Sherwin-Williams Co. (SHW)

Index:

S&P 500

$ 304.84
   
  • Change Today:
    $1.75
  • 52 Week High: $347.33
  • 52 Week Low: $226.51
  • Currency: US Dollars
  • Shares Issued: 254.50m
  • Volume: 1,011,191
  • Market Cap: $77,582m
  • RiskGrade: 98

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 23,051.90 22,148.90 19,944.60 18,361.70 17,900.80
Operating Profit/(Loss) 3,502.20 2,955.90 2,583.30 2,856.00 2,305.20
Profit Before Tax 3,109.90 2,573.10 2,248.60 2,519.20 1,981.80
Profit After Tax 2,388.80 2,020.10 1,864.40 2,030.40 1,541.30
           
Earnings per Share - Basic 935.00¢ 783.00¢ 710.00¢ 2,245.00¢ 1,679.00¢
Earnings per Share - Adjusted 935.00¢ 783.00¢ 710.00¢ 2,245.00¢ 1,679.00¢
           
Dividend per Share 242.00¢ 240.00¢ 220.00¢ 536.00¢ 452.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 4,724.20 4,073.80 3,687.90 3,595.60 3,520.80
Intangible Assets 11,506.50 11,585.20 11,136.10 11,520.30 11,739.30
Other Non-Current Assets 1,210.80 1,027.30 789.00 694.30 604.40
  17,441.50 16,686.30 15,613.00 15,810.20 15,864.50
Current Assets          
Inventories 2,329.80 2,626.50 1,927.20 1,804.10 1,889.60
Cash at Bank & in Hand 276.80 198.80 165.70 226.60 161.80
Other Current Assets 2,906.30 3,082.40 2,960.80 2,560.70 2,580.30
  5,512.90 5,907.70 5,053.70 4,591.40 4,631.70
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 22,954.40 22,594.00 20,666.70 20,401.60 20,496.20
Current Liabilities          
Borrowings 1,922.30 1,404.00 1,433.80 412.50 1,006.10
Other Current Liabilities 4,704.60 4,556.70 4,285.70 4,181.90 3,515.80
           
Current Liabilities 6,626.90 5,960.70 5,719.50 4,594.40 4,521.90
           
Net Current Assets c(1,114.00) c(53.00) c(665.80) c(3.00) c109.80
           
Borrowings 9,887.40 11,103.90 10,061.60 9,701.00 9,421.40
Other Non-Current Liabilities 2,724.30 2,427.30 2,448.40 2,495.40 2,429.60
Non-Current Liabilities 12,611.70 13,531.20 12,510.00 12,196.40 11,851.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 19,238.60 19,491.90 18,229.50 16,790.80 16,372.90
           
Net Assets 3,715.80 3,102.10 2,437.20 3,610.80 4,123.30
           
Shareholders Funds 3,715.80 3,102.10 2,437.20 3,610.80 4,123.30
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 3,715.80 3,102.10 2,437.20 3,610.80 4,123.30
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 3,521.90 1,919.90 2,244.60 3,408.60 2,321.30
Net Cash Flow from Investing Activities (1,039.30) (1,607.60) (476.40) (322.40) (462.60)
Net Cash Flow from Financing Activities (2,404.60) (279.20) (1,829.10) (3,021.40) (1,852.40)
Net Increase/Decrease In Cash 78.00 33.10 (60.90) 64.80 6.30
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 33.4 30.3 49.6 32.7 34.8
PEG - Adjusted 1.8 3.0 n/a 1.0 0.8
Earnings per Share Growth - Adjusted 19% 10% -68% 34% 41%
Dividend Cover 3.86 3.26 3.23 4.19 3.71
Revenue per Share 9,057.72¢ 8,702.91¢ 79.11¢ 7,214.81¢ 7,033.71¢
Pre-Tax Profit per Share 1,221.96¢ 1,011.04¢ 8.92¢ 989.86¢ 778.70¢
Operating Margin 15.19% 13.35% 12.95% 15.55% 12.88%
Return on Capital Employed 77.38% 63.93% 0.81% 114.30% 70.49%
           
Dividend Yield 0.8% 1.0% 0.6% 0.7% 0.8%
Dividend per Share Growth 0.83% 9.09% (58.96%) 18.58% 31.40%
Operating Cash Flow per Share 1,383.85¢ 754.38¢ 881.97¢ 1,339.33¢ 912.10¢
Cash Incr/Decr per Share 30.65¢ 13.01¢ (0.24¢) 25.46¢ 2.48¢
Net Asset Value per Share (exc. Intangibles) (3,061.18¢) (3,333.24¢) (3,418.03¢) (3,107.86¢) (2,992.53¢)
Net Gearing 310.37% 396.80% 464.87% 273.81% 248.97%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page