James Hardie Industries logo

James Hardie Industries

JHX | NYSE
Chart Builder DCF Calculator
$26.65
+$0.83 (+3.21%)
At close: Sep 21, 2026, 4:00 PM ET
$26.65
$0 (0.00%)
After-hours: Sep 21, 2026, 5:55 PM ET
TTM
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
145.7M 104M 119.1M 192.1M 331.3M 424M 436M 439.4M 507.7M 510.2M 536M 491M 506.7M 512M 482.8M 518.1M 500.8M 459.1M 504.9M 438.1M 374.8M
Depreciation & Amortization
605.8M 493.5M 389.9M 297.4M 222.9M 216.2M 205.1M 196.3M 189.9M 185M 182.7M 179.9M 177M 172.6M 168.9M 166.6M 163.9M 161.8M 157.4M 150.2M 142.2M
Stock-Based Compensation
20.8M 15.7M 12.2M 17.6M 25.6M 23M 25.4M 28.2M 26.4M 28.2M 26.9M 22.5M 20.4M 15.7M 5.4M 3.8M 5.6M 9M 18.6M 20.5M 18.5M
Other Working Capital
-220.02M -138.12M -61.22M -38.89M -23.7M -15.5M -5M 24.1M -17.9M 7.2M 22.5M 3.7M 5.6M -7.7M -68.1M -55.6M 7.9M 16.3M 36.4M 15.8M 4.3M
Other Non-Cash Items
220.3M 161.7M 206.9M 187.43M 160.7M 115.4M 135.8M 140.1M 124M 112.3M 26.2M 22.5M -26M -37.7M 36.4M 28M 34M 51.4M -57.8M -14.2M 19.7M
Deferred Income Tax
-2.66M -17.86M -27.06M -2.29M 34.3M 62.1M 60M 57.7M 43.4M 34.6M 51.3M 49.2M 54.7M 48.4M 37.4M 47.8M 48.1M 49.8M 106M 99M 104.9M
Change in Working Capital
-263.77M -167.97M -100.97M 1.26M 49.8M -37.9M -40.2M -42.3M -44.4M 43.9M 101.9M 37M -26.5M -103.4M -94.9M -100M -25.7M 26.1M -67.3M 34M 121.7M
Operating Cash Flow
726.16M 589.06M 600.06M 693.5M 824.6M 802.8M 822.1M 819.4M 847M 914.2M 925M 802.1M 706.3M 607.6M 636M 664.3M 726.7M 757.2M 661.8M 727.6M 781.8M
Capital Expenditures
-372.68M -386.08M -394.18M -395.81M -395.6M -422.2M -454.1M -441.9M -453.5M -449.3M -468.8M -513.8M -542.8M -591.3M -534M -459.8M -388.5M -257.8M -208.2M -174.1M -127M
Cash Acquisitions
-3.84B -3.84B -3.84B -3.98B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-162.22M -86.12M -86.12M -41.23M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -25M -25M
Sales Maturities Of Investments
148.42M 86.12M 86.12M 41.23M n/a n/a n/a n/a n/a n/a 105.7M 105.7M 105.7M 105.7M n/a n/a 26.1M 26.1M 26.1M 26.1M n/a
Other Investing Acitivies
-6.9M -9M -6.5M -10.4M -16.6M -24.5M -19.5M -20.7M -7.3M -21.2M -129.6M -126.5M -156.7M -174.5M -160.2M -180.5M -157.7M -116.5M -24.6M -4.7M -6M
Investing Cash Flow
-4.23B -4.23B -4.24B -4.38B -412.2M -446.7M -473.6M -462.6M -460.8M -470.5M -492.7M -534.6M -593.8M -660.1M -694.2M -640.3M -520.1M -348.2M -206.7M -177.7M -158M
Debt Repayment
1.72B 3.4B 3.48B 3.91B 1.4B -8.7M -8.7M 153.1M 145.1M 67M 128.5M -11.4M 98.5M 188.5M 119M 148.9M -21.1M 39M -351M -400.9M -330.9M
Common Stock Repurchased
-20M -20M 1M 1M -67.6M -142.6M -225M -300M -297.4M -271.4M -243.5M -199.7M -127.4M -78.4M -31.2M n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -129.6M -129.6M -151.8M -303.7M -174.1M -484M -461.8M -309.9M -309.9M
Other Financial Acitivies
5.71M -485.13K -19.09M -18.79M -20.7M -14.6M -7.3M -7M -6.3M -6.1M -6.4M -3.3M -5.3M -6.1M -5.8M -6.2M -5.7M -4.9M -14.3M -12.2M -9.4M
Financial Cash Flow
1.71B 3.37B 3.46B 3.9B 1.31B -165.9M -240.9M -153.7M -158.3M -210.1M -121M -214.1M -163.5M -25.4M -69.6M -160.7M -200.7M -449.6M -826.9M -722.9M -650.1M
Net Cash Flow
-1.79B -261.2M -182.6M 201.2M 1.73B 189.8M 106.5M 206.4M 226.3M 230.2M 307.6M 52.8M -52.6M -86.3M -132.2M -144.9M -8.6M -46.5M -380.2M -179.9M -22.5M
Free Cash Flow
353.48M 202.98M 205.88M 297.69M 429M 380.6M 368M 377.5M 393.5M 464.9M 456.2M 288.3M 163.5M 16.3M 102M 204.5M 338.2M 499.4M 453.6M 553.5M 654.8M
Adj. Free Cash Flow
332.68M 187.28M 193.68M 280.09M 403.4M 357.6M 342.6M 349.3M 367.1M 436.7M 429.3M 265.8M 143.1M 600K 96.6M 200.7M 332.6M 490.4M 435M 533M 636.3M
Maintenance CapEx
-89.8M -103.2M -192.4M -300.2M -395.6M -402.86M -391.22M -320.28M -331.28M -346.42M -409.46M -513.2M -496.64M -468.08M -332.24M -191.64M -101.8M -4.76M n/a n/a n/a
Growth CapEx
-282.88M -282.88M -201.78M -95.61M n/a -19.34M -62.88M -121.62M -122.22M -102.88M -59.34M -599.9K -46.16M -123.22M -201.76M -268.16M -286.7M -253.04M -208.2M -174.1M -127M
Owner Earnings
636.36M 485.86M 407.66M 393.3M 429M 399.94M 430.88M 499.12M 515.72M 567.78M 515.54M 288.9M 209.66M 139.52M 303.76M 472.66M 624.9M 752.44M 661.8M 727.6M 781.8M

© 2026 bestshares.com. All rights reserved.