— Know what they know.
Not Investment Advice

APOG NASDAQ

Apogee Enterprises, Inc.
1W: +4.4% 1M: +23.7% 3M: +12.9% YTD: +21.5% 1Y: +15.9% 3Y: +11.8% 5Y: +28.0%
$45.03
+0.94 (+2.13%)
 
Weekly Expected Move ±7.1%
$37 $41 $44 $47 $50
NASDAQ · Basic Materials · Construction Materials · Tech Score Strong Buy · Power 70 · $940.9M mcap · 20M float · 1.40% daily turnover · Short 65% of daily vol
Credit Risk of going bust: higher than 51% of companies Debt: 29.3% of company value Bonds: none of note held by US funds details ▾
Of US companies ranked in the middle of the pack, about 1 in 580 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $1.38 (down 97%), Apogee Enterprises, Inc. would be worth roughly what it owes.
Total debt $382.5M against a stock market value of $921.3M.
Distance to default 5.05 (Merton model): prices to 2026-10-26, balance sheet 2026-08-29, debt counted $182.4M (short-term plus half of long-term), stock volatility 41.8%; Altman Z 2.84. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

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.

NO EDGE
32.8 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: 9.5%  ·  5Y Avg: 12.0%
Cost Advantage
30
Intangibles
14
Switching Cost
12
Network Effect
45
Scale ★
90
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. APOG has No discernible competitive edge (32.8/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 9.5% suggests modest returns relative to capital deployed.

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
$0
Low
$63
Avg Target
$63
High
Based on 3 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 1Hold: 4Sell: 1Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$62.67
Analysts3
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-09 D.A. Davidson Brent Thielman $47 $46 -1 +33.0% $34.59
2025-12-16 Stephens — Initiated $95 — +135.5% $40.34
2025-11-17 D.A. Davidson Brent Thielman $62 $47 -15 +35.4% $34.71
2025-01-08 D.A. Davidson Brent Thielman Initiated $62 — +7.6% $57.60
2022-06-24 Craig-Hallum Eric Stine Initiated $43 — +3.5% $41.53

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.

A-
Oct 27, 2026
DCF
5
ROE
4
ROA
5
D/E
1
P/E
3
P/B
3
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. APOG receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (4/5), ROA (5/5). Areas of concern: D/E (1/5).
Rating Change History
DateFromTo
2026-08-10 B+ A-
2026-08-03 A- B+
2026-07-28 A A-
2026-07-16 A- A
2026-07-01 A A-
2026-06-29 A- A
2026-05-11 A A-
2026-04-30 B+ A
2026-04-27 A- B+
2026-04-24 B+ A-

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.

★ ★ ★ ★ ★ 61 Grade A
Profitability
34
Balance Sheet
60
Earnings Quality
71
Growth
59
Value
73
Momentum
87
Safety
65
Cash Flow
64
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. APOG scores highest in Momentum (87/100) and lowest in Profitability (34/100). An overall grade of A places APOG among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score
2.78
Grey Zone
Piotroski F-Score
7/9
✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓ ✗
Beneish M-Score
-2.32
Unlikely Manipulator
Ohlson O-Score
-7.11
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
A-
Score: 68.2/100
Trend: Deteriorating
Earnings Quality
75/100
OCF/NI: 1.91x
Accruals: -5.1%
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. APOG scores 2.78, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. 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. APOG scores 7/9, signaling strong financial health across all three dimensions. 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. APOG's score of -2.32 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. APOG's implied 0.1% 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. APOG receives an estimated rating of A- (score: 68.2/100), with a deteriorating 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). APOG's score of 75/100 is high — cash flows strongly support reported earnings.

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
14.04x
PEG
0.25x
P/S
0.65x
P/B
1.78x
P/FCF
8.86x
P/OCF
6.56x
EV/EBITDA
7.38x
EV/Revenue
0.83x
EV/EBIT
10.89x
EV/FCF
12.43x
Earnings Yield
7.96%
FCF Yield
11.29%
Shareholder Yield
6.34%
Graham Number
$42.52
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 14.0x earnings, APOG trades at a reasonable valuation. An earnings yield of 8.0% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $42.52 per share, 6% 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
0.718
NI / EBT
×
Interest Burden
0.860
EBT / EBIT
×
EBIT Margin
0.076
EBIT / Rev
×
Asset Turnover
1.195
Rev / Assets
×
Equity Multiplier
2.344
Assets / Equity
=
ROE
13.1%
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. APOG's ROE of 13.1% is driven by Asset Turnover (1.195), indicating efficient use of assets to generate revenue.

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.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$123.57
Price/Value
0.33x
Margin of Safety
67.36%
Premium
-67.36%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with APOG's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. APOG trades at a -67% premium to its adjusted intrinsic value of $123.57, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 14.0x.

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
$45.03
Median 1Y
$42.36
5th Pctile
$19.70
95th Pctile
$90.91
Ann. Volatility
47.0%
25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

ExecutiveSalaryStockTotal
Ty R. Silberhorn
Former Chief Executive Officer and President
$627,308 $2,283,419 $6,075,286
Troy R. Johnson
President, Architectural Metals Segment
$479,797 $1,348,170 $2,235,547
Donald A. Nolan
Chief Executive Officer and President
$305,962 $1,749,990 $2,163,921
Veena M. Lakkundi
President, Performance Surfaces Segment
$550,000 $1,128,013 $1,883,978
Brent C. Jewell
President, Architectural Glass Segment
$462,077 $1,016,679 $1,604,069
Mark R. Augdahl
Executive Vice President and Chief Financial Officer
$374,692 $964,769 $1,495,309
Matthew J. Osberg
Former Executive Vice President and Chief Financial Officer
$591,462 $806,385 $1,409,567

CEO Pay Ratio

102:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $6,075,286
Avg Employee Cost (SGA/emp): $59,763
Employees: 4,100

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
4,100
-8.9% YoY
Revenue / Employee
$342,618
Rev: $1,404,733,000
Profit / Employee
$13,203
NI: $54,132,000
SGA / Employee
$59,763
Avg labor cost proxy

Scaling Efficiency

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 Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
ROE 13.9% 13.6% 13.0% 11.4% 9.7% 16.2% 22.2% 24.3% 31.1% 26.5% 26.8% 26.6% 23.0% 18.0% 10.7% 8.8% 7.7% 10.8% 13.8% 13.1% 13.11%
ROA 6.6% 6.4% 6.2% 5.6% 4.3% 7.1% 10.0% 11.3% 13.0% 11.7% 12.7% 13.3% 10.5% 8.2% 5.0% 4.3% 3.5% 4.7% 6.1% 5.6% 5.59%
ROIC 10.6% 10.6% 10.5% 10.2% 7.9% 12.5% 17.3% 19.3% 20.3% 19.4% 20.5% 21.8% 13.8% 11.2% 7.1% 6.8% 6.7% 9.1% 10.7% 9.5% 9.55%
ROCE 10.9% 11.2% 12.7% 12.9% 12.3% 14.3% 17.7% 19.4% 20.6% 22.3% 23.3% 24.1% 17.3% 15.8% 13.3% 12.3% 11.6% 12.8% 12.3% 11.1% 11.09%
Gross Margin 22.2% 20.8% 20.4% 20.4% 24.0% 22.8% 23.5% 25.7% 27.0% 26.6% 30.0% 28.7% 26.2% 22.3% 23.7% 23.9% 24.8% 22.7% 21.9% 24.6% 24.59%
Operating Margin 15.9% 4.9% -0.9% 5.3% 9.3% 8.6% 9.4% 9.3% 11.5% 11.1% 12.5% 12.3% 8.4% 1.8% 2.0% 8.7% 8.7% 8.5% 5.5% 9.2% 9.17%
Net Margin 11.9% 3.3% -0.6% 3.3% 6.4% 10.0% 6.5% 6.5% 9.4% 7.9% 9.4% 8.9% 6.1% 0.7% -0.8% 6.6% 4.7% 4.7% 3.4% 5.7% 5.72%
EBITDA Margin 18.6% 8.9% 8.7% 10.1% 12.4% 11.5% 12.3% 12.2% 14.4% 14.2% 15.8% 15.4% 13.6% 9.6% 10.1% 12.6% 11.7% 10.9% 9.1% 12.7% 12.75%
FCF Margin 9.6% 8.5% 10.3% 8.1% 2.8% 4.3% 4.3% 3.2% 8.0% 10.3% 7.2% 10.0% 9.2% 6.6% 4.7% 4.8% 4.8% 6.8% 8.8% 6.6% 6.64%
OCF Margin 12.4% 10.2% 11.8% 9.3% 4.2% 5.5% 5.8% 5.0% 9.9% 12.9% 9.7% 12.6% 11.9% 9.2% 7.3% 7.1% 6.9% 8.7% 10.7% 9.0% 8.96%
ROE 3Y Avg snapshot only 15.26%
ROE 5Y Avg snapshot only 16.80%
ROA 3Y Avg snapshot only 7.51%
ROIC 3Y Avg snapshot only 8.77%
ROIC Economic snapshot only 9.40%
Cash ROA snapshot only 10.32%
Cash ROIC snapshot only 14.88%
CROIC snapshot only 11.02%
NOPAT Margin snapshot only 5.75%
Pretax Margin snapshot only 6.52%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 15.70%
SBC / Revenue snapshot only 0.73%
Valuation
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
P/E Ratio 8.93 13.03 15.81 18.37 21.16 12.72 10.87 7.62 8.86 9.06 12.09 11.66 16.44 12.05 15.85 21.22 19.63 15.78 11.98 12.57 14.042
P/S Ratio 0.52 0.72 0.78 0.81 0.67 0.63 0.72 0.56 0.72 0.69 1.00 1.04 1.33 0.75 0.59 0.68 0.56 0.61 0.58 0.59 0.655
P/B Ratio 1.19 1.80 2.11 2.21 2.75 2.46 2.73 2.00 2.42 2.14 2.89 2.81 3.45 2.10 1.69 1.89 1.53 1.67 1.60 1.61 1.779
P/FCF 5.41 8.47 7.57 9.93 23.89 14.85 16.80 17.47 9.01 6.63 13.81 10.38 14.39 11.44 12.64 14.17 11.64 8.98 6.64 8.86 8.857
P/OCF 4.17 7.02 6.64 8.63 16.11 11.44 12.51 11.31 7.26 5.33 10.31 8.26 11.13 8.19 8.15 9.59 8.12 6.98 5.47 6.56 6.563
EV/EBITDA 5.71 7.68 7.75 7.95 8.83 7.68 7.61 5.73 6.64 5.81 7.56 7.23 10.50 7.20 6.88 7.69 6.80 6.91 6.94 7.38 7.382
EV/Revenue 0.66 0.87 0.91 0.91 0.89 0.82 0.88 0.69 0.83 0.77 1.07 1.08 1.55 0.98 0.84 0.88 0.75 0.78 0.77 0.83 0.825
EV/EBIT 8.69 12.03 11.76 12.08 13.89 11.20 10.40 7.54 8.61 7.46 9.57 9.02 13.24 9.49 9.56 11.18 10.20 10.08 10.24 10.89 10.889
EV/FCF 6.89 10.25 8.76 11.26 31.73 19.33 20.54 21.51 10.46 7.44 14.70 10.79 16.76 14.85 17.88 18.47 15.54 11.57 8.76 12.43 12.431
Earnings Yield 11.2% 7.7% 6.3% 5.4% 4.7% 7.9% 9.2% 13.1% 11.3% 11.0% 8.3% 8.6% 6.1% 8.3% 6.3% 4.7% 5.1% 6.3% 8.4% 8.0% 7.96%
FCF Yield 18.5% 11.8% 13.2% 10.1% 4.2% 6.7% 6.0% 5.7% 11.1% 15.1% 7.2% 9.6% 6.9% 8.7% 7.9% 7.1% 8.6% 11.1% 15.1% 11.3% 11.29%
PEG Ratio snapshot only 0.250
Price/Tangible Book snapshot only 7.430
EV/OCF snapshot only 9.210
EV/Gross Profit snapshot only 3.505
Acquirers Multiple snapshot only 10.304
Shareholder Yield snapshot only 6.34%
Graham Number snapshot only $42.52
Leverage & Solvency
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Current Ratio 1.63 1.76 1.72 1.68 1.79 1.82 1.71 1.69 1.68 1.57 1.64 1.65 1.63 1.55 1.77 1.76 1.90 1.65 1.76 1.78 1.785
Quick Ratio 1.28 1.39 1.34 1.34 1.32 1.40 1.34 1.34 1.35 1.28 1.29 1.32 1.27 1.23 1.36 1.37 1.45 1.28 1.34 1.34 1.344
Debt/Equity 0.43 0.45 0.46 0.46 0.95 0.83 0.67 0.52 0.44 0.31 0.25 0.21 0.65 0.72 0.78 0.66 0.61 0.56 0.56 0.73 0.731
Net Debt/Equity 0.33 0.38 0.33 0.30 0.90 0.74 0.61 0.46 0.39 0.26 0.19 0.11 0.57 0.63 0.70 0.57 0.51 0.48 0.51 0.65 0.650
Debt/Assets 0.22 0.23 0.23 0.22 0.34 0.31 0.27 0.23 0.21 0.16 0.13 0.12 0.29 0.30 0.32 0.29 0.28 0.26 0.26 0.31 0.307
Debt/EBITDA 1.61 1.59 1.46 1.46 2.29 1.99 1.52 1.22 1.04 0.76 0.61 0.53 1.71 1.90 2.24 2.08 2.02 1.80 1.85 2.39 2.387
Net Debt/EBITDA 1.23 1.33 1.05 0.94 2.18 1.78 1.39 1.08 0.92 0.63 0.46 0.27 1.49 1.65 2.01 1.79 1.71 1.55 1.68 2.12 2.122
Interest Coverage 13.11 13.79 19.26 22.66 21.27 22.65 20.15 17.77 16.50 17.66 25.02 31.05 38.78 20.01 11.57 8.24 6.62 7.82 8.14 8.30 8.298
Equity Multiplier 1.98 1.99 2.05 2.07 2.77 2.66 2.43 2.25 2.10 1.96 1.85 1.81 2.26 2.41 2.40 2.31 2.18 2.19 2.15 2.38 2.377
Cash Ratio snapshot only 0.160
Debt Service Coverage snapshot only 12.241
Cash to Debt snapshot only 0.111
FCF to Debt snapshot only 0.249
Defensive Interval snapshot only 520.5 days
Efficiency & Turnover
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Asset Turnover 1.13 1.17 1.25 1.28 1.35 1.43 1.51 1.53 1.60 1.54 1.53 1.49 1.30 1.31 1.35 1.34 1.22 1.22 1.24 1.20 1.195
Inventory Turnover 13.23 13.29 13.23 14.11 12.24 12.83 13.59 14.21 12.79 12.57 12.11 12.29 11.52 12.26 11.16 11.62 10.70 11.25 10.44 10.00 10.001
Receivables Turnover 5.26 5.64 6.28 6.67 6.22 6.40 6.46 6.49 5.99 5.60 5.74 5.67 5.40 5.40 7.83 6.60 5.73 6.16 7.46 6.10 6.095
Payables Turnover 14.18 13.83 14.20 13.96 13.30 13.44 14.81 13.97 13.10 12.44 13.18 12.02 11.19 10.96 11.40 11.66 11.29 10.48 11.68 11.86 11.861
DSO 69 65 58 55 59 57 56 56 61 65 64 64 68 68 47 55 64 59 49 60 59.9 days
DIO 28 27 28 26 30 28 27 26 29 29 30 30 32 30 33 31 34 32 35 36 36.5 days
DPO 26 26 26 26 27 27 25 26 28 29 28 30 33 33 32 31 32 35 31 31 30.8 days
Cash Conversion Cycle 71 66 60 54 61 58 59 56 62 65 66 64 67 64 47 55 65 57 53 66 65.6 days
Fixed Asset Turnover snapshot only 4.482
Operating Cycle snapshot only 96.4 days
Cash Velocity snapshot only 33.772
Capital Intensity snapshot only 0.868
Growth (YoY)
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Revenue -12.0% -11.4% -4.1% -0.3% 6.6% 11.3% 11.4% 12.2% 8.4% 2.5% -3.1% -6.2% -6.9% -4.4% -0.8% 1.8% 3.3% 3.2% 1.8% 3.0% 3.01%
Net Income -5.3% -4.5% 20.4% 3.6% -41.8% 0.6% 49.2% 88.4% 1.8% 55.9% 21.0% 13.4% -7.2% -21.0% -55.3% -63.5% -63.5% -36.4% 33.1% 51.0% 50.97%
EPS -3.5% -1.1% 26.6% 8.6% -32.6% 16.8% 68.4% 1.1% 1.9% 57.5% 22.2% 16.1% -7.0% -20.2% -53.8% -63.1% -62.9% -35.4% 33.3% 55.9% 55.94%
FCF 6.5% 3.1% 3.8% 1.0% -68.8% -44.0% -53.7% -55.6% 2.1% 1.5% 63.6% 1.9% 7.8% -39.1% -35.9% -51.4% -46.1% 6.2% 91.4% 43.0% 43.00%
EBITDA -7.8% -6.2% 19.3% 18.2% -7.0% 5.6% 10.4% 17.8% 35.3% 26.6% 17.9% 16.1% 9.3% -1.9% -14.4% -21.8% -22.9% -13.8% -7.0% 0.3% 0.26%
Op. Income -8.7% -7.9% 9.2% 2.0% -36.8% -16.3% 37.0% 66.4% 1.2% 83.6% 30.2% 20.7% 6.0% -19.5% -45.4% -54.8% -50.1% -16.7% 31.8% 57.3% 57.25%
OCF Growth snapshot only 30.65%
Asset Growth snapshot only 7.74%
Equity Growth snapshot only 4.62%
Debt Growth snapshot only 15.10%
Shares Change snapshot only -3.19%
Dividend Growth snapshot only 5.13%
Growth (CAGR)
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Revenue 3Y 6.7% 5.2% 3.2% 1.4% 0.8% -0.2% 0.4% 1.1% 0.5% 0.4% 1.2% 1.6% 2.5% 2.9% 2.3% 2.3% 1.4% 0.4% -0.7% -0.6% -0.56%
Revenue 5Y 9.0% 7.1% 6.6% 6.2% 6.7% 7.5% 8.2% 7.7% 7.0% 5.8% 3.5% 1.9% 0.7% -0.6% -0.5% -0.3% -0.5% -0.0% 0.9% 1.9% 1.92%
EPS 3Y -0.3% -0.9% -2.3% -6.6% -9.7% 4.6% 13.8% 20.7% 23.1% 22.1% 37.6% 39.0% 21.5% 13.7% -1.7% -3.0% -0.4% -6.7% -9.0% -12.6% -12.56%
EPS 5Y 16.1% 11.0% 8.1% 3.3% 0.3% 9.1% 14.3% 13.6% 13.9% 12.4% 13.9% 15.0% 14.4% 7.6% -3.6% -5.5% -8.5% -1.2% 9.9% 9.1% 9.11%
Net Income 3Y -3.5% -4.5% -6.7% -10.6% -16.3% -3.5% 5.3% 13.6% 15.2% 14.4% 29.6% 30.3% 14.5% 7.4% -6.9% -8.0% -2.0% -7.8% -10.4% -14.5% -14.53%
Net Income 5Y 13.6% 8.2% 4.7% 0.2% -4.9% 3.1% 8.5% 7.9% 7.8% 6.4% 7.9% 8.9% 8.6% 2.0% -8.8% -9.5% -12.3% -5.5% 5.3% 4.0% 4.03%
EBITDA 3Y -1.6% -2.6% -2.8% -4.6% -6.7% -4.7% -0.8% 4.4% 5.0% 7.8% 15.8% 17.4% 11.2% 9.5% 3.7% 2.3% 4.5% 2.3% -2.1% -3.1% -3.08%
EBITDA 5Y 15.0% 10.7% 10.1% 7.4% 3.8% 4.5% 5.7% 4.5% 3.7% 4.3% 3.6% 3.5% 3.7% 1.5% -0.3% 0.7% -0.5% 1.2% 4.3% 4.9% 4.86%
Gross Profit 3Y 1.0% -0.8% -2.5% -5.3% -4.3% -3.8% -1.5% 2.0% 2.3% 3.9% 7.8% 8.9% 10.4% 10.0% 7.4% 7.1% 4.8% 3.0% 0.2% -1.2% -1.22%
Gross Profit 5Y 10.2% 7.5% 6.1% 4.1% 4.6% 5.3% 6.4% 6.5% 5.7% 5.5% 4.6% 3.6% 2.8% 1.2% 0.3% 0.2% -0.3% 0.5% 1.6% 2.6% 2.59%
Op. Income 3Y -5.7% -6.5% -10.1% -12.4% -16.2% -10.9% 0.3% 8.4% 8.4% 12.3% 24.9% 27.0% 14.0% 7.3% -0.9% -3.2% 5.3% 7.2% -2.2% -5.0% -4.98%
Op. Income 5Y 17.4% 11.0% 6.2% 1.7% -4.6% -1.9% 4.4% 4.1% 3.2% 4.7% 5.3% 6.2% 6.7% 0.9% -6.4% -7.0% -7.6% -1.0% 7.0% 7.8% 7.80%
FCF 3Y 41.4% 72.9% 31.4% 34.4% -4.6% 1.5% 7.0% 43.6% 93.6% 79.3% 53.5% 9.4% 1.3% -5.3% -21.4% -14.2% 21.5% 17.2% 26.1% 26.6% 26.62%
FCF 5Y 30.0% 21.5% 26.3% 11.6% -14.1% -6.4% 8.5% -3.8% 22.2% 48.5% 11.4% 25.8% 23.7% 9.7% 5.2% 33.3% 33.3% 30.1% 34.7% -1.8% -1.85%
OCF 3Y 18.2% 18.6% 10.5% 8.3% -15.2% -10.8% -5.0% 5.9% 31.7% 33.8% 20.2% 5.0% 1.2% -0.6% -12.9% -6.8% 20.1% 16.8% 22.0% 21.1% 21.06%
OCF 5Y 20.5% 13.5% 17.2% 6.6% -13.3% -8.2% -0.7% -7.4% 8.8% 19.1% 3.7% 12.5% 12.1% 2.9% 0.8% 10.1% 8.9% 9.9% 14.0% -2.9% -2.88%
Assets 3Y 14.8% 8.4% -2.1% -2.0% -4.3% -4.0% -5.3% -6.6% -7.3% -8.0% -6.0% -4.5% 2.8% 5.9% 5.8% 5.5% 7.2% 5.8% 6.2% 10.5% 10.54%
Assets 5Y 13.4% 10.8% 9.8% 10.1% 7.9% 8.2% 6.6% 5.6% 4.8% 2.8% -3.1% -2.6% 2.7% 1.8% 1.4% 0.4% -0.4% -0.5% 0.6% 3.4% 3.36%
Equity 3Y 6.6% 1.1% -1.7% -3.0% -14.6% -12.8% -10.7% -5.4% -4.9% -4.0% -1.6% -1.3% -1.6% -0.7% 0.4% 1.8% 16.1% 12.8% 10.7% 8.5% 8.46%
Book Value 3Y 10.1% 4.9% 3.0% 1.3% -7.8% -5.5% -3.5% 0.5% 1.5% 2.5% 4.5% 5.3% 4.5% 5.1% 6.0% 7.4% 18.0% 14.2% 12.3% 11.0% 10.97%
Dividend 3Y 5.5% 6.4% 6.7% 6.0% 9.2% 8.5% 7.5% 5.9% 7.2% 8.3% 9.2% 18.1% 17.0% 16.2% 15.0% -1.2% -4.8% -5.3% -5.0% 2.9% 2.91%
Growth Quality
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Revenue Stability 0.76 0.64 0.66 0.61 0.54 0.49 0.60 0.64 0.61 0.64 0.76 0.60 0.34 0.01 0.00 0.00 0.06 0.06 0.20 0.37 0.367
Earnings Stability 0.58 0.41 0.02 0.09 0.08 0.01 0.09 0.06 0.04 0.18 0.32 0.39 0.29 0.28 0.02 0.03 0.00 0.00 0.02 0.00 0.004
Margin Stability 0.91 0.92 0.93 0.93 0.94 0.95 0.95 0.93 0.92 0.92 0.90 0.89 0.90 0.91 0.91 0.89 0.90 0.92 0.92 0.92 0.916
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.50 0.50 0.00 0.50 1.00 1.00 0.50 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.500
FCF Positive Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.98 0.98 0.92 0.99 0.83 1.00 0.80 0.50 0.50 0.50 0.92 0.95 0.97 0.92 0.50 0.50 0.50 0.85 0.87 0.50 0.500
Earnings Smoothness 0.95 0.95 0.81 0.96 0.47 0.99 0.61 0.39 0.06 0.56 0.81 0.87 0.93 0.77 0.24 0.07 0.07 0.56 0.72 0.59 0.594
ROE Trend -0.01 -0.00 0.00 -0.01 -0.01 0.05 0.13 0.15 0.14 0.07 0.05 0.05 0.01 -0.04 -0.14 -0.16 -0.16 -0.10 -0.04 -0.04 -0.037
Gross Margin Trend -0.02 -0.02 -0.02 -0.02 -0.01 -0.01 0.01 0.02 0.03 0.04 0.05 0.06 0.05 0.03 0.00 -0.02 -0.03 -0.02 -0.03 -0.02 -0.025
FCF Margin Trend 0.07 0.06 0.08 0.04 -0.03 -0.01 -0.02 -0.05 0.02 0.04 -0.00 0.04 0.04 -0.01 -0.01 -0.02 -0.04 -0.02 0.03 -0.01 -0.008
Sustainable Growth Rate 10.3% 9.7% 9.0% 7.4% 5.2% 11.6% 17.7% 19.9% 25.8% 21.5% 21.9% 20.8% 17.3% 12.3% 5.0% 4.5% 3.5% 6.4% 9.3% 8.7% 8.74%
Internal Growth Rate 5.1% 4.8% 4.5% 3.8% 2.3% 5.4% 8.7% 10.2% 12.1% 10.4% 11.6% 11.6% 8.6% 5.9% 2.4% 2.2% 1.6% 2.9% 4.2% 3.9% 3.87%
Cash Flow Quality
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
OCF/Net Income 2.14 1.86 2.38 2.13 1.31 1.11 0.87 0.67 1.22 1.70 1.17 1.41 1.48 1.47 1.95 2.21 2.42 2.26 2.19 1.91 1.915
FCF/OCF 0.77 0.83 0.88 0.87 0.67 0.77 0.74 0.65 0.81 0.80 0.75 0.80 0.77 0.72 0.64 0.68 0.70 0.78 0.82 0.74 0.741
FCF/Net Income snapshot only 1.419
OCF/EBITDA snapshot only 0.801
CapEx/Revenue 2.8% 1.7% 1.5% 1.2% 1.4% 1.3% 1.5% 1.7% 1.9% 2.5% 2.5% 2.6% 2.7% 2.6% 2.6% 2.3% 2.1% 1.9% 1.9% 2.3% 2.32%
CapEx/Depreciation snapshot only 0.645
Accruals Ratio -0.07 -0.05 -0.09 -0.06 -0.01 -0.01 0.01 0.04 -0.03 -0.08 -0.02 -0.05 -0.05 -0.04 -0.05 -0.05 -0.05 -0.06 -0.07 -0.05 -0.051
Sloan Accruals snapshot only -0.035
Cash Flow Adequacy snapshot only 2.309
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Dividend Yield 2.9% 2.2% 2.0% 1.9% 2.2% 2.2% 1.9% 2.4% 1.9% 2.1% 1.5% 1.9% 1.5% 2.6% 3.3% 2.3% 2.8% 2.6% 2.7% 2.7% 2.40%
Dividend/Share $0.73 $0.76 $0.78 $0.78 $0.88 $0.88 $0.87 $0.88 $0.91 $0.93 $0.96 $1.22 $1.23 $1.25 $1.28 $1.02 $1.02 $1.04 $1.05 $1.07 $1.08
Payout Ratio 26.2% 28.5% 31.0% 34.8% 46.7% 28.4% 20.4% 18.3% 17.0% 19.0% 18.4% 21.9% 24.5% 31.9% 53.1% 49.4% 55.2% 41.0% 32.7% 33.3% 33.31%
FCF Payout Ratio 15.9% 18.5% 14.9% 18.8% 52.7% 33.2% 31.6% 41.9% 17.3% 13.9% 21.0% 19.5% 21.5% 30.3% 42.3% 33.0% 32.7% 23.3% 18.1% 23.5% 23.48%
Total Payout Ratio 54.6% 77.1% 91.4% 1.1% 2.9% 1.6% 1.1% 92.3% 27.0% 30.0% 41.8% 39.7% 38.3% 85.3% 1.1% 1.2% 1.3% 68.8% 68.7% 79.7% 79.67%
Div. Increase Streak 1 1 1 1 1 1 0 0 1 1 0 0 1 1 1 0 0 0 0 0 0
Chowder Number 0.09 0.10 0.08 0.07 0.06 0.02 0.00 0.01 0.03 0.07 0.10 0.38 0.35 0.35 0.33 -0.15 -0.15 -0.16 -0.15 0.04 0.044
Buyback Yield 3.2% 3.7% 3.8% 4.3% 11.5% 10.3% 7.9% 9.7% 1.1% 1.2% 1.9% 1.5% 0.8% 4.4% 3.7% 3.2% 3.9% 1.8% 3.0% 3.7% 3.69%
Net Buyback Yield 3.2% 3.7% 3.8% 4.3% 11.5% 10.3% 7.9% 9.7% 1.1% 1.2% 1.9% 1.5% 0.8% 4.4% 3.7% 3.2% 3.9% 1.8% 3.0% 3.7% 3.69%
Total Shareholder Return 6.1% 5.9% 5.8% 6.2% 13.7% 12.6% 9.7% 12.1% 3.1% 3.3% 3.5% 3.4% 2.3% 7.1% 7.1% 5.5% 6.7% 4.4% 5.7% 6.3% 6.34%
DuPont Factors
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Tax Burden (NI/EBT) 0.76 0.76 0.77 0.78 0.77 0.97 0.89 0.87 0.86 0.76 0.76 0.76 0.75 0.76 0.69 0.73 0.70 0.70 0.75 0.72 0.718
Interest Burden (EBT/EBIT) 1.00 1.00 0.83 0.75 0.64 0.70 0.88 0.93 0.97 0.96 0.98 0.98 0.92 0.80 0.61 0.55 0.56 0.71 0.86 0.86 0.860
EBIT Margin 0.08 0.07 0.08 0.08 0.06 0.07 0.08 0.09 0.10 0.10 0.11 0.12 0.12 0.10 0.09 0.08 0.07 0.08 0.08 0.08 0.076
Asset Turnover 1.13 1.17 1.25 1.28 1.35 1.43 1.51 1.53 1.60 1.54 1.53 1.49 1.30 1.31 1.35 1.34 1.22 1.22 1.24 1.20 1.195
Equity Multiplier 2.12 2.11 2.09 2.04 2.28 2.27 2.22 2.15 2.39 2.27 2.11 2.01 2.19 2.19 2.13 2.06 2.22 2.30 2.27 2.34 2.344
Per Share
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
EPS (Diluted TTM) $2.79 $2.66 $2.53 $2.25 $1.88 $3.10 $4.26 $4.80 $5.38 $4.89 $5.21 $5.57 $5.00 $3.90 $2.41 $2.06 $1.85 $2.52 $3.21 $3.21 $3.21
Book Value/Share $20.87 $19.27 $18.96 $18.72 $14.45 $16.04 $16.95 $18.32 $19.68 $20.70 $21.76 $23.15 $23.82 $22.39 $22.58 $23.17 $23.75 $23.86 $24.02 $25.04 $25.25
Tangible Book/Share $8.30 $9.07 $8.73 $8.71 $5.55 $7.05 $8.06 $9.60 $10.83 $11.92 $12.96 $14.30 $6.70 $5.68 $5.91 $6.81 $7.52 $7.63 $7.83 $5.43 $5.43
Revenue/Share $48.05 $48.34 $51.11 $51.35 $59.28 $62.43 $64.23 $65.14 $66.27 $64.64 $62.85 $62.51 $61.82 $62.45 $64.49 $64.47 $64.87 $65.48 $65.73 $68.60 $69.19
FCF/Share $4.60 $4.09 $5.28 $4.17 $1.66 $2.66 $2.76 $2.09 $5.29 $6.69 $4.56 $6.26 $5.71 $4.11 $3.02 $3.08 $3.13 $4.44 $5.78 $4.55 $4.59
OCF/Share $5.96 $4.93 $6.02 $4.80 $2.46 $3.45 $3.70 $3.23 $6.56 $8.31 $6.11 $7.87 $7.38 $5.74 $4.68 $4.55 $4.48 $5.71 $7.02 $6.15 $6.20
Cash/Share $2.11 $1.41 $2.46 $3.09 $0.67 $1.45 $0.98 $1.10 $0.96 $1.06 $1.38 $2.37 $2.00 $2.12 $1.79 $2.14 $2.25 $1.84 $1.24 $2.03 $2.05
EBITDA/Share $5.55 $5.46 $5.97 $5.90 $5.97 $6.69 $7.44 $7.86 $8.33 $8.56 $8.86 $9.34 $9.12 $8.48 $7.85 $7.40 $7.14 $7.42 $7.30 $7.67 $7.67
Debt/Share $8.91 $8.70 $8.75 $8.63 $13.69 $13.35 $11.29 $9.56 $8.64 $6.48 $5.42 $4.94 $15.57 $16.15 $17.59 $15.39 $14.44 $13.35 $13.51 $18.30 $18.30
Net Debt/Share $6.80 $7.29 $6.29 $5.54 $13.02 $11.90 $10.32 $8.46 $7.68 $5.41 $4.04 $2.57 $13.56 $14.03 $15.80 $13.25 $12.19 $11.51 $12.27 $16.27 $16.27
Academic Models
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — 2.777
Altman Z-Prime snapshot only 3.921
Piotroski F-Score 6 7 8 7 7 8 6 7 8 8 7 7 4 4 5 5 7 8 7 7 7
Beneish M-Score -2.98 -3.16 -3.04 -2.74 -2.67 -2.26 -2.29 -2.25 -2.66 -3.03 -2.85 -2.95 -2.52 -2.29 -2.23 -2.53 -2.74 -2.80 -2.81 -2.32 -2.320
Ohlson O-Score snapshot only -7.106
ROIC (Greenblatt) snapshot only 20.59%
Net-Net WC snapshot only $-11.89
EVA snapshot only $-3917650.12
Credit
Metric Trend Q3'21 Q1'22 Q2'22 Q3'22 Q1'23 Q2'23 Q3'23 Q1'24 Q2'24 Q3'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Q3'26 Q4'26 Q1'27 Q2'27 Current
Credit Rating snapshot only A-
Credit Score 79.10 79.32 87.09 85.25 76.01 80.72 85.36 83.58 91.92 95.52 96.47 96.26 84.60 80.10 70.63 74.05 73.19 78.78 78.37 68.15 68.151
Credit Grade snapshot only 7
Credit Trend snapshot only -5.900
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 60
Sector Credit Rank snapshot only 58

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