Financhill
Buy
55

CSTM Quote, Financials, Valuation and Earnings

Last price:
$18.17
Seasonality move :
7.96%
Day range:
$17.57 - $18.34
52-week range:
$7.33 - $18.01
Dividend yield:
0%
P/E ratio:
22.37x
P/S ratio:
0.32x
P/B ratio:
2.93x
Volume:
1.5M
Avg. volume:
1.3M
1-year change:
49.02%
Market cap:
$2.5B
Revenue:
$7.3B
EPS (TTM):
$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $7.3B $8.5B $7.8B $7.3B
Revenue Growth (YoY) 2.01% 30.56% 17.4% -8.39% -6.27%
 
Cost of Revenues $5B $6.5B $7.8B $7.1B $6.7B
Gross Profit $559.6M $763.6M $696.8M $755M $634M
Gross Profit Margin 10.04% 10.49% 8.16% 9.65% 8.64%
 
R&D Expenses $44.5M $40.2M $45.2M $52M $49M
Selling, General & Admin $270.7M $305M $296.4M $326.5M $313M
Other Inc / (Exp) -$95.9M $101.9M -$89M -$41M -$28M
Operating Expenses $315.2M $325M $329M $369M $362M
Operating Income $244.4M $438.5M $367.8M $386M $272M
 
Net Interest Expenses $187.3M $154.8M $126.1M $113M $112M
EBT. Incl. Unusual Items -$38.8M $374.7M $213.3M $232M $135M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.4M $65M -$110.4M $75M $75M
Net Income to Company -$19.4M $309.7M $323.7M $157M $60M
 
Minority Interest in Earnings -$4.6M $5.9M $7.4M $5M $4M
Net Income to Common Excl Extra Items -$24M $309.7M $323.7M $157M $60M
 
Basic EPS (Cont. Ops) -$0.17 $2.15 $2.20 $1.04 $0.38
Diluted EPS (Cont. Ops) -$0.17 $2.06 $2.16 $1.02 $0.38
Weighted Average Basic Share $138.7M $141M $143.6M $146.1M $145.7M
Weighted Average Diluted Share $138.7M $147.2M $146.6M $148.5M $148M
 
EBITDA $419.1M $754.1M $669.5M $686M $576M
EBIT $123.3M $438.5M $367.8M $386M $272M
 
Revenue (Reported) $5.6B $7.3B $8.5B $7.8B $7.3B
Operating Income (Reported) $244.4M $438.5M $367.8M $386M $272M
Operating Income (Adjusted) $123.3M $438.5M $367.8M $386M $272M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2B $1.9B $1.8B $2.2B
Revenue Growth (YoY) 36.56% 8.82% -8.08% -3.77% 20.3%
 
Cost of Revenues $1.7B $1.9B $1.7B $1.7B $1.9B
Gross Profit $198M $133.9M $171.9M $125.2M $230M
Gross Profit Margin 10.59% 6.58% 9.19% 6.96% 10.62%
 
R&D Expenses $11.8M $11.1M $12M $12.1M $12M
Selling, General & Admin $70.7M $63.4M $76.1M $69.2M $85M
Other Inc / (Exp) -- -- $43.4M $4.5M --
Operating Expenses $82.5M $74.5M $88.1M $76.9M $97M
Operating Income $115.5M $59.4M $83.8M $48.3M $133M
 
Net Interest Expenses $40.1M $36.2M $39.2M $39.5M $29M
EBT. Incl. Unusual Items $140.3M -$6M $89.2M $8.8M $126M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M -$137.9M $19.6M $5.5M $38M
Net Income to Company $112.5M $123.4M $69.6M $5.2M $92.6M
 
Minority Interest in Earnings $2.4M $1M -- $1.1M --
Net Income to Common Excl Extra Items $116.7M $131.9M $69.6M $3.3M $88M
 
Basic EPS (Cont. Ops) $0.81 $0.91 $0.47 $0.02 $0.63
Diluted EPS (Cont. Ops) $0.80 $0.89 $0.47 $0.01 $0.63
Weighted Average Basic Share $141.7M $144.3M $146.8M $145.5M $138.7M
Weighted Average Diluted Share $147.1M $146.8M $148.7M $147.4M $140.5M
 
EBITDA $194.5M $132.9M $167.5M $128.5M $217M
EBIT $115.5M $59.4M $83.8M $48.3M $133M
 
Revenue (Reported) $1.9B $2B $1.9B $1.8B $2.2B
Operating Income (Reported) $115.5M $59.4M $83.8M $48.3M $133M
Operating Income (Adjusted) $115.5M $59.4M $83.8M $48.3M $133M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8B $8.6B $8B $7.3B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $7.8B $7.3B $6.7B $7.2B
Gross Profit $768.7M $783.3M $685.6M $693.5M $727M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47.8M $44.3M $56.4M $58.4M $47M
Selling, General & Admin $294.1M $300.7M $316.9M $317.4M $344M
Other Inc / (Exp) $37M -$138.9M -$17.5M -$32.7M --
Operating Expenses $338.3M $345M $373.3M $361.2M $381M
Operating Income $430.4M $438.3M $312.3M $332.3M $346M
 
Net Interest Expenses $212.9M $150.8M $148.5M $135.8M $115M
EBT. Incl. Unusual Items $393.1M $210.5M $193.6M $185.2M $226M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.4M -$96.1M $34.9M $82M $111M
Net Income to Company $330.6M $278.8M $162.7M $127.8M $128.7M
 
Minority Interest in Earnings $8.4M $5.4M $5.3M $4.2M $2M
Net Income to Common Excl Extra Items $335.7M $306.6M $158.7M $103.2M $115M
 
Basic EPS (Cont. Ops) $2.32 $2.11 $1.05 $0.68 $0.82
Diluted EPS (Cont. Ops) $2.33 $2.04 $1.04 $0.66 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $738.8M $742.6M $631.2M $640.2M $667M
EBIT $430.4M $438.3M $312.3M $332.3M $346M
 
Revenue (Reported) $6.8B $8.6B $8B $7.3B $8B
Operating Income (Reported) $430.4M $438.3M $312.3M $332.3M $346M
Operating Income (Adjusted) $430.4M $438.3M $312.3M $332.3M $346M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $6.7B $6.1B $5.6B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $6.1B $5.5B $5.1B $5.7B
Gross Profit $601.3M $606.1M $576.4M $504.5M $596M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.4M $34.1M $40.1M $42.4M $37M
Selling, General & Admin $220.8M $219.5M $239.4M $230.3M $251M
Other Inc / (Exp) $46.4M -$138.9M -$17.5M -$7.5M -$6M
Operating Expenses $205.8M $253.6M $279.5M $268.2M $288M
Operating Income $395.5M $352.6M $297M $236.3M $308M
 
Net Interest Expenses $142.6M $104M $114.8M $109.8M $87M
EBT. Incl. Unusual Items $364.1M $200.2M $166.1M $138.2M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.7M -$98.4M $38M $40M $82M
Net Income to Company $298.1M $279.9M $128.4M $100M $169.5M
 
Minority Interest in Earnings -$1.2M $5.4M $3.2M $2.2M $1M
Net Income to Common Excl Extra Items $298M $298.6M $128.1M $98.2M $162M
 
Basic EPS (Cont. Ops) $2.10 $2.06 $0.85 $0.66 $1.15
Diluted EPS (Cont. Ops) $2.05 $1.99 $0.84 $0.64 $1.14
Weighted Average Basic Share $422.3M $430.2M $437.7M $438.6M $422M
Weighted Average Diluted Share $439.8M $438.5M $444.2M $446.3M $426.9M
 
EBITDA $668.6M $574.6M $536.4M $473.2M $552M
EBIT $438.4M $352.6M $297M $236.3M $308M
 
Revenue (Reported) $5.2B $6.7B $6.1B $5.6B $6.2B
Operating Income (Reported) $395.5M $352.6M $297M $236.3M $308M
Operating Income (Adjusted) $438.4M $352.6M $297M $236.3M $308M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $508M $167.2M $177.2M $223M $141M
Short Term Investments $48M $65.7M $33.2M $33.2M $26M
Accounts Receivable, Net $419.4M $688M $498.4M $420M $383M
Inventory $715.8M $1.2B $1.4B $1.2B $1.2B
Prepaid Expenses $7.4M $10.2M $8.5M $8.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.2B $2.2B $2B $1.8B
 
Property Plant And Equipment $2.3B $2.2B $2.2B $2.4B $2.4B
Long-Term Investments $22.1M $47.8M $38.4M $37M $38M
Goodwill $512.9M $510.6M $512.6M $41M $46M
Other Intangibles $75M $65.7M $57.9M $104M $97M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.1B $5.3B $5.3B $4.9B $4.7B
 
Accounts Payable $770M $1.2B $1.2B $1B $959M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $113.2M $292.1M $158.7M $41M $39M
Current Portion Of Capital Lease Obligations -- -- -- $18M $17M
Other Current Liabilities $56.6M $28.3M $54.7M $37M $33M
Total Current Liabilities $1.3B $1.9B $1.8B $1.6B $1.4B
 
Long-Term Debt $2.8B $2.1B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $4.9B $4.5B $4.2B $4B
 
Common Stock $3.7M $3.4M $3.2M $4M $4M
Other Common Equity Adj -- -- -- -- -$14M
Common Equity -$141.4M $311.6M $780.2M $718M $706M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.2M $19.3M $22.4M $24M $21M
Total Equity -$124.2M $330.9M $802.6M $742M $727M
 
Total Liabilities and Equity $5.1B $5.3B $5.3B $4.9B $4.7B
Cash and Short Terms $555.9M $167.2M $177.2M $223M $141M
Total Debt $2.9B $2.1B $2B $2B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $374.3M $167.5M $168.3M $169.6M $122M
Short Term Investments $102.1M $46.2M $36M $33.5M --
Accounts Receivable, Net $798.5M $805.3M $679.7M $659.6M $695M
Inventory $1.1B $1.4B $1.2B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $2.4B $2.1B $2.1B $2.4B
 
Property Plant And Equipment $2.2B $2B $2.1B $2.3B $2.6B
Long-Term Investments $99.7M $69.6M $45.5M $49.1M $56M
Goodwill $511.5M $513.1M $510.2M $514.9M --
Other Intangibles $71.9M $56M $52.9M $46.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.4B $5.3B $5.1B $5.3B $5.4B
 
Accounts Payable $1.5B $1.7B $1.4B $1.5B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $303.9M $151.4M $57.2M $59.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $31.3M $85.5M $48.7M $21.2M --
Total Current Liabilities $1.9B $1.9B $1.6B $1.7B $1.8B
 
Long-Term Debt $2.3B $2B $2B $2B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $4.5B $4.1B $4.3B $4.5B
 
Common Stock $3.5M $2.9M $3.2M $3.3M $4M
Other Common Equity Adj -- -- $163M $156.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.9M $22.5M $23.3M $22.3M $18M
Total Equity $294.4M $776.9M $964.5M $1B $863M
 
Total Liabilities and Equity $5.4B $5.3B $5.1B $5.3B $5.4B
Cash and Short Terms $374.3M $167.5M $168.3M $169.6M $122M
Total Debt $2.6B $2B $2B $2B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.4M $309.7M $323.7M $157M $60M
Depreciation & Amoritzation $295.8M $315.6M $301.6M $300M $304M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $41.1M -$268.3M $162.9M -$37M -$50M
Change in Inventories $71.9M -$514.2M -$253.3M $202M -$24M
Cash From Operations $381.4M $386.5M $472.9M $432M $301M
 
Capital Expenditures $207.8M $274.2M $286.9M $366M $413M
Cash Acquisitions -- $2.4M $2.1M $3M $2M
Cash From Investing -$201M -$263.6M -$285.9M -$219M -$318M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $539M $806.1M $76M -- $725M
Long-Term Debt Repaid -$278.7M -$1.2B -$220M -$166M -$697M
Repurchase of Common Stock -- -- -- -- $79M
Other Financing Activities -$19.4M -$65.7M -$6M -$11M -$10M
Cash From Financing $115.3M -$476.3M -$168.2M -$174M -$56M
 
Beginning Cash (CF) $210.1M $167.2M $177.2M $223M $141M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $295.8M -$345.1M $21M $46M -$82M
Ending Cash (CF) $501.3M -$169.7M $200.3M $276M $50M
 
Levered Free Cash Flow $173.6M $112.3M $186M $66M -$112M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $112.5M $123.4M $69.6M $5.2M $92.6M
Depreciation & Amoritzation $75.5M $65.7M $83.7M $83.4M $89.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.8M $212.8M $144.8M $104.7M -$21.8M
Change in Inventories -$138.1M $32.8M $27.1M -$25.8M -$46.5M
Cash From Operations $103.3M $145.3M $167.4M $84.7M $104.8M
 
Capital Expenditures $61.7M $75.7M $82.6M $108.7M $79.5M
Cash Acquisitions -$53.8K -$115.1K -$1.5K -$2.1M $3.2M
Cash From Investing -$58.3M -$75.6M -$30.4M -$106.4M -$76.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$21.4M -- -- $693.6M --
Long-Term Debt Repaid $16.3M $3.9M -$61.9M -$720.4M --
Repurchase of Common Stock -- -- -- $21.7M $26.5M
Other Financing Activities $1.7M $3.7M $1.2M -$22.6M --
Cash From Financing -$4.4M -$58M -$161M -$45.1M -$40.2M
 
Beginning Cash (CF) $374.3M $167.5M $168.3M $169.6M $122M
Foreign Exchange Rate Adjustment $2.3M $2.9M $1.1M -- $96.5K
Additions / Reductions $42.9M $14.6M -$22.9M -$66.8M -$11.6M
Ending Cash (CF) $419.6M $185M $146.6M $102.9M $110.5M
 
Levered Free Cash Flow $41.6M $69.6M $84.8M -$23.9M $25.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $330.6M $278.8M $162.7M $127.8M $128.7M
Depreciation & Amoritzation $293.2M $285.7M $322.8M $297.5M $315.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$246M -$49.2M $151.7M -$33.4M -$246.6M
Change in Inventories -$377M -$343.1M $184.1M -$40M -$87.1M
Cash From Operations $361.8M $417.2M $483M $387M $273.8M
 
Capital Expenditures $211.2M $279.4M $341.8M $401.5M $372.6M
Cash Acquisitions $2.4M $1.9M $3.3M $819.2K $8.2M
Cash From Investing -$195.8M -$279.6M -$289.8M -$298.7M -$270.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $828.8M -- -- $693.6M --
Long-Term Debt Repaid -$915.5M -$399.4M -$93.4M -$811.8M --
Repurchase of Common Stock -- -- -- $61.5M $94.8M
Other Financing Activities -$76.5M -- -$17.1M -- --
Cash From Financing -$293.2M -$318.9M -$201.7M -$96.8M -$53.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122.6M -$172.9M -$12.5M -$466.9K -$45.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $150.5M $137.8M $141.2M -$14.5M -$98.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $298.1M $279.9M $128.4M $100M $169.5M
Depreciation & Amoritzation $227.9M $210.4M $240.4M $239.5M $255.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$299.3M -$92.6M -$99M -$95.6M -$292.9M
Change in Inventories -$390.4M -$239.6M $190.4M -$50.5M -$114M
Cash From Operations $279.4M $325.2M $349.2M $306.5M $283.5M
 
Capital Expenditures $149.7M $165.1M $228.4M $265.8M $231.2M
Cash Acquisitions -$53.8K $2M $3.3M $1.1M $7.3M
Cash From Investing -$138M -$166.1M -$178.4M -$259.3M -$216.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $825.9M -- -- $693.6M $28M
Long-Term Debt Repaid -$1B -$211.3M -$84.7M -$730.4M -$6M
Repurchase of Common Stock -- -- -- $61.5M $78.5M
Other Financing Activities -$66.1M $6.9M -$4.2M -$24.6M -$34M
Cash From Financing -$280.5M -$139.9M -$178.4M -$102.2M -$100.4M
 
Beginning Cash (CF) $1.3B $508.6M $572.2M $592.3M $373M
Foreign Exchange Rate Adjustment $4.7M $5M -$1.1M -- $13.6M
Additions / Reductions -$136.8M $24.2M -$8.7M -$54.9M -$19.9M
Ending Cash (CF) $1.2B $537.8M $562.4M $537.4M $366.7M
 
Levered Free Cash Flow $129.7M $160.1M $120.7M $40.6M $52.3M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
64
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock