SMG · Scotts Miracle-Gro Co
$67.53
-1.17 (-1.70%)
At close · Jul 23
Market Cap
$3.93B
Shares
58.18M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$3.41B
-3.9%
FY2025
Net Income
$145.2M
+516%
FY2025
Gross Margin
30.59%
+6.6pp
FY2025
Operating Margin
10.51%
+4.6pp
FY2025
Diluted EPS
$2.47
+504.9%
FY2025
Operating Cash Flow
$371.3M
-44.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2030 (G) | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1B | — | $3.47B | $3.41B | $3.55B | $3.55B | $3.92B | $4.93B | $4.13B | $3.16B | $2.66B | $2.64B | $2.51B | $3.02B | $2.84B | $2.77B | $2.77B | $2.8B | $2.87B | $2.75B | $2.82B | |
| — | — | $2.34B | $2.35B | $2.62B | $2.71B | $2.89B | $3.43B | $2.77B | $2.13B | $1.78B | $1.67B | $1.6B | $1.56B | $1.69B | $1.79B | $1.81B | $1.77B | $1.78B | $1.76B | $1.88B | |
| — | — | $1.11B | $1.04B | $850.5M | $657.3M | $872.9M | $1.47B | $1.35B | $1.02B | $864.6M | $972.6M | $900.3M | $810.8M | $890.1M | $978.2M | $956.6M | $1.01B | $1.09B | $977.7M | $911.7M | |
| — | — | — | 30.59% | 23.94% | 18.51% | 22.24% | 29.83% | 32.6% | 32.31% | 32.46% | 36.81% | 35.92% | 26.88% | 31.33% | 35.27% | 34.53% | 36.05% | 37.79% | 35.6% | 32.29% | |
| — | — | — | $34.8M | $34.6M | $35.7M | $45.3M | $45.4M | $39.7M | $39.6M | $42.5M | $39.9M | $36M | $36.5M | $46M | $46.4M | $50.1M | $50.9M | $47.3M | $49.8M | — | |
| — | — | $617.3M | $603.4M | $559M | $551.3M | $613M | $743.5M | $757.8M | $601.3M | $540.1M | $550.9M | $518M | $488.8M | $567.1M | $659.6M | $703.3M | $686.3M | $692.6M | $699.2M | $657.1M | |
| — | — | — | $12.3M | $15.7M | $25.2M | $37.1M | $30.9M | $32.5M | $33.4M | $30M | $23.3M | $15.7M | $11.4M | $13M | $11.2M | $10.9M | $11.4M | — | — | — | |
| — | — | — | — | $80.6M | $92.5M | $105.2M | $93.8M | $94.7M | $89.3M | $83.4M | $73.8M | $62.3M | $53.5M | $60.5M | $66.1M | $62.4M | $60.8M | — | — | — | |
| — | — | $20.8M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $24.2M | — | — | — | |
| — | — | $434.7M | $358.6M | $208.8M | -$174.4M | -$434M | $723M | $585.2M | $409.6M | $198.9M | $433.4M | $447.6M | $253.8M | $283.7M | $310.5M | $241.2M | $274.8M | $374.4M | $260.5M | $139.8M | |
| — | — | — | 10.51% | 5.88% | -4.91% | -11.06% | 14.68% | 14.16% | 12.98% | 7.47% | 16.4% | 17.86% | 8.41% | 9.98% | 11.19% | 8.71% | 9.82% | 13.03% | 9.49% | 4.95% | |
| — | — | — | — | $289.4M | -$81.9M | -$328.8M | $816.8M | $679.9M | $498.9M | $282.3M | $507.2M | $509.9M | $307.3M | $344.2M | $376.6M | $303.6M | $335.6M | — | — | — | |
| — | — | $116.8M | $128.8M | $158.8M | $178.1M | $118.1M | $78.9M | $79.6M | $101.8M | $86.4M | $76.1M | $62.9M | $48.8M | $47.3M | $59.2M | $61.8M | $51M | $43.2M | $52.4M | $82.2M | |
| — | — | -$5.1M | -$5.3M | -$5.5M | $300K | $6.9M | $18.6M | $20.1M | $270.5M | -$1.7M | -$13.4M | $0 | — | — | — | — | — | — | — | — | |
| — | — | -$4.6M | -$2.8M | -$68.1M | -$101.1M | -$12.9M | $14.4M | $0 | $3.3M | $4.9M | -$29M | $7.8M | $0 | $0 | $0 | $0 | — | — | — | — | |
| — | — | $308.2M | $221.7M | -$23.6M | -$453.3M | -$558.1M | $677.1M | $510.6M | $581.6M | $115.7M | $314.9M | $383.7M | $205M | $225.7M | $251.3M | $179.4M | $222.6M | $331.2M | $208.1M | $57.6M | |
| — | — | $102.1M | $76.5M | $11.3M | -$73.2M | -$120.6M | $159.8M | $123.7M | $144.9M | -$11.9M | $116.6M | $137.6M | $76.3M | $80.2M | $91.9M | $67.8M | $82.7M | $123.5M | $75.5M | $24.8M | |
| — | — | $110.8M | $145.2M | -$34.9M | -$380.1M | -$437.5M | $512.5M | $387.4M | $460.7M | $63.7M | $218.3M | $315.3M | $159.8M | $166.5M | $161.1M | $106.5M | $167.9M | $204.1M | $153.3M | -$10.9M | |
| — | — | — | 4.25% | -0.98% | -10.7% | -11.15% | 10.41% | 9.38% | 14.6% | 2.39% | 8.26% | 12.58% | 5.3% | 5.86% | 5.81% | 3.84% | 6% | 7.1% | 5.58% | -0.39% | |
| — | — | — | — | — | $0 | $0 | $900K | $1.2M | -$500K | $0 | $500K | -$500K | -$1.1M | -$300K | $0 | $0 | — | — | — | — | |
| — | — | — | — | — | -$348.3M | -$515.7M | $545.3M | $382.2M | $426.6M | $86.9M | $266M | $305.2M | $139.2M | $157.8M | $170.6M | $97.2M | $167M | $199.8M | $147.6M | -$36M | |
| USD/shares | — | — | — | $2.52 | -$0.61 | -$6.79 | -$7.88 | $9.20 | $6.96 | $8.30 | $1.13 | $3.68 | $5.16 | $2.62 | $2.70 | $2.61 | $1.75 | $2.60 | $3.08 | $2.36 | -$0.17 |
| USD/shares | — | $4.15 – $4.35* | — | $2.47 | -$0.61 | -$6.79 | -$7.88 | $8.96 | $6.81 | $8.18 | $1.12 | $3.63 | $5.09 | $2.57 | $2.65 | $2.57 | $1.71 | $2.54 | $3.02 | $2.32 | -$0.17 |
| shares | — | — | — | 57.6M | 56.8M | 56M | 55.5M | 55.7M | 55.7M | 55.5M | 56.2M | 59.4M | 61.1M | 61.1M | 61.6M | 61.7M | 61M | 64.7M | 66.3M | 65M | — |
| shares | — | — | — | 58.7M | 56.8M | 56M | 55.5M | 57.2M | 56.9M | 56.3M | 57.1M | 60.2M | 62M | 62.2M | 62.7M | 62.6M | 62.1M | 66.2M | 67.6M | 66.1M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $1.73B in buybacks, $2.34B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.81×
Agricultural Inputs median 1.81×
EV/EBIT
14.43×
P/E (TTM)
36.70×
Agricultural Inputs median 32.50×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment Aggregation Before Other Operating Segment | $3,159,500,000 | $3,308,400,000 | $3,311,000,000 | — | — | — | — | — |
| U.S. Consumer | $2,993,700,000 | $3,013,700,000 | $2,843,700,000 | — | — | — | — | — |
| All Other Segments | $253,600,000 | $244,300,000 | $240,300,000 | $279,100,000 | $303,100,000 | $225,000,000 | $203,700,000 | $208,900,000 |
| Hawthorne | $165,800,000 | $294,700,000 | $467,300,000 | $716,200,000 | $1,424,200,000 | $1,023,100,000 | $640,600,000 | $344,900,000 |
| United States Consumer Segment | — | $3,013,700,000 | $2,843,700,000 | $2,928,800,000 | $3,197,700,000 | $2,883,500,000 | $2,311,700,000 | $2,109,600,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $3,134,500,000 | $3,247,800,000 | $3,209,500,000 | $3,554,600,000 | $4,507,000,000 | $3,773,400,000 | $2,851,900,000 | $2,375,500,000 |
| International | $278,600,000 | $304,900,000 | $341,800,000 | $369,500,000 | $418,000,000 | $358,200,000 | $304,100,000 | $287,900,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Growing Media and Mulch | $1,364,600,000 | $1,310,600,000 | $1,223,700,000 | $1,192,600,000 | $1,286,700,000 | $1,164,000,000 | $942,500,000 | $846,900,000 |
| Lawn Care | $988,600,000 | $1,009,800,000 | $973,200,000 | $1,066,500,000 | $1,159,800,000 | $1,017,000,000 | $850,800,000 | $771,700,000 |
| Controls | $392,500,000 | $414,600,000 | $362,900,000 | $382,200,000 | $402,400,000 | $383,700,000 | $310,800,000 | $309,000,000 |
| Other Products | $168,100,000 | $196,500,000 | $221,000,000 | $248,100,000 | $302,800,000 | $259,800,000 | $164,700,000 | $133,200,000 |
| Roundup Marketing Agreement | $159,000,000 | $162,400,000 | $138,700,000 | $132,300,000 | $145,200,000 | $132,700,000 | $112,100,000 | $114,400,000 |
| Growing Media | $116,300,000 | $128,600,000 | $160,500,000 | $215,600,000 | $309,300,000 | $239,500,000 | $168,900,000 | $105,700,000 |
| Other Primarily Gardening and Controls | $77,600,000 | $72,800,000 | $71,500,000 | $89,600,000 | $87,200,000 | $60,700,000 | $56,700,000 | $61,600,000 |
| Nutrients | $66,400,000 | $87,200,000 | $105,300,000 | $148,000,000 | $324,700,000 | $250,100,000 | $154,500,000 | $103,200,000 |
| Lighting | $55,900,000 | $108,200,000 | $165,900,000 | $200,000,000 | $452,400,000 | $328,700,000 | $214,800,000 | $135,200,000 |
| Other Primarily Hardware and Growing Environments | $24,100,000 | $62,000,000 | $128,600,000 | $105,500,000 | $190,500,000 | $141,200,000 | $97,500,000 | $82,500,000 |
| Growing Environment | — | — | — | $143,700,000 | $264,000,000 | $154,200,000 | $82,700,000 | — |
Key facts
CIK
825542
CUSIP
810186106
13F (30d)
90 filings
90 filers
Visit website
Investor relations