Worthington Industries, Inc. (WOR) Company Overview

US | Industrials | Manufacturing - Metal Fabrication | NYSE

What does Worthington Enterprises do?

Worthington Enterprises, Inc. is a New York Stock Exchange-listed designer, manufacturer and acquirer of branded building and consumer products. After separating Worthington Steel in December 2023, WOR became a portfolio centered on building and consumer products. Its official business portfolio is organized into Building Products and Consumer Products.

$1.381B
FY2026 net sales, year ended May 31, 2026
2
Primary reportable business segments
~6,000
Employees including joint ventures, June 2026
1955
Company founded in Columbus, Ohio

Which products define the company today?

Business Core categories Representative brands or platforms Primary demand base
Building Products Heating, cooling, cooking, water, HVAC components, metal framing, ceiling systems and metal roof components Well-X-Trol, Elgen, BPD, Logan Stampings, Roof Hugger, NEXI, CoMet and joint ventures WAVE and ClarkDietrich Commercial and residential construction, repair and remodeling, contractors, distributors and industrial users
Consumer Products Tools, outdoor living and celebrations Bernzomatic, Balloon Time, Coleman propane cylinders, General, LEVEL5, Garden Weasel, HALO and Mag Torch Mass retailers, home-improvement chains, specialty stores, tradespeople, DIY users and outdoor consumers

The Building Products portfolio supplies functional components that can save installation time or enable essential systems, while the Consumer Products portfolio relies more heavily on retail placement, brand recognition, product innovation and merchandising. This combination gives WOR exposure to both construction cycles and discretionary consumer activity, but it also produces different margin, working-capital and competitive dynamics inside one company.

How does Worthington Enterprises make money?

Worthington earns revenue by selling manufactured products to distributors, retailers, contractors and business customers. Results depend on volume, price, mix, retail sell-through, construction activity and acquisitions. A second earnings stream is its share of unconsolidated joint-venture profits, whose sales do not appear in consolidated revenue.

What is the revenue-to-cash conversion process?

01
Design and source
Develop products and procure steel, resins, valves, helium and other inputs.
02
Manufacture
Convert materials through forming, welding, finishing and assembly.
03
Distribute
Sell through retail, contractor, industrial and specialty channels.
04
Earn affiliate income
Recognize WOR’s share of earnings from WAVE, ClarkDietrich and smaller joint ventures.
05
Reinvest cash
Fund acquisitions, modernization, dividends, repurchases and product-development initiatives.
Earnings engine Pricing and volume logic Margin driver Main constraint
Building products sold directly Project demand, replacement cycles, construction volumes, acquisitions and price realization Product mix, steel conversion efficiency, labor-saving differentiation and acquisition synergies Housing and commercial construction cycles, steel costs and integration execution
Consumer products sold directly Retail orders, shelf space, seasonal demand, brand pull and average selling price Brand premium, category innovation, sourcing, freight and SG&A discipline Retailer bargaining power, promotions, private-label competition and discretionary demand
Unconsolidated joint ventures WOR records its economic share of affiliate profit rather than affiliate revenue JV market position, industry demand and operating leverage Lower control over decisions and earnings volatility outside wholly owned operations

Which segments and joint ventures matter most?

Building Products is now the larger growth platform. In fiscal 2026 it generated $861.5 million of consolidated sales, 62.4% of the company total, compared with $519.8 million from Consumer Products. The mix moved toward building products because of organic growth and the Elgen and LSI acquisitions. Consumer Products remains strategically important because it contributes recognizable brands, retail distribution and a more asset-light route to category expansion.

FY2026 consolidated revenue mix
Building Products — $861.5M, 62.4%
Consumer Products — $519.8M, 37.6%
Takeaway: Building Products supplied nearly two-thirds of FY2026 consolidated sales. Percentages are calculated from reported segment net sales for the year ended May 31, 2026.

Why are the joint ventures economically important?

WAVE equity income — FY2026
$118.1M
Up from $110.1M in FY2025. WAVE is the dominant affiliate earnings contributor and supports Building Products profitability.
ClarkDietrich equity income — FY2026
$21.9M
Down from $40.8M in FY2025, showing how construction conditions and mix can swing affiliate earnings.
Total affiliate equity income — FY2026
$134.6M
Compared with $144.8M in FY2025; affiliate income equaled more than consolidated operating income.
Segment FY2026 sales FY2026 adjusted EBITDA Adjusted EBITDA margin Interpretation
Building Products $861.5M $240.3M 27.9% Sales rose 31.7%; margin fell from 32.5% as acquired sales and lower ClarkDietrich income changed the mix.
Consumer Products $519.8M $91.2M 17.5% Sales rose 4.0%; margin improved from 16.5%, reflecting better gross margin and expense control.
Consolidated $1.381B $295.8M 21.4% Corporate costs and other items reduce the total below the sum of reportable segment EBITDA.

What do fiscal 2026 results show?

The newest official package is Worthington’s fiscal 2026 fourth-quarter and full-year release. It shows a company growing through both acquisitions and internal execution, while still depending on affiliate earnings for a large share of pre-tax profit.

Metric Q4 FY2026 Q4 FY2025 FY2026 FY2025
Net sales $371.5M $317.9M $1.381B $1.154B
Gross profit $101.9M $93.2M $378.3M $319.0M
Operating income (loss) $23.2M $(30.4)M $76.2M $(10.7)M
Net earnings $48.1M $3.6M $155.0M $95.0M
Diluted EPS $0.97 $0.08 $3.14 $1.92
Adjusted EBITDA $83.5M $85.1M $295.8M $265.0M
Free cash flow $55.1M $49.3M $170.2M $159.2M

What changed in the latest quarter?

Q4 FY2026 sales increased 16.9%. Recent acquisitions contributed $44.1 million, while organic sales rose 3.0%. Building Products sales increased 27.6% to $245.3 million, including 4.6% organic growth. Consumer Products sales were nearly flat at $126.1 million because higher average selling prices were mostly offset by lower volume. Consumer adjusted EBITDA nevertheless rose to $24.3 million from $20.8 million, indicating better gross margin and lower SG&A.

27.4%Q4 FY2026 gross margin, calculated as $101.9M gross profit divided by $371.5M net sales. The result was broadly consistent with the 27.4% full-year gross margin.

The GAAP operating comparison is unusually favorable because Q4 FY2025 contained a large non-cash impairment tied mainly to General Tools & Instruments. Adjusted operating income rose more modestly, from $21.8 million to $25.5 million. That distinction matters: the operational improvement was positive, but the headline swing from an operating loss to profit overstates the underlying year-over-year change.

How did the separation reshape the company?

Worthington’s history explains why the current company mixes branded consumer products, building systems and joint ventures. The official company history shows repeated cycles of diversification, refocusing and acquisition. The decisive modern event was the December 1, 2023 separation of Worthington Steel, which removed the large steel-processing operation and left WOR as a smaller, higher-margin product company.

  1. 1955
    John H. McConnell founded the company with a $600 loan against his car. The origin established a manufacturing culture built around customer service, employee profit sharing and disciplined capital use.
  2. 1968-1971
    Worthington completed its first public stock offering in 1968 and entered pressure cylinders in 1971. The cylinder move became the foundation for many present-day building and consumer product categories.
  3. 2000-2019
    The company moved to the NYSE and used acquisitions to broaden products, customers and geographies. This period created the portfolio-management capability WOR still uses.
  4. 2020-2023
    Management launched transformation work and then approved the “Worthington 2024” plan to create two focused public companies.
  5. December 2023
    The Worthington Steel separation was completed. Worthington Enterprises received a $150.0 million cash distribution and retained no equity in the spun company.
  6. 2024-2026
    Joe Hayek became CEO in November 2024. Worthington acquired Elgen for about $93 million in June 2025 and LSI for about $205 million in January 2026, shifting Building Products deeper into HVAC and the building envelope.
The strategic trade-off is clear: the post-spin company has less commodity steel exposure, but a larger share of value now depends on acquisition integration, branded-category execution and unconsolidated affiliates.

What gives Worthington Enterprises a competitive advantage?

Worthington does not have one universal moat across every product. Its advantage is a portfolio of narrower strengths: trusted brands in specialized categories, manufacturing know-how in pressure vessels and formed metal products, retailer and distributor relationships, joint ventures with established positions, and a repeatable acquisition-and-improvement operating model. These resources are difficult to replicate together, although each individual market remains competitive.

Where is the moat strongest?

Strategic resource scorecard
Qualitative assessment based on FY2025 filings, FY2026 results and company product disclosures.
Specialized manufacturing capabilityStrong
Brand and retail accessStrong
Joint-venture economicsStrong
Customer switching costsModerate
Pricing power across portfolioModerate

Why does the Worthington Business System matter?

The operating system is intended to improve safety, quality, delivery, cost and commercial execution across acquired businesses. That is strategically valuable because WOR’s growth model depends on buying category leaders and then integrating them without eroding customer relationships. The system also supports decentralized product expertise while imposing common return and cash disciplines.

Who competes with Worthington Enterprises?

WOR competes across product niches rather than against one identical diversified peer. Its fiscal 2025 Form 10-K says competition varies by product, with Consumer Products competing on brand, performance, service, innovation and breadth.

Arena Relevant competitors or substitutes Worthington positioning Pressure point
Water, heating and pressure systems A. O. Smith, Amtrol-category alternatives, regional tank and cylinder manufacturers Manufacturing history, certified products and broad channels Steel, valves and component costs; customer qualification and price competition
HVAC and building-envelope components Mueller Industries, Gibraltar Industries and specialized private manufacturers Elgen and LSI broaden labor-saving components Integration, construction cycles and fragmented local competition
Metal framing and ceiling systems USG/Knauf, CEMCO, MarinoWARE and other commercial construction suppliers ClarkDietrich and WAVE add scale through JVs Affiliate control is shared; project activity and metal spreads can swing earnings
Tools and outdoor living Stanley Black & Decker, Newell Brands and category specialists such as Ooni or Gozney Recognizable brands occupy specialized niches Retailer leverage, promotions, private labels and rapid consumer preference shifts

What determines market position?

Brand recognitionProduct certificationRetail placementContractor productivityManufacturing qualityAcquisition integration

Steel and specialty inputs create supplier pressure, while large retailers and distributors can exercise buyer power. Entry barriers are higher in qualified pressure products and building systems than in consumer accessories. This mixed competitive profile explains the focus on leading niches rather than broad commodity categories.

How strong are cash flow, liquidity and capital allocation?

Fiscal 2026 cash generation was solid, but the year-end balance sheet reflects aggressive deployment into acquisitions. Operating cash flow rose 8% to $226.1 million. After $55.9 million of capital expenditures, free cash flow was $170.2 million. Cash declined to $27.7 million from $250.1 million because acquisition spending reached $304.1 million. Total debt was $305.9 million, and the company reported no revolver borrowings at May 31, 2026, leaving $500.0 million available.

75.3%
FY2026 free-cash-flow conversion from operating cash flow. The gauge represents $170.2M of free cash flow divided by $226.1M of operating cash flow. Capital expenditure consumed 24.7% of operating cash generation.
$27.7M
Cash and equivalents at May 31, 2026
$305.9M
Total debt at May 31, 2026
$500.0M
Undrawn revolving-credit availability at May 31, 2026
$1.027B
Total equity at May 31, 2026

Where did cash go in fiscal 2026?

Selected FY2026 cash uses
Acquisitions $304.1M / 69.0%
Capital expenditures $55.9M / 12.7%
Share repurchases $43.7M / 9.9%
Dividends paid $36.9M / 8.4%
Percentages use these four selected FY2026 cash uses as the denominator; they are not a complete statement-of-cash-flows allocation.

The capital-allocation priority was unmistakably M&A. The Elgen and LSI purchases expanded addressable building markets, but they also increased goodwill to $500.8 million and other intangible assets to $322.8 million at May 31, 2026. Future returns therefore depend on organic growth, integration and sustained margins. The board also raised the quarterly dividend to $0.20 per share for September 2026, while repurchases reduced diluted weighted-average shares to 49.7 million in FY2026 from 50.1 million in FY2025.

Who owns Worthington Enterprises, and how is it governed?

Worthington has one common share class with one vote per share, but ownership is not fully dispersed. The 2025 proxy statement reported John P. McConnell as the largest shareholder with 17.33 million shares, or 34.7% of shares outstanding, as of July 29, 2025. BlackRock held 9.3% and Vanguard 7.8%. The McConnell stake creates a long-term owner influence even though the company is not controlled through a dual-class structure.

Holder or group Shares Economic / voting stake Source period Why it matters
John P. McConnell 17,330,872 34.7% July 29, 2025 Large family-linked ownership supports long-duration strategy and gives one shareholder substantial influence.
BlackRock, Inc. 4,670,068 9.3% Latest filing cited in 2025 proxy Passive and institutional governance expectations remain significant.
The Vanguard Group 3,901,794 7.8% Latest filing cited in 2025 proxy Broad index ownership increases focus on board independence and capital discipline.
Directors and executive officers as a group 1,709,340 3.4% July 29, 2025 Management has direct equity exposure in addition to performance compensation.

What incentives shape management decisions?

The board had 12 directors in the 2025 proxy, nine of whom were independent, with separate chairman and CEO roles and a lead independent director. Executive incentives emphasized return on assets and adjusted EBITDA; segment leaders also had segment adjusted EBITDA and segment ROA measures. That design aligns management with profitability and asset efficiency, which is especially relevant after acquisition spending increased the asset base. Joe Hayek’s November 2024 succession also signals continuity with the post-separation portfolio strategy rather than another structural break.

Which opportunities and risks could change the story?

Where can growth come from?

Elgen and LSI integration
Watch organic sales, synergies and margin after $298M of headline purchase prices.
Building-envelope expansion
Roof, HVAC and framing products can broaden contractor cross-selling.
Consumer margin improvement
FY2026 margin rose to 17.5% from 16.5%; durability matters.
WAVE cash earnings
WAVE generated $118.1M of FY2026 equity income and funds reinvestment.
Product innovation
Innovation can defend shelf space and pricing.
Balance-sheet reuse
The undrawn $500M revolver preserves flexibility, but further M&A should be judged against leverage and returns.

What risks are most material?

Risk Financial line affected Current evidence What to monitor
Construction and consumer cyclicality Sales, mix, working capital and affiliate income ClarkDietrich equity income fell to $21.9M in FY2026 from $40.8M Construction activity, retail orders and organic growth
Acquisition integration and impairment Margins, goodwill, intangibles and restructuring expense Goodwill reached $500.8M; FY2025 included a $50.8M long-lived-asset impairment Synergies, restructuring and cash returns
Raw materials, tariffs and supply chain Cost of goods sold and gross margin Steel remains a major input; the company still buys certain steel products from Worthington Steel Price-cost timing, inventory and tariffs
Retailer and distributor concentration Consumer sales, pricing and receivables Products depend on mass retail, home-improvement and specialty-store placement Shelf space, customer inventory and private labels
Joint-venture dependence Equity income and Building Products adjusted EBITDA Affiliate equity income was $134.6M in FY2026 Affiliate profit, distributions and partner decisions
Product safety, regulation and cybersecurity Recall cost, liability, operating disruption and reputation Cylinders, fuel products and building components require quality and regulatory compliance Recalls, claims, regulation and operating interruptions

The fiscal 2025 Form 10-K is the latest filed annual risk baseline as of July 23, 2026. M&A can accelerate growth, but also raises intangible-asset exposure and complicates margin comparisons.

Which KPIs and valuation drivers matter most?

A DCF should separate organic growth from acquisitions, model the two segments differently, and treat joint-venture income explicitly. The Q3 FY2026 Form 10-Q also shows continuing steel purchases from Worthington Steel, so input economics should not be assumed stable.

Organic segment growth
Separates underlying demand from acquisitions; Q4 FY2026 organic growth was 3.0%.
Building Products EBITDA margin
FY2026 was 27.9% versus 32.5%; mix and JV income matter.
Consumer Products EBITDA margin
FY2026 improved to 17.5%; sustained gains lift cash conversion.
WAVE and ClarkDietrich income
Model separately because their revenue is not consolidated.
Free cash flow
FY2026 FCF was $170.2M; normalize working capital and modernization spending.
Return on acquisition capital
Compare incremental cash flow with purchase price and intangibles.
Net debt and liquidity
Cash fell after M&A, but $500M of revolver availability provides funding flexibility.
Share count and dividends
Repurchases and the $0.20 dividend affect per-share value and reinvestment capacity.

How should a valuation framework handle the business?

Base-case value driver
Organic growth + integration
Moderate growth, stable margins and successful Elgen and LSI integration.
Upside sensitivity
JV resilience
WAVE resilience and ClarkDietrich recovery could lift earnings.
Downside sensitivity
Cyclicality + impairment
Cyclical weakness or acquisition underperformance could reduce margins and trigger write-downs.

Comparable analysis requires care because building-products and consumer peers merit different assumptions, while affiliate earnings distort simple EBITDA comparisons. A sum-of-the-parts approach—wholly owned segments plus expected JV distributions, less net debt and corporate costs—can be more informative than one peer multiple.

What is the key takeaway from Worthington Enterprises analysis?

Worthington Enterprises is best understood as a post-spin portfolio company, not as the old diversified steel processor. Its economic core is now a combination of Building Products, branded Consumer Products and high-value joint ventures. Fiscal 2026 demonstrated the benefits of that model: sales increased 20% to $1.381 billion, adjusted EBITDA rose 12% to $295.8 million and free cash flow reached $170.2 million. Building acquisitions widened the growth runway, while Consumer Products improved profitability despite limited volume growth.

The same structure creates the main analytical risks. WAVE and ClarkDietrich can make profitability appear high relative to consolidated sales; acquisitions have increased goodwill and intangibles; and product demand remains exposed to construction, retailer inventories, raw-material prices and consumer spending. Ownership adds another layer: John P. McConnell’s 34.7% stake supports continuity and long-term influence, while independent directors and large institutions provide counterweights.

Final synthesis
The durable case rests on specialized manufacturing, recognizable niche brands, affiliate economics, disciplined operations and successful acquisition integration. The pressure points are lower Building Products margin, volatile ClarkDietrich income, rising intangible assets and the possibility that further M&A outruns cash returns. The most revealing next indicators are organic segment growth, Building and Consumer adjusted EBITDA margins, WAVE and ClarkDietrich contributions, free cash flow, net debt, and measurable returns from Elgen and LSI.

DCF model

    5-Year Financial Model

    40+ Charts & Metrics

    DCF & Multiple Valuation

    Free Email Support



Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

(WOR) Worthington Industries, Inc. Bundle

Get Full Bundle:
$17 $9
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5