Financhill
Buy
58

CSTM Quote, Financials, Valuation and Earnings

Last price:
$26.64
Seasonality move :
-3.86%
Day range:
$24.00 - $25.88
52-week range:
$7.33 - $27.25
Dividend yield:
0%
P/E ratio:
13.35x
P/S ratio:
0.43x
P/B ratio:
3.74x
Volume:
2.6M
Avg. volume:
2.2M
1-year change:
141.85%
Market cap:
$3.6B
Revenue:
$8.4B
EPS (TTM):
$1.93
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $8.5B $7.8B $7.3B $8.4B
Revenue Growth (YoY) 30.56% 17.4% -8.39% -6.27% 15.19%
 
Cost of Revenues $6.5B $7.8B $7.1B $6.7B $7.6B
Gross Profit $763.6M $696.8M $755M $634M $857M
Gross Profit Margin 10.49% 8.16% 9.65% 8.64% 10.14%
 
R&D Expenses $40.2M $45.2M $52M $49M $51M
Selling, General & Admin $305M $296.4M $326.5M $313M $332M
Other Inc / (Exp) $101.9M -$89M -$41M -$28M --
Operating Expenses $325M $329M $369M $362M $383M
Operating Income $438.5M $367.8M $386M $272M $474M
 
Net Interest Expenses $154.8M $126.1M $113M $112M $114M
EBT. Incl. Unusual Items $374.7M $213.3M $232M $135M $408M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M -$110.4M $75M $75M $133M
Net Income to Company $309.7M $323.7M $157M $60M $275M
 
Minority Interest in Earnings $5.9M $7.4M $5M $4M $2M
Net Income to Common Excl Extra Items $309.7M $323.7M $157M $60M $275M
 
Basic EPS (Cont. Ops) $2.15 $2.20 $1.04 $0.38 $1.95
Diluted EPS (Cont. Ops) $2.06 $2.16 $1.02 $0.38 $1.92
Weighted Average Basic Share $141M $143.6M $146.1M $145.7M $139.7M
Weighted Average Diluted Share $147.2M $146.6M $148.5M $148M $141.9M
 
EBITDA $754.1M $669.5M $686M $576M $804M
EBIT $438.5M $367.8M $386M $272M $474M
 
Revenue (Reported) $7.3B $8.5B $7.8B $7.3B $8.4B
Operating Income (Reported) $438.5M $367.8M $386M $272M $474M
Operating Income (Adjusted) $438.5M $367.8M $386M $272M $474M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $1.9B $1.7B $1.7B $2.2B
Revenue Growth (YoY) 31.59% -3.54% -7.92% -0.64% 27.89%
 
Cost of Revenues $1.8B $1.8B $1.5B $1.6B $1.9B
Gross Profit $177.2M $109.1M $189M $131M $261M
Gross Profit Margin 9.09% 5.8% 10.91% 7.61% 11.86%
 
R&D Expenses $10.3M $16.3M $16M $10M $14M
Selling, General & Admin $81.2M $77.5M $87.1M $93M $81M
Other Inc / (Exp) -- -- -$25.1M -$39.2M --
Operating Expenses $91.4M $93.8M $93M $93M $95M
Operating Income $85.7M $15.3M $96M $38M $166M
 
Net Interest Expenses $46.9M $33.7M $26M $28M $27M
EBT. Incl. Unusual Items $10.3M $27.5M $47M -$18M $164M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M -$3.1M $42M $29M $51M
Net Income to Company -$1.1M $34.3M $27.8M -$40.8M $114.2M
 
Minority Interest in Earnings -- $2M $2M $1M $1M
Net Income to Common Excl Extra Items $8M $30.6M $5M -$47M $113M
 
Basic EPS (Cont. Ops) $0.06 $0.20 $0.02 -$0.33 $0.82
Diluted EPS (Cont. Ops) $0.05 $0.19 $0.02 -$0.33 $0.80
Weighted Average Basic Share $141.7M $144.3M $146.8M $144.4M $136.8M
Weighted Average Diluted Share $147.2M $146.6M $149.4M $144.4M $140.3M
 
EBITDA $168M $94.9M $167M $115M $252M
EBIT $85.7M $15.3M $96M $38M $166M
 
Revenue (Reported) $1.9B $1.9B $1.7B $1.7B $2.2B
Operating Income (Reported) $85.7M $15.3M $96M $38M $166M
Operating Income (Adjusted) $85.7M $15.3M $96M $38M $166M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3B $8.6B $7.8B $7.3B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $7.8B $7.1B $6.7B $7.6B
Gross Profit $786.1M $715.3M $765.4M $635.5M $857M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.2M $50.4M $56.1M $52.4M $51M
Selling, General & Admin $304.9M $297.1M $326.5M $323.3M $332M
Other Inc / (Exp) $46.4M -$138.9M -$42.6M -$46.7M --
Operating Expenses $347.5M $347.4M $372.5M $361.2M $383M
Operating Income $438.7M $367.9M $393M $274.3M $474M
 
Net Interest Expenses $197.8M $137.6M $140.8M $137.8M $114M
EBT. Incl. Unusual Items $378.4M $227.7M $213.1M $120.2M $408M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.6M -$101.5M $80M $69M $133M
Net Income to Company $299.5M $314.2M $156.2M $59.2M $283.6M
 
Minority Interest in Earnings $6M $7.4M $5.2M $3.2M $2M
Net Income to Common Excl Extra Items $312.7M $329.2M $133.1M $51.2M $275M
 
Basic EPS (Cont. Ops) $2.18 $2.26 $0.87 $0.32 $1.97
Diluted EPS (Cont. Ops) $2.09 $2.18 $0.86 $0.31 $1.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $754.2M $669.5M $703.4M $588.2M $804M
EBIT $438.7M $367.9M $393M $274.3M $474M
 
Revenue (Reported) $7.3B $8.6B $7.8B $7.3B $8.4B
Operating Income (Reported) $438.7M $367.9M $393M $274.3M $474M
Operating Income (Adjusted) $438.7M $367.9M $393M $274.3M $474M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $8.6B $7.8B $7.3B $8.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8B $7.1B $6.7B $7.6B --
Gross Profit $715.3M $765.4M $635.5M $857M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $50.4M $56.1M $52.4M $51M --
Selling, General & Admin $297.1M $326.5M $323.3M $332M --
Other Inc / (Exp) -$138.9M -$42.6M -$46.7M -$6M --
Operating Expenses $347.4M $372.5M $361.2M $383M --
Operating Income $367.9M $393M $274.3M $474M --
 
Net Interest Expenses $137.6M $140.8M $137.8M $114M --
EBT. Incl. Unusual Items $227.7M $213.1M $120.2M $408M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$101.5M $80M $69M $133M --
Net Income to Company $314.2M $156.2M $59.2M $283.6M --
 
Minority Interest in Earnings $7.4M $5.2M $3.2M $2M --
Net Income to Common Excl Extra Items $329.2M $133.1M $51.2M $275M --
 
Basic EPS (Cont. Ops) $2.26 $0.87 $0.32 $1.97 --
Diluted EPS (Cont. Ops) $2.18 $0.86 $0.31 $1.93 --
Weighted Average Basic Share $574.5M $584.5M $582.9M $558.8M --
Weighted Average Diluted Share $585.1M $593.6M $590.7M $567.1M --
 
EBITDA $669.5M $703.4M $588.2M $804M --
EBIT $367.9M $393M $274.3M $474M --
 
Revenue (Reported) $8.6B $7.8B $7.3B $8.4B --
Operating Income (Reported) $367.9M $393M $274.3M $474M --
Operating Income (Adjusted) $367.9M $393M $274.3M $474M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $167.2M $177.2M $223M $141M $120M
Short Term Investments $65.7M $33.2M $33.2M $26M --
Accounts Receivable, Net $688M $498.4M $420M $383M $613M
Inventory $1.2B $1.4B $1.2B $1.2B $1.4B
Prepaid Expenses $10.2M $8.5M $8.8M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.2B $2B $1.8B $2.3B
 
Property Plant And Equipment $2.2B $2.2B $2.4B $2.4B $2.6B
Long-Term Investments $47.8M $38.4M $37M $38M $42M
Goodwill $510.6M $512.6M $41M $46M --
Other Intangibles $65.7M $57.9M $104M $97M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.3B $5.3B $4.9B $4.7B $5.4B
 
Accounts Payable $1.2B $1.2B $1B $959M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $292.1M $158.7M $41M $39M --
Current Portion Of Capital Lease Obligations -- -- $18M $17M --
Other Current Liabilities $28.3M $54.7M $37M $33M --
Total Current Liabilities $1.9B $1.8B $1.6B $1.4B $1.8B
 
Long-Term Debt $2.1B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.5B $4.2B $4B $4.4B
 
Common Stock $3.4M $3.2M $4M $4M $4M
Other Common Equity Adj -- -- -- -$14M --
Common Equity $311.6M $780.2M $718M $706M $952M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.3M $22.4M $24M $21M $19M
Total Equity $330.9M $802.6M $742M $727M $971M
 
Total Liabilities and Equity $5.3B $5.3B $4.9B $4.7B $5.4B
Cash and Short Terms $167.2M $177.2M $223M $141M $120M
Total Debt $2.1B $2B $2B $2B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $167.2M $177.2M $223M $141M $120M
Short Term Investments $65.7M $33.2M -- -- --
Accounts Receivable, Net $688M $498.4M $420M $383M $613M
Inventory $1.2B $1.4B $1.2B $1.2B $1.4B
Prepaid Expenses $10.2M $8.5M $8.8M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.2B $2B $1.8B $2.3B
 
Property Plant And Equipment $2.2B $2.2B $2.4B $2.4B $2.6B
Long-Term Investments $47.8M $38.4M $37M $38M $42M
Goodwill $510.6M $512.6M $41M $46M --
Other Intangibles $65.7M $57.9M $104M $97M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.3B $5.3B $4.9B $4.7B $5.4B
 
Accounts Payable $1.2B $1.6B $1B $959M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $292.1M $158.7M $41M $39M --
Current Portion Of Capital Lease Obligations -- -- $18M $17M --
Other Current Liabilities $28.3M $54.7M $37M $33M --
Total Current Liabilities $1.9B $1.8B $1.6B $1.4B $1.8B
 
Long-Term Debt $2.1B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.5B $4.2B $4B $4.4B
 
Common Stock $3.4M $3.2M $4M $4M $4M
Other Common Equity Adj -- -- -- -$14M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.3M $22.4M $24M $21M $19M
Total Equity $330.9M $802.6M $742M $727M $971M
 
Total Liabilities and Equity $5.3B $5.3B $4.9B $4.7B $5.4B
Cash and Short Terms $167.2M $177.2M $223M $141M $120M
Total Debt $2.1B $2B $2B $2B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $309.7M $323.7M $157M $60M $275M
Depreciation & Amoritzation $315.6M $301.6M $300M $304M $330M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$268.3M $162.9M -$37M -$50M -$203M
Change in Inventories -$514.2M -$253.3M $202M -$24M -$149M
Cash From Operations $386.5M $472.9M $432M $301M $489M
 
Capital Expenditures $274.2M $286.9M $366M $413M $330M
Cash Acquisitions $2.4M $2.1M $3M $2M $7M
Cash From Investing -$263.6M -$285.9M -$219M -$318M -$316M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $806.1M $76M -- $725M --
Long-Term Debt Repaid -$1.2B -$220M -$166M -$697M --
Repurchase of Common Stock -- -- -- $79M $115M
Other Financing Activities -$65.7M -$6M -$11M -$10M --
Cash From Financing -$476.3M -$168.2M -$174M -$56M -$208M
 
Beginning Cash (CF) $167.2M $177.2M $223M $141M $120M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$345.1M $21M $46M -$82M -$21M
Ending Cash (CF) -$169.7M $200.3M $276M $50M $113M
 
Levered Free Cash Flow $112.3M $186M $66M -$112M $159M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.1M $34.3M $27.8M -$40.8M $114.2M
Depreciation & Amoritzation $75.3M $82.4M $58M $60.3M $85.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $43.5M $250.7M $62.2M $46.3M $83.5M
Change in Inventories -$103.5M -$6.2M $10.6M $26.9M -$39.7M
Cash From Operations $92.1M $133.9M $80.5M -$9.7M $220.9M
 
Capital Expenditures $114.3M $113.4M $135.6M $141.4M $109.2M
Cash Acquisitions -$71.4K $26.7K -$279.5K $873.7K -$102.8K
Cash From Investing -$113.4M -$111.3M -$39.4M -$54.3M -$109.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$19.7M -- -- $31.4M --
Long-Term Debt Repaid -$188.1M -$8.7M -$81.3M $33.4M --
Repurchase of Common Stock -- -- -- $16.4M $40.2M
Other Financing Activities $445.8K -$12.9M -$6.8M $14.6M --
Cash From Financing -$178.9M -$23.3M $5.3M $46.9M -$114.1M
 
Beginning Cash (CF) $167.2M $177.2M $223M $141M $120M
Foreign Exchange Rate Adjustment $3.3M -$3M $8.1M -- $840.5K
Additions / Reductions -$197M -$3.8M $54.5M -$25.9M -$1.8M
Ending Cash (CF) -$26.6M $170.4M $285.5M $115.1M $119.1M
 
Levered Free Cash Flow -$22.3M $20.5M -$55.1M -$151.1M $111.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $299.5M $314.2M $156.2M $59.2M $283.6M
Depreciation & Amoritzation $305.2M $292.8M $298.4M $299.8M $340.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$259.5M $158.1M -$36.8M -$49.3M -$209.4M
Change in Inventories -$497.2M -$245.8M $200.9M -$23.7M -$153.7M
Cash From Operations $373.8M $459M $429.7M $296.8M $504.3M
 
Capital Expenditures $265.2M $278.5M $364.1M $407.3M $340.3M
Cash Acquisitions $2.3M $2M $3M $2M $7.2M
Cash From Investing -$254.9M -$277.5M -$217.8M -$313.6M -$325.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $806.1M -- -- $725M --
Long-Term Debt Repaid -$1.2B -$220M -$166M -$697M --
Repurchase of Common Stock -- -- -- $77.9M $118.6M
Other Financing Activities -$65.7M -- -$11M -- --
Cash From Financing -$460.6M -$163.2M -$173.1M -$55.2M -$214.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$333.8M $20.4M $45.8M -$80.9M -$21.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $108.6M $180.5M $65.6M -$110.4M $164M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $314.2M $156.2M $59.2M $283.6M --
Depreciation & Amoritzation $292.8M $298.4M $299.8M $340.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $158.1M -$36.8M -$49.3M -$209.4M --
Change in Inventories -$245.8M $200.9M -$23.7M -$153.7M --
Cash From Operations $459M $429.7M $296.8M $504.3M --
 
Capital Expenditures $278.5M $364.1M $407.3M $340.3M --
Cash Acquisitions $2M $3M $2M $7.2M --
Cash From Investing -$277.5M -$217.8M -$313.6M -$325.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $725M $28M --
Long-Term Debt Repaid -$220M -$166M -$697M -$6M --
Repurchase of Common Stock -- -- $77.9M $118.6M --
Other Financing Activities -$6M -$11M -$10M -$34M --
Cash From Financing -$163.2M -$173.1M -$55.2M -$214.5M --
 
Beginning Cash (CF) $685.8M $795.2M $733.3M $493M --
Foreign Exchange Rate Adjustment $2M $7M -- $14.4M --
Additions / Reductions $20.4M $45.8M -$80.9M -$21.7M --
Ending Cash (CF) $708.2M $847.9M $652.5M $485.8M --
 
Levered Free Cash Flow $180.5M $65.6M -$110.4M $164M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock