Profile
NWPX CRS ATI MLI ESAB WOR
Company Name Northwest Pipe Company Carpenter Technology Corporation ATI Inc. Mueller Industries, Inc. ESAB Corporation Worthington Industries, Inc.
Sector Industrials Industrials Industrials Industrials Industrials Industrials
Industry Manufacturing - Metal Fabrication Manufacturing - Metal Fabrication Manufacturing - Metal Fabrication Manufacturing - Metal Fabrication Manufacturing - Metal Fabrication Manufacturing - Metal Fabrication
Market Cap $381.29M $13.92B $11.66B $8.77B $7.52B $3.28B
Employees 1.36K 4.60K 7.80K 5.17K 8.00K 6.00K
CEO Mr. Scott J. Montross Tony R. Thene CPA Ms. Kimberly A. Fields Gregory L. Christopher Shyam P. Kambeyanda Joseph B. Hayek
Ratings
NWPX CRS ATI MLI ESAB WOR
Quant Rating Score 4 3 3 4 3 3
Quant Rating Buy Neutral Neutral Buy Neutral Neutral
Trading
NWPX CRS ATI MLI ESAB WOR
Last Close $42.78 $279.58 $86.85 $82.64 $125.45 $65.35
High 52 $57.6 $279.58 $86.85 $95.34 $135.08 $65.75
Low 52 $32.48 $104.79 $41.97 $55.73 $91.98 $38.2
Price vs. 52 Week High -25.73 % 0 % 0 % -13.32 % -7.13 % -0.61 %
Price vs. 52 Week Low 31.71 % 166.8 % 106.93 % 48.29 % 36.39 % 71.07 %
Total Return
NWPX CRS ATI MLI ESAB WOR
1 Month Return 7.43 % 13.37 % 4.66 % 6.1 % 0.83 % 9.67 %
3 Month Return 7.79 % 84.35 % 101.98 % 17.05 % 17.12 % 40.66 %
6 Month Return -9.08 % 55.21 % 54.79 % 2.35 % 6.38 % 64.32 %
9 Month Return -2.77 % 74.86 % 33.43 % 13.77 % 21.62 % 56.15 %
YTD Return -11.36 % 64.74 % 57.79 % 4.13 % 4.59 % 62.93 %
1 Year Return 28.7 % 162.42 % 51.15 % 45.42 % 34.57 % 41.43 %
3 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
5 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
Dividends
NWPX CRS ATI MLI ESAB WOR
Dividend Yield Percentage (TTM) - 0.29 % - 1.14 % 0.19 % 1.03 %
Dividend Paid and Capex Coverage Ration (TTM) 4.32 % 2.14 % 2.92 % 3.36 % 4.96 % 2.94 %
Dividend Per Share (TTM) - 0.8 % - 0.9 % 0.24 % 0.68 %
Payout Ratio (TTM) - 11.26 % - 15.08 % 6.69 % 35.3 %
Profitability
NWPX CRS ATI MLI ESAB WOR
Gross Profit Margin TTM 19.1 % 25.64 % 20.98 % 27.44 % 37.74 % 27.65 %
Return on Assets TTM 5.66 % 10.65 % 7.69 % 19.31 % 6.46 % 5.67 %
Return on Equity TTM 8.99 % 21.09 % 23.21 % 23.4 % 15.08 % 10.41 %
Return on Capital Employed TTM 8.71 % 17.11 % 15.73 % 28.59 % 12.73 % 1.56 %
Net Income Per EBT TTM 82.15 % 84.79 % 76.34 % 75.16 % 71.26 % 74.57 %
EBT Per Ebit TTM 88.86 % 84.57 % 82.06 % 104.65 % 84.64 % 552.73 %
EBIT Per Revenue TTM 9.11 % 17.09 % 14.26 % 20.24 % 16.54 % 2.02 %
Cash Flow To Debt Ratio TTM 66.76 % 50.06 % 26.73 % 1779.81 % 29.92 % 64.33 %
Receivables Turnover TTM 3 4.84 4.89 7.09 - -
Payables Turnover TTM 16.24 8.4 6.26 12.72 4.86 8.09
Inventory Turnover TTM 4.97 2.63 2.52 5.9 3.77 4.93
Fixed Asset Turnover TTM 208.94 % 218.4 % 249.63 % 715.35 % 693.03 % 393.88 %
Asset Turnover TTM 85.09 % 86.86 % 86.1 % 121.29 % 64.71 % 68.06 %
Operating Cash Flow Per Share TTM 8.66 7.01 3.88 5.25 5.72 4.26
Free Cash Flow Per Share TTM 6.65 4.54 2.55 4.53 4.87 3.5
Cash Per Share TTM 53.21 % 301.79 % 364.88 % 783.18 % 481.43 % 507.74 %
Operating Cash Flow Sales Ratio TTM 17.36 % 12.05 % 11.34 % 14.95 % 12.69 % 18.18 %
Free Cash Flow Operating Cash Flow Ratio TTM 76.86 % 64.75 % 65.75 % 86.28 % 85.08 % 82.12 %
Cash Flow Coverage Ratios TTM 66.76 % 50.06 % 26.73 % 1779.81 % 29.92 % 64.33 %
Price To Free Cash Flows Ratio TTM 5.77 61.09 35.05 17.36 25.53 19.05
Price To Operating Cash Flows Ratio TTM 4.46 39.89 21.3 15.1 21.68 15.44
Price Cash Flow Ratio TTM 4.46 39.89 21.3 15.1 21.68 15.44
Income Statement (TTM)
NWPX CRS ATI MLI ESAB WOR
Revenue $0.49B $2.76B $4.36B $3.77B $2.74B $1.15B
Gross Profit $0.1B $0.58B $0.9B $1.04B $1.04B $0.32B
Gross Profit Ratio 19.37% 21.17% 20.59% 27.71% 37.85% 27.65%
EBITDA $0.07B $0.4B $0.61B $0.87B $0.5B $0.09B
Net Income $0.03B $0.19B $0.37B $0.6B $0.26B $0.1B
EPS Diluted 3.4 3.7 2.55 5.32 4.31 1.92
Balance Sheet (MRQ)
NWPX CRS ATI MLI ESAB WOR
Long Term Debt $0.04B $0.73B $1.71B $0.02B $1.13B $0.32B
Total Liabilities $0.22B $1.66B $3.28B $0.49B $2.23B $0.76B
Total Equity $0.37B $1.63B $1.96B $2.8B $1.81B $0.94B
Total Investments $0B $0.02B $0B $0.11B $0B $0.13B
Total Debt $0.13B $0.74B $1.9B $0.03B $1.16B $0.33B
Total Assets $0.59B $3.29B $5.23B $3.29B $4.03B $1.7B
Cash Flow Statement (TTM)
NWPX CRS ATI MLI ESAB WOR
Net Income $0.03B $0.19B $0.38B $0.62B $0.27B $0.1B
Inventory $0B $0B $-0.12B $0B $-0.02B $0.01B
Dividends Paid $0B $-0.04B $0B $-0.09B $-0.02B $-0.03B
Operating Cash Flow $0.06B $0.27B $0.41B $0.65B $0.36B $0.21B
Capital Expenditure $-0.02B $-0.1B $-0.24B $-0.08B $-0.05B $-0.05B
Related Stocks
Ticker Name Price
ALPP Alpine 4 Holdings, Inc. 0.0001
AP Ampco-Pittsburgh Corporation 2.9
AP-WT Ampco-Pittsburgh Corporation 0.0238
ARNC Arconic Corporation 29.99
ATI Allegheny Technologies Incorporated 86.85
AZZ AZZ Inc. 99.62
CMPO CompoSecure, Inc. 14.85
CMPOV CompoSecure, Inc. Class A Common Stock Ex-distribution When-Issued 13
CMPOW CompoSecure, Inc. 6.97
CRS Carpenter Technology Corporation 279.58
ESAB ESAB Corporation 125.45
GIFI Gulf Island Fabrication, Inc. 6.8
HAYN Haynes International, Inc. 60.99
HIHO Highway Holdings Limited 1.63
IIIN Insteel Industries, Inc. 39.23
LNKS Linkers Industries Limited 0.513
MEC Mayville Engineering Company, Inc. 16.8
MLI Mueller Industries, Inc. 82.64
MTEN Mingteng International Corporation Inc. 9.8
PRLB Proto Labs, Inc. 41.17
ETFs With Exposure to NWPX
Ticker ETF Name Weight Percentage Price
IWM iShares Russell 2000 ETF 0.01599 223.08
VTI Vanguard Total Stock Market Index Fund 0 308.03
ITOT iShares Core S&P Total U.S. Stock Market ETF 0.00099 136.82
IWN iShares Russell 2000 Value ETF 0.03287 164.95
IWV iShares Russell 3000 ETF 0.00105 355.94
IWO iShares Russell 2000 Growth ETF 0.0049 292.05
PRFZ Invesco FTSE RAFI US 1500 Small-Mid ETF 0.034 42.085
VXF Vanguard Extended Market Index Fund 0.00559 197.5
HDG ProShares Hedge Replication ETF 0.00217186 49.8565
UWM ProShares Ultra Russell2000 0.0122168 40.22
AIRR First Trust RBA American Industrial RenaissanceTM ETF 0.05 84.32
VTHR Vanguard Russell 3000 Index Fund 0.00067 276.285
IWC iShares Micro-Cap ETF 0.11133 133.14
URTY ProShares UltraPro Russell2000 0.00998941 43.37
VTWV Vanguard Russell 2000 Value Index Fund 0.02636 145.53
EES WisdomTree U.S. SmallCap Earnings Fund 0.0003049 53.05
CGW Invesco S&P Global Water Index ETF 0.16 63
FDM First Trust Dow Jones Select MicroCap Index Fund 0.69 74.2984
GSSC Goldman Sachs ActiveBeta U.S. Small Cap Equity ETF 0.06 70.645
ISMD Inspire Small/Mid Cap Impact ETF 0.194804 37.1
OMFS Invesco Russell 2000 Dynamic Multifactor ETF 0.026 41.2298
PAVE Global X U.S. Infrastructure Development ETF 0.25 44.8
PHO Invesco Water Resources ETF 0.128 71.47
PSC Principal U.S. Small-Cap Multi-Factor ETF 0.00034012 54.44
SMLV SPDR SSGA US Small Cap Low Volatility Index ETF 0.129409 129.559
SQLV Royce Quant Small-Cap Quality Value ETF 0.31 41.6143
VTWG Vanguard Russell 2000 Growth Index Fund 0.00457 213.24
VTWO Vanguard Russell 2000 Index Fund 0.01482 90.18
DWMC AdvisorShares Dorsey Wright Micro-Cap ETF 0.47 30.95
XAW.TO iShares Core MSCI All Country World ex Canada Index ETF 0 46.43
XUU.TO iShares Core S&P U.S. Total Market Index ETF 0 62.4
XUH.TO iShares Core S&P U.S. Total Market Index ETF (CAD-Hedged) 0 50.61
XTR.TO iShares Diversified Monthly Income ETF 0 11.37
CWW.TO iShares Global Water Index ETF 0.17 62.55
XSU.TO iShares U.S. Small Cap Index ETF (CAD-Hedged) 0.02 42.29
PZW.TO Invesco FTSE RAFI Global Small-Mid ETF 0.017 37.61
VITNX Vanguard Institutional Total Stock Market Index Fund Institutional Shares 0.00058 104.8
VITPX Vanguard Institutional Total Stock Market Index Fund Institutional Plus Shares 0 104.79
VQNPX Vanguard Growth and Income Fund 0 66.99
VGIAX Vanguard Quantitative Funds - Vanguard Growth and Income Fund 0 109.3
VBAIX Vanguard Balanced Index Fund Institutional Shares 0 50.17
VBIAX Vanguard Balanced Index Fund Admiral Shares 0 50.16
VBINX Vanguard Balanced Index Fund Investor Shares 0 50.17
FSMD Fidelity Small-Mid Factor ETF 0.07 42.5
IFRA iShares U.S. Infrastructure ETF 0.5 50.55
RYLD Global X Russell 2000 Covered Call ETF 0 15
AVUV Avantis U.S. Small Cap Value ETF 0.05 95.01
AVUS Avantis U.S. Equity ETF 0 102.53
PQSV PGIM ETF Trust - PGIM QMA Strategic Alpha Small-Cap Value ETF 0.1 66.2468
XBAL.TO iShares Core Balanced ETF Portfolio 0 31.16
XCNS.TO iShares Core Conservative Balanced ETF Portfolio 0 24.07
XEQT.TO iShares Core Equity ETF Portfolio 0 35.8
XGRO.TO iShares Core Growth ETF Portfolio 0 31.96
XINC.TO iShares Core Income Balanced ETF Portfolio 0 20.69
DFAU Dimensional US Core Equity Market ETF 0.000008307 42.97
AQWA Global X Clean Water ETF 0.21 19.23
DFUS Dimensional U.S. Equity ETF 0.000003913 67.95
DFAT Dimensional U.S. Targeted Value ETF 0.000269619 56.35
DFAS Dimensional U.S. Small Cap ETF 0.000115641 65.87
DFAC Dimensional U.S. Core Equity 2 ETF 0.0000261265 36.52
IQQQ.DE iShares Global Water UCITS ETF USD (Dist) 0.16 62.79
VTSAX Vanguard Total Stock Market Index Fund 0 150.01
NTKI Nationwide Russell 2000 Risk-Managed Income ETF 0.01 19.0104
INFR.MI iShares Global Infrastructure UCITS ETF 0.63 29.46
VIEIX Vanguard Extended Market Index Fund Institutional Shares 0.00559 149.82
VITSX Vanguard Total Stock Market Index Fund 0 150.04
DFSV Dimensional US Small Cap Value ETF 0.000442456 30.86
DFUV Dimensional US Marketwide Value ETF 0.0000187407 43.19
SPXS.L Invesco S&P 500 UCITS ETF 0.01 1237.88
IH2O.L iShares Global Water UCITS ETF USD (Dist) 0.16 5420
INFR.L iShares Global Infrastructure UCITS ETF 0.64 2541.5
DFSU Dimensional US Sustainability Core 1 ETF 0.0000084771 39.96
SWTSX Schwab Total Stock Market Index Fd Select Shs a Series of Schwab Capit 0.000651384 106.14
VEXAX Vanguard Extended Market Index Fd Admiral Shs 0.00559 149.83
SWSSX Schwab Small-Cap Index Fund-Select Shares 0.0133707 36.29
AVSC Avantis U.S. Small Cap Equity ETF 0.05 54.025
DFQTX DFA U.S. Core Equity 2 Portfolio 0 40.91
KCAL Subversive Food Security ETF 4.33 22.87
DCOR Dimensional ETF Trust 0.0000143662 68.05
VEMPX Vanguard Extended Market Index InstlPlus 0.00559 369.73
VSMPX Vanguard Total Stock Mkt Idx Instl Pls 0 281.45
QSML WisdomTree U.S. SmallCap Quality Growth Fund 0.0004982 27.1847
EHLS Even Herd Long Short ETF 0.19 22.0613
RSSL Global X Funds 0.02 87.32
DXUV Dimensional ETF Trust 0.0000013923 55.61
Unlock