{ "ticker": "SHW", "name": "Sherwin Williams Co", "legal_name": "SHERWIN WILLIAMS CO", "cik": "0000089800", "exchange": "NYSE", "sic": "5200", "industry": "Retail-Building Materials, Hardware, Garden Supply", "state": "OH", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 337.06, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 81824062376.06, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 337.06, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 242758151.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000089800-26-000049 (242,758,151 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/shw-20260630.htm", "period_end": "2026-06-30", "accession": "0000089800-26-000049", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-06-30", "share_count_age_days_at_price_date": 115, "warning": null, "computed": "337.06 (price 2026-10-23) / 1 x 242,758,151 (shares at 2026-06-30) = 81,824,062,376" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 45.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 23.57, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.73, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "3.55 -> 10.02 (+183%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 33.6, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 21.23, product 714.1", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 337.06, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 23574300000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24290297, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 6999200000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24340000, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 9627000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24366909, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 8327300000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24417619, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3854700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24499615, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 1132703000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "period": "2016-12-31", "accession": "0000089800-19-000004", "fact_id": 20686345, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1727900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "period": "2017-12-31", "accession": "0000089800-20-000005", "fact_id": 20693108, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1108700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "period": "2018-12-31", "accession": "0000089800-21-000010", "fact_id": 20699662, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1541300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "period": "2019-12-31", "accession": "0000089800-22-000007", "fact_id": 20706091, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2030400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20712592, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1864400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20719273, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2020100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20726445, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2388800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20733490, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2681400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20740099, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/SHW/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 13 of 20 years)", "note": "XBRL dividends-per-share facts cover 13 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 2.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980014000045/", "period": "2013-12-31", "accession": "0000089800-14-000045", "fact_id": 20886028, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 2.2, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980017000005/", "period": "2014-12-31", "accession": "0000089800-17-000005", "fact_id": 20889105, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 2.68, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980018000004/", "period": "2015-12-31", "accession": "0000089800-18-000004", "fact_id": 20890932, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 3.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "period": "2016-12-31", "accession": "0000089800-19-000004", "fact_id": 20892758, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 3.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "period": "2017-12-31", "accession": "0000089800-20-000005", "fact_id": 20894553, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 3.44, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "period": "2018-12-31", "accession": "0000089800-21-000010", "fact_id": 20896267, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.5067, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "period": "2019-12-31", "accession": "0000089800-22-000007", "fact_id": 20897915, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.7867, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20899537, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 2.2, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20901110, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 2.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20902765, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 2.42, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20904429, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 2.86, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20906064, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 3.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24310184, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.9233, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980017000005/", "period": "2014-12-31", "accession": "0000089800-17-000005", "fact_id": 20757268, "verified": "unverified", "note": "as reported 8.77, split factor 3", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 3.7167, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980018000004/", "period": "2015-12-31", "accession": "0000089800-18-000004", "fact_id": 20761694, "verified": "unverified", "note": "as reported 11.15, split factor 3", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 3.9967, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "period": "2016-12-31", "accession": "0000089800-19-000004", "fact_id": 20765876, "verified": "unverified", "note": "as reported 11.99, split factor 3", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 9.25, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20798390, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 10.55, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20804304, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 10.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24298934, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 242758151.0, "kind": "current", "source": "SEC cover page 10-Q 0000089800-26-000049 (242,758,151 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/shw-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/R1.htm", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24599646, "age_days": 118, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (latest annual operating income is CY2023)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 51.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -0.7, "unit": "%", "percentile": 40.1, "points": 20.1, "max": 50 }, { "name": "6 month return", "value": 0.3, "unit": "%", "percentile": 41.9, "points": 8.4, "max": 20 }, { "name": "Price / 52-week high", "value": 0.911, "points": 13.7, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 24.8, "unit": "%", "points": 9.2, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 337.06, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.94, "unit": "bp", "points": -7.1, "max": 0 } ], "inputs": [ { "name": "Form 4 S Binns Justin T 2026-08-17", "value": 4761450.0, "shares": 13500.0, "price": 352.7, "role": "Pres", "period": "2026-08-17", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000183231626000007/" }, { "name": "Form 4 S Jorgenrud Karl J 2026-08-07", "value": 2904413.8000000003, "shares": 7886.0, "price": 368.3, "role": "Pres", "period": "2026-08-07", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000191422026000007/" } ] }, "buffett": { "score": 70.3, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 38, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "56.4% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+9.8% a year", "threshold": ">= +10%", "points": 9.8, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.7, "threshold": "<= 4", "points": 12.2, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "3 years with operating income and revenue", "threshold": ">= 20%", "points": null, "max": 10, "note": "needs at least 4 of the last 5 years" }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.91", "threshold": ">= 1.0", "points": 8.3, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "3.0%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 337.06, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 1108700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "period": "2018-12-31", "accession": "0000089800-21-000010", "fact_id": 20699662, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 3730700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "period": "2018-12-31", "accession": "0000089800-22-000007", "fact_id": 22760734, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1541300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "period": "2019-12-31", "accession": "0000089800-22-000007", "fact_id": 20706091, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 4123300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2019-12-31", "accession": "0000089800-23-000007", "fact_id": 22785819, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2030400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20712592, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 3610800000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2020-12-31", "accession": "0000089800-24-000033", "fact_id": 22810582, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1864400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20719273, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 2437200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2021-12-31", "accession": "0000089800-25-000030", "fact_id": 22836592, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2020100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20726445, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 3102100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2022-12-31", "accession": "0000089800-26-000008", "fact_id": 22864805, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2388800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20733490, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 3715800000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 22892538, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2681400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20740099, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 4051200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2024-12-31", "accession": "0000089800-26-000049", "fact_id": 22918221, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 4598300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24476015, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1132703000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "period": "2016-12-31", "accession": "0000089800-19-000004", "fact_id": 20686345, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1727900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "period": "2017-12-31", "accession": "0000089800-20-000005", "fact_id": 20693108, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1108700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "period": "2018-12-31", "accession": "0000089800-21-000010", "fact_id": 20699662, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1541300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "period": "2019-12-31", "accession": "0000089800-22-000007", "fact_id": 20706091, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2030400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20712592, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1864400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20719273, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2020100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20726445, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2388800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20733490, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2681400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20740099, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 9825700000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24428897, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 2246400000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24443856, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating cash flow FY2021", "value": 2244600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20956044, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 372000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20275868, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 1919900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20963091, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 644500000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20275869, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 3521900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20970040, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 888400000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20275870, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 3153200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20976548, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 1070000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20275871, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 3451600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24310854, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 797600000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 20275872, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 242758151.0, "kind": "current", "source": "SEC cover page 10-Q 0000089800-26-000049 (242,758,151 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/shw-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/R1.htm", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24599646, "age_days": 118, "stale": false } ] }, "lynch": { "score": 28.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 4.78, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+6.9% a year", "threshold": "12% to 35% a year", "points": 11.4, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 32.9, "threshold": "<= 25", "points": 4.8, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 3.13, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-14.4%", "threshold": ">= +10%", "points": 3.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 337.06, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 10.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24298934, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 7.36, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20781597, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 9825700000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24428897, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 2246400000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24443856, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3854700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24499615, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 293500000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24533393, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.73, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "7.36 -> 10.26", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 21.23, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 337.06, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 6999200000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24340000, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 9627000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24366909, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 1864400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "period": "2021-12-31", "accession": "0000089800-24-000033", "fact_id": 20719273, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2020100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "period": "2022-12-31", "accession": "0000089800-25-000030", "fact_id": 20726445, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2388800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2023-12-31", "accession": "0000089800-26-000008", "fact_id": 20733490, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2681400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20740099, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/SHW/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 10.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24298934, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 7.36, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "period": "2020-12-31", "accession": "0000089800-23-000007", "fact_id": 20781597, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 3854700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24499615, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 242758151.0, "kind": "current", "source": "SEC cover page 10-Q 0000089800-26-000049 (242,758,151 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/shw-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/R1.htm", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24599646, "age_days": 118, "stale": false } ] }, "piotroski": { "score": 55.6, "status": "partial: 8", "complete": false, "missing_tests": [ "8" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 23, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "9.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "3,452M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "11.3% -> 9.9%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "3,452M vs 2,568M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "34.6% -> 36.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.79 -> 0.87", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "249M -> 243M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.98 -> 0.91", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 25901700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24375591, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 3451600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24310854, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2681400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20740099, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 25901700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24375591, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 23632600000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 21928191, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 3451600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24310854, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2568500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24292792, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 9320700000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24409899, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 8176800000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 22085116, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 25901700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24375591, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 23632600000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 21928191, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 6007400000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24321690, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 5400800000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 21322617, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 6920300000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24348651, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 6808700000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 21595509, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-06-30", "value": 242758151.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2026-06-30", "accession": "0000089800-26-000049", "fact_id": 24588220, "verified": "unverified", "age_days": 118 }, { "name": "shares_out 2025-06-30", "value": 249333316.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000115/", "period": "2025-06-30", "accession": "0000089800-25-000115", "fact_id": 24577289, "verified": "unverified", "age_days": 483 }, { "name": "revenue 2025-12-31", "value": 23574300000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2025-12-31", "accession": "0000089800-26-000008", "fact_id": 24290297, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 23098500000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 20656886, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 25901700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/", "period": "2025-12-31", "accession": "0000089800-26-000049", "fact_id": 24375591, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 23632600000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "period": "2024-12-31", "accession": "0000089800-26-000008", "fact_id": 21928191, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 752561000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980016000026/", "accession": "0000089800-16-000026" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 865887000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980017000005/", "accession": "0000089800-17-000005" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1053849000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980018000004/", "accession": "0000089800-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1132703000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "accession": "0000089800-19-000004" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1727900000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "accession": "0000089800-20-000005" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1108700000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "accession": "0000089800-21-000010" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1541300000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "accession": "0000089800-22-000007" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2030400000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "accession": "0000089800-23-000007" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1864400000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "accession": "0000089800-24-000033" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2020100000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "accession": "0000089800-25-000030" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2388800000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2681400000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2568500000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.42, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980016000026/", "accession": "0000089800-16-000026", "value_reported": 7.26, "split_factor": 3.0, "split_basis": "filed 2016-02-24" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.9233, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980017000005/", "accession": "0000089800-17-000005", "value_reported": 8.77, "split_factor": 3.0, "split_basis": "filed 2017-02-22" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3.7167, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980018000004/", "accession": "0000089800-18-000004", "value_reported": 11.15, "split_factor": 3.0, "split_basis": "filed 2018-02-23" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3.9967, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "accession": "0000089800-19-000004", "value_reported": 11.99, "split_factor": 3.0, "split_basis": "filed 2019-02-22" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 6.0667, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "accession": "0000089800-20-000005", "value_reported": 18.2, "split_factor": 3.0, "split_basis": "filed 2020-02-21" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3.89, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980021000010/", "accession": "0000089800-21-000010", "value_reported": 11.67, "split_factor": 3.0, "split_basis": "filed 2021-02-19" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5.5, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980022000007/", "accession": "0000089800-22-000007", "value_reported": 5.5, "split_factor": 1.0, "split_basis": "filed 2022-02-17" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 7.36, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "accession": "0000089800-23-000007", "value_reported": 7.36, "split_factor": 1.0, "split_basis": "filed 2023-02-22" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 6.98, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "accession": "0000089800-24-000033", "value_reported": 6.98, "split_factor": 1.0, "split_basis": "filed 2024-02-20" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 7.72, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "accession": "0000089800-25-000030", "value_reported": 7.72, "split_factor": 1.0, "split_basis": "filed 2025-02-20" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 9.25, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008", "value_reported": 9.25, "split_factor": 1.0, "split_basis": "filed 2026-02-19" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 10.55, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008", "value_reported": 10.55, "split_factor": 1.0, "split_basis": "filed 2026-02-19" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 10.26, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008", "value_reported": 10.26, "split_factor": 1.0, "split_basis": "filed 2026-02-19" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 10186000000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980016000026/", "accession": "0000089800-16-000026" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 11130000000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980017000005/", "accession": "0000089800-17-000005" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 11339000000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980018000004/", "accession": "0000089800-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 11855602000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980019000004/", "accession": "0000089800-19-000004" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 14983800000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "accession": "0000089800-20-000005" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 17534500000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "accession": "0000089800-20-000005" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 17900800000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980020000005/", "accession": "0000089800-20-000005" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 18361700000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/", "accession": "0000089800-23-000007" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 19944600000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980024000033/", "accession": "0000089800-24-000033" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 22148900000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980025000030/", "accession": "0000089800-25-000030" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 23051900000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 23098500000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 23574300000.0, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "accession": "0000089800-26-000008" } ], "dividend_years": [ 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-08-17", "insider_name": "Binns Justin T", "role": "Pres", "code": "S", "shares": 13500.0, "price": 352.7, "value": 4761450.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/89800/000183231626000007/" }, { "txn_date": "2026-08-07", "insider_name": "Jorgenrud Karl J", "role": "Pres", "code": "S", "shares": 7886.0, "price": 368.3, "value": 2904413.8000000003, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/89800/000191422026000007/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000089800", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000089800.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000089800&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000089800&type=8-K", "yahoo": "https://finance.yahoo.com/quote/SHW", "stooq": "https://stooq.com/q/d/?s=shw.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=SHW", "finviz": "https://finviz.com/quote.ashx?t=SHW", "stockanalysis": "https://stockanalysis.com/stocks/shw/", "seeking_alpha": "https://seekingalpha.com/symbol/SHW", "openinsider": "http://openinsider.com/search?q=SHW", "google_news": "https://news.google.com/rss/search?q=SHW+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/SHW.json", "markdown": "https://theclaudetrader.com/s/SHW.md", "research_packet": "https://theclaudetrader.com/r/SHW.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/SHW; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 185.16, "fv_low": 60.54, "fv_high": 201.31, "fv_gap_pct": -45.1, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-28", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 185.16455380087672, "growth_used": 0.05124800274973418, "fcf_avg": 2456900000.0, "inputs": { "fcf": { "value": 2456900000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 2633500000.0, 2083200000.0, 2654000000.0 ], "cfo": [ { "value": 3521900000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" }, { "value": 3153200000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" }, { "value": 3451600000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" } ], "capex": [ { "value": 888400000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0000089800-26-000008", "filed": "2026-02-19", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" }, { "value": 1070000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0000089800-26-000008", "filed": "2026-02-19", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" }, { "value": 797600000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0000089800-26-000008", "filed": "2026-02-19", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" } ] }, "revenue_cagr_5y": { "value": 0.05124800274973418, "from": { "value": 18361700000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000089800-23-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980023000007/" }, "to": { "value": 23574300000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/" } }, "shares": { "value": 242758151.0, "tag": "SEC cover page 10-Q 0000089800-26-000049 (242,758,151 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/shw-20260630.htm", "period_end": "2026-06-30", "accession": "0000089800-26-000049", "filed": "2026-07-28", "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/R1.htm" } } }, "earnings": { "value": 201.31146088225088, "pe_used": 19.621000085989365, "pe_raw": 19.621000085989365, "pe_basis": "SIC 52 peer median excluding itself (4 peers)", "inputs": { "eps": { "fy": 2025, "value": 10.26, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "value_reported": 10.26, "split_factor": 1.0 } } }, "graham": { "value": 60.544308160332996, "inputs": { "eps": { "fy": 2025, "value": 10.26, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000089800-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000008/", "value_reported": 10.26, "split_factor": 1.0 }, "bvps": { "value": 15.878766517710048, "equity": { "value": 3854700000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0000089800-26-000049", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/89800/000008980026000049/" }, "shares": 242758151.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }