$125.84

+6.00 (+5.01%)

After Hours: $124.42 (-1.42, -1.12%)

Weekly Expected Move ±5.4%

$102 $108 $114 $120 $127

NYSE · Technology · Hardware, Equipment & Parts · Alpha Radar Neutral · Power 48 · $3.7B mcap · 29M float · 1.95% daily turnover · Short 77% 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

66.9 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 26.0% · 5Y Avg: 32.9%

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. BMI has a Narrow competitive edge (66.9/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Cost Advantage. ROIC of 26.0% 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

$110

Low

$141

Avg Target

$169

High

Based on 4 analysts since Apr 17, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 5Hold: 10Sell: 3Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$147.60

Analysts5

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-22	Stifel Nicolaus	Nathan Jones	$174	$140	-34	+16.4%	$120.24
2026-04-20	RBC Capital	—	$191	$169	-22	+49.4%	$113.09
2026-04-20	Robert W. Baird	—	$165	$145	-20	+25.5%	$115.54
2026-04-20	Barclays	—	$136	$110	-26	-4.8%	$115.54
2026-04-14	Stifel Nicolaus	—	$166	$174	+8	+8.1%	$161.00
2026-01-29	Seaport Global	Scott Graham	$255	$220	-35	+55.5%	$141.52
2026-01-29	Deutsche Bank	Andrew Krill	$184	$167	-17	+15.9%	$144.07
2026-01-29	RBC Capital	Jeffrey Reive	$229	$191	-38	+30.9%	$145.93
2026-01-29	Robert W. Baird	Robert Mason	$205	$165	-40	+12.8%	$146.32
2026-01-29	Stifel Nicolaus	Nathan Jones	$215	$166	-49	+12.8%	$147.15
2026-01-29	Barclays	—	$157	$136	-21	-7.1%	$146.32
2026-01-07	Barclays	William Grippin	Initiated	$157	—	-13.7%	$181.83
2025-12-12	Jefferies	—	Initiated	$220	—	+20.7%	$182.34
2025-10-22	RBC Capital	Jeffrey Reive	Initiated	$229	—	+29.1%	$177.35
2025-10-21	Stifel Nicolaus	Nathan Jones	$208	$215	+7	+21.2%	$177.35
2025-10-20	Stifel Nicolaus	Nathan Jones	$224	$208	-16	+15.6%	$179.94
2025-10-20	Robert W. Baird	—	$184	$205	+21	+13.9%	$179.94
2025-08-25	Seaport Global	—	$250	$255	+5	+37.8%	$185.07
2025-07-23	Stifel Nicolaus	Nathan Jones	$233	$224	-9	+13.2%	$197.83
2025-07-21	Stifel Nicolaus	Nathan Jones	$196	$233	+37	-5.3%	$246.09
2025-04-24	Argus Research	Kristina Ruggeri	$230	$240	+10	+10.7%	$216.73
2025-04-16	Stifel Nicolaus	Nathan Jones	$209	$196	-13	+6.6%	$183.90
2025-02-03	Stifel Nicolaus	Nathan Jones	$175	$209	+34	-3.1%	$215.70
2024-10-21	Argus Research	Kristina Ruggeri	$218	$230	+12	+12.3%	$204.82
2024-10-18	Seaport Global	Scott Graham	$235	$250	+15	+18.2%	$211.47
2024-09-11	Seaport Global	Scott Graham	Initiated	$235	—	+20.4%	$195.19
2024-07-23	Argus Research	Kristina Ruggeri	Initiated	$218	—	+8.2%	$201.52
2024-07-22	Robert W. Baird	Richard Eastman	$180	$184	+4	-3.4%	$190.56
2024-04-19	Robert W. Baird	Richard Eastman	Initiated	$180	—	+0.9%	$178.48
2024-04-19	Deutsche Bank	Andy Krill	Initiated	$184	—	+3.1%	$178.48
2024-04-18	Stifel Nicolaus	Nathan Jones	Initiated	$175	—	-1.9%	$178.48

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+

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

Rating Change History

Date	From	To
2026-05-12	A-	B+
2026-05-11	B+	A-
2026-04-21	B	B+
2026-04-17	B+	B
2026-03-02	B	B+
2026-01-03	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.

★ ★ ★ ★ ★ 65 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

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. BMI scores highest in Safety (100/100) and lowest in Growth (42/100). An overall grade of A places BMI among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score

12.26

Safe Zone

Piotroski F-Score

4/9

✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗

Beneish M-Score

-1.91

Unlikely Manipulator

Ohlson O-Score

-10.24

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

Score: 89.0/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 1.41x

Accruals: -6.0%

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. BMI scores 12.26, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. 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. BMI scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. BMI's score of -1.91 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. BMI's implied 0.0% 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. BMI receives an estimated rating of AA (score: 89.0/100), 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). BMI'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

27.71x

PEG

-9.76x

P/S

4.03x

P/B

5.24x

P/FCF

26.46x

P/OCF

24.24x

EV/EBITDA

21.31x

EV/Revenue

4.74x

EV/EBIT

24.55x

EV/FCF

25.12x

Earnings Yield

2.92%

FCF Yield

3.78%

Shareholder Yield

2.20%

Graham Number

$49.30

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 27.7x earnings, BMI commands a growth premium. Graham's intrinsic value formula yields $49.30 per share, 155% 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

0.750

NI / EBT

Interest Burden

1.007

EBT / EBIT

EBIT Margin

0.193

EBIT / Rev

Asset Turnover

1.002

Rev / Assets

Equity Multiplier

1.357

Assets / Equity

ROE

19.8%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. BMI's ROE of 19.8% is driven by Asset Turnover (1.002), 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.

Adj. Growth Rate

22.28%

Fair P/E

53.06x

Intrinsic Value

$235.92

Price/Value

0.65x

Margin of Safety

35.42%

Premium

-35.42%

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 BMI's realized 22.3% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $235.92, BMI appears undervalued with a 35% margin of safety. The adjusted fair P/E of 53.1x compares to the current market P/E of 27.7x.

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

$125.78

Median 1Y

$133.05

5th Pctile

$71.50

95th Pctile

$249.25

Ann. Volatility

36.6%

Analyst Target

$147.60

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
Kenneth C. Bockhorst Chairman, President & CEO	$880,000	$3,042,144	$5,932,862
Robert A. Wrocklage Senior Vice President - Chief Financial Officer	$500,000	$709,586	$1,952,394
Sheryl L. Hopkins Vice President - Human Resources	$360,000	$228,187	$984,668
Kimberly K. Stoll Vice President - Sales and Marketing	$325,000	$228,187	$890,043
William R. A. Bergum Vice President - General Counsel	$300,000	$228,187	$867,776

CEO Pay Ratio

Insufficient data for pay ratio.

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

2,477

+12.1% YoY

Revenue / Employee

$370,070

Rev: $916,663,000

Profit / Employee

$57,180

NI: $141,634,000

SGA / Employee

—

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	16.1%	16.4%	15.9%	16.1%	16.8%	17.3%	15.7%	16.9%	18.3%	20.2%	19.3%	21.3%	23.5%	24.8%	22.3%	23.9%	24.2%	24.7%	21.5%	19.8%	19.79%
ROA	12.5%	12.7%	12.2%	12.3%	12.8%	13.2%	11.7%	12.6%	13.6%	15.1%	14.0%	15.5%	17.1%	18.0%	16.3%	17.5%	17.7%	18.1%	15.8%	14.6%	14.59%
ROIC	19.3%	19.7%	19.3%	19.5%	20.3%	21.0%	21.7%	23.2%	25.0%	27.3%	27.6%	30.4%	33.4%	35.0%	38.1%	41.1%	41.9%	43.1%	28.3%	26.0%	26.02%
ROCE	18.1%	18.0%	17.5%	17.8%	18.5%	19.5%	17.7%	19.0%	20.5%	22.0%	20.2%	22.1%	24.2%	25.8%	22.6%	24.5%	25.1%	26.0%	22.8%	21.0%	21.03%
Gross Margin	40.8%	39.8%	40.4%	38.3%	39.7%	38.9%	38.7%	39.5%	39.5%	39.1%	39.2%	39.3%	39.4%	40.2%	40.3%	42.9%	41.1%	40.7%	42.1%	41.7%	41.69%
Operating Margin	15.2%	15.1%	16.8%	14.2%	16.0%	16.1%	15.3%	15.7%	16.8%	16.9%	17.6%	18.6%	19.2%	19.5%	19.1%	22.2%	18.8%	19.6%	19.5%	17.4%	17.39%
Net Margin	11.4%	12.3%	12.7%	10.8%	12.1%	12.1%	11.9%	12.2%	12.8%	13.9%	13.6%	14.8%	15.3%	15.4%	15.0%	17.3%	14.5%	14.9%	15.2%	13.5%	13.51%
EBITDA Margin	20.9%	20.5%	21.9%	19.3%	20.8%	20.6%	19.4%	20.1%	20.7%	20.7%	21.5%	22.7%	22.9%	23.3%	19.1%	26.0%	22.9%	23.8%	24.2%	17.4%	17.39%
FCF Margin	15.5%	14.0%	16.0%	11.6%	12.4%	13.4%	13.5%	13.9%	13.4%	13.6%	13.9%	13.9%	15.0%	16.3%	17.2%	18.0%	18.3%	18.5%	18.5%	18.9%	18.85%
OCF Margin	17.7%	16.3%	17.3%	12.7%	13.3%	14.0%	14.6%	15.4%	15.0%	15.2%	15.7%	15.3%	16.3%	17.5%	18.8%	19.5%	20.0%	20.1%	20.0%	20.6%	20.58%
ROE 3Y Avg	snapshot only																				20.08%
ROE 5Y Avg	snapshot only																				18.33%
ROA 3Y Avg	snapshot only																				14.71%
ROIC 3Y Avg	snapshot only																				26.29%
ROIC Economic	snapshot only																				18.23%
Cash ROA	snapshot only																				18.96%
Cash ROIC	snapshot only																				37.88%
CROIC	snapshot only																				34.70%
NOPAT Margin	snapshot only																				14.14%
Pretax Margin	snapshot only																				19.43%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				10.68%
SBC / Revenue	snapshot only																				0.76%

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	49.92	50.70	49.89	46.33	36.08	40.05	47.22	49.15	55.18	48.87	48.45	46.08	48.22	53.76	49.48	41.66	53.13	37.98	36.38	34.26	27.711
P/S Ratio	5.96	5.97	6.01	5.48	4.33	4.79	5.55	5.94	6.77	6.24	6.38	6.36	6.96	7.96	7.48	6.56	8.25	5.85	5.62	4.99	4.031
P/B Ratio	7.70	7.96	7.54	7.06	5.74	6.58	7.10	7.95	9.65	9.43	8.69	9.13	10.54	12.38	10.20	9.22	11.90	8.69	7.22	6.27	5.241
P/FCF	38.36	42.73	37.61	47.40	34.96	35.75	41.03	42.83	50.72	46.00	45.73	45.69	46.46	48.92	43.47	36.43	45.05	31.69	30.37	26.46	26.460
P/OCF	33.77	36.55	34.71	43.01	32.44	34.24	38.10	38.59	45.31	40.97	40.75	41.50	42.77	45.38	39.88	33.56	41.26	29.12	28.05	24.24	24.240
EV/EBITDA	27.23	28.04	27.71	25.70	20.16	22.38	26.47	28.21	32.43	29.83	29.41	28.51	30.56	34.08	32.34	27.14	34.56	23.96	22.20	21.31	21.309
EV/Revenue	5.81	5.82	5.84	5.31	4.17	4.63	5.31	5.70	6.56	6.04	6.10	6.11	6.72	7.72	7.12	6.21	7.91	5.52	5.37	4.74	4.737
EV/EBIT	37.20	38.55	37.53	34.62	26.80	29.26	34.39	36.15	40.96	37.26	36.42	34.93	37.11	41.16	37.28	31.01	39.51	27.35	26.30	24.55	24.548
EV/FCF	37.36	41.65	36.53	45.94	33.64	34.58	39.23	41.14	49.08	44.48	43.78	43.83	44.82	47.46	41.40	34.50	43.21	29.92	29.04	25.12	25.123
Earnings Yield	2.0%	2.0%	2.0%	2.2%	2.8%	2.5%	2.1%	2.0%	1.8%	2.0%	2.1%	2.2%	2.1%	1.9%	2.0%	2.4%	1.9%	2.6%	2.7%	2.9%	2.92%
FCF Yield	2.6%	2.3%	2.7%	2.1%	2.9%	2.8%	2.4%	2.3%	2.0%	2.2%	2.2%	2.2%	2.2%	2.0%	2.3%	2.7%	2.2%	3.2%	3.3%	3.8%	3.78%
Price/Tangible Book	snapshot only																				12.454
EV/OCF	snapshot only																				23.015
EV/Gross Profit	snapshot only																				11.451
Acquirers Multiple	snapshot only																				25.110
Shareholder Yield	snapshot only																				2.20%
Graham Number	snapshot only																				$49.30

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	3.29	3.29	3.18	3.18	3.18	3.18	3.15	3.15	3.15	3.15	3.35	3.35	3.35	3.35	4.57	4.57	4.57	4.57	3.36	3.36	3.364
Quick Ratio	2.09	2.09	1.97	1.97	1.97	1.97	2.07	2.07	2.07	2.07	2.19	2.19	2.19	2.19	3.36	3.36	3.36	3.36	2.36	2.36	2.356
Debt/Equity	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	0.000
Net Debt/Equity	-0.20	-0.20	-0.22	-0.22	-0.22	-0.22	-0.31	-0.31	-0.31	-0.31	-0.37	-0.37	-0.37	-0.37	-0.49	-0.49	-0.49	-0.49	-0.32	-0.32	-0.317
Debt/Assets	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	0.000
Debt/EBITDA	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	0.000
Net Debt/EBITDA	-0.73	-0.72	-0.82	-0.81	-0.79	-0.76	-1.22	-1.15	-1.08	-1.02	-1.31	-1.21	-1.12	-1.05	-1.62	-1.51	-1.48	-1.42	-1.02	-1.13	-1.134
Interest Coverage	2801.04	1817.45	3930.15	5694.07	6927.17	3371.65	3966.95	10384.11	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	1.30	1.30	1.32	1.32	1.32	1.32	1.36	1.36	1.36	1.36	1.39	1.39	1.39	1.39	1.35	1.35	1.35	1.35	1.36	1.36	1.365
Cash Ratio	snapshot only																				1.500
Defensive Interval	snapshot only																				612.0 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	1.04	1.08	1.01	1.04	1.07	1.11	1.00	1.04	1.11	1.18	1.07	1.12	1.18	1.22	1.08	1.11	1.14	1.18	1.02	1.00	1.002
Inventory Turnover	3.40	3.51	3.31	3.45	3.57	3.71	3.15	3.28	3.50	3.70	3.12	3.29	3.47	3.55	3.35	3.40	3.46	3.56	3.62	3.56	3.560
Receivables Turnover	7.58	7.83	7.92	8.15	8.38	8.69	7.94	8.31	8.85	9.38	8.79	9.25	9.76	10.04	9.85	10.16	10.41	10.74	9.32	9.12	9.119
Payables Turnover	8.37	8.64	7.81	8.15	8.42	8.76	6.10	6.36	6.77	7.18	5.57	5.87	6.20	6.34	7.24	7.35	7.48	7.70	8.36	8.22	8.218
DSO	48	47	46	45	44	42	46	44	41	39	42	39	37	36	37	36	35	34	39	40	40.0 days
DIO	107	104	110	106	102	98	116	111	104	99	117	111	105	103	109	107	105	102	101	103	102.5 days
DPO	44	42	47	45	43	42	60	57	54	51	65	62	59	58	50	50	49	47	44	44	44.4 days
Cash Conversion Cycle	112	108	110	106	102	99	102	98	92	87	93	88	84	82	96	94	92	89	96	98	98.1 days
Fixed Asset Turnover	snapshot only																				11.260
Operating Cycle	snapshot only																				142.5 days
Cash Velocity	snapshot only																				3.968
Capital Intensity	snapshot only																				1.086

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	12.2%	14.5%	18.7%	19.5%	14.6%	15.0%	11.9%	14.0%	17.9%	20.7%	24.4%	25.1%	24.0%	20.2%	17.5%	15.1%	11.8%	12.1%	10.9%	5.2%	5.19%
Net Income	20.1%	16.9%	23.4%	19.9%	15.2%	16.8%	9.2%	16.4%	20.6%	29.0%	39.3%	43.0%	45.9%	39.3%	34.9%	31.2%	20.3%	16.7%	13.4%	-2.7%	-2.71%
EPS	19.9%	16.4%	22.9%	19.7%	15.0%	16.7%	9.1%	16.2%	20.2%	28.5%	38.9%	42.6%	45.5%	38.9%	35.4%	30.9%	20.1%	16.5%	12.7%	-2.0%	-2.05%
FCF	-15.2%	-21.3%	0.3%	-25.6%	-8.7%	10.3%	-5.3%	36.7%	27.1%	22.3%	28.2%	25.7%	39.2%	44.1%	44.9%	48.7%	36.6%	27.2%	19.3%	10.2%	10.15%
EBITDA	16.5%	11.9%	18.0%	15.9%	11.1%	14.7%	6.5%	11.5%	15.3%	18.1%	28.8%	32.5%	34.9%	34.5%	24.6%	23.0%	16.5%	14.1%	21.9%	2.2%	2.15%
Op. Income	18.6%	12.8%	20.8%	19.4%	14.2%	20.4%	10.9%	17.1%	21.2%	23.7%	35.2%	38.6%	40.3%	39.1%	33.8%	31.8%	23.0%	19.1%	16.1%	-0.9%	-0.95%
OCF Growth	snapshot only																				10.78%
Asset Growth	snapshot only																				19.25%
Equity Growth	snapshot only																				17.66%
Shares Change	snapshot only																				-0.68%
Dividend Growth	snapshot only																				19.25%

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	4.0%	4.2%	5.2%	6.2%	8.1%	9.5%	10.0%	11.4%	14.9%	16.7%	18.2%	19.4%	18.8%	18.6%	17.8%	17.9%	17.8%	17.6%	17.5%	14.8%	14.83%
Revenue 5Y	3.2%	4.0%	5.1%	5.7%	6.2%	6.8%	7.0%	7.9%	8.7%	9.4%	10.2%	11.3%	13.0%	13.8%	14.2%	14.8%	16.0%	16.5%	16.6%	15.6%	15.57%
EPS 3Y	24.2%	33.4%	29.6%	25.4%	20.8%	12.6%	11.9%	13.8%	18.4%	20.4%	23.0%	25.6%	26.2%	27.7%	27.1%	29.4%	28.0%	27.7%	28.5%	22.3%	22.28%
EPS 5Y	12.1%	12.1%	13.3%	13.0%	13.2%	14.4%	13.8%	16.3%	21.5%	28.9%	27.0%	26.7%	25.2%	20.6%	21.4%	22.4%	23.7%	23.1%	23.2%	20.5%	20.52%
Net Income 3Y	24.4%	33.6%	29.9%	25.5%	20.9%	12.8%	12.1%	14.1%	18.6%	20.7%	23.3%	25.9%	26.5%	28.0%	27.1%	29.7%	28.4%	28.0%	28.7%	22.2%	22.20%
Net Income 5Y	12.3%	12.4%	13.5%	13.2%	13.4%	14.6%	14.0%	16.5%	21.8%	29.1%	27.2%	26.9%	25.5%	20.9%	21.5%	22.7%	24.0%	23.4%	23.5%	20.6%	20.56%
EBITDA 3Y	13.1%	18.5%	20.2%	18.1%	15.2%	10.8%	9.7%	11.0%	14.3%	14.8%	17.4%	19.6%	20.0%	22.1%	19.6%	22.0%	21.9%	21.9%	25.1%	18.5%	18.51%
EBITDA 5Y	6.5%	6.4%	7.8%	7.7%	7.7%	8.8%	7.2%	9.1%	13.1%	17.6%	18.9%	19.5%	18.9%	16.6%	16.2%	17.4%	18.6%	18.4%	19.7%	16.6%	16.55%
Gross Profit 3Y	6.9%	6.5%	8.2%	7.6%	8.7%	10.3%	10.4%	11.7%	15.1%	16.6%	18.0%	18.6%	17.6%	17.8%	17.0%	18.9%	19.4%	19.5%	20.2%	16.9%	16.92%
Gross Profit 5Y	4.8%	5.1%	6.4%	6.6%	6.8%	7.7%	7.1%	8.6%	9.8%	10.2%	11.2%	11.9%	13.2%	14.4%	15.0%	15.9%	17.3%	17.6%	17.8%	16.3%	16.31%
Op. Income 3Y	12.0%	9.7%	11.4%	9.3%	11.6%	13.1%	12.0%	13.6%	18.0%	18.9%	21.9%	24.7%	24.8%	27.5%	26.1%	28.8%	27.9%	27.0%	28.1%	21.9%	21.86%
Op. Income 5Y	7.5%	7.3%	9.2%	9.2%	9.4%	11.2%	9.4%	12.4%	14.2%	14.5%	15.7%	16.2%	18.8%	20.0%	20.5%	21.8%	23.2%	22.7%	23.0%	20.4%	20.39%
FCF 3Y	44.4%	26.8%	16.0%	-1.9%	-1.0%	-0.2%	1.5%	-1.6%	-0.5%	2.0%	6.8%	8.5%	17.4%	24.8%	20.8%	36.7%	34.2%	30.9%	30.4%	27.2%	27.22%
FCF 5Y	22.1%	14.9%	12.1%	8.9%	4.2%	9.3%	17.1%	22.5%	28.5%	22.4%	13.7%	10.2%	11.4%	11.9%	14.2%	12.2%	13.4%	14.2%	16.1%	15.9%	15.94%
OCF 3Y	29.9%	21.6%	13.2%	-2.5%	-2.1%	-1.7%	0.7%	-0.8%	0.8%	3.0%	7.1%	8.2%	15.6%	21.5%	21.0%	36.0%	34.8%	32.7%	30.6%	26.5%	26.52%
OCF 5Y	13.2%	10.2%	9.3%	5.6%	1.6%	4.6%	10.6%	15.6%	20.2%	18.4%	12.8%	9.7%	10.8%	11.5%	13.9%	12.3%	13.7%	14.2%	15.4%	15.6%	15.55%
Assets 3Y	6.4%	6.4%	10.6%	10.6%	10.6%	10.6%	12.6%	12.6%	12.6%	12.6%	15.0%	15.0%	15.0%	15.0%	15.4%	15.4%	15.4%	15.4%	17.3%	17.3%	17.31%
Assets 5Y	6.0%	6.0%	8.7%	8.7%	8.7%	8.7%	9.0%	9.0%	9.0%	9.0%	12.8%	12.8%	12.8%	12.8%	14.1%	14.1%	14.1%	14.1%	15.6%	15.6%	15.62%
Equity 3Y	9.2%	9.2%	9.9%	9.9%	9.9%	9.9%	10.1%	10.1%	10.1%	10.1%	12.7%	12.7%	12.7%	12.7%	14.6%	14.6%	14.6%	14.6%	17.3%	17.3%	17.26%
Book Value 3Y	9.0%	9.0%	9.7%	9.8%	9.8%	9.7%	9.9%	9.9%	9.9%	9.8%	12.4%	12.4%	12.4%	12.4%	14.6%	14.3%	14.3%	14.3%	17.1%	17.3%	17.33%
Dividend 3Y	1.8%	2.3%	2.7%	3.2%	3.6%	3.6%	3.7%	3.8%	3.9%	4.4%	5.0%	5.6%	6.1%	6.6%	7.3%	7.4%	7.8%	7.1%	6.5%	6.1%	6.11%

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	0.67	0.67	0.66	0.70	0.77	0.77	0.79	0.79	0.80	0.78	0.77	0.80	0.87	0.90	0.92	0.94	0.97	0.98	0.98	0.98	0.980
Earnings Stability	0.75	0.69	0.77	0.84	0.88	0.85	0.89	0.94	0.99	0.94	0.93	0.92	0.91	0.87	0.87	0.89	0.93	0.95	0.95	0.93	0.932
Margin Stability	0.96	0.97	0.97	0.98	0.98	0.97	0.98	0.98	0.97	0.98	0.97	0.98	0.99	0.98	0.98	0.98	0.98	0.98	0.97	0.98	0.976
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	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	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.92	0.93	0.91	0.92	0.94	0.93	0.96	0.93	0.92	0.88	0.84	0.83	0.82	0.84	0.86	0.88	0.92	0.93	0.95	0.99	0.989
Earnings Smoothness	0.82	0.84	0.79	0.82	0.86	0.84	0.91	0.85	0.81	0.75	0.67	0.65	0.63	0.67	0.70	0.73	0.82	0.85	0.87	0.97	0.973
ROE Trend	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.03	0.03	0.04	0.05	0.05	0.04	0.04	0.03	0.02	0.01	-0.03	-0.027
Gross Margin Trend	0.01	0.01	0.02	0.00	-0.00	-0.01	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00	0.00	0.01	0.02	0.02	0.02	0.02	0.01	0.014
FCF Margin Trend	-0.03	-0.05	-0.02	-0.08	-0.06	-0.04	-0.04	-0.01	-0.01	-0.00	-0.01	0.01	0.02	0.03	0.03	0.04	0.04	0.04	0.03	0.03	0.029
Sustainable Growth Rate	10.0%	10.2%	10.1%	10.1%	10.7%	11.0%	9.8%	10.9%	12.1%	13.6%	13.3%	15.0%	16.9%	17.8%	15.9%	17.2%	17.1%	17.3%	14.9%	12.9%	12.94%
Internal Growth Rate	8.4%	8.5%	8.4%	8.4%	8.9%	9.2%	7.9%	8.8%	9.9%	11.3%	10.7%	12.2%	14.0%	14.8%	13.1%	14.4%	14.3%	14.5%	12.3%	10.5%	10.54%

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	1.48	1.39	1.44	1.08	1.11	1.17	1.24	1.27	1.22	1.19	1.19	1.11	1.13	1.18	1.24	1.24	1.29	1.30	1.30	1.41	1.414
FCF/OCF	0.88	0.86	0.92	0.91	0.93	0.96	0.93	0.90	0.89	0.89	0.89	0.91	0.92	0.93	0.92	0.92	0.92	0.92	0.92	0.92	0.916
FCF/Net Income	snapshot only																				1.295
OCF/EBITDA	snapshot only																				0.926
CapEx/Revenue	2.1%	2.4%	1.3%	1.2%	1.0%	0.6%	1.0%	1.5%	1.6%	1.7%	1.7%	1.4%	1.3%	1.3%	1.6%	1.5%	1.7%	1.6%	1.5%	1.7%	1.73%
CapEx/Depreciation	snapshot only																				0.589
Accruals Ratio	-0.06	-0.05	-0.05	-0.01	-0.01	-0.02	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02	-0.02	-0.03	-0.04	-0.04	-0.05	-0.06	-0.05	-0.06	-0.060
Sloan Accruals	snapshot only																				-0.103
Cash Flow Adequacy	snapshot only																				3.040
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	0.8%	0.7%	0.7%	0.8%	1.0%	0.9%	0.8%	0.7%	0.6%	0.7%	0.6%	0.6%	0.6%	0.5%	0.6%	0.7%	0.6%	0.8%	0.8%	1.0%	1.29%
Dividend/Share	$0.71	$0.73	$0.75	$0.78	$0.80	$0.82	$0.85	$0.87	$0.90	$0.94	$0.99	$1.03	$1.07	$1.14	$1.22	$1.28	$1.35	$1.41	$1.47	$1.54	$1.60
Payout Ratio	37.6%	38.0%	36.4%	37.1%	36.5%	36.4%	37.4%	35.8%	34.1%	32.5%	31.4%	29.7%	28.1%	28.4%	28.7%	28.3%	29.5%	30.1%	30.7%	34.6%	34.63%
FCF Payout Ratio	28.9%	32.0%	27.4%	37.9%	35.3%	32.5%	32.5%	31.2%	31.3%	30.6%	29.6%	29.4%	27.1%	25.8%	25.2%	24.7%	25.0%	25.1%	25.7%	26.7%	26.75%
Total Payout Ratio	38.9%	39.1%	37.1%	37.8%	37.1%	37.1%	38.1%	36.4%	34.1%	32.5%	31.4%	29.7%	28.1%	28.4%	28.7%	28.3%	29.5%	30.1%	41.3%	75.4%	75.39%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.07	0.08	0.10	0.11	0.13	0.13	0.13	0.13	0.13	0.16	0.17	0.19	0.21	0.22	0.24	0.26	0.27	0.24	0.22	0.20	0.203
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.3%	1.2%	1.19%
Net Buyback Yield	0.0%	-0.0%	-0.0%	-0.0%	-0.1%	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%	0.3%	1.2%	1.19%
Total Shareholder Return	0.8%	0.7%	0.7%	0.8%	1.0%	0.9%	0.8%	0.7%	0.6%	0.6%	0.6%	0.6%	0.6%	0.5%	0.6%	0.7%	0.5%	0.8%	1.1%	2.2%	2.20%

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)	0.77	0.78	0.77	0.77	0.77	0.76	0.76	0.76	0.75	0.77	0.76	0.76	0.77	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.750
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	1.01	1.01	1.02	1.03	1.03	1.04	1.04	1.05	1.05	1.05	1.04	1.02	1.01	1.01	1.007
EBIT Margin	0.16	0.15	0.16	0.15	0.16	0.16	0.15	0.16	0.16	0.16	0.17	0.17	0.18	0.19	0.19	0.20	0.20	0.20	0.20	0.19	0.193
Asset Turnover	1.04	1.08	1.01	1.04	1.07	1.11	1.00	1.04	1.11	1.18	1.07	1.12	1.18	1.22	1.08	1.11	1.14	1.18	1.02	1.00	1.002
Equity Multiplier	1.29	1.29	1.31	1.31	1.31	1.31	1.34	1.34	1.34	1.34	1.38	1.38	1.38	1.38	1.37	1.37	1.37	1.37	1.36	1.36	1.357

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)	$1.90	$1.93	$2.07	$2.09	$2.19	$2.25	$2.26	$2.43	$2.63	$2.90	$3.14	$3.47	$3.82	$4.03	$4.25	$4.54	$4.59	$4.69	$4.79	$4.45	$4.45
Book Value/Share	$12.32	$12.31	$13.72	$13.73	$13.74	$13.72	$15.05	$15.04	$15.02	$15.01	$17.52	$17.51	$17.49	$17.48	$20.64	$20.51	$20.50	$20.49	$24.14	$24.29	$23.63
Tangible Book/Share	$7.27	$7.26	$7.80	$7.80	$7.80	$7.80	$9.78	$9.77	$9.76	$9.76	$11.74	$11.73	$11.71	$11.71	$15.17	$15.07	$15.07	$15.06	$12.16	$12.23	$12.23
Revenue/Share	$15.92	$16.42	$17.20	$17.70	$18.22	$18.86	$19.23	$20.13	$21.40	$22.68	$23.87	$25.12	$26.47	$27.20	$28.14	$28.83	$29.55	$30.46	$31.03	$30.54	$30.69
FCF/Share	$2.47	$2.29	$2.75	$2.05	$2.26	$2.53	$2.60	$2.79	$2.86	$3.08	$3.33	$3.50	$3.97	$4.42	$4.84	$5.19	$5.41	$5.62	$5.74	$5.76	$5.79
OCF/Share	$2.81	$2.68	$2.98	$2.25	$2.43	$2.64	$2.80	$3.10	$3.20	$3.46	$3.74	$3.85	$4.31	$4.77	$5.28	$5.64	$5.91	$6.12	$6.22	$6.29	$6.32
Cash/Share	$2.47	$2.46	$2.97	$2.97	$2.97	$2.97	$4.69	$4.69	$4.69	$4.68	$6.51	$6.50	$6.49	$6.49	$10.06	$9.99	$9.98	$9.98	$7.65	$7.70	$7.03
EBITDA/Share	$3.39	$3.41	$3.63	$3.66	$3.77	$3.90	$3.86	$4.07	$4.33	$4.59	$4.95	$5.38	$5.82	$6.16	$6.20	$6.60	$6.77	$7.02	$7.51	$6.79	$6.79
Debt/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
Net Debt/Share	$-2.47	$-2.46	$-2.97	$-2.97	$-2.97	$-2.97	$-4.69	$-4.69	$-4.69	$-4.68	$-6.51	$-6.50	$-6.49	$-6.49	$-10.06	$-9.99	$-9.98	$-9.98	$-7.65	$-7.70	$-7.70

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	12.260
Altman Z-Prime	snapshot only																				21.643
Piotroski F-Score	6	6	6	5	5	5	5	6	5	6	7	6	6	7	8	7	7	7	6	4	4
Beneish M-Score	-2.62	-2.63	-2.60	-2.34	-2.40	-2.44	-2.46	-2.52	-2.46	-2.47	-2.46	-2.40	-2.43	-2.52	-2.65	-2.70	-2.71	-2.72	-1.95	-1.91	-1.907
Ohlson O-Score	snapshot only																				-10.241
ROIC (Greenblatt)	snapshot only																				39.69%
Net-Net WC	snapshot only																				$8.40
EVA	snapshot only																				$78065637.45

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																				AA
Credit Score	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.000
Credit Grade	snapshot only																				3
Credit Trend	snapshot only																				0.000
Implied Spread (bps)	snapshot only																				80.000
Industry Credit Rank	snapshot only																				79
Sector Credit Rank	snapshot only																				81

BMI 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