WOR - Worthington Industri... Stock Analysis | Stock Taper
Logo
Worthington Industries, Inc.

WOR

Worthington Industries, Inc. NYSE
$53.55 -0.47% (-0.26)

Market Cap $2.67 B
52w High $70.91
52w Low $45.01
Dividend Yield 1.42%
Frequency Quarterly
P/E 162.26
Volume 143.11K
Outstanding Shares 49.55M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q3-2026 $378.68M $75.75M $45.46M 12.01% $0.93 $48.28M
Q2-2026 $327.45M $70.72M $27.33M 8.35% $0.56 $51.02M
Q1-2026 $303.71M $70.56M $35.15M 11.57% $0.71 $58.88M
Q4-2025 $317.88M $71.45M $3.88M 1.22% $0.08 $20.89M
Q3-2025 $304.52M $63.01M $39.66M 13.02% $0.8 $65.21M

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q3-2026 $5.98M $1.82B $820.98M $1B
Q2-2026 $180.29M $1.75B $790.31M $963.02M
Q1-2026 $167.12M $1.74B $778.31M $959.83M
Q4-2025 $250.07M $1.7B $756.91M $938.24M
Q3-2025 $222.84M $1.68B $743.48M $938.52M

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q3-2026 $44.82M $61.94M $-226.03M $-10.22M $-174.31M $87.57M
Q2-2026 $27.33M $51.52M $-12.49M $-25.86M $13.17M $39.09M
Q1-2026 $34.82M $41.06M $-105.43M $-18.58M $-82.95M $27.87M
Q4-2025 $96.05M $62.41M $-20.02M $-15.16M $27.23M $49.33M
Q3-2025 $39.34M $57.13M $-13.48M $-14.61M $29.04M $44.43M

Revenue by Products

Product Q4-2025Q1-2026Q2-2026Q3-2026
Building Products
Building Products
$190.00M $180.00M $210.00M $220.00M
Consumer Products
Consumer Products
$130.00M $120.00M $120.00M $150.00M

Q3 2026 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Worthington Industries, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Key strengths include a leading position in certain niche cylinder markets, especially small propane cylinders; well‑known consumer and professional brands; stable gross margins that show solid cost control; and a much stronger balance sheet with lower leverage and good liquidity. The company also has a clear innovation agenda, with tangible examples like SmartLid, advanced canisters, and sustainability‑certified products, which support a shift toward higher‑value offerings. Consistently positive net income and free cash flow, despite volatility, underscore a fundamentally cash‑generative business.

! Risks

The main risks stem from sharply reduced scale and earnings versus the past, ongoing revenue decline after the portfolio reshaping, and a thinner margin of safety in profitability. The business is exposed to cyclical construction and consumer demand, commodity cost swings, and regulatory or environmental pressures on fossil‑fuel‑linked products. Cash flow and earnings have been volatile, and the contraction in assets and equity suggests that missteps in capital allocation or further downturns could more directly impact shareholder value than when the company was larger and more diversified.

Outlook

Worthington now looks like a smaller, more focused industrial company with solid financial footing but a need to prove the growth and resilience of its post‑spin portfolio. If its innovation efforts, brand strength, and niche leadership can translate into steadier revenues and gradually improving margins, the business could evolve into a higher‑quality, more specialized manufacturer over time. Conversely, if end‑market demand softens further or regulatory and competitive pressures intensify, the company may continue to face pressure on earnings and free cash flow. Overall, the outlook is balanced: operationally and financially sound, but dependent on successful execution of its innovation and portfolio strategy in a changing industrial landscape.