— Know what they know.
Not Investment Advice

AXL NYSE

American Axle & Manufacturing Holdings, Inc.
1W: +0.2% 1M: -0.5% 3M: +8.5% 1Y: +9.4% 3Y: -16.2% 5Y: -23.1%
$8.62
Last traded 2025-12-31 — delisted
NYSE · Consumer Cyclical · Auto - Parts · $1.0B mcap · 108M float · 3.82% daily turnover · Short 65% 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.

NO EDGE
34.8 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 42.8%  ·  5Y Avg: 8.8%
Cost Advantage ★
51
Intangibles
26
Switching Cost
35
Network Effect
24
Scale
38
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. AXL has No discernible competitive edge (34.8/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 42.8% 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
$0
Low
$9
Avg Target
$9
High
Based on 7 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 7Hold: 9Sell: 4Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$9.43
Analysts7
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-27 Gordon Haskett Capital Corporation Initiated $17 +107.7% $8.19
2026-01-23 Stifel Nicolaus $7 $8 +1 -2.0% $8.16
2026-01-14 UBS $8 $10 +2 +35.5% $7.75
2025-12-08 Morgan Stanley Andrew Percoco $12 $7 -5 +10.9% $6.31
2025-10-20 Stifel Nicolaus Initiated $7 +28.9% $5.43
2025-10-06 UBS $7 $8 +2 +35.9% $6.25
2025-09-01 RBC Capital Initiated $8 +37.5% $5.82
2024-02-27 UBS Joseph Spak Initiated $7 +4.5% $6.70
2023-01-13 Citigroup $8 $10 +2 +12.0% $8.93
2022-09-28 Citigroup Initiated $8 +17.6% $7.23
2022-08-11 Morgan Stanley $11 $12 +1 +13.3% $10.60
2022-07-14 Morgan Stanley $13 $11 -2 +47.1% $7.48
2022-06-13 Morgan Stanley Adam Jonas Initiated $13 +58.3% $8.21
2022-04-21 Deutsche Bank Initiated $8 +10.3% $7.25

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.

18 Grade D
Profitability
3
Balance Sheet
63
Earnings Quality
57
Growth
44
Value
49
Momentum
44
Safety
30
Cash Flow
13
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. AXL scores highest in Balance Sheet (63/100) and lowest in Profitability (3/100). 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
1.60
Distress Zone
Piotroski F-Score
5/9
Beneish M-Score
-2.01
Unlikely Manipulator
Ohlson O-Score
-5.09
Bankruptcy prob: 0.6%
Low Risk
Credit Rating
BBB-
Score: 51.1/100
Trend: Improving
Earnings Quality
OCF/NI: -2.29x
Accruals: -7.1%
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. AXL scores 1.60, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. 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. AXL 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. AXL's score of -2.01 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. AXL's implied 0.6% 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. AXL receives an estimated rating of BBB- (score: 51.1/100), with a improving trend.

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
-5.97x
PEG
-0.02x
P/S
0.11x
P/B
0.51x
P/FCF
1523.02x
P/OCF
2.61x
EV/EBITDA
0.60x
EV/Revenue
0.03x
EV/EBIT
1.24x
EV/FCF
375.62x
Earnings Yield
-16.69%
FCF Yield
0.07%
Shareholder Yield
0.00%
Graham Number
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. AXL currently has negative earnings — the P/E ratio is not meaningful.

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
0.913
NI / EBT
×
Interest Burden
-0.919
EBT / EBIT
×
EBIT Margin
0.022
EBIT / Rev
×
Asset Turnover
1.160
Rev / Assets
×
Equity Multiplier
9.752
Assets / Equity
=
ROE
-21.1%
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. AXL's ROE of -21.1% is driven by financial leverage (equity multiplier: 9.75x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.91 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

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
$6.41
Median 1Y
$4.60
5th Pctile
$1.58
95th Pctile
$13.48
Ann. Volatility
64.6%
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 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 30.8% 13.1% 1.4% -7.7% -6.0% 1.0% 11.9% 10.7% 8.0% -0.1% -5.5% -1.3% 0.4% 4.8% 6.0% 3.7% 7.3% 7.2% -3.3% -21.1% -21.13%
ROA 3.3% 1.4% 0.1% -0.5% -0.4% 0.1% 1.2% 1.0% 0.8% -0.0% -0.6% -0.1% 0.0% 0.5% 0.7% 0.4% 0.8% 0.8% -0.3% -2.2% -2.17%
ROIC 12.2% 8.1% 37.5% 5.4% 5.2% 5.6% 7.3% 6.6% 5.9% -0.5% 3.9% -3.0% 0.4% 4.1% 4.9% 3.4% 3.4% 3.5% -22.2% 42.8% 42.78%
ROCE 8.5% 6.1% 4.3% 3.2% 3.1% 3.8% 5.6% 5.6% 5.5% 4.7% 4.3% 5.2% 5.7% 6.0% 6.4% 5.9% 6.6% 6.5% 4.0% 2.8% 2.79%
Gross Margin 14.8% 13.7% 11.3% 13.0% 12.1% 11.6% 12.0% 10.8% 11.3% 8.4% 10.6% 12.4% 13.3% 11.4% 11.2% 12.3% 13.1% 12.6% 10.2% 9.5% 9.47%
Operating Margin 5.2% 3.8% 2.6% 4.9% 4.0% 4.1% 3.8% 2.4% 3.7% 1.5% 2.0% 4.8% 5.3% 2.8% 2.6% 3.0% 3.6% 3.2% -2.4% -1.4% -1.42%
Net Margin 1.2% -0.2% -3.7% 0.1% 1.6% 1.7% 1.0% -0.3% 0.5% -1.1% -1.3% 1.3% 1.1% 0.7% -1.0% 0.5% 2.6% 0.6% -5.4% -4.2% -4.22%
EBITDA Margin 16.5% 14.0% 9.6% 11.8% 13.1% 12.4% 13.3% 11.4% 11.7% 9.8% 10.8% 12.6% 12.4% 10.6% 11.0% 12.5% 14.6% 10.4% -2.4% -1.4% -1.42%
FCF Margin 11.0% 8.6% 6.9% 5.0% 4.5% 3.9% 4.7% 3.7% 3.4% 4.9% 3.3% 3.0% 3.0% 2.1% 3.3% 3.7% 2.8% 2.9% 2.7% 0.0% 0.01%
OCF Margin 14.5% 12.0% 10.4% 8.3% 7.7% 7.1% 7.7% 7.0% 6.7% 8.2% 6.5% 6.2% 6.3% 5.8% 7.4% 8.3% 7.6% 7.6% 7.1% 4.3% 4.28%
ROE 3Y Avg snapshot only -5.78%
ROE 5Y Avg snapshot only -3.00%
ROA 3Y Avg snapshot only -0.54%
ROIC 3Y Avg snapshot only 14.42%
ROIC Economic snapshot only 4.44%
Cash ROA snapshot only 4.37%
Cash ROIC snapshot only 4.39%
CROIC snapshot only 0.75%
NOPAT Margin snapshot only 0.42%
Pretax Margin snapshot only -2.05%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 6.40%
SBC / Revenue snapshot only 0.06%
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 6.13 11.84 180.27 -28.08 -35.01 193.41 13.94 15.46 23.00 -1416.91 -30.70 -110.94 387.63 25.51 19.59 23.10 11.86 17.04 -38.66 -5.99 -5.968
P/S Ratio 0.23 0.19 0.21 0.17 0.16 0.14 0.15 0.15 0.17 0.14 0.17 0.14 0.14 0.12 0.11 0.08 0.09 0.12 0.13 0.11 0.111
P/B Ratio 3.44 2.82 2.32 1.94 1.90 1.73 1.43 1.43 1.59 1.36 1.71 1.47 1.41 1.25 1.22 0.89 0.90 1.27 1.19 1.19 0.506
P/FCF 2.08 2.27 2.98 3.46 3.66 3.61 3.28 4.11 4.89 2.88 5.17 4.83 4.51 5.85 3.36 2.26 3.13 4.19 4.91 1523.02 1523.016
P/OCF 1.58 1.62 1.98 2.08 2.13 1.97 2.00 2.18 2.50 1.73 2.60 2.32 2.18 2.11 1.51 1.01 1.14 1.61 1.85 2.61 2.614
EV/EBITDA 4.48 4.76 5.08 5.36 5.53 5.24 4.80 4.80 4.96 5.02 5.11 4.67 4.49 4.31 4.00 3.88 3.78 4.08 0.36 0.60 0.598
EV/Revenue 0.77 0.76 0.73 0.69 0.67 0.62 0.61 0.60 0.60 0.58 0.56 0.53 0.51 0.50 0.47 0.45 0.46 0.50 0.03 0.03 0.028
EV/EBIT 10.27 13.40 19.16 24.48 24.69 19.79 14.62 14.83 15.41 17.31 19.18 14.98 13.58 12.55 11.54 11.81 10.57 11.48 0.87 1.24 1.240
EV/FCF 7.01 8.84 10.53 13.93 15.03 15.91 12.87 16.08 17.77 11.75 17.04 17.71 17.03 24.20 14.05 12.14 16.64 17.00 1.21 375.62 375.616
Earnings Yield 16.3% 8.4% 0.6% -3.6% -2.9% 0.5% 7.2% 6.5% 4.3% -0.1% -3.3% -0.9% 0.3% 3.9% 5.1% 4.3% 8.4% 5.9% -2.6% -16.7% -16.69%
FCF Yield 48.0% 44.0% 33.6% 28.9% 27.3% 27.7% 30.5% 24.4% 20.5% 34.8% 19.3% 20.7% 22.2% 17.1% 29.8% 44.3% 31.9% 23.9% 20.4% 0.1% 0.07%
Price/Tangible Book snapshot only 8.424
EV/OCF snapshot only 0.645
EV/Gross Profit snapshot only 0.248
Acquirers Multiple snapshot only 5.231
Shareholder Yield snapshot only 0.00%
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 1.92 1.92 1.78 1.78 1.78 1.78 1.66 1.66 1.66 1.66 1.67 1.67 1.67 1.67 1.63 1.63 1.63 1.63 2.95 2.95 2.946
Quick Ratio 1.59 1.59 1.39 1.39 1.39 1.39 1.28 1.28 1.28 1.28 1.27 1.27 1.27 1.27 1.25 1.25 1.25 1.25 2.57 2.57 2.568
Debt/Equity 9.64 9.64 7.05 7.05 7.05 7.05 5.00 5.00 5.00 5.00 4.77 4.77 4.77 4.77 4.86 4.86 4.86 4.86 0.21 0.21 0.211
Net Debt/Equity 8.14 8.14 5.90 5.90 5.90 5.90 4.18 4.18 4.18 4.18 3.91 3.91 3.91 3.91 3.88 3.88 3.88 3.88 -0.90 -0.90 -0.896
Debt/Assets 0.60 0.60 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.57 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.54 0.02 0.02 0.020
Debt/EBITDA 3.73 4.19 4.36 4.82 5.00 4.84 4.28 4.27 4.29 4.53 4.34 4.14 4.03 3.98 3.81 3.96 3.84 3.86 0.26 0.43 0.431
Net Debt/EBITDA 3.15 3.54 3.64 4.03 4.18 4.05 3.58 3.57 3.59 3.79 3.56 3.39 3.30 3.27 3.04 3.16 3.07 3.08 -1.10 -1.83 -1.828
Interest Coverage 2.02 1.49 1.01 0.78 0.80 1.00 1.38 1.32 1.25 1.04 0.88 1.08 1.20 1.29 1.34 1.26 1.45 1.46 3.83 1.99 1.988
Equity Multiplier 15.97 15.97 12.31 12.31 12.31 12.31 8.72 8.72 8.72 8.72 8.85 8.85 8.85 8.85 8.99 8.99 8.99 8.99 10.42 10.42 10.422
Cash Ratio snapshot only 0.574
Debt Service Coverage snapshot only 4.118
Cash to Debt snapshot only 5.243
FCF to Debt snapshot only 0.004
Defensive Interval snapshot only 1332.1 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 0.89 0.85 0.89 0.89 0.92 0.98 1.04 1.06 1.08 1.08 1.12 1.14 1.16 1.15 1.18 1.14 1.12 1.12 1.00 1.16 1.160
Inventory Turnover 13.37 13.03 12.09 12.23 12.70 13.54 11.66 11.85 12.14 12.29 11.52 11.68 11.73 11.54 11.63 11.27 11.09 11.06 11.29 13.31 13.309
Receivables Turnover 6.91 6.66 6.63 6.64 6.84 7.26 7.33 7.40 7.57 7.59 7.42 7.56 7.63 7.58 8.02 7.76 7.64 7.64 8.09 9.44 9.437
Payables Turnover 7.75 7.55 7.44 7.53 7.82 8.34 7.57 7.69 7.88 7.98 7.24 7.34 7.36 7.25 7.30 7.07 6.96 6.94 7.23 8.53 8.526
DSO 53 55 55 55 53 50 50 49 48 48 49 48 48 48 46 47 48 48 45 39 38.7 days
DIO 27 28 30 30 29 27 31 31 30 30 32 31 31 32 31 32 33 33 32 27 27.4 days
DPO 47 48 49 48 47 44 48 47 46 46 50 50 50 50 50 52 52 53 50 43 42.8 days
Cash Conversion Cycle 33 34 36 36 35 33 33 33 32 32 30 30 29 29 27 28 28 28 27 23 23.3 days
Operating Cycle snapshot only 66.1 days
Cash Velocity snapshot only 9.598
Capital Intensity snapshot only 0.980
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 12.0% 14.0% 9.5% 7.8% -4.3% 5.3% 12.5% 13.4% 12.6% 6.5% 4.8% 5.7% 4.4% 3.3% 0.7% -4.3% -6.7% -6.0% -4.7% 14.8% 14.76%
Net Income 1.2% 1.1% 1.0% -48.1% -1.1% -95.4% 9.9% 2.8% 2.7% -1.1% -1.5% -1.1% -94.9% 50.3% 2.0% 3.7% 18.4% 41.6% -1.6% -6.9% -6.88%
EPS 1.1% 1.1% 1.0% -46.6% -1.1% -95.3% 9.8% 2.8% 2.7% -1.1% -1.5% -1.1% -95.0% 48.3% 2.0% 3.7% 18.1% 45.6% -1.6% -7.1% -7.07%
FCF 4.2% 1.5% 49.5% -16.6% -61.2% -52.2% -23.4% -14.9% -14.2% 34.7% -27.1% -16.2% -7.2% -56.4% 2.5% 20.4% -14.4% 32.2% -24.1% -99.8% -99.77%
EBITDA 2.5% 3.2% 5.0% -1.7% -32.5% -21.8% -1.1% 9.7% 13.1% 3.7% -9.3% -5.0% -1.9% 4.8% 8.1% -0.8% -0.5% -2.0% -27.1% -54.6% -54.61%
Op. Income 1.4% 1.3% 1.6% 48.7% -50.4% -28.4% 1.4% -2.6% 1.5% -23.0% -39.9% -10.6% 3.1% 36.5% 64.7% 10.5% -18.8% -22.1% -53.5% -82.7% -82.67%
OCF Growth snapshot only -40.97%
Asset Growth snapshot only 31.82%
Equity Growth snapshot only 13.72%
Debt Growth snapshot only -95.06%
Shares Change snapshot only -3.10%
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 -8.3% -9.8% -10.8% -10.2% -8.4% -6.0% -3.9% -1.6% 6.5% 8.5% 8.9% 8.9% 4.0% 5.0% 5.9% 4.7% 3.1% 1.1% 0.2% 5.1% 5.11%
Revenue 5Y 7.2% 6.2% 5.5% 5.1% 2.3% 0.6% -1.5% -3.7% -3.7% -3.8% -3.5% -2.8% -2.0% -1.8% -1.3% -0.7% 3.3% 4.4% 4.4% 7.3% 7.26%
EPS 3Y -23.4% -41.1% -78.0% -31.2% 79.2% 1.2%
EPS 5Y -12.7% -25.9% -55.7% -57.3% -28.2% -30.5% -37.4%
Net Income 3Y -21.7% -40.1% -78.0% -30.5% 81.0% 1.2%
Net Income 5Y -4.1% -19.2% -52.4% -57.0% -28.2% -30.1% -36.9%
EBITDA 3Y -8.1% -11.2% 2.4% 3.7% 8.1% 37.6% 49.1% 75.0% 0.8% -9.2% -5.3% -1.0% 1.1% 3.3% 2.1% -10.6% -24.7% -24.67%
EBITDA 5Y 10.0% 7.2% 4.6% 1.3% -3.5% -6.1% -7.2% -9.4% -9.9% -10.7% -0.7% 3.0% 7.0% 23.1% 26.6% 33.4% -14.4% -14.36%
Gross Profit 3Y -10.0% -12.2% -14.1% -13.3% -11.6% -10.5% -7.9% -8.1% 8.9% 6.3% 2.3% 2.5% -8.1% -3.2% 0.9% 1.7% 1.7% 1.9% -0.0% 3.7% 3.66%
Gross Profit 5Y 5.7% 3.0% 0.0% -2.1% -5.5% -7.5% -8.8% -11.1% -11.2% -12.0% -11.4% -8.7% -6.1% -4.7% -3.9% -3.9% 5.8% 6.3% 3.9% 4.2% 4.23%
Op. Income 3Y -14.3% -21.7% 31.3% 1.1% 9.0% -19.7% -9.1% 0.1% -1.3% -5.3% -6.5% -22.8% -44.5% -44.47%
Op. Income 5Y 1.4% -4.8% -8.8% -11.4% -13.1% -13.7% -14.8% -19.1% -20.6% -23.4% 6.6% 49.6% -24.4% -24.35%
FCF 3Y 78.9% 45.6% 13.1% 34.3% 22.3% 9.2% 29.4% -18.2% 20.0% 17.3% -5.9% -15.9% -32.4% -34.5% -17.0% -5.0% -12.0% -8.1% -17.2% -86.8% -86.83%
FCF 5Y 25.2% 20.5% 14.1% 1.9% 6.5% 3.9% 11.8% 26.5% 13.8% 14.7% -4.2% 11.6% 7.8% -5.2% 10.1% -11.2% 6.5% -1.4% -8.3% -72.3% -72.34%
OCF 3Y 3.6% -4.5% -11.3% -11.8% -13.0% -14.2% -7.1% -19.1% -1.7% 4.8% -4.5% -8.3% -21.3% -17.9% -5.4% 4.9% 2.8% 3.2% -2.9% -10.9% -10.95%
OCF 5Y 14.6% 10.0% 5.7% -0.7% -1.4% -5.6% -7.1% -8.7% -11.2% -7.8% -12.5% -9.4% -8.7% -10.9% -4.0% -8.7% 1.1% 0.7% -2.0% -10.0% -10.04%
Assets 3Y -9.1% -9.1% -9.1% -9.1% -9.1% -9.1% -6.3% -6.3% -6.3% -6.3% -3.3% -3.3% -3.3% -3.3% -3.5% -3.5% -3.5% -3.5% 6.8% 6.8% 6.84%
Assets 5Y 13.1% 13.1% 10.3% 10.3% 10.3% 10.3% -7.0% -7.0% -7.0% -7.0% -6.5% -6.5% -6.5% -6.5% -5.3% -5.3% -5.3% -5.3% 2.4% 2.4% 2.43%
Equity 3Y -37.8% -37.8% -32.4% -32.4% -32.4% -32.4% -13.7% -13.7% -13.7% -13.7% 17.8% 17.8% 17.8% 17.8% 7.1% 7.1% 7.1% 7.1% 0.7% 0.7% 0.67%
Book Value 3Y -39.1% -38.8% -32.9% -32.9% -32.9% -33.1% -14.3% -14.4% -15.5% -13.4% 17.3% 15.4% 18.1% 16.6% 6.0% 4.8% 4.5% 6.3% -0.5% -0.4% -0.36%
Dividend 3Y
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 0.03 0.02 0.02 0.01 0.03 0.24 0.47 0.27 0.18 0.13 0.09 0.15 0.10 0.02 0.01 0.71 0.71 0.65 0.86 0.863
Earnings Stability 0.21 0.29 0.39 0.14 0.07 0.09 0.04 0.00 0.00 0.00 0.21 0.23 0.22 0.39 0.64 0.46 0.35 0.41 0.37 0.14 0.138
Margin Stability 0.81 0.83 0.85 0.84 0.78 0.80 0.84 0.84 0.78 0.80 0.84 0.88 0.84 0.86 0.88 0.89 0.94 0.94 0.93 0.93 0.929
Rev. Growth Consistency 0.50 0.50 0.50 0.50 0.00 1.00 1.00 1.00 0.50 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.50 0.500
Earn. Growth Consistency 0.50 0.50 0.50 0.00 0.00 0.00 1.00 0.50 0.50 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 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 0.20 0.20 0.20 0.81 0.20 0.50 0.50 0.20 0.20 0.20 0.20 0.20 0.50 0.20 0.20 0.20 0.50 0.50 0.20 0.20 0.200
Earnings Smoothness 0.00 0.00 0.00 0.00 0.66
ROE Trend 1.29 0.91 1.02 0.49 0.33 0.43 0.85 0.16 -0.18 -0.12 -0.11 -0.02 -0.00 0.04 0.04 -0.00 0.04 0.05 -0.03 -0.21 -0.211
Gross Margin Trend 0.04 0.03 0.01 -0.00 -0.01 -0.01 -0.01 -0.01 -0.03 -0.03 -0.03 -0.02 -0.01 0.01 0.01 0.01 0.01 0.01 0.01 -0.00 -0.003
FCF Margin Trend 0.09 0.05 0.03 -0.01 -0.02 -0.02 -0.01 -0.02 -0.04 -0.01 -0.03 -0.01 -0.01 -0.02 -0.01 0.00 -0.00 -0.01 -0.01 -0.03 -0.033
Sustainable Growth Rate 30.8% 13.1% 1.4% 1.0% 11.9% 10.7% 8.0% 0.4% 4.8% 6.0% 3.7% 7.3% 7.2%
Internal Growth Rate 3.4% 1.4% 0.1% 0.1% 1.2% 1.1% 0.8% 0.0% 0.5% 0.7% 0.4% 0.8% 0.8%
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 3.87 7.30 91.25 -13.50 -16.43 98.24 6.98 7.09 9.21 -819.50 -11.79 -47.73 178.09 12.06 13.01 22.85 10.37 10.56 -20.89 -2.29 -2.292
FCF/OCF 0.76 0.71 0.66 0.60 0.58 0.54 0.61 0.53 0.51 0.60 0.50 0.48 0.48 0.36 0.45 0.45 0.37 0.39 0.38 0.00 0.002
FCF/Net Income snapshot only -0.004
OCF/EBITDA snapshot only 0.928
CapEx/Revenue 3.5% 3.5% 3.5% 3.3% 3.2% 3.2% 3.0% 3.3% 3.3% 3.3% 3.2% 3.2% 3.2% 3.7% 4.1% 4.6% 4.8% 4.7% 4.4% 4.3% 4.27%
CapEx/Depreciation snapshot only 1.265
Accruals Ratio -0.09 -0.09 -0.09 -0.08 -0.07 -0.07 -0.07 -0.06 -0.06 -0.09 -0.08 -0.07 -0.07 -0.06 -0.08 -0.09 -0.08 -0.08 -0.07 -0.07 -0.071
Sloan Accruals snapshot only 0.244
Cash Flow Adequacy snapshot only 1.002
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 0.0% 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%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 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%
FCF Payout Ratio 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 Payout Ratio 2.0% 4.9% 72.9% 46.3% 3.0% 25.1% 33.9% 1.3% 9.5% 0.0% 0.0% 0.2% 0.2%
Div. Increase Streak
Chowder Number
Buyback Yield 0.3% 0.4% 0.4% 0.2% 0.2% 0.2% 0.2% 1.6% 1.5% 1.7% 1.4% 0.3% 0.3% 0.4% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.00%
Net Buyback Yield 0.3% 0.4% 0.4% 0.2% 0.2% 0.2% 0.2% 1.6% 1.5% 1.7% 1.4% 0.3% 0.3% 0.4% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.00%
Total Shareholder Return 0.3% 0.4% 0.4% 0.2% 0.2% 0.2% 0.2% 1.6% 1.5% 1.7% 1.4% 0.3% 0.3% 0.4% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.00%
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) 0.99 0.88 4.92 0.75 0.67 -13.67 0.97 1.02 0.92 -0.09 1.37 -0.47 0.06 0.52 0.56 0.45 0.54 0.52 -13.13 0.91 0.913
Interest Burden (EBT/EBIT) 0.50 0.33 0.01 -0.29 -0.26 -0.00 0.28 0.24 0.20 0.03 -0.14 0.08 0.16 0.23 0.25 0.21 0.31 0.32 0.01 -0.92 -0.919
EBIT Margin 0.08 0.06 0.04 0.03 0.03 0.03 0.04 0.04 0.04 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.02 0.022
Asset Turnover 0.89 0.85 0.89 0.89 0.92 0.98 1.04 1.06 1.08 1.08 1.12 1.14 1.16 1.15 1.18 1.14 1.12 1.12 1.00 1.16 1.160
Equity Multiplier 9.32 9.32 13.95 13.95 13.95 13.95 10.23 10.23 10.23 10.23 8.79 8.79 8.79 8.79 8.92 8.92 8.92 8.92 9.75 9.75 9.752
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) $1.69 $0.74 $0.05 $-0.28 $-0.22 $0.04 $0.56 $0.51 $0.36 $-0.01 $-0.29 $-0.07 $0.02 $0.24 $0.30 $0.18 $0.34 $0.35 $-0.17 $-1.07 $-1.07
Book Value/Share $3.01 $3.13 $4.02 $3.99 $3.97 $3.94 $5.47 $5.45 $5.21 $5.36 $5.17 $5.02 $4.96 $4.95 $4.79 $4.59 $4.54 $4.74 $5.39 $5.39 $12.67
Tangible Book/Share $-4.84 $-5.03 $-3.71 $-3.69 $-3.67 $-3.65 $-1.49 $-1.48 $-1.42 $-1.46 $-0.94 $-0.91 $-0.90 $-0.90 $-0.56 $-0.54 $-0.53 $-0.55 $0.76 $0.76 $0.76
Revenue/Share $45.18 $45.23 $45.23 $45.05 $46.16 $48.62 $50.63 $50.87 $49.77 $51.32 $51.92 $51.35 $51.26 $50.79 $52.08 $48.36 $47.00 $49.10 $49.13 $57.28 $57.32
FCF/Share $4.97 $3.88 $3.13 $2.25 $2.06 $1.89 $2.39 $1.90 $1.69 $2.52 $1.70 $1.52 $1.55 $1.06 $1.74 $1.80 $1.30 $1.44 $1.31 $0.00 $0.00
OCF/Share $6.53 $5.44 $4.72 $3.73 $3.53 $3.47 $3.92 $3.58 $3.31 $4.20 $3.38 $3.17 $3.21 $2.92 $3.87 $4.03 $3.57 $3.72 $3.46 $2.45 $2.45
Cash/Share $4.53 $4.70 $4.65 $4.62 $4.60 $4.57 $4.46 $4.44 $4.25 $4.37 $4.44 $4.31 $4.26 $4.25 $4.70 $4.51 $4.46 $4.65 $5.97 $5.97 $8.49
EBITDA/Share $7.77 $7.19 $6.50 $5.84 $5.60 $5.74 $6.40 $6.37 $6.06 $5.90 $5.67 $5.78 $5.87 $5.93 $6.11 $5.64 $5.74 $5.97 $4.41 $2.64 $2.64
Debt/Share $29.02 $30.14 $28.32 $28.15 $28.01 $27.81 $27.35 $27.21 $26.04 $26.77 $24.65 $23.94 $23.66 $23.62 $23.28 $22.33 $22.06 $23.04 $1.14 $1.14 $1.14
Net Debt/Share $24.50 $25.44 $23.67 $23.53 $23.41 $23.25 $22.89 $22.77 $21.79 $22.40 $20.21 $19.62 $19.40 $19.36 $18.58 $17.82 $17.60 $18.39 $-4.83 $-4.83 $-4.83
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 1.603
Altman Z-Prime snapshot only 2.647
Piotroski F-Score 7 6 6 3 3 5 6 5 5 3 4 5 6 7 6 4 4 6 4 5 5
Beneish M-Score -3.40 -2.97 -2.73 -2.79 -2.74 -2.68 -2.82 -2.67 -2.73 -2.67 -2.79 -2.87 -2.92 -2.93 -3.03 -3.06 -2.98 -3.04 -2.38 -2.01 -2.007
Ohlson O-Score snapshot only -5.087
ROIC (Greenblatt) snapshot only 6.31%
Net-Net WC snapshot only $-20.16
EVA snapshot only $21731000.00
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 BBB-
Credit Score 36.49 30.11 29.37 26.06 25.10 25.96 29.27 29.49 28.97 29.61 26.19 28.92 28.74 29.45 31.05 30.75 30.67 30.83 60.05 51.11 51.105
Credit Grade snapshot only 10
Credit Trend snapshot only 20.353
Implied Spread (bps) snapshot only 350.000
Industry Credit Rank snapshot only 38
Sector Credit Rank snapshot only 45

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