W

Worthington Enterprises Inc
XMUN:WTH

Watchlist Manager
Worthington Enterprises Inc
XMUN:WTH
Watchlist
Price: 45.78 EUR
Market Cap: €2.3B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-77%
5Y
-55%
10Y
-60%
Operating Income
+
3Y
-56%
5Y
-48%
10Y
-47%
Net Income
+
3Y
-51%
5Y
-82%
10Y
+81%

Earnings Waterfall
Worthington Enterprises Inc

Income Statement
Worthington Enterprises Inc

Rotate your device to view
Income Statement
Currency: USD
Feb-2002 May-2002 Aug-2002 Nov-2002 Feb-2003 May-2003 Aug-2003 Nov-2003 Feb-2004 May-2004 Aug-2004 Nov-2004 Feb-2005 May-2005 Aug-2005 Nov-2005 Feb-2006 May-2006 Aug-2006 Nov-2006 Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
24
23
23
24
25
25
24
23
23
22
22
22
24
25
26
27
27
26
24
23
23
22
22
22
21
21
22
24
22
21
18
13
11
10
12
15
17
19
19
19
19
19
20
22
23
24
25
25
25
27
30
33
36
36
34
32
32
32
32
32
31
30
31
33
35
39
40
39
39
38
38
36
34
32
30
30
30
30
30
30
31
31
32
28
24
18
11
8
4
2
1
2
2
2
2
0
Revenue
1 692
N/A
1 745
+3%
1 861
+7%
2 018
+8%
2 149
+6%
2 220
+3%
2 192
-1%
2 165
-1%
2 186
+1%
2 379
+9%
2 650
+11%
2 856
+8%
3 045
+7%
3 079
+1%
3 004
-2%
2 958
-2%
2 892
-2%
2 897
+0%
2 982
+3%
3 012
+1%
3 007
0%
2 972
-1%
2 952
-1%
2 937
-1%
2 985
+2%
3 067
+3%
3 222
+5%
3 253
+1%
3 029
-7%
2 631
-13%
2 136
-19%
1 838
-14%
1 788
-3%
1 943
+9%
2 142
+10%
2 275
+6%
2 393
+5%
2 443
+2%
2 428
-1%
2 413
-1%
2 455
+2%
2 535
+3%
2 598
+3%
2 655
+2%
2 664
+0%
2 612
-2%
2 639
+1%
2 786
+6%
2 940
+6%
3 126
+6%
3 297
+5%
3 398
+3%
3 429
+1%
3 384
-1%
3 280
-3%
3 109
-5%
2 951
-5%
2 820
-4%
2 799
-1%
2 827
+1%
2 883
+2%
3 014
+5%
3 125
+4%
3 268
+5%
3 407
+4%
3 582
+5%
3 722
+4%
3 809
+2%
3 841
+1%
3 760
-2%
3 627
-4%
3 497
-4%
3 386
-3%
3 059
-10%
2 906
-5%
2 810
-3%
2 805
0%
3 171
+13%
3 579
+13%
4 081
+14%
4 700
+15%
5 242
+12%
5 540
+6%
5 483
-1%
5 208
-5%
1 418
-73%
4 701
+231%
4 136
-12%
3 349
-19%
1 246
-63%
1 503
+21%
1 167
-22%
1 155
-1%
1 154
0%
1 200
+4%
1 254
+4%
Gross Profit
Cost of Revenue
(1 449)
(1 480)
(1 567)
(1 705)
(1 821)
(1 917)
(1 930)
(1 915)
(1 916)
(2 004)
(2 164)
(2 312)
(2 479)
(2 580)
(2 589)
(2 565)
(2 529)
(2 526)
(2 564)
(2 613)
(2 632)
(2 610)
(2 633)
(2 632)
(2 661)
(2 711)
(2 793)
(2 949)
(2 760)
(2 457)
(2 064)
(1 644)
(1 577)
(1 663)
(1 833)
(1 963)
(2 051)
(2 087)
(2 080)
(2 078)
(2 124)
(2 202)
(2 243)
(2 262)
(2 257)
(2 216)
(2 225)
(2 339)
(2 467)
(2 634)
(2 786)
(2 890)
(2 945)
(2 921)
(2 833)
(2 678)
(2 523)
(2 367)
(2 312)
(2 327)
(2 368)
(2 478)
(2 603)
(2 730)
(2 852)
(3 019)
(3 148)
(3 255)
(3 324)
(3 280)
(3 173)
(3 043)
(2 907)
(2 616)
(2 467)
(2 355)
(2 302)
(2 532)
(2 834)
(3 287)
(3 927)
(4 527)
(4 875)
(4 897)
(4 621)
(1 095)
(4 010)
(3 417)
(2 701)
(961)
(1 155)
(878)
(850)
(835)
(861)
(904)
Gross Profit
243
N/A
265
+9%
294
+11%
313
