Detailed financial statements for Ternium S.A. (TX): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Ternium S.A. is an international steel enterprise engaged in the production, processing, and sale of a wide range of steel products. Its extensive market presence covers Mexico, Argentina, Brazil, the United States, and numerous other countries across Central and South America, including Paraguay, Chile, Bolivia, Uruguay, Colombia, Guatemala, Costa Rica, Honduras, El Salvador, and Nicaragua. The company operates through two primary divisions.
Analysis Summary
Ternium S.A. reported revenue of $15.61B in the most recent fiscal year, growing at a 5-year CAGR of 12.3%. Net income reached $425.2M, with a -11.4% 5-year CAGR.
Trailing-twelve-month margins: gross margin 17.4%, operating margin 7.5%, net margin 4.4%.
At the current price of $57.97, TX trades at a P/E of 16.01 and an ROE of 5.77%. Market capitalisation stands at $11.4B, placing it among large-cap names.
Balance sheet quality for TX: current ratio of 2.5, net cash position of $525.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of -$187.2M represents -44% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.22B | $9.70B | $11.45B | $10.19B | $8.74B | $16.09B | $16.41B | $17.61B | $17.65B | $15.61B |
| Cost of Revenue | $5.38B | $7.40B | $8.48B | $8.45B | $7.10B | $9.90B | $12.49B | $12.35B | $14.76B | $13.26B |
| Gross Profit | $1.84B | $2.30B | $2.97B | $1.74B | $1.64B | $6.20B | $3.93B | $5.26B | $2.89B | $2.34B |
| Research & Development | $9.1M | $9.7M | $8.9M | 0 | 0 | 0 | 0 | 0 | 0 | $21.8M |
| Selling, General & Admin | $542.4M | $629.1M | $667.6M | $654.5M | $572.1M | $729.0M | $924.6M | $1.12B | $1.42B | $1.35B |
| Operating Expenses | $697.8M | $840.5M | $863.1M | $875.8M | $556.0M | $924.5M | $1.23B | $3.06B | $1.63B | $1.64B |
| Operating Income | $1.14B | $1.46B | $2.11B | $864.6M | $1.08B | $5.27B | $2.70B | $2.20B | $1.26B | $705.4M |
| EBITDA | $1.59B | $2.33B | $2.69B | $1.58B | $1.84B | $6.38B | $3.33B | $2.16B | $1.67B | $1.42B |
| Interest Expense | $89.1M | $113.6M | $135.8M | $89.3M | $46.5M | $26.9M | $47.1M | $185.1M | $195.6M | $214.9M |
| Pre-tax Income | $1.12B | $1.36B | $2.03B | $826.6M | $1.16B | $5.76B | $2.67B | $1.32B | $728.0M | $648.2M |
| Income Tax | $411.5M | $336.9M | $369.4M | $196.5M | $291.5M | $1.40B | $573.7M | $334.4M | $554.2M | $346.0M |
| Net Income | $595.6M | $886.2M | $1.51B | $564.3M | $778.5M | $3.83B | $1.77B | $676.0M | -$53.7M | $425.2M |
| EPS | $3.03 | $4.50 | $7.67 | $2.91 | $3.96 | $19.41 | $9.07 | $3.40 | $-0.27 | $2.20 |
| EPS (Diluted) | $3.03 | $4.50 | $7.67 | $2.91 | $3.96 | $19.41 | $9.07 | $3.40 | $-0.27 | $2.20 |
| Shares Outstanding (Diluted) | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $3.95B | $3.74B | $3.93B | $4.34B |
| Gross Profit | $608.4M | $539.4M | $686.9M | $941.0M |
| Operating Income | $215.4M | $160.5M | $290.1M | $528.4M |
| EBITDA | $424.1M | $276.2M | $510.3M | $731.6M |
| Net Income | $20.6M | $121.2M | $213.0M | $343.7M |
| EPS | $0.10 | $0.62 | $1.10 | $1.80 |
| EPS (Diluted) | $0.10 | $0.62 | $1.10 | $1.80 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $183.5M | $337.7M | $248.3M | $519.9M | $537.7M | $1.28B | $1.65B | $1.84B | $1.69B | $1.53B |
| Short-term Investments | $144.9M | $132.7M | $44.5M | $212.3M | $813.2M | $1.29B | $1.88B | $1.98B | $2.16B | $1.60B |
| Receivables | $661.6M | $1.04B | $1.16B | $978.2M | $1.17B | $2.09B | $1.80B | $3.17B | $2.39B | $1.54B |
| Inventory | $1.65B | $2.55B | $2.69B | $2.16B | $2.02B | $3.91B | $3.47B | $4.95B | $4.75B | $4.09B |
| Total Current Assets | $2.70B | $4.40B | $4.43B | $4.18B | $4.56B | $8.60B | $8.84B | $12.02B | $11.07B | $9.80B |
| Property, Plant & Equipment | $4.14B | $5.45B | $5.92B | $6.66B | $6.52B | $6.60B | $6.47B | $8.09B | $8.86B | $10.41B |
| Goodwill | $662.3M | $662.3M | $662.3M | $662.3M | $662.0M | $662.3M | $662.3M | $662.3M | $662.3M | $662.3M |
| Intangible Assets | $78.1M | $325.6M | $250.7M | $157.5M | $246.2M | $87.2M | $121.1M | $190.8M | $232.9M | $340.1M |
| Total Assets | $8.32B | $12.12B | $12.55B | $12.94B | $12.85B | $17.10B | $17.49B | $24.18B | $23.13B | $23.62B |
| Accounts Payable | $603.1M | $897.7M | $904.2M | $876.8M | $1.05B | $1.13B | $1.19B | $2.23B | $1.93B | $2.07B |
| Short-term Debt | $821.9M | $1.51B | $399.9M | $559.8M | $437.9M | 0 | 0 | $24.5M | $23.8M | $604.4M |
| Total Current Liabilities | $1.83B | $2.83B | $1.83B | $1.77B | $1.85B | $3.21B | $2.22B | $3.80B | $3.84B | $3.93B |
| Long-term Debt | $396.7M | $1.72B | $1.64B | $1.63B | $1.33B | $656.5M | $532.7M | $1.21B | $1.56B | $1.81B |
| Total Liabilities | $3.16B | $6.27B | $5.06B | $5.22B | $4.41B | $4.86B | $3.72B | $7.37B | $7.00B | $7.47B |
| Retained Earnings | $5.71B | $6.49B | $8.11B | $8.53B | $9.23B | $12.57B | $13.80B | $13.91B | $13.25B | $13.14B |
| Total Equity | $4.39B | $5.01B | $6.39B | $6.61B | $7.28B | $10.54B | $11.85B | $12.42B | $11.97B | $11.94B |
| Total Debt | $1.22B | $3.30B | $2.11B | $2.53B | $2.02B | $916.1M | $771.9M | $1.47B | $1.79B | $2.61B |
| Net Debt | $890.2M | $2.83B | $1.82B | $1.80B | $665.3M | -$1.65B | -$2.76B | -$2.35B | -$2.05B | -$525.7M |
| Working Capital | $868.8M | $1.57B | $2.60B | $2.41B | $2.71B | $5.39B | $6.63B | $8.22B | $7.23B | $5.86B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $706.9M | $1.02B | $1.66B | $630.0M | $867.9M | $4.37B | $2.09B | $986.4M | -$53.7M | $425.2M |
| Depreciation & Amortization | $406.9M | $474.3M | $589.3M | $661.1M | $631.1M | $591.8M | $616.5M | $657.7M | $741.9M | $788.3M |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -$162.4M | -$865.0M | -$228.6M | $572.7M | $352.8M | -$2.62B | $1.15B | $321.1M | -$15.9M | $1.04B |
| Operating Cash Flow | $1.10B | $383.9M | $1.74B | $1.65B | $1.76B | $2.68B | $2.75B | $2.50B | $1.91B | $2.31B |
| Capital Expenditure | -$435.5M | -$409.4M | -$520.2M | -$1.05B | -$560.0M | -$523.6M | -$580.6M | -$1.46B | -$1.87B | -$2.50B |
| Acquisitions | -$114.4M | -$1.61B | $891,226 | -$5.8M | -$17.0M | -$757,000 | -$4.2M | $662.4M | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -$176.7M | -$196.3M | -$215.9M | -$235.6M | 0 | -$569.3M | -$530.0M | -$569.3M | -$608.6M | -$530.0M |
| Free Cash Flow | $664.1M | -$25.5M | $1.22B | $595.4M | $1.20B | $2.15B | $2.17B | $1.04B | $40.7M | -$187.2M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +34.3% | +18.1% | -11.0% | -14.3% | +84.2% | +2.0% | +7.3% | +0.2% | -11.6% | |
| Net Income Growth (YoY) | +48.8% | +70.0% | -62.5% | +38.0% | +391.4% | -53.8% | -61.8% | -107.9% | +892.3% | |
| EPS Growth (YoY) | +48.5% | +70.4% | -62.1% | +36.1% | +390.2% | -53.3% | -62.5% | -107.9% | +914.8% | |
| Shares Change (YoY) | +0.0% | +0.0% | -0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | |
| FCF Growth (YoY) | -103.8% | +4,872.4% | -51.2% | +101.8% | +79.3% | +0.9% | -52.1% | -96.1% | -559.6% | |
| Gross Margin | 25.5% | 23.7% | 25.9% | 17.1% | 18.7% | 38.5% | 23.9% | 29.8% | 16.4% | 15.0% |
| Operating Margin | 15.8% | 15.0% | 18.4% | 8.5% | 12.4% | 32.8% | 16.4% | 12.5% | 7.2% | 4.5% |
| EBITDA Margin | 21.9% | 24.0% | 23.5% | 15.5% | 21.0% | 39.7% | 20.3% | 12.2% | 9.4% | 9.1% |
| Net Margin | 8.2% | 9.1% | 13.2% | 5.5% | 8.9% | 23.8% | 10.8% | 3.8% | -0.3% | 2.7% |
| FCF Margin | 9.2% | -0.3% | 10.6% | 5.8% | 13.8% | 13.4% | 13.2% | 5.9% | 0.2% | -1.2% |
| Effective Tax Rate | 36.8% | 24.8% | 18.2% | 23.8% | 25.1% | 24.2% | 21.5% | 25.3% | 76.1% | 53.4% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $3.38 | $-0.13 | $6.21 | $3.03 | $6.12 | $10.97 | $11.07 | $5.30 | $0.21 | $-0.95 |
| Dividends Per Share | $0.90 | $1.00 | $1.10 | $1.20 | $0.00 | $2.90 | $2.70 | $2.90 | $3.10 | $2.70 |
| Shares Outstanding (Basic) | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M | $196.3M |
What to look at in Basic Materials
Miners, chemicals, steel. 100% commodity-driven. Analysing them with pure P/E is a mistake — look at cost position and dividend sustainability.
- FCF yield — In commodities FCF is gold — EPS is very misleading
- Gross margin — 5y consistent gross margin = moat signal
- Net debt / EBITDA (trough) — Use EBITDA from the worst year of the cycle, not the current one
- Dividend coverage — Dividend covered by FCF in an average year, not at peak
- Capex / D&A — >1x = maintain/grow reserves. <0.7x = decapitalising
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
- P/B across cycles — Commodities: 0.8-1.2x at troughs, 2x+ at peaks. <2x still reasonable zone
Profitability
| Return on Equity | 5.77% |
| Return on Invested Capital | 3.77% |
| Return on Assets | 2.84% |
| Gross Margin | 17.38% |
| Operating Margin | 7.48% |
| Net Margin | 4.37% |
Financial Health
| Debt / Equity | 0.24 |
| Current Ratio | 2.58 |
| Piotroski F-Score | 5 |
| Altman Z-Score | 2.44 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 7.97 | 7.26 | 3.53 | 7.56 | 7.34 | 2.24 | 3.37 | 12.24 | -106.52 | 17.36 |
| P/B | 1.08 | 1.28 | 0.83 | 0.65 | 0.78 | 0.81 | 0.51 | 0.66 | 0.48 | 0.63 |
| P/S | 0.66 | 0.66 | 0.46 | 0.42 | 0.65 | 0.53 | 0.37 | 0.46 | 0.32 | 0.48 |
| Gross Margin | 25.5% | 23.7% | 25.9% | 17.1% | 18.7% | 38.5% | 23.9% | 29.8% | 16.4% | 15.0% |
| Operating Margin | 15.8% | 15.0% | 18.4% | 8.5% | 12.4% | 32.8% | 16.4% | 12.5% | 7.2% | 4.5% |
| Net Margin | 8.2% | 9.1% | 13.2% | 5.5% | 8.9% | 23.8% | 10.8% | 3.8% | -0.3% | 2.7% |
Related companies: AXTA · CLF · CMC · EMN · ESI · EXP · GGB
Explore sector: Basic Materials · Steel
More sections of TX: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks