Worthington Steel Inc. logo

Worthington Steel Inc.

WS | NYSE
Chart Builder DCF Calculator
$33.34
+$0.01 (+0.03%)
At close: Sep 21, 2026, 4:00 PM ET
$33.34
$0 (0.00%)
After-hours: Sep 21, 2026, 5:26 PM ET
TTM
Period Ending
Q4 2026
May 30, 2026
Q3 2026
Feb 27, 2026
Q2 2026
Nov 29, 2025
Q1 2026
Aug 30, 2025
Q4 2025
May 30, 2025
Q3 2025
Feb 27, 2025
Q2 2025
Nov 29, 2024
Q1 2025
Aug 30, 2024
Q4 2024
May 30, 2024
Q3 2024
Feb 28, 2024
Q2 2024
Nov 29, 2023
Q1 2024
Aug 30, 2023
Q4 2023
May 30, 2023
Q3 2023
Feb 27, 2023
Q2 2023
Nov 29, 2022
Q1 2023
Aug 30, 2022
Revenue
3.44B 3.35B 3.27B 3.13B 3.09B 3.17B 3.29B 3.36B 3.43B 3.41B 3.38B 3.44B 3.61B 2.72B 1.94B 1.07B
Cost of Revenue
3.04B 2.94B 2.85B 2.73B 2.7B 2.78B 2.86B 2.95B 2.99B 2.94B 2.98B 3.06B 3.27B 2.54B 1.82B 986.03M
Gross Profit
402.6M 411.5M 416.6M 403.4M 388.6M 392.6M 431.5M 411.7M 439.8M 462.91M 406.01M 380.31M 340.41M 186.31M 123.11M 88.61M
Operating Income
15.5M 135.6M 155.3M 151.9M 147M 147.9M 195.9M 168.2M 194.5M 224.19M 167.39M 156.29M 127.46M 30.47M 20.97M 40.87M
Interest Income
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
Pretax Income
25.5M 167.1M 169.9M 163.9M 148.1M 148.3M 197.6M 173.3M 216.2M 232.33M 176.03M 162.63M 125.07M 33.64M 23.54M 41.54M
Net Income
16.3M 121.2M 124.6M 118.6M 110.7M 108.2M 143.4M 124.6M 154.7M 166.02M 122.42M 112.62M 84.24M 19.72M 14.32M 30.12M
Selling & General & Admin
297.5M 275.2M 252.3M 242.5M 231.6M 236.4M 234.6M 227.6M 224.4M 210.5M 207.4M 204M 197.54M 147.75M 98.05M 47.35M
Research & Development
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
Other Expenses
n/a 700K 9M 9M 10M 8.3M 1M 15.9M 20.9M 28.22M 31.22M 20.02M 15.41M 8.09M 4.09M 390K
Operating Expenses
297.5M 275.9M 261.3M 251.5M 241.6M 244.7M 235.6M 243.5M 245.3M 238.72M 238.62M 224.02M 212.96M 155.84M 102.14M 47.74M
Interest Expense
5.5M 8.7M 8M 7.4M 7.1M 8.5M 10M 8.1M 6M 14.71M 12.31M 13.01M 13.84M 2.73M 2.23M 1.33M
Selling & Marketing Expenses
n/a n/a n/a n/a n/a 800K 800K 800K 800K n/a n/a n/a n/a n/a n/a n/a
Cost & Expenses
3.34B 3.21B 3.11B 2.98B 2.95B 3.02B 3.09B 3.19B 3.24B 3.18B 3.22B 3.29B 3.48B 2.69B 1.92B 1.03B
Income Tax Expense
22.6M 37.3M 38.8M 38.2M 28.8M 30.2M 39.2M 33.1M 46.1M 51.06M 37.86M 34.86M 28.12M 5.56M 4.76M 10.26M
Shares Outstanding (Basic)
49.8M 49.8M 49.7M 49.6M 49.5M 49.5M 49.5M 49.4M 49.33M 49.29M 49.3M 50.03M 49.33M 49.29M 49.29M 49.66M
Shares Outstanding (Diluted)
49.8M 49.8M 49.7M 49.6M 49.5M 50.5M 50.6M 50.4M 49.33M 49.29M 49.3M 50.03M 49.33M 49.29M 49.29M 49.66M
EPS (Basic)
0.35 2.46 2.52 2.40 2.24 2.19 2.90 2.52 3.13 3.41 2.53 2.33 1.76 0.40 0.29 0.61
EPS (Diluted)
0.35 2.43 2.48 2.35 2.18 2.14 2.86 2.49 3.11 3.41 2.53 2.33 1.76 0.40 0.29 0.61
EBITDA
175.7M 256.3M 253.4M 241.4M 221.2M 222M 272.1M 246M 287.5M 317.39M 259.79M 248.49M 210.94M 87.25M 59.65M 58.95M
EBIT
99.7M 175.8M 177.9M 171.3M 155.2M 156.8M 207.6M 181.4M 222.2M 251.01M 192.31M 179.61M 141.27M 34.76M 24.16M 41.26M
Depreciation & Amortization
125.9M 80.5M 75.5M 70.1M 66M 65.2M 64.5M 64.6M 65.3M 66.38M 67.48M 68.88M 69.68M 52.49M 35.49M 17.69M

© 2026 bestshares.com. All rights reserved.