返回排名列表

Core & Main Inc (CNM)

合理估值
IndustrialsIndustrial DistributionUnited States

基本面

81

价格

$41.51

市值

$7.82B

第一部分 · 这家公司值多少

概览

Core & Main is a specialty distributor of water, wastewater, storm drainage and fire protection products and related services in the United States and Canada. It does not manufacture: it buys pipe, valves, fittings, hydrants, water meters, drainage and fire-sprinkler products from manufacturers and resells them, with local inventory, technical advice and fabrication services, through a network of over 370 branches. Its customers are municipalities and private water utilities on one side and professional contractors on the other, working on municipal, non-residential and residential projects. The products are used both to build new water and fire-protection infrastructure and to maintain, repair and replace the existing network. In fiscal 2025 (the year ended 1 February 2026) net sales were $7,647 million and net income $462 million.

盈利方式

Revenue is the resale of third-party products at a spread over cost: Core & Main earns a gross margin between what it pays manufacturers and what it charges contractors and municipalities. In fiscal 2025 net sales of $7,647 million produced $2,059 million of gross profit, roughly 27 cents of every sales dollar, and $931 million of Adjusted EBITDA. Sales are largely transactional and quoted job by job rather than contracted in multi-year subscriptions, so revenue moves with construction volumes and with the price of the commodities it distributes; management explicitly tracks 'average daily net sales' because the fiscal calendar can add or drop a selling week. Growth comes from volume, from price on the underlying products, and from buying other distributors: the company closed two acquisitions and opened ten new branches in fiscal 2025.

分部营收

Pipes, valves & fittings67%

The core of the catalogue: pipe, valves, hydrants, fittings and related accessories that carry drinking water and sewage underground, sold to municipal water systems and to the contractors that install them.

Storm drainage products16%

Corrugated pipe, catch basins, retention systems, geosynthetics and erosion-control products used to manage rainwater on construction sites and in public works.

Meter products9%

Water meters and the metering technology around them, including automated and advanced metering infrastructure, sold mainly to municipalities and private water utilities that bill consumption.

Fire protection products8%

Sprinkler pipe, fittings, heads and related fabrication services for fire-suppression systems inside commercial and residential buildings, sold to fire-protection contractors.

护城河

规模效应 · 狭窄

The advantage is density and breadth, not a patent or a brand. With over 370 branches Core & Main can hold local inventory of heavy, bulky, low-value-per-pound items that are expensive to ship far, and a contractor who needs a fitting the same morning will buy from whoever has it two towns away. Scale also buys purchasing power: the top ten suppliers account for about 45% of product expenditures, and the largest single one about 7%, so the company is a meaningful customer to its vendors without depending on any of them. The limits are real, and the company states them itself: its markets are fragmented and competitive, products are largely commoditised, and nothing stops a municipality from bidding a job out to a regional rival. That is why the advantage reads as narrow rather than wide.

需求驱动因素

中度周期性

Demand splits into two halves that behave differently. Municipal work was 44% of fiscal 2025 net sales: water mains break, meters age out and treatment plants must meet regulation regardless of the economy, and that spending follows public budgets and multi-year appropriations rather than the business cycle. The other 56% — non-residential 38%, residential 18% — is construction demand, which the company itself calls volatile and subject to cyclical pressures and which turns with housing starts, commercial project starts and interest rates. On top of volume sits the price of the commodities distributed: when pipe prices fall, revenue falls even if the same tonnage moves. The blend is a business that bends in a downturn but does not stop, because the repair-and-replacement half keeps working.

主要风险

  • Dependence on cyclical construction markets — The company states that its business is largely dependent on activity in the U.S. residential and non-residential construction markets, which are volatile and subject to cyclical market pressures. Together those two end markets were 56% of fiscal 2025 net sales.
  • Municipal budgets and federal appropriations — Many customers draw funding from federal, state and local bodies. Reduced federal funding and corresponding reductions in federal fund appropriations may adversely affect them, and therefore the orders they place.
  • Product cost swings in both directions — An increase in product costs not offset by an increase in its own prices, or an inability to hold price levels in an environment of declining product costs, could have a material adverse effect. A distributor is squeezed by falling prices as well as by rising ones.
  • Tariffs on imported products — The company flags possible price volatility associated with the implementation or rescission of tariffs or other restrictions placed on foreign imports by the United States.
  • Fragmented, competitive markets — The markets in which it operates are described as fragmented and competitive; any failure to compete with national, regional or local competitors could have a material adverse effect on the business.
  • Acquisition and integration risk — Growth relies partly on acquiring other distributors, and the filing lists risks involved with acquisitions and other strategic transactions, including integration. Related to this is the risk of impairment of goodwill and other assets carried from past deals.
  • Debt, interest rates and credit ratings — Item 1A includes restrictions imposed by the company's indebtedness, exposure to interest rate movements, the effect of changes in its credit ratings and its ability to generate enough cash to service its obligations.
  • IT systems and cybersecurity — Failures of information technology systems or cybersecurity incidents could disrupt order processing, inventory management and the collection of accounts receivable, and could create liability under data security laws.

客户集中度

主要客户占营收的12%

Concentration is remarkably low. The 10-K states that the top 50 customers represented approximately 12% of net sales in fiscal 2025 and that the largest single customer accounted for approximately 1%. Revenue is spread across thousands of municipalities and contractors buying job by job, so no single loss is material; the flip side is that the company has little contractual visibility and must win the next order every time. Supplier concentration is the higher of the two: the top ten suppliers were about 45% of product expenditures and the largest about 7%.

看多理由

Buyers argue that American water infrastructure is old and has to be replaced whatever the economy does, and that the municipal half of the business — 44% of fiscal 2025 sales — is the closest thing to recurring demand a construction-linked distributor can have. They point to a fragmented industry in which a company with over 370 branches can keep buying smaller local distributors at prices below its own multiple, a playbook it repeated in fiscal 2025 with two acquisitions and ten new branches. They add that the fastest-growing product lines — fusible high-density polyethylene, treatment plant solutions and geosynthetics — grew average daily sales at double digits and carry more engineering content than plain pipe, and that customer concentration of about 1% for the largest account means no single customer can damage the business.

看空理由

Sellers fear that this is a commodity distributor with thin differentiation whose earnings depend on two things it does not control: construction volumes and the price of pipe. Fiscal 2025 showed the mechanism — net sales up 2.8% to $7,647 million while Adjusted EBITDA was essentially flat at $931 million, up 0.1%, so growth arrived without operating leverage. The company's own risk factors say it can be squeezed both when product costs rise faster than its prices and when costs fall and it cannot hold price. Its markets are described as fragmented and competitive, which means a local rival can undercut a bid at any time. Municipal demand is not free of risk either: it depends on federal, state and local funding that can be cut. And because growth leans on acquisitions financed with debt, sellers point to the integration risk, the goodwill carried on the balance sheet and the sensitivity to interest rates and credit ratings that the filing itself lists.

Generated on 2026年9月18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18日 with claude-haiku-4-5 — shared with all users

P/E: 24.4Score: 59Market cap: $43.97B

Ferguson's Waterworks business is the only other distributor competing with Core & Main on a nationwide basis, selling the same pipe, valves, fittings, hydrants and meters to the same municipalities and underground contractors across the United States.

Fortiline Waterworks (Reece Group)Not tracked

Fortiline, the waterworks arm of Australia's Reece Group, is the second-largest US distributor of underground water, sewer and storm products and fights Core & Main branch by branch for contractor and municipal accounts in the East and South.

Winsupply Inc.Not tracked

Winsupply's locally owned waterworks and pipe-valve-fitting branches serve the same municipal and site-work contractors, competing on local relationships and same-day availability rather than national scale.

Consolidated Pipe & Supply Company, Inc.Not tracked

This privately held Alabama-based distributor stocks the same waterworks and fire-protection pipe, valves and fittings and bids against Core & Main on municipal and utility projects across the Southeast.

SiteOne Landscape Supply, Inc.SITE

SiteOne overlaps with Core & Main on irrigation, drainage and erosion-control products sold to landscape and site-development contractors, the adjacent line Core & Main has been buying its way into.

资产负债表与流动性

营收

$7.70B

最近12个月(截至2026/8/2)

净利润

$459M

最近12个月(截至2026/8/2)

自由现金流

$604M

股东权益合计

$2.00B

负债合计

$4.01B

流动比率

2.47

利息覆盖率

6.29

债务/EBITDA

3.01

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$53.03

当前价格

$41.51

安全边际

+21.7%

公允价值区间

$34.47 - $71.59

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$55.29
现金流折现法(DCF):数据不足,无法计算
市盈率法(P/E):$33.12
格雷厄姆成长公式:$125.10
盈利能力价值(EPV):$31.65
合理市净率(P/B):$29.34
股息折现模型(戈登模型):数据不足,无法计算
P/FFO(运营资金):数据不足,无法计算
周期中段收益:数据不足,无法计算
市销率法(P/S):$113.22
分析师共识:买入 (11B / 7H / 1S)
最近财报超预期:+0.67%

估值指标

市盈率(P/E)

17.07

ROE

22.1%

市净率(P/B)

3.77

P/FCF

12.18

毛利率

27.0%

ROIC

10.6%

盈利能力雷达图

价值创造(经济护城河)

ROIC

10.6%

WACC

8.0%

ROIC − WACC

+2.6 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(22)

  • EPS shows upward trend
  • EPS CAGR 43.16%
  • Price CAGR 6.01%
  • ROIC 10.6%
  • P/FCF 12.18
  • Debt/Equity ratio
  • Operating Margin 9.6%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 22.8%
  • Revenue Growth 5Y 16.0%
  • Analyst Consensus 58% Buy
  • Earnings Surprise avg 13.3%
  • PEG Ratio 0.27
  • Earnings Quality (OCF/NI) 1.49
  • Share Dilution -1.1%
  • Net Margin Trend 6.0% vs 5.6%
  • Piotroski F-Score 8/9

未通过(5)

  • Gross Margin 27.0%
  • P/B Ratio 3.77
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Unknown)

不可用(1)

  • Dividend Payout NaN%

Piotroski F-评分

8/9

财务状况强健

score
criteria

盈利质量

1.49

高质量:盈利有现金流支撑

股权稀释

-1.1%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
Mr. Mark R. Witkowski CPACEO & Director50
Mr. Bradford A. CowlesPresident54
Mr. Michael G. HuebertPresident51
Ms. Robyn L. BradburyChief Financial Officer42
Mr. John W. StephensChief Accounting Officer & VP-
Mr. Landon AlthoffVice President of Investor Relations-
Ms. Jackie M. BurkhardtGeneral Counsel, Chief Compliance Officer & Secretary39
Mr. Jeffrey D. GilesExecutive Vice President of Corporate Development-
Ms. Carla D. HarperSenior Vice President of Human Resources47
Glenn FloydDirector of Investor Relations & Treasury-

审计风险

2

董事会风险

5

薪酬风险

4

股东权利风险

8

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-03-24

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-09-09

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-09-09

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for CNM, sourced from Markets Gazette.

  • 6/10/2026NEUTRAL
    Core & Main Q1 2026 Earnings Call Transcript

    Core & Main Inc. (CNM) released its Q1 2026 earnings call transcript on June 10, 2026. The transcript provides detailed insights into the company's financial performance, operational strategies, and future outlook. While specific financial figures and forward-looking statements are contained within the transcript, the release of the transcript itself is an informational event. Investors and analysts will review the content for potential signals regarding revenue growth, profitability, market conditions, and management's expectations. The market's reaction will depend on the substance of the information disclosed within the transcript.

  • 3/24/2026NEUTRAL
    Core & Main, Concentrix And 3 Stocks To Watch Heading Into Tuesday

    US stock futures are indicating a lower open for Tuesday's trading session. Investors are closely monitoring several individual stocks for potential catalysts. Core & Main Inc. (CNM) and Concentrix Corporation (CNXC) are set to release their latest earnings reports, which could significantly impact their respective share prices. SL Industries Inc. (SLDE) has announced a share buyback program, a move often viewed positively by the market as it can reduce outstanding shares and potentially boost earnings per share. Other stocks to watch include SolarEdge Technologies Inc. (SEDG), Applied Optoelectronics Inc. (AAOI), and GameStop Corp. (GME).

  • 3/20/2026NEUTRAL
    Top Wall Street Forecasters Revamp Core & Main Expectations Ahead Of Q4 Earnings

    Core & Main, Inc. (NYSE: CNM) is set to report its fourth-quarter earnings on March 24th. Wall Street analysts are forecasting earnings per share of $0.42 and revenues of $1.6 million. The stock experienced a minor dip of 0.4% in anticipation of the report. Recent analyst ratings show mixed sentiment, with downgrades from B of A Securities to Underperform and upgrades from RBC Capital to Outperform, while Barclays maintained an Equal-Weight rating. Investors will be closely watching the earnings release for confirmation of analyst expectations and any forward-looking guidance.

via Markets Gazette