Also trades as: 0HJL.L (LSE) · $vol 0M · AZO.TO (TSX) · $vol 0M

$3,146.63

-43.44 (-1.36%)

Weekly Expected Move ±4.5%

$2916 $3059 $3202 $3344 $3487

NYSE · Consumer Cyclical · Specialty Retail · Tech Score Buy · Power 72 · $52.1B mcap · 16M float · 1.95% daily turnover · Short 58% of daily vol

Credit Risk of going bust: lower than 77% of companies Debt: 19.3% of company value Bonds: $294.3M held by 268 funds, 63 bp over Treasuries → details ▾

Of US companies ranked in the safest four tenths, about 1 in 3,500 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $36.60 (down 99%), AutoZone, Inc. would be worth roughly what it owes.
Total debt $12.45B against a stock market value of $52.08B.
Distance to default 8.98 (Merton model): prices to 2026-10-26, balance sheet 2026-08-29, debt counted $4.54B (short-term plus half of long-term), stock volatility 30.4%; Altman Z'' 0.74. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. 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

34.8 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 30.6%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

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. AZO has No discernible competitive edge (34.8/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 30.6% 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

$3000

Low

$3598

Avg Target

$4230

High

Based on 11 analysts since Sep 22, 2026 earnings

Analyst Recommendations

Strong Buy: 1Buy: 32Hold: 12Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$3575.81

Analysts16

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-09-29	Bernstein	Zhihan Ma	Initiated	$3698	—	+26.9%	$2913.28
2026-09-23	UBS	Michael Lasser	$3850	$4230	+380	+50.1%	$2817.83
2026-09-23	Raymond James	Bobby Griffin	$4800	$3700	-1100	+27.8%	$2894.73
2026-09-23	BMO Capital	—	$4000	$3500	-500	+20.9%	$2894.73
2026-09-23	UBS	—	$4800	$3850	-950	+33.0%	$2894.73
2026-09-23	Robert W. Baird	—	$3600	$3400	-200	+17.5%	$2894.73
2026-09-23	Truist Financial	Scot Ciccarelli	$3817	$3648	-169	+31.2%	$2781.00
2026-09-23	Guggenheim	Steven Forbes	$4000	$3750	-250	+29.5%	$2894.73
2026-09-23	Mizuho Securities	David Bellinger	$3200	$3000	-200	+3.6%	$2894.73
2026-09-23	Oppenheimer	—	$3500	$3400	-100	+17.5%	$2894.73
2026-09-23	Barclays	—	$3637	$3400	-237	+17.5%	$2894.73
2026-09-21	Evercore ISI	—	$4100	$3500	-600	+23.7%	$2829.81
2026-09-18	Oppenheimer	—	$2500	$3500	+1000	+23.5%	$2832.93
2026-09-10	Wells Fargo	Zachary Fadem	$4500	$3500	-1000	+20.2%	$2910.97
2026-08-31	Piper Sandler	—	Initiated	$3500	—	+17.5%	$2977.82
2026-08-04	Barclays	Seth Sigman	$3880	$3637	-243	+21.6%	$2990.27
2026-05-27	Truist Financial	Scot Ciccarelli	$3700	$3817	+117	+24.8%	$3058.79
2026-05-27	Truist Financial	—	$4045	$3700	-345	+20.6%	$3068.60
2026-05-27	D.A. Davidson	Michael Baker	$4300	$3750	-550	+25.0%	$2999.47
2026-05-27	Roth Capital	—	$4650	$4023	-627	+29.8%	$3100.11
2026-05-27	Morgan Stanley	—	$4000	$3605	-395	+16.3%	$3100.11
2026-05-27	Guggenheim	—	$4400	$4000	-400	+29.0%	$3100.11
2026-05-27	BMO Capital	—	$4400	$4000	-400	+29.0%	$3100.11
2026-05-27	Mizuho Securities	—	$3600	$3200	-400	+3.2%	$3100.11
2026-05-27	Robert W. Baird	—	$3900	$3600	-300	+16.1%	$3100.11
2026-03-09	Argus Research	—	$3678	$4325	+647	+17.8%	$3672.68
2026-03-05	D.A. Davidson	Michael Baker	$4100	$4300	+200	+14.9%	$3742.02
2026-03-05	Mizuho Securities	David Bellinger	$3550	$3600	+50	-2.6%	$3694.41
2026-03-04	Truist Financial	Scot Ciccarelli	$4076	$4045	-31	+10.4%	$3663.82
2026-03-03	UBS	—	$4555	$4800	+245	+32.0%	$3637.17
2026-03-03	D.A. Davidson	Michael Baker	$4500	$4100	-400	+11.5%	$3675.79
2026-02-09	Robert W. Baird	—	$4500	$3900	-600	+5.9%	$3681.26
2026-02-04	UBS	Michael Lasser	$4325	$4555	+230	+21.0%	$3763.27
2026-01-15	Morgan Stanley	Simeon Gutman	$4700	$4000	-700	+15.2%	$3472.66
2026-01-08	Barclays	—	$4318	$3880	-438	+16.9%	$3318.08
2026-01-05	Mizuho Securities	David Bellinger	$3850	$3550	-300	+7.5%	$3303.82
2025-12-10	Truist Financial	Scot Ciccarelli	$4504	$4076	-428	+19.3%	$3415.43
2025-12-10	Jefferies	Bret Jordan	$2450	$4400	+1950	+28.3%	$3428.95
2025-12-10	Roth Capital	Scott Stember	$4135	$4650	+515	+37.2%	$3390.00
2025-12-10	D.A. Davidson	Michael Baker	$4850	$4500	-350	+32.1%	$3405.34
2025-12-10	Mizuho Securities	—	$3350	$3850	+500	+13.4%	$3394.07
2025-12-10	Guggenheim	—	$3850	$4400	+550	+26.0%	$3493.36
2025-12-10	BMO Capital	—	$4600	$4400	-200	+26.0%	$3493.36
2025-12-10	UBS	—	$4025	$4325	+300	+23.8%	$3493.36
2025-12-10	Wells Fargo	Zachary Fadem	$4700	$4500	-200	+28.8%	$3493.36
2025-12-10	Barclays	—	$3024	$4318	+1294	+23.6%	$3493.36
2025-12-10	Evercore ISI	Greg Melich	$4500	$4100	-400	+17.4%	$3493.36
2025-12-03	Robert W. Baird	Justin Kleber	Initiated	$4500	—	+17.7%	$3822.92
2025-11-06	D.A. Davidson	Michael Baker	$3500	$4850	+1350	+31.8%	$3680.24
2025-09-25	BMO Capital	Tristan Thomas-Martin	$3850	$4600	+750	+10.9%	$4147.26

