…
Worthington Steel, Inc., together with its subsidiaries, operates as a steel processor in the United States, Canada, Mexico, and internationally. The company offers carbon flat-rolled steel processing services, including pickling, specialty re-rolling, hot dip galvanizing, blanking, slitting, and cutting-to-length; laser welded solutions; precision magnetic steel laminations for the automotive, industrial motor, generator, and transformer industries; tailor and aluminum tailor welded blanks; steel toll processing services for steel mills, large end-users, and service centers; and automotive and electrical steel lamination stampings. It serves the automotive, construction, machinery and equipment, agriculture, heavy truck, and energy sectors. Worthington Steel, Inc. was incorporated in 2023 and is headquartered in Columbus, Ohio.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Worthington Steel Inc is a U.S.-based producer and processor of specialty carbon and flat-rolled steel products supplying construction, manufacturing, energy and transportation customers. Long-term growth drivers include recoveries in end markets, expansion of value-added processing, and cyclical improvements in steel pricing that may benefit revenue and margins.
Material risks include steel-price and raw-material volatility, end-market cyclicality, competition from larger integrated producers and imports, trade-policy uncertainty and operational execution; investors should monitor leverage and margin sensitivity.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
| Income before tax | 25.50M | 148.10M | 216.20M | 125.13M | 128.70M |
| Minority interest | 21.40M | -8.60M | -15.40M | -12.64M | -12.64M |
| Net income | 17.30M | 110.70M | 154.70M | 84.32M | 87.10M |
| Selling general administrative | 297.40M | 227.90M | 223.60M | 197.50M | 199.60M |
| Selling and marketing expenses | - | 1.00M | 0.80M | - | 1.20M |
| Gross profit | 402.60M | 388.60M | 439.80M | 340.40M | 336.50M |
| Reconciled depreciation | 84.20M | 66.00M | 65.30M | 69.58M | 69.58M |
| Ebit | 105.10M | 155.20M | 222.20M | - | 131.70M |
| Ebitda | 189.90M | 221.20M | 287.50M | - | 201.30M |
| Depreciation and amortization | 84.80M | 66.00M | 65.30M | - | 69.60M |
| Operating income | 105.10M | 147.00M | 194.50M | 142.91M | 120.30M |
| Other operating expenses | 3338.70M | 2946.30M | 3236.10M | - | 3487.40M |
| Interest expense | 26.90M | 7.10M | 6.00M | - | 3.00M |
| Tax provision | 20.00M | 28.80M | 46.10M | 28.16M | 28.16M |
| Interest income | - | 2.70M | 16.40M | - | 4.73M |
| Net interest income | -28.40M | -7.10M | -6.00M | -13.81M | -13.81M |
| Income tax expense | 22.60M | 28.80M | 46.10M | - | 29.00M |
| Total revenue | 3443.80M | 3093.30M | 3430.60M | 3611.59M | 3607.70M |
| Total operating expenses | 297.50M | 241.60M | 245.30M | 3468.68M | 216.20M |
| Cost of revenue | 3041.20M | 2704.70M | 2990.80M | 3271.18M | 3271.20M |
| Total other income expense net | -79.60M | 1.10M | 21.70M | -3.97M | 8.40M |
| Net income from continuing ops | -12.90M | 119.30M | 170.10M | 96.97M | 96.97M |
| Net income applicable to common shares | - | 110.70M | 154.70M | - | 87.06M |
| Breakdown | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
| Total assets | 2269.00M | 1961.80M | 1866.40M | 1764.37M | 1764.40M |
| Intangible assets | 80.70M | 67.90M | 77.00M | 83.37M | 83.40M |
| Other current assets | 534.80M | 149.70M | 79.50M | 57.76M | 61.10M |
| Total liab | 990.20M | 763.90M | 748.90M | 609.79M | 609.80M |
| Total stockholder equity | 1072.10M | 1074.10M | 985.30M | 1028.96M | 1029.00M |
| Other current liab | 125.40M | 72.10M | 77.20M | - | 35.57M |
| Common stock | - | - | - | - | 1031.10M |
| Capital stock | 0.00M | 0.00M | 0.00M | 1031.11M | 1031.11M |
| Retained earnings | 148.80M | 164.20M | 86.10M | - | 0.00M |
| Other liab | - | - | - | - | 59.74M |
| Good will | 44.50M | 79.60M | 79.60M | 78.64M | 78.60M |
| Other assets | - | 18.40M | 25.30M | - | 17.25M |
| Cash | 84.60M | 38.00M | 40.20M | 32.68M | 32.70M |
| Cash and equivalents | - | 38.00M | 40.20M | - | 32.68M |
| Total current liabilities | 774.20M | 631.50M | 618.40M | 478.39M | 478.40M |
| Current deferred revenue | - | - | 13.90M | - | - |
| Net debt | 269.80M | 189.90M | 183.70M | - | 47.70M |
| Short term debt | 225.70M | 156.90M | 155.60M | - | 8.70M |
| Short long term debt | 212.40M | 149.20M | 148.00M | 22.81M | 22.81M |
| Short long term debt total | 354.40M | 227.90M | 223.90M | - | 80.40M |
| Other stockholder equity | 919.40M | 913.90M | 905.30M | - | -2.15M |
| Property plant equipment | - | 620.80M | 547.70M | - | 489.66M |
| Total current assets | 1129.50M | 1048.50M | 1001.80M | 980.89M | 980.90M |
| Long term investments | 245.60M | 126.60M | 135.00M | 114.55M | 114.55M |
| Net tangible assets | - | - | - | - | 866.94M |
| Net receivables | 510.10M | 438.80M | 476.80M | 468.02M | 472.30M |
| Long term debt | 44.40M | 2.30M | - | - | 0.00M |
| Inventory | 415.70M | 422.00M | 405.30M | 414.75M | 414.80M |
| Accounts payable | 422.40M | 402.50M | 380.40M | 402.18M | 402.20M |
| Accumulated other comprehensive income | 3.90M | -4.00M | -6.10M | - | -2.10M |
| Non currrent assets other | 20.50M | 7.00M | 16.80M | 10.98M | 10.90M |
| Non current assets total | 1139.50M | 913.30M | 864.60M | 783.48M | 783.50M |
| Capital lease obligations | 97.50M | 76.40M | 75.90M | 77.58M | 77.58M |
| Long term debt total | - | 2.30M | 0.00M | - | 0.00M |
| Breakdown | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-08-31 | 2023-05-31 |
| Investments | -106.20M | -129.10M | -123.20M | -22.15M | -22.15M |
| Change to liabilities | - | - | - | - | -124.34M |
| Total cashflows from investing activities | -219.40M | -129.10M | -132.00M | - | -22.15M |
| Net borrowings | 51.90M | 3.50M | 145.20M | - | -60.18M |
| Total cash from financing activities | 9.00M | -48.50M | -60.00M | -280.23M | -280.23M |
| Change to operating activities | - | - | - | - | -3.25M |
| Net income | 17.30M | 119.30M | 154.70M | 84.32M | 99.70M |
| Change in cash | -8.30M | 52.70M | 7.50M | 12.63M | 12.63M |
| Begin period cash flow | 92.90M | 40.20M | 32.70M | 20.05M | 20.05M |
| End period cash flow | 84.60M | 92.90M | 40.20M | 32.68M | 32.68M |
| Total cash from operating activities | 201.20M | 230.30M | 199.50M | 315.01M | 315.01M |
| Issuance of capital stock | - | - | 0.30M | - | 0.00M |
| Depreciation | 84.80M | 66.00M | 65.30M | 69.58M | 69.58M |
| Other cashflows from investing activities | 0.30M | 1.30M | 1.20M | - | 23.32M |
| Dividends paid | 32.60M | 31.90M | 7.90M | - | 0.00M |
| Change to inventory | 47.20M | -16.70M | 16.40M | 154.53M | 154.53M |
| Change to account receivables | -16.30M | 34.10M | -1.40M | - | 107.19M |
| Sale purchase of stock | - | -3.10M | 0.30M | - | - |
| Other cashflows from financing activities | 35.60M | -17.00M | -197.60M | - | -220.03M |
| Change to netincome | - | - | - | - | 18.44M |
| Capital expenditures | 121.20M | 130.40M | 103.40M | 45.47M | 45.47M |
| Change in working capital | 27.80M | 20.20M | -30.40M | 139.93M | 139.93M |
| Stock based compensation | 13.90M | 11.00M | 10.30M | 10.35M | 10.35M |
| Other non cash items | 65.50M | 16.90M | -1.50M | - | 5.16M |
| Free cash flow | 80.00M | 99.90M | 96.10M | 269.54M | 269.54M |
Sector: Basic Materials Industry: Steel
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| WS Worthington Steel Inc |
-0.26 0.66% |
39.20 | 190.94 | 7.54 | 0.48 | 1.55 | 0.56 | 16.02 |
| MT ArcelorMittal SA ADR |
-0.75 1.13% |
65.42 | 30.54 | 11.44 | 0.88 | 1.00 | 1.02 | 10.02 |
| NUE Nucor Corp |
-1.46 0.56% |
259.93 | 9.01 | 14.84 | 1.21 | 2.11 | 1.21 | 5.42 |
| AMSYF ArcelorMittal SA |
0.15 0.23% |
64.73 | 11.82 | 12.18 | 0.64 | 0.68 | 0.90 | 7.76 |
| NPSCY Nippon Steel Corp ADR |
0.03 0.68% |
4.45 | 222.00 | 7.94 | 0.00 | 0.63 | 0.85 | 10.07 |
Worthington Steel, Inc., together with its subsidiaries, operates as a steel processor in the United States, Canada, Mexico, and internationally. The company offers carbon flat-rolled steel processing services, including pickling, specialty re-rolling, hot dip galvanizing, blanking, slitting, and cutting-to-length; laser welded solutions; precision magnetic steel laminations for the automotive, industrial motor, generator, and transformer industries; tailor and aluminum tailor welded blanks; steel toll processing services for steel mills, large end-users, and service centers; and automotive and electrical steel lamination stampings. It serves the automotive, construction, machinery and equipment, agriculture, heavy truck, and energy sectors. Worthington Steel, Inc. was incorporated in 2023 and is headquartered in Columbus, Ohio.
100 West Old Wilson Bridge Road, Columbus, OH, United States, 43085
614 840 3462
5400
| Name | Title | Year Born |
|---|---|---|
| Mr. John B. Blystone | Executive Chairman | 1954 |
| Mr. Geoffrey G. Gilmore | CEO, President & Director | 1972 |
| Mr. Timothy A. Adams | VP & CFO | 1965 |
| Mr. Jeffrey R. Klingler M.D. | Executive VP & COO | 1972 |
| Mr. Clifford J. Larivey | President of Flat-Roll Steel Processing | 1974 |
| Ms. Gwen Elizabeth Joseph | Corporate Controller & Principal Accounting Officer | 1981 |
| Mr. William C. Wertz | VP & Chief Information Officer | NA |
| Ms. Melissa H. Dykstra | Vice President of Corporate Communication & Investor Relations | NA |
| Mr. Joseph Y. Heuer | VP, General Counsel & Secretary | 1977 |
| Ms. Nikki M. Ballinger | Vice President of Human Resources | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.