฿4.08 ($0.12)

+0.00 (+0.00%)

Weekly Expected Move ±1.9%

฿4 ฿4 ฿4 ฿4 ฿4

SET · Consumer Cyclical · Auto - Dealerships · Tech Score Sell · Power 49 · ฿2.2B mcap · 212M float · 0.477% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

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 05, 2026

DCF

ROE

ROA

D/E

P/E

P/B

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. AUCT.BK receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-04-16	None	ADDED
2026-04-15	EXISTED	None
2026-01-05	None	ADDED
2026-01-04	EXISTED	None

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.

★ ★ ★ ★ ★ 43 Grade C

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

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. AUCT.BK scores highest in Earnings Quality (81/100) and lowest in Growth (5/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

1.96

Grey Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✗ ✓ ✓ ✗ ✗

Beneish M-Score

-3.08

Unlikely Manipulator

Ohlson O-Score

-5.86

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

BBB

Score: 59.4/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 1.80x

Accruals: -6.5%

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. AUCT.BK scores 1.96, 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. AUCT.BK scores 5/9, 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. AUCT.BK's score of -3.08 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. AUCT.BK's implied 0.3% 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. AUCT.BK receives an estimated rating of BBB (score: 59.4/100), 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). AUCT.BK'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

15.38x

PEG

-0.34x

P/S

2.51x

P/B

4.65x

P/FCF

9.80x

P/OCF

7.67x

EV/EBITDA

7.20x

EV/Revenue

3.06x

EV/EBIT

13.19x

EV/FCF

13.24x

Earnings Yield

7.23%

FCF Yield

10.20%

Shareholder Yield

9.91%

Graham Number

$2.42

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 15.4x earnings, AUCT.BK trades at a reasonable valuation. An earnings yield of 7.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $2.42 per share, 69% 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

0.799

NI / EBT

Interest Burden

0.883

EBT / EBIT

EBIT Margin

0.232

EBIT / Rev

Asset Turnover

0.492

Rev / Assets

Equity Multiplier

3.944

Assets / Equity

ROE

31.8%

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. AUCT.BK's ROE of 31.8% is driven by financial leverage (equity multiplier: 3.94x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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

0.00%

Fair P/E

8.50x

Intrinsic Value

$2.52

Price/Value

1.63x

Margin of Safety

-62.80%

Premium

62.80%

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 AUCT.BK's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. AUCT.BK trades at a 63% premium to its adjusted intrinsic value of $2.52, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 15.4x.

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

$4.08

Median 1Y

$3.74

5th Pctile

$1.87

95th Pctile

$7.49

Ann. Volatility

41.6%

25th–75th percentile 5th–95th percentile Median path Historical

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	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	Q2'26	Current
ROE	53.2%	49.0%	40.1%	47.8%	51.8%	46.0%	48.9%	63.0%	72.9%	60.8%	54.7%	68.6%	78.7%	64.2%	46.0%	49.6%	47.9%	37.7%	31.3%	31.8%	31.77%
ROA	13.7%	14.2%	11.8%	12.8%	13.1%	13.8%	15.2%	17.3%	19.0%	18.4%	17.5%	19.8%	20.0%	18.4%	13.8%	13.6%	11.8%	10.4%	9.1%	8.1%	8.06%
ROIC	37.1%	37.0%	30.2%	28.8%	28.4%	30.4%	37.7%	43.3%	50.2%	51.0%	53.8%	50.0%	39.4%	35.5%	31.6%	26.2%	23.4%	10.3%	17.2%	14.5%	14.47%
ROCE	24.3%	25.3%	20.7%	22.5%	23.9%	23.9%	26.6%	30.2%	33.8%	31.7%	30.2%	34.6%	34.9%	30.7%	25.1%	24.4%	21.9%	18.0%	16.1%	14.3%	14.29%
Gross Margin	51.7%	56.5%	47.2%	48.6%	50.3%	53.3%	52.7%	47.9%	50.2%	49.1%	56.8%	49.1%	50.2%	45.3%	44.4%	40.6%	44.7%	43.8%	41.3%	34.5%	34.55%
Operating Margin	37.0%	45.4%	30.1%	31.0%	36.8%	43.3%	40.9%	32.7%	37.7%	36.4%	44.6%	36.2%	37.4%	32.4%	28.9%	24.9%	28.5%	27.2%	22.2%	11.7%	11.72%
Net Margin	27.2%	34.2%	21.8%	22.0%	26.8%	32.9%	31.1%	24.3%	28.7%	28.3%	34.9%	27.4%	28.6%	23.7%	20.8%	17.2%	20.4%	21.2%	15.3%	5.6%	5.57%
EBITDA Margin	51.5%	58.7%	45.8%	47.6%	50.4%	54.7%	51.7%	45.5%	49.0%	48.8%	56.6%	49.1%	49.9%	45.9%	45.3%	41.8%	45.9%	45.4%	41.1%	35.6%	35.63%
FCF Margin	58.3%	42.7%	40.6%	37.7%	16.9%	26.4%	29.9%	40.0%	47.4%	47.4%	47.3%	35.0%	22.4%	19.5%	16.7%	16.1%	27.5%	19.1%	16.6%	23.1%	23.12%
OCF Margin	67.1%	48.8%	45.2%	42.2%	21.4%	31.7%	36.4%	46.6%	56.9%	57.2%	56.9%	45.8%	33.2%	31.0%	28.8%	27.5%	37.0%	27.7%	24.0%	29.5%	29.55%
ROE 3Y Avg	snapshot only																				51.53%
ROE 5Y Avg	snapshot only																				52.44%
ROA 3Y Avg	snapshot only																				13.85%
ROIC 3Y Avg	snapshot only																				19.57%
ROIC Economic	snapshot only																				11.86%
Cash ROA	snapshot only																				15.18%
Cash ROIC	snapshot only																				23.08%
