| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2022 | Dec 2021 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.13B | 3.09B | 3.43B | 3.61B | 2.13B | 4.07B |
| Gross Profit | 403.40M | 388.60M | 439.80M | 336.50M | 370.84M | 395.50M |
| EBITDA | 241.40M | 221.20M | 287.50M | 201.30M | 268.36M | 316.80M |
| Net Income | 118.60M | 110.70M | 154.70M | 87.10M | 171.01M | 180.40M |
Balance Sheet | ||||||
| Total Assets | 2.24B | 1.96B | 1.87B | 1.76B | 1.37B | 2.08B |
| Cash, Cash Equivalents and Short-Term Investments | 78.30M | 92.90M | 40.20M | 32.68M | 17.46M | 20.05M |
| Total Debt | 333.30M | 227.90M | 231.50M | 100.39M | 8.11M | 153.90M |
| Total Liabilities | 912.40M | 763.90M | 748.90M | 609.79M | 551.82M | 817.66M |
| Stockholders Equity | 1.10B | 1.07B | 985.30M | 1.03B | 661.33M | 1.13B |
Cash Flow | ||||||
| Free Cash Flow | 88.70M | 99.90M | 96.10M | 269.54M | 123.75M | 3.05M |
| Operating Cash Flow | 170.70M | 230.30M | 199.50M | 315.01M | 152.55M | 39.49M |
| Investing Cash Flow | -148.60M | -129.10M | -123.20M | -22.15M | -27.69M | -395.35M |
| Financing Cash Flow | 19.90M | -48.50M | -68.80M | -280.23M | -116.68M | 358.45M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | $4.62B | 23.68 | 5.84% | ― | -16.81% | -67.68% | |
71 Outperform | $1.83B | 15.24 | 11.22% | 1.78% | -6.75% | -5.18% | |
67 Neutral | $6.62B | 13.17 | 5.21% | 3.15% | -2.53% | -36.08% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
61 Neutral | $452.94M | 34.45 | 2.40% | 1.58% | -5.64% | -48.34% | |
61 Neutral | $139.25M | 160.24 | -3.84% | ― | -29.03% | ― | |
54 Neutral | $2.23B | -5.50 | -10.50% | ― | -5.79% | -5.30% |
On September 24, 2025, Worthington Steel held its Annual Meeting of Shareholders where directors were elected, executive compensation was approved, and KPMG LLP was ratified as the independent auditor. The company declared a quarterly dividend of $0.16 per share, payable on December 26, 2025. Worthington Steel reported a strong start to fiscal 2026 with a 5% increase in net sales to $872.9 million and a 30% rise in net earnings to $36.8 million, driven by disciplined execution and the acquisition of Sitem Group. The company faced lower toll volumes but benefited from higher direct volumes and spreads, reflecting its adaptability in a soft market.