CRS vs WOR: Carpenter Technology and Worthington Industries compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Carpenter Technology is the larger company, worth $18.0B, about 5.8 times Worthington Industries.
- Worthington Industries grew revenue faster over the last year (+13.2% vs +12.6%).
- Carpenter Technology keeps more of each dollar of revenue as operating profit (22.5% vs 5.6%).
- On earnings, Carpenter Technology is the cheaper stock (36.7x vs 188.8x).
- Carpenter Technology's price assumes faster free cash flow growth: about 17% a year, against 4% for Worthington Industries (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | CRS | WOR |
|---|---|---|
| Market cap | $18.0B | $3.1B |
| Share price | $385.81 | $62.45 |
| Revenue (last fiscal year) | $3.1B | $1.4B |
| Free cash flow (last fiscal year) | $362M | $170M |
| Revenue growth, last year | +12.6% | +13.2% |
| Revenue growth per year, last 5 fiscal years | +14.2% | +1.3% |
| Operating margin | 22.5% | 5.6% |
| Net margin | 17.0% | 11.5% |
| Return on equity | 23.8% | 15.6% |
| P/E (trailing) | 36.7x | 188.8x |
| Price / free cash flow | 62.8x | 19.4x |
| EV / EBITDA | 23.0x | 12.3x |
| FCF growth the price implies | 16.9% | 3.7% |
| Dividend yield | 0.21% | 1.2% |
| Debt / equity | 0.72x | 0.76x |
| Fundamental grade | C | B |
| Superinvestors holding it | 5 | 1 |
| Insider purchases, last 12 months | 4 | 0 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Carpenter Technology
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2022 | $1.8B | -$85M | -1.4% |
| 2023 | $2.6B | -$68M | 5.2% |
| 2024 | $2.8B | $178M | 11.7% |
| 2025 | $2.9B | $286M | 18.1% |
| 2026 | $3.1B | $362M | 22.5% |
Worthington Industries
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2022 | $1.3B | -$24M | 3.7% |
| 2023 | $1.4B | $539M | 2.1% |
| 2024 | $1.2B | $206M | -5.9% |
| 2025 | $1.2B | $159M | -0.93% |
| 2026 | $1.4B | $170M | 5.5% |
Where the revenue comes from
Carpenter Technology · by segments, 2026
Specialty Alloys Operations$2.8B90%
Performance Engineered Products$312M10%
Worthington Industries · by segments, 2026
Building Products$861M62%
Consumer Products$520M38%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open CRS in InvestinglyQuestions
Which is bigger, Carpenter Technology or Worthington Industries?
Carpenter Technology (CRS), at $18.0B against $3.1B.
Is CRS or WOR cheaper?
By trailing P/E, Carpenter Technology (36.7x) is cheaper than Worthington Industries (188.8x). A lower multiple can also mean the market expects less growth.
Which grows faster, CRS or WOR?
Worthington Industries: revenue grew +13.2% over the last year, against +12.6%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.