CROIC	snapshot only																				18.06%
NOPAT Margin	snapshot only																				18.54%
Pretax Margin	snapshot only																				20.50%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				15.57%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	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	Q2'26	Current
P/E Ratio	16.59	17.79	18.37	14.88	18.62	16.88	15.86	13.69	14.23	15.67	13.37	12.39	12.40	11.54	12.60	11.98	15.64	15.88	14.58	13.84	15.385
P/S Ratio	4.56	5.08	4.92	3.96	4.94	4.48	4.57	3.96	4.18	4.42	3.92	3.71	3.71	3.32	3.19	2.75	3.23	3.15	2.71	2.27	2.509
P/B Ratio	8.63	8.45	7.30	7.25	9.65	7.65	7.36	8.06	9.98	9.22	6.99	8.18	9.82	7.59	6.23	6.56	7.82	6.36	4.92	4.67	4.649
P/FCF	7.82	11.90	12.11	10.53	29.28	16.97	15.26	9.92	8.81	9.33	8.30	10.59	16.56	17.05	19.04	17.07	11.73	16.46	16.27	9.80	9.801
P/OCF	6.80	10.40	10.89	9.39	23.08	14.14	12.54	8.50	7.35	7.73	6.90	8.10	11.18	10.72	11.08	9.99	8.73	11.40	11.27	7.67	7.668
EV/EBITDA	9.40	10.06	10.17	8.62	10.69	9.65	9.26	8.25	8.70	9.26	7.81	7.60	8.04	7.40	7.41	7.14	8.48	10.71	7.68	7.20	7.202
EV/Revenue	4.83	5.30	5.20	4.41	5.44	4.83	4.76	4.18	4.38	4.52	3.93	3.88	4.12	3.74	3.53	3.28	3.80	4.77	3.35	3.06	3.062
EV/EBIT	13.05	13.78	14.32	12.18	15.02	13.41	12.32	10.82	11.29	12.11	10.16	9.86	10.50	9.84	10.42	10.48	13.15	17.45	13.00	13.19	13.193
EV/FCF	8.28	12.43	12.80	11.72	32.24	18.32	15.90	10.46	9.23	9.55	8.31	11.07	18.40	19.18	21.12	20.39	13.78	24.92	20.12	13.24	13.241
Earnings Yield	6.0%	5.6%	5.4%	6.7%	5.4%	5.9%	6.3%	7.3%	7.0%	6.4%	7.5%	8.1%	8.1%	8.7%	7.9%	8.3%	6.4%	6.3%	6.9%	7.2%	7.23%
FCF Yield	12.8%	8.4%	8.3%	9.5%	3.4%	5.9%	6.6%	10.1%	11.4%	10.7%	12.1%	9.4%	6.0%	5.9%	5.3%	5.9%	8.5%	6.1%	6.1%	10.2%	10.20%
Price/Tangible Book	snapshot only																				5.266
EV/OCF	snapshot only																				10.361
EV/Gross Profit	snapshot only																				7.365
Acquirers Multiple	snapshot only																				13.193
Shareholder Yield	snapshot only																				9.91%
Graham Number	snapshot only																				$2.42

Leverage & Solvency

Metric	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	Q2'26	Current
Current Ratio	1.26	1.51	1.57	1.41	1.40	1.66	1.80	1.48	1.28	1.47	1.52	1.40	1.14	1.32	1.41	1.17	1.06	1.34	1.46	1.22	1.219
Quick Ratio	1.24	1.50	1.56	1.39	1.36	1.63	1.78	1.48	1.28	1.48	1.52	1.40	1.14	1.32	1.41	1.17	1.06	1.34	1.46	1.22	1.219
Debt/Equity	1.83	1.46	1.55	1.89	1.93	1.54	1.31	1.56	1.68	1.40	1.22	1.46	1.93	1.78	1.60	2.00	2.13	3.86	1.86	2.26	2.263
Net Debt/Equity	0.51	0.37	0.42	0.83	0.97	0.61	0.31	0.44	0.47	0.21	0.01	0.37	1.09	0.95	0.68	1.27	1.36	3.27	1.16	1.64	1.640
Debt/Assets	0.44	0.43	0.45	0.49	0.51	0.47	0.44	0.45	0.43	0.42	0.38	0.42	0.49	0.49	0.46	0.52	0.51	1.07	0.54	0.56	0.564
Debt/EBITDA	1.88	1.67	2.05	2.02	1.94	1.80	1.58	1.51	1.39	1.37	1.36	1.29	1.42	1.54	1.71	1.82	1.97	4.29	2.35	2.58	2.582
Net Debt/EBITDA	0.52	0.43	0.55	0.88	0.98	0.71	0.38	0.43	0.39	0.21	0.01	0.33	0.81	0.82	0.73	1.16	1.26	3.63	1.47	1.87	1.872
Interest Coverage	14.14	14.96	13.73	13.41	13.52	13.93	16.26	17.47	18.94	19.02	20.14	20.84	20.10	18.16	14.43	12.28	10.38	8.90	7.93	6.41	6.409
Equity Multiplier	4.13	3.38	3.47	3.86	3.80	3.26	3.00	3.47	3.89	3.35	3.24	3.47	3.97	3.63	3.45	3.88	4.15	3.62	3.47	4.01	4.013
Cash Ratio	snapshot only																				0.936
Debt Service Coverage	snapshot only																				11.739
Cash to Debt	snapshot only																				0.275
FCF to Debt	snapshot only																				0.211
Defensive Interval	snapshot only																				713.4 days

Efficiency & Turnover

Metric	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	Q2'26	Current
Asset Turnover	0.50	0.50	0.44	0.48	0.49	0.52	0.53	0.60	0.65	0.65	0.60	0.66	0.67	0.64	0.55	0.59	0.57	0.52	0.49	0.49	0.492
Inventory Turnover	39.26	51.69	75.09	43.47	36.39	53.89	97.02	105.17	85.52	303.13	209.93	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	12.51	8.12	9.11	10.59	9.99	9.46	9.89	12.36	12.07	17.29	10.17	13.65	12.01	17.43	9.47	14.06	12.24	15.21	13.86	17.68	17.684
Payables Turnover	1.35	1.31	1.20	1.37	1.22	1.84	1.44	1.50	1.47	2.41	1.45	1.53	1.43	2.27	1.38	1.70	1.69	3.41	1.99	2.06	2.062
DSO	29	45	40	34	37	39	37	30	30	21	36	27	30	21	39	26	30	24	26	21	20.6 days
DIO	9	7	5	8	10	7	4	3	4	1	2	0	0	-2	0	0	0	0	0	0	0.0 days
DPO	271	278	304	266	300	199	254	244	248	151	251	239	256	161	264	215	216	107	184	177	177.0 days
Cash Conversion Cycle	-233	-226	-259	-223	-253	-153	-214	-211	-214	-129	-213	-212	-225	-142	-226	-189	-186	-83	-157	-156	-156.4 days
Fixed Asset Turnover	snapshot only																				0.702
Cash Velocity	snapshot only																				3.311
Capital Intensity	snapshot only																				1.946

Growth (YoY)

Metric	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	Q2'26	Current
Revenue	-0.4%	3.8%	-0.1%	3.0%	2.9%	5.6%	20.7%	28.1%	32.6%	30.1%	21.1%	17.1%	9.4%	4.7%	-4.5%	-10.6%	-16.2%	-21.6%	-19.5%	-23.2%	-23.24%
Net Income	1.4%	12.3%	-5.2%	5.4%	-0.7%	-1.9%	29.9%	39.2%	46.6%	38.5%	23.3%	21.1%	11.5%	6.7%	-17.7%	-31.5%	-42.1%	-45.9%	-40.9%	-45.2%	-45.23%
EPS	2.0%	5.5%	-11.0%	7.2%	-2.6%	0.8%	33.5%	41.3%	48.5%	38.5%	23.3%	21.1%	12.0%	6.7%	-17.3%	-32.2%	-44.3%	-45.9%	-41.2%	-38.4%	-38.40%
FCF	99.2%	-5.5%	-26.8%	0.3%	-70.2%	-34.7%	-11.0%	35.9%	2.7%	1.3%	91.1%	2.7%	-48.4%	-57.0%	-66.2%	-58.9%	3.1%	-22.9%	-19.9%	10.3%	10.26%
EBITDA	5.7%	9.1%	-0.7%	5.9%	1.9%	0.4%	21.4%	26.8%	31.1%	26.9%	18.3%	17.8%	11.3%	8.3%	-9.4%	-19.4%	-26.7%	-30.8%	-26.4%	-29.0%	-29.04%
Op. Income	1.3%	10.7%	-4.4%	5.6%	0.6%	-1.1%	28.5%	36.5%	42.0%	33.8%	19.5%	17.8%	9.3%	6.8%	-15.1%	-27.9%	-37.6%	-43.3%	-38.9%	-43.1%	-43.13%
OCF Growth	snapshot only																				-17.55%
Asset Growth	snapshot only																				-8.14%
Equity Growth	snapshot only																				-11.13%
Debt Growth	snapshot only																				0.55%
Shares Change	snapshot only																				-11.09%
Dividend Growth	snapshot only																				-38.74%

Growth (CAGR)

Metric	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	Q2'26	Current
Revenue 3Y	11.2%	9.0%	5.9%	4.5%	4.7%	5.6%	7.7%	8.0%	10.8%	12.5%	13.5%	15.6%	14.3%	12.9%	11.8%	10.3%	6.7%	2.2%	-2.3%	-7.0%	-7.04%
Revenue 5Y	6.8%	8.3%	7.6%	8.2%	9.6%	11.1%	13.0%	13.4%	13.4%	12.2%	11.7%	11.3%	10.7%	9.9%	7.6%	5.7%	4.5%	3.2%	2.4%	1.2%	1.17%
EPS 3Y	17.3%	14.3%	6.9%	4.6%	4.3%	2.4%	11.8%	7.8%	13.9%	13.8%	13.6%	22.4%	17.5%	14.2%	10.8%	5.1%	-2.5%	-7.2%	-15.7%	-20.3%	-20.33%
EPS 5Y	12.8%	14.7%	12.2%	14.9%	16.2%	18.5%	21.0%	19.4%	18.5%	15.8%	15.0%	14.4%	13.5%	9.7%	7.3%	0.6%	-1.6%	-3.2%	-6.5%	-5.2%	-5.19%
Net Income 3Y	17.0%	15.4%	7.9%	5.1%	4.7%	2.4%	10.0%	8.2%	13.9%	15.1%	14.9%	21.1%	17.5%	13.2%	9.7%	4.9%	-1.8%	-7.2%	-15.7%	-23.1%	-23.12%
Net Income 5Y	12.6%	15.3%	12.8%	15.2%	16.5%	18.5%	21.0%	19.4%	18.5%	15.8%	15.0%	14.4%	13.4%	9.7%	6.2%	1.0%	-1.0%	-2.5%	-5.9%	-7.8%	-7.80%
EBITDA 3Y	24.6%	22.0%	16.2%	14.0%	13.6%	11.6%	13.7%	10.2%	12.2%	11.6%	12.6%	16.5%	14.2%	11.3%	9.2%	6.4%	2.3%	-1.7%	-7.6%	-12.3%	-12.34%
EBITDA 5Y	16.8%	18.7%	17.1%	19.1%	20.1%	22.0%	23.4%	21.7%	20.9%	18.2%	17.6%	17.2%	16.4%	13.8%	9.5%	4.9%	2.9%	0.8%	-1.0%	-2.0%	-1.99%
Gross Profit 3Y	13.4%	10.4%	5.6%	3.9%	3.8%	3.7%	7.7%	6.3%	9.7%	10.8%	11.5%	15.3%	13.5%	10.9%	8.8%	5.9%	1.6%	-2.6%	-8.3%	-13.2%	-13.24%
Gross Profit 5Y	9.1%	11.2%	9.4%	10.7%	11.8%	13.5%	15.4%	14.8%	14.1%	11.7%	11.4%	11.0%	10.4%	8.9%	5.8%	2.2%	0.7%	-0.6%	-2.4%	-3.2%	-3.17%
Op. Income 3Y	19.2%	17.8%	10.5%	7.9%	7.8%	5.2%	11.3%	8.8%	13.1%	13.6%	13.7%	19.3%	16.0%	12.2%	9.3%	5.0%	-1.0%	-6.8%	-14.7%	-21.6%	-21.56%
Op. Income 5Y	14.1%	16.7%	14.5%	16.9%	18.4%	20.4%	22.5%	20.6%	19.4%	16.7%	15.7%	15.1%	14.2%	10.7%	7.0%	1.8%	-0.3%	-2.4%	-5.3%	-7.0%	-6.99%
FCF 3Y	35.7%	18.4%	9.3%	7.1%	-14.9%	1.1%	40.5%	14.3%	30.3%	13.0%	7.5%	11.9%	-16.9%	-13.1%	-16.8%	-16.9%	25.7%	-8.1%	-19.7%	-22.5%	-22.53%
FCF 5Y	—	94.1%	31.7%	33.0%	-0.7%	17.3%	14.1%	18.2%	22.6%	20.4%	17.3%	11.4%	3.5%	0.8%	12.4%	-8.8%	3.3%	-13.7%	-19.6%	-8.7%	-8.72%
OCF 3Y	33.4%	18.8%	9.6%	8.2%	-12.2%	-0.5%	17.8%	6.8%	20.7%	9.7%	8.3%	13.6%	-9.6%	-3.0%	-3.9%	-4.4%	28.1%	-2.3%	-15.0%	-20.1%	-20.14%
OCF 5Y	82.7%	49.7%	22.8%	24.2%	-0.2%	14.3%	13.0%	16.4%	22.4%	22.0%	19.3%	15.6%	8.7%	5.6%	8.3%	-5.5%	1.0%	-12.1%	-16.2%	-8.3%	-8.28%
Assets 3Y	32.6%	35.1%	29.3%	29.3%	26.5%	28.8%	5.8%	3.4%	6.8%	3.6%	6.6%	4.5%	0.9%	4.0%	1.7%	1.1%	2.4%	0.1%	-1.5%	-2.9%	-2.90%
Assets 5Y	25.7%	25.7%	24.7%	24.9%	19.9%	24.4%	20.1%	20.8%	18.9%	21.7%	19.7%	19.3%	17.8%	19.4%	5.4%	1.9%	3.3%	0.4%	-0.4%	-0.6%	-0.60%
Equity 3Y	2.8%	4.3%	3.0%	0.5%	1.2%	2.3%	14.9%	3.1%	4.2%	5.3%	7.3%	6.1%	2.2%	1.5%	2.0%	0.9%	-0.6%	-3.3%	-6.2%	-7.5%	-7.46%
Book Value 3Y	3.0%	3.3%	2.1%	0.0%	0.8%	2.3%	16.7%	2.7%	4.2%	4.1%	6.1%	7.3%	2.1%	2.5%	3.1%	1.0%	-1.3%	-3.3%	-6.2%	-4.1%	-4.10%
Dividend 3Y	-2.2%	-3.3%	-3.3%	2.6%	2.0%	2.4%	4.1%	0.0%	9.5%	8.2%	8.2%	12.7%	8.4%	9.4%	9.6%	2.2%	-13.2%	-12.6%	-12.6%	-15.4%	-15.37%

Growth Quality

Metric	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	Q2'26	Current
Revenue Stability	0.84	0.97	0.92	0.81	0.87	0.93	0.90	0.83	0.84	0.86	0.86	0.83	0.84	0.87	0.82	0.67	0.53	0.35	0.21	0.06	0.064
Earnings Stability	0.87	0.87	0.84	0.73	0.84	0.80	0.87	0.74	0.81	0.80	0.85	0.74	0.82	0.81	0.64	0.31	0.15	0.06	0.00	0.01	0.014
Margin Stability	0.95	0.95	0.95	0.94	0.94	0.93	0.95	0.96	0.98	0.97	0.98	0.99	0.99	0.97	0.96	0.94	0.93	0.93	0.91	0.91	0.905
Rev. Growth Consistency	0.00	1.00	0.00	0.50	0.50	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	0.50	0.00	0.50	0.00	0.00	0.50	1.00	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
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	0.99	0.95	0.98	0.98	1.00	0.99	0.88	0.84	0.81	0.85	0.91	0.92	0.95	0.97	0.93	0.87	0.83	0.82	0.84	0.82	0.819
Earnings Smoothness	0.99	0.88	0.95	0.95	0.99	0.98	0.74	0.67	0.62	0.68	0.79	0.81	0.89	0.94	0.81	0.63	0.47	0.40	0.49	0.42	0.416
ROE Trend	0.02	0.02	-0.08	0.01	-0.01	-0.01	0.05	0.12	0.18	0.12	0.09	0.12	0.18	0.14	0.00	-0.08	-0.25	-0.22	-0.17	-0.27	-0.266
Gross Margin Trend	0.00	0.01	-0.01	-0.01	-0.02	-0.03	-0.01	-0.00	-0.01	-0.02	-0.00	0.00	0.00	0.00	-0.04	-0.06	-0.07	-0.07	-0.07	-0.07	-0.068
FCF Margin Trend	0.28	0.04	0.06	0.01	-0.27	-0.18	-0.18	0.02	0.10	0.13	0.12	-0.04	-0.10	-0.17	-0.22	-0.21	-0.07	-0.14	-0.15	-0.02	-0.024
Sustainable Growth Rate	4.4%	6.9%	2.1%	-3.3%	0.4%	2.7%	10.6%	14.1%	8.1%	6.5%	9.0%	7.7%	-1.3%	-4.3%	-13.5%	-18.8%	-8.2%	-11.8%	-14.4%	-11.8%	-11.78%
Internal Growth Rate	1.2%	2.0%	0.6%	—	0.1%	0.8%	3.4%	4.0%	2.1%	2.0%	3.0%	2.3%	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	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	Q2'26	Current
OCF/Net Income	2.44	1.71	1.69	1.58	0.81	1.19	1.26	1.61	1.94	2.03	1.94	1.53	1.11	1.08	1.14	1.20	1.79	1.39	1.29	1.80	1.805
FCF/OCF	0.87	0.87	0.90	0.89	0.79	0.83	0.82	0.86	0.83	0.83	0.83	0.77	0.67	0.63	0.58	0.59	0.74	0.69	0.69	0.78	0.782
FCF/Net Income	snapshot only																				1.412
OCF/EBITDA	snapshot only																				0.695
CapEx/Revenue	8.7%	6.2%	4.6%	4.5%	4.5%	5.3%	6.5%	6.7%	9.4%	9.8%	9.6%	10.6%	10.6%	11.3%	11.9%	11.4%	9.5%	8.5%	7.4%	6.4%	6.43%
CapEx/Depreciation	snapshot only																				0.333
Accruals Ratio	-0.20	-0.10	-0.08	-0.07	0.03	-0.03	-0.04	-0.11	-0.18	-0.19	-0.16	-0.10	-0.02	-0.01	-0.02	-0.03	-0.09	-0.04	-0.03	-0.06	-0.065
Sloan Accruals	snapshot only																				-0.099
Cash Flow Adequacy	snapshot only																				1.023
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	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	Q2'26	Current
Dividend Yield	5.5%	4.8%	5.2%	7.2%	5.3%	5.6%	4.9%	5.7%	6.2%	5.7%	6.2%	7.2%	8.2%	9.2%	10.3%	11.5%	7.5%	8.3%	10.0%	9.9%	6.81%
Dividend/Share	$0.40	$0.39	$0.39	$0.44	$0.42	$0.43	$0.43	$0.45	$0.56	$0.56	$0.56	$0.63	$0.72	$0.72	$0.72	$0.66	$0.46	$0.48	$0.48	$0.41	$0.28
Payout Ratio	91.7%	85.9%	94.7%	1.1%	99.3%	94.1%	78.4%	77.6%	89.0%	89.3%	83.5%	88.8%	1.0%	1.1%	1.3%	1.4%	1.2%	1.3%	1.5%	1.4%	1.37%
FCF Payout Ratio	43.2%	57.5%	62.4%	75.6%	1.6%	94.7%	75.4%	56.3%	55.0%	53.2%	51.9%	75.9%	1.4%	1.6%	2.0%	2.0%	87.8%	1.4%	1.6%	97.1%	97.08%
Total Payout Ratio	91.7%	85.9%	94.7%	1.1%	99.3%	94.1%	78.4%	77.6%	89.0%	89.3%	83.5%	88.8%	1.0%	1.1%	1.3%	1.4%	1.2%	1.3%	1.5%	1.4%	1.37%
Div. Increase Streak	0	0	0	1	0	0	0	1	1	1	1	1	1	1	1	1	0	0	0	0	0
Chowder Number	-0.01	-0.02	-0.02	0.17	0.13	0.13	0.12	0.07	0.38	0.37	0.38	0.46	0.36	0.37	0.38	0.18	-0.26	-0.25	-0.23	-0.36	-0.356
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	5.5%	4.8%	5.2%	7.2%	5.3%	5.6%	4.9%	5.7%	6.2%	5.7%	6.2%	7.2%	8.2%	9.2%	10.3%	11.5%	7.5%	8.3%	10.0%	9.9%	9.91%

DuPont Factors

Metric	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	Q2'26	Current
Tax Burden (NI/EBT)	0.80	0.80	0.80	0.79	0.79	0.79	0.79	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.79	0.80	0.80	0.80	0.799
Interest Burden (EBT/EBIT)	0.93	0.93	0.93	0.93	0.93	0.93	0.94	0.94	0.95	0.95	0.95	0.95	0.95	0.94	0.93	0.92	0.90	0.91	0.91	0.88	0.883
EBIT Margin	0.37	0.38	0.36	0.36	0.36	0.36	0.39	0.39	0.39	0.37	0.39	0.39	0.39	0.38	0.34	0.31	0.29	0.27	0.26	0.23	0.232
Asset Turnover	0.50	0.50	0.44	0.48	0.49	0.52	0.53	0.60	0.65	0.65	0.60	0.66	0.67	0.64	0.55	0.59	0.57	0.52	0.49	0.49	0.492
Equity Multiplier	3.88	3.45	3.39	3.74	3.96	3.32	3.22	3.65	3.85	3.31	3.13	3.47	3.93	3.49	3.34	3.66	4.06	3.62	3.46	3.94	3.944

Per Share

Metric	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	Q2'26	Current
EPS (Diluted TTM)	$0.44	$0.45	$0.41	$0.41	$0.43	$0.46	$0.55	$0.59	$0.64	$0.63	$0.68	$0.71	$0.71	$0.68	$0.56	$0.48	$0.40	$0.37	$0.33	$0.30	$0.30
Book Value/Share	$0.84	$0.95	$1.03	$0.85	$0.82	$1.01	$1.18	$0.99	$0.91	$1.08	$1.29	$1.07	$0.90	$1.03	$1.13	$0.88	$0.79	$0.91	$0.98	$0.88	$0.88
Tangible Book/Share	$0.83	$0.95	$1.02	$0.83	$0.80	$0.98	$1.15	$0.95	$0.84	$1.00	$1.22	$1.00	$0.83	$0.96	$1.05	$0.80	$0.71	$0.82	$0.89	$0.78	$0.78
Revenue/Share	$1.60	$1.59	$1.53	$1.56	$1.61	$1.72	$1.90	$2.02	$2.16	$2.24	$2.30	$2.37	$2.38	$2.35	$2.21	$2.10	$1.92	$1.84	$1.77	$1.81	$1.81
FCF/Share	$0.93	$0.68	$0.62	$0.59	$0.27	$0.45	$0.57	$0.81	$1.03	$1.06	$1.09	$0.83	$0.53	$0.46	$0.37	$0.34	$0.53	$0.35	$0.30	$0.42	$0.42
OCF/Share	$1.07	$0.77	$0.69	$0.66	$0.34	$0.55	$0.69	$0.94	$1.23	$1.28	$1.31	$1.08	$0.79	$0.73	$0.64	$0.58	$0.71	$0.51	$0.43	$0.53	$0.53
Cash/Share	$1.11	$1.04	$1.17	$0.91	$0.79	$0.94	$1.18	$1.11	$1.09	$1.28	$1.56	$1.17	$0.76	$0.85	$1.04	$0.64	$0.61	$0.54	$0.68	$0.55	$0.55
EBITDA/Share	$0.82	$0.84	$0.78	$0.80	$0.82	$0.86	$0.98	$1.03	$1.09	$1.09	$1.16	$1.21	$1.22	$1.19	$1.05	$0.96	$0.86	$0.82	$0.77	$0.77	$0.77
Debt/Share	$1.54	$1.40	$1.61	$1.61	$1.59	$1.55	$1.55	$1.55	$1.52	$1.50	$1.57	$1.56	$1.74	$1.83	$1.81	$1.76	$1.69	$3.52	$1.82	$1.99	$1.99
Net Debt/Share	$0.43	$0.36	$0.43	$0.70	$0.80	$0.61	$0.37	$0.44	$0.43	$0.23	$0.01	$0.40	$0.98	$0.98	$0.77	$1.12	$1.08	$2.98	$1.14	$1.44	$1.44

Academic Models

Metric	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	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.960
Altman Z-Prime	snapshot only																				2.851
Piotroski F-Score	6	8	5	6	5	6	9	8	7	7	8	8	6	6	4	3	3	5	4	5	5
Beneish M-Score	-2.32	-3.00	-1.96	-2.37	-2.28	-2.48	-2.57	-2.84	-2.77	-3.59	-2.65	-2.61	-2.62	-1.38	-2.70	-2.70	-3.10	-3.36	-3.18	-3.08	-3.083
Ohlson O-Score	snapshot only																				-5.859
ROIC (Greenblatt)	snapshot only																				15.52%
Net-Net WC	snapshot only																				$-1.93
EVA	snapshot only																				$51232864.03

Credit

Metric	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	Q2'26	Current
Credit Rating	snapshot only																				BBB
Credit Score	75.03	81.79	76.14	70.68	73.35	81.37	83.92	86.14	85.20	89.29	87.01	87.27	82.90	76.37	75.24	67.71	72.24	59.63	60.54	59.36	59.360
Credit Grade	snapshot only																				9
Credit Trend	snapshot only																				-8.353
Implied Spread (bps)	snapshot only																				275.000
Industry Credit Rank	snapshot only																				64
Sector Credit Rank	snapshot only																				49

AUCT.BK SET

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet