$101.80

+1.83 (+1.83%)

Weekly Expected Move ±3.9%

$94 $98 $102 $106 $110

NYSE · Industrials · Security & Protection Services · Tech Score Strong Sell · Power 39 · $4.2B mcap · 41M float · 1.18% daily turnover · Short 70% 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.

WEAK EDGE

53.2 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 11.6% · 5Y Avg: 8.1%

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 shows a Weak competitive edge (53.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 11.6% 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.

B+

Oct 02, 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), ROA (4/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B	B+
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.

★ ★ ★ ★ ★ 43 Grade C

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. BCO scores highest in Momentum (82/100) 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

1.62

Distress Zone

Piotroski F-Score

9/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-2.70

Unlikely Manipulator

Ohlson O-Score

-5.34

Bankruptcy prob: 0.5%

Low Risk

Credit Rating

B+

Score: 34.0/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 3.10x

Accruals: -5.3%

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 1.62, 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 9/9, 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 -2.70 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: 34.0/100), 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

23.35x

PEG

1.46x

P/S

0.76x

P/B

13.57x

P/FCF

9.96x

P/OCF

6.99x

EV/EBITDA

7.24x

EV/Revenue

1.19x

EV/EBIT

11.24x

EV/FCF

16.53x

Earnings Yield

4.61%

FCF Yield

10.04%

Shareholder Yield

3.87%

Graham Number

$27.09

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 23.3x earnings, BCO commands a growth premium. Graham's intrinsic value formula yields $27.09 per share, 276% 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

0.560

NI / EBT

Interest Burden

0.558

EBT / EBIT

EBIT Margin

0.106

EBIT / Rev

Asset Turnover

0.760

Rev / Assets

Equity Multiplier

25.513

Assets / Equity

ROE

64.0%

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. BCO's ROE of 64.0% is driven by financial leverage (equity multiplier: 25.51x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.56 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.

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

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$167.82

Price/Value

0.56x

Margin of Safety

43.70%

Premium

-43.70%

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 BCO's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. BCO actually compounded EPS at 22.8% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. BCO trades at a -44% premium to its adjusted intrinsic value of $167.82, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 23.3x.

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

$101.91

Median 1Y

$97.54

5th Pctile

$49.29

95th Pctile

$192.58

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

835:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $9,944,765

Avg Employee Cost (SGA/emp): $11,910

Employees: 63,600

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

63,600

-3.8% YoY

Revenue / Employee

$82,723

Rev: $5,261,200,000

Profit / Employee

$3,140

NI: $199,700,000

SGA / Employee

$11,910

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	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	76.4%	83.6%	96.4%	84.4%	1.1%	59.8%	31.8%	28.5%	41.4%	20.8%	27.9%	31.6%	32.3%	56.0%	54.9%	56.6%	62.4%	86.3%	77.0%	64.0%	64.02%
ROA	1.5%	2.0%	3.0%	3.1%	3.1%	2.9%	1.9%	1.8%	2.3%	1.4%	1.9%	2.1%	1.8%	2.5%	2.5%	2.4%	2.5%	2.9%	2.6%	2.5%	2.51%
ROIC	5.7%	6.4%	6.7%	7.1%	7.4%	6.8%	6.4%	6.4%	7.9%	5.6%	7.1%	7.7%	6.9%	9.7%	9.8%	9.4%	11.2%	11.9%	12.6%	11.6%	11.64%
ROCE	7.3%	7.0%	6.6%	7.2%	7.1%	7.6%	8.1%	8.1%	9.8%	9.4%	10.4%	10.7%	10.1%	10.6%	10.4%	10.0%	10.9%	11.7%	11.4%	11.0%	11.02%
Gross Margin	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%	26.3%	26.29%
Operating Margin	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%	9.6%	9.57%
Net Margin	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%	3.2%	3.19%
EBITDA Margin	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%	13.7%	15.4%	15.43%
FCF Margin	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%	7.2%	7.18%
OCF Margin	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%	10.2%	10.23%
ROE 3Y Avg	snapshot only																				54.88%
ROE 5Y Avg	snapshot only																				51.59%
ROA 3Y Avg	snapshot only																				2.28%
ROIC 3Y Avg	snapshot only																				6.45%
ROIC Economic	snapshot only																				7.58%
Cash ROA	snapshot only																				7.65%
Cash ROIC	snapshot only																				19.38%
CROIC	snapshot only																				13.60%
NOPAT Margin	snapshot only																				6.15%
Pretax Margin	snapshot only																				5.90%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				18.98%
SBC / Revenue	snapshot only																				0.37%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	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	21.68	23.349
P/S Ratio	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	0.72	0.765
P/B Ratio	24.96	24.99	13.10	11.59	10.94	5.52	6.42	5.77	7.22	9.65	10.37	14.19	18.38	21.93	18.07	14.80	18.28	17.70	16.41	12.63	13.573
P/FCF	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	9.96	9.963
P/OCF	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	6.99	6.991
EV/EBITDA	10.16	10.71	10.78	9.69	8.48	8.71	9.34	9.18	8.40	9.13	8.88	9.30	10.26	8.69	8.46	8.69	9.05	8.48	7.55	7.24	7.244
EV/Revenue	1.32	1.34	1.34	1.25	1.08	1.15	1.27	1.26	1.26	1.34	1.39	1.48	1.60	1.38	1.33	1.35	1.44	1.44	1.24	1.19	1.187
EV/EBIT	17.97	19.62	19.94	17.10	14.78	14.71	15.55	15.31	13.41	14.86	13.97	14.49	16.32	13.77	13.44	13.45	13.77	12.58	11.43	11.24	11.236
EV/FCF	15.20	18.21	24.94	20.95	21.87	10.88	11.70	11.10	10.68	13.08	11.37	19.77	33.87	33.96	91.58	19.63	17.78	17.36	12.26	16.53	16.528
Earnings Yield	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%	4.6%	4.61%
FCF Yield	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%	10.0%	10.04%
PEG Ratio	snapshot only																				1.463
EV/OCF	snapshot only																				11.598
EV/Gross Profit	snapshot only																				4.490
Acquirers Multiple	snapshot only																				11.425
Shareholder Yield	snapshot only																				3.87%
Graham Number	snapshot only																				$27.09

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	1.40	1.40	1.53	1.62	1.82	1.55	1.53	1.55	1.52	1.43	1.46	1.57	1.57	1.52	1.52	1.51	1.46	1.51	1.53	1.62	1.620
Quick Ratio	1.40	1.40	1.53	1.62	1.82	1.55	1.53	1.55	1.52	1.43	1.46	1.57	1.57	1.51	1.52	1.51	1.46	1.51	1.53	1.62	1.620
Debt/Equity	25.49	26.71	13.99	14.21	17.82	8.34	7.58	6.90	7.97	9.75	9.72	12.50	14.91	23.00	20.24	17.42	16.09	17.74	17.05	13.66	13.663
Net Debt/Equity	19.71	20.94	10.94	11.12	12.79	6.16	5.87	5.26	5.95	6.79	6.89	8.79	10.48	15.46	14.29	12.01	9.37	9.58	9.05	8.32	8.322
Debt/Assets	0.56	0.59	0.58	0.59	0.61	0.59	0.58	0.58	0.59	0.59	0.58	0.61	0.62	0.64	0.63	0.63	0.62	0.67	0.61	0.58	0.579
Debt/EBITDA	5.80	6.23	6.28	6.06	6.37	6.21	5.76	5.74	5.08	5.42	5.00	5.06	5.30	5.35	5.29	5.65	5.26	5.52	5.06	4.72	4.724
Net Debt/EBITDA	4.49	4.88	4.91	4.74	4.57	4.59	4.46	4.38	3.80	3.77	3.54	3.56	3.73	3.59	3.74	3.89	3.07	2.98	2.68	2.88	2.877
Interest Coverage	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	2.35	2.31	2.310
Equity Multiplier	45.74	45.26	23.96	24.21	29.27	14.24	13.06	11.84	13.54	16.61	16.85	20.47	24.07	35.82	31.99	27.83	25.90	26.43	27.77	23.61	23.611
Cash Ratio	snapshot only																				0.798
Debt Service Coverage	snapshot only																				3.582
Cash to Debt	snapshot only																				0.391
FCF to Debt	snapshot only																				0.093
Defensive Interval	snapshot only																				1047.6 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.79	0.78	0.79	0.77	0.77	0.76	0.77	0.77	0.79	0.75	0.76	0.77	0.77	0.76	0.76	0.74	0.76	0.75	0.78	0.76	0.760
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	308.07	—	—	—	321.25	—	—	—
Receivables Turnover	5.74	6.98	5.88	5.69	5.86	6.84	5.64	5.64	6.07	6.50	5.68	5.86	6.05	6.63	6.16	6.13	6.21	6.97	6.66	6.54	6.536
Payables Turnover	17.60	15.51	17.53	16.18	17.92	13.64	15.82	15.96	18.29	13.57	14.46	16.08	16.88	13.22	14.10	14.55	14.87	12.28	13.85	12.97	12.967
DSO	64	52	62	64	62	53	65	65	60	56	64	62	60	55	59	60	59	52	55	56	55.8 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0.0 days
DPO	21	24	21	23	20	27	23	23	20	27	25	23	22	28	26	25	25	30	26	28	28.1 days
Cash Conversion Cycle	43	29	41	42	42	27	42	42	40	29	39	40	39	29	33	34	34	24	28	28	27.7 days
Fixed Asset Turnover	snapshot only																				3.697
Cash Velocity	snapshot only																				3.306
Capital Intensity	snapshot only																				1.337

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	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%	8.1%	8.12%
Net Income	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%	11.2%	11.19%
EPS	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%	13.6%	13.60%
FCF	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%	13.2%	13.20%
EBITDA	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%	12.2%	14.3%	14.32%
Op. Income	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%	21.4%	21.38%
OCF Growth	snapshot only																				-1.94%
Asset Growth	snapshot only																				3.46%
Equity Growth	snapshot only																				21.96%
Debt Growth	snapshot only																				-4.36%
Shares Change	snapshot only																				-2.12%
Dividend Growth	snapshot only																				1.93%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	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%	5.0%	5.04%
Revenue 5Y	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%	6.4%	6.41%
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%	22.8%	22.82%
EPS 5Y	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%	42.2%	42.17%
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%	17.6%	17.57%
Net Income 5Y	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%	36.7%	36.70%
EBITDA 3Y	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%	11.9%	11.3%	11.33%
EBITDA 5Y	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%	14.3%	10.9%	10.90%
Gross Profit 3Y	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%	9.3%	9.27%
Gross Profit 5Y	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%	9.0%	9.02%
Op. Income 3Y	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%	13.7%	13.66%
Op. Income 5Y	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%	12.0%	11.99%
FCF 3Y	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%	-9.9%	-9.90%
FCF 5Y	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%	3.8%	3.78%
OCF 3Y	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%	1.0%	1.02%
OCF 5Y	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%	4.1%	4.10%
Assets 3Y	20.4%	19.8%	16.9%	16.0%	17.0%	19.1%	18.1%	10.4%	8.5%	8.7%	8.8%	5.6%	6.3%	6.0%	4.6%	6.8%	5.4%	4.9%	5.2%	4.6%	4.57%
Assets 5Y	22.4%	22.8%	21.6%	20.5%	17.1%	15.8%	15.1%	17.4%	14.5%	15.3%	13.1%	11.9%	12.5%	12.0%	11.6%	8.2%	7.2%	7.4%	7.0%	5.6%	5.62%
Equity 3Y	-18.4%	-9.6%	13.2%	7.4%	6.2%	32.6%	93.3%	69.4%	72.6%	45.6%	58.4%	22.6%	31.7%	14.6%	-5.0%	1.9%	9.8%	-14.7%	-18.2%	-16.9%	-16.91%
Book Value 3Y	-17.5%	-8.5%	15.2%	9.7%	8.8%	35.3%	98.5%	73.7%	76.5%	51.0%	64.2%	27.3%	37.0%	18.7%	-1.6%	6.1%	14.3%	-11.2%	-14.5%	-13.2%	-13.21%
Dividend 3Y	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%	4.4%	4.37%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.91	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	0.97	0.975
Earnings Stability	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	0.49	0.488
Margin Stability	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	0.95	0.948
Rev. Growth Consistency	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	1.00	1.000
Earn. Growth Consistency	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	1.00	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	0.20	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	0.96	0.955
Earnings Smoothness	—	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	0.89	0.894
ROE Trend	0.53	0.72	0.42	0.54	0.60	-0.11	-0.24	-0.27	-0.47	-0.40	-0.15	-0.04	-0.15	0.58	0.53	0.32	0.27	0.17	0.13	0.05	0.051
Gross Margin Trend	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	0.01	0.012
FCF Margin Trend	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	-0.00	-0.000
Sustainable Growth Rate	43.6%	54.0%	73.3%	65.8%	84.5%	46.7%	21.4%	18.7%	29.7%	11.4%	18.7%	22.1%	21.1%	41.6%	40.8%	41.9%	46.9%	68.1%	58.9%	49.1%	49.09%
Internal Growth Rate	0.9%	1.3%	2.3%	2.4%	2.4%	2.3%	1.3%	1.2%	1.6%	0.7%	1.3%	1.5%	1.2%	1.9%	1.9%	1.8%	1.9%	2.3%	2.0%	2.0%	1.96%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	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	3.10	3.101
FCF/OCF	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	0.70	0.702
FCF/Net Income	snapshot only																				2.176
OCF/EBITDA	snapshot only																				0.625
CapEx/Revenue	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%	3.1%	3.05%
CapEx/Depreciation	snapshot only																				0.524
Accruals Ratio	-0.08	-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	-0.05	-0.053
Sloan Accruals	snapshot only																				-0.009
Cash Flow Adequacy	snapshot only																				2.677
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	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%	1.1%	1.00%
Dividend/Share	$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	$1.02
Payout Ratio	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%	23.3%	23.33%
FCF Payout Ratio	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%	10.7%	10.72%
Total Payout Ratio	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%	83.9%	83.91%
Div. Increase Streak	1	1	0	1	1	1	0	0	1	1	0	0	1	1	1	1	1	1	0	0	0
Chowder Number	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	0.01	0.008
Buyback Yield	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%	2.8%	2.79%
Net Buyback Yield	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%	2.8%	2.79%
Total Shareholder Return	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%	3.9%	3.87%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.40	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	0.56	0.560
Interest Burden (EBT/EBIT)	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	0.56	0.558
EBIT Margin	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	0.11	0.106
Asset Turnover	0.79	0.78	0.79	0.77	0.77	0.76	0.77	0.77	0.79	0.75	0.76	0.77	0.77	0.76	0.76	0.74	0.76	0.75	0.78	0.76	0.760
Equity Multiplier	49.46	42.50	32.20	27.51	35.44	20.93	16.70	15.65	18.33	15.36	14.78	15.05	17.48	22.71	22.02	23.73	24.97	30.18	29.63	25.51	25.513

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$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	$4.36	$4.36
Book Value/Share	$2.41	$2.51	$4.97	$5.03	$4.27	$9.41	$10.10	$11.44	$9.83	$8.93	$8.75	$7.11	$6.21	$4.19	$4.73	$6.00	$6.38	$6.60	$6.31	$7.48	$10.69
Tangible Book/Share	$-36.02	$-36.25	$-34.76	$-33.67	$-33.41	$-32.41	$-31.80	$-30.50	$-31.37	$-35.16	$-33.79	$-35.25	$-37.23	$-37.86	$-38.60	$-39.53	$-39.09	$-38.55	$-38.92	$-37.30	$-37.30
Revenue/Share	$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	$132.08	$132.40
FCF/Share	$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	$9.48	$9.51
OCF/Share	$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	$13.52	$13.55
Cash/Share	$13.93	$14.47	$15.18	$15.55	$21.45	$20.46	$17.23	$18.82	$19.82	$26.44	$24.78	$26.37	$27.49	$31.59	$28.19	$32.47	$42.80	$53.85	$50.49	$39.96	$40.05
EBITDA/Share	$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	$21.28	$21.64	$21.64
Debt/Share	$61.51	$66.92	$69.52	$71.51	$76.04	$78.47	$76.54	$79.02	$78.32	$87.11	$85.05	$88.84	$92.59	$96.30	$95.78	$104.62	$102.59	$117.03	$107.63	$102.22	$102.22
Net Debt/Share	$47.58	$52.45	$54.34	$55.96	$54.59	$58.01	$59.32	$60.20	$58.50	$60.67	$60.26	$62.48	$65.10	$64.70	$67.59	$72.14	$59.79	$63.18	$57.13	$62.27	$62.27

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.618
Altman Z-Prime	snapshot only																				2.415
Piotroski F-Score	7	7	7	8	8	9	8	6	7	5	8	8	7	8	7	5	7	6	9	9	9
Beneish M-Score	-2.72	-2.71	-2.53	-2.44	-2.62	-2.51	-2.65	-2.73	-2.79	-3.00	-3.07	-2.91	-2.70	-2.79	-2.64	-2.59	-2.68	-2.92	-2.81	-2.70	-2.703
Ohlson O-Score	snapshot only																				-5.339
Net-Net WC	snapshot only																				$-84.85
EVA	snapshot only																				$47459950.51

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				B+
Credit Score	32.19	30.59	34.56	34.85	35.45	36.69	35.68	35.34	36.09	34.10	33.32	34.90	33.99	33.37	32.91	34.53	32.02	34.41	35.46	33.95	33.954
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				-0.572
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				16
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