Owner Scorecard


← All companies ← TSM Manual TTE → ← TFPM Metals & Mining UAMY →

TTAM, Titan America SA

Metals & Mining capital-intensive

Revenue is led by Ready-mix concrete (45%) and Cement (38%), with 3 more lines behind.

Latest annual: FY2025 20-F · US listing is the ordinary share
TTAM · Titan America SA
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$1.7B
+1.8% YoY · 7% 3-yr CAGR
Vital signs · TTM, with 4-yr average
Revenue $1.7B 4-yr avg $1.6B
Gross margin 26% 4-yr avg 23%
Operating margin 16.1% 4-yr avg 13.2%
ROIC 17% 4-yr avg 17%
Owner-earnings margin 8% 4-yr avg 6%
Free cash flow margin 8% 4-yr avg 6%

The business in brief

What this business is and what moves its needle, from its own SEC filings.

What it is
A metals and mining business, a price-taker on a global commodity.
What moves the needle
Gross margin has run about 23% and operating margin about 14% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. Inventory runs near 14% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. Read this kind of business on the commodity price and the cost position.
Is it a good business?
Return on capital has run in the teens (median 17%, above 15% in 3 of 4 years). Owner earnings agree: roughly 7% of revenue reaches owners as cash, consistently. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 20-F →

Revenue spreads across 6 lines, the largest Ready-mix concrete at 45%.

Revenue by product line, FY2025
  • Ready-mix concrete45%$746M
  • Cement38%$626M
  • Concrete block9%$148M
  • Aggregates7%$115M
  • Fly ash2%$29M
  • Other0%$308K

From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2022–2025

realized figures from each filing · older years to the left
2022’222023’232024’242025’25TTMTTMDec 2025
Income statement
$1.4B$1.6B$1.6B$1.7B$1.7BRevenueRevenue
16%23%25%26%26%Gross marginGross mgn
$97M$226M$251M$268M$268MOperating incomeOp. inc.
7.1%14.2%15.4%16.1%16.1%Operating marginOp. mgn
$63M$155M$166M$185M$185MNet incomeNet inc.
21%23%26%24%24%Effective tax rateTax rate
Cash flow & returns
$178M$227M$248M$295M$295MOperating cash flowOp. cash
$88M$91M$100M$109M$109MDepreciationDeprec.
$28M($19M)($18M)$1M$1MWorking capital & otherWC & other
$125M$117M$135M$161M$161MCapexCapex
9.2%7.4%8.3%9.6%9.6%Capex / revenueCapex/rev
$53M$110M$113M$135M$135MOwner earningsOwner earn.
3.9%6.9%6.9%8.1%8.1%Owner earnings marginOE mgn
$53M$110M$113M$135M$135MFree cash flowFCF
3.9%6.9%6.9%8.1%8.1%Free cash flow marginFCF mgn
$0$34M$85M$0$0Dividends paidDiv. paid
$0$0$52M$0BuybacksBuybacks
14%22%17%17%17%ROICROIC
11%22%22%18%18%Return on equityROE
11%17%11%18%18%Retained to equityRetained/eq
Balance sheet
$30M$22M$12M$212M$212MCash & investmentsCash+inv
$56M$48M$54M$54MReceivablesReceiv.
$190M$228M$226M$226MInventoryInvent.
$151M$140M$131M$131MAccounts payablePayables
$95M$136M$150M$150MOperating working capitalOper. WC
$373M$384M$610M$610MCurrent assetsCur. assets
$492M$239M$201M$201MCurrent liabilitiesCur. liab.
0.8×1.6×3.0×3.0×Current ratioCurr. ratio
$222M$222M$222M$222MGoodwillGoodwill
$1.5B$1.6B$1.9B$1.9BTotal assetsAssets
$76M$358M$390M$390MTotal debtDebt
$54M$346M$179M$179MNet debt / (cash)Net debt
5.1×10.1×9.6×11.9×11.9×Interest coverageInt. cov.
$593M$720M$750M$1.0B$1.0BShareholders’ equityEquity
Per share
175M175M175M183M184MShares out (diluted)Shares
$7.78$9.08$9.32$9.08$9.03Revenue / shareRev/sh
$0.36$0.89$0.95$1.01$1.01EPS (diluted)EPS
$0.30$0.63$0.64$0.74$0.73Owner earnings / shareOE/sh
$0.30$0.63$0.64$0.74$0.73Free cash flow / shareFCF/sh
$0.00$0.19$0.49$0.00$0.00Dividends / shareDiv/sh
$0.71$0.67$0.77$0.88$0.87Cap. spending / shareCapex/sh
$3.38$4.10$4.28$5.64$5.61Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
3-yr5-yr
Revenue / share+5.3%/yr+5.3%/yr (3-yr)
Owner earnings / share+34.5%/yr+34.5%/yr (3-yr)
EPS+41.4%/yr+41.4%/yr (3-yr)
Capital spending / share+7.0%/yr+7.0%/yr (3-yr)
Book value / share+18.6%/yr+18.6%/yr (3-yr)

The record, charted

FY2022–2025

Each measure over its full record; the current point and the worst year marked.

Share count
183Mpeak FY2025
ROIC
17%low FY2022
Gross margin
26%low FY2022
Net debt ÷ owner earnings
1.3×peak FY2024

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

$135Mowner earningsvs.$185Mnet incomelow FY2022

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2022FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business reported $185M of profit but $135M of owner earnings: $51M less than the profit line, taken out by capital spending and the timing of cash.

Reported net income$185M
Owner earnings$135M · 8% of revenue
FY2025FY2024FY2023FY2022
Reported net income$185M$166M$155M$63M
Depreciation & amortizationnon-cash charge added back+$109M+$100M+$91M+$88M
Working capital & othertiming of cash in and out, other non-cash items+$1M−$18M−$19M+$28M
Cash from operations$295M$248M$227M$178M
Capital expenditurecash put back in to keep running and to grow−$161M−$135M−$117M−$125M
Owner earnings$135M$113M$110M$53M
Owner-earnings marginowner earnings ÷ revenue8%7%7%4%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 20-F · source on SEC EDGAR →

Will it survive?

  • Comfortable
    Operating income $268M ÷ interest expense $23M
    What this means

    Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.

  • How heavy is the debt, net of cash? $179M · 0.7× operating profit
    Modest net debt
    Cash $212M − debt $390M
    What this means

    Netting $212M of cash and short-term investments against $390M of debt leaves $179M owed, about 0.7× a year's operating profit (1.5× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Tight
    DSO 12 + DIO 67 − DPO 39 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • High through the cycle
    4-yr median, range 14%–22%; 17% latest = NOPAT $203M ÷ invested capital $1.2B
    Industry peers: median 7%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 4 years (it ran 17% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Solid through the cycle
    4-yr median margin, range 4%–8%; latest $135M = operating cash $295M − maintenance capex $161M
    Industry peers: median 4%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 8% of revenue this year, a 7% median across 4 years.

  • Cash-backed
    Cash from ops $295M ÷ net income $185M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Reinvests most of it
    Dividends + buybacks $0 ÷ Owner Earnings $135M
    What this means

    Of $135M Owner Earnings, $0 (0%) went back to shareholders, $0 dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.

  • Investing or harvesting? 1.48×
    Expanding
    Capex $161M ÷ depreciation $109M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 2 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Near
    Revenue ≥ $2B · $1.7B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 3.03×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Pass
    Debt ≤ working capital · $390M vs $409M WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $0.92/share (latest year $1.01), the averaged base the calculator's gate runs on, and book value is $5.61/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2022–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 4 of 4
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Return on capital ≥ 15% 3 of 3 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 11% → 16% (2-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about 11% early to 16% lately, median 14% — pricing power intact or improving.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Owner earnings growth +15%/yr
    What this means

    Owner earnings grew about 15% a year over the record.

  • Worst year 2022 · 7.1% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count +1.5%/yr
    What this means

    The share count is rising, dilution works against you on a per-share basis.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, Dec 31, 2025

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$610M
  • Cash & short-term investments$212M
  • Receivables$54M
  • Inventory$226M
  • Other current assets$117M
Current liabilities$201M
  • Accounts payable$131M
  • Other current liabilities$71M
Current ratio3.03×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.91×stricter: inventory excluded
Cash ratio1.05×strictest: cash alone against what's due
Working capital$409Mthe cushion left after near-term bills
Deeper floors
Tangible book value$783Mequity stripped of goodwill & intangibles
Net current asset value($250M)Graham's net-net: current assets less all liabilities
Debt incl. operating leases$457M$67M of it operating leases
Deferred revenue$7Mcustomer cash collected before delivery; operating float

From the company's latest filing.

How the cash was used, 2022–2025

Over the record, the business generated $949M of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested$538M · 57%
  • Dividends$119M · 13%
  • Buybacks$52M · 5%
  • Retained (debt / cash)$240M · 25%
  • Returned to owners$170M

    42% of the owner earnings the business produced over the span, $119M as dividends and $52M as buybacks.

  • Average price paid for buybacks

    Buybacks ran $52M over the span, but the filings don't tag the share count needed to deduce the average price paid.

  • Net change in share count5.1%

    The diluted count rose from 175M to 184M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record$0.00/sh

    Paid in 2 of the years on record. It was cut at least once along the way.

  • Return on what it retained7%

    Of the earnings it kept rather than paid out ($399M over the span), annual owner earnings (first three years vs last three) grew $27M, so each retained $1 added about 0.07 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Inverting the record

Invert: instead of why Titan America SA is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2022–2025.

1 of the 3 tests turned up something to look into; the other 2 came back clean.

  • Look hereDid the share count rise anyway?5.1%

    Diluted shares grew 5.1% over 2022–2025, even as the company spent $52M on buybacks. The repurchases were outrun by issuance — to staff, in a raise, or in a deal — and the filing says which; owners' slice still shrank. Read the buyback line beside this one, not on its own.

And these came back clean
  • Is it less profitable than it was?
  • Did reported profit become cash?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

Peers, Metals & Mining

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
VMCVulcan Materials Company$7.9B26%18.3%8%11%
MLMMartin Marietta Materials Inc.$6.2B25%19.1%9%13%
KNFKnife Riv Holding Co.$3.1B18%9.1%13%4%
MDUMDU Resources Group, Inc.$1.9B9.9%5%-0%
TTAMTitan America SA$1.7B24%14.8%17%7%
HLHecla Mining Company$1.4B22%10.0%-0%2%
CMPCompass Minerals Intl Inc$1.2B8.3%4%4%
LEUCentrus Energy Corp.$449M26%11.0%7%
Group median25%10.5%8%5%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the US price, in dollars: the NYSE/Nasdaq quote you hold. Titan America SA's US listing is the ordinary share itself. The record tables elsewhere on this page remain as filed.

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Titan America SA has delivered.

Titan America SA’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Titan America SA earns about $115M on its 6.9% median owner-earnings margin. This year’s 8.1% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’25+15%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings $135M on 184M shares outstanding, per the 20-F cover, as of 2025-12-31; net debt $179M. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Titan America SA (TTAM), the owner's record," https://ownerscorecard.com/c/TTAM, data as of 2026-07-09.

Manual order: ← TSM its page in the Manual TTE →

Industry order: ← TFPM the Metals & Mining chapter UAMY →