MASONITE INTERNATIONAL CORPORATION Financials Masonite International Corporation
Equities
DOOR
CA5753851099
Construction Supplies & Fixtures
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131.6 USD | -0.11% |
|
+0.17% | +55.46% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,797 | 2,410 | 2,805 | 1,796 | 1,848 | 2,892 | - |
| Enterprise Value (EV) 1 | 2,421 | 2,837 | 3,289 | 2,365 | 2,798 | 3,539 | 3,293 |
| P/E ratio | 41.3 x | 35.5 x | 30.6 x | 8.57 x | 16 x | 14.3 x | 12.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.83 x | 1.07 x | 1.08 x | 0.62 x | 0.65 x | 0.98 x | 0.93 x |
| EV / Revenue | 1.11 x | 1.26 x | 1.27 x | 0.82 x | 0.99 x | 1.2 x | 1.06 x |
| EV / EBITDA | 8.54 x | 7.8 x | 7.97 x | 5.3 x | 6.68 x | 7.83 x | 6.69 x |
| EV / FCF | 17.4 x | 11.4 x | 47.1 x | 31.6 x | 9.48 x | 11.7 x | 14.7 x |
| FCF Yield | 5.74% | 8.75% | 2.12% | 3.17% | 10.5% | 8.53% | 6.8% |
| Price to Book | 2.87 x | 3.51 x | 4.14 x | 2.44 x | 2.23 x | 2.79 x | 2.34 x |
| Nbr of stocks (in thousands) | 24,883 | 24,503 | 23,779 | 22,276 | 21,830 | 21,976 | - |
| Reference price 2 | 72.21 | 98.34 | 118.0 | 80.61 | 84.66 | 131.6 | 131.6 |
| Announcement Date | 2/18/20 | 2/24/21 | 2/21/22 | 2/22/23 | 2/19/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,177 | 2,257 | 2,597 | 2,892 | 2,831 | 2,946 | 3,100 |
| EBITDA 1 | 283.4 | 363.7 | 412.6 | 445.8 | 418.6 | 451.8 | 491.9 |
| EBIT 1 | 189.7 | 246.3 | 340.3 | 336.1 | 266.4 | 317.4 | 353.8 |
| Operating Margin | 8.72% | 10.91% | 13.1% | 11.62% | 9.41% | 10.78% | 11.41% |
| Earnings before Tax (EBT) 1 | 66.35 | 102.3 | 144 | 290.2 | 162.2 | 275 | 312.3 |
| Net income 1 | 44.6 | 69.04 | 94.5 | 214.2 | 118.2 | 203.4 | 235.4 |
| Net margin | 2.05% | 3.06% | 3.64% | 7.41% | 4.18% | 6.9% | 7.59% |
| EPS 2 | 1.750 | 2.770 | 3.850 | 9.410 | 5.290 | 9.203 | 10.66 |
| Free Cash Flow 1 | 138.9 | 248.3 | 69.79 | 74.89 | 295.1 | 302 | 224 |
| FCF margin | 6.38% | 11% | 2.69% | 2.59% | 10.42% | 10.25% | 7.23% |
| FCF Conversion (EBITDA) | 49.03% | 68.26% | 16.91% | 16.8% | 70.48% | 66.85% | 45.54% |
| FCF Conversion (Net income) | 311.5% | 359.62% | 73.85% | 34.96% | 249.58% | 148.51% | 95.18% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 2/18/20 | 2/24/21 | 2/21/22 | 2/22/23 | 2/19/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 652.2 | 636 | 726.2 | 761.9 | 727.6 | 676 | 726 | 741.9 | 702.2 | 660.6 | 714.5 | 755.9 | 740.5 | 714.8 | 736.8 |
| EBITDA 1 | 104.8 | 95.26 | 124.8 | 118.1 | 111.9 | 91 | 106.2 | 118.5 | 107 | 86.78 | 106.6 | 123.4 | 117 | 104.9 | 111.5 |
| EBIT 1 | 77.47 | 92.38 | 101 | 89.16 | 84.49 | 61.46 | 65.11 | 80.83 | 70.83 | 44.62 | 67.7 | 86.61 | 80.48 | 68.65 | 77.01 |
| Operating Margin | 11.88% | 14.53% | 13.91% | 11.7% | 11.61% | 9.09% | 8.97% | 10.9% | 10.09% | 6.75% | 9.47% | 11.46% | 10.87% | 9.6% | 10.45% |
| Earnings before Tax (EBT) 1 | 52.7 | -21.84 | 92.2 | 79.02 | 74.16 | 44.82 | 50.8 | 63.62 | 54.34 | -6.556 | 54.54 | 75.87 | 70.99 | 54.33 | 64.51 |
| Net income 1 | 37.69 | -25.22 | 67.58 | 58.52 | 57.04 | 31.1 | 38.49 | 48.24 | 41.49 | -9.995 | 40.45 | 57.97 | 54.07 | 41.17 | 48.03 |
| Net margin | 5.78% | -3.97% | 9.31% | 7.68% | 7.84% | 4.6% | 5.3% | 6.5% | 5.91% | -1.51% | 5.66% | 7.67% | 7.3% | 5.76% | 6.52% |
| EPS 2 | 1.540 | -1.060 | 2.890 | 2.580 | 2.540 | 1.380 | 1.710 | 2.160 | 1.860 | -0.4600 | 1.850 | 2.630 | 2.450 | 1.870 | 2.200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 2/21/22 | 5/3/22 | 8/8/22 | 11/7/22 | 2/22/23 | 5/8/23 | 8/8/23 | 11/7/23 | 2/19/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 624 | 428 | 484 | 569 | 949 | 647 | 401 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.202 x | 1.176 x | 1.174 x | 1.277 x | 2.268 x | 1.432 x | 0.8147 x |
| Free Cash Flow 1 | 139 | 248 | 69.8 | 74.9 | 295 | 302 | 224 |
| ROE (net income / shareholders' equity) | 15.1% | 23.4% | 29.2% | 30.7% | 15% | 21.1% | 19.5% |
| ROA (Net income/ Total Assets) | 2.4% | 3.39% | 4.31% | 9.53% | 4.79% | 8.32% | 8.76% |
| Assets 1 | 1,857 | 2,036 | 2,192 | 2,247 | 2,467 | 2,444 | 2,688 |
| Book Value Per Share 2 | 25.10 | 28.00 | 28.50 | 33.00 | 38.00 | 47.20 | 56.30 |
| Cash Flow per Share | - | - | - | 8.310 | 18.20 | - | - |
| Capex 1 | 82.7 | 72.9 | 86.7 | 114 | 113 | 118 | 112 |
| Capex / Sales | 3.8% | 3.23% | 3.34% | 3.95% | 3.98% | 4.01% | 3.62% |
| Announcement Date | 2/18/20 | 2/24/21 | 2/21/22 | 2/22/23 | 2/19/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
131.6
USD
Average target price
121.4
USD
Spread / Average Target
-7.76%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +55.46% | 2.89B | |
| +3.79% | 1.11B | |
| +18.40% | 750M | |
| -0.22% | 713M | |
| -22.90% | 556M | |
| +53.34% | 521M | |
| -18.38% | 482M | |
| -6.35% | 332M | |
| -27.52% | 294M | |
| +2.67% | 183M |
- Stock Market
- Equities
- DOOR Stock
- Financials Masonite International Corporation
