Loading...
XNYS
CNM
Market cap11bUSD
Jul 10, Last price  
62.27USD
1D
0.03%
1Q
27.73%
IPO
173.71%
Name

Core & Main Inc

Chart & Performance

D1W1MN
P/E
28.73
P/S
1.59
EPS
2.17
Div Yield, %
Shrs. gr., 5y
4.68%
Rev. gr., 5y
17.03%
Revenues
7.44b
+11.03%
3,201,600,0003,389,000,0003,642,300,0005,004,000,0006,651,000,0006,702,000,0007,441,000,000
Net income
411m
+10.78%
36,600,00036,000,00037,000,000225,000,000581,000,000371,000,000411,000,000
CFO
621m
-41.91%
100,900,000194,000,000219,800,000-31,000,000401,000,0001,069,000,000621,000,000
Dividend
Jun 03, 20050.0125 USD/sh

Profile

Core & Main, Inc. distributes water, wastewater, storm drainage, and fire protection products and related services to municipalities, private water companies, and professional contractors in the municipal, non-residential, and residential end markets in the United States. Its products include pipes, valves, hydrants, fittings, and other products and services; storm drainage products, such as corrugated piping systems, retention basins, inline drains, manholes, grates, geosynthetics, and other related products; fire protection products, including fire protection pipes, sprinkler heads and other devices, fire suppression systems, and related accessories, as well as fabrication services; and meter products, such as smart meter products, installation, software and other services. The company's specialty products and services are used in the maintenance, repair, replacement, and construction of water and fire protection infrastructure. Core & Main, Inc. was founded in 1874 and is headquartered in St. Louis, Missouri.
IPO date
Jul 23, 2021
Employees
4,500
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2025‑012024‑012023‑012022‑012021‑012020‑012019‑01
Income
Revenues
7,441,000
11.03%
6,702,000
0.77%
6,651,000
32.91%
Cost of revenue
5,461,000
4,884,000
4,856,000
Unusual Expense (Income)
NOPBT
1,980,000
1,818,000
1,795,000
NOPBT Margin
26.61%
27.13%
26.99%
Operating Taxes
143,000
128,000
128,000
Tax Rate
7.22%
7.04%
7.13%
NOPAT
1,837,000
1,690,000
1,667,000
Net income
411,000
10.78%
371,000
-36.14%
581,000
158.22%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,344,000)
1,000
BB yield
14.55%
-0.02%
Debt
Debt current
91,000
125,000
69,000
Long-term debt
2,660,000
2,194,000
1,740,000
Deferred revenue
Other long-term liabilities
728,000
722,000
199,000
Net debt
2,743,000
2,251,000
1,548,000
Cash flow
Cash from operating activities
621,000
1,069,000
401,000
CAPEX
(35,000)
(39,000)
(25,000)
Cash from investing activities
(788,000)
(270,000)
(152,000)
Cash from financing activities
174,000
(975,000)
(73,000)
FCF
1,649,000
1,881,000
1,247,000
Balance
Cash
8,000
1,000
177,000
Long term investments
67,000
84,000
Excess cash
Stockholders' equity
554,000
310,000
1,169,000
Invested Capital
5,008,000
4,372,000
4,243,000
ROIC
39.17%
39.23%
42.55%
ROCE
38.86%
41.13%
42.22%
EV
Common stock shares outstanding
201,166
227,818
246,217
Price
56.44
39.19%
40.55
87.13%
21.67
-7.59%
Market cap
11,353,784
22.90%
9,238,023
73.14%
5,335,522
35.82%
EV
14,172,784
11,562,023
7,546,522
EBITDA
2,174,000
1,972,000
1,943,000
EV/EBITDA
6.52
5.86
3.88
Interest
142,000
81,000
66,000
Interest/NOPBT
7.17%
4.46%
3.68%