Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 18.4 | 19.9 | 22.1 | 23.1 | 23.1 | 23.6 | 24.9 | 25.2 |
| Operating profit | $bn | 3.80 | 4.02 | ||||||
| Net profit | $bn | 2.03 | 1.86 | 2.02 | 2.39 | 2.68 | 2.57 | 2.68 | 3.00 |
| EPS reported | $ | 10.27 | 10.88 | ||||||
| Operating cashflow per share | $ | 14.01 | 15.30 | ||||||
| Capex per share | $ | 3.24 | 2.52 | ||||||
| FCF per share | $ | 10.77 | 12.79 | ||||||
| Free cash flow | $bn | 2.65 | 3.08 | ||||||
| Net debt | $bn | 10.7 | 11.5 | ||||||
| Book value equity | $bn | 4.60 | 3.98 | ||||||
| Book value per share | $ | 18.48 | 16.38 | ||||||
| Number of shares | m | 248.8 | 242.8 | ||||||
| DPS (TTM paid) | $ | 3.16 | 3.19 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 31.55 | 32.70 | ||||||
| P/B LTM | x | 17.36 | 21.61 | ||||||
| P/S LTM | x | 3.39 | 3.45 | ||||||
| P/FCF LTM | x | 30.08 | 27.92 | ||||||
| EV/EBITDA LTM | x | 20.65 | 21.22 | ||||||
| EV/Sales LTM | x | 3.93 | 3.91 | ||||||
| Earnings Yield LTM | % | 3.17% | 3.06% | ||||||
| FCF Yield | % | 3.32% | 3.58% | ||||||
| Quality | |||||||||
| ROE | % | 55.86% | 63.49% | ||||||
| ROIC | % | 13.93% | 14.36% | ||||||
| Operating margin | % | 16.14% | 16.15% | ||||||
| Gross margin | % | 48.94% | 48.69% | ||||||
| FCF/Sales | % | 11.26% | 12.35% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -2.65% | +6.15% | ||||||
| Sales Growth YoY | % | +2.06% | +7.03% | ||||||
| Net Income Growth YoY | % | -4.21% | +4.06% | ||||||
| FCF Growth | % | +27.40% | +26.85% | ||||||
| Operating Profit Growth | % | +1.14% | +8.75% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.99% | 0.90% | ||||||
| Dividend Growth | % | +10.49% | +3.40% | ||||||
| Payout Ratio | % | 30.91% | 29.24% | ||||||
| FCF/Debt | x | 0.21 | 0.22 | ||||||
| Net Debt/EBITDA | x | 2.84 | 2.99 | ||||||
| EBIT/Net interest | x | 8.11 | 7.47 | ||||||
| Net debt/market cap | % | 13.36% | 13.42% | ||||||
| Net debt/Equity | x | 2.32 | 2.90 | ||||||
| Gross debt/equity | x | 2.81 | 3.52 | ||||||
ETFs that hold Sherwin-Williams
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| State Street SPDR Dow Jones Industrial Average ETF Trust | DIA | 9 | 4.02% |
| State Street Materials Select Sector SPDR ETF | XLB | 5 | 5.02% |
| Amundi MSCI Emerging Ex China UCITS ETF Acc | EMXC.L | 7 | 2.68% |
| Vanguard Materials ETF | VAW | 4 | 5.12% |
| iShares U.S. Home Construction ETF | ITB | 8 | 4.38% |
| iShares Dow Jones Industrial Average UCITS ETF | CIND.L | 9 | 4.01% |
| Amundi MSCI World Health Care UCITS ETF EUR Acc | HLTW.PA | 4 | 4.83% |
| Xtrackers MSCI World Materials UCITS ETF 1C | XDWM.DE | 8 | 2.74% |
| Fidelity MSCI Materials Index ETF | FMAT | 4 | 5.43% |
| iShares Global Materials ETF | MXI | 8 | 2.61% |
Funds with Sherwin-Williams among their ten largest holdings, largest fund first.
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
The Sherwin-Williams Company engages in the development, manufacture, distribution, and sale of paint, coatings, and related products to professional, industrial, commercial and retail customers. The company operates through three segments: Paint Stores Group, Consumer Brands Group, and Performance Coatings Group. The Paint Stores Group segment offers architectural paint and coatings; protective and marine products; and OEM product finishes and related products for architectural and industrial paint contractors, and do-it-yourself homeowners under the Sherwin-Williams brand. The Consumer Brands Group segment supplies a portfolio of branded and private-label architectural paints, stains, varnishes, industrial products, wood finishes products, wood preservatives, applicators, corrosion inhibitors, aerosols, caulks, and adhesives to retailers, including home centers and hardware stores, and dedicated dealers and distributors. The Performance Coatings Group segment develops and sells industrial coatings for wood finishing and general industrial applications; automotive refinish products; protective and marine coatings; coil coatings; packaging coatings; and performance-based resins and colorants. This segment serves retailers, dealers, jobbers, licensees, and other third-party distributors. The company operates in North America, South America, the Caribbean, Europe, Asia, and Australia. The Sherwin-Williams Company was founded in 1866 and is headquartered in Cleveland, Ohio.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
The Sherwin-Williams Company (SHW)
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| State Street SPDR Dow Jones Industrial Average ETF Trust | DIA | 9 | 4.02% |
| State Street Materials Select Sector SPDR ETF | XLB | 5 | 5.02% |
| Amundi MSCI Emerging Ex China UCITS ETF Acc | EMXC.L | 7 | 2.68% |
| Vanguard Materials ETF | VAW | 4 | 5.12% |
| iShares U.S. Home Construction ETF | ITB | 8 | 4.38% |
| iShares Dow Jones Industrial Average UCITS ETF | CIND.L | 9 | 4.01% |
| Amundi MSCI World Health Care UCITS ETF EUR Acc | HLTW.PA | 4 | 4.83% |
| Xtrackers MSCI World Materials UCITS ETF 1C | XDWM.DE | 8 | 2.74% |
| Fidelity MSCI Materials Index ETF | FMAT | 4 | 5.43% |
| iShares Global Materials ETF | MXI | 8 | 2.61% |
Funds with Sherwin-Williams among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
The Sherwin-Williams Company engages in the development, manufacture, distribution, and sale of paint, coatings, and related products to professional, industrial, commercial and retail customers. The company operates through three segments: Paint Stores Group, Consumer Brands Group, and Performance Coatings Group. The Paint Stores Group segment offers architectural paint and coatings; protective and marine products; and OEM product finishes and related products for architectural and industrial paint contractors, and do-it-yourself homeowners under the Sherwin-Williams brand. The Consumer Brands Group segment supplies a portfolio of branded and private-label architectural paints, stains, varnishes, industrial products, wood finishes products, wood preservatives, applicators, corrosion inhibitors, aerosols, caulks, and adhesives to retailers, including home centers and hardware stores, and dedicated dealers and distributors. The Performance Coatings Group segment develops and sells industrial coatings for wood finishing and general industrial applications; automotive refinish products; protective and marine coatings; coil coatings; packaging coatings; and performance-based resins and colorants. This segment serves retailers, dealers, jobbers, licensees, and other third-party distributors. The company operates in North America, South America, the Caribbean, Europe, Asia, and Australia. The Sherwin-Williams Company was founded in 1866 and is headquartered in Cleveland, Ohio.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free