4 years of revenue, profit, cash flow and balance-sheet history through FY2025,
from SEC filings — with a computed, factual read of the trend.
Updated Overview →
Growth & profitability
Revenue has declined 8.7% per year over the past 3 years.
Net income has grown slower than revenue (-15.0% vs -8.7% per year).
Operating margin has been roughly flat, at 4.8% in the latest year.
Free cash flow has grown 218.2% per year over the past 3 years.
Financial health
Total debt ($152M) exceeds cash ($38M); net debt is $114M.
Total debt has grown faster than revenue (157.8% vs -8.7% per year).
Operating income covered interest expense 21× in the latest year, down from 76× 3 years ago.
Total debt is 0.7× EBITDA.
Shareholder returns
Dividends have been paid for 2 consecutive years, consuming 28.8% of earnings and 31.9% of free cash flow.
Revenue & net income
RevenueNet income
Margins (gross / operating / net)
GrossOperatingNet
Free cash flow (CFO − capex)
Free cash flow
Cash vs total debt
CashTotal debt
Cash flow: operating / investing / financing
OperatingInvestingFinancing
Key annual figures
FY
Revenue
Net income
Gross M
Op M
FCF
Total debt
Cash
2025
$3.1B
$111M
12.6%
4.8%
$100M
$152M
$38M
2024
$3.4B
$155M
12.8%
5.7%
$96M
$148M
$40M
2023
$3.6B
$87M
9.3%
3.3%
$270M
$23M
$33M
2022
$4.1B
$180M
9.7%
5.6%
$3M
—
$20M
Revenue & net income
RevenueNet income
Margins (gross / operating / net)
GrossOperatingNet
Free cash flow (CFO − capex, quarterly)
Free cash flow
Cash vs total debt
CashTotal debt
Cash flow: operating / investing / financing
OperatingInvestingFinancing
Key quarterly figures
Quarter
Revenue
Net income
Gross M
Op M
FCF
Total debt
Cash
Feb '26
$770M
$10M
9.9%
0.4%
$33M
$251M
$90M
Nov '25
$872M
$19M
10.7%
2.5%
$75M
$182M
$90M
Aug '25
$873M
$37M
13.2%
5.5%
-$36M
$233M
$78M
May '25
$833M
$56M
15.2%
8.0%
$8M
$152M
$38M
Feb '25
$687M
$14M
11.8%
2.7%
$25M
$112M
$63M
Nov '24
$739M
$13M
10.8%
2.6%
$33M
$230M
$52M
Aug '24
$834M
$28M
12.0%
5.2%
$33M
$244M
$36M
May '24
$911M
$53M
14.4%
7.4%
-$9M
$148M
$40M
Feb '24
$806M
$49M
14.9%
8.2%
$22M
$147M
$61M
Nov '23
$808M
-$6M
7.5%
-1.1%
$121M
$195M
$214M
Aug '23
$906M
$59M
14.2%
7.7%
-$38M
—
—
May '23
$884M
$67M
17.0%
10.2%
$70M
$23M
$33M
Feb '23
$781M
$5M
8.1%
1.2%
$107M
—
—
Nov '22
$868M
-$16M
4.0%
-2.3%
$89M
—
—
Valuation over time
How the market has priced WS against its own fundamentals since 2023-12 —
each month-end's share price set against the most recent annual filing, so the multiple moves
as price runs ahead of (or behind) earnings. Split-adjusted.
The price-to-earnings ratio has risen from 16.4× (Dec '23) to 16.9× (Jun '26).
The price-to-sales ratio has risen from 0.4× (Dec '23) to 0.6× (Jun '26).
The dividend yield has risen from 0.5% (May '24) to 1.7% (Jun '26).
Price / earnings (P/E)
P/E
Price / sales (P/S)
P/S
Dividend yield (%)
Dividend yield %
Frequently asked questions
Is WS growing its revenue and profit?
Over the past 3 years, Worthington Steel, Inc.'s revenue has declined 8.7% per year, and net income declined 15.0% per year. These are computed facts, not advice.
How much debt does WS have?
As of FY2025, Worthington Steel, Inc. reported $152M of total debt against $38M of cash; operating income covered interest expense 21×.
What is WS's profit margin?
In FY2025, gross margin was 12.6%, operating margin 4.8%, and net margin 3.6%.
What is WS's P/E ratio?
As of Jun '26, Worthington Steel, Inc. traded at a price-to-earnings ratio of about 16.9× (market cap ÷ latest annual net income). The valuation charts above show how its P/E, P/S and dividend yield have moved with the share price. These are computed facts, not advice.
Where does this data come from?
All figures are extracted from the company’s SEC EDGAR/XBRL filings — 10-K annual reports and 10-Q quarterly reports (use the Annual / Quarterly toggle). Quarterly figures are derived from the as-filed statements (year-to-date amounts are differenced into discrete quarters). Growth rates and ratios are computed by tradmap; nothing here is investment advice.
Source: SEC EDGAR / XBRL (10-K + 10-Q filings) · prices EOD (Databento), corporate-action-adjusted ·
growth rates, valuation multiples & ratios computed by tradmap. Valuation uses each month-end price
against the latest annual filing. Informational only — not investment advice.