ランキングに戻る

Masco Corp (MAS)

適正価値
IndustrialsBuilding Products & EquipmentUnited States

ファンダメンタル

77

株価

$67.40

時価総額

$13.48B

パート1 · 企業の価値

概要

Masco Corporation designs, manufactures and distributes branded home improvement and building products, mostly for homes that already exist rather than for heavy construction projects. Its best known names are BEHR and KILZ paints and primers, DELTA, BRIZO, PEERLESS, HANSGROHE and AXOR faucets and showers, KRAUS sinks, LIBERTY cabinet and door hardware, and HOT SPRING spas. The company reports in two segments, Plumbing Products and Decorative Architectural Products, and sells through home center and online retailers, mass merchandisers, wholesalers and distributors, and to plumbers, remodelers, building contractors and homebuilders. Manufacturing and sales are international as well as domestic: the 10-K states that 20 percent of 2024 sales were made outside North America.

収益の仕組み

Masco earns money by selling physical products at a unit price, with no subscription or recurring-fee component: revenue is volume times price, and profit depends on the gap between selling prices and the cost of raw materials such as brass, copper, resins, titanium dioxide and zinc. A very large share of volume passes through a few big retailers rather than being sold directly to households, so shelf space, promotional programmes and retailer inventory decisions shape the reported numbers. The BEHR brand is sold in North America under an exclusive retail arrangement with The Home Depot, which the company describes as central to the coatings business. Net sales of architectural coatings were approximately 32 percent of consolidated net sales in 2024 (and also in 2023 and 2022), so paint is the single largest product line inside the group.

セグメント別売上高

Plumbing Products62%

Faucets, showerheads and shower systems, bath hardware, bathing units, plumbing components, thermoplastic solutions, plus spas, exercise pools and saunas. Sold under DELTA, BRIZO, PEERLESS, HANSGROHE, AXOR, KRAUS and HOT SPRING to retailers, wholesalers and distributors, and to plumbers and contractors. Full-year 2024 net sales were $4,853 million.

Decorative Architectural Products38%

Architectural coatings — paints, primers, stains and specialty products under BEHR and KILZ — together with cabinet and door hardware and bath accessories under LIBERTY. Sold mainly through home center retailers to do-it-yourself consumers and professional painters. Full-year 2024 net sales were $2,975 million, down 5 percent, partly because the Kichler lighting business was divested in the third quarter of 2024.

競争優位性(moat)

ブランド · 狭い

Masco's durable advantage is brand recognition combined with retail shelf position. BEHR holds an exclusive retail arrangement with The Home Depot in North America, and DELTA and HANSGROHE are described in the filing as among the sales leaders in plumbing products in North America and Europe; consumers and contractors repeat-buy familiar names for products they install once and expect to last. The advantage is narrow, not wide, because the same filing lists intense competition on features, quality and price from Kohler, Moen, American Standard, Grohe, Benjamin Moore, Sherwin-Williams and PPG, plus low-cost foreign manufacturers, private label and digitally-native brands — and because the shelf that carries the brand belongs to a customer, not to Masco.

需要を左右する要因

中程度の景気循環性

Demand follows housing, but not the most violent part of it. Most of what Masco sells goes into homes that already exist — a faucet that failed, a room being repainted, cabinet handles being replaced — and that kind of spending keeps going through a soft patch better than new construction does, because a broken tap is not a postponable purchase. The cycle still shows up in three ways: the price and availability of credit changes how many houses are bought and renovated; bigger discretionary jobs (a full bathroom, and above all a spa or an exercise pool) get deferred when confidence falls; and the retailers in between adjust their own inventories, which can make a soft quarter look softer than end demand. The company's own framing in the 10-K is that results depend on repair and remodel activity and new home construction, driven by consumer confidence and spending, interest rates and housing inventory.

主なリスク

  • Dependence on home repair, remodel and new construction activity — The company states that its results depend on residential repair and remodel activity and new home construction, which are affected by economic cycles, consumer confidence and spending, interest rates, housing inventory and the availability of financing. A downturn in any of these reduces demand for its products.
  • Concentration of sales in a few large customers — The filing discloses that net sales to The Home Depot were $3.0 billion in 2024, approximately 38 percent of consolidated net sales, and warns that the loss of, or a substantial reduction in orders from, a significant customer — or the end of the exclusive BEHR retail arrangement — would have a material adverse effect on the Decorative Architectural Products segment and on the company as a whole.
  • Raw material cost volatility — Results depend on the cost and availability of raw materials including brass, copper, resins, titanium dioxide and zinc. The company notes it may not be able to pass cost increases through to customers in a timely way, or at all, which compresses margins.
  • Supplier dependence and supply chain disruption — The company relies on third-party suppliers, in some cases single sources, and cites geopolitical events, labour shortages and severe weather among the causes of supply chain disruption that could interrupt production or delivery.
  • International operations, trade policy and currency — With part of its business outside North America, the company is exposed to changes in trade relations and tariffs, local policy and regulation, and fluctuations in the euro, renminbi, Canadian dollar, pound sterling and Mexican peso, which affect both reported revenue and costs.
  • Competition, including private label and low-cost imports — The company describes significant competition on product features, innovation, quality, customer service and price, from established branded rivals, foreign low-cost manufacturers, retailers' own private label lines and e-commerce entrants that make prices easy to compare.
  • Cybersecurity and information systems — The company reports reliance on information systems and exposure to cyber attacks, including ransomware, that could interrupt the business, cause loss of data and damage its reputation, as well as risk from system failures and complex system implementations.
  • Product liability, recalls and regulation — Masco faces product liability claims, class actions and regulatory proceedings, and the possibility of product recalls, with insurance that may not cover every exposure. It also lists compliance burdens across advertising, anti-corruption, environmental, data privacy, employment, product safety, tax and trade rules, and notes that new regulation may force product redesign or manufacturing changes.

顧客集中度

主要顧客が売上高の38%を占める

The 10-K states that 2024 net sales to The Home Depot were $3.0 billion, approximately 38 percent of consolidated net sales; no other customer reaches 10 percent, with Ferguson and Lowe's each below that threshold. The relationship is deeper than the number suggests, because BEHR paint is sold in North America under an exclusive retail arrangement with that one retailer. The figure given here is a single customer, not a top-five group.

強気材料

Buyers argue that Masco sells small, repeatable, brand-led items into an enormous installed base of homes: paint, taps and handles are bought again and again regardless of how many new houses are built, and the buyer usually asks for a name rather than a specification. They point to the two-segment shape after the Kichler divestiture as a simpler, more focused company, to leading sales positions in plumbing in North America and Europe, and to the BEHR exclusive at the largest home-improvement retailer as a distribution position competitors cannot simply buy. They also argue that raw material costs — brass, copper, resins, titanium dioxide — move both ways, so the margin pressure of an expensive-input year can reverse, and that the repair-and-remodel skew makes the business less exposed to the housing-starts cycle than its Building Products label suggests.

弱気材料

Sellers fear the customer file above all: with approximately 38 percent of 2024 net sales going to one retailer and the BEHR brand tied to it by an exclusive arrangement, pricing, shelf space and inventory decisions sit largely on the other side of the table, and the company itself says losing that customer would be materially adverse. They point to 2024 as evidence that growth is not automatic — consolidated net sales fell 2 percent to $7,828 million, with the decorative segment down 5 percent on lower net selling prices and lower builders' hardware volume as well as the Kichler divestiture. Beyond that, they fear a demand base tied to interest rates and consumer confidence, competition from Sherwin-Williams, PPG and Benjamin Moore in coatings and Kohler, Moen, American Standard and Grohe in plumbing, retailers' own private label lines taking the value end of the shelf, low-cost imports and tariff exposure on an international footprint, and margins that depend on passing commodity costs through to customers who are large enough to resist.

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

P/E: 29.8Score: 67Market cap: $80.79B

Sherwin-Williams sells paints, primers, stains and waterproofing products — including the Valspar, Minwax, Thompson's Water Seal and Purdy lines — to the same do-it-yourself and professional painters that Masco's Behr and Kilz brands target in North America.

P/E: 19.1Score: 72Market cap: $12.80B

RPM's Rust-Oleum and Zinsser brands sit on the same home-centre shelves as Behr and Kilz, competing for the consumer's spending on primers, stains, sealers and speciality coatings.

Fortune Brands Innovations, Inc.FBIN

Fortune Brands' Moen, Rohl and Riobel faucets fight Delta, Brizo and Peerless for the same North American kitchen and bath buyers, both in the big-box aisles and with plumbing wholesalers serving new construction.

Kohler Co.Not tracked

Kohler is the other large American maker of faucets, showers, bathing units and shower enclosures, sold to the same homeowners, builders and remodelling contractors; it is privately held and has no listed shares.

LIXIL Group Corporation (株式会社LIXILグループ)5938

LIXIL's Grohe and American Standard brands compete with Masco's Hansgrohe, Axor and Delta lines for the same faucet and bathroom fixture business in Europe, Asia and the Americas.

Zurn Elkay Water Solutions CorporationZWS

Zurn Elkay supplies faucets, sinks, flush valves and water-delivery fittings to the commercial and institutional buildings channel that Masco's plumbing brands also serve.

貸借対照表と流動性

売上高

$7.68B

直近12か月(2026/3/31まで)

純利益

$837M

直近12か月(2026/3/31まで)

フリーキャッシュフロー

$866M

自己資本合計

$-185M

負債合計

$5.13B

流動比率

1.75

利払い倍率

12.65

負債/EBITDA

2.27

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$66.03

現在株価

$67.40

安全マージン

-2.1%

適正価値レンジ

$52.09 - $79.98

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$80.33
ディスカウンテッド・キャッシュフロー(DCF):$65.48
利益倍率(P/E):$65.21
グレアムの成長公式:$32.24
収益力価値(EPV):$46.77
正当化されたP/B:$28.40
配当割引モデル(ゴードン):$17.75
P/FFO(運用から生まれる資金):$75.98
中間サイクル利益:$122.09
売上高倍率:$108.90
アナリスト・コンセンサス:買い (12B / 13H / 1S)
直近の決算サプライズ:+23.02%

バリュエーション指標

P/E レシオ

16.68

ROE

-437.8%

P/B レシオ

-

P/FCF

14.42

粗利益率

35.4%

ROIC

28.2%

収益性レーダー

価値創造(経済的モート)

ROIC

28.2%

WACC

9.7%

ROIC − WACC

+18.6 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(19)

  • EPS shows upward trend
  • EPS CAGR 7.67%
  • Price CAGR 8.04%
  • ROIC 28.2%
  • Gross Margin 35.4%
  • P/FCF 14.42
  • Operating Margin 16.6%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 279.8%
  • Earnings Surprise avg 9.0%
  • Earnings Quality (OCF/NI) 1.32
  • Share Dilution -4.0%
  • Net Margin Trend 10.9% vs 10.3%
  • Piotroski F-Score 6/9

不合格(4)

  • Low reliance on intangibles
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y 1.0%
  • Analyst Consensus 46% Buy

データなし(5)

  • P/B Ratio NaN
  • Dividend Payout NaN%
  • Debt/Equity ratio
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.32

高品質:利益はキャッシュに裏付けられている

株式希薄化

-4.0%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Jonathon J. NudiPresident, CEO & Director55
Mr. Richard J. WestenbergVP, CFO & Treasurer51
Mr. Kenneth G. Cole J.D.VP, General Counsel & Secretary59
Renee BenedictVice President of Investor Relations & Corporate FP&A-
Ms. Sue SaboDirector of Corporate Communications-
Mr. Zack GordonVice President of Strategy, Corporate Development & Transformation-
Mr. Brad HiranagaChief Marketing Officer-
Ms. Jennifer A. StoneVP & Chief Human Resource Officer53
Ms. Jill D. EhnesPresident of Delta Faucet Company & North America Plumbing-
Mr. Steven NikolopoulosVP & Chief Procurement Officer-

監査リスク

9

取締役会リスク

4

報酬リスク

7

株主権利リスク

7

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-10

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-29

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-29

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for MAS, sourced from Markets Gazette.

No recent news for MAS.