— Know what they know.
Not Investment Advice

BRKS NASDAQ

Brooks Automation, Inc.
1W: -3.0% 1M: -2.9% 3M: +33.1% 1Y: +55.0% 3Y: +275.1% 5Y: +576.4%
$113.10
Last traded 2021-11-30 — delisted
NASDAQ · Technology · Semiconductors · $7.8B mcap · 68M float · 0.918% daily turnover

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
29.9 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: -13.8%  ·  5Y Avg: 18.0%
Cost Advantage
22
Intangibles
33
Switching Cost
27
Network Effect
28
Scale ★
42
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. BRKS has No discernible competitive edge (29.9/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. Negative ROIC of -13.8% indicates the company is currently destroying value, though this may reflect a growth investment phase.

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
Analyst Recommendations
Strong Buy: 0Buy: 13Hold: 4Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0

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.

31 Grade D
Profitability
13
Balance Sheet
0
Earnings Quality
18
Growth
12
Value
38
Momentum
20
Safety
100
Cash Flow
43
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. BRKS scores highest in Safety (100/100) and lowest in Balance Sheet (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score
10.62
Safe Zone
Piotroski F-Score
5/9
Beneish M-Score
-3.37
Unlikely Manipulator
Ohlson O-Score
-8.63
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
BBB+
Score: 64.8/100
Trend: Deteriorating
Earnings Quality
OCF/NI: -0.13x
Accruals: -28.1%
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. BRKS scores 10.62, 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. BRKS scores 5/9, 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. BRKS's score of -3.37 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. BRKS'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. BRKS receives an estimated rating of BBB+ (score: 64.8/100), with a deteriorating trend.

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
-5.22x
PEG
0.04x
P/S
1.56x
P/B
0.60x
P/FCF
181.15x
P/OCF
85.26x
EV/EBITDA
-8.69x
EV/Revenue
37.51x
EV/EBIT
-119.06x
EV/FCF
171.06x
Earnings Yield
-9.31%
FCF Yield
0.55%
Shareholder Yield
0.00%
Graham Number
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. BRKS currently has negative earnings — the P/E ratio is not meaningful.

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
2.098
NI / EBT
×
Interest Burden
5.594
EBT / EBIT
×
EBIT Margin
-0.315
EBIT / Rev
×
Asset Turnover
0.068
Rev / Assets
×
Equity Multiplier
1.271
Assets / Equity
=
ROE
-31.7%
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. BRKS's ROE of -31.7% is driven by Asset Turnover (0.068), indicating efficient use of assets to generate revenue. A tax burden ratio of 2.10 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

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
$113.10
Median 1Y
$141.87
5th Pctile
$64.53
95th Pctile
$313.76
Ann. Volatility
45.9%
25th–75th percentile 5th–95th percentile Median path Historical
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 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 11.2% 20.4% 21.3% 17.6% 17.3% 7.7% 5.3% 47.1% 47.0% 47.6% 48.3% 5.5% 6.6% 7.9% 10.0% 8.7% -6.5% -16.8% -20.5% -31.7% -31.73%
ROA 9.0% 16.3% 17.0% 12.5% 12.3% 5.5% 3.8% 33.5% 33.4% 33.8% 34.3% 4.2% 5.1% 6.0% 7.7% 6.6% -4.9% -13.7% -16.7% -25.0% -24.97%
ROIC 12.0% 23.9% 25.4% 15.9% 39.7% 0.8% -0.4% 5.7% 5.4% 5.1% 6.0% 7.1% 8.4% 9.7% 12.5% 7.2% -0.1% -3.3% -6.4% -13.8% -13.81%
ROCE 11.3% 12.8% 14.2% 3.2% 1.8% -0.4% -1.5% 2.5% 3.0% 3.7% 4.0% 5.8% 7.4% 8.7% 10.8% 5.0% 2.8% -1.7% -4.4% -2.3% -2.26%
Gross Margin 39.7% 40.6% 39.9% -22.5% 40.2% 40.6% 41.0% 40.2% 40.4% 41.0% 42.1% 45.5% 45.3% 44.4% 45.8% 48.3% 47.2% 46.6% 42.9% 42.8% 42.84%
Operating Margin 11.0% 11.5% 12.0% -3.4% 3.0% 7.1% 8.2% 5.9% 5.3% 6.9% 8.7% 14.0% 12.4% 10.6% 15.9% -16.4% 3.1% 23.4% -3.5% -1.1% -1.09%
Net Margin 8.7% 32.3% 10.2% 90.1% 8.0% 1.7% 3.6% 2.1% 6.2% 4.1% 6.2% 11.8% 10.4% 8.3% 12.4% 15.9% 9.6% 96.8% -10.4% -1.1% -1.11%
EBITDA Margin 15.9% 16.6% 17.2% 1.2% 9.8% 9.4% 14.9% 9.8% 13.0% 13.6% 16.5% 20.2% 19.3% 16.2% 21.0% -15.9% 10.4% 1.5% -3.5% -1.1% -1.08%
FCF Margin 9.5% 8.3% 7.8% 9.7% 10.2% 9.1% 11.9% 8.6% 9.9% -0.8% -2.3% -0.2% 1.1% 11.1% 11.8% 9.8% 9.4% 18.6% 26.7% 21.9% 21.93%
OCF Margin 11.2% 10.0% 9.7% 11.7% 12.4% 11.9% 15.1% 11.6% 13.6% 3.4% 2.2% 4.2% 6.0% 15.5% 15.9% 15.2% 14.4% 34.5% 61.7% 46.6% 46.59%
ROE 3Y Avg snapshot only -4.78%
ROE 5Y Avg snapshot only 8.06%
ROA 3Y Avg snapshot only -4.42%
ROIC 3Y Avg snapshot only 0.18%
ROIC Economic snapshot only -11.17%
Cash ROA snapshot only 2.96%
Cash ROIC snapshot only 4.24%
CROIC snapshot only 2.00%
NOPAT Margin snapshot only -1.52%
Pretax Margin snapshot only -1.76%
R&D / Revenue snapshot only 26.73%
SGA / Revenue snapshot only 1.56%
SBC / Revenue snapshot only 13.63%
Valuation
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio 25.91 16.17 18.73 21.36 16.50 41.65 79.23 6.14 7.09 5.09 7.29 52.61 64.76 65.72 60.19 68.85 -62.40 -21.01 -17.22 -10.74 -5.218
P/S Ratio 2.34 2.52 2.89 3.94 3.04 3.46 4.73 3.44 3.81 2.70 3.84 3.80 5.38 6.06 6.47 7.71 7.17 17.91 42.19 39.72 1.559
P/B Ratio 2.78 3.15 3.81 3.47 2.63 2.95 3.91 2.36 2.71 1.98 2.87 2.81 4.15 5.01 5.85 5.75 3.90 3.01 3.01 3.01 0.598
P/FCF 24.54 30.39 37.09 40.70 29.82 37.88 39.87 40.08 38.41 -333.76 -169.53 -1657.96 488.57 54.45 54.73 78.56 76.12 96.27 158.13 181.15 181.148
P/OCF 20.94 25.04 29.84 33.67 24.53 29.14 31.40 29.56 28.00 78.66 174.51 90.11 90.24 38.98 40.67 50.88 49.61 51.96 68.40 85.26 85.264
EV/EBITDA 14.46 15.12 17.00 21.00 17.74 23.55 34.57 27.88 29.26 18.36 26.38 22.11 29.24 32.31 32.59 53.67 -55.16 -13.65 -11.40 -8.69 -8.685
EV/Revenue 2.20 2.38 2.76 3.87 2.96 3.38 4.65 3.08 3.46 2.36 3.51 3.53 5.12 5.82 6.24 7.53 6.92 16.91 39.84 37.51 37.509
EV/EBIT 22.60 22.79 25.18 81.44 112.45 -613.14 -194.25 75.80 76.00 42.68 60.30 40.64 48.29 49.98 46.92 101.19 120.99 -159.79 -61.55 -119.06 -119.059
EV/FCF 23.06 28.78 35.46 39.92 29.06 37.02 39.19 35.83 34.87 -291.55 -154.77 -1538.77 464.79 52.25 52.83 76.73 73.50 90.89 149.32 171.06 171.061
Earnings Yield 3.9% 6.2% 5.3% 4.7% 6.1% 2.4% 1.3% 16.3% 14.1% 19.6% 13.7% 1.9% 1.5% 1.5% 1.7% 1.5% -1.6% -4.8% -5.8% -9.3% -9.31%
FCF Yield 4.1% 3.3% 2.7% 2.5% 3.4% 2.6% 2.5% 2.5% 2.6% -0.3% -0.6% -0.1% 0.2% 1.8% 1.8% 1.3% 1.3% 1.0% 0.6% 0.6% 0.55%
PEG Ratio snapshot only 0.039
Price/Tangible Book snapshot only 5.637
EV/OCF snapshot only 80.516
EV/Gross Profit snapshot only 98.286
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 2.40 2.40 2.40 3.43 3.43 3.43 3.43 2.38 2.38 2.38 2.38 3.08 3.08 3.08 3.08 2.25 2.25 2.98 2.98 2.98 2.980
Quick Ratio 1.67 1.67 1.67 2.84 2.84 2.84 2.84 2.01 2.01 2.01 2.01 2.53 2.53 2.53 2.53 2.08 2.08 2.66 2.66 2.66 2.665
Debt/Equity 0.00 0.00 0.00 0.27 0.27 0.27 0.27 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.030
Net Debt/Equity -0.17 -0.17 -0.17 -0.07 -0.07 -0.07 -0.07 -0.25 -0.25 -0.25 -0.25 -0.20 -0.20 -0.20 -0.20 -0.13 -0.13 -0.17 -0.17 -0.17 -0.168
Debt/Assets 0.00 0.00 0.00 0.18 0.18 0.18 0.18 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.025
Debt/EBITDA 0.00 0.00 0.00 1.69 1.89 2.23 2.46 0.59 0.53 0.48 0.45 0.35 0.31 0.28 0.24 0.36 -0.55 -0.14 -0.12 -0.09 -0.091
Net Debt/EBITDA -0.93 -0.85 -0.78 -0.41 -0.46 -0.54 -0.60 -3.30 -2.97 -2.66 -2.52 -1.71 -1.50 -1.36 -1.17 -1.28 1.96 0.81 0.67 0.51 0.512
Interest Coverage 28.20 17.30 12.62 3.15 1.30 -0.18 -0.59 1.42 2.09 4.43 15.62 26.47 35.94 46.72 67.49 78.88 91.28 -81.36 -93.31 -136.62 -136.623
Equity Multiplier 1.26 1.26 1.26 1.53 1.53 1.53 1.53 1.33 1.33 1.33 1.33 1.28 1.28 1.28 1.28 1.37 1.37 1.19 1.19 1.19 1.193
Cash Ratio snapshot only 1.434
Debt Service Coverage snapshot only -1872.864
Cash to Debt snapshot only 6.653
FCF to Debt snapshot only 0.560
Defensive Interval snapshot only 573.6 days
Efficiency & Turnover
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.99 1.05 1.10 0.68 0.67 0.66 0.64 0.60 0.62 0.64 0.65 0.58 0.61 0.65 0.71 0.59 0.43 0.16 0.07 0.07 0.068
Inventory Turnover 4.39 4.57 4.81 3.79 3.72 3.67 3.54 4.73 4.92 5.04 5.11 4.83 4.93 5.20 5.61 6.13 4.47 1.63 0.73 1.20 1.197
Receivables Turnover (trade) 6.36 6.69 7.06 5.13 5.05 4.98 4.82 5.37 5.58 5.73 5.85 5.07 5.29 5.67 6.20 6.41 4.68 1.75 0.75 1.00 1.000
Payables Turnover 9.68 10.08 10.62 7.34 7.21 7.12 6.85 8.09 8.41 8.62 8.75 8.57 8.75 9.24 9.96 10.32 7.53 3.12 1.39 2.02 2.023
DSO (trade) 57 55 52 71 72 73 76 68 65 64 62 72 69 64 59 57 78 208 490 365 365.2 days
DIO 83 80 76 96 98 99 103 77 74 72 71 76 74 70 65 60 82 223 502 305 305.0 days
DPO 38 36 34 50 51 51 53 45 43 42 42 43 42 40 37 35 48 117 263 180 180.5 days
Cash Conversion Cycle (trade) 103 98 93 118 120 121 126 100 96 94 92 105 101 95 87 81 111 314 729 490 489.7 days
Fixed Asset Turnover snapshot only 0.630
Operating Cycle snapshot only 462.3 days
Cash Velocity snapshot only 0.384
Capital Intensity snapshot only 15.726
Growth (YoY)
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 20.3% 19.8% 20.0% -8.9% -13.9% -19.4% -26.0% 23.6% 30.6% 36.1% 43.4% 14.9% 15.3% 20.2% 29.1% 10.2% -22.9% -71.1% -88.8% -86.7% -86.75%
Net Income 2.3% 1.5% 1.2% 86.2% 75.5% -56.9% -71.3% 2.8% 2.8% 7.7% 11.6% -85.2% -82.2% -79.1% -73.7% 70.8% -2.1% -3.7% -3.6% -5.4% -5.37%
EPS 2.3% 1.5% 1.2% 85.1% 72.4% -57.9% -71.9% 2.7% 2.7% 7.5% 11.4% -85.4% -82.3% -79.2% -73.9% 69.1% -2.7% -5.3% -5.1% -8.1% -8.08%
FCF 21.9% -10.8% -16.0% -26.6% -8.0% -11.0% 12.8% 9.6% 27.0% -1.1% -1.3% -1.0% -87.2% 17.5% 7.7% 48.2% 5.6% -51.7% -74.7% -70.4% -70.41%
EBITDA 84.2% 45.3% 38.3% 12.5% -5.5% -26.5% -38.7% -25.9% -7.6% 21.7% 41.6% 66.3% 71.0% 68.5% 86.0% -3.1% -1.6% -3.0% -3.0% -5.1% -5.08%
Op. Income 98.7% 58.4% 44.1% -52.3% -77.5% -91.7% -1.0% 49.2% 2.2% 7.0% 18.7% 66.5% 85.2% 1.1% 1.6% 11.9% -96.4% -1.5% -1.8% -3.8% -3.81%
OCF Growth snapshot only -59.29%
Asset Growth snapshot only 13.19%
Equity Growth snapshot only 30.31%
Debt Growth snapshot only 3.15%
Shares Change snapshot only -38.26%
Growth (CAGR)
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y 13.9% 14.8% 14.8% 4.5% 4.2% 3.9% 2.6% 11.7% 10.6% 9.5% 8.3% 9.0% 9.0% 9.7% 11.0% 16.1% 5.1% -22.1% -40.8% -44.9% -44.85%
Revenue 5Y 7.8% 9.9% 12.1% 7.0% 5.4% 4.7% 4.1% 9.8% 10.7% 10.7% 9.9% 10.2% 11.2% 12.9% 14.9% 12.0% 3.7% -14.5% -28.7% -28.3% -28.34%
EPS 3Y 34.9% 66.8% 1.5% 99.3% 1.1% 1.1% 97.1% -0.2% 4.4% -9.5% -3.1% -3.2%
EPS 5Y -13.5% -0.7% 1.5% 59.0% 27.3% -2.3% 67.2% 73.6% 75.4% 1.2% 33.5% 42.1%
Net Income 3Y 37.3% 68.5% 1.5% 1.0% 1.1% 1.1% 1.0% 1.2% 6.1% -7.9% -1.6% -1.7%
Net Income 5Y -12.1% 0.7% 2.7% 61.4% 29.1% -0.9% 69.4% 76.9% 78.0% 1.2% 35.5% 44.6%
EBITDA 3Y 35.9% 38.9% 56.2% 39.1% 36.3% 40.1% 37.1% 35.6% 17.2% 9.1% 6.3% 11.5% 14.3% 14.6% 17.3% 6.1%
EBITDA 5Y 40.5% 60.6% 76.0% 42.5% 22.8% 16.2% 6.5% 9.8% 17.0% 19.1% 27.0% 27.1% 32.0% 41.4% 46.7% 32.1%
Gross Profit 3Y 19.9% 22.2% 22.0% 9.2% 8.4% 7.7% 6.3% 16.9% 15.3% 13.4% 11.7% 12.4% 12.6% 13.4% 15.4% 22.4% 10.7% -17.4% -38.6% -45.9% -45.93%
Gross Profit 5Y 12.0% 15.2% 17.5% 11.0% 8.5% 7.2% 6.5% 13.1% 14.7% 15.2% 14.4% 15.0% 16.5% 18.4% 20.6% 17.9% 9.0% -10.3% -26.4% -28.5% -28.50%
Op. Income 3Y 98.3% 14.1% -3.5% -24.4% 43.3% 13.0% 1.9% -2.6% 5.8% 10.4% 11.8% 17.8% 40.6% -40.1%
Op. Income 5Y 65.9% 9.8% -13.1% 51.2% 38.0% 29.9% 39.9% 48.7% 58.1% 40.6% -37.4%
FCF 3Y 17.7% 55.9% 32.5% 30.4% 77.9% 39.6% 55.4% 35.9% 12.5% -46.9% 21.0% 27.6% 16.6% 2.3% -1.2% -22.4% -24.6% -24.62%
FCF 5Y 19.0% 20.0% 17.3% 3.8% 3.3% -4.0% 3.0% 6.8% 13.7% -1.7% 40.3% 47.2% 29.4% 3.7% -5.2% -15.1% -19.2% -19.19%
OCF 3Y 18.6% 49.0% 30.5% 19.1% 39.6% 23.0% 32.6% 32.0% 16.0% -29.7% -39.6% -26.7% -11.6% 26.9% 31.0% 26.5% 10.6% 11.1% -5.3% -12.4% -12.44%
OCF 5Y 17.5% 19.7% 18.6% 6.3% 5.9% -0.1% 6.6% 11.1% 18.0% 4.4% -11.7% -2.8% 14.6% 31.8% 35.4% 30.5% 8.1% 3.9% -2.2% -8.7% -8.71%
Assets 3Y -0.5% -0.5% -0.5% 13.0% 13.0% 13.0% 13.0% 30.3% 30.3% 30.3% 30.3% 26.7% 26.7% 26.7% 26.7% 18.4% 18.4% 23.4% 23.4% 10.8% 10.75%
Assets 5Y 0.7% 0.7% 0.7% 8.3% 8.3% 8.3% 8.3% 14.3% 14.3% 14.3% 14.3% 15.5% 15.5% 15.5% 15.5% 21.5% 21.5% 24.6% 24.6% 21.9% 21.85%
Equity 3Y -1.9% -1.9% -1.9% 4.3% 4.3% 4.3% 4.3% 27.2% 27.2% 27.2% 27.2% 25.9% 25.9% 25.9% 25.9% 22.7% 22.7% 34.0% 34.0% 14.9% 14.88%
Book Value 3Y -3.6% -2.9% -3.0% 3.1% 2.4% 2.5% 2.7% 25.4% 25.0% 25.1% 25.2% 24.2% 24.0% 23.8% 23.9% 20.8% 42.8% 55.9% 56.0% 33.7% 33.74%
Dividend 3Y
Growth Quality
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability 0.75 0.83 0.88 0.80 0.69 0.55 0.41 0.83 0.76 0.65 0.48 0.83 0.78 0.73 0.66 0.94 0.42 0.02 0.04 0.12 0.124
Earnings Stability 0.20 0.00 0.00 0.27 0.30 0.25 0.15 0.56 0.58 0.58 0.58 0.31 0.33 0.36 0.38 0.15 0.00 0.08 0.10 0.31 0.314
Margin Stability 0.93 0.91 0.91 0.92 0.93 0.94 0.94 0.94 0.93 0.92 0.92 0.92 0.92 0.92 0.91 0.91 0.91 0.90 0.92 0.93 0.926
Rev. Growth Consistency 1.00 1.00 1.00 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 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.50 1.00 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.50 0.50 0.00 0.00 0.00 0.00 0.50 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 1 1 1 1 1 1 1 1 1 0 0 0 1 0 0 0 1 1 1 1 0
Earnings Persistence 0.20 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.20 0.20 0.20 0.20 0.200
Earnings Smoothness 0.14 0.24 0.40 0.45 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.48
ROE Trend 0.14 0.21 0.21 0.17 0.15 -0.07 -0.10 0.25 0.25 0.26 0.27 -0.22 -0.21 -0.15 -0.12 -0.14 -0.29 -0.38 -0.42 -0.35 -0.349
Gross Margin Trend 0.04 0.04 0.04 0.02 0.01 0.01 0.01 0.02 0.01 0.01 0.01 0.03 0.04 0.05 0.05 0.04 0.04 0.04 0.01 -0.06 -0.058
FCF Margin Trend 0.04 0.01 0.01 0.01 0.01 -0.01 0.02 -0.02 0.00 -0.10 -0.12 -0.09 -0.09 0.07 0.07 0.06 0.04 0.13 0.22 0.17 0.171
Sustainable Growth Rate 11.2% 20.4% 21.3% 17.6% 17.3% 7.7% 5.3% 47.1% 47.0% 47.6% 48.3% 5.5% 6.6% 7.9% 10.0% 8.7%
Internal Growth Rate 9.9% 19.4% 20.5% 14.3% 14.0% 5.8% 4.0% 50.4% 50.1% 51.1% 52.3% 4.4% 5.3% 6.4% 8.3% 7.0%
Cash Flow Quality
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 1.24 0.65 0.63 0.63 0.67 1.43 2.52 0.21 0.25 0.06 0.04 0.58 0.72 1.69 1.48 1.35 -1.26 -0.40 -0.25 -0.13 -0.126
FCF/OCF 0.85 0.82 0.80 0.83 0.82 0.77 0.79 0.74 0.73 -0.24 -1.03 -0.05 0.18 0.72 0.74 0.65 0.65 0.54 0.43 0.47 0.471
FCF/Net Income snapshot only -0.059
CapEx/Revenue 1.6% 1.8% 1.9% 2.0% 2.2% 2.7% 3.2% 3.1% 3.7% 4.2% 4.5% 4.4% 4.9% 4.4% 4.1% 5.3% 5.0% 15.9% 35.0% 24.7% 24.66%
Accruals Ratio -0.02 0.06 0.06 0.05 0.04 -0.02 -0.06 0.27 0.25 0.32 0.33 0.02 0.01 -0.04 -0.04 -0.02 -0.11 -0.19 -0.21 -0.28 -0.281
Sloan Accruals snapshot only 0.070
Cash Flow Adequacy snapshot only 1.889
Dividends & Buybacks
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.7%
Div. Increase Streak
Chowder Number
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% 0.0% 0.0% 0.00%
Net Buyback Yield -0.1% -0.1% -0.0% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.0% -0.0% -0.0% -0.1% -0.0% -0.1% -0.1% -0.0% -0.05%
Total Shareholder Return -0.1% -0.1% -0.0% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.0% -0.0% -0.0% -0.1% -0.0% -0.1% -0.1% -0.0% -0.05%
DuPont Factors
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 0.96 1.58 1.53 5.70 30.57 -2.33 -0.93 46.33 22.83 12.45 9.72 0.87 0.81 0.82 0.83 1.55 -4.84 4.07 2.71 2.10 2.098
Interest Burden (EBT/EBIT) 0.96 0.94 0.92 0.68 0.23 6.46 2.69 0.30 0.52 0.77 0.93 0.96 0.96 0.97 0.98 0.97 0.41 1.98 1.40 5.59 5.594
EBIT Margin 0.10 0.10 0.11 0.05 0.03 -0.01 -0.02 0.04 0.05 0.06 0.06 0.09 0.11 0.12 0.13 0.07 0.06 -0.11 -0.65 -0.32 -0.315
Asset Turnover 0.99 1.05 1.10 0.68 0.67 0.66 0.64 0.60 0.62 0.64 0.65 0.58 0.61 0.65 0.71 0.59 0.43 0.16 0.07 0.07 0.068
Equity Multiplier 1.25 1.25 1.25 1.40 1.40 1.40 1.40 1.41 1.41 1.41 1.41 1.31 1.31 1.31 1.31 1.33 1.33 1.23 1.23 1.27 1.271
Per Share
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $0.92 $1.67 $1.74 $1.64 $1.59 $0.70 $0.49 $6.03 $5.92 $5.99 $6.07 $0.88 $1.05 $1.24 $1.58 $1.49 $-1.81 $-5.38 $-6.57 $-10.53 $-10.53
Book Value/Share $8.57 $8.61 $8.56 $10.10 $9.95 $9.93 $9.91 $15.70 $15.47 $15.44 $15.42 $16.45 $16.34 $16.31 $16.29 $17.79 $28.99 $37.63 $37.60 $37.55 $33.75
Tangible Book/Share $4.10 $4.11 $4.09 $5.09 $5.02 $5.01 $5.00 $5.50 $5.42 $5.41 $5.40 $6.69 $6.65 $6.64 $6.63 $8.99 $14.64 $20.11 $20.09 $20.06 $20.06
Revenue/Share $10.19 $10.77 $11.30 $8.88 $8.61 $8.48 $8.18 $10.76 $11.03 $11.30 $11.51 $12.16 $12.60 $13.47 $14.73 $13.27 $15.78 $6.31 $2.68 $2.85 $12.95
FCF/Share $0.97 $0.89 $0.88 $0.86 $0.88 $0.77 $0.97 $0.92 $1.09 $-0.09 $-0.26 $-0.03 $0.14 $1.50 $1.74 $1.30 $1.49 $1.17 $0.72 $0.62 $0.62
OCF/Share $1.14 $1.08 $1.09 $1.04 $1.07 $1.01 $1.23 $1.25 $1.50 $0.39 $0.25 $0.51 $0.75 $2.09 $2.34 $2.01 $2.28 $2.18 $1.65 $1.33 $1.32
Cash/Share $1.43 $1.44 $1.43 $3.43 $3.38 $3.38 $3.37 $4.63 $4.56 $4.55 $4.55 $4.01 $3.98 $3.97 $3.97 $3.05 $4.98 $7.43 $7.42 $7.41 $8.26
EBITDA/Share $1.55 $1.70 $1.83 $1.64 $1.44 $1.22 $1.10 $1.19 $1.30 $1.45 $1.53 $1.94 $2.21 $2.42 $2.82 $1.86 $-1.98 $-7.82 $-9.37 $-12.30 $-12.30
Debt/Share $0.00 $0.00 $0.00 $2.76 $2.72 $2.71 $2.71 $0.70 $0.69 $0.69 $0.69 $0.68 $0.68 $0.68 $0.68 $0.67 $1.09 $1.12 $1.12 $1.11 $1.11
Net Debt/Share $-1.43 $-1.44 $-1.43 $-0.67 $-0.66 $-0.66 $-0.66 $-3.92 $-3.86 $-3.86 $-3.85 $-3.33 $-3.30 $-3.30 $-3.29 $-2.39 $-3.89 $-6.31 $-6.31 $-6.30 $-6.30
Academic Models
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score 10.621
Altman Z-Prime snapshot only 20.035
Piotroski F-Score 6 5 5 5 6 5 6 6 6 6 6 6 6 7 7 7 4 4 4 5 5
Beneish M-Score -2.50 -2.11 -2.05 7.89 -2.28 -2.49 -2.64 11.80 -1.03 -0.78 -0.74 -2.30 -2.32 -2.55 -2.47 -3.06 -3.22 -3.37 -3.374
Ohlson O-Score snapshot only -8.633
ROIC (Greenblatt) snapshot only -6.08%
Net-Net WC snapshot only $8.17
EVA snapshot only $-342152930.00
Credit
Metric Trend Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only BBB+
Credit Score 86.22 84.10 82.38 71.67 56.05 52.68 60.79 68.97 75.41 70.88 83.88 88.10 98.64 93.19 92.80 92.44 93.25 65.09 65.40 64.80 64.796
Credit Grade snapshot only 8
Credit Trend snapshot only -27.643
Implied Spread (bps) snapshot only 225.000
Industry Credit Rank snapshot only 42
Sector Credit Rank snapshot only 54

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