vs
Side-by-side financial comparison of ON Semiconductor (ON) and Worthington Steel, Inc. (WS). Click either name above to swap in a different company.
ON Semiconductor is the larger business by last-quarter revenue ($1.6B vs $871.9M, roughly 1.8× Worthington Steel, Inc.). ON Semiconductor runs the higher net margin — 16.4% vs 2.2%, a 14.3% gap on every dollar of revenue. On growth, Worthington Steel, Inc. posted the faster year-over-year revenue change (18.0% vs -10.0%). ON Semiconductor produced more free cash flow last quarter ($372.4M vs $74.6M). Over the past eight quarters, Worthington Steel, Inc.'s revenue compounded faster (3.9% CAGR vs -12.3%).
Fairchild Semiconductor International, Inc. was an American semiconductor company based in San Jose, California. It was founded in 1957 as a division of Fairchild Camera and Instrument by the "traitorous eight" who defected from Shockley Semiconductor Laboratory. It became a pioneer in the manufacturing of transistors and of integrated circuits. Schlumberger bought the firm in 1979 and sold it to National Semiconductor in 1987; Fairchild was spun off as an independent company again in 1997. I...
Worthington Enterprises, Inc. is an American industrial manufacturing company headquartered in Columbus, Ohio. The company is composed of two business segments, consumer products and building products. Within these segments, the company designs and manufactures pressure vessels such as propane, oxygen and helium tanks, refrigerant and industrial cylinders, camping and residential use cylinders, water system tanks for storage, treatment, heating, expansion and flow control, as well as a variet...
ON vs WS — Head-to-Head
Income Statement — Q3 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.6B | $871.9M |
| Net Profit | $255.0M | $18.8M |
| Gross Margin | 37.9% | 10.7% |
| Operating Margin | 17.0% | 2.5% |
| Net Margin | 16.4% | 2.2% |
| Revenue YoY | -10.0% | 18.0% |
| Net Profit YoY | -32.9% | 46.9% |
| EPS (diluted) | $0.63 | $0.37 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.6B | $871.9M | ||
| Q3 25 | $1.5B | $872.9M | ||
| Q2 25 | $1.4B | $832.9M | ||
| Q1 25 | — | $687.4M | ||
| Q4 24 | $1.7B | $739.0M | ||
| Q3 24 | $1.8B | $834.0M | ||
| Q2 24 | $1.7B | — | ||
| Q1 24 | $1.9B | $805.8M |
| Q4 25 | $255.0M | $18.8M | ||
| Q3 25 | $170.3M | $36.8M | ||
| Q2 25 | $-486.1M | $55.7M | ||
| Q1 25 | — | $13.8M | ||
| Q4 24 | $379.9M | $12.8M | ||
| Q3 24 | $401.7M | $28.4M | ||
| Q2 24 | $338.2M | — | ||
| Q1 24 | $453.0M | $49.0M |
| Q4 25 | 37.9% | 10.7% | ||
| Q3 25 | 37.6% | 13.2% | ||
| Q2 25 | 20.3% | 15.2% | ||
| Q1 25 | — | 11.8% | ||
| Q4 24 | 45.2% | 10.8% | ||
| Q3 24 | 45.4% | 12.0% | ||
| Q2 24 | 45.2% | — | ||
| Q1 24 | 45.8% | 14.9% |
| Q4 25 | 17.0% | 2.5% | ||
| Q3 25 | 13.2% | 5.5% | ||
| Q2 25 | -39.7% | 8.0% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | 23.7% | 2.6% | ||
| Q3 24 | 25.3% | 5.2% | ||
| Q2 24 | 22.4% | — | ||
| Q1 24 | 28.2% | 8.2% |
| Q4 25 | 16.4% | 2.2% | ||
| Q3 25 | 11.6% | 4.2% | ||
| Q2 25 | -33.6% | 6.7% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | 22.1% | 1.7% | ||
| Q3 24 | 22.8% | 3.4% | ||
| Q2 24 | 19.5% | — | ||
| Q1 24 | 24.3% | 6.1% |
| Q4 25 | $0.63 | $0.37 | ||
| Q3 25 | $0.41 | $0.72 | ||
| Q2 25 | $-1.15 | $1.11 | ||
| Q1 25 | — | $0.27 | ||
| Q4 24 | $0.88 | $0.25 | ||
| Q3 24 | $0.93 | $0.56 | ||
| Q2 24 | $0.78 | — | ||
| Q1 24 | $1.04 | $0.98 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $2.9B | $89.8M |
| Total DebtLower is stronger | $3.4B | $72.1M |
| Stockholders' EquityBook value | $7.9B | $1.1B |
| Total Assets | $13.0B | $2.1B |
| Debt / EquityLower = less leverage | 0.43× | 0.06× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.9B | $89.8M | ||
| Q3 25 | $2.8B | $78.3M | ||
| Q2 25 | $3.0B | $38.0M | ||
| Q1 25 | — | $63.3M | ||
| Q4 24 | $3.0B | $52.0M | ||
| Q3 24 | $2.8B | $36.0M | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.6B | $60.8M |
| Q4 25 | $3.4B | $72.1M | ||
| Q3 25 | $3.4B | $73.4M | ||
| Q2 25 | $3.4B | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.4B | $115.0M | ||
| Q3 24 | $3.4B | $122.2M | ||
| Q2 24 | $3.4B | — | ||
| Q1 24 | $3.4B | $147.2M |
| Q4 25 | $7.9B | $1.1B | ||
| Q3 25 | $7.9B | $1.1B | ||
| Q2 25 | $8.0B | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | $8.8B | $1.0B | ||
| Q3 24 | $8.6B | $1.0B | ||
| Q2 24 | $8.3B | — | ||
| Q1 24 | $8.1B | $937.6M |
| Q4 25 | $13.0B | $2.1B | ||
| Q3 25 | $13.1B | $2.2B | ||
| Q2 25 | $13.3B | $2.0B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | $14.1B | $1.7B | ||
| Q3 24 | $13.9B | $1.8B | ||
| Q2 24 | $13.7B | — | ||
| Q1 24 | $13.5B | $1.8B |
| Q4 25 | 0.43× | 0.06× | ||
| Q3 25 | 0.43× | 0.07× | ||
| Q2 25 | 0.42× | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.38× | 0.11× | ||
| Q3 24 | 0.39× | 0.12× | ||
| Q2 24 | 0.41× | — | ||
| Q1 24 | 0.42× | 0.16× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $418.7M | $99.3M |
| Free Cash FlowOCF − Capex | $372.4M | $74.6M |
| FCF MarginFCF / Revenue | 24.0% | 8.6% |
| Capex IntensityCapex / Revenue | 3.0% | 2.8% |
| Cash ConversionOCF / Net Profit | 1.64× | 5.28× |
| TTM Free Cash FlowTrailing 4 quarters | $1.4B | $72.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $418.7M | $99.3M | ||
| Q3 25 | $184.3M | $-6.3M | ||
| Q2 25 | $602.3M | $53.9M | ||
| Q1 25 | — | $53.8M | ||
| Q4 24 | $579.7M | $68.0M | ||
| Q3 24 | $465.8M | $54.6M | ||
| Q2 24 | $362.2M | — | ||
| Q1 24 | $498.7M | $44.7M |
| Q4 25 | $372.4M | $74.6M | ||
| Q3 25 | $106.1M | $-35.7M | ||
| Q2 25 | $454.7M | $8.4M | ||
| Q1 25 | — | $25.2M | ||
| Q4 24 | $434.8M | $33.2M | ||
| Q3 24 | $293.6M | $33.1M | ||
| Q2 24 | $207.7M | — | ||
| Q1 24 | $276.3M | $22.3M |
| Q4 25 | 24.0% | 8.6% | ||
| Q3 25 | 7.2% | -4.1% | ||
| Q2 25 | 31.5% | 1.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | 25.2% | 4.5% | ||
| Q3 24 | 16.7% | 4.0% | ||
| Q2 24 | 12.0% | — | ||
| Q1 24 | 14.8% | 2.8% |
| Q4 25 | 3.0% | 2.8% | ||
| Q3 25 | 5.3% | 3.4% | ||
| Q2 25 | 10.2% | 5.5% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | 8.4% | 4.7% | ||
| Q3 24 | 9.8% | 2.6% | ||
| Q2 24 | 8.9% | — | ||
| Q1 24 | 11.9% | 2.8% |
| Q4 25 | 1.64× | 5.28× | ||
| Q3 25 | 1.08× | -0.17× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 3.90× | ||
| Q4 24 | 1.53× | 5.31× | ||
| Q3 24 | 1.16× | 1.92× | ||
| Q2 24 | 1.07× | — | ||
| Q1 24 | 1.10× | 0.91× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ON
| Industrial Segment | $426.3M | 27% |
| Other End Markets Segment | $337.3M | 22% |
| Intelligent Sensing Segments | $284.0M | 18% |
| Direct Customers | $282.4M | 18% |
| Intelligent Sensing Group | $230.0M | 15% |
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
