Financhill
Sell
49

STLD Quote, Financials, Valuation and Earnings

Last price:
$127.10
Seasonality move :
7.71%
Day range:
$124.75 - $127.52
52-week range:
$104.60 - $155.56
Dividend yield:
1.45%
P/E ratio:
12.97x
P/S ratio:
1.13x
P/B ratio:
2.14x
Volume:
1.6M
Avg. volume:
1.9M
1-year change:
-3.8%
Market cap:
$19.1B
Revenue:
$17.5B
EPS (TTM):
$9.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $18.4B $22.3B $18.8B $17.5B
Revenue Growth (YoY) -8.25% 91.73% 20.92% -15.57% -6.68%
 
Cost of Revenues $8.2B $13B $16.1B $14.7B $14.7B
Gross Profit $1.4B $5.4B $6.1B $4B $2.8B
Gross Profit Margin 14.94% 29.13% 27.48% 21.53% 15.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $477.5M $644M $545.6M $588.6M $664.1M
Other Inc / (Exp) -$127.9M -$422.9M -$431.8M -$127.8M -$68.7M
Operating Expenses $506.4M $673.2M $573.5M $622.7M $694.6M
Operating Income $928.3M $4.7B $5.5B $3.4B $2.1B
 
Net Interest Expenses $94.9M $57.2M $91.5M $76.5M $56.3M
EBT. Incl. Unusual Items $705.5M $4.2B $5B $3.2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.7M $962.3M $1.1B $751.6M $432.9M
Net Income to Company $570.8M $3.2B $3.9B $2.5B $1.5B
 
Minority Interest in Earnings -$20M -$32.7M -$16.8M -$16.5M -$12.8M
Net Income to Common Excl Extra Items $550.8M $3.2B $3.9B $2.5B $1.5B
 
Basic EPS (Cont. Ops) $2.61 $15.67 $21.06 $14.72 $9.89
Diluted EPS (Cont. Ops) $2.59 $15.56 $20.92 $14.64 $9.84
Weighted Average Basic Share $211.1M $205.1M $183.4M $166.6M $155.4M
Weighted Average Diluted Share $212.3M $206.6M $184.6M $167.4M $156.1M
 
EBITDA $1.1B $4.6B $5.5B $3.7B $2.5B
EBIT $800.4M $4.3B $5.1B $3.3B $2B
 
Revenue (Reported) $9.6B $18.4B $22.3B $18.8B $17.5B
Operating Income (Reported) $928.3M $4.7B $5.5B $3.4B $2.1B
Operating Income (Adjusted) $800.4M $4.3B $5.1B $3.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $5.3B $4.8B $4.2B $3.9B
Revenue Growth (YoY) 10.68% 104.16% -9.12% -12.28% -8.53%
 
Cost of Revenues $2.2B $3.5B $3.8B $3.5B $3.4B
Gross Profit $442.3M $1.8B $987.5M $730.9M $441.7M
Gross Profit Margin 17% 33.18% 20.46% 17.27% 11.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $137M $182.3M $142.6M $157.2M $176.9M
Other Inc / (Exp) -$56.5M -$151.2M -$56M -$8.6M $1.3M
Operating Expenses $144.7M $189.5M $149.3M $165.3M $184.5M
Operating Income $297.6M $1.6B $838.3M $565.6M $257.3M
 
Net Interest Expenses $20.2M $12.3M $23.9M $14.8M $14.6M
EBT. Incl. Unusual Items $220.8M $1.4B $758.5M $542.2M $244M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.9M $313.2M $119.4M $115.2M $34.1M
Net Income to Company $197M $1.1B $639M $427M $209.9M
 
Minority Interest in Earnings -$9.1M -$5.2M -$4.1M -$2.8M -$2.6M
Net Income to Common Excl Extra Items $187.8M $1.1B $634.9M $424.3M $207.3M
 
Basic EPS (Cont. Ops) $0.89 $5.53 $3.63 $2.63 $1.36
Diluted EPS (Cont. Ops) $0.89 $5.49 $3.61 $2.61 $1.36
Weighted Average Basic Share $210.6M $197.3M $174.7M $161.4M $152.1M
Weighted Average Diluted Share $212.1M $198.8M $175.9M $162.3M $152.8M
 
EBITDA $326.1M $1.5B $884.5M $668.8M $384.1M
EBIT $241M $1.4B $782.3M $557M $258.5M
 
Revenue (Reported) $2.6B $5.3B $4.8B $4.2B $3.9B
Operating Income (Reported) $297.6M $1.6B $838.3M $565.6M $257.3M
Operating Income (Adjusted) $241M $1.4B $782.3M $557M $258.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.6B $18.4B $22.3B $18.8B $17.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2B $13B $16.1B $14.7B $14.7B
Gross Profit $1.4B $5.4B $6.1B $4B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $477.5M $644M $545.6M $588.6M $664.1M
Other Inc / (Exp) -$127.9M -$422.9M -$431.8M -$127.8M -$68.7M
Operating Expenses $506.4M $673.2M $573.5M $622.7M $694.6M
Operating Income $928.3M $4.7B $5.5B $3.4B $2.1B
 
Net Interest Expenses $94.9M $57.2M $91.5M $76.5M $56.3M
EBT. Incl. Unusual Items $705.5M $4.2B $5B $3.2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.7M $962.3M $1.1B $751.6M $432.9M
Net Income to Company $570.8M $3.2B $3.9B $2.5B $1.5B
 
Minority Interest in Earnings -$20M -$32.7M -$16.8M -$16.5M -$12.8M
Net Income to Common Excl Extra Items $550.8M $3.2B $3.9B $2.5B $1.5B
 
Basic EPS (Cont. Ops) $2.61 $15.81 $20.93 $14.66 $9.83
Diluted EPS (Cont. Ops) $2.60 $15.69 $20.79 $14.59 $9.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $4.6B $5.5B $3.7B $2.5B
EBIT $800.4M $4.3B $5.1B $3.3B $2B
 
Revenue (Reported) $9.6B $18.4B $22.3B $18.8B $17.5B
Operating Income (Reported) $928.3M $4.7B $5.5B $3.4B $2.1B
Operating Income (Adjusted) $800.4M $4.3B $5.1B $3.3B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.4B $22.3B $18.8B $17.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13B $16.1B $14.7B $14.7B --
Gross Profit $5.4B $6.1B $4B $2.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $644M $545.6M $588.6M $664.1M --
Other Inc / (Exp) -$422.9M -$431.8M -$127.8M -$68.7M --
Operating Expenses $673.2M $573.5M $622.7M $694.6M --
Operating Income $4.7B $5.5B $3.4B $2.1B --
 
Net Interest Expenses $57.2M $91.5M $76.5M $56.3M --
EBT. Incl. Unusual Items $4.2B $5B $3.2B $2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $962.3M $1.1B $751.6M $432.9M --
Net Income to Company $3.2B $3.9B $2.5B $1.5B --
 
Minority Interest in Earnings -$32.7M -$16.8M -$16.5M -$12.8M --
Net Income to Common Excl Extra Items $3.2B $3.9B $2.5B $1.5B --
 
Basic EPS (Cont. Ops) $15.81 $20.93 $14.66 $9.83 --
Diluted EPS (Cont. Ops) $15.69 $20.79 $14.59 $9.80 --
Weighted Average Basic Share $820.5M $733.6M $666.2M $621.7M --
Weighted Average Diluted Share $826.5M $738.5M $669.7M $624.5M --
 
EBITDA $4.6B $5.5B $3.7B $2.5B --
EBIT $4.3B $5.1B $3.3B $2B --
 
Revenue (Reported) $18.4B $22.3B $18.8B $17.5B --
Operating Income (Reported) $4.7B $5.5B $3.4B $2.1B --
Operating Income (Adjusted) $4.3B $5.1B $3.3B $2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.2B $1.6B $1.4B $589.5M
Short Term Investments -- -- $628.2M $721.2M $147.8M
Accounts Receivable, Net $971.9M $1.9B $2.1B $1.6B $1.4B
Inventory $1.8B $3.5B $3.1B $2.9B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $74.4M $209.6M $195.4M $162.8M $163.1M
Total Current Assets $4.3B $6.9B $7.6B $6.8B $5.4B
 
Property Plant And Equipment $4.1B $4.8B $5.4B $6.7B $8.1B
Long-Term Investments -- -- -- -- --
Goodwill $457.2M $453.8M $502.1M $477.5M $477.5M
Other Intangibles $324.6M $295.3M $267.5M $257.8M $227.2M
Other Long-Term Assets $119.7M $129.6M $378.7M $651.1M $681.2M
Total Assets $9.3B $12.5B $14.2B $14.9B $14.9B
 
Accounts Payable $769.5M $1.3B $1B $1.1B $979.9M
Accrued Expenses $400.1M $835.9M $951.2M $778.5M $739.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $2.2B $2B $2.3B $2.2B
 
Long-Term Debt $3B $3B $3B $2.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $6.2B $6.1B $6.1B $6B
 
Common Stock $648K $649K $650K $651K $652K
Other Common Equity Adj $1.9M -$2.1M $889K $421K --
Common Equity $4.3B $6.3B $8.1B $8.9B $8.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $15.5M -$34.6M -$27.1M $11M
Total Equity $4.3B $6.3B $8.1B $8.8B $8.9B
 
Total Liabilities and Equity $9.3B $12.5B $14.2B $14.9B $14.9B
Cash and Short Terms $1.4B $1.2B $2.3B $2.1B $737.3M
Total Debt $3.1B $3.1B $3.1B $3.1B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.2B $1.6B $1.4B $589.5M
Short Term Investments -- -- $628.2M $721.2M $147.8M
Accounts Receivable, Net $971.9M $1.9B $2.1B $1.6B $1.4B
Inventory $1.8B $3.5B $3.1B $2.9B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $74.4M $209.6M $195.4M $162.8M $163.1M
Total Current Assets $4.3B $6.9B $7.6B $6.8B $5.4B
 
Property Plant And Equipment $4.1B $4.8B $5.4B $6.7B $8.1B
Long-Term Investments -- -- -- -- --
Goodwill $457.2M $453.8M $502.1M $477.5M $477.5M
Other Intangibles $324.6M $295.3M $267.5M $257.8M $227.2M
Other Long-Term Assets $119.7M $129.6M $378.7M $651.1M $681.2M
Total Assets $9.3B $12.5B $14.2B $14.9B $14.9B
 
Accounts Payable $769.5M $1.3B $1B $1.1B $979.9M
Accrued Expenses $400.1M $835.9M $951.2M $778.5M $739.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $2.2B $2B $2.3B $2.2B
 
Long-Term Debt $3B $3B $3B $2.6B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $6.2B $6.1B $6.1B $6B
 
Common Stock $648K $649K $650K $651K $652K
Other Common Equity Adj $1.9M -$2.1M $889K $421K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $15.5M -$34.6M -$27.1M $11M
Total Equity $4.3B $6.3B $8.1B $8.8B $8.9B
 
Total Liabilities and Equity $9.3B $12.5B $14.2B $14.9B $14.9B
Cash and Short Terms $1.4B $1.2B $2.3B $2.1B $737.3M
Total Debt $3.1B $3.1B $3.1B $3.1B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $570.8M $3.2B $3.9B $2.5B $1.5B
Depreciation & Amoritzation $325.8M $347.7M $384.2M $437.8M $478.9M
Stock-Based Compensation $55.6M $57.7M $59.2M $61.7M $66.6M
Change in Accounts Receivable -$111.9M -$944.5M -$110.6M $446.8M $191.1M
Change in Inventories -$150.6M -$1.7B $413.3M $232.3M -$221M
Cash From Operations $987M $2.2B $4.5B $3.5B $1.8B
 
Capital Expenditures $1.2B $1B $908.9M $1.7B $1.9B
Cash Acquisitions -$60M -- -$356.6M -- --
Cash From Investing -$993.3M -$999.4M -$1.9B -$2B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$209.2M -$213M -$237.2M -$271.3M -$282.6M
Special Dividend Paid
Long-Term Debt Issued $2.5B $1.5B $1.5B $1.4B $2.5B
Long-Term Debt Repaid -$2.2B -$1.5B -$1.5B -$1.4B -$2.3B
Repurchase of Common Stock -$106.5M -$1.1B -$1.8B -$1.5B -$1.2B
Other Financing Activities -$37.1M -$50.4M -$116.3M -$51.7M -$16.7M
Cash From Financing -$7M -$1.3B -$2.2B -$1.8B -$1.4B
 
Beginning Cash (CF) $1.4B $1.4B $1.2B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.3M -$124.8M $384.6M -$227.5M -$811.5M
Ending Cash (CF) $1.4B $1.2B $1.6B $1.4B $595M
 
Levered Free Cash Flow -$211M $1.2B $3.6B $1.9B -$23.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $197M $1.1B $639M $427M $209.9M
Depreciation & Amoritzation $85.1M $86.3M $102.2M $111.7M $125.6M
Stock-Based Compensation $18.7M $21M $19.6M $21.9M $25.1M
Change in Accounts Receivable -$53.9M -$23.6M $307M $273.7M $147.8M
Change in Inventories -$234.4M -$633.4M $258.9M $44M -$69.5M
Cash From Operations $138M $723.9M $1.1B $864.6M $346.9M
 
Capital Expenditures $343.2M $204.5M $344.2M $514.9M $453.2M
Cash Acquisitions -$1M -- -$86.5M -- --
Cash From Investing -$343.2M -$201M -$468.9M -$734.8M $51.2M
 
Dividends Paid (Ex Special Dividend) -$52.6M -$51.9M -$60M -$69.5M -$70.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $911.5M $456.6M $414.3M $299.1M $337.4M
Long-Term Debt Repaid -$532M -$426.7M -$380.4M -$324.6M -$792.1M
Repurchase of Common Stock -- -$329.8M -$413M -$386.7M -$295.1M
Other Financing Activities -$20.6M -$23M -$27.5M -$12.7M -$3.5M
Cash From Financing $306.3M -$374.7M -$466.6M -$494.4M -$823.8M
 
Beginning Cash (CF) $1.3B $1.1B $1.4B $1.8B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101M $148.2M $207.9M -$364.5M -$425.7M
Ending Cash (CF) $1.4B $1.2B $1.6B $1.4B $595M
 
Levered Free Cash Flow -$205.2M $519.4M $799.2M $349.7M -$106.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $570.8M $3.2B $3.9B $2.5B $1.5B
Depreciation & Amoritzation $325.8M $347.7M $384.2M $437.8M $478.9M
Stock-Based Compensation $55.6M $57.7M $59.2M $61.7M $66.6M
Change in Accounts Receivable -$111.9M -$944.5M -$110.6M $446.8M $191.1M
Change in Inventories -$150.6M -$1.7B $413.3M $232.3M -$221M
Cash From Operations $987M $2.2B $4.5B $3.5B $1.8B
 
Capital Expenditures $1.2B $1B $908.9M $1.7B $1.9B
Cash Acquisitions -$60M -- -$356.6M -- --
Cash From Investing -$993.3M -$999.4M -$1.9B -$2B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$209.2M -$213M -$237.2M -$271.3M -$282.6M
Special Dividend Paid
Long-Term Debt Issued $2.5B $1.5B $1.5B $1.4B $2.5B
Long-Term Debt Repaid -$2.2B -$1.5B -$1.5B -$1.4B -$2.3B
Repurchase of Common Stock -$106.5M -$1.1B -$1.8B -$1.5B -$1.2B
Other Financing Activities -$37.1M -$50.4M -$116.3M -$51.7M -$16.7M
Cash From Financing -$7M -$1.3B -$2.2B -$1.8B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.3M -$124.8M $384.6M -$227.5M -$811.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$211M $1.2B $3.6B $1.9B -$23.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2B $3.9B $2.5B $1.5B --
Depreciation & Amoritzation $347.7M $384.2M $437.8M $478.9M --
Stock-Based Compensation $57.7M $59.2M $61.7M $66.6M --
Change in Accounts Receivable -$944.5M -$110.6M $446.8M $191.1M --
Change in Inventories -$1.7B $413.3M $232.3M -$221M --
Cash From Operations $2.2B $4.5B $3.5B $1.8B --
 
Capital Expenditures $1B $908.9M $1.7B $1.9B --
Cash Acquisitions -- -$356.6M -- -- --
Cash From Investing -$999.4M -$1.9B -$2B -$1.3B --
 
Dividends Paid (Ex Special Dividend) -$213M -$237.2M -$271.3M -$282.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.5B $1.4B $2.5B --
Long-Term Debt Repaid -$1.5B -$1.5B -$1.4B -$2.3B --
Repurchase of Common Stock -$1.1B -$1.8B -$1.5B -$1.2B --
Other Financing Activities -$50.4M -$116.3M -$51.7M -$16.7M --
Cash From Financing -$1.3B -$2.2B -$1.8B -$1.4B --
 
Beginning Cash (CF) $4.8B $4.9B $6.5B $4.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$124.8M $384.6M -$227.5M -$811.5M --
Ending Cash (CF) $4.7B $5.3B $6.3B $3.5B --
 
Levered Free Cash Flow $1.2B $3.6B $1.9B -$23.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock