— Know what they know.
Not Investment Advice

AAMI NYSE

Acadian Asset Management
1W: +1.9% 1M: +7.3% 3M: +36.4% YTD: +53.2% 1Y: +141.2% 3Y: +236.8% 5Y: +217.1%
$71.58
-0.99 (-1.36%)
 
Weekly Expected Move ±5.6%
$61 $65 $69 $73 $77
NYSE · Financial Services · Asset Management · Alpha Radar Strong Buy · Power 64 · $2.6B mcap · 35M float · 0.957% daily turnover · Short 41% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE
40.2 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: 44.1%
Cost Advantage
51
Intangibles
55
Switching Cost
29
Network Effect
33
Scale
27
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. AAMI shows a Weak competitive edge (40.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. ROIC of 44.1% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
$66
Low
$66
Avg Target
$66
High
Based on 1 analyst since Apr 30, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 0Hold: 3Sell: 0Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$61.50
Analysts4
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-05-20 RBC Capital Kenneth Lee $60 $66 +6 -3.1% $68.11
2026-04-28 Morgan Stanley Michael Cyprys $50 $60 +10 -10.3% $66.86
2026-04-21 RBC Capital Kenneth Lee $27 $60 +33 -10.0% $66.70
2026-04-10 Evercore ISI $52 $60 +8 -2.6% $61.63
2026-02-03 Morgan Stanley $49 $50 +1 -9.7% $55.39
2025-12-17 Morgan Stanley Michael Cyprys $43 $49 +6 +1.6% $48.21
2025-11-06 Evercore ISI Glenn Schorr $55 $52 -3 +19.6% $43.48
2025-10-31 Evercore ISI $48 $55 +7 +12.7% $48.82
2025-10-06 Morgan Stanley $27 $43 +16 -7.0% $46.24
2025-09-05 Evercore ISI Glenn Schorr Initiated $48 +8.0% $44.46
2025-05-06 Morgan Stanley Michael Cyprys Initiated $27 -6.7% $28.94
2025-02-04 RBC Capital Kenneth Lee Initiated $27 +13.6% $23.76

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B
May 22, 2026
DCF
3
ROE
5
ROA
5
D/E
1
P/E
1
P/B
1
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. AAMI receives an overall rating of B. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (1/5), P/B (1/5).
Rating Change History
DateFromTo
2026-04-21 B+ B
2026-04-01 B B+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

42 Grade D
Profitability
79
Balance Sheet
55
Earnings Quality
18
Growth
76
Value
47
Momentum
41
Safety
90
Cash Flow
1
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. AAMI scores highest in Safety (90/100) and lowest in Cash Flow (1/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
3.94
Safe Zone
Piotroski F-Score
6/9
Beneish M-Score
-1.87
Unlikely Manipulator
Ohlson O-Score
-4.79
Bankruptcy prob: 0.8%
Low Risk
Credit Rating
A-
Score: 68.4/100
Trend: Improving
Earnings Quality
25/100
OCF/NI: 0.05x
Accruals: 11.6%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. AAMI scores 3.94, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. AAMI scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. AAMI's score of -1.87 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. AAMI's implied 0.8% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. AAMI receives an estimated rating of A- (score: 68.4/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). AAMI's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
30.35x
PEG
-9.22x
P/S
3.98x
P/B
32.97x
P/FCF
-209.49x
P/OCF
487.06x
EV/EBITDA
11.73x
EV/Revenue
3.38x
EV/EBIT
12.84x
EV/FCF
-233.32x
Earnings Yield
4.32%
FCF Yield
-0.48%
Shareholder Yield
2.07%
Graham Number
$9.46
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 30.3x earnings, AAMI commands a growth premium. Graham's intrinsic value formula yields $9.46 per share, 656% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.566
NI / EBT
×
Interest Burden
0.880
EBT / EBIT
×
EBIT Margin
0.263
EBIT / Rev
×
Asset Turnover
0.930
Rev / Assets
×
Equity Multiplier
17.124
Assets / Equity
=
ROE
208.9%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. AAMI's ROE of 208.9% is driven by financial leverage (equity multiplier: 17.12x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.57 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate
4.20%
Fair P/E
16.89x
Intrinsic Value
$39.73
Price/Value
1.37x
Margin of Safety
-36.98%
Premium
36.98%
Assessment
Overvalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with AAMI's realized 4.2% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. AAMI trades at a 37% premium to its adjusted intrinsic value of $39.73, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 16.9x compares to the current market P/E of 30.3x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$71.59
Median 1Y
$83.18
5th Pctile
$42.68
95th Pctile
$162.18
Ann. Volatility
44.0%
Analyst Target
$61.50
25th–75th percentile 5th–95th percentile Median path Historical Analyst target
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 4.3% 5.4% 5.8% 5.8% 2.3% 76.8% -5.1% -4.5% -3.7% -3.7% 7.1% 7.4% 7.3% 7.0% 2.8% 3.0% 3.0% 2.9% 2.0% 2.1% 2.09%
ROA 56.8% 70.5% 79.1% 78.8% 30.7% 10.4% 16.3% 14.4% 11.6% 11.9% 11.6% 12.1% 12.0% 11.6% 12.9% 13.8% 13.6% 13.4% 11.6% 12.2% 12.20%
ROIC 24.4% 23.4% 51.7% 56.0% 59.4% 58.8% 53.2% 45.5% 37.1% 37.4% 30.7% 31.8% 31.9% 30.3% 35.1% 37.8% 37.8% 39.0% 42.9% 44.1% 44.14%
ROCE 40.1% 41.6% 29.9% 30.8% 31.6% 26.6% 34.2% 30.5% 25.6% 26.1% 20.4% 21.2% 21.2% 21.4% 28.4% 30.3% 31.6% 32.8% 32.4% 33.2% 33.17%
Gross Margin 44.9% 43.0% 43.9% 58.3% 71.7% 59.8% 58.5% 45.8% 48.4% 49.9% 48.6% 44.9% 42.8% 43.3% 54.6% 48.7% 33.1% 37.6% 2.0% 95.3% 95.33%
Operating Margin 27.1% 24.3% 29.8% 38.5% 48.9% 34.7% 39.0% 21.6% 21.2% 28.1% 27.1% 21.7% 18.9% 21.9% 38.7% 26.6% 12.7% 18.4% 43.4% 25.1% 25.13%
Net Margin 4.0% 1.9% 24.1% 21.2% 29.9% 20.5% 24.8% 13.1% 11.8% 18.3% 17.4% 13.8% 10.1% 13.7% 25.3% 16.8% 7.9% 10.5% 17.1% 14.5% 14.54%
EBITDA Margin 35.0% 58.6% 43.0% 40.3% 53.8% 39.4% 43.3% 28.1% 27.8% 34.3% 33.5% 29.7% 25.1% 30.5% 40.0% 34.3% 26.0% 29.9% 31.7% 26.7% 26.69%
FCF Margin 10.2% -0.4% -5.1% -4.0% -8.8% 4.4% 24.1% 20.1% 19.0% 15.5% 12.8% 11.6% 12.9% 22.8% 9.1% 7.2% 9.8% -7.3% -2.3% -1.4% -1.45%
OCF Margin 13.5% 2.5% -2.2% -1.1% -5.5% 8.0% 28.0% 24.3% 23.0% 18.9% 16.0% 14.3% 15.3% 25.1% 11.0% 9.1% 11.8% -5.4% -0.3% 0.6% 0.62%
ROE 3Y Avg snapshot only 2.54%
ROA 3Y Avg snapshot only 12.16%
ROIC 3Y Avg snapshot only 26.91%
ROIC Economic snapshot only 33.62%
Cash ROA snapshot only 0.59%
Cash ROIC snapshot only 1.42%
CROIC snapshot only -3.30%
NOPAT Margin snapshot only 19.42%
Pretax Margin snapshot only 23.18%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 10.87%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 2.42 2.19 1.93 1.32 2.37 5.74 8.74 11.29 12.43 11.21 11.94 13.23 12.44 14.68 11.64 10.67 14.12 19.63 21.03 23.14 30.349
P/S Ratio 3.51 4.00 3.05 2.08 1.56 1.37 2.11 2.53 2.24 1.97 1.84 2.05 1.87 2.04 1.96 1.86 2.35 3.08 2.83 3.04 3.976
P/B Ratio 6.37 7.14 -90.86 -62.07 -43.22 -35.69 -40.71 -46.43 -41.20 -38.09 19.54 22.51 21.04 23.84 49.46 48.30 63.24 86.19 27.77 32.15 32.973
P/FCF 34.54 -981.53 -60.12 -51.53 -17.73 31.41 8.73 12.58 11.79 12.66 14.42 17.71 14.51 8.95 21.55 25.83 23.86 -42.15 -121.05 -209.49 -209.488
P/OCF 26.08 158.78 17.11 7.53 10.41 9.75 10.40 11.50 14.41 12.22 8.15 17.73 20.38 19.98 487.06 487.059
EV/EBITDA 4.69 5.03 8.08 5.68 4.16 4.23 6.09 7.56 8.08 7.46 7.39 7.95 7.49 8.25 7.56 7.00 8.44 10.68 10.49 11.73 11.729
EV/Revenue 3.72 4.22 3.47 2.49 2.01 1.86 2.68 3.13 2.84 2.54 2.31 2.51 2.31 2.47 2.44 2.33 2.81 3.52 3.20 3.38 3.382
EV/EBIT 4.95 5.31 8.97 6.28 4.58 4.70 6.78 8.44 9.14 8.44 8.49 9.14 8.65 9.51 8.52 7.81 9.35 11.76 11.55 12.84 12.839
EV/FCF 36.65 -1035.07 -68.40 -61.92 -22.87 42.43 11.12 15.61 14.98 16.37 18.08 21.62 17.93 10.81 26.93 32.43 28.52 -48.18 -136.99 -233.32 -233.316
Earnings Yield 41.2% 45.7% 51.8% 75.5% 42.2% 17.4% 11.4% 8.9% 8.0% 8.9% 8.4% 7.6% 8.0% 6.8% 8.6% 9.4% 7.1% 5.1% 4.8% 4.3% 4.32%
FCF Yield 2.9% -0.1% -1.7% -1.9% -5.6% 3.2% 11.5% 7.9% 8.5% 7.9% 6.9% 5.6% 6.9% 11.2% 4.6% 3.9% 4.2% -2.4% -0.8% -0.5% -0.48%
Price/Tangible Book snapshot only 32.149
EV/OCF snapshot only 542.459
EV/Gross Profit snapshot only 3.323
Acquirers Multiple snapshot only 12.557
Shareholder Yield snapshot only 2.07%
Graham Number snapshot only $9.46
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 2.65 2.65 11.68 11.68 11.68 11.68 6.84 6.84 6.84 6.84 7.01 7.01 7.01 7.01 1.39 1.39 1.39 1.39 1.67 1.67 1.670
Quick Ratio 2.65 2.65 11.68 11.68 11.68 11.68 6.84 6.84 6.84 6.84 7.01 7.01 7.01 7.01 1.39 1.39 1.39 1.39 1.67 1.67 1.670
Debt/Equity 1.62 1.62 -26.85 -26.85 -26.85 -26.85 -16.17 -16.17 -16.17 -16.17 8.61 8.61 8.61 8.61 17.08 17.08 17.08 17.08 5.33 5.33 5.327
Net Debt/Equity 0.39 0.39 4.96 4.96 4.96 4.96 12.34 12.34 12.34 12.34 3.66 3.66 3.657
Debt/Assets 0.35 0.35 0.66 0.66 0.66 0.66 0.67 0.67 0.67 0.67 0.57 0.57 0.57 0.57 0.49 0.49 0.49 0.49 0.48 0.48 0.477
Debt/EBITDA 1.12 1.08 2.10 2.05 2.00 2.35 1.90 2.12 2.50 2.45 2.60 2.49 2.48 2.47 2.09 1.97 1.91 1.85 1.78 1.74 1.745
Net Debt/EBITDA 0.27 0.26 0.98 0.95 0.94 1.10 1.31 1.46 1.72 1.69 1.50 1.44 1.43 1.42 1.51 1.42 1.38 1.34 1.22 1.20 1.198
Interest Coverage 16.01 17.08 8.18 8.33 9.08 8.20 8.06 7.80 6.34 6.40 5.92 6.14 6.17 6.24 7.48 8.08 8.42 8.77 7.60 8.33 8.325
Equity Multiplier 4.56 4.56 -40.61 -40.61 -40.61 -40.61 -24.01 -24.01 -24.01 -24.01 15.21 15.21 15.21 15.21 35.16 35.16 35.16 35.16 11.17 11.17 11.172
Cash Ratio snapshot only 0.604
Debt Service Coverage snapshot only 9.113
Cash to Debt snapshot only 0.314
FCF to Debt snapshot only -0.029
Defensive Interval snapshot only 212.6 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.39 0.39 0.50 0.50 0.47 0.44 0.68 0.64 0.64 0.68 0.75 0.78 0.80 0.83 0.77 0.79 0.82 0.85 0.86 0.93 0.930
Inventory Turnover
Receivables Turnover 4.35 4.27 3.91 3.93 3.65 3.42 2.88 2.74 2.75 2.89 3.21 3.31 3.41 3.53 3.28 3.37 3.49 3.63 3.46 3.74 3.738
Payables Turnover 30.38 30.41 48.65 47.66 39.73 34.21 31.92 32.52 37.06 40.84 31.99 33.20 35.03 37.35 33.30 33.71 36.58 39.10 0.48 -0.13
DSO 84 85 93 93 100 107 127 133 133 126 114 110 107 103 111 108 104 101 105 98 97.6 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
DPO 12 12 8 8 9 11 11 11 10 9 11 11 10 10 11 11 10 9 754
Cash Conversion Cycle 72 73 86 85 91 96 115 122 123 117 102 99 97 94 100 97 94 91 -648
Fixed Asset Turnover snapshot only 13.477
Cash Velocity snapshot only 6.339
Capital Intensity snapshot only 1.055
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -18.6% -10.7% -9.0% -2.3% -11.1% -15.2% -20.4% -24.6% -18.6% -8.6% 2.3% 11.0% 14.0% 12.2% 18.5% 18.0% 18.8% 19.3% 17.5% 23.4% 23.41%
Net Income 3.1% 5.3% 1.9% 1.9% -59.6% -88.9% -87.9% -89.2% -77.7% -32.9% -34.6% -23.0% -5.0% -11.0% 29.2% 32.3% 31.8% 34.5% -5.9% -7.0% -6.96%
EPS 3.0% 5.1% 2.8% 4.3% -21.2% -78.2% -82.2% -88.6% -77.8% -33.3% -31.7% -17.2% 5.9% 0.3% 41.3% 40.6% 40.3% 41.9% -1.2% -2.9% -2.85%
FCF -64.3% -1.0% -1.4% -1.3% -1.8% 10.1% 4.8% 4.8% 2.8% 2.2% -45.9% -35.9% -22.8% 64.8% -15.8% -26.8% -9.1% -1.4% -1.3% -1.2% -1.25%
EBITDA 79.4% 95.8% -47.0% -47.3% -46.0% -55.6% -18.3% -28.8% -40.6% -29.0% -27.5% -15.5% -0.2% -1.5% 22.6% 24.7% 28.2% 31.4% 10.9% 6.8% 6.75%
Op. Income -34.9% -31.8% -5.4% 15.8% 18.2% 24.0% 15.2% -7.7% -29.3% -29.8% -36.9% -24.5% -7.5% -10.3% 27.8% 32.4% 28.2% 31.7% 20.1% 19.6% 19.58%
OCF Growth snapshot only -91.56%
Asset Growth snapshot only -3.73%
Equity Growth snapshot only 2.03%
Debt Growth snapshot only -5.50%
Shares Change snapshot only -4.23%
Dividend Growth snapshot only 2.13%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y -16.9% -17.6% -17.4% -15.9% -17.1% -17.9% -20.2% -19.4% -16.2% -11.5% -9.5% -6.5% -6.2% -4.6% -1.2% -0.4% 3.3% 6.9% 12.5% 17.4% 17.37%
Revenue 5Y -2.7% -3.4% -4.6% -5.8% -8.8% -11.1% -14.0% -15.9% -16.1% -15.4% -14.4% -13.0% -12.0% -10.7% -9.2% -7.3% -4.4% -1.5% 0.6% 3.6% 3.56%
EPS 3Y 2.3% 1.7% 1.2% 1.4% 63.7% 9.1% -2.6% -4.6% -11.5% -3.8% -22.9% -20.4% -43.0% -47.4% -44.4% -49.0% -30.9% -1.7% -1.6% 4.2% 4.20%
EPS 5Y 52.5% 59.4% 65.4% 77.9% 55.3% 29.3% 1.3% 41.5% 44.1% 23.2% 4.4% 5.0% 0.6% -2.8% -2.3% 0.2% 0.6% 4.9% -8.5% -7.2% -7.19%
Net Income 3Y 2.0% 1.5% 82.4% 84.3% 26.7% -15.2% -23.4% -24.2% -28.4% -22.3% -38.8% -37.6% -55.9% -59.6% -53.2% -52.1% -34.7% -7.1% -7.4% -1.8% -1.76%
Net Income 5Y 41.7% 48.2% 45.6% 47.8% 28.0% 6.9% 88.7% 17.2% 19.6% 2.6% -13.6% -12.3% -15.5% -18.3% -17.6% -15.0% -14.4% -10.9% -22.5% -21.4% -21.42%
EBITDA 3Y 23.1% 25.2% 7.5% 8.4% 3.2% -7.9% -16.3% -12.4% -16.8% -14.9% -32.0% -31.8% -31.6% -32.3% -10.1% -9.1% -8.8% -2.8% -0.4% 4.0% 3.99%
EBITDA 5Y 17.7% 18.5% 4.1% 5.6% 9.5% 9.8% -0.1% -7.4% -9.8% -9.2% -5.9% -5.2% -8.2% -11.4% -12.2% -6.7% -5.9% -4.4% -15.6% -15.8% -15.84%
Gross Profit 3Y 5.5% 2.7% 1.2% -3.6% -6.1% -9.7% -13.9% -15.9% -16.6% -14.1% -10.5% -5.1% -5.6% -4.4% 0.0% 0.3% -1.4% -1.4% 28.9% 40.7% 40.74%
Gross Profit 5Y -1.2% -2.2% -2.1% -0.5% 2.1% 5.1% 5.0% 2.3% -0.2% -0.8% -2.3% -5.2% -7.3% -9.6% -9.9% -8.7% -7.7% -6.1% 14.0% 21.5% 21.46%
Op. Income 3Y 23.3% 19.1% 20.3% 7.4% 2.0% -4.9% -12.5% -14.8% -18.3% -16.0% -11.7% -6.9% -8.2% -7.9% -2.4% -2.6% -5.7% -6.1% -1.0% 6.1% 6.14%
Op. Income 5Y -3.5% -3.9% -1.3% 2.5% 9.3% 17.5% 18.8% 14.6% 9.4% 8.0% 4.8% -2.9% -7.0% -11.6% -11.6% -9.2% -8.4% -6.9% 1.1% 5.0% 5.03%
FCF 3Y -38.6% -3.2% -21.5% -15.8% -5.5% -14.0% 1.5%
FCF 5Y -17.1% -39.0% -13.8% -16.3% -20.7% -18.3% -20.5% -15.7% -19.4%
OCF 3Y -33.9% -59.0% -7.2% -21.4% -16.8% -9.0% -15.4% -2.2% 1.1% -65.4% -65.37%
OCF 5Y -13.8% -35.7% -31.9% -12.3% -14.2% -18.6% -16.7% -18.8% -17.0% -19.6% -47.8% -47.85%
Assets 3Y -2.6% -2.6% -22.8% -22.8% -22.8% -22.8% -28.5% -28.5% -28.5% -28.5% -23.8% -23.8% -23.8% -23.8% -0.5% -0.5% -0.5% -0.5% 9.3% 9.3% 9.28%
Assets 5Y 6.3% 6.3% -11.2% -11.2% -11.2% -11.2% -19.0% -19.0% -19.0% -19.0% -17.0% -17.0% -17.0% -17.0% -13.1% -13.1% -13.1% -13.1% -13.3% -13.3% -13.27%
Equity 3Y 58.9% 58.9% -49.0% -49.0% -49.0% -49.0%
Book Value 3Y 73.8% 72.5% -35.7% -34.9% -33.9% -33.6%
Dividend 3Y -45.5% -39.0% -23.5% 16.2% 11.1% 3.1% -5.3% 9.9% 10.4% 23.8% 49.3% 27.5% 32.2% 24.8% 7.9% 4.4% 3.5% 3.4% 6.2% 55.2% 55.20%
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.07 0.13 0.21 0.40 0.69 0.85 0.92 0.96 0.98 0.92 0.89 0.84 0.83 0.78 0.64 0.55 0.34 0.09 0.01 0.17 0.167
Earnings Stability 0.50 0.48 0.67 0.66 0.45 0.19 0.23 0.20 0.06 0.01 0.00 0.00 0.06 0.06 0.15 0.13 0.32 0.21 0.35 0.33 0.332
Margin Stability 0.70 0.72 0.75 0.80 0.76 0.71 0.69 0.69 0.71 0.70 0.71 0.79 0.85 0.88 0.87 0.90 0.92 0.89 0.68 0.61 0.610
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Earn. Growth Consistency 1.00 0.50 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 0.00 0.000
FCF Positive Streak 1 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 0 0 0 0
Earnings Persistence 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.87 0.86 0.91 0.98 0.96 0.88 0.87 0.87 0.86 0.98 0.97 0.972
Earnings Smoothness 0.00 0.00 0.03 0.02 0.15 0.00 0.00 0.00 0.00 0.61 0.58 0.74 0.95 0.88 0.75 0.72 0.73 0.71 0.94 0.93 0.928
ROE Trend 0.35 1.18 -1.62 -1.72 -1.724
Gross Margin Trend 0.01 -0.04 -0.04 -0.02 0.02 0.06 0.14 0.13 0.04 0.01 -0.05 -0.05 -0.06 -0.09 -0.08 -0.05 -0.04 -0.04 0.45 0.54 0.537
FCF Margin Trend 0.10 0.01 -0.00 -0.17 -0.25 -0.04 0.21 0.15 0.18 0.14 0.03 0.04 0.08 0.13 -0.09 -0.09 -0.06 -0.27 -0.13 -0.11 -0.108
Sustainable Growth Rate 4.3% 5.4% 5.8% 5.8% 2.2% 75.6% 6.9% 7.2% 7.1% 6.9% 2.8% 3.0% 2.9% 2.9% 1.9% 2.0% 1.97%
Internal Growth Rate 1.3% 2.4% 3.7% 3.7% 43.8% 11.5% 19.2% 16.5% 12.8% 13.2% 12.7% 13.4% 13.3% 12.7% 14.6% 15.7% 15.5% 15.1% 12.8% 13.0% 13.02%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 0.09 0.01 -0.01 -0.01 -0.08 0.34 1.16 1.08 1.28 1.08 1.04 0.92 1.02 1.80 0.66 0.52 0.71 -0.34 -0.03 0.05 0.048
FCF/OCF 0.76 -0.16 2.31 3.79 1.59 0.54 0.86 0.83 0.83 0.82 0.80 0.81 0.84 0.91 0.82 0.79 0.84 1.35 6.95 -2.33 -2.325
FCF/Net Income snapshot only -0.110
OCF/EBITDA snapshot only 0.022
CapEx/Revenue 3.3% 2.9% 2.9% 3.0% 3.3% 3.7% 3.9% 4.2% 4.0% 3.4% 3.2% 2.7% 2.4% 2.2% 2.0% 1.9% 1.9% 1.9% 2.0% 2.1% 2.07%
CapEx/Depreciation snapshot only 0.831
Accruals Ratio 0.52 0.70 0.80 0.79 0.33 0.07 -0.03 -0.01 -0.03 -0.01 -0.00 0.01 -0.00 -0.09 0.04 0.07 0.04 0.18 0.12 0.12 0.116
Sloan Accruals snapshot only 0.031
Cash Flow Adequacy snapshot only 0.222
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 0.2% 0.2% 0.2% 0.2% 0.3% 0.3% 0.1% 0.2% 0.2% 0.2% 0.3% 0.2% 0.2% 0.2% 0.2% 0.2% 0.1% 0.1% 0.1% 0.2% 0.18%
Dividend/Share $0.04 $0.04 $0.05 $0.05 $0.05 $0.04 $0.03 $0.04 $0.04 $0.04 $0.05 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.13 $0.13
Payout Ratio 0.4% 0.3% 0.4% 0.3% 0.7% 1.6% 1.2% 1.8% 2.1% 2.3% 3.0% 2.3% 2.4% 2.3% 1.8% 1.7% 1.7% 1.6% 1.9% 5.6% 5.58%
FCF Payout Ratio 5.9% 8.5% 1.2% 2.0% 2.0% 2.6% 3.7% 3.1% 2.7% 1.4% 3.3% 4.0% 2.8%
Total Payout Ratio 1.8% 1.4% 1.4% 1.5% 3.8% 11.2% 1.0% 1.8% 2.1% 2.3% 8.1% 1.2% 1.5% 1.6% 1.2% 52.0% 58.6% 59.2% 62.9% 48.0% 47.98%
Div. Increase Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Chowder Number -0.87 -0.82 -0.73 -0.27 -0.36 -0.48 -0.58 -0.33 -0.28 0.00 0.67 0.00 0.07 -0.12 -0.25 -0.06 -0.06 -0.07 0.00 2.14 2.136
Buyback Yield 0.6% 0.5% 70.1% 1.1% 1.6% 2.0% 11.7% 0.0% 0.0% 0.0% 0.4% 8.6% 11.6% 10.8% 10.3% 4.7% 4.0% 2.9% 2.9% 1.8% 1.83%
Net Buyback Yield 0.6% 0.5% 70.0% 1.1% 1.6% 1.9% 11.7% 0.0% 0.0% 0.0% 0.4% 8.6% 11.6% 10.8% 10.3% 4.7% 4.0% 2.9% 2.9% 1.8% 1.83%
Total Shareholder Return 0.7% 0.6% 70.2% 1.1% 1.6% 1.9% 11.9% 0.2% 0.2% 0.2% 0.7% 8.8% 11.8% 11.0% 10.5% 4.9% 4.2% 3.0% 3.0% 2.1% 2.07%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 2.05 2.45 4.65 4.49 1.68 0.69 0.69 0.69 0.69 0.69 0.68 0.68 0.67 0.64 0.68 0.67 0.63 0.59 0.56 0.57 0.566
Interest Burden (EBT/EBIT) 0.94 0.94 0.88 0.88 0.89 0.88 0.88 0.87 0.84 0.84 0.83 0.84 0.84 0.84 0.87 0.88 0.88 0.89 0.87 0.88 0.880
EBIT Margin 0.75 0.79 0.39 0.40 0.44 0.39 0.40 0.37 0.31 0.30 0.27 0.27 0.27 0.26 0.29 0.30 0.30 0.30 0.28 0.26 0.263
Asset Turnover 0.39 0.39 0.50 0.50 0.47 0.44 0.68 0.64 0.64 0.68 0.75 0.78 0.80 0.83 0.77 0.79 0.82 0.85 0.86 0.93 0.930
Equity Multiplier 7.63 7.63 7.35 7.35 7.35 7.35 -31.47 -31.47 -31.47 -31.47 60.76 60.76 60.76 60.76 21.84 21.84 21.84 21.84 17.12 17.12 17.124
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $9.59 $11.86 $13.17 $18.21 $7.56 $2.58 $2.34 $2.08 $1.68 $1.72 $1.60 $1.72 $1.78 $1.73 $2.26 $2.42 $2.50 $2.45 $2.23 $2.35 $2.35
Book Value/Share $3.65 $3.63 $-0.28 $-0.39 $-0.41 $-0.42 $-0.50 $-0.51 $-0.51 $-0.51 $0.98 $1.01 $1.05 $1.06 $0.53 $0.54 $0.56 $0.56 $1.69 $1.69 $2.78
Tangible Book/Share $3.40 $3.39 $-0.60 $-0.84 $-0.89 $-0.89 $-0.98 $-0.98 $-0.98 $-0.98 $0.48 $0.50 $0.52 $0.53 $-0.01 $-0.01 $-0.01 $-0.01 $1.69 $1.69 $1.69
Revenue/Share $6.63 $6.48 $8.33 $11.61 $11.49 $10.80 $9.72 $9.29 $9.32 $9.82 $10.37 $11.09 $11.85 $12.41 $13.45 $13.91 $14.99 $15.62 $16.60 $17.92 $17.97
FCF/Share $0.67 $-0.03 $-0.42 $-0.47 $-1.01 $0.47 $2.35 $1.87 $1.77 $1.53 $1.32 $1.29 $1.52 $2.83 $1.22 $1.00 $1.48 $-1.14 $-0.39 $-0.26 $-0.26
OCF/Share $0.89 $0.16 $-0.18 $-0.12 $-0.64 $0.87 $2.72 $2.25 $2.14 $1.86 $1.66 $1.58 $1.81 $3.11 $1.48 $1.27 $1.76 $-0.84 $-0.06 $0.11 $0.11
Cash/Share $4.48 $4.46 $4.01 $5.56 $5.93 $5.95 $2.52 $2.54 $2.54 $2.55 $3.57 $3.69 $3.84 $3.88 $2.52 $2.54 $2.64 $2.65 $2.83 $2.83 $3.61
EBITDA/Share $5.26 $5.43 $3.58 $5.10 $5.55 $4.74 $4.28 $3.85 $3.28 $3.35 $3.24 $3.50 $3.65 $3.71 $4.35 $4.64 $4.99 $5.15 $5.07 $5.17 $5.17
Debt/Share $5.90 $5.88 $7.51 $10.42 $11.12 $11.16 $8.14 $8.18 $8.19 $8.20 $8.42 $8.72 $9.06 $9.16 $9.09 $9.14 $9.52 $9.54 $9.02 $9.02 $9.02
Net Debt/Share $1.42 $1.42 $3.50 $4.86 $5.19 $5.20 $5.61 $5.64 $5.65 $5.66 $4.85 $5.02 $5.22 $5.28 $6.56 $6.60 $6.87 $6.89 $6.19 $6.19 $6.19
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman Z-Score 3.941
Altman Z-Prime snapshot only 6.214
Piotroski F-Score 4 4 6 6 5 6 5 4 3 4 6 6 7 7 7 7 6 5 5 6 6
Beneish M-Score -0.60 0.25 3.35 3.16 0.12 -1.70 -3.11 -2.73 -2.71 -2.58 -2.16 -2.17 -2.15 -2.56 -1.94 -1.90 -1.79 -1.26 -2.20 -1.87 -1.874
Ohlson O-Score snapshot only -4.794
ROIC (Greenblatt) snapshot only 1.06%
Net-Net WC snapshot only $-8.75
EVA snapshot only $96354042.86
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only A-
Credit Score 73.36 72.18 65.15 61.62 20.00 20.00 70.96 71.62 69.34 66.54 62.65 63.82 64.47 73.67 62.93 65.02 63.83 64.25 67.61 68.38 68.382
Credit Grade snapshot only 7
Credit Trend snapshot only 3.364
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 66
Sector Credit Rank snapshot only 56

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms