$104.75

-0.04 (-0.04%)

Weekly Expected Move ±4.2%

$95 $99 $104 $108 $113

NYSE · Industrials · Security & Protection Services · Alpha Radar Sell · Power 38 · $4.3B mcap · 41M float · 1.38% daily turnover · Short 71% 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.

NARROW EDGE

56.4 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 11.3% · 5Y Avg: 13.3%

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. BCO has a Narrow competitive edge (56.4/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 11.3% suggests modest returns relative to capital deployed.

Analyst Insights

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

Analyst Price Targets

Low

$150

Avg Target

$150

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 3Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$150.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-10	Truist Financial	Tobey Sommer	$138	$163	+25	+24.8%	$130.63
2026-01-05	Truist Financial	Tobey Sommer	Initiated	$138	—	+14.9%	$120.10

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.

May 22, 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. BCO receives an overall rating of B. Strongest factors: DCF (5/5), ROE (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-05-18	B+	B
2026-04-01	B	B+
2026-03-02	B-	B
2026-02-27	C-	B-
2026-02-26	B-	C-
2026-02-24	B	B-

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 44 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. BCO scores highest in Momentum (80/100) and lowest in Safety (30/100). 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

1.60

Distress Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.82

Unlikely Manipulator

Ohlson O-Score

-5.31

Bankruptcy prob: 0.5%

Low Risk

Credit Rating

B+

Score: 33.8/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 4.04x

Accruals: -7.9%

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. BCO 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. BCO 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. BCO's score of -2.82 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. BCO's implied 0.5% 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. BCO receives an estimated rating of B+ (score: 33.8/100), with a stable 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). BCO'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

23.86x

PEG

1.64x

P/S

0.80x

P/B

16.41x

P/FCF

7.90x

P/OCF

5.90x

EV/EBITDA

7.93x

EV/Revenue

1.29x

EV/EBIT

12.05x

EV/FCF

12.79x

Earnings Yield

4.19%

FCF Yield

12.65%

Shareholder Yield

5.52%

Graham Number

$25.57

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 23.9x earnings, BCO commands a growth premium. Graham's intrinsic value formula yields $25.57 per share, 310% 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

0.546

NI / EBT

Interest Burden

0.571

EBT / EBIT

EBIT Margin

0.107

EBIT / Rev

Asset Turnover

0.772

Rev / Assets

Equity Multiplier

30.182

Assets / Equity

ROE

77.9%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. BCO's ROE of 77.9% is driven by financial leverage (equity multiplier: 30.18x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.55 suggests the company retains less than 60% of pre-tax earnings after taxes.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

21.66%

Fair P/E

51.82x

Intrinsic Value

$225.01

Price/Value

0.46x

Margin of Safety

53.94%

Premium

-53.94%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with BCO's realized 21.7% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $225.01, BCO appears undervalued with a 54% margin of safety. The adjusted fair P/E of 51.8x compares to the current market P/E of 23.9x.

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

$104.61

Median 1Y

$102.82

5th Pctile

$52.01

95th Pctile

$202.81

Ann. Volatility

39.1%

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Mark Eubanks President and Chief Executive Officer	$1,041,667	$6,679,922	$9,944,765
Kurt B. McMaken Executive Vice President and Chief Financial Officer	$673,492	$1,799,916	$3,386,510
Nader Antar President, Vice President and President, Rest of World and Brink’s Global Services	$557,606	$699,813	$2,110,047
Elizabeth A. Galloway Executive Vice President and Chief Human Resources Officer	$502,283	$899,912	$1,976,452
Guillermo Peschard President, Vice President and President, Brink’s Latin America	$504,167	$468,735	$1,400,652

CEO Pay Ratio

859:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $9,944,765

Avg Employee Cost (SGA/emp): $11,583

Employees: 65,400

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

65,400

-4.0% YoY

Revenue / Employee

$80,446

Rev: $5,261,200,000

Profit / Employee

$3,054

NI: $199,700,000

SGA / Employee

$11,583

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	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	23.6%	50.4%	83.6%	1.3%	1.4%	1.4%	59.8%	40.1%	39.0%	48.3%	20.8%	28.9%	32.2%	28.3%	56.0%	56.7%	55.9%	58.4%	86.3%	77.9%	77.91%
ROA	0.9%	1.8%	2.0%	3.1%	3.3%	3.3%	2.9%	1.9%	1.9%	2.3%	1.4%	1.9%	2.1%	1.8%	2.5%	2.5%	2.5%	2.6%	2.9%	2.6%	2.58%
ROIC	3.3%	6.2%	6.4%	7.1%	7.7%	7.7%	6.8%	6.6%	6.8%	8.0%	5.6%	7.1%	7.8%	7.1%	9.7%	10.1%	10.3%	10.3%	11.9%	11.3%	11.25%
ROCE	8.2%	7.9%	7.0%	7.0%	7.7%	7.9%	7.6%	8.1%	8.3%	9.7%	9.4%	10.5%	10.9%	10.5%	10.6%	10.5%	10.7%	11.4%	11.7%	11.2%	11.24%
Gross Margin	21.9%	22.1%	25.3%	21.8%	23.5%	22.5%	26.6%	22.4%	22.4%	25.0%	26.0%	25.0%	25.2%	25.0%	26.1%	24.6%	24.9%	25.8%	27.7%	25.9%	25.87%
Operating Margin	7.0%	6.9%	13.2%	5.8%	8.5%	5.2%	12.0%	6.7%	8.7%	11.2%	8.2%	9.8%	9.3%	8.9%	8.3%	9.6%	10.3%	11.4%	13.1%	7.5%	7.53%
Net Margin	2.3%	1.8%	4.5%	6.6%	3.1%	1.7%	3.8%	1.3%	2.6%	3.7%	-0.4%	4.0%	3.7%	2.3%	3.0%	4.1%	3.4%	2.7%	4.9%	2.3%	2.33%
EBITDA Margin	12.3%	12.2%	13.9%	11.4%	14.0%	11.8%	15.5%	12.8%	14.7%	17.1%	14.0%	16.7%	16.1%	15.6%	15.0%	15.9%	15.4%	17.4%	19.0%	13.3%	13.33%
FCF Margin	8.1%	8.7%	7.4%	5.4%	6.0%	5.0%	10.6%	10.8%	11.4%	11.8%	10.3%	12.2%	7.5%	4.7%	4.1%	1.4%	6.9%	8.1%	8.3%	10.1%	10.10%
OCF Margin	11.4%	12.2%	11.4%	9.4%	10.0%	9.1%	10.6%	11.0%	11.5%	11.9%	14.4%	16.5%	12.0%	9.3%	8.5%	6.0%	11.3%	12.4%	12.2%	13.5%	13.51%
ROE 3Y Avg	snapshot only																				61.65%
ROE 5Y Avg	snapshot only																				68.73%
ROA 3Y Avg	snapshot only																				2.27%
ROIC 3Y Avg	snapshot only																				7.68%
ROIC Economic	snapshot only																				6.49%
Cash ROA	snapshot only																				9.92%
Cash ROIC	snapshot only																				24.79%
CROIC	snapshot only																				18.52%
NOPAT Margin	snapshot only																				6.13%
Pretax Margin	snapshot only																				6.13%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				14.99%
SBC / Revenue	snapshot only																				0.38%

Valuation

Metric	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	97.19	37.51	29.21	19.19	15.93	12.66	14.47	26.88	28.07	24.26	43.73	33.70	33.42	42.65	24.89	22.51	23.15	28.86	24.61	23.87	23.859
P/S Ratio	0.92	0.73	0.73	0.73	0.64	0.50	0.54	0.66	0.66	0.69	0.79	0.83	0.92	1.02	0.81	0.74	0.74	0.95	0.93	0.80	0.795
P/B Ratio	28.60	23.53	24.99	25.56	22.66	18.03	5.52	6.87	6.99	7.47	9.65	10.35	11.45	12.82	21.93	20.11	20.37	26.55	17.70	15.49	16.410
P/FCF	11.27	8.49	9.91	13.59	10.69	10.08	5.14	6.11	5.81	5.85	7.67	6.83	12.20	21.57	19.92	51.14	10.83	11.75	11.26	7.90	7.904
P/OCF	8.03	6.01	6.43	7.80	6.36	5.48	5.14	6.01	5.74	5.84	5.46	5.07	7.65	10.94	9.52	12.32	6.59	7.72	7.68	5.90	5.904
EV/EBITDA	11.01	9.82	10.71	10.69	9.51	8.45	8.71	9.25	9.03	8.40	9.13	8.84	9.15	9.99	8.69	8.35	8.43	9.46	8.48	7.93	7.931
EV/Revenue	1.47	1.27	1.34	1.33	1.22	1.08	1.15	1.25	1.24	1.26	1.34	1.38	1.46	1.56	1.38	1.31	1.31	1.51	1.44	1.29	1.291
EV/EBIT	18.99	17.36	19.62	19.77	16.79	14.72	14.71	15.40	15.07	13.41	14.86	13.91	14.26	15.91	13.77	13.27	13.06	14.41	12.58	12.05	12.047
EV/FCF	18.03	14.69	18.21	24.73	20.56	21.79	10.88	11.59	10.93	10.68	13.08	11.32	19.45	33.01	33.96	90.45	19.05	18.59	17.36	12.79	12.793
Earnings Yield	1.0%	2.7%	3.4%	5.2%	6.3%	7.9%	6.9%	3.7%	3.6%	4.1%	2.3%	3.0%	3.0%	2.3%	4.0%	4.4%	4.3%	3.5%	4.1%	4.2%	4.19%
FCF Yield	8.9%	11.8%	10.1%	7.4%	9.4%	9.9%	19.4%	16.4%	17.2%	17.1%	13.0%	14.6%	8.2%	4.6%	5.0%	2.0%	9.2%	8.5%	8.9%	12.7%	12.65%
PEG Ratio	snapshot only																				1.635
EV/OCF	snapshot only																				9.556
EV/Gross Profit	snapshot only																				4.949
Acquirers Multiple	snapshot only																				12.212
Shareholder Yield	snapshot only																				5.52%
Graham Number	snapshot only																				$25.57

Leverage & Solvency

Metric	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	1.36	1.36	1.40	1.40	1.40	1.40	1.55	1.55	1.55	1.55	1.43	1.43	1.43	1.43	1.52	1.52	1.52	1.52	1.51	1.51	1.515
Quick Ratio	1.36	1.36	1.40	1.40	1.40	1.40	1.55	1.55	1.55	1.55	1.43	1.43	1.43	1.43	1.51	1.51	1.51	1.51	1.51	1.51	1.515
Debt/Equity	21.97	21.97	26.71	26.71	26.71	26.71	8.34	8.34	8.34	8.34	9.75	9.75	9.75	9.75	23.00	23.00	23.00	23.00	17.74	17.74	17.742
Net Debt/Equity	17.15	17.15	20.94	20.94	20.94	20.94	6.16	6.16	6.16	6.16	6.79	6.79	6.79	6.79	15.46	15.46	15.46	15.46	9.58	9.58	9.579
Debt/Assets	0.55	0.55	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.59	0.64	0.64	0.64	0.64	0.67	0.67	0.671
Debt/EBITDA	5.29	5.30	6.23	6.14	5.83	5.79	6.21	5.92	5.73	5.13	5.42	5.03	4.89	4.97	5.35	5.40	5.41	5.18	5.52	5.61	5.614
Net Debt/EBITDA	4.13	4.14	4.88	4.81	4.57	4.54	4.59	4.38	4.23	3.80	3.77	3.51	3.41	3.46	3.59	3.63	3.64	3.48	2.98	3.03	3.031
Interest Coverage	2.87	2.90	2.65	2.67	2.84	2.65	2.53	2.37	2.19	2.30	2.16	2.30	2.32	2.15	2.13	2.08	2.09	2.22	2.47	2.32	2.323
Equity Multiplier	39.87	39.87	45.26	45.26	45.26	45.26	14.24	14.24	14.24	14.24	16.61	16.61	16.61	16.61	35.82	35.82	35.82	35.82	26.43	26.43	26.429
Cash Ratio	snapshot only																				1.031
Debt Service Coverage	snapshot only																				3.529
Cash to Debt	snapshot only																				0.460
FCF to Debt	snapshot only																				0.110
Defensive Interval	snapshot only																				1338.7 days

Efficiency & Turnover

Metric	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	0.90	0.93	0.78	0.80	0.82	0.83	0.76	0.78	0.79	0.81	0.75	0.76	0.77	0.77	0.76	0.76	0.77	0.78	0.75	0.77	0.772
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	308.07	309.09	312.29	316.14	321.25	327.83	327.827
Receivables Turnover	6.91	7.09	6.98	7.14	7.28	7.38	6.84	7.00	7.13	7.26	6.50	6.57	6.62	6.66	6.63	6.64	6.70	6.81	6.97	7.14	7.136
Payables Turnover	15.76	16.25	15.51	15.90	16.13	16.34	13.64	13.96	14.26	14.41	13.57	13.60	13.58	13.66	13.22	13.26	13.40	13.57	12.28	12.53	12.527
DSO	53	51	52	51	50	49	53	52	51	50	56	56	55	55	55	55	54	54	52	51	51.1 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1.1 days
DPO	23	22	24	23	23	22	27	26	26	25	27	27	27	27	28	28	27	27	30	29	29.1 days
Cash Conversion Cycle	30	29	29	28	28	27	27	26	26	25	29	29	28	28	29	29	28	28	24	23	23.1 days
Fixed Asset Turnover	snapshot only																				3.548
Operating Cycle	snapshot only																				52.3 days
Cash Velocity	snapshot only																				2.378
Capital Intensity	snapshot only																				1.362

Growth (YoY)

Metric	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	12.8%	14.4%	13.8%	13.2%	9.0%	7.7%	8.0%	8.2%	7.9%	8.5%	7.5%	6.0%	4.9%	3.6%	2.8%	2.0%	2.2%	3.1%	5.0%	7.3%	7.31%
Net Income	1.2%	7.8%	5.6%	5.1%	3.6%	1.2%	62.2%	-30.2%	-36.4%	-21.4%	-48.6%	6.7%	22.3%	-13.3%	85.7%	35.4%	19.5%	42.5%	22.6%	9.1%	9.08%
EPS	1.2%	7.9%	5.7%	5.4%	3.9%	1.3%	67.6%	-28.9%	-35.7%	-20.7%	-45.1%	11.7%	28.2%	-8.5%	87.2%	41.0%	27.2%	51.0%	28.6%	14.3%	14.34%
FCF	1.4%	1.1%	54.6%	22.8%	-20.2%	-38.3%	54.7%	1.2%	1.1%	1.6%	4.1%	19.6%	-30.7%	-58.6%	-59.3%	-87.9%	-6.7%	76.9%	1.1%	6.5%	6.48%
EBITDA	72.7%	51.0%	27.9%	18.2%	5.3%	6.3%	13.7%	17.7%	15.4%	28.0%	19.3%	22.3%	21.8%	7.4%	11.2%	2.2%	-0.9%	5.3%	12.3%	11.5%	11.50%
Op. Income	1.1%	83.6%	66.1%	42.7%	17.1%	13.3%	1.9%	6.6%	2.4%	28.1%	17.7%	23.1%	22.9%	-3.3%	6.5%	-3.2%	-1.6%	13.2%	29.2%	26.3%	26.33%
OCF Growth	snapshot only																				1.41%
Asset Growth	snapshot only																				10.81%
Equity Growth	snapshot only																				50.19%
Debt Growth	snapshot only																				15.85%
Shares Change	snapshot only																				-4.60%
Dividend Growth	snapshot only																				0.00%

Growth (CAGR)

Metric	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	4.9%	5.8%	6.4%	6.9%	7.0%	6.7%	7.2%	8.4%	9.9%	10.2%	9.7%	9.1%	7.3%	6.6%	6.1%	5.3%	5.0%	5.0%	5.1%	5.1%	5.07%
Revenue 5Y	6.1%	6.7%	6.8%	6.8%	6.8%	6.5%	6.3%	6.2%	6.3%	6.7%	6.9%	7.0%	6.8%	6.4%	6.4%	6.6%	7.3%	7.4%	7.3%	7.3%	7.26%
EPS 3Y	—	—	—	—	33.4%	41.5%	84.2%	93.4%	90.0%	—	82.9%	71.6%	59.0%	18.5%	19.8%	3.8%	1.6%	3.1%	9.7%	21.7%	21.66%
EPS 5Y	99.3%	35.1%	26.0%	19.3%	17.0%	18.6%	62.1%	96.4%	—	—	—	—	14.4%	15.5%	45.1%	62.7%	62.1%	—	71.3%	52.1%	52.14%
Net Income 3Y	—	—	—	—	30.6%	38.1%	80.5%	88.4%	85.3%	—	76.3%	65.5%	53.1%	13.9%	15.7%	0.3%	-2.4%	-1.0%	5.4%	16.4%	16.39%
Net Income 5Y	99.5%	34.9%	25.0%	17.8%	15.2%	16.5%	59.2%	92.7%	—	—	—	—	11.6%	12.4%	41.2%	57.4%	56.2%	—	65.7%	46.3%	46.29%
EBITDA 3Y	27.2%	25.4%	25.3%	25.2%	11.6%	12.9%	16.2%	20.3%	28.0%	27.1%	20.2%	19.4%	14.0%	13.5%	14.7%	13.7%	11.7%	13.1%	14.2%	11.7%	11.69%
EBITDA 5Y	17.6%	15.4%	13.1%	10.1%	10.6%	10.3%	10.2%	11.5%	20.1%	21.8%	21.7%	23.1%	14.4%	14.6%	15.8%	16.8%	20.4%	18.4%	16.7%	14.2%	14.16%
Gross Profit 3Y	7.7%	7.3%	7.1%	6.9%	7.2%	7.2%	8.0%	10.1%	13.2%	14.2%	12.8%	12.4%	10.1%	9.9%	9.6%	8.9%	7.9%	8.1%	8.1%	8.4%	8.39%
Gross Profit 5Y	10.8%	10.6%	10.1%	8.6%	8.0%	7.5%	7.8%	8.2%	8.1%	8.6%	8.2%	8.6%	8.7%	8.5%	8.3%	8.9%	10.8%	10.9%	10.8%	10.5%	10.52%
Op. Income 3Y	4.8%	4.4%	8.9%	9.8%	13.5%	14.1%	15.1%	22.8%	36.9%	38.6%	25.8%	23.3%	13.8%	12.0%	8.5%	8.3%	7.4%	11.9%	17.5%	14.6%	14.60%
Op. Income 5Y	28.0%	22.0%	19.7%	12.0%	10.7%	8.3%	5.7%	7.2%	6.6%	10.6%	9.1%	11.7%	13.0%	13.0%	13.9%	17.1%	25.4%	23.9%	22.4%	18.0%	18.01%
FCF 3Y	57.8%	42.5%	14.1%	26.0%	28.1%	3.2%	33.0%	25.4%	59.0%	49.4%	35.5%	47.3%	4.5%	-12.9%	-13.1%	-32.0%	10.1%	23.8%	-3.1%	2.7%	2.66%
FCF 5Y	36.6%	41.6%	41.2%	15.4%	17.4%	25.9%	44.0%	38.5%	45.3%	35.8%	19.0%	39.1%	24.6%	3.4%	-0.0%	-22.2%	21.0%	19.5%	16.8%	23.6%	23.64%
OCF 3Y	20.8%	21.0%	9.5%	14.4%	16.2%	3.3%	9.2%	6.8%	24.1%	23.5%	30.3%	38.9%	9.1%	-2.6%	-3.8%	-9.2%	9.3%	16.2%	10.0%	12.5%	12.54%
OCF 5Y	20.6%	23.6%	23.3%	11.7%	11.4%	12.3%	13.7%	12.6%	15.9%	15.0%	14.0%	24.7%	16.4%	4.9%	2.9%	-6.4%	15.0%	15.9%	15.0%	19.2%	19.19%
Assets 3Y	18.8%	18.8%	19.8%	19.8%	19.8%	19.8%	19.1%	19.1%	19.1%	19.1%	8.7%	8.7%	8.7%	8.7%	6.0%	6.0%	6.0%	6.0%	4.9%	4.9%	4.86%
Assets 5Y	21.4%	21.4%	22.8%	22.8%	22.8%	22.8%	15.8%	15.8%	15.8%	15.8%	15.3%	15.3%	15.3%	15.3%	12.0%	12.0%	12.0%	12.0%	7.4%	7.4%	7.40%
Equity 3Y	-27.5%	-27.5%	-9.6%	-9.6%	-9.6%	-9.6%	32.6%	32.6%	32.6%	32.6%	45.6%	45.6%	45.6%	45.6%	14.6%	14.6%	14.6%	14.6%	-14.7%	-14.7%	-14.68%
Book Value 3Y	-27.2%	-26.7%	-8.5%	-8.0%	-7.7%	-7.4%	35.3%	36.1%	36.0%	35.6%	51.0%	51.0%	51.2%	51.5%	18.7%	18.6%	19.2%	19.3%	-11.2%	-10.8%	-10.81%
Dividend 3Y	3.0%	5.9%	8.6%	11.3%	8.3%	5.8%	2.4%	1.0%	2.1%	3.0%	5.6%	6.1%	6.1%	6.0%	5.5%	5.5%	5.4%	4.9%	4.5%	4.5%	4.53%

Growth Quality

Metric	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	0.90	0.91	0.93	0.94	0.92	0.90	0.90	0.89	0.89	0.91	0.94	0.96	0.99	0.99	0.99	0.98	0.96	0.96	0.96	0.96	0.963
Earnings Stability	0.02	0.02	0.24	0.19	0.22	0.28	0.72	0.68	0.61	0.73	0.67	0.73	0.40	0.44	0.61	0.64	0.61	0.57	0.64	0.55	0.547
Margin Stability	0.92	0.93	0.94	0.97	0.96	0.97	0.97	0.97	0.96	0.96	0.97	0.96	0.96	0.96	0.96	0.95	0.93	0.93	0.94	0.94	0.943
Rev. Growth Consistency	0.50	0.50	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	0.50	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.00	0.50	1.00	1.00	0.50	1.00	1.00	1.000
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	0.50	0.20	0.50	0.50	0.50	0.50	0.50	0.88	0.85	0.91	0.81	0.97	0.91	0.95	0.50	0.86	0.92	0.83	0.91	0.96	0.964
Earnings Smoothness	0.26	—	0.00	0.00	0.00	0.26	0.53	0.64	0.56	0.76	0.36	0.93	0.80	0.86	0.40	0.70	0.82	0.65	0.80	0.91	0.913
ROE Trend	0.01	0.46	0.72	1.18	1.23	1.14	-0.11	-0.51	-0.61	-0.72	-0.40	-0.49	-0.49	-0.57	0.58	0.61	0.58	0.62	0.17	0.05	0.049
Gross Margin Trend	0.01	0.01	0.00	0.00	0.01	0.01	0.01	0.01	0.00	0.01	0.01	0.01	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.012
FCF Margin Trend	0.05	0.04	0.02	-0.01	0.00	-0.02	0.04	0.06	0.04	0.05	0.01	0.04	-0.01	-0.04	-0.06	-0.10	-0.03	-0.00	0.01	0.03	0.033
Sustainable Growth Rate	3.4%	28.8%	54.0%	98.9%	1.1%	1.1%	46.7%	27.0%	25.6%	34.6%	11.4%	19.4%	22.6%	18.5%	41.6%	42.2%	41.4%	43.9%	68.1%	59.6%	59.58%
Internal Growth Rate	0.1%	1.0%	1.3%	2.4%	2.6%	2.6%	2.3%	1.3%	1.2%	1.7%	0.7%	1.3%	1.5%	1.2%	1.9%	1.9%	1.9%	2.0%	2.3%	2.0%	2.01%

Cash Flow Quality

Metric	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	12.10	6.24	4.54	2.46	2.50	2.31	2.81	4.47	4.89	4.16	8.01	6.65	4.37	3.90	2.62	1.83	3.52	3.74	3.20	4.04	4.042
FCF/OCF	0.71	0.71	0.65	0.57	0.60	0.54	1.00	0.98	0.99	1.00	0.71	0.74	0.63	0.51	0.48	0.24	0.61	0.66	0.68	0.75	0.747
FCF/Net Income	snapshot only																				3.019
OCF/EBITDA	snapshot only																				0.830
CapEx/Revenue	3.3%	3.6%	4.0%	4.0%	4.0%	4.2%	0.0%	0.2%	0.1%	0.0%	4.2%	4.3%	4.5%	4.6%	4.4%	4.6%	4.4%	4.2%	3.9%	3.4%	3.42%
CapEx/Depreciation	snapshot only																				0.615
Accruals Ratio	-0.09	-0.10	-0.07	-0.04	-0.05	-0.04	-0.05	-0.07	-0.07	-0.07	-0.09	-0.11	-0.07	-0.05	-0.04	-0.02	-0.06	-0.07	-0.06	-0.08	-0.079
Sloan Accruals	snapshot only																				-0.023
Cash Flow Adequacy	snapshot only																				3.213
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	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	0.9%	1.1%	1.2%	1.3%	1.4%	1.7%	1.5%	1.2%	1.2%	1.2%	1.0%	1.0%	0.9%	0.8%	1.0%	1.1%	1.1%	0.9%	0.9%	1.0%	0.98%
Dividend/Share	$0.64	$0.69	$0.76	$0.81	$0.81	$0.80	$0.79	$0.79	$0.81	$0.83	$0.89	$0.89	$0.90	$0.92	$0.95	$0.97	$1.00	$1.00	$1.00	$1.02	$1.02
Payout Ratio	85.5%	42.9%	35.4%	24.0%	22.1%	21.8%	22.0%	32.7%	34.3%	28.3%	45.2%	32.9%	29.9%	34.5%	25.7%	25.7%	26.0%	24.8%	21.2%	23.5%	23.53%
FCF Payout Ratio	9.9%	9.7%	12.0%	17.0%	14.8%	17.4%	7.8%	7.4%	7.1%	6.8%	7.9%	6.7%	10.9%	17.5%	20.5%	58.3%	12.2%	10.1%	9.7%	7.8%	7.79%
Total Payout Ratio	2.2%	1.0%	2.3%	1.5%	1.4%	1.2%	52.6%	92.4%	96.9%	1.2%	2.4%	1.8%	1.9%	1.9%	1.5%	1.6%	1.9%	1.6%	1.3%	1.3%	1.32%
Div. Increase Streak	0	1	1	0	1	1	1	0	0	1	1	0	0	1	1	1	1	1	1	0	0
Chowder Number	0.09	0.16	0.25	0.32	0.21	0.12	0.03	-0.04	-0.00	0.03	0.06	0.08	0.07	0.06	0.07	0.07	0.05	0.03	0.02	0.01	0.010
Buyback Yield	1.4%	1.6%	6.5%	6.4%	7.2%	8.0%	2.1%	2.2%	2.2%	3.9%	4.4%	4.3%	4.8%	3.7%	5.0%	6.1%	7.1%	4.7%	4.3%	4.5%	4.53%
Net Buyback Yield	1.3%	1.6%	6.4%	6.3%	7.2%	8.0%	2.1%	2.2%	2.2%	3.9%	4.4%	4.3%	4.8%	3.7%	5.0%	6.1%	7.1%	4.7%	4.3%	4.5%	4.52%
Total Shareholder Return	2.2%	2.7%	7.6%	7.5%	8.6%	9.7%	3.6%	3.4%	3.5%	5.1%	5.5%	5.3%	5.7%	4.5%	6.1%	7.2%	8.2%	5.6%	5.1%	5.5%	5.51%

DuPont Factors

Metric	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)	0.19	0.40	0.45	0.51	0.52	0.54	0.55	0.50	0.50	0.50	0.37	0.44	0.47	0.46	0.61	0.64	0.63	0.58	0.56	0.55	0.546
Interest Burden (EBT/EBIT)	0.63	0.68	0.82	1.11	1.06	1.00	0.87	0.61	0.57	0.61	0.54	0.56	0.57	0.53	0.53	0.52	0.51	0.54	0.59	0.57	0.571
EBIT Margin	0.08	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.10	0.10	0.11	0.11	0.107
Asset Turnover	0.90	0.93	0.78	0.80	0.82	0.83	0.76	0.78	0.79	0.81	0.75	0.76	0.77	0.77	0.76	0.76	0.77	0.78	0.75	0.77	0.772
Equity Multiplier	27.76	27.76	42.50	42.50	42.50	42.50	20.93	20.93	20.93	20.93	15.36	15.36	15.36	15.36	22.71	22.71	22.71	22.71	30.18	30.18	30.182

Per Share

Metric	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)	$0.75	$1.61	$2.14	$3.39	$3.66	$3.69	$3.59	$2.41	$2.35	$2.92	$1.97	$2.69	$3.02	$2.68	$3.69	$3.80	$3.84	$4.04	$4.74	$4.34	$4.34
Book Value/Share	$2.55	$2.56	$2.51	$2.55	$2.57	$2.59	$9.41	$9.43	$9.45	$9.49	$8.93	$8.77	$8.81	$8.91	$4.19	$4.25	$4.36	$4.39	$6.60	$6.69	$9.52
Tangible Book/Share	$-30.03	$-30.15	$-36.25	$-36.85	$-37.24	$-37.47	$-32.41	$-32.47	$-32.54	$-32.68	$-35.16	$-34.54	$-34.69	$-35.07	$-37.86	$-38.44	$-39.44	$-39.72	$-38.55	$-39.10	$-39.10
Revenue/Share	$79.58	$81.98	$85.54	$88.95	$91.67	$93.53	$95.48	$98.04	$99.98	$102.33	$109.54	$108.73	$110.03	$111.92	$113.48	$115.46	$119.57	$122.24	$124.97	$129.87	$130.50
FCF/Share	$6.47	$7.09	$6.32	$4.79	$5.46	$4.63	$10.10	$10.61	$11.38	$12.12	$11.23	$13.28	$8.26	$5.29	$4.61	$1.67	$8.20	$9.92	$10.37	$13.11	$13.17
OCF/Share	$9.08	$10.02	$9.74	$8.35	$9.17	$8.52	$10.10	$10.78	$11.50	$12.15	$15.78	$17.91	$13.19	$10.44	$9.65	$6.94	$13.49	$15.10	$15.19	$17.55	$17.64
Cash/Share	$12.30	$12.34	$14.47	$14.71	$14.86	$14.95	$20.46	$20.51	$20.55	$20.64	$26.44	$25.97	$26.09	$26.37	$31.59	$32.08	$32.91	$33.14	$53.85	$54.62	$50.74
EBITDA/Share	$10.60	$10.61	$10.74	$11.08	$11.80	$11.94	$12.63	$13.29	$13.76	$15.41	$16.08	$17.00	$17.57	$17.48	$18.01	$18.09	$18.53	$19.50	$21.21	$21.15	$21.15
Debt/Share	$56.04	$56.26	$66.92	$68.03	$68.74	$69.17	$78.47	$78.64	$78.80	$79.14	$87.11	$85.58	$85.96	$86.89	$96.30	$97.77	$100.31	$101.02	$117.03	$118.72	$118.72
Net Debt/Share	$43.75	$43.92	$52.45	$53.32	$53.88	$54.22	$58.01	$58.13	$58.25	$58.50	$60.67	$59.60	$59.87	$60.52	$64.70	$65.69	$67.40	$67.88	$63.18	$64.10	$64.10

Academic Models

Metric	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																				2.311
Piotroski F-Score	8	7	8	8	9	9	9	8	7	8	6	8	8	7	9	8	8	9	7	8	8
Beneish M-Score	-2.78	-2.66	-2.71	-2.60	-2.50	-2.63	-2.51	-2.56	-2.56	-2.62	-3.00	-3.14	-2.99	-2.86	-2.79	-2.62	-2.65	-2.71	-2.92	-2.82	-2.823
Ohlson O-Score	snapshot only																				-5.314
Net-Net WC	snapshot only																				$-86.82
EVA	snapshot only																				$36802380.38

Credit

Metric	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																				B+
Credit Score	33.35	32.07	30.48	32.56	34.32	34.34	37.04	36.16	35.73	36.48	34.68	33.93	34.70	33.63	33.99	33.17	34.34	34.28	34.39	33.82	33.822
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				0.655
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				15
Sector Credit Rank	snapshot only																				22

BCO 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