Zurn Elkay Water Solutions Corporation (ZWS) Annual Margin Report - Discounting Cash Flows
ZWS
Zurn Elkay Water Solutions Corporation
ZWS (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 26
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,252 1,659 1,566 1,530 1,282 910.9 562.7
Revenue Growth Rate 18.25% 5.93% 2.35% 19.4% 40.72% 61.88% -20.76%
Cost of Revenue 719.9 914.2 859.5 882.4 816.3 537.7 309.4
Gross Profit 532 745.2 707 648.1 465.5 373.2 253.3
Gross Margin 42.45% 44.91% 45.13% 42.35% 36.32% 40.97% 45.02%
Operating Income 166.8 269.6 244.6 191.4 107.1 107 81
Operating Margin 13.14% 16.25% 15.61% 12.51% 8.36% 11.75% 14.39%
Net Income 127.7 192.3 160.2 112.7 61.7 120.9 118.2
Net Margin 11.38% 11.59% 10.23% 7.36% 4.81% 13.27% 21.01%

Monetary values in USD

amounts except #

Average LTM
Jan 26
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,252 1,659 1,566 1,530 1,282 910.9 562.7
Cash From Operating Activities Margin 20.25% 19.19% 18.74% 16.59% 7.57% 24.55% 34.89%
Cash From Operating Activities 230.4 318.4 293.5 253.9 97 223.6 196.3
Free Cash Flow Margin 18.13% 17.39% 17.34% 15.2% 6.98% 21.99% 29.86%
Free Cash Flow 208.4 288.6 271.7 232.6 89.4 200.3 168
Depreciation and Amortization Margin 6.91% 5.41% 5.64% 5.74% 4.25% 8.51% 11.91%
Depreciation and Amortization 77.48 89.7 88.3 87.9 54.5 77.5 67
Capital Expenditure Margin -2.13% -1.8% -1.39% -1.39% -0.593% -2.56% -5.03%
Capital Expenditure -22.02 -29.8 -21.8 -21.3 -7.6 -23.3 -28.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program