.16%0.11%
Operating Expenses+297.4M316.37M365.89M338.39M328.11M401.11M397.64M287.12M283.47M268.41M
OpEx % of Revenue0.11%0.1%0.1%0.09%0.11%0.13%0.08%0.2%0.23%0.23%
Selling, General & Admin297.4M316.37M365.89M338.39M328.11M350.49M397.64M287.12M283.47M268.41M
SG&A % of Revenue0.11%0.1%0.1%0.09%0.11%0.11%0.08%0.2%0.23%0.23%
Research & Development4.05M000000000
R&D % of Revenue0%---------
Other Operating Expenses4.05M000050.62M0000
Operating Income+184.27M203.38M176.65M142.93M135.99M178.73M204.36M52.26M2.45M49.85M
Operating Margin %0.07%0.07%0.05%0.04%0.04%0.06%0.04%0.04%0%0.04%
Operating Income Growth %-0.04%0.1%-0.13%-0.19%-0.05%0.31%0.14%-0.74%-0.95%19.38%
EBITDA+268.97M290.17M280.01M238.53M228.23M266.38M302.57M165.06M83.15M98.11M
EBITDA Margin %0.1%0.1%0.08%0.06%0.07%0.08%0.06%0.12%0.07%0.09%
EBITDA Growth %-0.03%0.08%-0.04%-0.15%-0.04%0.17%0.14%-0.45%-0.5%0.18%
D&A (Non-Cash Add-back)84.7M86.79M103.36M95.6M92.24M87.65M98.21M112.8M80.7M48.26M
EBIT247.78M326.71M247.34M244.36M142.79M946.35M545.6M178.56M75.78M131.11M
Net Interest Income+-31.16M-29.59M-38.27M-37.9M-32.01M-28.64M-31.31M-18.27M-1.77M-2.3M
Interest Income0000000000
Interest Expense31.16M29.59M38.27M37.9M32.01M28.64M31.31M18.27M1.77M2.3M
Other Income/Expense32.35M93.75M32.42M63.53M-25.2M738.99M309.92M108.03M71.56M78.96M
Pretax Income+216.62M297.13M209.07M206.46M110.79M917.72M514.29M160.29M74.01M128.81M
Pretax Margin %0.08%0.1%0.06%0.05%0.04%0.29%0.1%0.11%0.06%0.11%
Income Tax+58.99M79.19M8.22M43.18M26.34M176.27M115.02M34.53M39.03M33.84M
Effective Tax Rate %0.66%0.69%0.93%0.74%0.71%0.79%0.74%1.6%1.49%0.75%
Net Income+143.72M204.51M194.79M153.46M78.8M723.79M379.39M256.53M110.62M96.05M
Net Margin %0.05%0.07%0.05%0.04%0.03%0.23%0.07%0.18%0.09%0.08%
Net Income Growth %0.87%0.42%-0.05%-0.21%-0.49%8.19%-0.48%-0.32%-0.57%-0.13%
Net Income (Continuing)157.63M217.94M200.85M163.27M84.44M741.45M399.26M125.75M34.98M94.97M
Discontinued Operations0000000143.42M82.84M0
Minority Interest126.47M122.29M117.61M117.15M145.61M153.5M133.21M125.62M2.13M1.05M
EPS (Diluted)+2.223.153.092.611.4113.427.445.192.201.92
EPS Growth %0.98%0.42%-0.02%-0.16%-0.46%8.52%-0.45%-0.3%-0.58%-0.13%
EPS (Basic)2.303.283.202.681.4313.737.605.282.251.94
Diluted Shares Outstanding64.75M64.87M63.04M58.82M55.98M53.92M50.99M49.39M50.35M50.13M
Basic Shares Outstanding62.47M62.44M60.92M57.2M54.96M52.7M49.94M48.57M49.2M49.4M
Dividend Payout Ratio0.33%0.25%0.26%0.34%0.68%0.07%0.15%0.23%0.51%0.35%

Balance Sheet

May 2016May 2017May 2018May 2019May 2020May 2021May 2022May 2023May 2024May 2025
Total Current Assets+915.46M1.19B1.24B1.17B983.18M1.97B1.79B1.87B673.89M685.37M
Cash & Short-Term Investments84.19M278.08M121.97M92.36M147.2M640.31M34.48M454.95M244.22M250.07M
Cash Only84.19M278.08M121.97M92.36M147.2M640.31M34.48M454.95M244.22M250.07M
Short-Term Investments0000000000
Accounts Receivable450.22M493.89M574.34M508.38M349.41M641.92M878.05M224.55M217.12M228.54M
Days Sales Outstanding58.2859.8158.5349.3641.6973.8861.1457.7863.6272.32
Inventory319.33M353.93M454.03M484.28M405.1M564.75M759.14M607.97M164.62M169.39M
Days Inventory Outstanding49.8551.7954.5353.9256.9879.5459.71205.6462.674.03
Other Current Assets10.08M9.65M30.66M20.17M12.93M51.96M20.32M980.72M47.94M37.36M
Total Non-Current Assets+1.15B1.13B1.38B1.34B1.35B1.41B1.86B1.78B1.01B1.01B
Property, Plant & Equipment582.84M570.49M584.97M578.66M604.2M550.12M795.11M775.62M245.87M292.93M
Fixed Asset Turnover4.84x5.28x6.12x6.50x5.06x5.76x6.59x1.83x5.07x3.94x
Goodwill246.07M247.67M345.18M334.61M321.43M351.06M401.47M414.82M331.6M376.48M
Intangible Assets96.16M82.78M214.03M196.06M184.42M240.39M299.02M314.23M221.07M190.4M
Long-Term Investments191.83M208.59M216.01M214.93M203.33M233.13M327.38M252.59M144.86M129.26M
Other Non-Current Assets14.02M-9.46M-39.71M-53.48M-36.99M-83.19M-80.74M-76.13M21.34M20.72M
Total Assets+2.06B2.33B2.62B2.51B2.33B3.37B3.64B3.65B1.64B1.7B
Asset Turnover1.37x1.30x1.37x1.50x1.31x0.94x1.44x0.39x0.76x0.68x
Asset Growth %-0.01%0.13%0.13%-0.04%-0.07%0.45%0.08%0%-0.55%0.03%
Total Current Liabilities+430.08M520.78M646.89M698.02M388.24M787.9M932.26M717.56M178.38M196.84M
Accounts Payable290.43M368.07M473.49M393.52M224.25M535.77M668.44M126.74M90.2M103.2M
Days Payables Outstanding45.3453.8656.8743.8131.5475.4652.5842.8734.345.1
Short-Term Debt3.51M6.81M1.47M150.94M11M10.4M48.26M264K6.23M6.01M
Deferred Revenue (Current)1000K1000K1000K0001000K000
Other Current Liabilities15.97M18.15M18.32M15.6M76.57M159.37M16.29M499.29M46.18M37.64M
Current Ratio2.13x2.29x1.92x1.67x2.53x2.50x1.92x2.60x3.78x3.48x
Quick Ratio1.39x1.61x1.22x0.98x1.49x1.78x1.10x1.76x2.86x2.62x
Cash Conversion Cycle62.7957.7456.1959.4667.1377.9668.27220.5591.91101.24
Total Non-Current Liabilities+713.83M730.63M938.52M864.38M976.84M1.03B1.1B1.11B569.25M560.07M
Long-Term Debt579.98M571.8M748.89M598.36M699.52M710.03M696.35M689.72M298.13M302.87M
Capital Lease Obligations000025.76M27.37M88.18M12.82M12.82M17.17M
Deferred Tax Liabilities17.38M34.3M60.19M74.1M71.94M113.75M115.13M82.35M082.9M
Other Non-Current Liabilities116.47M124.54M129.44M191.92M179.62M182.49M197.14M321.34M258.3M157.13M
Total Liabilities1.14B1.25B1.59B1.56B1.37B1.82B2.03B1.83B747.63M756.91M
Total Debt+583.5M578.61M750.37M749.3M747.13M747.81M844.41M795.38M317.18M326.06M
Net Debt499.31M300.53M628.4M656.94M599.93M107.5M809.92M340.44M72.95M75.98M
Debt / Equity0.63x0.54x0.72x0.79x0.77x0.48x0.52x0.44x0.36x0.35x
Debt / EBITDA2.17x1.99x2.68x3.14x3.27x2.81x2.79x4.82x3.81x3.32x
Net Debt / EBITDA1.86x1.04x2.24x2.75x2.63x0.40x2.68x2.06x0.88x0.77x
Interest Coverage5.91x6.87x4.62x3.77x4.25x6.24x6.53x2.86x1.38x21.70x
Total Equity+919.85M1.07B1.04B948.39M966.43M1.55B1.61B1.82B891.01M938.24M
Equity Growth %0.09%0.17%-0.03%-0.08%0.02%0.61%0.04%0.13%-0.51%0.05%
Book Value per Share14.2116.5516.4416.1217.2628.7831.6536.8917.7018.72
Total Shareholders' Equity793.37M951.63M918.77M831.25M820.82M1.4B1.48B1.7B888.88M937.19M
Common Stock0000000000
Retained Earnings522.95M676.02M637.76M591.53M572.26M1.07B1.23B1.43B589.39M624.53M
Treasury Stock0000000000
Accumulated OCI-28.57M-27.77M-14.58M-43.46M-35.22M45.39M-22.85M-23.18M454K4.05M
Minority Interest126.47M122.29M117.61M117.15M145.61M153.5M133.21M125.62M2.13M1.05M

Cash Flow

May 2016May 2017May 2018May 2019May 2020May 2021May 2022May 2023May 2024May 2025
Cash from Operations+413.38M335.67M281.35M197.86M336.73M274.38M70.11M625.36M289.98M209.74M
Operating CF Margin %0.15%0.11%0.08%0.05%0.11%0.09%0.01%0.44%0.23%0.18%
Operating CF Growth %0.93%-0.19%-0.16%-0.3%0.7%-0.19%-0.74%7.92%-0.54%-0.28%
Net Income157.63M217.94M200.85M163.27M84.44M741.45M399.26M269.17M117.82M96.05M
Depreciation & Amortization84.7M86.79M103.36M95.6M92.68M87.65M98.83M112.8M80.7M48.26M
Stock-Based Compensation15.84M14.35M13.76M11.73M11.88M19.13M16.1M19.18M16.69M0
Deferred Taxes7.35M18.44M-38.24M17.43M-1.31M4.82M19.18M-15.53M2.76M-18.44M
Other Non-Cash Items-23.04M197K37.34M8.76M90.35M-599.68M-125.7M80.12M81.33M83.12M
Working Capital Changes170.91M-2.05M-35.73M-98.95M58.68M21M-337.56M159.63M-9.33M748K
Change in Receivables66.12M-39.93M-53.07M73.35M147.22M-220.58M-151.33M150.24M50.08M-22.26M
Change in Inventory66.35M-34.6M-84.65M-33.65M62.13M-169.74M-118.49M160.12M63.6M11.5M
Change in Payables20.18M67.49M105.98M-116.88M-142.68M315.22M12.23M-150.4M-65.4M619K
Cash from Investing+-127.04M-62.96M-337.4M11.47M-116.22M468.51M-438.19M-71.78M-140.81M-135.1M
Capital Expenditures-97.04M-68.39M-76.09M-84.5M-95.5M-82.18M-94.6M-86.37M-83.53M-50.58M
CapEx % of Revenue0.03%0.02%0.02%0.02%0.03%0.03%0.02%0.06%0.07%0.04%
Acquisitions----------
Investments----------
Other Investing9.8M5.42M23.71M106.38M10.04M45.85M39.94M-142K-12.95M0
Cash from Financing+-233.22M-78.81M-100.05M-238.94M-165.68M-249.78M-237.75M-133.13M-359.89M-68.79M
Debt Issued (Net)----------
Equity Issued (Net)----------
Dividends Paid-47.19M-50.72M-51.36M-52.33M-53.29M-52.99M-57.22M-59.24M-56.82M-33.9M
Share Repurchases----------
Other Financing-9.11M-15.62M-7.92M-10.73M-1.45M-10.69M6.57M-20.23M-69.97M0
Net Change in Cash----------
Free Cash Flow+316.35M267.29M205.26M113.36M241.22M192.2M-24.49M539M206.45M159.16M
FCF Margin %0.11%0.09%0.06%0.03%0.08%0.06%-0%0.38%0.17%0.14%
FCF Growth %1.68%-0.16%-0.23%-0.45%1.13%-0.2%-1.13%23.01%-0.62%-0.23%
FCF per Share4.894.123.261.934.313.56-0.4810.914.103.17
FCF Conversion (FCF/Net Income)2.88x1.64x1.44x1.29x4.27x0.38x0.18x2.44x2.62x2.18x
Interest Paid30.43M29.83M34.84M0000000
Taxes Paid50.75M55.65M44.82M0000000

Key Ratios

Metric2016201720182019202020212022202320242025
Return on Equity (ROE)16.33%20.52%18.46%15.46%8.23%57.49%23.97%14.93%8.16%10.5%
Return on Invested Capital (ROIC)9.53%10.92%8.72%6.56%6.43%8.31%7.51%1.71%0.12%3.78%
Gross Margin17.08%17.24%15.15%12.8%15.17%18.28%11.48%23.92%22.95%27.59%
Net Margin5.1%6.79%5.44%4.08%2.58%22.82%7.24%18.08%8.88%8.33%
Debt / Equity0.63x0.54x0.72x0.79x0.77x0.48x0.52x0.44x0.36x0.35x
Interest Coverage5.91x6.87x4.62x3.77x4.25x6.24x6.53x2.86x1.38x21.70x
FCF Conversion2.88x1.64x1.44x1.29x4.27x0.38x0.18x2.44x2.62x2.18x
Revenue Growth-16.68%6.89%18.83%4.97%-18.63%3.67%65.3%-72.94%-12.18%-7.4%

Revenue by Segment

2016201720182019202020212022202320242025
Building Products------541.76M586.06M618.97M654.14M
Building Products Growth-------8.18%5.62%5.68%
Consumer Products------636.48M686.32M495.26M499.63M
Consumer Products Growth-------7.83%-27.84%0.88%
Others--------131.47M-
Others Growth----------
Steel Processing1.84B2.07B2.25B2.44B1.86B2.06B3.93B3.5B--
Steel Processing Growth-12.54%8.57%8.13%-23.65%10.74%90.98%-11.06%--
Sustainable Energy Solutions------130.95M146.12M--
Sustainable Energy Solutions Growth-------11.58%--
All Others-8.01M6.04M38K51.02M1.06M9K---
All Others Growth---24.61%-99.37%134176.32%-97.92%-99.15%---
Pressure Cylinders844.9M829.85M1.21B1.21B1.15B1.11B----
Pressure Cylinders Growth--1.78%45.35%0.13%-4.92%-3.26%----
Engineered Cabs121.95M101.39M116.63M115.9M------
Engineered Cabs Growth--16.86%15.03%-0.63%------

Revenue by Geography

2016201720182019202020212022202320242025
UNITED STATES2.59B--------891.43M
UNITED STATES Growth----------
International-208.93M306.53M199.91M146.34M214.47M304.82M648.31M257.68M262.33M
International Growth--46.72%-34.78%-26.79%46.55%42.13%112.68%-60.25%1.81%
North America-2.81B3.28B3.56B2.91B2.96B4.94B4.27B988.03M-
North America Growth--16.75%8.69%-18.17%1.52%66.98%-13.56%-76.85%-
Europe143.47M---------
Europe Growth----------
MEXICO54.28M---------
MEXICO Growth----------
CANADA21.52M---------
CANADA Growth----------
Other Countries14.05M---------
Other Countries Growth----------

Frequently Asked Questions

Valuation & Price

Worthington Industries, Inc. (WOR) has a price-to-earnings (P/E) ratio of 28.4x. This suggests investors expect higher future growth.

Growth & Financials

Worthington Industries, Inc. (WOR) reported $1.25B in revenue for fiscal year 2025. This represents a 51% decrease from $2.53B in 2012.

Worthington Industries, Inc. (WOR) saw revenue decline by 7.4% over the past year.

Yes, Worthington Industries, Inc. (WOR) is profitable, generating $106.0M in net income for fiscal year 2025 (8.3% net margin).

Dividend & Returns

Yes, Worthington Industries, Inc. (WOR) pays a dividend with a yield of 1.24%. This makes it attractive for income-focused investors.

Worthington Industries, Inc. (WOR) has a return on equity (ROE) of 10.5%. This is reasonable for most industries.

Worthington Industries, Inc. (WOR) generated $173.1M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

VCP Scanner

Find stocks. Verify deeply. Act with conviction.

Patterns find ideas. Fundamentals build conviction.

Data updated daily

Quick Links

  • Home
  • Screens
  • Valuation
  • Compare
  • Total Return
  • News
  • Insights
  • Methodology
  • How It Works
  • Profile

Popular Screens

  • VCP Hot
  • VCP Warm
  • Value Screens
  • Growth Screens
  • Momentum Screens
  • Technical Screens
  • Quality Screens

Community

  • Twitter
  • Get Early Access
© 2026 VCP Scanner. All rights reserved.
Made with ❤️ for investors
Not financial advice. Do your own research.