Sherwin Williams Co (NYSE: SHW)

Sector: Basic Materials Industry: Specialty Chemicals CIK: 0000089800
Market Cap 110.34 Bn
P/B 60.86
P/E 170.54
P/S 11.54
ROIC (Qtr) 16.67
Div Yield % 0.38
Rev 1y % (Qtr) 3.18
Total Debt (Qtr) 13.58 Bn
Debt/Equity (Qtr) 3.07

About

The Sherwin-Williams Company, commonly referred to as Sherwin-Williams, is a prominent player in the paint and coatings industry. Established in 1866, the company has its headquarters in Cleveland, Ohio, and operates in three main segments: Paint Stores Group, Consumer Brands Group, and Performance Coatings Group. Sherwin-Williams' primary business activities revolve around the manufacturing and retailing of paint, coatings, and related products. The company boasts a significant global presence, with operations spanning over 120 countries. Its...

Read more

Price action

Investment thesis

Bull case

  • Robust free cash flow of 2.43B exceeds capital expenditure of 867.20M by 2.80x, indicating strong organic growth funding capability.
  • Operating cash flow of 3.29B provides strong 22.41x coverage of stock compensation 147M, indicating sustainable incentive practices.
  • Tangible assets of 14.95B provide robust 6.35x coverage of other current liabilities 2.35B, indicating strong asset backing.
  • Operating cash flow of 3.29B provides strong 3.61x coverage of tax liabilities 911.80M, showing excellent fiscal position.
  • Retained earnings of 8.74B provide strong 3.71x coverage of other current liabilities 2.35B, indicating earnings quality.

Bear case

  • Operating cash flow of 3.29B barely covers its investment activities of (2.18B), with a coverage ratio of -1.51, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 241.50M against inventory of 2.28B, the 0.11 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 3.29B provides thin coverage of dividend payments of (773.80M) with a -4.26 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 241.50M provide limited coverage of acquisition spending of (198.20M), which is -1.22x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High financing cash flow of (1.11B) relative to working capital of (1.33B), which is 0.83x suggests concerning dependence on external funding for operational needs.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Specialty Chemicals
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 LIN Linde Plc 218.63 Bn 38.41 6.61 25.93 Bn
2 SHW Sherwin Williams Co 110.34 Bn 170.54 11.54 13.58 Bn
3 ECL Ecolab Inc. 80.35 Bn 80.18 5.93 8.67 Bn
4 APD Air Products & Chemicals, Inc. 56.37 Bn 48.29 5.86 18.31 Bn
5 PPG Ppg Industries Inc 34.00 Bn 31.05 2.58 7.91 Bn
6 LYB LyondellBasell Industries N.V. 17.46 Bn 5.03 0.49 13.22 Bn
7 DD DuPont de Nemours, Inc. 16.63 Bn 3.65 0.32 8.90 Bn
8 ALB Albemarle Corp 14.44 Bn 48.94 6.36 3.63 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.24 1.52
EV to Cash from Ops. EV/CFO 116.84 12.52
EV to Debt EV to Debt 8.19 13.65
EV to EBIT EV/EBIT 113.32 21.45
EV to EBITDA EV/EBITDA 96.55 14.82
EV to Free Cash Flow [EV/FCF] EV/FCF 139.67 29.24
EV to Market Cap EV to Market Cap 1.01 3.84
EV to Revenue EV/Rev 11.62 89.11
Price to Book Value [P/B] P/B 60.86 5.48
Price to Earnings [P/E] P/E 170.54 16.02
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.32 -5.31
Dividend Payout Ratio % Div Payout % (Qtr) 29.80 -75.74
Dividend per Basic Share Div per Share (Qtr) 3.09 1.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 31.30 23.50
Interest Coverage Int. cover (Qtr) 8.67 -8.92
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 20.40 -1.67
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1.39 72.99
Dividend Growth (1y) % Div 1y % (Qtr) 12.18 -3.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1.09 -31.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.74 51.49
EBIT Growth (1y) % EBIT 1y % (Qtr) 0.66 0.57
EBT Growth (1y) % EBT 1y % (Qtr) 0.14 -80.35
EPS Growth (1y) % EPS 1y % (Qtr) 1.77 -90.82
FCF Growth (1y) % FCF 1y % (Qtr) 18.49 -50.40
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 1.84 219.02
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.89 0.70
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.41
Cash Ratio Cash Ratio (Qtr) 0.03 1.28
Current Ratio Curr Ratio (Qtr) 0.82 3.42
Debt to Equity Ratio Debt/Equity (Qtr) 3.07 0.92
Interest Cover Ratio Int Coverage (Qtr) 8.67 -8.92
Times Interest Earned Times Interest Earned (Qtr) 8.67 -8.92
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 21.00 -333.97
EBIT Margin % EBIT Margin % (Qtr) 16.10 -374.34
EBT Margin % EBT Margin % (Qtr) 14.24 -379.75
Gross Margin % Gross Margin % (Qtr) 48.90 29.26
Net Profit Margin % Net Margin % (Qtr) 11.00 -380.67