NYSE : ZWS
Zurn Elkay Water Solutions Corporation — Financial statements
Industrials · Pollution & Treatment Controls · United States
Last price 44.51 USD (Oct 30, 2026, 9:45 AM EDT) · Market cap 7.35B
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Zurn Elkay Water Solutions Corporation (ZWS) reported revenue of 1.83B USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 1.83B | 1.70B | 1.57B | 1.53B | 1.28B | 910.90M |
| Cost of Revenue | 905.60M | 931.10M | 859.50M | 882.40M | 816.30M | 537.70M |
| Gross Profit | 920.70M | 764.80M | 707.00M | 648.10M | 465.50M | 373.20M |
| Selling, General & Admin | 425.40M | 394.50M | 366.60M | 350.80M | 254.40M | 219.90M |
| Research & Development | 25.00M | 25.00M | 25.90M | 23.70M | 18.40M | 14.00M |
| Amortization of Goodwill & Intangibles | 59.20M | 58.70M | 59.10M | 58.70M | 34.00M | 23.50M |
| Operating Expenses | 509.60M | 478.20M | 451.60M | 433.20M | 306.80M | 257.40M |
| Operating Income | 411.10M | 286.60M | 255.40M | 214.90M | 158.70M | 115.80M |
| Interest Expense | -25.10M | -28.60M | -33.10M | -38.50M | -26.90M | -34.70M |
| Currency Exchange Gain (Loss) | -700.00K | -700.00K | 800.00K | -900.00K | -1.00M | -400.00K |
| Other Non Operating Income (Expenses) | 1.40M | -2.10M | -2.60M | -1.10M | 2.10M | -4.20M |
| EBT Excluding Unusual Items | 386.70M | 255.20M | 220.50M | 174.40M | 132.90M | 76.50M |
| Merger & Restructuring Charges | -8.30M | -9.60M | -13.50M | -15.30M | -49.10M | -3.70M |
| Other Unusual Items | 10.70M | -12.30M | -20.40M | |||
| Pretax Income | 382.80M | 256.30M | 207.00M | 146.80M | 83.80M | 52.40M |
| Income Tax Expense | 93.60M | 63.90M | 48.10M | 42.60M | 26.80M | 2.70M |
| Earnings From Continuing Operations | 289.20M | 192.40M | 158.90M | 104.20M | 57.00M | 49.70M |
| Earnings From Discontinued Operations | 1.40M | 5.60M | 1.30M | 8.50M | 4.70M | 71.20M |
| Net Income to Company | 290.60M | 198.00M | 160.20M | 112.70M | 61.70M | 120.90M |
| Net Income | 290.60M | 198.00M | 160.20M | 112.70M | 61.70M | 120.90M |
| Net Income to Common | 290.60M | 198.00M | 160.20M | 112.70M | 61.70M | 120.90M |
| Shares Outstanding (Basic) | 167.18M | 168.66M | 171.69M | 174.25M | 151.58M | 121.49M |
| Shares Outstanding (Diluted) | 169.60M | 171.26M | 174.66M | 177.26M | 153.84M | 125.11M |
| EPS (Basic) | 1.74 | 1.17 | 0.93 | 0.65 | 0.41 | 1.00 |
| EPS (Diluted) | 1.72 | 1.15 | 0.92 | 0.64 | 0.40 | 0.97 |
| Free Cash Flow | 387.00M | 316.60M | 271.70M | 232.60M | 89.40M | 200.30M |
| Free Cash Flow Per Share | 2.28 | 1.85 | 1.56 | 1.31 | 0.58 | 1.60 |
| Dividend Per Share | 0.44 | 0.38 | 0.33 | 0.29 | 0.20 | 0.30 |
| Gross Margin | 50.41% | 45.10% | 45.13% | 42.35% | 36.32% | 40.97% |
| Operating Margin | 22.51% | 16.90% | 16.30% | 14.04% | 12.38% | 12.71% |
| Profit Margin | 15.91% | 11.68% | 10.23% | 7.36% | 4.81% | 13.27% |
| Free Cash Flow Margin | 21.19% | 18.67% | 17.34% | 15.20% | 6.98% | 21.99% |
| EBITDA | 497.00M | 375.30M | 343.70M | 302.80M | 213.20M | 183.40M |
| EBITDA Margin | 27.21% | 22.13% | 21.94% | 19.78% | 16.63% | 20.13% |
| D&A For EBITDA | 85.90M | 88.70M | 88.30M | 87.90M | 54.50M | 67.60M |
| EBIT | 411.10M | 286.60M | 255.40M | 214.90M | 158.70M | 115.80M |
| EBIT Margin | 22.51% | 16.90% | 16.30% | 14.04% | 12.38% | 12.71% |
| Effective Tax Rate | 24.45% | 24.93% | 23.24% | 29.02% | 31.98% | 5.15% |
| Advertising Expenses | 20.80M | 18.10M | 18.40M | 12.50M | 8.20M |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 307.10M | 300.50M | 198.00M | 136.70M | 124.80M | 96.60M |
| Cash & Short-Term Investments | 307.10M | 300.50M | 198.00M | 136.70M | 124.80M | 96.60M |
| Accounts Receivable | 264.90M | 184.80M | 202.20M | 210.20M | 219.70M | 144.10M |
| Other Receivables | 900.00K | 13.30M | 19.60M | 17.00M | 18.30M | 33.10M |
| Receivables | 265.80M | 198.10M | 221.80M | 227.20M | 238.00M | 177.20M |
| Inventory | 280.80M | 274.40M | 272.60M | 277.60M | 366.70M | 184.50M |
| Other Current Assets | 30.40M | 38.70M | 29.70M | 26.30M | 28.00M | 16.50M |
| Total Current Assets | 884.10M | 811.70M | 722.10M | 667.80M | 757.50M | 474.80M |
| Property, Plant & Equipment | 160.30M | 210.00M | 215.20M | 226.70M | 226.40M | 78.50M |
| Goodwill | 848.60M | 795.00M | 794.20M | 796.00M | 777.00M | 254.10M |
| Other Intangible Assets | 835.00M | 835.00M | 891.60M | 952.40M | 1.01B | 179.10M |
| Long-Term Deferred Tax Assets | 2.80M | 2.90M | 3.30M | 3.10M | 4.40M | |
| Other Long-Term Assets | 78.80M | 24.90M | 22.50M | 20.80M | 90.30M | 86.80M |
| Total Assets | 2.81B | 2.68B | 2.65B | 2.67B | 2.86B | 1.08B |
| Accounts Payable | 90.40M | 65.20M | 71.70M | 56.40M | 116.90M | 105.10M |
| Accrued Expenses | 157.70M | 150.30M | 138.20M | 129.30M | 109.60M | 93.70M |
| Current Portion of Long-Term Debt | 5.50M | 5.50M | ||||
| Current Portion of Leases | 17.60M | 15.60M | 13.50M | 11.50M | 9.60M | 6.20M |
| Current Income Taxes Payable | 10.40M | 3.10M | 2.30M | 3.50M | 2.30M | 2.10M |
| Other Current Liabilities | 34.00M | 25.20M | 22.10M | 20.20M | 45.40M | 27.80M |
| Total Current Liabilities | 310.10M | 259.40M | 247.80M | 220.90M | 289.30M | 240.40M |
| Long-Term Debt | 477.40M | 476.40M | 475.00M | 473.60M | 529.80M | 533.70M |
| Long-Term Leases | 53.40M | 61.20M | 63.10M | 58.10M | 34.60M | 9.10M |
| Pension & Post-Retirement Benefits | 9.30M | 9.60M | 14.10M | 36.60M | 50.50M | 57.30M |
| Long-Term Deferred Tax Liabilities | 166.90M | 189.70M | 196.50M | 210.00M | 221.40M | 3.10M |
| Other Long-Term Liabilities | 96.20M | 79.80M | 65.20M | 65.00M | 123.40M | 107.70M |
| Total Liabilities | 1.11B | 1.08B | 1.06B | 1.06B | 1.25B | 951.30M |
| Common Stock | 1.70M | 1.70M | 1.70M | 1.70M | 1.80M | 1.30M |
| Additional Paid-In Capital | 2.79B | 2.81B | 2.83B | 2.85B | 2.85B | 1.44B |
| Retained Earnings | -1.02B | -1.13B | -1.17B | -1.18B | -1.16B | -1.24B |
| Comprehensive Income & Other | -80.30M | -76.70M | -74.40M | -67.70M | -75.00M | -74.90M |
| Total Common Equity | 1.69B | 1.60B | 1.59B | 1.60B | 1.61B | 126.40M |
| Shareholders' Equity | 1.69B | 1.60B | 1.59B | 1.60B | 1.61B | 126.40M |
| Total Liabilities & Equity | 2.81B | 2.68B | 2.65B | 2.67B | 2.86B | 1.08B |
| Total Debt | 548.40M | 553.20M | 551.60M | 543.20M | 579.50M | 554.50M |
| Net Cash (Debt) | -241.30M | -252.70M | -353.60M | -406.50M | -454.70M | -457.90M |
| Net Cash Per Share | -1.42 | -1.48 | -2.02 | -2.29 | -2.96 | -3.66 |
| Filing Date Shares Outstanding | 165.09M | 166.80M | 170.06M | 172.00M | 176.07M | 125.78M |
| Total Common Shares Outstanding | 165.38M | 166.98M | 170.31M | 172.26M | 176.88M | 125.72M |
| Working Capital | 574.00M | 552.30M | 474.30M | 446.90M | 468.20M | 234.40M |
| Book Value Per Share | 10.24 | 9.60 | 9.32 | 9.30 | 9.13 | 1.01 |
| Tangible Book Value | 9.90M | -26.70M | -99.00M | -145.60M | -171.70M | -306.80M |
| Tangible Book Value Per Share | 0.06 | -0.16 | -0.58 | -0.85 | -0.97 | -2.44 |
| Land | 12.70M | 13.50M | 14.10M | 14.30M | 7.40M | |
| Buildings | 100.40M | 103.50M | 108.50M | 92.90M | 47.60M | |
| Machinery | 166.10M | 154.20M | 142.60M | 146.60M | 63.10M | |
| Construction In Progress | 19.30M | 15.40M | 18.00M | 9.70M | 5.80M |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 290.60M | 198.00M | 160.20M | 112.70M | 61.70M | 120.90M |
| Depreciation & Amortization | 85.90M | 88.70M | 88.30M | 87.90M | 54.50M | 67.60M |
| Loss (Gain) From Sale of Assets | 4.40M | 4.00M | 600.00K | -2.70M | 300.00K | -10.10M |
| Asset Writedown & Restructuring Costs | 2.00M | 2.50M | 8.00M | 2.50M | ||
| Stock-Based Compensation | 43.00M | 40.60M | 37.90M | 40.00M | 25.00M | 51.40M |
| Other Operating Activities | -5.10M | -13.60M | -11.10M | -7.10M | 3.40M | 8.30M |
| Change in Accounts Receivable | -28.80M | 18.40M | 6.30M | 10.10M | 15.50M | -66.60M |
| Change in Inventory | 1.60M | -100.00K | 2.70M | 65.00M | -17.60M | -79.50M |
| Change in Accounts Payable | 5.70M | -6.80M | 15.80M | -60.80M | -18.30M | 99.10M |
| Change in Other Net Operating Assets | 13.00M | 14.80M | -15.20M | 6.30M | -27.50M | 22.60M |
| Operating Cash Flow | 412.30M | 346.50M | 293.50M | 253.90M | 97.00M | 223.60M |
| Capital Expenditures | -25.30M | -29.90M | -21.80M | -21.30M | -7.60M | -23.30M |
| Sale of Property, Plant & Equipment | 1.60M | 7.70M | 1.30M | 14.30M | ||
| Cash Acquisitions | -107.30M | -44.80M | -17.10M | |||
| Other Investing Activities | 9.00M | 44.50M | 4.20M | |||
| Investing Cash Flow | -132.60M | -29.90M | -20.20M | -4.60M | -6.60M | -21.90M |
| Long-Term Debt Issued | 13.00M | 102.00M | 550.00M | |||
| Total Debt Issued | 13.00M | 102.00M | 550.00M | |||
| Long-Term Debt Repaid | -800.00K | -800.00K | -77.90M | -107.70M | -1.13B | |
| Total Debt Repaid | -1.20M | -800.00K | -800.00K | -77.90M | -107.70M | -1.13B |
| Net Debt Issued (Repaid) | -1.20M | -800.00K | -800.00K | -64.90M | -5.70M | -576.70M |
| Issuance of Common Stock | 4.90M | 7.90M | 8.70M | 4.30M | 2.50M | 24.90M |
| Repurchase of Common Stock | -159.70M | -160.50M | -158.80M | -128.20M | -25.40M | -33.20M |
| Common Dividends Paid | -73.50M | -63.90M | -56.60M | -50.40M | -32.50M | -36.40M |
| Dividends Paid | -73.50M | -63.90M | -56.60M | -50.40M | -32.50M | -36.40M |
| Other Financing Activities | -3.00M | 265.20M | ||||
| Financing Cash Flow | -232.50M | -217.30M | -207.50M | -239.20M | -61.10M | -356.20M |
| Foreign Exchange Rate Adjustments | -200.00K | 3.20M | -4.50M | 1.80M | -1.10M | -4.50M |
| Net Cash Flow | 47.00M | 102.50M | 61.30M | 11.90M | 28.20M | -159.00M |
| Free Cash Flow | 387.00M | 316.60M | 271.70M | 232.60M | 89.40M | 200.30M |
| Free Cash Flow Margin | 21.19% | 18.67% | 17.34% | 15.20% | 6.98% | 21.99% |
| Free Cash Flow Per Share | 2.28 | 1.85 | 1.56 | 1.31 | 0.58 | 1.60 |
| Levered Free Cash Flow | 328.15M | 283.05M | 275.24M | 253.65M | -54.73M | 530.79M |
| Unlevered Free Cash Flow | 343.84M | 300.93M | 295.93M | 277.71M | -37.91M | 552.48M |
| Cash Interest Paid | 33.90M | 33.90M | 30.90M | 36.10M | 24.30M | 34.70M |
| Cash Income Tax Paid | 68.10M | 45.70M | 3.10M | 57.80M | ||
| Change in Working Capital | -8.50M | 26.30M | 9.60M | 20.60M | -47.90M | -24.40M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 7.56B | 7.78B | 6.33B | 5.08B | 3.76B | 4.42B |
| Enterprise Value | 7.80B | 8.07B | 6.70B | 5.51B | 4.28B | 5.15B |
| Last Close Price | 44.80 | 46.18 | 36.70 | 28.66 | 20.38 | 34.82 |
| PE Ratio | 26.69 | 39.29 | 39.52 | 45.10 | 60.95 | 36.53 |
| Forward PE | 22.93 | 28.85 | 28.16 | 27.01 | 22.78 | 38.59 |
| PS Ratio | 4.05 | 4.59 | 4.04 | 3.32 | 2.93 | 4.85 |
| PB Ratio | 4.38 | 4.85 | 3.99 | 3.17 | 2.33 | 34.95 |
| P/FCF Ratio | 19.11 | 24.57 | 23.30 | 21.85 | 42.06 | 22.05 |
| P/OCF Ratio | 17.94 | 22.45 | 21.57 | 20.02 | 38.77 | 19.75 |
| PEG Ratio | 1.50 | 2.29 | 1.77 | 1.90 | 1.34 | 2.57 |
| EV/Sales Ratio | 4.18 | 4.76 | 4.28 | 3.60 | 3.34 | 5.65 |
| EV/EBITDA Ratio | 15.37 | 21.52 | 19.48 | 18.21 | 20.10 | 28.08 |
| EV/EBIT Ratio | 18.58 | 28.17 | 26.22 | 25.66 | 27.00 | 44.47 |
| EV/FCF Ratio | 19.74 | 25.50 | 24.65 | 23.70 | 47.93 | 25.71 |
| Debt / Equity Ratio | 0.32 | 0.34 | 0.35 | 0.34 | 0.36 | 4.39 |
| Debt / EBITDA Ratio | 1.06 | 1.41 | 1.54 | 1.72 | 2.53 | 2.87 |
| Debt / FCF Ratio | 1.42 | 1.75 | 2.03 | 2.33 | 6.48 | 2.77 |
| Net Debt / Equity Ratio | 0.14 | 0.16 | 0.22 | 0.25 | 0.28 | 3.62 |
| Net Debt / EBITDA Ratio | 0.49 | 0.67 | 1.03 | 1.34 | 2.13 | 2.50 |
| Net Debt / FCF Ratio | 0.62 | 0.80 | 1.30 | 1.75 | 5.09 | 2.29 |
| Asset Turnover | 0.67 | 0.64 | 0.59 | 0.55 | 0.65 | 0.41 |
| Inventory Turnover | 3.27 | 3.40 | 3.12 | 2.74 | 2.96 | 3.35 |
| Quick Ratio | 1.85 | 1.92 | 1.69 | 1.65 | 1.25 | 1.14 |
| Current Ratio | 2.85 | 3.13 | 2.91 | 3.02 | 2.62 | 1.98 |
| Return on Equity (ROE) | 17.61% | 12.06% | 9.96% | 6.48% | 6.55% | 6.35% |
| Return on Assets (ROA) | 9.36% | 6.72% | 6.01% | 4.86% | 5.03% | 3.23% |
| Return on Invested Capital (ROIC) | 16.44% | 11.33% | 9.93% | 7.48% | 8.13% | 7.09% |
| Return on Capital Employed (ROCE) | 16.50% | 11.80% | 10.60% | 8.80% | 6.20% | 13.80% |
| Earnings Yield | 3.75% | 2.54% | 2.53% | 2.22% | 1.64% | 2.74% |
| FCF Yield | 5.23% | 4.07% | 4.29% | 4.58% | 2.38% | 4.54% |
| Dividend Yield | 1.14% | 0.82% | 0.89% | 0.98% | 0.94% | 0.85% |
| Payout Ratio | 26.81% | 32.27% | 35.33% | 44.72% | 52.67% | 30.11% |
| Buyback Yield / Dilution | 1.31% | 1.95% | 1.47% | -15.22% | -22.96% | -1.32% |
| Total Shareholder Return | 2.47% | 2.76% | 2.35% | -14.24% | -22.02% | -0.46% |