Smith AO Corporation (AOS) Financials

$57.39

$0.68 (1.20%)

As on 11-Sep-2026 16:00EDT

Market cap

$7,800 Mln

Revenue (TTM)

$3,805 Mln

P/E Ratio

15.8

P/B Ratio

4.2

Div. Yield

2.5 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	3,804.90	3,830.20	3,818.10	3,852.80	3,753.90	3,538.90
Cost of Revenue	2,336.50	2,342.80	2,362.00	2,368.00	2,424.30	2,228.00
Gross Profit	1,468.40	1,487.40	1,456.10	1,484.80	1,329.60	1,310.90
Operating Expenses	799.70	759.40	739.30	727.40	670.90	701.40
Operating Profit (EBIT)	668.70	728.00	716.80	757.40	658.70	609.50
Other Income	--	--	--	--	-425.60	20.40
Profit before Tax	645.10	715.10	701.00	733.50	223.70	625.60
Provision for Tax	144.80	168.90	167.40	176.90	-12.00	138.50
Profit after Tax (Net Income)	500.30	546.20	533.60	556.60	235.70	487.10
Minority Interest	--	--	--	--	--	--
Consolidated Profit	257.40	546.20	533.60	556.60	235.70	487.10

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	1,841.90	1,858.00	1,883.50	1,844.40	1,747.70	1,832.20
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	930.90	422.30	459.30	424.20	650.40	523.40
Current Liabilities	871.70	862.50	897.20	945.30	934.20	1,118.80
Total Liabilities	4,516.20	3,142.80	3,240.00	3,213.90	3,332.30	3,474.40

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	2,255.20	1,851.30	1,847.10	1,713.60	1,698.60	1,721.80
Current Assets	1,389.30	1,291.50	1,392.90	1,500.30	1,633.70	1,752.60
Total Assets	4,516.20	3,142.80	3,240.00	3,213.90	3,332.30	3,474.40
Total Debt*	676.70	192.10	216.70	155.20	366.90	219.00
Net Current Assets	517.60	429.00	495.70	555.00	699.50	633.80

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	616.80	581.80	670.30	391.40	641.10
Cash Flow from Investing Activities	--	-53.00	-267.10	-24.10	8.10	-349.90
Cash from Financing Activities	--	-633.10	-408.40	-684.70	-430.80	-421.00
Net Cash Inflow / Outflow	--	--	--	--	-31.30	-129.80

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	3.59	3.90	3.66	3.72	1.54	3.04
Cash EPS ($)	3.63	4.51	4.20	4.25	2.04	3.53
Adjusted Book Value ($)	13.55	13.28	12.92	12.34	11.41	11.44
Dividend per Share ($)	2.50	--	--	--	--	--
Cash Flow per Share ($)	--	4.41	3.99	4.49	2.56	4.00
Free Cash Flow per Share ($)	--	3.90	3.25	4.00	2.10	3.53

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	26.32	26.03	27.06	11.32	24.07
ROE (%)	27.04	29.20	28.63	30.99	13.17	26.47
ROA (%)	11.63	17.11	16.54	17.01	6.93	14.68
EBIT Margin (%)	13.15	19.04	18.54	19.35	6.21	17.80
Net Margin (%)	13.15	14.26	13.98	14.45	7.08	13.69
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	0.39	0.00	-0.01	0.03	0.06	0.22
EBIT Growth (%)	-27.16	3.07	-5.07	219.82	-62.99	39.61
Net Profit Growth (%)	-3.53	2.36	-4.13	136.15	-51.61	41.23
EPS Growth (%)	0.21	0.07	-0.02	1.42	-0.49	0.44
Book Value Growth (%)	3.33	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	15.81	17.13	18.63	22.13	37.19	28.23
Price / Book Value	4.18	5.04	5.28	6.68	5.02	7.51
Dividend Yield (%)	2.50	--	--	--	--	--
EV/EBITDA	10.81	11.81	12.57	14.70	27.91	18.84
Close Price ($)	62.72	66.88	68.21	82.44	57.24	85.85
High Price ($)	81.87	77.31	92.45	82.77	86.25	86.74
Low Price ($)	54.26	58.83	67.39	56.69	46.58	52.08
Market Cap ($ Cr)	7,799.79	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.32	0.10	0.12	0.08	0.21	0.12
Short term debt to equity ratio	0.02	0.02	0.01	0.01	0.01	0.00
Current Ratio	1.59	1.50	1.55	1.59	1.75	1.57
Quick Ratio	1.04	0.94	0.96	1.06	1.20	1.17
Interest Coverage	31.43	54.03	105.63	62.13	24.80	146.49

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	17.60	15.20	14.18	15.47	15.48	17.93
Asset Turnover	0.88	1.20	1.18	1.18	1.10	1.07
Receivable days	--	53.58	54.40	55.80	59.14	62.93
Inventory Days	--	78.84	79.60	78.19	72.63	61.30
Payable days	--	85.19	91.94	94.57	103.33	109.93
Cash Conversion Cycle	--	47.23	42.06	39.42	28.43	14.30

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)