+6%
328
+5%
303
-8%
263
-13%
249
-5%
270
+8%
375
+39%
486
+29%
543
+12%
566
+4%
499
-12%
415
-17%
394
-5%
363
-8%
372
+2%
418
+12%
398
-5%
376
-6%
362
-4%
319
-12%
305
-4%
324
+6%
356
+10%
429
+21%
304
-29%
269
-12%
175
-35%
72
-59%
194
+169%
211
+9%
280
+32%
310
+11%
312
+1%
343
+10%
356
+4%
349
-2%
336
-4%
331
-1%
333
+1%
355
+7%
393
+11%
407
+3%
397
-3%
414
+4%
447
+8%
473
+6%
493
+4%
511
+4%
508
-1%
484
-5%
464
-4%
447
-4%
431
-4%
428
-1%
453
+6%
487
+8%
501
+3%
516
+3%
536
+4%
521
-3%
539
+3%
555
+3%
563
+1%
573
+2%
554
-3%
517
-7%
480
-7%
454
-5%
454
0%
479
+6%
443
-8%
439
-1%
454
+3%
503
+11%
639
+27%
745
+17%
794
+7%
773
-3%
715
-8%
665
-7%
586
-12%
587
+0%
324
-45%
691
+114%
719
+4%
648
-10%
285
-56%
348
+22%
289
-17%
305
+6%
319
+5%
339
+6%
349
+3%
Operating Income
Operating Expenses
(163)
(166)
(176)
(181)
(190)
(183)
(177)
(176)
(179)
(196)
(219)
(230)
(235)
(226)
(209)
(207)
(206)
(214)
(233)
(233)
(233)
(233)
(220)
(221)
(220)
(232)
(241)
(235)
(229)
(210)
(197)
(197)
(206)
(218)
(225)
(234)
(236)
(235)
(213)
(209)
(212)
(225)
(239)
(251)
(252)
(258)
(271)
(284)
(296)
(301)
(304)
(303)
(294)
(296)
(297)
(292)
(296)
(297)
(303)
(306)
(311)
(316)
(324)
(337)
(346)
(367)
(370)
(365)
(356)
(338)
(339)
(343)
(348)
(328)
(320)
(313)
(319)
(351)
(365)
(379)
(395)
(400)
(407)
(419)
(422)
(287)
(438)
(475)
(434)
(283)
(350)
(272)
(270)
(268)
(273)
(276)
Selling, General & Administrative
(163)
(166)
(176)
(181)
(190)
(183)
(177)
(176)
(179)
(196)
(219)
(230)
(235)
(226)
(209)
(207)
(206)
(214)
(233)
(233)
(233)
(233)
(220)
(221)
(220)
(232)
(241)
(235)
(229)
(210)
(197)
(196)
(206)
(218)
(225)
(234)
(236)
(235)
(224)
(220)
(223)
(225)
(239)
(251)
(252)
(258)
(270)
(284)
(296)
(300)
(304)
(303)
(294)
(296)
(297)
(292)
(295)
(297)
(303)
(306)
(312)
(316)
(324)
(337)
(346)
(368)
(370)
(365)
(356)
(338)
(339)
(342)
(348)
(328)
(319)
(313)
(319)
(351)
(365)
(379)
(395)
(400)
(407)
(419)
(422)
(287)
(438)
(475)
(434)
(283)
(350)
(272)
(270)
(268)
(273)
(276)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
10
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
80
N/A
99
+23%
119
+20%
132
+12%
138
+4%
120
-13%
85
-29%
73
-14%
92
+25%
180
+96%
267
+49%
313
+17%
331
+6%
273
-17%
206
-25%
187
-9%
158
-16%
158
N/A
185
+17%
166
-10%
142
-14%
129
-9%
99
-23%
84
-15%
105
+24%
124
+19%
188
+52%
70
-63%
39
-43%
(35)
N/A
(125)
-253%
(3)
+98%
5
N/A
62
+1 087%
85
+37%
78
-7%
107
+36%
121
+14%
135
+12%
126
-7%
119
-6%
108
-9%
116
+8%
142
+23%
155
+9%
138
-11%
143
+4%
164
+14%
177
+8%
192
+9%
207
+8%
205
-1%
190
-7%
168
-12%
150
-10%
139
-8%
133
-4%
155
+17%
184
+19%
194
+5%
204
+5%
220
+8%
198
-10%
202
+2%
209
+4%
195
-7%
203
+4%
189
-7%
161
-15%
142
-12%
116
-18%
111
-4%
131
+18%
115
-12%
120
+4%
141
+18%
184
+30%
288
+57%
380
+32%
415
+9%
378
-9%
315
-17%
258
-18%
167
-35%
165
-1%
36
-78%
254
+596%
243
-4%
214
-12%
2
-99%
(2)
N/A
16
N/A
35
+112%
51
+46%
66
+30%
74
+12%
Pre-Tax Income
Interest Income Expense
(2)
0
3
5
6
5
5
7
9
19
24
27
33
29
28
30
23
30
38
39
44
41
38
39
42
46
55
50
48
28
30
39
44
55
55
53
53
68
61
68
73
74
75
76
79
71
75
69
64
64
62
60
55
51
52
61
67
83
91
89
87
80
72
59
54
64
65
69
70
55
52
82
89
83
831
660
670
697
(20)
163
175
182
160
137
128
135
162
216
228
166
201
152
140
143
144
138
Non-Reccuring Items
(65)
(65)
(65)
(59)
6
6
6
0
0
(69)
(75)
(75)
(75)
(6)
0
0
0
0
0
0
0
0
(4)
(9)
(13)
(18)
(23)
(127)
(139)
(140)
(135)
(26)
(45)
(40)
(37)
(37)
(2)
(7)
(8)
(10)
(10)
(6)
(7)
(6)
(5)
(10)
(8)
(37)
(38)
(55)
(57)
(42)
(124)
(107)
(111)
(121)
(38)
(26)
(28)
(7)
(8)
(6)
(7)
(3)
(1)
(54)
(53)
(55)
(44)
3
(40)
(40)
(87)
(97)
(63)
(75)
(67)
(70)
(46)
(32)
(7)
14
3
(4)
(10)
(7)
(32)
(38)
(34)
(77)
(78)
(69)
(71)
(61)
(63)
(62)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(23)
(24)
(26)
(32)
(13)
(13)
(12)
(4)
(3)
(2)
(5)
(8)
(7)
(8)
(4)
(1)
(1)
5
24
24
23
1
(5)
(7)
(7)
1
(5)
(3)
(4)
(2)
(1)
(1)
0
1
(1)
(0)
(0)
1
1
2
2
2
2
2
1
2
11
13
14
17
6
5
5
1
(0)
(0)
3
4
13
13
10
4
4
4
5
3
5
6
5
6
5
3
9
9
9
9
2
2
2
3
3
3
(3)
(3)
(2)
(4)
5
4
(4)
(17)
(17)
(18)
(10)
(3)
(4)
(8)
Pre-Tax Income
(9)
N/A
10
N/A
31
+204%
46
+48%
136
+196%
118
-13%
84
-29%
76
-9%
98
+28%
128
+31%
211
+66%
258
+22%
282
+9%
289
+2%
230
-20%
215
-6%
179
-17%
219
+22%
247
+13%
228
-8%
210
-8%
171
-18%
127
-26%
107
-16%
126
+18%
153
+21%
216
+41%
(11)
N/A
(55)
-426%
(141)
-156%
(230)
-63%
10
N/A
4
-55%
78
+1 719%
102
+30%
94
-8%
157
+67%
183
+16%
190
+4%
186
-2%
183
-1%
177
-3%
187
+5%
214
+15%
230
+7%
201
-13%
221
+10%
210
-5%
217
+3%
218
+0%
218
+0%
228
+5%
126
-45%
113
-10%
91
-19%
79
-14%
166
+111%
217
+31%
260
+20%
289
+11%
294
+2%
297
+1%
266
-11%
262
-1%
266
+2%
209
-22%
220
+5%
209
-5%
192
-8%
207
+7%
132
-36%
156
+18%
142
-9%
111
-22%
896
+709%
735
-18%
789
+7%
918
+16%
317
-65%
549
+73%
549
+0%
514
-6%
417
-19%
297
-29%
282
-5%
160
-43%
389
+143%
426
+9%
404
-5%
74
-82%
105
+42%
82
-22%
94
+15%
129
+37%
144
+12%
142
-1%
Net Income
Tax Provision
3
(4)
(11)
(17)
(50)
(43)
(31)
(27)
(35)
(41)
(73)
(89)
(104)
(109)
(80)
(74)
(52)
(67)
(86)
(79)
(75)
(52)
(36)
(29)
(35)
(39)
(60)
(12)
18
38
65
14
(1)
(27)
(34)
(34)
(52)
(59)
(61)
(60)
(58)
(52)
(55)
(64)
(71)
(65)
(62)
(55)
(56)
(57)
(66)
(73)
(38)
(26)
(18)
(11)
(40)
(59)
(68)
(73)
(72)
(79)
(68)
(73)
(72)
(43)
(44)
(37)
(35)
(43)
(29)
(33)
(30)
(26)
(190)
(155)
(155)
(176)
(53)
(103)
(118)
(115)
(94)
(67)
(61)
(35)
(85)
(97)
(103)
(39)
(46)
(39)
(34)
(34)
(38)
(38)
Income from Continuing Operations
(6)
7
20
29
86
75
54
50
63
87
139
169
178
179
150
141
127
152
161
149
135
119
91
79
91
114
156
(22)
(37)
(104)
(165)
23
3
52
68
61
105
124
128
125
126
125
132
150
159
137
158
154
161
160
153
156
88
87
74
68
125
158
192
216
221
218
198
189
194
167
176
172
157
163
104
123
112
84
706
580
634
741
264
446
432
399
323
229
221
126
304
329
301
35
59
42
60
95
106
105
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
(5)
0
0
0
(7)
(1)
(2)
(4)
(5)
(5)
(5)
(5)
(6)
(7)
(8)
(9)
(9)
(10)
(10)
(10)
(10)
(8)
(7)
(4)
(0)
(1)
(6)
(9)
(9)
(12)
(8)
(7)
(11)
(9)
(9)
(11)
(14)
(14)
(15)
(14)
(13)
(13)
(12)
(8)
(6)
(6)
(7)
(11)
(10)
(10)
(11)
(12)
(6)
(5)
(6)
(8)
(18)
(25)
(22)
(19)
(20)
(12)
(12)
(14)
(13)
(15)
(19)
(15)
(7)
(7)
1
1
1
1
1
Net Income (Common)
(6)
N/A
7
N/A
20
+203%
29
+48%
86
+197%
75
-13%
54
-29%
50
-7%
63
+27%
87
+38%
139
+60%
169
+22%
178
+5%
179
+1%
150
-16%
141
-6%
127
-10%
146
+15%
161
+10%
149
-8%
135
-9%
114
-16%
91
-20%
79
-13%
91
+16%
107
+17%
156
+45%
(24)
N/A
(41)
-70%
(108)
-167%
(170)
-57%
18
N/A
(2)
N/A
45
N/A
61
+35%
52
-14%
96
+84%
115
+20%
118
+3%
116
-2%
116
0%
116
+0%
124
+7%
144
+16%
155
+8%
136
-12%
157
+15%
148
-6%
152
+2%
151
0%
141
-7%
148
+5%
81
-45%
77
-5%
65
-16%
59
-9%
114
+95%
144
+26%
178
+24%
202
+13%
208
+3%
205
-1%
185
-10%
177
-4%
221
+24%
195
-12%
204
+5%
199
-3%
147
-26%
154
+5%
94
-39%
112
+19%
100
-10%
79
-21%
700
+789%
574
-18%
627
+9%
724
+16%
240
-67%
424
+77%
413
-3%
379
-8%
311
-18%
217
-30%
207
-5%
257
+24%
289
+12%
317
+10%
293
-8%
111
-62%
135
+22%
118
-12%
136
+15%
96
-29%
107
+11%
106
-1%
EPS (Diluted)
-0.07
N/A
0.08
N/A
0.22
+175%
0.33
+50%
1
+203%
0.87
-13%
0.62
-29%
0.58
-6%
0.73
+26%
1
+37%
1.59
+59%
1.9
+19%
2.02
+6%
2.03
+0%
1.69
-17%
1.59
-6%
1.43
-10%
1.64
+15%
1.8
+10%
1.69
-6%
1.58
-7%
1.31
-17%
1.06
-19%
0.95
-10%
1.13
+19%
1.31
+16%
1.95
+49%
-0.32
N/A
-0.53
-66%
-1.37
-158%
-2.16
-58%
0.22
N/A
-0.02
N/A
0.57
N/A
0.78
+37%
0.69
-12%
1.28
+86%
1.53
+20%
1.63
+7%
1.67
+2%
1.66
-1%
1.65
-1%
1.78
+8%
2.06
+16%
2.15
+4%
1.91
-11%
2.18
+14%
2.05
-6%
2.12
+3%
2.11
0%
2.02
-4%
2.13
+5%
1.22
-43%
1.12
-8%
0.96
-14%
0.89
-7%
1.78
+100%
2.22
+25%
2.76
+24%
3.12
+13%
3.2
+3%
3.15
-2%
2.84
-10%
2.79
-2%
3.53
+27%
3.09
-12%
3.36
+9%
3.35
0%
2.52
-25%
2.61
+4%
1.69
-35%
1.99
+18%
1.79
-10%
1.41
-21%
12.75
+804%
10.83
-15%
11.77
+9%
13.42
+14%
4.62
-66%
8.27
+79%
8.14
-2%
7.44
-9%
6.31
-15%
4.39
-30%
4.17
-5%
5.19
+24%
5.78
+11%
6.29
+9%
5.8
-8%
2.19
-62%
2.67
+22%
2.36
-12%
2.72
+15%
1.92
-29%
2.14
+11%
2.12
-1%

See Also

Summary
WTH intrinsic value, competitors valuation, and company profile.
DCF Valuation
WTH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WTH stock valuation using valuation multiples.
Wall Street Estimates
WTH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WTH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 312,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.