| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.83B | 3.82B | 3.85B | 3.75B | 3.54B | 2.90B |
| Gross Profit | 1.48B | 1.46B | 1.48B | 1.33B | 1.31B | 1.11B |
| EBITDA | 786.10M | 786.50M | 823.80M | 310.00M | 707.80M | 531.20M |
| Net Income | 530.50M | 533.60M | 556.60M | 235.70M | 487.10M | 344.90M |
Balance Sheet | ||||||
| Total Assets | 3.17B | 3.24B | 3.21B | 3.33B | 3.47B | 3.16B |
| Cash, Cash Equivalents and Short-Term Investments | 172.80M | 276.10M | 363.40M | 481.80M | 631.40M | 689.60M |
| Total Debt | 221.40M | 216.70M | 155.20M | 366.90M | 219.00M | 147.60M |
| Total Liabilities | 1.33B | 1.36B | 1.37B | 1.58B | 1.64B | 1.31B |
| Stockholders Equity | 1.84B | 1.88B | 1.84B | 1.75B | 1.83B | 1.85B |
Cash Flow | ||||||
| Free Cash Flow | 571.80M | 473.80M | 597.70M | 321.10M | 566.00M | 505.30M |
| Operating Cash Flow | 655.60M | 581.80M | 670.30M | 391.40M | 641.10M | 562.10M |
| Investing Cash Flow | -192.70M | -267.10M | -24.10M | 8.10M | -349.90M | 11.80M |
| Financing Cash Flow | -527.30M | -408.40M | -684.70M | -430.80M | -421.00M | -374.80M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | $9.81B | 22.45 | 20.97% | 1.17% | 3.19% | 69.89% | |
78 Outperform | $10.09B | 19.57 | 28.21% | 2.04% | -1.64% | -2.50% | |
77 Outperform | $10.85B | 46.43 | 12.76% | ― | 12.60% | 24.02% | |
77 Outperform | $9.92B | 30.68 | 17.81% | 0.70% | 4.18% | 16.05% | |
75 Outperform | $17.56B | 27.22 | 17.97% | 0.96% | 0.83% | -1.32% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
59 Neutral | $9.44B | 30.61 | 12.38% | ― | 5.52% | 9.03% |
On January 5, 2026, A. O. Smith Corporation entered into a new unsecured credit agreement providing a $470 million term loan maturing in 2029, with variable-rate pricing tied to SOFR or a base rate and covenants that cap leverage and require minimum interest coverage, giving lenders remedies in the event of default. The company drew the full amount on January 5, 2026 and used the proceeds to finance the $470 million all‑cash acquisition of LVC Holdco LLC, known as Leonard Valve, which it completed on January 6, 2026, a deal valued at about $412 million after estimated tax benefits and expected to broaden A. O. Smith’s presence in commercial and institutional water management by adding Leonard Valve’s thermostatic and digital mixing valves, temperature control solutions and Heat‑Timer boiler controls to its integrated product offering.
The most recent analyst rating on (AOS) stock is a Buy with a $77.00 price target. To see the full list of analyst forecasts on A. O. Smith Corporation stock, see the AOS Stock Forecast page.
On November 12, 2025, A. O. Smith Corporation announced its agreement to acquire Leonard Valve Company for $470 million, with the transaction expected to close in the first quarter of 2026. This acquisition aims to expand A. O. Smith’s presence in the water management market, enhance its digital and connected water strategy, and is anticipated to be accretive to earnings per share in 2026.
The most recent analyst rating on (AOS) stock is a Hold with a $75.00 price target. To see the full list of analyst forecasts on A. O. Smith Corporation stock, see the AOS Stock Forecast page.