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-

Oct 27, 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. AZO receives an overall rating of B-. Strongest factors: DCF (4/5), ROA (5/5). Areas of concern: ROE (1/5), D/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-09-24	C	B-
2026-09-22	B-	C
2026-06-01	C	B-
2026-05-27	C-	C
2026-05-26	B-	C-
2026-03-06	C-	B-
2026-03-03	B-	C-

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.

★ ★ ★ ★ ★ 51 Grade B

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. AZO scores highest in Earnings Quality (93/100) and lowest in Balance Sheet (36/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

2.51

Grey Zone

Piotroski F-Score

8/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-3.34

Unlikely Manipulator

Ohlson O-Score

-6.36

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

BBB-

Score: 52.3/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.14x

Accruals: -1.8%

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. AZO scores 2.51, 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. AZO scores 8/9, 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. AZO's score of -3.34 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. AZO's implied 0.2% 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. AZO receives an estimated rating of BBB- (score: 52.3/100), 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). AZO's score of 100/100 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

20.21x

PEG

4.12x

P/S

2.53x

P/B

-20.78x

P/FCF

31.70x

P/OCF

17.04x

EV/EBITDA

14.82x

EV/Revenue

3.05x

EV/EBIT

16.67x

EV/FCF

39.39x

Earnings Yield

5.15%

FCF Yield

3.15%

Shareholder Yield

2.65%

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. At 20.2x earnings, AZO commands a growth premium. An earnings yield of 5.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk.

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

0.791

NI / EBT

Interest Burden

0.873

EBT / EBIT

EBIT Margin

0.183

EBIT / Rev

Asset Turnover

0.992

Rev / Assets

Equity Multiplier

-6.927

Assets / Equity

ROE

-87.0%

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. AZO's ROE of -87.0% is driven by Asset Turnover (0.992), 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

3.94%

Fair P/E

16.39x

Intrinsic Value

$2499.61

Price/Value

1.18x

Margin of Safety

-18.50%

Premium

18.50%

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 AZO's realized 3.9% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. AZO trades at a 18% premium to its adjusted intrinsic value of $2499.61, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 16.4x compares to the current market P/E of 20.2x.

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

$3190.99

Median 1Y

$3569.22

5th Pctile

$2305.36

95th Pctile

$5519.63

Ann. Volatility

27.9%

Analyst Target

$3575.81

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

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

Executive	Salary	Stock	Total
Philip B. Daniele, III President & Chief Executive Officer	$1,000,000	$27,754	$9,636,414
Jamere Jackson Financial ancial Officer	$808,462	$—	$6,892,406
Thomas B. Newbern Chief Operating Officer	$808,462	$—	$6,890,499
William R. Hackney Executive Vice President, Merchandising, Marketing & Supply Chain	$516,923	$—	$5,971,086
Kenneth E. Jaycox, Jr. Senior Vice President, Commercial	$500,000	$—	$4,284,498
William C. Rhodes, III Executive Chairman	$150,000	$—	$2,579,419

CEO Pay Ratio

197:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $9,636,414

Avg Employee Cost (SGA/emp): $48,895

Employees: 130,000

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

130,000

+3.2% YoY

Revenue / Employee

$145,682

Rev: $18,938,717,000

Profit / Employee

$19,217

NI: $2,498,247,000

SGA / Employee

$48,895

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	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	Q3'26	Q4'26	Current
ROE	-1.4%	-1.0%	-93.4%	-91.1%	-81.0%	-66.1%	-64.3%	-64.1%	-57.1%	-58.1%	-57.4%	-58.5%	-53.3%	-56.1%	-58.2%	-61.2%	-62.4%	-66.4%	-73.3%	-87.0%	-86.97%
ROA	15.7%	17.1%	16.8%	16.3%	16.2%	16.3%	16.4%	16.2%	16.3%	16.2%	16.1%	16.1%	15.6%	15.0%	14.3%	13.7%	13.3%	12.7%	12.5%	12.6%	12.55%
ROIC	48.0%	47.6%	47.8%	47.0%	48.4%	45.7%	45.4%	44.0%	45.4%	43.7%	41.2%	41.3%	41.2%	39.2%	37.1%	33.4%	33.3%	30.6%	29.7%	30.6%	30.64%
ROCE	48.5%	50.6%	49.8%	49.0%	49.1%	47.5%	47.1%	46.6%	48.1%	46.4%	47.1%	44.9%	44.2%	42.4%	40.6%	36.7%	36.1%	33.7%	33.1%	32.3%	32.31%
Gross Margin	52.5%	53.0%	51.9%	51.5%	50.1%	52.3%	52.5%	52.7%	52.8%	53.9%	53.5%	52.5%	53.0%	53.9%	52.7%	51.5%	51.0%	52.5%	52.2%	53.3%	53.34%
Operating Margin	20.6%	18.6%	20.3%	20.6%	18.1%	18.2%	21.0%	21.5%	20.3%	19.3%	21.3%	20.9%	19.7%	17.9%	19.4%	19.2%	16.9%	16.3%	19.1%	20.0%	19.97%
Net Margin	15.1%	14.0%	15.3%	15.1%	13.5%	12.9%	15.8%	15.2%	14.2%	13.3%	15.4%	14.5%	13.2%	12.3%	13.6%	13.4%	11.5%	11.0%	13.3%	14.1%	14.13%
EBITDA Margin	23.3%	21.6%	23.0%	23.4%	20.9%	21.2%	23.8%	24.5%	23.1%	22.5%	24.3%	23.9%	22.8%	21.4%	22.6%	22.3%	20.1%	20.0%	22.4%	20.0%	19.97%
FCF Margin	19.8%	19.4%	16.8%	15.6%	15.3%	14.8%	13.8%	12.3%	11.7%	11.4%	10.6%	10.4%	10.2%	10.8%	10.6%	9.5%	9.6%	8.2%	8.2%	7.7%	7.75%
OCF Margin	23.9%	23.2%	20.7%	19.8%	19.5%	19.1%	18.1%	16.8%	16.9%	17.1%	16.7%	16.2%	16.1%	16.8%	17.1%	16.5%	16.8%	15.5%	15.4%	14.4%	14.42%
ROA 3Y Avg	snapshot only																				13.43%
ROIC 3Y Avg	snapshot only																				40.20%
ROIC Economic	snapshot only																				30.64%
Cash ROA	snapshot only																				13.55%
Cash ROIC	snapshot only																				30.48%
CROIC	snapshot only																				16.38%
NOPAT Margin	snapshot only																				14.49%
Pretax Margin	snapshot only																				15.98%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				34.03%
SBC / Revenue	snapshot only																				0.48%

Valuation

Metric	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	Q3'26	Q4'26	Current
P/E Ratio	17.60	17.12	16.97	17.80	20.03	20.10	20.66	18.06	18.55	18.23	19.97	20.78	20.44	22.88	24.59	28.87	27.05	26.99	23.78	19.42	20.215
P/S Ratio	2.65	2.64	2.58	2.66	2.92	2.88	2.99	2.62	2.71	2.68	2.92	2.99	2.90	3.19	3.34	3.81	3.46	3.36	2.95	2.46	2.533
P/B Ratio	-18.91	-13.14	-12.05	-12.22	-12.60	-11.62	-11.88	-10.50	-9.19	-9.88	-10.84	-11.65	-11.52	-13.38	-15.86	-21.13	-20.65	-22.68	-21.16	-19.96	-20.783
P/FCF	13.38	13.61	15.37	17.04	19.02	19.47	21.58	21.30	23.26	23.55	27.46	28.64	28.31	29.62	31.48	40.30	35.95	41.24	36.07	31.70	31.697
P/OCF	11.12	11.40	12.48	13.47	14.98	15.10	16.48	15.53	16.09	15.63	17.47	18.42	18.03	19.02	19.49	23.14	20.51	21.71	19.18	17.04	17.038
EV/EBITDA	13.51	13.60	13.59	14.06	15.56	15.58	15.96	14.14	14.42	14.10	15.12	15.49	15.11	16.55	17.38	19.93	18.76	18.64	16.72	14.82	14.824
EV/Revenue	3.13	3.19	3.13	3.22	3.47	3.46	3.58	3.23	3.36	3.33	3.58	3.64	3.54	3.84	3.97	4.44	4.07	3.98	3.57	3.05	3.052
EV/EBIT	15.34	15.38	15.41	15.96	17.72	17.78	18.24	16.16	16.45	16.09	17.29	17.73	17.35	19.09	20.14	23.31	22.07	22.03	19.79	16.67	16.672
EV/FCF	15.77	16.42	18.66	20.59	22.62	23.43	25.90	26.27	28.84	29.23	33.73	34.89	34.61	35.61	37.44	47.01	42.29	48.82	43.65	39.39	39.388
Earnings Yield	5.7%	5.8%	5.9%	5.6%	5.0%	5.0%	4.8%	5.5%	5.4%	5.5%	5.0%	4.8%	4.9%	4.4%	4.1%	3.5%	3.7%	3.7%	4.2%	5.2%	5.15%
FCF Yield	7.5%	7.3%	6.5%	5.9%	5.3%	5.1%	4.6%	4.7%	4.3%	4.2%	3.6%	3.5%	3.5%	3.4%	3.2%	2.5%	2.8%	2.4%	2.8%	3.2%	3.15%
PEG Ratio	snapshot only																				4.121
EV/OCF	snapshot only																				21.172
EV/Gross Profit	snapshot only																				5.831
Acquirers Multiple	snapshot only																				16.672
Shareholder Yield	snapshot only																				2.65%

Leverage & Solvency

Metric	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	Q3'26	Q4'26	Current
Current Ratio	0.79	0.77	0.78	0.77	0.76	0.79	0.79	0.80	0.79	0.82	0.79	0.84	0.83	0.84	0.84	0.88	0.86	0.89	0.89	0.90	0.901
Quick Ratio	0.20	0.11	0.12	0.12	0.12	0.12	0.12	0.12	0.13	0.14	0.12	0.13	0.13	0.13	0.12	0.14	0.13	0.14	0.14	0.14	0.136
Debt/Equity	-3.84	-2.79	-2.65	-2.63	-2.46	-2.43	-2.44	-2.51	-2.26	-2.45	-2.53	-2.60	-2.62	-2.77	-3.07	-3.60	-3.73	-4.27	-4.54	-4.97	-4.974
Net Debt/Equity	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt/Assets	0.56	0.62	0.62	0.61	0.62	0.65	0.67	0.68	0.72	0.71	0.72	0.72	0.70	0.68	0.65	0.63	0.61	0.61	0.60	0.58	0.575
Debt/EBITDA	2.33	2.39	2.46	2.50	2.55	2.71	2.73	2.74	2.86	2.81	2.88	2.84	2.82	2.85	2.83	2.91	2.88	2.96	2.96	2.97	2.973
Net Debt/EBITDA	2.05	2.33	2.39	2.43	2.48	2.63	2.66	2.67	2.79	2.74	2.81	2.77	2.75	2.79	2.76	2.85	2.81	2.89	2.90	2.89	2.895
Interest Coverage	16.29	17.30	17.42	17.10	15.75	14.39	12.91	11.43	10.66	9.79	9.15	8.42	8.11	7.92	7.74	7.59	7.49	7.50	7.63	7.88	7.878
Equity Multiplier	-6.81	-4.49	-4.29	-4.32	-3.99	-3.72	-3.63	-3.68	-3.12	-3.46	-3.54	-3.62	-3.74	-4.06	-4.69	-5.67	-6.09	-7.03	-7.51	-8.64	-8.644
Cash Ratio	snapshot only																				0.032
Debt Service Coverage	snapshot only																				8.860
Cash to Debt	snapshot only																				0.026
FCF to Debt	snapshot only																				0.127
Defensive Interval	snapshot only																				17.2 days

Efficiency & Turnover

Metric	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	Q3'26	Q4'26	Current
Asset Turnover	1.04	1.11	1.10	1.09	1.11	1.14	1.14	1.12	1.12	1.11	1.10	1.12	1.10	1.07	1.06	1.04	1.04	1.02	1.01	0.99	0.992
Inventory Turnover	1.53	1.52	1.51	1.51	1.55	1.52	1.50	1.47	1.47	1.43	1.42	1.46	1.45	1.39	1.37	1.36	1.38	1.34	1.34	1.31	1.313
Receivables Turnover	41.48	41.16	39.57	36.80	37.61	37.94	37.58	34.05	34.85	36.17	33.99	34.69	35.55	34.00	32.16	31.16	32.93	30.27	29.53	60.70	60.700
Payables Turnover	1.25	1.26	1.20	1.17	1.19	1.20	1.18	1.16	1.15	1.16	1.15	1.19	1.19	1.17	1.17	1.17	1.17	1.17	1.18	1.17	1.166
DSO	9	9	9	10	10	10	10	11	10	10	11	11	10	11	11	12	11	12	12	6	6.0 days
DIO	239	241	242	241	236	239	243	248	248	254	257	251	252	262	266	268	265	272	272	278	277.9 days
DPO	291	289	305	312	307	305	308	316	317	315	316	306	308	311	313	313	312	311	308	313	312.9 days
Cash Conversion Cycle	-44	-39	-54	-61	-62	-56	-56	-57	-58	-50	-48	-45	-45	-39	-35	-33	-35	-27	-24	-29	-29.0 days
Fixed Asset Turnover	snapshot only																				1.765
Operating Cycle	snapshot only																				283.9 days
Cash Velocity	snapshot only																				62.366
Capital Intensity	snapshot only																				1.064

Growth (YoY)

Metric	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	Q3'26	Q4'26	Current
Revenue	16.6%	16.5%	10.9%	11.1%	9.4%	8.2%	8.2%	7.4%	6.6%	5.6%	5.0%	5.9%	5.2%	4.7%	5.2%	2.4%	3.8%	5.0%	5.7%	7.4%	7.39%
Net Income	25.1%	28.7%	13.2%	11.9%	5.7%	0.4%	2.8%	4.1%	7.0%	8.4%	6.1%	5.3%	2.0%	-0.5%	-2.3%	-6.2%	-6.4%	-6.2%	-3.3%	3.0%	2.98%
EPS	37.7%	40.9%	24.8%	23.2%	16.3%	9.9%	10.6%	11.8%	15.3%	17.5%	13.4%	12.7%	7.1%	2.8%	0.8%	-5.0%	-5.0%	-5.4%	-1.3%	4.9%	4.91%
FCF	20.9%	16.5%	-14.0%	-12.4%	-15.4%	-17.6%	-10.9%	-15.5%	-19.0%	-18.7%	-19.3%	-9.9%	-7.7%	-0.8%	4.9%	-7.3%	-2.5%	-20.5%	-18.4%	-12.0%	-11.96%
EBITDA	19.5%	21.4%	9.6%	10.8%	5.4%	2.7%	5.3%	7.1%	11.4%	12.0%	10.9%	9.2%	5.7%	3.0%	1.3%	-2.9%	-4.0%	-3.3%	-1.1%	-0.9%	-0.85%
Op. Income	21.8%	23.9%	10.0%	11.1%	5.0%	1.7%	4.5%	6.2%	11.1%	11.9%	10.7%	9.1%	5.0%	2.0%	-0.1%	-4.7%	-6.0%	-5.3%	-2.9%	3.1%	3.13%
OCF Growth	snapshot only																				-5.95%
Asset Growth	snapshot only																				11.75%
Debt Growth	snapshot only																				1.29%
Shares Change	snapshot only																				-1.84%

Growth (CAGR)

Metric	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	Q3'26	Q4'26	Current
Revenue 3Y	10.3%	11.3%	11.4%	11.1%	11.3%	11.8%	12.3%	11.4%	10.8%	10.0%	8.0%	8.1%	7.1%	6.2%	6.1%	5.2%	5.2%	5.1%	5.3%	5.2%	5.22%
Revenue 5Y	7.2%	7.7%	8.0%	8.3%	8.5%	8.7%	8.9%	9.2%	9.4%	9.5%	9.5%	9.3%	9.1%	9.1%	9.4%	8.4%	8.2%	7.9%	7.0%	6.8%	6.81%
EPS 3Y	25.1%	27.4%	27.2%	23.4%	23.0%	23.1%	25.9%	23.3%	22.7%	22.1%	16.1%	15.8%	12.8%	9.9%	8.1%	6.2%	5.5%	4.6%	4.1%	3.9%	3.94%
EPS 5Y	20.0%	21.3%	21.8%	21.9%	21.9%	21.2%	21.0%	22.0%	21.3%	21.7%	20.9%	18.8%	18.1%	17.6%	17.9%	15.0%	13.4%	12.1%	9.3%	9.1%	9.11%
Net Income 3Y	17.5%	19.5%	18.3%	14.5%	14.3%	14.3%	16.7%	13.4%	12.3%	11.9%	7.3%	7.0%	4.9%	2.7%	2.1%	0.9%	0.7%	0.4%	0.1%	0.6%	0.58%
Net Income 5Y	12.6%	13.7%	13.6%	13.7%	13.5%	12.6%	12.5%	13.6%	12.9%	13.2%	12.6%	10.5%	10.3%	10.0%	10.5%	7.6%	6.2%	5.5%	3.1%	3.5%	3.46%
EBITDA 3Y	17.1%	15.3%	15.1%	12.8%	12.3%	12.6%	14.2%	12.2%	12.0%	11.7%	8.6%	9.0%	7.5%	5.8%	5.7%	4.3%	4.2%	3.7%	3.5%	1.7%	1.68%
EBITDA 5Y	8.0%	8.9%	8.8%	9.1%	8.8%	10.8%	11.1%	13.0%	13.5%	12.0%	12.2%	10.9%	10.8%	10.5%	10.8%	8.4%	7.3%	6.8%	5.1%	4.5%	4.52%
Gross Profit 3Y	9.8%	10.5%	10.5%	10.0%	9.8%	10.2%	10.8%	10.2%	10.2%	9.8%	8.1%	8.4%	7.4%	6.6%	6.5%	5.6%	5.6%	5.4%	5.4%	5.5%	5.48%
Gross Profit 5Y	7.1%	7.6%	7.8%	8.1%	8.0%	8.1%	8.3%	8.7%	9.0%	9.2%	9.2%	9.1%	8.9%	8.9%	9.1%	8.0%	7.7%	7.3%	6.5%	6.6%	6.64%
Op. Income 3Y	19.0%	16.8%	16.6%	13.9%	13.3%	13.6%	15.5%	12.8%	12.4%	12.1%	8.4%	8.8%	7.0%	5.1%	4.9%	3.3%	3.1%	2.6%	2.4%	2.3%	2.34%
Op. Income 5Y	8.2%	9.2%	9.1%	9.5%	9.2%	11.4%	11.7%	13.9%	14.5%	12.6%	12.9%	11.3%	11.2%	10.9%	11.2%	8.3%	7.0%	6.3%	4.3%	4.8%	4.81%
FCF 3Y	27.4%	22.7%	18.4%	15.9%	16.0%	19.2%	11.9%	-1.8%	-6.1%	-7.9%	-14.8%	-12.6%	-14.1%	-12.7%	-9.0%	-11.0%	-10.0%	-13.8%	-11.6%	-9.8%	-9.75%
FCF 5Y	21.0%	22.6%	21.7%	20.1%	16.9%	15.6%	12.8%	6.6%	7.2%	4.3%	3.6%	3.4%	3.2%	6.5%	3.5%	-4.6%	-5.7%	-9.3%	-12.0%	-11.5%	-11.46%
OCF 3Y	22.5%	19.0%	15.7%	14.7%	14.9%	17.9%	13.1%	2.6%	0.2%	-0.6%	-6.3%	-5.1%	-6.2%	-4.7%	-0.4%	-1.0%	0.2%	-1.9%	-0.3%	-0.1%	-0.10%
OCF 5Y	16.8%	17.6%	16.3%	15.4%	13.3%	12.8%	11.3%	7.2%	8.7%	7.3%	7.3%	7.1%	7.0%	9.8%	8.6%	2.8%	1.9%	-0.4%	-3.4%	-3.6%	-3.58%
Assets 3Y	14.9%	13.0%	14.1%	15.6%	6.4%	6.5%	6.5%	3.5%	3.8%	5.7%	6.6%	5.8%	6.5%	8.8%	8.6%	8.2%	8.7%	9.6%	10.3%	10.6%	10.61%
Assets 5Y	10.6%	9.6%	10.0%	10.5%	10.3%	10.6%	10.9%	11.3%	11.3%	11.4%	11.8%	11.7%	6.6%	7.1%	7.6%	6.1%	6.2%	7.6%	8.1%	8.3%	8.30%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	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	Q3'26	Q4'26	Current
Revenue Stability	0.84	0.84	0.86	0.90	0.92	0.92	0.94	0.97	0.98	0.98	0.99	1.00	0.99	0.97	0.97	0.95	0.96	0.97	0.99	0.98	0.977
Earnings Stability	0.90	0.87	0.88	0.95	0.97	0.93	0.93	0.97	0.97	0.95	0.92	0.95	0.93	0.86	0.78	0.73	0.65	0.51	0.54	0.55	0.553
Margin Stability	0.99	0.99	0.99	0.99	0.98	0.98	0.98	0.99	0.99	0.98	0.98	0.99	0.99	0.98	0.98	0.99	0.99	0.98	0.99	0.99	0.992
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	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	0.50	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	0.90	0.89	0.95	0.95	0.98	1.00	0.99	0.98	0.97	0.97	0.98	0.98	0.99	1.00	0.99	0.98	0.97	0.98	0.99	0.99	0.988
Earnings Smoothness	0.78	0.75	0.88	0.89	0.94	1.00	0.97	0.96	0.93	0.92	0.94	0.95	0.98	0.99	0.98	0.94	0.93	0.94	0.97	0.97	0.971
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	-0.01	-0.01	-0.01	-0.01	-0.005
FCF Margin Trend	0.04	0.04	-0.01	-0.03	-0.04	-0.05	-0.05	-0.05	-0.06	-0.06	-0.05	-0.04	-0.03	-0.02	-0.02	-0.02	-0.01	-0.03	-0.02	-0.02	-0.022
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	18.7%	20.6%	20.2%	19.5%	19.3%	19.5%	19.7%	19.3%	19.5%	19.4%	19.1%	19.1%	18.5%	17.6%	16.8%	15.8%	15.3%	14.5%	14.3%	14.4%	14.36%

Cash Flow Quality

Metric	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	Q3'26	Q4'26	Current
OCF/Net Income	1.58	1.50	1.36	1.32	1.34	1.33	1.25	1.16	1.15	1.17	1.14	1.13	1.13	1.20	1.26	1.25	1.32	1.24	1.24	1.14	1.140
FCF/OCF	0.83	0.84	0.81	0.79	0.79	0.78	0.76	0.73	0.69	0.66	0.64	0.64	0.64	0.64	0.62	0.57	0.57	0.53	0.53	0.54	0.538
FCF/Net Income	snapshot only																				0.613
OCF/EBITDA	snapshot only																				0.700
CapEx/Revenue	4.0%	3.8%	3.9%	4.1%	4.1%	4.3%	4.3%	4.6%	5.2%	5.8%	6.1%	5.8%	5.8%	6.0%	6.5%	7.0%	7.2%	7.3%	7.2%	6.7%	6.67%
CapEx/Depreciation	snapshot only																				2.921
Accruals Ratio	-0.09	-0.09	-0.06	-0.05	-0.05	-0.05	-0.04	-0.03	-0.02	-0.03	-0.02	-0.02	-0.02	-0.03	-0.04	-0.03	-0.04	-0.03	-0.03	-0.02	-0.018
Sloan Accruals	snapshot only																				-0.014
Cash Flow Adequacy	snapshot only																				2.162
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	Q3'26	Q4'26	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%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
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	1.6%	1.8%	1.8%	1.8%	1.8%	1.5%	1.5%	1.5%	1.7%	1.4%	1.3%	1.2%	83.3%	88.2%	71.7%	63.2%	59.5%	59.4%	71.2%	51.4%	51.40%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	9.0%	10.3%	10.4%	10.1%	9.0%	7.6%	7.2%	8.1%	8.9%	7.6%	6.6%	5.7%	4.1%	3.9%	2.9%	2.2%	2.2%	2.2%	3.0%	2.6%	2.65%
Net Buyback Yield	8.5%	9.9%	10.0%	9.8%	8.7%	7.4%	6.9%	7.7%	8.6%	7.1%	6.2%	5.4%	3.8%	3.6%	2.7%	1.9%	1.9%	2.0%	2.8%	2.5%	2.51%
Total Shareholder Return	8.5%	9.9%	10.0%	9.8%	8.7%	7.4%	6.9%	7.7%	8.6%	7.1%	6.2%	5.4%	3.8%	3.6%	2.7%	1.9%	1.9%	2.0%	2.8%	2.5%	2.51%

DuPont Factors

Metric	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	Q3'26	Q4'26	Current
Tax Burden (NI/EBT)	0.79	0.79	0.80	0.79	0.80	0.79	0.80	0.80	0.79	0.80	0.79	0.80	0.79	0.80	0.79	0.80	0.80	0.80	0.79	0.79	0.791
Interest Burden (EBT/EBIT)	0.94	0.94	0.94	0.94	0.93	0.93	0.92	0.91	0.90	0.89	0.89	0.88	0.87	0.87	0.87	0.87	0.87	0.87	0.87	0.87	0.873
EBIT Margin	0.20	0.21	0.20	0.20	0.20	0.19	0.20	0.20	0.20	0.21	0.21	0.21	0.20	0.20	0.20	0.19	0.18	0.18	0.18	0.18	0.183
Asset Turnover	1.04	1.11	1.10	1.09	1.11	1.14	1.14	1.12	1.12	1.11	1.10	1.12	1.10	1.07	1.06	1.04	1.04	1.02	1.01	0.99	0.992
Equity Multiplier	-9.21	-6.06	-5.56	-5.58	-4.99	-4.05	-3.92	-3.96	-3.49	-3.58	-3.58	-3.64	-3.41	-3.75	-4.05	-4.47	-4.70	-5.23	-5.85	-6.93	-6.927

Per Share

Metric	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	Q3'26	Q4'26	Current
EPS (Diluted TTM)	$105.66	$113.85	$117.83	$121.50	$122.87	$125.07	$130.31	$135.84	$141.63	$147.02	$147.80	$153.11	$151.63	$151.16	$148.98	$145.41	$144.08	$142.97	$147.05	$152.55	$152.55
Book Value/Share	$-98.33	$-148.29	$-165.93	$-176.98	$-195.36	$-216.38	$-226.60	$-233.70	$-285.93	$-271.33	$-272.41	$-273.14	$-269.02	$-258.50	$-230.98	$-198.73	$-188.79	$-170.08	$-165.24	$-148.38	$-151.84
Tangible Book/Share	$-112.33	$-162.59	$-180.75	$-192.12	$-210.77	$-232.03	$-242.54	$-249.96	$-302.53	$-288.31	$-289.45	$-290.54	$-286.45	$-276.05	$-248.56	$-216.34	$-206.48	$-187.78	$-183.19	$-166.33	$-166.33
Revenue/Share	$700.83	$737.46	$774.83	$812.77	$843.39	$873.44	$901.59	$937.90	$968.65	$1000.14	$1012.08	$1063.33	$1069.64	$1082.78	$1098.47	$1102.31	$1127.80	$1146.64	$1186.00	$1205.96	$1234.06
FCF/Share	$139.03	$143.17	$130.10	$126.96	$129.41	$129.08	$124.71	$115.20	$112.96	$113.80	$107.53	$111.07	$109.46	$116.77	$116.37	$104.19	$108.42	$93.55	$96.92	$93.45	$68.08
OCF/Share	$167.20	$171.02	$160.25	$160.59	$164.26	$166.49	$163.35	$158.00	$163.29	$171.48	$169.02	$172.76	$171.89	$181.81	$188.00	$181.44	$190.02	$177.72	$182.31	$173.84	$128.61
Cash/Share	$44.48	$11.32	$12.89	$13.22	$13.73	$15.58	$14.48	$14.88	$15.52	$17.06	$15.50	$17.15	$17.50	$17.45	$15.61	$15.82	$16.82	$16.69	$15.06	$19.34	$19.79
EBITDA/Share	$162.29	$172.85	$178.67	$185.99	$188.20	$194.16	$202.35	$214.02	$225.96	$235.85	$239.82	$250.15	$250.74	$251.19	$250.67	$245.82	$244.50	$245.05	$253.03	$248.29	$248.29
Debt/Share	$377.61	$413.62	$440.19	$464.91	$480.45	$526.03	$552.32	$587.21	$646.22	$663.49	$690.42	$711.19	$706.14	$717.06	$708.36	$715.25	$704.57	$725.72	$749.54	$738.06	$738.06
Net Debt/Share	$333.14	$402.30	$427.30	$451.69	$466.72	$510.45	$537.83	$572.33	$630.70	$646.43	$674.91	$694.05	$688.63	$699.61	$692.75	$699.44	$687.75	$709.03	$734.48	$718.73	$718.73

Academic Models

Metric	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	Q3'26	Q4'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.512
Altman Z-Prime	snapshot only																				2.602
Piotroski F-Score	7	6	6	6	6	6	7	8	8	8	8	7	8	7	7	6	6	6	6	8	8
Beneish M-Score	-2.82	-2.72	-2.57	-2.40	-2.41	-2.54	-2.57	-2.55	-2.57	-2.54	-2.34	-2.52	-2.52	-2.41	-2.60	-2.35	-2.46	-2.46	-2.35	-3.34	-3.344
Ohlson O-Score	snapshot only																				-6.360
Net-Net WC	snapshot only																				$-891.01
EVA	snapshot only																				$1984943474.70

Credit

Metric	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	Q3'26	Q4'26	Current
Credit Rating	snapshot only																				BBB-
Credit Score	78.79	71.99	61.95	63.46	68.27	59.90	60.07	57.24	57.11	55.79	52.55	53.78	53.61	54.00	54.25	61.25	61.75	56.06	55.71	52.33	52.325
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				-8.925
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				36
Sector Credit Rank	snapshot only																				40

AZO NYSE

Edge Score

Analyst Insights

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

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet