Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

FND US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Floor & Decor Holdings, Inc. Class A(FND US)

$47.75-1.082.21%Ext:$50.21+2.465.16%(Market Closed · 01:00:02 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

FND US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Floor & Decor Holdings, Inc. Class A(FND US)

$47.75-1.082.21%Ext:$50.21+2.465.16%(Market Closed · 01:00:02 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Floor & Decor Holdings, Inc. Class A — Company Profile

Floor & Decor Holdings, Inc. functions as a leading multi-channel business, acting as both a specialized retailer and a commercial distributor of hard surface flooring and its related accessories. The company provides a wide array of flooring options, such as tile, wood, laminate, vinyl, and natural stone, along with decorative and installation components. It serves a broad customer base, including professional installers, commercial clients, and do-it-yourself customers. As of May 5, 2022, the company boasted a significant physical presence with 166 large-format retail warehouses and five design studios spread across 34 states. Its products are also available online via its website, FloorandDecor.com. Founded in 2000, the company was initially known as FDO Holdings, Inc. before rebranding as Floor & Decor Holdings, Inc. in April 2017. Its headquarters are located in Atlanta, Georgia.

Sector
Industrials
Industry
Building Products
Exchange
UN
CEO
Bradley S. Paulsen
Headquarters
Atlanta, GA, US
IPO Date
Apr 27, 2017
Employees
12,096
Website
www.flooranddecor.com

Key Metrics

Price
$44.63
Market Cap
$4.75B
Revenue (TTM)
$1.15B
Net Income (TTM)
$39.71M
EPS (TTM)
0.37
P/E (TTM)
23.83
P/B (TTM)
1.93
Dividend Yield
0.00%
ROE (TTM)
1.62%
ROA (TTM)
0.71%
Operating Margin
4.55%
Beta
1.63

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Floor & Decor Holdings, Inc. functions as a leading multi-channel business, acting as both a specialized retailer and a commercial distributor of hard surface flooring and its related accessories. The company provides a wide array of flooring options, such as tile, wood, laminate, vinyl, and natural stone, along with decorative and installation components. It serves a broad customer base, including professional installers, commercial clients, and do-it-yourself customers. As of May 5, 2022, the company boasted a significant physical presence with 166 large-format retail warehouses and five design studios spread across 34 states. Its products are also available online via its website, FloorandDecor.com. Founded in 2000, the company was initially known as FDO Holdings, Inc. before rebranding as Floor & Decor Holdings, Inc. in April 2017. Its headquarters are located in Atlanta, Georgia.

Website
www.flooranddecor.com
Location
Atlanta, GA, US
Phone404 471 1634
Employees12,096
CEOBradley S. Paulsen
Sector
Industrials
Industry
Building Products
IPO DateApr 27, 2017

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(762)

Expand
  • SC 13G/AFloor & Decor Holdings, Inc.13 Nov
  • Form 4SAYMAN ERSAN10 Nov
  • Form 144SAYMAN ERSAN10 Nov
  • SC 13G/AFloor & Decor Holdings, Inc.5 Nov
  • 10-QQ3ended 24 Sept 202629 Oct
  • 8-KResults of Operations and Financial Condition29 Oct
  • SC 13G/AFloor & Decor Holdings, Inc.12 Aug
  • Form 4TAYLOR THOMAS V10 Aug
  • Form 144TAYLOR THOMAS V7 Aug
  • Form 4Adamson John J6 Aug
  • 10-QQ2ended 25 Jun 202630 Jul
  • 8-KResults of Operations and Financial Condition30 Jul
  • 8-KEntry into a Material Definitive Agreement25 Jun
  • Form 4LANGLEY BRYAN18 May
  • 8-KSubmission of Matters to a Vote of Security Holders7 May
  • SC 13G/AFloor & Decor Holdings, Inc.7 May
  • Form 4PAULSEN BRADLEY7 May
  • SC 13G/AFloor & Decor Holdings, Inc.6 May
  • Form 4LANGLEY BRYAN4 May
  • Form 4SAYMAN ERSAN4 May

News

  • Financial Review: Home Depot (NYSE:HD) and Floor & Decor (NYSE:FND)6 Nov
  • Madison Mid Cap Fund Q3 2026 Portfolio Activity6 Nov
  • Floor & Decor Opens New Store in Frederick, Maryland5 Nov
  • Floor & Decor Grows Florida Footprint With New Palmetto Bay Location5 Nov
  • Floor & Decor: Housing Recovery Supports A Buy4 Nov
  • Floor & Decor Q3 Earnings Call Highlights30 Oct
  • Floor & Decor Holdings, Inc. (FND) Q3 2026 Earnings Call Transcript30 Oct
  • Floor & Dcor (FND) Q3 Earnings Beat Estimates29 Oct
  • Compared to Estimates, Floor & Dcor (FND) Q3 Earnings: A Look at Key Metrics29 Oct
  • Floor & Decor Announces Board Leadership Transition29 Oct
  • Floor & Decor Holdings, Inc. Announces Third Quarter Fiscal 2026 Financial Results29 Oct
  • Floor & Decor Holdings, Inc. $FND Stock: Davidson Kahn Capital Management LLC Trims Position27 Oct
  • Floor & Decor Warrants Upside Given Its Valuation And Growth26 Oct
  • Floor & Decor Expands Florida Presence With New Melbourne Store22 Oct
  • Floor & Decor Expands Florida Presence With New Melbourne Store22 Oct
  • Floor & Decor Announces New Store Opening in Cape Coral, Florida19 Oct
  • Floor & Decor Announces First Store Opening in Raleigh, NC15 Oct
  • Floor & Decor Holdings, Inc. Announces Third Quarter Fiscal 2026 Earnings Conference Call8 Oct
  • Floor & Decor Announces New Store Opening in Florence, KY8 Oct
  • Floor & Decor Holdings, Inc. (NYSE:FND) Receives Average Rating of “Hold” from Analysts7 Oct

Mentions in Filings

  • … irectors of X-Energy Reactor Company, LLC and as the Chairman of the board of directors of the parent entity of Cooper’s Hawk Winery & Restaurants. Mr. Kaplan’s previous public company board experience includes <strong>Floor & Decor Holdings, Inc.</strong>, Maidenform Brands, Inc., where he served as the company’s Chairman, GNC Holdings, Inc., Dominick’s Supermarkets, Inc., Stream Global Services, Inc., Orchard Supply Hardware Stores Corporation, Smart & Final, I …
    LuxExperience B.V.Floor & Decor Holdings, Inc. Class A·EX-99.1 - 6-K - EXHIBIT 99.1·Q1 27·25 Sep
  • … irectors of X-Energy Reactor Company, LLC and as the Chairman of the board of directors of the parent entity of Cooper’s Hawk Winery & Restaurants. Mr. Kaplan’s previous public company board experience includes <strong>Floor & Decor Holdings, Inc.</strong>, Maidenform Brands, Inc., where he served as the company’s Chairman, GNC Holdings, Inc., Dominick’s Supermarkets, Inc., Stream Global Services, Inc., Orchard Supply Hardware Stores Corporation, Smart & Final, I …
    LuxExperience B.V.Floor & Decor Holdings, Inc. Class A·20-F - Annual report (foreign private issuer) FY 2026·FY26·16 Sep
  • Without limiting the foregoing, Competing Enterprise includes, by way of example and not limitation, The Home Depot, Inc. (including any of its subsidiaries or affiliates, including HD Supply Holdings, Inc. and GMS Inc.); Sears Holdings, Inc. and Transform Holdco LLC; Menard, Inc.; Amazon.com, Inc.; Tractor Supply Company; Harbor Freight Tools; Ace Hardware Corporation; Lumber Liquidators Holdings, Inc.; Wayfair Inc.; Walmart Inc.; Best Buy Co., …
    LOWES COMPANIES INCFloor & Decor Holdings, Inc. Class A·EX-10.1 - 10-Q - FORM OF LOWES COMPANIES, INC. CHANGE IN CONTROL AGREEMENT FOR TIER I OFFICERS Q2·Q2 27·27 Aug
  • #\*Floor & Decor Holdings, Inc., Class A 249,001 16,424,106
    Dimensional ETF TrustFloor & Decor Holdings, Inc. Class A·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • Mr. Noe, age 57, has served as Senior Vice President & Chief Accounting Officer of The Aaron’s Company, Inc. since May 2026. Prior to that position, Mr. Noe served as <strong>Floor & Decor Holdings, Inc.</strong>’s Vice President, Corporate Controller from January 2025 to April 2026. Prior to joining Floor & Decor, Mr. Noe served as the Vice President, Corporate Controller and Principal Accounting Officer of The Aaron's Company, Inc. from March 2021 to January 20 …
    Katapult Holdings, Inc.Floor & Decor Holdings, Inc. Class A·8-K - Entry into a Material Definitive Agreement·Q3 26·11 Aug
  • … the impact of the OBBBA on its consolidated financial statements as of and for the fiscal year ended March 28, 2026. 15. Related Party Transactions One member of the Board served on the board of directors of <strong>Floor & Decor Holdings, Inc.</strong>, a specialty retail vendor in the flooring market, through February 2025, and one member of the Board served as an executive officer of Floor & Decor Holdings, Inc. through April 2022. Beginning in March 2025 …
    Boot Barn Holdings, Inc.Floor & Decor Holdings, Inc. Class A·ARS - Annual report to security holders·FY26·16 Jul

Key Stats

Trading

Px/Chg 1D$44.63 / -1.89%
Avg Volume2.90M
Beta1.63
Mkt Cap4.75B
FD Mkt Cap5.64B

Float

Shrs Out/Float106.49M / 104.85M
Short Float0.15%
Days to Cover5.32
Stock Repurchased$0.00

Current Valuation

EV6.47B
EV/EBITDA12.87
EV/Sales1.38
P/B1.93
P/S1.02
FCF Yield0.96%
ROE1.62%
ROA0.71%
Current Ratio1.15

Estimates

P/E23.83
Est P/E0.00
Est EPS0.42
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24Apr '25Apr '26Oct '26
PRICE-BASED RATIOS
Price / Earnings127.1834.55313.8737.16130.61119.69
Price / Sales4.782.4211.101.724.554.12
Price / Book Value3.976.226.033.522.131.93
Price / Free Cash Flow-32.19-29.94-397.4748.93113.80103.74
ENTERPRISE VALUE METRICS
Enterprise Value9,879.412,034.913,229.69,148.38,518.86,465.6
Enterprise Value / Sales6.132.8212.622.057.545.61
Enterprise Value / EBITDA60.8021.81130.8718.7276.7555.85
Enterprise Value / EBIT125.6630.33286.5735.71156.92118.75

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue8.1%3,433.54,264.54,413.94,455.84,684.1
Gross Income7.9%1,422.31,727.71,858.31,928.31,927.3
EBITDA2.8%457.2551.8523.3488.6511.0
EBIT-5.1%339.0396.8321.4256.2274.4
Net Income-7.4%283.2298.2246.0205.9208.6
EPS (Diluted)-7.7%2.642.782.281.901.92
BALANCE SHEET
Cash & ST Inv15.6%139.49.834.4187.7249.3
Total Assets10%3,730.74,351.24,662.65,050.55,469.4
Total Liabilities6.2%2,407.52,694.12,731.62,880.33,060.5
Total Shareholder Equity16.2%1,323.21,657.21,931.02,170.22,408.8
CASH FLOW
Net Operating Cash Flow6.1%301.3112.5803.6603.2381.8
Cap Ex-6%-407.7-456.6-547.6-446.8-317.8
Free Cash Flow—-106.3-344.2256.0156.364.1

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)47.82
Basic Shares106.49
Market Cap5,092.4
Diluted Shares106.70
Fully Diluted Shares Outstanding106.70
Fully Diluted Market Cap5,102.3
+Consolidated Debt1,994.1
−In-the-Money Convertible Debt—
+Capital Leases1,798.6
+Operating Leases—
−Cash & Equivalents-392.5
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value6,694.0

Segment data

Revenue

by Products and services

  • Tile39%
  • Installation Materials And Tools35%
  • Wood12%
  • Natural Stone7%
  • Adjacent Categories4%

Related companies

Home Depot, Inc.

HD US

Wesfarmers Ltd

WFAFY US

Builders FirstSource, Inc.

BLDR US

Home Product Center Public Company Limited

HPCRF US

Hornbach Baumarkt Ag

0ENN LN

DCM Holdings Co., Ltd.

3050 JT

HORNBACH Holding AG & Co. KGaA

HBBHF US

Komeri Co.,ltd.

8218 JT

Siam Global House Public Company Limited

GLOBAL-R TB

Mr D.I.Y. Group (M) Berhad

MDIYF US

Kohnan Shoji Co., Ltd.

7516 JT

Arclands Corporation

9842 JT

Floor & Decor Holdings, Inc. Class A — Company Profile

Floor & Decor Holdings, Inc. functions as a leading multi-channel business, acting as both a specialized retailer and a commercial distributor of hard surface flooring and its related accessories. The company provides a wide array of flooring options, such as tile, wood, laminate, vinyl, and natural stone, along with decorative and installation components. It serves a broad customer base, including professional installers, commercial clients, and do-it-yourself customers. As of May 5, 2022, the company boasted a significant physical presence with 166 large-format retail warehouses and five design studios spread across 34 states. Its products are also available online via its website, FloorandDecor.com. Founded in 2000, the company was initially known as FDO Holdings, Inc. before rebranding as Floor & Decor Holdings, Inc. in April 2017. Its headquarters are located in Atlanta, Georgia.

Sector
Industrials
Industry
Building Products
Exchange
UN
CEO
Bradley S. Paulsen
Headquarters
Atlanta, GA, US
IPO Date
Apr 27, 2017
Employees
12,096
Website
www.flooranddecor.com

Key Metrics

Price
$44.63
Market Cap
$4.75B
Revenue (TTM)
$1.15B
Net Income (TTM)
$39.71M
EPS (TTM)
0.37
P/E (TTM)
23.83
P/B (TTM)
1.93
Dividend Yield
0.00%
ROE (TTM)
1.62%
ROA (TTM)
0.71%
Operating Margin
4.55%
Beta
1.63

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Floor & Decor Holdings, Inc. functions as a leading multi-channel business, acting as both a specialized retailer and a commercial distributor of hard surface flooring and its related accessories. The company provides a wide array of flooring options, such as tile, wood, laminate, vinyl, and natural stone, along with decorative and installation components. It serves a broad customer base, including professional installers, commercial clients, and do-it-yourself customers. As of May 5, 2022, the company boasted a significant physical presence with 166 large-format retail warehouses and five design studios spread across 34 states. Its products are also available online via its website, FloorandDecor.com. Founded in 2000, the company was initially known as FDO Holdings, Inc. before rebranding as Floor & Decor Holdings, Inc. in April 2017. Its headquarters are located in Atlanta, Georgia.

Website
www.flooranddecor.com
Location
Atlanta, GA, US
Phone404 471 1634
Employees12,096
CEOBradley S. Paulsen
Sector
Industrials
Industry
Building Products
IPO DateApr 27, 2017

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(762)

Expand
  • SC 13G/AFloor & Decor Holdings, Inc.13 Nov
  • Form 4SAYMAN ERSAN10 Nov
  • Form 144SAYMAN ERSAN10 Nov
  • SC 13G/AFloor & Decor Holdings, Inc.5 Nov
  • 10-QQ3ended 24 Sept 202629 Oct
  • 8-KResults of Operations and Financial Condition29 Oct
  • SC 13G/AFloor & Decor Holdings, Inc.12 Aug
  • Form 4TAYLOR THOMAS V10 Aug
  • Form 144TAYLOR THOMAS V7 Aug
  • Form 4Adamson John J6 Aug
  • 10-QQ2ended 25 Jun 202630 Jul
  • 8-KResults of Operations and Financial Condition30 Jul
  • 8-KEntry into a Material Definitive Agreement25 Jun
  • Form 4LANGLEY BRYAN18 May
  • 8-KSubmission of Matters to a Vote of Security Holders7 May
  • SC 13G/AFloor & Decor Holdings, Inc.7 May
  • Form 4PAULSEN BRADLEY7 May
  • SC 13G/AFloor & Decor Holdings, Inc.6 May
  • Form 4LANGLEY BRYAN4 May
  • Form 4SAYMAN ERSAN4 May

News

  • Financial Review: Home Depot (NYSE:HD) and Floor & Decor (NYSE:FND)6 Nov
  • Madison Mid Cap Fund Q3 2026 Portfolio Activity6 Nov
  • Floor & Decor Opens New Store in Frederick, Maryland5 Nov
  • Floor & Decor Grows Florida Footprint With New Palmetto Bay Location5 Nov
  • Floor & Decor: Housing Recovery Supports A Buy4 Nov
  • Floor & Decor Q3 Earnings Call Highlights30 Oct
  • Floor & Decor Holdings, Inc. (FND) Q3 2026 Earnings Call Transcript30 Oct
  • Floor & Dcor (FND) Q3 Earnings Beat Estimates29 Oct
  • Compared to Estimates, Floor & Dcor (FND) Q3 Earnings: A Look at Key Metrics29 Oct
  • Floor & Decor Announces Board Leadership Transition29 Oct
  • Floor & Decor Holdings, Inc. Announces Third Quarter Fiscal 2026 Financial Results29 Oct
  • Floor & Decor Holdings, Inc. $FND Stock: Davidson Kahn Capital Management LLC Trims Position27 Oct
  • Floor & Decor Warrants Upside Given Its Valuation And Growth26 Oct
  • Floor & Decor Expands Florida Presence With New Melbourne Store22 Oct
  • Floor & Decor Expands Florida Presence With New Melbourne Store22 Oct
  • Floor & Decor Announces New Store Opening in Cape Coral, Florida19 Oct
  • Floor & Decor Announces First Store Opening in Raleigh, NC15 Oct
  • Floor & Decor Holdings, Inc. Announces Third Quarter Fiscal 2026 Earnings Conference Call8 Oct
  • Floor & Decor Announces New Store Opening in Florence, KY8 Oct
  • Floor & Decor Holdings, Inc. (NYSE:FND) Receives Average Rating of “Hold” from Analysts7 Oct

Mentions in Filings

  • … irectors of X-Energy Reactor Company, LLC and as the Chairman of the board of directors of the parent entity of Cooper’s Hawk Winery & Restaurants. Mr. Kaplan’s previous public company board experience includes <strong>Floor & Decor Holdings, Inc.</strong>, Maidenform Brands, Inc., where he served as the company’s Chairman, GNC Holdings, Inc., Dominick’s Supermarkets, Inc., Stream Global Services, Inc., Orchard Supply Hardware Stores Corporation, Smart & Final, I …
    LuxExperience B.V.Floor & Decor Holdings, Inc. Class A·EX-99.1 - 6-K - EXHIBIT 99.1·Q1 27·25 Sep
  • … irectors of X-Energy Reactor Company, LLC and as the Chairman of the board of directors of the parent entity of Cooper’s Hawk Winery & Restaurants. Mr. Kaplan’s previous public company board experience includes <strong>Floor & Decor Holdings, Inc.</strong>, Maidenform Brands, Inc., where he served as the company’s Chairman, GNC Holdings, Inc., Dominick’s Supermarkets, Inc., Stream Global Services, Inc., Orchard Supply Hardware Stores Corporation, Smart & Final, I …
    LuxExperience B.V.Floor & Decor Holdings, Inc. Class A·20-F - Annual report (foreign private issuer) FY 2026·FY26·16 Sep
  • Without limiting the foregoing, Competing Enterprise includes, by way of example and not limitation, The Home Depot, Inc. (including any of its subsidiaries or affiliates, including HD Supply Holdings, Inc. and GMS Inc.); Sears Holdings, Inc. and Transform Holdco LLC; Menard, Inc.; Amazon.com, Inc.; Tractor Supply Company; Harbor Freight Tools; Ace Hardware Corporation; Lumber Liquidators Holdings, Inc.; Wayfair Inc.; Walmart Inc.; Best Buy Co., …
    LOWES COMPANIES INCFloor & Decor Holdings, Inc. Class A·EX-10.1 - 10-Q - FORM OF LOWES COMPANIES, INC. CHANGE IN CONTROL AGREEMENT FOR TIER I OFFICERS Q2·Q2 27·27 Aug
  • #\*Floor & Decor Holdings, Inc., Class A 249,001 16,424,106
    Dimensional ETF TrustFloor & Decor Holdings, Inc. Class A·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • Mr. Noe, age 57, has served as Senior Vice President & Chief Accounting Officer of The Aaron’s Company, Inc. since May 2026. Prior to that position, Mr. Noe served as <strong>Floor & Decor Holdings, Inc.</strong>’s Vice President, Corporate Controller from January 2025 to April 2026. Prior to joining Floor & Decor, Mr. Noe served as the Vice President, Corporate Controller and Principal Accounting Officer of The Aaron's Company, Inc. from March 2021 to January 20 …
    Katapult Holdings, Inc.Floor & Decor Holdings, Inc. Class A·8-K - Entry into a Material Definitive Agreement·Q3 26·11 Aug
  • … the impact of the OBBBA on its consolidated financial statements as of and for the fiscal year ended March 28, 2026. 15. Related Party Transactions One member of the Board served on the board of directors of <strong>Floor & Decor Holdings, Inc.</strong>, a specialty retail vendor in the flooring market, through February 2025, and one member of the Board served as an executive officer of Floor & Decor Holdings, Inc. through April 2022. Beginning in March 2025 …
    Boot Barn Holdings, Inc.Floor & Decor Holdings, Inc. Class A·ARS - Annual report to security holders·FY26·16 Jul

Key Stats

Trading

Px/Chg 1D$44.63 / -1.89%
Avg Volume2.90M
Beta1.63
Mkt Cap4.75B
FD Mkt Cap5.64B

Float

Shrs Out/Float106.49M / 104.85M
Short Float0.15%
Days to Cover5.32
Stock Repurchased$0.00

Current Valuation

EV6.47B
EV/EBITDA12.87
EV/Sales1.38
P/B1.93
P/S1.02
FCF Yield0.96%
ROE1.62%
ROA0.71%
Current Ratio1.15

Estimates

P/E23.83
Est P/E0.00
Est EPS0.42
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24Apr '25Apr '26Oct '26
PRICE-BASED RATIOS
Price / Earnings127.1834.55313.8737.16130.61119.69
Price / Sales4.782.4211.101.724.554.12
Price / Book Value3.976.226.033.522.131.93
Price / Free Cash Flow-32.19-29.94-397.4748.93113.80103.74
ENTERPRISE VALUE METRICS
Enterprise Value9,879.412,034.913,229.69,148.38,518.86,465.6
Enterprise Value / Sales6.132.8212.622.057.545.61
Enterprise Value / EBITDA60.8021.81130.8718.7276.7555.85
Enterprise Value / EBIT125.6630.33286.5735.71156.92118.75

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue8.1%3,433.54,264.54,413.94,455.84,684.1
Gross Income7.9%1,422.31,727.71,858.31,928.31,927.3
EBITDA2.8%457.2551.8523.3488.6511.0
EBIT-5.1%339.0396.8321.4256.2274.4
Net Income-7.4%283.2298.2246.0205.9208.6
EPS (Diluted)-7.7%2.642.782.281.901.92
BALANCE SHEET
Cash & ST Inv15.6%139.49.834.4187.7249.3
Total Assets10%3,730.74,351.24,662.65,050.55,469.4
Total Liabilities6.2%2,407.52,694.12,731.62,880.33,060.5
Total Shareholder Equity16.2%1,323.21,657.21,931.02,170.22,408.8
CASH FLOW
Net Operating Cash Flow6.1%301.3112.5803.6603.2381.8
Cap Ex-6%-407.7-456.6-547.6-446.8-317.8
Free Cash Flow—-106.3-344.2256.0156.364.1

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)47.82
Basic Shares106.49
Market Cap5,092.4
Diluted Shares106.70
Fully Diluted Shares Outstanding106.70
Fully Diluted Market Cap5,102.3
+Consolidated Debt1,994.1
−In-the-Money Convertible Debt—
+Capital Leases1,798.6
+Operating Leases—
−Cash & Equivalents-392.5
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value6,694.0

Segment data

Revenue

by Products and services

  • Tile39%
  • Installation Materials And Tools35%
  • Wood12%
  • Natural Stone7%
  • Adjacent Categories4%

Related companies

Home Depot, Inc.

HD US

Wesfarmers Ltd

WFAFY US

Builders FirstSource, Inc.

BLDR US

Home Product Center Public Company Limited

HPCRF US

Hornbach Baumarkt Ag

0ENN LN

DCM Holdings Co., Ltd.

3050 JT

HORNBACH Holding AG & Co. KGaA

HBBHF US

Komeri Co.,ltd.

8218 JT

Siam Global House Public Company Limited

GLOBAL-R TB

Mr D.I.Y. Group (M) Berhad

MDIYF US

Kohnan Shoji Co., Ltd.

7516 JT

Arclands Corporation

9842 JT