
UFP Industries (UFPI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.6B
Gross Profit
268.2M
16.81%
Operating Income
91.9M
5.76%
Net Income
79.4M
4.98%
EPS (Diluted)
$1.30
Balance Sheet Metrics
Total Assets
4.2B
Total Liabilities
886.0M
Shareholders Equity
3.3B
Debt to Equity
0.27
Cash Flow Metrics
Operating Cash Flow
-63.3M
Free Cash Flow
-176.1M
Revenue & Profitability Trend
UFP Industries Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.7B | 7.2B | 9.6B | 8.6B | 5.2B |
Cost of Goods Sold | 5.4B | 5.8B | 7.8B | 7.2B | 4.4B |
Gross Profit | 1.2B | 1.4B | 1.8B | 1.4B | 800.3M |
Gross Margin % | 18.4% | 19.7% | 18.6% | 16.3% | 15.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 735.0M | 766.6M | 832.1M | 682.3M | 444.6M |
Other Operating Expenses | -6.7M | 5.8M | 7.2M | -12.8M | 9.9M |
Total Operating Expenses | 728.3M | 772.4M | 839.3M | 669.4M | 454.5M |
Operating Income | 498.4M | 646.5M | 950.2M | 737.6M | 345.8M |
Operating Margin % | 7.5% | 9.0% | 9.9% | 8.5% | 6.7% |
Non-Operating Items | |||||
Interest Income | 60.5M | 39.9M | 725.0K | 6.5M | 4.5M |
Interest Expense | 12.7M | 12.8M | 13.9M | 13.8M | 9.3M |
Other Non-Operating Income | -6.1M | -2.4M | -2.2M | -3.9M | -7.8M |
Pre-tax Income | 540.2M | 671.2M | 934.8M | 726.3M | 341.0M |
Income Tax | 121.4M | 156.8M | 229.9M | 174.0M | 87.1M |
Effective Tax Rate % | 22.5% | 23.4% | 24.6% | 24.0% | 25.5% |
Net Income | 418.7M | 514.5M | 705.0M | 552.4M | 253.9M |
Net Margin % | 6.3% | 7.1% | 7.3% | 6.4% | 4.9% |
Key Metrics | |||||
EBITDA | 707.2M | 816.0M | 1.1B | 838.3M | 423.0M |
EPS (Basic) | $6.78 | $8.21 | $11.05 | $8.61 | $4.00 |
EPS (Diluted) | $6.77 | $8.07 | $10.97 | $8.59 | $4.00 |
Basic Shares Outstanding | 58754000 | 62644580 | 62683348 | 62211382 | 61694500 |
Diluted Shares Outstanding | 58754000 | 62644580 | 62683348 | 62211382 | 61694500 |
Income Statement Trend
UFP Industries Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 1.1B | 559.4M | 286.7M | 436.5M |
Short-term Investments | 31.1M | 34.7M | 36.0M | 36.5M | 24.3M |
Accounts Receivable | 500.9M | 549.5M | 617.6M | 737.8M | 470.5M |
Inventory | 720.8M | 727.8M | 973.2M | 963.3M | 567.3M |
Other Current Assets | 50.0M | 38.5M | 42.5M | 39.8M | 33.8M |
Total Current Assets | 2.5B | 2.5B | 2.3B | 2.1B | 1.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 114.7M | 103.8M | 107.5M | 96.7M | 77.2M |
Goodwill | 839.5M | 855.2M | 825.9M | 746.5M | 584.0M |
Intangible Assets | 159.8M | 182.5M | 151.2M | 116.4M | 79.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 142.8M | 116.5M | 124.9M | 54.6M | 40.3M |
Total Non-Current Assets | 1.6B | 1.5B | 1.4B | 1.2B | 866.5M |
Total Assets | 4.2B | 4.0B | 3.7B | 3.2B | 2.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 224.7M | 203.1M | 206.9M | 319.1M | 211.5M |
Short-term Debt | 32.0M | 65.9M | 28.5M | 82.9M | 16.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 512.4M | 568.0M | 611.8M | 776.0M | 463.7M |
Non-Current Liabilities | |||||
Long-term Debt | 324.9M | 318.4M | 360.6M | 354.2M | 373.1M |
Deferred Tax Liabilities | 31.2M | 45.2M | 51.3M | 61.0M | 25.3M |
Other Non-Current Liabilities | 32.3M | 35.9M | 44.7M | 37.5M | 59.6M |
Total Non-Current Liabilities | 388.5M | 399.6M | 456.5M | 452.7M | 458.0M |
Total Liabilities | 900.9M | 967.6M | 1.1B | 1.2B | 921.7M |
Equity | |||||
Common Stock | 60.7M | 61.6M | 61.6M | 61.9M | 61.2M |
Retained Earnings | 2.8B | 2.6B | 2.2B | 1.7B | 1.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.2B | 3.1B | 2.6B | 2.0B | 1.5B |
Key Metrics | |||||
Total Debt | 356.9M | 384.3M | 389.1M | 437.1M | 389.8M |
Working Capital | 2.0B | 1.9B | 1.7B | 1.3B | 1.1B |
Balance Sheet Composition
UFP Industries Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 418.7M | 514.5M | 705.0M | 552.4M | 253.9M |
Depreciation & Amortization | 148.2M | 131.9M | 113.6M | 98.1M | 72.7M |
Stock-Based Compensation | 38.2M | 34.9M | 28.2M | 11.2M | 4.0M |
Working Capital Changes | 75.8M | 328.6M | -6.5M | -267.7M | -101.2M |
Operating Cash Flow | 663.0M | 1.0B | 823.9M | 399.7M | 227.2M |
Investing Activities | |||||
Capital Expenditures | -220.8M | -177.1M | -170.3M | -121.2M | -86.3M |
Acquisitions | -29.8M | -54.5M | -180.2M | -476.0M | -65.3M |
Investment Purchases | -55.4M | -29.8M | -19.9M | -23.8M | -28.1M |
Investment Sales | 30.8M | 29.9M | 12.9M | 14.9M | 24.8M |
Investing Cash Flow | -270.8M | -240.2M | -353.9M | -611.2M | -154.7M |
Financing Activities | |||||
Share Repurchases | -141.1M | -82.1M | -95.8M | 0 | -29.2M |
Dividends Paid | -80.8M | -68.2M | -58.9M | -40.2M | -30.7M |
Debt Issuance | 29.9M | 28.5M | 605.1M | 0 | 156.9M |
Debt Repayment | -72.3M | -30.2M | -646.3M | -888.7M | -6.5M |
Financing Cash Flow | -307.1M | -164.5M | -212.7M | -933.7M | 85.6M |
Free Cash Flow | 410.3M | 779.5M | 657.4M | 361.3M | 247.3M |
Net Change in Cash | 85.2M | 596.5M | 257.3M | -1.1B | 158.0M |
Cash Flow Trend
UFP Industries Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.10
Forward P/E
13.44
Price to Book
1.84
Price to Sales
0.91
PEG Ratio
13.44
Profitability Ratios
Profit Margin
5.31%
Operating Margin
6.92%
Return on Equity
11.16%
Return on Assets
6.42%
Financial Health
Current Ratio
4.54
Debt to Equity
7.40
Beta
1.44
Per Share Data
EPS (TTM)
$5.76
Book Value per Share
$53.47
Revenue per Share
$112.79
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ufpi | 6.0B | 17.10 | 1.84 | 11.16% | 5.31% | 7.40 |
Simpson | 7.7B | 23.19 | 3.94 | 17.88% | 14.53% | 23.70 |
West Fraser Timber | 5.5B | 55.92 | 0.80 | -1.78% | -2.16% | 4.87 |
Boise Cascade | 3.1B | 12.16 | 1.44 | 11.77% | 4.00% | 24.13 |
Enviva | 31.3M | - | - | -1,086.36% | -58.24% | -12.10 |
Jewett-Cameron | 13.4M | 23.29 | 0.58 | -8.62% | -4.69% | 10.52 |
Financial data is updated regularly. All figures are in the company's reporting currency.