ZWS · Zurn Elkay Water Solutions Corp
$50.97
+0.24 (+0.47%)
At close · Aug 14
Market Cap
$8.58B
Shares
166.87M
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
$1.7B
+8.3%
FY2025
Net Income
$198M
+23.6%
FY2025
Gross Margin
45.1%
0pp
FY2025
Operating Margin
16.45%
+0.8pp
FY2025
Diluted EPS
$1.15
+25%
FY2025
Operating Cash Flow
$346.5M
+18.1%
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 | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.74B | $1.7B | $1.57B | $1.53B | $1.28B | $910.9M | $562.7M | $710.1M | $2.07B | $1.92B | $1.92B | $2.05B | $2.08B | $2.01B | $1.97B | |
| $950.5M | $931.1M | $859.5M | $882.4M | $816.3M | $537.7M | $407.9M | $1.27B | $1.31B | $1.25B | $1.26B | $1.3B | $1.32B | $1.27B | $1.28B | |
| $789.6M | $764.8M | $707M | $648.1M | $465.5M | $373.2M | $338.2M | $784.8M | $756.9M | $668M | $665.2M | $746.2M | $763.6M | $731.4M | $693.5M | |
| — | 45.1% | 45.13% | 42.35% | 36.32% | 40.97% | 60.1% | 110.52% | 36.64% | 34.82% | 34.58% | 36.4% | 36.68% | 36.48% | 35.21% | |
| — | — | — | — | — | — | $16.2M | $16.3M | $14M | $11.1M | $12.4M | $12.8M | $13M | $13.7M | — | |
| $424.6M | $417.6M | $389.8M | $371.3M | $309M | $239M | $206.1M | $433.1M | $449.5M | $413.2M | $385.7M | $415.1M | $424.5M | $406.2M | $389.4M | |
| $58.6M | $58.7M | $59.1M | $58.7M | $34M | $23.5M | $22.4M | $34M | $33.6M | $42.1M | $57.4M | $55.1M | $50.8M | $51.1M | $50.9M | |
| — | — | — | — | — | — | $86.6M | $87.9M | $89.7M | $105.4M | $115.4M | $112.2M | $108.5M | $112.4M | — | |
| $8.8M | $9.6M | $13.5M | $15.3M | $15.4M | $3.7M | $2M | $12.1M | $18.8M | $31.6M | $34.9M | $12.9M | $8.7M | $8.6M | $11.4M | |
| $297.6M | $278.9M | $244.6M | $191.4M | $107.1M | $107M | $107.7M | $305.6M | $147.1M | $183.7M | $174.3M | $203.7M | $279.6M | $255.4M | $241.8M | |
| — | 16.45% | 15.61% | 12.51% | 8.36% | 11.75% | 19.14% | 43.04% | 7.12% | 9.58% | 9.06% | 9.94% | 13.43% | 12.74% | 12.28% | |
| — | — | — | — | — | — | $194.3M | $393.5M | $236.8M | $289.1M | $289.7M | $315.9M | $388.1M | $367.8M | — | |
| $27.5M | $28.6M | $33.1M | $38.5M | $26.9M | $34.7M | $45.9M | $69.9M | $75.6M | $88.7M | $91.4M | $87.9M | $109.1M | $153.3M | $176.2M | |
| $8M | $7.6M | $7.8M | $4.9M | $500K | — | — | — | — | — | — | — | — | — | — | |
| $6.5M | $5.5M | -$5.9M | -$7.2M | $1.7M | -$700K | -$2.5M | -$1.2M | -$3.1M | -$5.2M | $3.1M | -$7.2M | -$15.1M | -$2.9M | -$7.1M | |
| — | — | — | — | — | — | $0 | $3.6M | — | — | — | — | — | $0 | $0 | |
| $277.1M | $256.3M | $207M | $146.8M | $83.8M | $52.4M | $38.1M | $238.8M | $56.5M | $82M | $86M | $108.6M | $22.2M | $75.2M | $41.4M | |
| $66.8M | $63.9M | $48.1M | $42.6M | $26.8M | $2.7M | $9.5M | $53.4M | -$19.5M | $7.9M | $17.1M | $16.8M | -$7.4M | $20.3M | $11.5M | |
| $213.3M | $198M | $160.2M | $112.7M | $61.7M | $120.9M | $146.7M | $34.3M | $75.9M | $74.1M | $67.9M | $83.8M | $30.2M | $50.1M | $29.9M | |
| — | 11.68% | 10.23% | 7.36% | 4.81% | 13.27% | 26.07% | 4.83% | 3.67% | 3.86% | 3.53% | 4.09% | 1.45% | 2.5% | 1.52% | |
| $400K | — | — | — | — | — | $300K | $0 | $100K | $0 | -$400K | $0 | -$600K | — | — | |
| — | — | — | — | — | $120.9M | $146.7M | $11.1M | $52.7M | $66.8M | — | — | — | — | — | |
| $209.6M | $195.7M | $153.5M | $120M | $61.6M | $135.1M | — | — | $138.9M | $76.1M | $58.7M | -$22.6M | $44.5M | $22.7M | — | |
| USD/shares | — | $1.17 | $0.93 | $0.65 | $0.41 | $1.00 | $1.21 | $0.11 | $0.51 | $0.65 | $0.67 | $0.82 | $0.31 | $0.52 | $0.45 |
| USD/shares | — | $1.15 | $0.92 | $0.64 | $0.40 | $0.97 | $1.19 | $0.28 | $0.50 | $0.64 | $0.66 | $0.80 | $0.30 | $0.50 | $0.42 |
| shares | — | 168.66M | 171.69M | 174.25M | 151.58M | 121.49M | 120.76M | 104.64M | 103.89M | 102.75M | 100.84M | 101.53M | 98.11M | 95.97M | 66.75M |
| shares | — | 171.26M | 174.66M | 177.26M | 153.84M | 125.11M | 123.45M | 123.33M | 106M | 104.78M | 103.31M | 104.73M | 101.32M | 99.87M | 72.07M |
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.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2025: $640.8M in buybacks, $278.4M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
5.06×
Pollution & Treatment Controls median 5.67×
EV/EBIT
29.59×
P/E (TTM)
41.47×
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 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|
| Reportable Segment | $1,695,900,000 | $1,566,500,000 | $1,530,500,000 | $1,281,800,000 | — | — | — |
| Process Motion Control | — | — | — | — | $1,358,200,000 | $1,380,600,000 | $1,241,200,000 |
| Water Management | — | — | — | — | $710,100,000 | $670,300,000 | $610,400,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,551,100,000 | $1,428,900,000 | $1,410,100,000 | $1,171,800,000 | $792,800,000 | $517,300,000 | $639,600,000 | $651,500,000 |
| Canada | $97,800,000 | $90,100,000 | $78,700,000 | $75,100,000 | $113,300,000 | $32,900,000 | $41,700,000 | $42,600,000 |
| Other Geographical Areas | $47,000,000 | $47,500,000 | $41,700,000 | $34,900,000 | $4,800,000 | — | $28,800,000 | — |
| Rest of World | — | — | — | — | $4,800,000 | $12,500,000 | — | $16,000,000 |
By Product & Service (USD)
| Component | FY2020 | FY2019 | FY2018 |
|---|---|---|---|
| Original Equipment Manufacturers and End Users | $766,800,000 | $768,500,000 | $690,500,000 |
| Water Safety Quality Flow Control and Conservation | $661,000,000 | $624,400,000 | $566,900,000 |
| Maintenance Repair and Operations | $591,400,000 | $612,100,000 | $550,700,000 |
| Water Infrastructure | $49,100,000 | $45,900,000 | $43,500,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2020 | FY2019 | FY2018 |
|---|---|---|---|
| Process Motion Control | $228,400,000 | $226,100,000 | $191,300,000 |
| Water Management | $163,100,000 | $139,700,000 | $125,700,000 |
Operating Margin by Segment (%)
| Component | FY2020 | FY2019 | FY2018 |
|---|---|---|---|
| Process Motion Control | 16.8% | 16.4% | 15.4% |
| Water Management | 23% | 20.8% | 20.6% |
Key facts
CIK
1439288
CUSIP
98983L108
13F (30d)
407 filings
402 filers
Visit website
Investor relations