— Know what they know.
Not Investment Advice
Also trades as: BOH-PA (NYSE) · $vol 0M

BOH NYSE

Bank of Hawaii Corporation
1W: +1.6% 1M: +0.0% 3M: -1.6% YTD: +15.2% 1Y: +15.9% 3Y: +154.1% 5Y: +1.7%
$77.79
-0.33 (-0.42%)
 
Weekly Expected Move ±3.4%
$70 $73 $76 $78 $81
NYSE · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 56 · $3.1B mcap · 39M float · 1.08% daily turnover · Short 76% 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
51.3 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: 24.2%  ·  5Y Avg: 16.9%
Cost Advantage
41
Intangibles
61
Switching Cost
41
Network Effect
62
Scale
55
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. BOH shows a Weak competitive edge (51.3/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. ROIC of 24.2% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

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

Analyst Price Targets
$0
Low
$76
Avg Target
$76
High
Based on 5 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 3Hold: 9Sell: 3Strong Sell: 0
Rating Summary
ConsensusHold
Avg Target$75.80
Analysts5
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-27 D.A. Davidson Jeff Rulis $70 $81 +11 +7.9% $75.03
2026-01-27 Stephens Andrew Terrell Initiated $83 +9.4% $75.86
2025-11-11 Barclays $67 $75 +8 +13.8% $65.92
2025-10-28 D.A. Davidson Jeff Rulis $74 $70 -4 +7.5% $65.14
2025-07-13 Neuberger Berman Brandon Berman Initiated $70 +1.5% $68.95
2025-04-22 Barclays Jared Shaw Initiated $67 +0.3% $66.81
2024-10-29 Piper Sandler Andrew Liesch $61 $66 +5 -9.4% $72.86
2024-10-29 D.A. Davidson Jeff Rulis Initiated $74 +2.3% $72.37
2024-08-12 Piper Sandler Andrew Liesch $70 $61 -9 -3.9% $63.45
2024-07-23 Piper Sandler Andrew Liesch $60 $70 +10 +1.2% $69.18
2024-07-03 Jefferies Ken Usdin $53 $54 +1 -6.7% $57.90
2024-06-20 Jefferies Ken Usdin Initiated $53 -4.9% $55.73
2024-04-23 Piper Sandler Andrew Liesch Initiated $60 +2.7% $58.41

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
4
ROE
4
ROA
3
D/E
3
P/E
2
P/B
2
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. BOH receives an overall rating of B+. Strongest factors: DCF (4/5), ROE (4/5). Areas of concern: P/E (2/5), P/B (2/5).
Rating Change History
DateFromTo
2026-05-14 B B+
2026-05-04 B+ B
2026-01-26 B B+
2026-01-26 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.

62 Grade A+
Profitability
65
Balance Sheet
51
Earnings Quality
89
Growth
61
Value
80
Momentum
83
Safety
50
Cash Flow
83
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. BOH scores highest in Earnings Quality (89/100) and lowest in Safety (50/100). An overall grade of A+ places BOH 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-B Score
2.10
Grey Zone
Piotroski F-Score
8/9
Beneish M-Score
-3.05
Unlikely Manipulator
Ohlson O-Score
-5.66
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
A-
Score: 69.4/100
Trend: Improving
Earnings Quality
100/100
OCF/NI: 1.09x
Accruals: -0.1%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. BOH scores 2.10, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. BOH 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. BOH's score of -3.05 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. BOH's implied 0.3% 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. BOH receives an estimated rating of A- (score: 69.4/100), with a improving 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). BOH's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
14.03x
PEG
0.36x
P/S
2.88x
P/B
1.66x
P/FCF
13.55x
P/OCF
12.37x
EV/EBITDA
6.24x
EV/Revenue
1.94x
EV/EBIT
6.86x
EV/FCF
9.65x
Earnings Yield
7.39%
FCF Yield
7.38%
Shareholder Yield
5.21%
Graham Number
$75.60
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 14.0x earnings, BOH trades at a reasonable valuation. An earnings yield of 7.4% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $75.60 per share, 3% 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
0.782
NI / EBT
×
Interest Burden
0.909
EBT / EBIT
×
EBIT Margin
0.283
EBIT / Rev
×
Asset Turnover
0.046
Rev / Assets
×
Equity Multiplier
13.577
Assets / Equity
=
ROE
12.5%
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. BOH's ROE of 12.5% is driven by financial leverage (equity multiplier: 13.58x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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
38.82%
Fair P/E
86.15x
Intrinsic Value
$472.64
Price/Value
0.16x
Margin of Safety
84.29%
Premium
-84.29%
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 BOH's realized 38.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $472.64, BOH appears undervalued with a 84% margin of safety. The adjusted fair P/E of 86.1x compares to the current market P/E of 14.0x.

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
$77.83
Median 1Y
$75.59
5th Pctile
$39.87
95th Pctile
$142.80
Ann. Volatility
36.7%
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

ExecutiveSalaryStockTotal
PETER S. HO
Chairman of the Board, Chief Executive Officer
$915,308 $2,635,463 $6,016,006
MARCO A. ABBRUZZESE
Vice Chair Senior Executive Director of Wealth Management
$454,313 $977,758 $1,922,884
S. BRADLEY SHAIRSON
Vice Chair, Chief Risk Officer
$457,527 $977,758 $1,919,181
PATRICK M. MCGUIRK
Vice Chair, Chief Administrative Officer
$462,000 $727,735 $1,658,160
BRADLEY S. SATENBERG
Vice Chair, Chief Financial Officer
$445,165 $435,038 $1,446,141
DEAN Y. SHIGEMURA
Former Vice Chair, Chief Financial Officer
$474,168 $— $523,713

CEO Pay Ratio

36:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $6,016,006
Avg Employee Cost (SGA/emp): $165,080
Employees: 1,877

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
1,877
+0.6% YoY
Revenue / Employee
$577,273
Rev: $1,083,541,000
Profit / Employee
$109,697
NI: $205,902,000
SGA / Employee
$165,080
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 Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 15.6% 17.4% 17.0% 16.6% 15.9% 15.3% 15.4% 14.9% 14.1% 13.8% 12.5% 11.8% 10.9% 10.3% 9.7% 10.2% 11.1% 11.9% 11.7% 12.5% 12.47%
ROA 1.1% 1.2% 1.2% 1.1% 1.1% 1.1% 1.0% 0.9% 0.9% 0.9% 0.7% 0.7% 0.6% 0.6% 0.6% 0.7% 0.7% 0.8% 0.9% 0.9% 0.92%
ROIC -10.8% -12.0% -11.0% -10.8% -10.3% -9.9% -36.9% -35.6% -33.8% -33.0% -14.4% -13.5% -12.5% -11.9% -74.6% -78.4% -85.1% -1.0% 22.8% 24.2% 24.19%
ROCE 14.8% 16.8% 16.5% 16.1% 15.4% 14.6% 12.9% 12.5% 11.9% 11.8% 9.1% 8.6% 7.9% 7.5% 7.0% 7.3% 7.8% 9.3% 1.2% 1.3% 1.28%
Gross Margin 1.0% 1.0% 1.0% 1.0% 97.7% 92.8% 85.0% 76.1% 67.7% 62.2% 61.3% 60.8% 60.2% 59.8% 60.5% 64.3% 64.6% 70.5% 68.9% 72.3% 72.31%
Operating Margin 50.1% 47.1% 42.0% 40.8% 41.4% 36.2% 37.3% 27.6% 25.3% 25.9% 15.8% 19.3% 17.8% 19.9% 19.8% 21.9% 23.2% 32.4% 28.6% 28.3% 28.28%
Net Margin 38.7% 35.6% 34.8% 31.8% 31.5% 28.7% 28.9% 20.6% 19.1% 19.5% 12.1% 14.5% 13.4% 15.3% 15.0% 17.1% 18.3% 18.1% 22.4% 21.8% 21.80%
EBITDA Margin 54.8% 51.7% 46.5% 45.5% 45.9% 40.8% 41.2% 31.5% 28.8% 29.0% 18.9% 22.6% 21.0% 22.9% 22.6% 24.8% 26.1% 35.0% 31.4% 31.2% 31.19%
FCF Margin 43.2% 54.5% 50.5% 30.1% 42.0% 37.9% 40.6% 29.2% 15.6% 19.3% 14.6% 22.9% 25.8% 8.9% 16.1% 11.9% 14.9% 21.9% 19.5% 20.1% 20.10%
OCF Margin 46.5% 57.7% 53.7% 33.6% 45.6% 42.4% 44.5% 32.4% 18.0% 20.4% 15.6% 23.9% 27.0% 10.5% 17.0% 13.4% 16.7% 21.6% 20.2% 22.0% 22.02%
ROE 3Y Avg snapshot only 10.89%
ROE 5Y Avg snapshot only 12.92%
ROA 3Y Avg snapshot only 0.75%
ROIC 3Y Avg snapshot only 14.25%
ROIC Economic snapshot only 12.55%
Cash ROA snapshot only 0.99%
Cash ROIC snapshot only 24.08%
CROIC snapshot only 21.98%
NOPAT Margin snapshot only 22.12%
Pretax Margin snapshot only 25.71%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 25.57%
SBC / Revenue snapshot only 1.84%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 13.47 11.86 11.12 11.47 10.69 11.46 11.87 8.31 7.02 8.80 15.39 14.31 14.35 16.80 18.10 16.92 15.42 14.10 13.28 13.53 14.032
P/S Ratio 4.04 3.97 4.01 4.04 3.57 3.63 3.58 2.25 1.68 1.92 2.73 2.32 2.13 2.33 2.64 2.58 2.53 2.42 2.52 2.72 2.885
P/B Ratio 2.04 2.00 1.75 1.77 1.58 1.62 2.03 1.37 1.10 1.35 1.86 1.63 1.51 1.68 1.63 1.60 1.58 1.56 1.48 1.60 1.660
P/FCF 9.36 7.29 7.94 13.42 8.51 9.59 8.81 7.70 10.78 9.93 18.71 10.15 8.26 26.04 16.39 21.60 16.99 11.06 12.95 13.55 13.548
P/OCF 8.69 6.89 7.47 12.03 7.83 8.56 8.05 6.95 9.36 9.43 17.53 9.72 7.89 22.08 15.48 19.27 15.14 11.19 12.47 12.37 12.366
EV/EBITDA -1.70 -1.67 -3.05 -3.04 -4.07 -4.03 2.32 -0.38 -1.57 -0.50 0.11 -1.24 -2.05 -1.06 3.69 3.37 3.06 2.48 5.87 6.24 6.243
EV/Revenue -0.73 -0.80 -1.56 -1.51 -1.93 -1.80 1.00 -0.15 -0.55 -0.16 0.03 -0.31 -0.47 -0.23 0.82 0.77 0.74 0.68 1.74 1.94 1.939
EV/EBIT -1.91 -1.85 -3.36 -3.36 -4.51 -4.49 2.58 -0.42 -1.77 -0.56 0.13 -1.43 -2.39 -1.25 4.27 3.87 3.49 2.76 6.49 6.86 6.860
EV/FCF -1.70 -1.47 -3.08 -5.02 -4.60 -4.75 2.47 -0.51 -3.53 -0.84 0.21 -1.34 -1.82 -2.54 5.11 6.46 4.96 3.10 8.91 9.65 9.650
Earnings Yield 7.4% 8.4% 9.0% 8.7% 9.4% 8.7% 8.4% 12.0% 14.2% 11.4% 6.5% 7.0% 7.0% 6.0% 5.5% 5.9% 6.5% 7.1% 7.5% 7.4% 7.39%
FCF Yield 10.7% 13.7% 12.6% 7.5% 11.7% 10.4% 11.4% 13.0% 9.3% 10.1% 5.3% 9.8% 12.1% 3.8% 6.1% 4.6% 5.9% 9.0% 7.7% 7.4% 7.38%
PEG Ratio snapshot only 0.357
Price/Tangible Book snapshot only 1.631
EV/OCF snapshot only 8.808
EV/Gross Profit snapshot only 2.805
Acquirers Multiple snapshot only 6.860
Shareholder Yield snapshot only 5.21%
Graham Number snapshot only $75.60
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.23 0.23 0.22 0.22 0.22 0.22 0.16 0.16 0.16 0.16 0.17 0.17 0.17 0.17 0.14 0.14 0.14 0.14 11.00 11.00 11.000
Quick Ratio 0.23 0.23 0.22 0.22 0.22 0.22 0.16 0.16 0.16 0.16 0.17 0.17 0.17 0.17 0.14 0.14 0.14 0.14 11.00 11.00 11.000
Debt/Equity 0.56 0.56 0.35 0.35 0.35 0.35 0.94 0.94 0.94 0.94 0.57 0.57 0.57 0.57 0.45 0.45 0.45 0.45 0.05 0.05 0.050
Net Debt/Equity -2.40 -2.40 -2.43 -2.43 -2.43 -2.43 -1.46 -1.46 -1.46 -1.46 -1.84 -1.84 -1.84 -1.84 -1.12 -1.12 -1.12 -1.12 -0.46 -0.46 -0.461
Debt/Assets 0.04 0.04 0.02 0.02 0.02 0.02 0.05 0.05 0.05 0.05 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00 0.00 0.004
Debt/EBITDA 2.58 2.31 1.58 1.61 1.67 1.75 3.82 3.90 4.07 4.12 3.10 3.29 3.52 3.69 3.26 3.16 2.97 2.54 0.29 0.27 0.273
Net Debt/EBITDA -11.10 -9.95 -10.92 -11.18 -11.61 -12.15 -5.96 -6.09 -6.35 -6.43 -10.01 -10.62 -11.38 -11.95 -8.15 -7.90 -7.44 -6.36 -2.67 -2.52 -2.522
Interest Coverage 7.62 9.27 11.06 11.94 12.00 9.26 5.12 2.72 1.56 1.06 0.72 0.60 0.52 0.47 0.50 0.53 0.58 0.72 0.83 0.93 0.926
Equity Multiplier 14.99 14.99 14.14 14.14 14.14 14.14 17.92 17.92 17.92 17.92 16.78 16.78 16.78 16.78 14.15 14.15 14.15 14.15 13.06 13.06 13.060
Cash Ratio snapshot only 10.244
Debt Service Coverage snapshot only 1.017
Cash to Debt snapshot only 10.244
FCF to Debt snapshot only 2.371
Defensive Interval snapshot only 832.8 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.04 0.04 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.046
Inventory Turnover
Receivables Turnover 10.79 10.78 11.69 11.72 11.82 11.98 11.37 12.20 13.13 14.07 12.32 12.62 12.78 13.01 12.33 12.40 12.48 12.85 14.14 14.23 14.229
Payables Turnover 7.32 1.02 -5.53 -3.98 -0.73 3.53 8.04 16.98 29.08 42.15 12.71 14.45 15.36 15.87 10.77 10.59 10.36 9.86 20.42 19.34 19.344
DSO 34 34 31 31 31 30 32 30 28 26 30 29 29 28 30 29 29 28 26 26 25.7 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 50 357 103 45 21 13 9 29 25 24 23 34 34 35 37 18 19 18.9 days
Cash Conversion Cycle -16 -323 -73 -13 8 15 17 1 4 5 5 -4 -5 -6 -9 8 7 6.8 days
Fixed Asset Turnover snapshot only 3.850
Cash Velocity snapshot only 1.152
Capital Intensity snapshot only 22.174
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue -9.3% -7.2% -3.3% -0.4% 2.6% 4.1% 6.6% 14.0% 21.7% 28.7% 29.0% 23.1% 15.8% 10.1% 6.6% 4.6% 3.9% 5.1% 5.2% 5.3% 5.33%
Net Income 12.9% 36.7% 64.7% 38.7% 14.4% -1.5% -10.9% -12.3% -12.9% -11.5% -24.2% -26.2% -28.1% -30.1% -12.4% -2.0% 15.0% 30.4% 37.3% 39.2% 39.19%
EPS 12.1% 36.0% 64.7% 39.1% 15.2% -0.7% -10.1% -11.2% -11.7% -10.7% -24.0% -26.5% -28.7% -30.7% -12.7% -2.6% 14.2% 29.6% 36.2% 38.8% 38.82%
FCF 1.4% 1.9% 2.1% -31.4% -0.2% -27.6% -14.3% 10.7% -54.8% -34.3% -53.7% -3.6% 91.9% -49.1% 17.6% -45.5% -39.9% 1.6% 27.5% 77.5% 77.53%
EBITDA 13.3% 36.2% 61.6% 35.3% 13.2% -3.1% -9.6% -9.4% -9.9% -6.8% -19.7% -22.6% -24.6% -27.3% -11.8% -3.5% 9.8% 34.9% 39.6% 43.2% 43.22%
Op. Income 14.4% 41.3% 72.1% 40.3% 14.9% -3.6% -10.7% -10.7% -11.4% -7.7% -21.9% -24.8% -26.9% -30.2% -12.9% -3.3% 12.1% 41.9% 46.5% 49.9% 49.88%
OCF Growth snapshot only 73.52%
Asset Growth snapshot only 2.44%
Equity Growth snapshot only 11.00%
Debt Growth snapshot only -87.63%
Shares Change snapshot only 0.26%
Dividend Growth snapshot only 4.44%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y -0.0% -0.5% -0.5% -1.0% -1.5% -1.7% -0.7% 1.6% 4.2% 7.5% 10.0% 11.8% 13.1% 13.8% 13.6% 13.7% 13.6% 14.2% 13.1% 10.7% 10.70%
Revenue 5Y 1.8% 1.5% 1.5% 1.4% 1.3% 1.3% 1.8% 3.2% 4.5% 5.7% 6.2% 6.4% 6.1% 6.1% 6.1% 6.2% 6.4% 7.5% 8.3% 9.0% 9.03%
EPS 3Y 3.4% 5.1% 6.3% 4.5% 2.4% 1.6% 0.5% 3.0% 4.5% 6.4% 4.0% -3.2% -10.1% -15.0% -15.9% -14.0% -10.4% -7.1% -3.3% -0.2% -0.20%
EPS 5Y 5.3% 6.5% 8.3% 7.8% 6.8% 5.7% 5.6% 4.5% 2.4% 0.6% -3.9% -5.7% -7.5% -8.3% -7.6% -4.8% -1.5% 1.6% 6.0% 4.2% 4.19%
Net Income 3Y 1.7% 3.6% 4.9% 3.4% 1.6% 1.0% -0.0% 2.6% 4.0% 6.0% 3.6% -3.5% -10.5% -15.2% -16.0% -14.1% -10.4% -6.9% -3.0% 0.2% 0.23%
Net Income 5Y 3.9% 5.1% 6.9% 6.4% 5.4% 4.3% 4.1% 3.0% 0.9% -0.6% -4.9% -6.5% -8.1% -8.6% -7.9% -4.8% -1.4% 1.7% 6.0% 4.1% 4.15%
EBITDA 3Y 2.6% 5.9% 8.0% 5.7% 3.3% 1.7% 0.9% 3.4% 5.0% 7.1% 5.5% -1.8% -8.4% -13.1% -13.8% -12.2% -9.3% -3.0% -0.4% 2.3% 2.26%
EBITDA 5Y 2.8% 4.1% 5.6% 5.2% 4.3% 3.0% 2.9% 3.0% 2.0% 1.4% -1.8% -3.7% -5.6% -6.6% -6.2% -3.7% -0.9% 3.8% 7.6% 5.5% 5.55%
Gross Profit 3Y 1.1% 2.9% 4.4% 3.8% 3.1% 2.5% 2.0% 3.5% 4.4% 5.2% 4.8% 1.4% -1.7% -3.4% -5.0% -4.2% -3.1% -0.4% 1.3% 2.5% 2.49%
Gross Profit 5Y 1.7% 2.7% 3.6% 3.5% 3.2% 2.8% 2.4% 2.5% 2.0% 1.3% 0.2% -0.6% -1.2% -1.2% -1.2% 0.0% 1.4% 4.0% 5.4% 4.7% 4.73%
Op. Income 3Y 0.3% 4.0% 6.4% 4.4% 2.4% 1.0% 0.6% 3.5% 5.2% 7.9% 6.3% -2.0% -9.4% -14.7% -15.3% -13.4% -10.1% -3.0% -0.1% 2.9% 2.89%
Op. Income 5Y 1.5% 3.0% 4.6% 4.2% 3.1% 1.7% 1.6% 1.7% 0.5% 0.0% -3.4% -5.2% -7.0% -7.9% -7.1% -4.3% -0.9% 4.5% 8.9% 6.4% 6.41%
FCF 3Y 20.9% 22.2% 7.9% -1.6% 6.6% 9.4% 19.0% 14.3% 3.3% 11.3% 7.6% -9.9% -4.7% -37.7% -22.4% -16.5% -19.6% -4.9% -11.5% -2.3% -2.29%
FCF 5Y 10.9% 16.8% 8.9% -1.6% 3.8% 2.4% 16.0% 6.3% -4.5% -2.8% -13.0% 0.3% 0.9% -15.2% -1.7% -4.7% 4.9% 12.6% 13.3% -6.7% -6.67%
OCF 3Y 16.1% 18.8% 5.9% -3.1% 3.9% 5.4% 12.4% 7.0% -3.0% 3.7% 0.9% -10.8% -5.6% -35.4% -22.5% -16.4% -18.7% -8.8% -13.0% -2.6% -2.65%
OCF 5Y 10.8% 16.3% 8.9% -0.8% 3.7% 2.5% 13.7% 4.5% -5.5% -4.6% -13.9% -1.9% -1.3% -16.3% -5.6% -8.2% 0.5% 6.5% 8.4% -6.4% -6.37%
Assets 3Y 6.4% 6.4% 9.9% 9.9% 9.9% 9.9% 9.3% 9.3% 9.3% 9.3% 4.8% 4.8% 4.8% 4.8% 1.2% 1.2% 1.2% 1.2% 0.8% 0.8% 0.80%
Assets 5Y 5.9% 5.9% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 6.7% 5.5% 5.5% 5.5% 5.5% 3.2% 3.2% 3.25%
Equity 3Y 3.7% 3.7% 8.3% 8.3% 8.3% 8.3% 0.8% 0.8% 0.8% 0.8% 1.0% 1.0% 1.0% 1.0% 1.1% 1.1% 1.1% 1.1% 12.0% 12.0% 12.02%
Book Value 3Y 5.4% 5.3% 9.8% 9.4% 9.1% 8.9% 1.2% 1.2% 1.2% 1.2% 1.3% 1.3% 1.4% 1.2% 1.4% 1.2% 1.1% 1.0% 11.7% 11.5% 11.54%
Dividend 3Y 2.0% 2.4% 3.3% 3.8% 4.4% 3.6% 2.4% 1.3% 0.4% 0.1% 0.1% 0.3% 0.4% 0.8% 1.7% 2.4% 3.2% 3.1% 2.0% 1.0% 1.02%
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.45 0.34 0.31 0.18 0.08 0.06 0.18 0.34 0.37 0.41 0.48 0.54 0.56 0.56 0.60 0.68 0.75 0.82 0.88 0.94 0.944
Earnings Stability 0.32 0.23 0.16 0.30 0.39 0.25 0.13 0.18 0.08 0.01 0.04 0.11 0.24 0.20 0.19 0.22 0.21 0.12 0.02 0.03 0.034
Margin Stability 0.93 0.91 0.89 0.91 0.91 0.90 0.89 0.91 0.90 0.86 0.83 0.83 0.82 0.80 0.78 0.78 0.79 0.80 0.82 0.83 0.834
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 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 1.000
Earn. Growth Consistency 0.50 0.50 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.500
FCF Positive Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.95 0.85 0.50 0.85 0.94 0.99 0.96 0.95 0.95 0.95 0.90 0.90 0.89 0.88 0.95 0.99 0.94 0.88 0.85 0.84 0.843
Earnings Smoothness 0.88 0.69 0.51 0.68 0.87 0.98 0.88 0.87 0.86 0.88 0.72 0.70 0.67 0.65 0.87 0.98 0.86 0.74 0.69 0.67 0.672
ROE Trend -0.01 0.02 0.01 0.01 0.00 -0.01 0.04 0.02 0.01 -0.00 -0.04 -0.05 -0.05 -0.05 -0.06 -0.05 -0.03 -0.02 0.01 0.01 0.014
Gross Margin Trend 0.10 0.17 0.21 0.19 0.14 0.10 0.04 -0.06 -0.17 -0.26 -0.32 -0.32 -0.29 -0.25 -0.20 -0.14 -0.08 -0.01 0.04 0.07 0.070
FCF Margin Trend 0.19 0.32 0.31 -0.02 0.12 0.02 0.08 -0.08 -0.27 -0.27 -0.31 -0.07 -0.03 -0.20 -0.12 -0.14 -0.06 0.08 0.04 0.03 0.027
Sustainable Growth Rate 7.5% 9.1% 9.4% 8.8% 7.9% 7.2% 7.2% 6.7% 6.0% 5.6% 3.8% 3.0% 2.1% 1.4% 1.6% 1.9% 2.5% 3.3% 4.1% 4.8% 4.84%
Internal Growth Rate 0.5% 0.6% 0.6% 0.6% 0.5% 0.5% 0.5% 0.4% 0.4% 0.4% 0.2% 0.2% 0.1% 0.1% 0.1% 0.1% 0.2% 0.2% 0.3% 0.4% 0.36%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 1.55 1.72 1.49 0.95 1.36 1.34 1.47 1.19 0.75 0.93 0.88 1.47 1.82 0.76 1.17 0.88 1.02 1.26 1.07 1.09 1.094
FCF/OCF 0.93 0.95 0.94 0.90 0.92 0.89 0.91 0.90 0.87 0.95 0.94 0.96 0.95 0.85 0.94 0.89 0.89 1.01 0.96 0.91 0.913
FCF/Net Income snapshot only 0.999
OCF/EBITDA snapshot only 0.709
CapEx/Revenue 3.3% 3.2% 3.2% 3.5% 3.6% 4.6% 3.8% 3.2% 2.4% 1.0% 1.0% 1.0% 1.2% 1.6% 0.9% 1.4% 1.8% 0.3% 0.8% 1.9% 1.92%
CapEx/Depreciation snapshot only 0.688
Accruals Ratio -0.01 -0.01 -0.01 0.00 -0.00 -0.00 -0.00 -0.00 0.00 0.00 0.00 -0.00 -0.01 0.00 -0.00 0.00 -0.00 -0.00 -0.00 -0.00 -0.001
Sloan Accruals snapshot only 0.789
Cash Flow Adequacy snapshot only 1.548
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 3.9% 4.0% 4.0% 4.1% 4.7% 4.6% 4.5% 6.6% 8.2% 6.7% 4.5% 5.2% 5.6% 5.1% 4.6% 4.8% 5.0% 5.2% 4.9% 4.5% 3.60%
Dividend/Share $2.69 $2.75 $2.84 $2.92 $3.01 $3.03 $3.04 $3.04 $3.05 $3.04 $3.03 $3.02 $3.03 $3.06 $3.15 $3.22 $3.31 $3.35 $3.35 $3.35 $2.80
Payout Ratio 52.0% 47.6% 44.8% 47.1% 50.5% 52.8% 53.3% 55.1% 57.9% 59.2% 69.9% 74.5% 80.6% 86.0% 83.3% 81.5% 77.1% 72.7% 65.1% 61.2% 61.15%
FCF Payout Ratio 36.1% 29.3% 32.0% 55.1% 40.2% 44.2% 39.6% 51.1% 89.0% 66.8% 85.0% 52.9% 46.4% 1.3% 75.4% 1.0% 84.9% 57.0% 63.5% 61.2% 61.22%
Total Payout Ratio 53.7% 57.7% 57.2% 64.0% 72.5% 73.6% 77.7% 80.3% 79.5% 73.8% 78.2% 76.9% 84.2% 89.9% 86.8% 84.9% 79.4% 74.8% 69.4% 70.5% 70.53%
Div. Increase Streak 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 1 1 1 0
Chowder Number 0.05 0.07 0.10 0.13 0.16 0.14 0.11 0.09 0.08 0.06 0.04 0.05 0.06 0.07 0.09 0.12 0.15 0.15 0.12 0.09 0.090
Buyback Yield 0.1% 0.9% 1.1% 1.5% 2.1% 1.8% 2.1% 3.0% 3.1% 1.7% 0.5% 0.2% 0.3% 0.2% 0.2% 0.2% 0.1% 0.2% 0.3% 0.7% 0.69%
Net Buyback Yield -0.2% 0.4% 0.6% 1.0% 1.6% 1.5% 1.8% 2.7% 2.7% 1.3% 0.3% -0.1% -0.0% -0.0% -0.0% -0.0% -0.1% -0.1% 0.1% 0.5% 0.48%
Total Shareholder Return 3.6% 4.4% 4.7% 5.1% 6.3% 6.1% 6.3% 9.3% 10.9% 8.1% 4.9% 5.1% 5.6% 5.1% 4.6% 4.8% 4.9% 5.1% 5.0% 5.0% 5.00%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.78 0.77 0.78 0.78 0.78 0.79 0.78 0.77 0.77 0.76 0.75 0.76 0.76 0.76 0.76 0.77 0.78 0.78 0.79 0.78 0.782
Interest Burden (EBT/EBIT) 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 0.89 0.90 0.91 0.909
EBIT Margin 0.38 0.43 0.46 0.45 0.43 0.40 0.39 0.35 0.31 0.29 0.24 0.21 0.20 0.18 0.19 0.20 0.21 0.25 0.27 0.28 0.283
Asset Turnover 0.04 0.04 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.05 0.046
Equity Multiplier 14.54 14.54 14.53 14.53 14.53 14.53 15.84 15.84 15.84 15.84 17.33 17.33 17.33 17.33 15.36 15.36 15.36 15.36 13.58 13.58 13.577
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $5.17 $5.78 $6.34 $6.21 $5.96 $5.74 $5.70 $5.52 $5.27 $5.13 $4.33 $4.06 $3.76 $3.55 $3.78 $3.95 $4.29 $4.61 $5.15 $5.49 $5.49
Book Value/Share $34.26 $34.29 $40.34 $40.33 $40.45 $40.54 $33.24 $33.37 $33.50 $33.41 $35.77 $35.69 $35.70 $35.59 $42.01 $41.82 $41.80 $41.71 $46.28 $46.30 $46.87
Tangible Book/Share $32.98 $33.02 $39.00 $38.99 $39.10 $39.18 $31.88 $32.00 $32.12 $32.04 $34.44 $34.37 $34.37 $34.27 $40.73 $40.55 $40.53 $40.45 $45.49 $45.51 $45.51
Revenue/Share $17.26 $17.26 $17.59 $17.64 $17.83 $18.12 $18.90 $20.36 $22.00 $23.51 $24.43 $24.97 $25.29 $25.67 $25.93 $25.96 $26.10 $26.82 $27.08 $27.27 $27.00
FCF/Share $7.45 $9.41 $8.88 $5.31 $7.49 $6.86 $7.68 $5.95 $3.43 $4.55 $3.56 $5.72 $6.52 $2.29 $4.17 $3.10 $3.89 $5.87 $5.28 $5.48 $5.54
OCF/Share $8.02 $9.95 $9.44 $5.92 $8.14 $7.69 $8.40 $6.59 $3.95 $4.79 $3.80 $5.97 $6.83 $2.71 $4.42 $3.47 $4.37 $5.80 $5.48 $6.00 $6.07
Cash/Share $101.51 $101.61 $112.02 $112.00 $112.31 $112.55 $79.89 $80.20 $80.50 $80.29 $86.24 $86.05 $86.07 $85.81 $65.89 $65.60 $65.57 $65.43 $23.66 $23.67 $10.74
EBITDA/Share $7.42 $8.29 $8.96 $8.75 $8.45 $8.09 $8.17 $8.03 $7.72 $7.61 $6.58 $6.19 $5.78 $5.49 $5.78 $5.93 $6.30 $7.35 $8.01 $8.47 $8.47
Debt/Share $19.15 $19.17 $14.12 $14.12 $14.16 $14.19 $31.20 $31.33 $31.44 $31.36 $20.37 $20.32 $20.33 $20.27 $18.82 $18.73 $18.73 $18.69 $2.31 $2.31 $2.31
Net Debt/Share $-82.35 $-82.44 $-97.90 $-97.88 $-98.16 $-98.37 $-48.69 $-48.88 $-49.06 $-48.93 $-65.87 $-65.73 $-65.74 $-65.55 $-47.08 $-46.87 $-46.85 $-46.74 $-21.35 $-21.36 $-21.36
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-B Score 2.100
Altman Z-Prime snapshot only 0.773
Piotroski F-Score 7 7 7 5 6 5 6 6 5 5 6 6 6 5 4 4 6 6 8 8 8
Beneish M-Score -2.78 -2.73 -2.61 -2.47 -2.46 -2.45 -2.41 -2.28 -2.17 -2.15 -2.21 -2.32 -2.43 -2.43 -2.27 -2.30 -2.31 -2.36 -3.04 -3.05 -3.045
Ohlson O-Score snapshot only -5.657
ROIC (Greenblatt) snapshot only 25.53%
Net-Net WC snapshot only $-532.97
EVA snapshot only $141468318.08
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only A-
Credit Score 73.47 72.84 78.04 72.96 77.30 73.05 50.76 47.46 47.10 48.03 49.45 50.00 61.70 47.29 48.78 50.32 50.93 62.68 68.85 69.36 69.359
Credit Grade snapshot only 7
Credit Trend snapshot only 19.041
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 61
Sector Credit Rank snapshot only 59

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms