Sherwin-Williams Company

SHW
Financial Analysis · Updated May 12, 2026 · Coverage 2026-Q2
Latest Q Revenue
$5.7B
Q1 2026 · +6.8% YoY
TTM ROIC
22.5%
FY2025 · Consolidated ROIC estimated from FCF / Net Invested Capital; range ~20-25% stated; FCF ROIC ~15-17% also stated · WACC ~8.25% · Moat spread +14.5pp
Margin Profile
Gross 49.5%
Operating 16.8%
FCF 11.2%
FY2025
Net Debt
$10.8B
Cash $200M · Debt $11.0B · FY2024
Diluted Shares
270M
FY2025 · -1.7% (buyback)

Business Overview


ticker: SHW step: 01 generated: 2026-05-12 source: quick-research

The Sherwin-Williams Company (SHW) — Business Overview

Business Description

Sherwin-Williams is the world's largest paint and coatings company by revenue and market cap. Vertically integrated from raw materials to retail, the company operates ~4,800+ company-owned paint stores (Paint Stores Group, formerly Americas Group) plus Performance Coatings sold to industrial OEMs (auto refinish, packaging, marine, aerospace) and Consumer Brands sold via mass retail (HGTV Home, Krylon, Minwax, Cabot, Thompson's Water Seal).

Revenue Model

~$23.57B FY2025 revenue across three segments: Paint Stores Group (~60%), Consumer Brands Group (~15%), Performance Coatings Group (~25%). Pro contractor sales drive Paint Stores Group; consumer DIY through Lowe's + retail mass partners drives Consumer Brands. PCG is industrial OEM contracts. Vertical integration = exceptional pricing power + margin control.

Products & Services

  • Paint Stores Group — Sherwin-Williams branded paint sold to pro contractors via 4,800+ company stores (residential, commercial, protective, marine)
  • Consumer Brands Group — HGTV Home (Lowe's exclusive), Krylon, Minwax, Cabot, Thompson's Water Seal, Pratt & Lambert, Dutch Boy
  • Performance Coatings Group — Auto refinish (BASF leader), Industrial, Coil, Packaging, Aerospace, Marine
  • Suvinil Brazil — Acquired $1.15B in October 2025; #1 Brazilian decorative paint ($525M revenue)

Customer Base & Go-to-Market

60% pro contractor (Paint Stores Group, high-frequency repurchase, sticky relationships). 25% industrial OEMs (auto refinish, packaging, aerospace). 15% consumer DIY (Lowe's exclusivity in HGTV Home). Diversified geographic: ~80% North America + Latin America + Europe + Asia growing.

Competitive Position

#1 global paint + coatings company. Competes with PPG Industries, AkzoNobel, RPM International, BASF, and Berkshire's Benjamin Moore. Differentiation: Paint Stores Group's 4,800-store dedicated pro contractor channel is unique competitive moat — no peer has comparable owned-store network. PCG #1 in auto refinish + packaging coatings.

Key Facts

  • Founded: 1866 (Cleveland, Ohio)
  • Headquarters: Cleveland, OH
  • Employees: ~64,000
  • Exchange: NYSE (SHW)
  • Sector / Industry: Materials / Specialty Chemicals (Coatings)
  • Market Cap: ~$80-85B

Financial Snapshot


ticker: SHW step: 04 generated: 2026-05-12 source: quick-research

Sherwin-Williams (SHW) — Financial Snapshot

Income Statement Summary

Metric FY2022 FY2023 FY2024 FY2025 YoY (25)
Revenue $22.15B $23.05B $23.10B $23.57B +2.0%
Paint Stores Group SSS +9.4% +3.7% +1.7% +1.7%
Gross Margin 41.6% 46.7% 48.5% 49.5%
Operating Margin 14.2% 16.4% 17.0% 16.8%
Adj EBITDA $4.20B $4.24B $4.49B $4.65B +3.6%
Adj EBITDA Margin 19.0% 18.4% 19.4% 19.7%
Adjusted Diluted EPS $8.73 $10.35 $11.33 $11.43 +0.9%

Modest top-line growth +2% reflects soft DIY + housing turnover headwinds. Margins expanded via pricing + cost management + mix shift. Strong gross margin trajectory.

Cash Flow & Balance Sheet (FY2024)

Metric Value
Operating Cash Flow ~$3.4B
Free Cash Flow ~$2.7B
Capex ~$700M
Cash & Equivalents ~$0.2B
Total Debt ~$11B
Net Debt/EBITDA ~2.4x

Key Ratios (approximate)

  • P/E: ~30x | EV/EBITDA: ~21x | FCF Yield: ~3.4%
  • Revenue Growth (TTM): ~2% | Op Margin: ~17%
  • Dividend Yield: ~0.9% | Forward P/E: ~26x
  • 46+ years consecutive dividend increases (Dividend Aristocrat)

Growth Profile

SHW model: low-to-mid-single-digit organic growth in softer housing cycle; high-single to low-double-digit growth when housing recovers. Multi-year tailwinds from delayed home painting + commercial repaint + 2026-27 Federal rate cuts expected. Suvinil acquisition adds $525M Brazilian decorative paint exposure. EPS compounding through pricing + mix + buybacks.

Forward Estimates

  • FY 2026: Consensus revenue $24.5-25.0B; adj EPS $12.00-12.50; PSG SSS +2-3%
  • FY 2027: Housing recovery upside; consensus adj EPS $13.50-14.00
  • Recent Q1 2026 beat + Emerald Symmetry launch (premium pro paint) accelerating

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $SHW.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/SHW/fundamental$1.00 · Bearer token required
Markdown: /stocks/shw/financials/md · → thesis · → memo