Loading...
XNYS
ZWS
Market cap6.23bUSD
May 20, Last price  
37.01USD
1D
-1.10%
1Q
3.79%
Jan 2017
88.92%
IPO
75.40%
Name

Zurn Elkay Water Solutions Corp

Chart & Performance

D1W1MN
P/E
38.87
P/S
3.98
EPS
0.95
Div Yield, %
0.65%
Shrs. gr., 5y
7.21%
Rev. gr., 5y
-5.25%
Revenues
1.57b
+2.35%
300,0002,300,00013,700,00015,895,0001,510,000,0001,699,600,0001,969,600,0002,005,100,0002,082,000,0002,050,200,0001,923,800,0001,918,200,0002,066,000,0002,050,900,0002,050,900,000562,700,000910,900,0001,281,800,0001,530,500,0001,566,500,000
Net income
160m
+42.15%
-1,300,000-200,000-500,000-736,00088,100,000-51,300,00029,900,00050,100,00030,200,00083,800,00067,900,00074,100,00075,900,00034,300,00034,300,00035,000,00049,700,00061,700,000112,700,000160,200,000
CFO
294m
+15.60%
-900,000-1,400,000-2,000,000989,000155,500,000164,500,000139,300,000144,500,000190,800,000245,900,000219,000,000195,100,000228,500,000258,100,000258,100,000196,300,000223,600,00097,000,000253,900,000293,500,000
Dividend
Aug 20, 20240.08 USD/sh
Earnings
Jul 28, 2025

Profile

Rexnord Corporation designs, manufactures, and markets process and motion control, and water management products worldwide. It operates in two segments, Process & Motion Control Platform and Water Management Platform. The company offers table top conveying chain and related accessories, metal conveying and engineered woven metals, gearing and gear drives, conveying equipment, industrial chain, and custom assemblies; custom-engineered, application-specific miniature gearboxes, and motion control assemblies and components used in aerospace, defense, medical equipment, robotics, semiconductor, instrumentation, and satellite communications; and shaft management products, including couplings, torque limiters, electromagnetic clutches and brakes, industrial bearings, and shaft locking assemblies. It also provides aerospace components for use in door systems, engine accessories and controls, engine mounts, flight control systems, gearboxes, landing gears, and rotor pitch controls. The company offers valve, distribution and drainage, and site work products; water conservation and finish plumbing products; and commercial electric hand dryers. It sells products through distribution partners, independent sales representatives, plumbing wholesalers, industry-specific distributors, and sales agencies to commercial construction, institutional, infrastructure, and residential construction end market, as well as to original equipment manufacturers and end users. The company offers its products under the Rexnord, Rex, Addax, Euroflex, Falk, FlatTop, Cambridge, Link-Belt, Omega, PSI, Shafer, Stearns, Highfield, Thomas, Centa, Tollok, Zurn, Wilkins, Green Turtle, World Dryer, JUST, Aquaflush, AquaSense, AquaVantage, AquaSpec, EcoVantage, Zurn One, and Zurn One Systems names. Rexnord Corporation was incorporated in 2006 and is headquartered in Milwaukee, Wisconsin.
URL
https://zurn-elkay.com/
IPO date
Mar 29, 2012
Employees
2,700
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122020‑032019‑032018‑032017‑032016‑03
Income
Revenues
1,566,500
2.35%
1,530,500
19.40%
1,281,800
40.72%
Cost of revenue
859,500
1,312,400
816,300
Unusual Expense (Income)
NOPBT
707,000
218,100
465,500
NOPBT Margin
45.13%
14.25%
36.32%
Operating Taxes
48,100
42,600
26,800
Tax Rate
6.80%
19.53%
5.76%
NOPAT
658,900
175,500
438,700
Net income
160,200
42.15%
112,700
82.66%
61,700
24.14%
Dividends
(56,600)
(50,400)
(32,500)
Dividend yield
0.87%
0.97%
1.00%
Proceeds from repurchase of equity
(150,200)
(120,800)
200
BB yield
2.31%
2.32%
-0.01%
Debt
Debt current
13,500
11,500
5,700
Long-term debt
614,700
531,700
598,600
Deferred revenue
58,100
Other long-term liabilities
79,300
159,700
173,900
Net debt
430,200
406,500
479,500
Cash flow
Cash from operating activities
293,500
253,900
97,000
CAPEX
(21,800)
(21,300)
(7,600)
Cash from investing activities
(20,200)
(4,600)
(6,600)
Cash from financing activities
(207,500)
(239,200)
(61,100)
FCF
792,500
103,600
113,600
Balance
Cash
198,000
136,700
124,800
Long term investments
Excess cash
119,675
60,175
60,710
Stockholders' equity
(1,241,400)
(1,244,200)
(1,238,100)
Invested Capital
3,459,100
3,544,700
3,573,300
ROIC
18.82%
4.93%
15.40%
ROCE
29.29%
8.69%
18.21%
EV
Common stock shares outstanding
174,659
177,259
153,837
Price
37.30
26.83%
29.41
39.05%
21.15
-41.90%
Market cap
6,514,781
24.97%
5,213,187
60.23%
3,253,653
-28.56%
EV
6,944,981
5,619,687
3,733,153
EBITDA
795,300
306,000
520,000
EV/EBITDA
8.73
18.36
7.18
Interest
33,100
38,500
26,900
Interest/NOPBT
4.68%
17.65%
5.78%