— Know what they know.
Not Investment Advice

DIOD NASDAQ

Diodes Incorporated
1W: +3.7% 1M: -8.1% 3M: +16.4% YTD: +72.2% 1Y: +55.2% 3Y: +18.3% 5Y: -0.6%
$88.57
+5.48 (+6.60%)
 
Weekly Expected Move ±8.2%
$68 $74 $81 $88 $94
NASDAQ · Technology · Semiconductors · Tech Score Sell · Power 40 · $4.1B mcap · 45M float · 1.33% daily turnover · Short 45% of daily vol
Credit Risk of going bust: lower than 75% of companies Debt: 1.7% of company value Bonds: none of note held by US funds details ▾
Of US companies ranked in the safest four tenths, about 1 in 3,500 filed for bankruptcy within a year (2020-2025).
If the stock fell to about $0.07 (down 99.9%), Diodes Incorporated would be worth roughly what it owes.
Total debt $70.4M against a stock market value of $4.08B.
Distance to default 8.52 (Merton model): prices to 2026-10-27, balance sheet 2026-06-30, debt counted $11.8M (short-term plus half of long-term), stock volatility 66.8%; Altman Z 6.52. A ranking and a back-test, not a forecast.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

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
35.1 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 4.1%  ·  5Y Avg: 11.9%
Cost Advantage ★
57
Intangibles
25
Switching Cost
29
Network Effect
23
Scale
45
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. DIOD has No discernible competitive edge (35.1/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 4.1% suggests modest returns relative to capital deployed.

Analyst Insights

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

Analyst Price Targets
$110
Low
$146
Avg Target
$192
High
Based on 3 analysts since Aug 5, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 9Hold: 4Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$145.67
Analysts3
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-10-23 Needham — Initiated $110 — +34.7% $81.64
2026-10-06 Wells Fargo — Initiated $135 — +30.4% $103.53
2026-08-06 Robert W. Baird Tristan Gerra $120 $192 +72 +89.5% $101.34
2026-05-08 Robert W. Baird Tristan Gerra Initiated $120 — +8.9% $110.20
2024-05-10 Truist Financial William Stein Initiated $74 — +2.9% $71.92

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B-
Oct 27, 2026
DCF
2
ROE
2
ROA
3
D/E
4
P/E
1
P/B
3
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. DIOD receives an overall rating of B-. Strongest factors: D/E (4/5). Areas of concern: DCF (2/5), ROE (2/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-27 B B-
2026-10-26 B- B
2026-10-16 B B-
2026-10-15 B- B
2026-10-01 B B-
2026-08-06 B+ B
2026-05-11 A- B+
2026-05-08 B+ A-
2026-05-04 B B+
2026-04-01 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
30
Balance Sheet
95
Earnings Quality
68
Growth
70
Value
39
Momentum
96
Safety
100
Cash Flow
61
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. DIOD scores highest in Safety (100/100) and lowest in Profitability (30/100). An overall grade of A places DIOD 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
7.59
Safe Zone
Piotroski F-Score
7/9
✓ ✓ ✓ ✓ ✗ ✗ ✓ ✓ ✓
Beneish M-Score
-2.64
Unlikely Manipulator
Ohlson O-Score
-10.29
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
AA+
Score: 93.2/100
Trend: Stable
Earnings Quality
75/100
OCF/NI: 2.90x
Accruals: -6.5%
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. DIOD scores 7.59, 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. DIOD scores 7/9, 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. DIOD's score of -2.64 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. DIOD'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. DIOD receives an estimated rating of AA+ (score: 93.2/100), 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). DIOD'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
47.11x
PEG
1.27x
P/S
2.50x
P/B
2.08x
P/FCF
35.67x
P/OCF
20.33x
EV/EBITDA
22.20x
EV/Revenue
2.88x
EV/EBIT
67.42x
EV/FCF
33.08x
Earnings Yield
1.69%
FCF Yield
2.80%
Shareholder Yield
0.67%
Graham Number
$41.87
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 47.1x earnings, DIOD is priced for high growth expectations. Graham's intrinsic value formula yields $41.87 per share, 112% 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
0.772
NI / EBT
×
Interest Burden
1.596
EBT / EBIT
×
EBIT Margin
0.043
EBIT / Rev
×
Asset Turnover
0.647
Rev / Assets
×
Equity Multiplier
1.320
Assets / Equity
=
ROE
4.5%
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. DIOD's ROE of 4.5% is driven by Asset Turnover (0.647), 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.

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

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$71.36
Price/Value
1.53x
Margin of Safety
-53.36%
Premium
53.36%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with DIOD's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. DIOD trades at a 53% premium to its adjusted intrinsic value of $71.36, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 47.1x.

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
$88.57
Median 1Y
$89.35
5th Pctile
$41.27
95th Pctile
$193.33
Ann. Volatility
48.5%
Analyst Target
$145.67
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

ExecutiveSalaryStockTotal
Gary Yu
President and Chief Executive Officer
$700,219 $2,722,423 $4,331,731
Dr. Keh-Shew Lu
Chairman of the Board and Former Chief Executive Officer
$331,452 $2,968,150 $3,695,596
Francis Tang Technology
nology Officer
$410,000 $903,200 $1,635,845
Jin Zhao President,
e President, Worldwide Manufacturing Quality and Asia President
$350,000 $903,200 $1,565,647
Andy (Kuo-Ting) Tsong
Senior Vice President Worldwide Products Group
$350,000 $903,200 $1,546,368
Brett R. Whitmire
Chief Financial Officer
$350,000 $903,200 $1,546,254
Emily Yang Worldwide
ce President Worldwide Sales and Marketing
$350,000 $903,200 $1,543,437

CEO Pay Ratio

143:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $4,331,731
Avg Employee Cost (SGA/emp): $30,242
Employees: 7,989

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
7,989
-7.0% YoY
Revenue / Employee
$185,514
Rev: $1,482,073,000
Profit / Employee
$8,279
NI: $66,141,000
SGA / Employee
$30,242
Avg labor cost proxy
R&D / Employee
$20,300
Innovation spend

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 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 16.4% 20.8% 22.8% 23.5% 23.9% 24.1% 22.8% 22.0% 19.1% 14.0% 10.2% 5.6% 3.5% 2.5% 1.4% 3.5% 3.5% 3.6% 4.6% 4.5% 4.50%
ROA 9.5% 11.0% 12.6% 13.4% 13.8% 14.8% 14.8% 14.3% 12.5% 9.8% 7.3% 4.1% 2.6% 1.9% 1.1% 2.6% 2.6% 2.7% 3.5% 3.4% 3.41%
ROIC 16.9% 17.2% 20.0% 21.1% 23.2% 25.3% 24.7% 23.3% 19.7% 13.7% 9.4% 4.8% 3.2% 2.6% 2.1% 2.3% 1.8% 1.8% 2.8% 4.1% 4.09%
ROCE 15.8% 18.7% 21.3% 22.2% 22.8% 22.0% 21.4% 20.9% 18.1% 14.1% 10.5% 5.9% 4.0% 3.2% 2.2% 4.0% 4.0% 4.2% 5.3% 3.2% 3.25%
Gross Margin 38.4% 39.7% 40.8% 41.2% 41.8% 41.6% 41.6% 41.8% 38.5% 34.9% 33.0% 33.6% 33.7% 32.7% 31.5% 31.5% 30.7% 31.1% 31.8% 33.1% 33.12%
Operating Margin 16.4% 17.9% 19.3% 21.2% 21.6% 19.4% 18.5% 19.2% 13.3% 6.4% 4.3% 1.2% 6.2% 3.5% 0.4% 2.6% 3.0% 3.4% 4.9% 7.5% 7.47%
Net Margin 14.5% 13.6% 15.1% 16.0% 16.6% 18.6% 15.2% 17.6% 12.0% 7.8% 4.6% 2.5% 3.9% 2.4% -1.3% 12.6% 3.6% 2.6% 3.7% 10.5% 10.47%
EBITDA Margin 25.0% 29.3% 25.2% 27.5% 27.9% 26.6% 26.6% 29.4% 22.6% 19.5% 17.9% 14.8% 15.1% 14.0% 10.1% 24.5% 14.3% 13.0% 13.8% 11.0% 11.01%
FCF Margin 12.4% 10.9% 9.6% 8.2% 8.3% 9.0% 10.0% 10.7% 8.6% 7.8% 1.8% -2.4% -0.4% 3.5% 10.3% 11.8% 13.1% 9.3% 8.3% 8.7% 8.72%
OCF Margin 19.2% 18.8% 18.3% 17.3% 18.5% 19.6% 21.2% 21.9% 18.8% 16.9% 10.0% 5.3% 5.9% 9.1% 15.5% 16.9% 18.1% 14.5% 14.3% 15.3% 15.30%
ROE 3Y Avg snapshot only 4.40%
ROE 5Y Avg snapshot only 10.87%
ROA 3Y Avg snapshot only 3.33%
ROIC 3Y Avg snapshot only 4.17%
ROIC Economic snapshot only 3.25%
Cash ROA snapshot only 9.68%
Cash ROIC snapshot only 15.80%
CROIC snapshot only 9.00%
NOPAT Margin snapshot only 3.96%
Pretax Margin snapshot only 6.83%
R&D / Revenue snapshot only 10.05%
SGA / Revenue snapshot only 11.48%
SBC / Revenue snapshot only 1.98%
Valuation
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio 21.43 22.05 15.22 10.32 9.80 10.60 12.99 12.90 12.42 16.39 19.19 34.69 48.73 64.99 78.35 38.61 38.50 34.50 36.82 59.04 47.112
P/S Ratio 2.47 2.79 2.13 1.53 1.51 1.75 2.16 2.19 1.99 2.24 2.18 2.47 2.30 2.18 1.49 1.77 1.73 1.54 2.02 3.11 2.495
P/B Ratio 3.58 4.08 3.07 2.19 2.14 2.32 2.68 2.57 2.16 2.14 1.87 1.88 1.64 1.59 1.11 1.31 1.31 1.22 1.67 2.60 2.083
P/FCF 19.85 25.56 22.14 18.55 18.20 19.42 21.54 20.47 23.09 28.61 121.70 -102.95 -644.26 61.65 14.42 15.04 13.22 16.64 24.46 35.67 35.668
P/OCF 12.85 14.90 11.64 8.87 8.14 8.94 10.20 10.00 10.57 13.26 21.76 46.45 39.16 23.96 9.66 10.48 9.53 10.59 14.12 20.33 20.329
EV/EBITDA 11.01 11.26 8.08 5.64 5.31 6.30 7.56 7.49 7.01 8.40 8.93 12.25 12.48 13.04 9.41 9.76 9.43 8.68 11.25 22.20 22.203
EV/Revenue 2.45 2.77 2.08 1.51 1.46 1.69 2.05 2.07 1.85 2.10 2.06 2.32 2.10 2.01 1.27 1.57 1.50 1.35 1.83 2.88 2.883
EV/EBIT 16.22 15.53 10.77 7.36 6.88 8.27 10.03 10.00 9.77 12.55 14.90 26.62 33.68 40.56 39.41 26.17 25.59 23.07 25.91 67.42 67.424
EV/FCF 19.68 25.38 21.69 18.28 17.65 18.70 20.50 19.31 21.49 26.87 115.20 -96.87 -587.66 56.82 12.32 13.37 11.47 14.59 22.10 33.08 33.075
Earnings Yield 4.7% 4.5% 6.6% 9.7% 10.2% 9.4% 7.7% 7.8% 8.0% 6.1% 5.2% 2.9% 2.1% 1.5% 1.3% 2.6% 2.6% 2.9% 2.7% 1.7% 1.69%
FCF Yield 5.0% 3.9% 4.5% 5.4% 5.5% 5.1% 4.6% 4.9% 4.3% 3.5% 0.8% -1.0% -0.2% 1.6% 6.9% 6.6% 7.6% 6.0% 4.1% 2.8% 2.80%
PEG Ratio snapshot only 1.266
Price/Tangible Book snapshot only 2.934
EV/OCF snapshot only 18.851
EV/Gross Profit snapshot only 9.086
Acquirers Multiple snapshot only 60.449
Shareholder Yield snapshot only 0.67%
Graham Number snapshot only $41.87
Leverage & Solvency
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 2.39 2.52 2.49 2.43 2.50 2.69 2.87 2.81 2.85 3.02 3.18 3.38 3.58 3.26 3.43 3.33 3.32 3.32 3.17 3.17 3.167
Quick Ratio 1.67 1.78 1.69 1.69 1.76 1.85 2.00 2.02 2.02 2.03 2.05 2.10 2.21 1.99 2.11 2.04 2.09 2.08 1.97 1.99 1.992
Debt/Equity 0.22 0.27 0.18 0.20 0.21 0.14 0.08 0.05 0.03 0.06 0.06 0.05 0.03 0.05 0.03 0.03 0.03 0.05 0.06 0.04 0.036
Net Debt/Equity -0.03 -0.03 -0.06 -0.03 -0.06 -0.09 -0.13 -0.15 -0.15 -0.13 -0.10 -0.11 -0.14 -0.13 -0.16 -0.15 -0.17 -0.15 -0.16 -0.19 -0.189
Debt/Assets 0.12 0.15 0.11 0.12 0.13 0.09 0.05 0.04 0.02 0.04 0.05 0.03 0.02 0.04 0.02 0.02 0.02 0.04 0.04 0.03 0.027
Debt/EBITDA 0.68 0.75 0.48 0.51 0.54 0.40 0.23 0.17 0.11 0.24 0.31 0.31 0.27 0.45 0.28 0.24 0.26 0.41 0.41 0.33 0.332
Net Debt/EBITDA -0.10 -0.08 -0.17 -0.08 -0.17 -0.24 -0.38 -0.45 -0.52 -0.55 -0.50 -0.77 -1.20 -1.11 -1.61 -1.22 -1.45 -1.22 -1.20 -1.74 -1.741
Interest Coverage 24.49 43.06 63.19 74.57 63.61 49.14 43.53 40.60 42.90 48.89 50.56 42.63 34.73 27.86 19.12 43.40 42.50 31.24 36.72 24.80 24.799
Equity Multiplier 1.77 1.77 1.67 1.69 1.69 1.51 1.43 1.41 1.39 1.36 1.35 1.33 1.32 1.33 1.31 1.32 1.31 1.30 1.32 1.32 1.323
Cash Ratio snapshot only 1.025
Debt Service Coverage snapshot only 75.307
Cash to Debt snapshot only 6.246
FCF to Debt snapshot only 2.023
Defensive Interval snapshot only 621.0 days
Efficiency & Turnover
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.82 0.86 0.90 0.90 0.90 0.89 0.89 0.84 0.78 0.71 0.64 0.57 0.55 0.55 0.57 0.57 0.59 0.61 0.64 0.65 0.647
Inventory Turnover 3.68 3.46 3.47 3.43 3.37 3.31 3.26 3.27 3.02 2.68 2.42 2.22 2.08 2.02 2.00 1.99 2.05 2.15 2.22 2.26 2.261
Receivables Turnover 5.49 5.32 5.40 5.23 5.47 5.50 5.43 4.91 4.64 4.48 3.94 3.47 3.35 3.76 3.87 3.97 4.31 4.69 5.13 5.24 5.241
Payables Turnover 6.66 5.83 5.97 5.78 5.99 6.15 6.54 6.13 6.06 6.30 6.37 5.66 5.51 5.99 6.32 6.16 6.59 7.20 7.01 6.73 6.726
DSO 66 69 68 70 67 66 67 74 79 81 93 105 109 97 94 92 85 78 71 70 69.6 days
DIO 99 105 105 106 108 110 112 112 121 136 151 164 176 180 183 184 178 169 165 161 161.5 days
DPO 55 63 61 63 61 59 56 60 60 58 57 65 66 61 58 59 55 51 52 54 54.3 days
Cash Conversion Cycle 111 111 112 113 114 117 123 126 140 160 186 205 219 216 219 216 207 197 184 177 176.8 days
Fixed Asset Turnover snapshot only 2.307
Operating Cycle snapshot only 231.1 days
Cash Velocity snapshot only 3.716
Capital Intensity snapshot only 1.580
Growth (YoY)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 42.0% 46.9% 37.6% 27.8% 18.5% 10.8% 6.0% 0.9% -7.5% -16.9% -24.6% -30.9% -29.5% -21.1% -10.4% 2.9% 10.4% 13.0% 16.0% 17.8% 17.80%
Net Income 67.0% 1.3% 1.2% 89.0% 57.9% 44.8% 25.9% 15.6% -3.5% -31.4% -48.4% -71.0% -79.2% -80.6% -85.0% -33.7% 5.1% 50.2% 2.3% 35.3% 35.26%
EPS 93.0% 1.6% 1.2% 87.1% 56.6% 44.3% 25.0% 14.6% -4.2% -31.6% -48.6% -71.1% -79.3% -80.7% -85.0% -33.9% 5.1% 50.7% 2.4% 35.3% 35.31%
FCF 93.5% 77.1% 46.5% -7.5% -21.2% -8.4% 10.4% 31.0% -3.6% -28.0% -86.5% -1.2% -1.0% -64.3% 4.2% 6.0% 41.4% 2.0% -7.2% -12.8% -12.79%
EBITDA 42.1% 85.4% 79.0% 62.7% 46.5% 20.6% 11.6% 4.2% -11.0% -22.5% -35.9% -52.5% -55.2% -51.4% -47.5% -12.6% 4.4% 14.0% 39.3% -5.1% -5.12%
Op. Income 47.4% 1.1% 1.1% 90.4% 73.1% 47.9% 24.8% 6.2% -18.0% -38.6% -55.9% -76.3% -81.8% -79.9% -78.1% -51.2% -42.3% -29.7% 39.4% 75.3% 75.31%
OCF Growth snapshot only 6.65%
Asset Growth snapshot only 4.52%
Equity Growth snapshot only 4.01%
Debt Growth snapshot only 30.51%
Shares Change snapshot only -0.03%
Growth (CAGR)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y 12.8% 14.1% 14.7% 15.4% 16.3% 17.0% 17.4% 17.8% 15.9% 10.6% 3.2% -3.8% -8.2% -10.1% -10.6% -10.5% -10.4% -9.5% -7.8% -5.7% -5.74%
Revenue 5Y 12.6% 13.9% 14.4% 14.5% 14.3% 13.7% 12.7% 11.5% 9.5% 6.5% 3.8% 1.4% 0.5% 1.0% 1.8% 3.0% 3.9% 3.8% 2.7% 1.6% 1.55%
EPS 3Y 70.1% 34.6% 35.9% 36.0% 36.3% 34.7% 38.3% 43.9% 42.5% 36.2% 12.3% -14.7% -32.2% -42.5% -54.1% -39.7% -40.7% -41.6% -36.2% -36.3% -36.30%
EPS 5Y 68.8% 73.3% 71.9% 64.0% 61.8% — 87.7% 67.8% 49.2% 19.2% 10.0% -3.6% -12.8% -20.2% -27.2% -10.6% -8.8% -6.0% -6.5% -11.1% -11.13%
Net Income 3Y 63.9% 30.0% 30.8% 30.7% 31.0% 29.3% 32.5% 37.9% 36.5% 32.3% 13.2% -14.1% -31.9% -42.3% -54.0% -39.5% -40.5% -41.6% -36.2% -36.2% -36.21%
Net Income 5Y 65.8% 70.4% 69.2% 61.2% 58.9% — 84.3% 64.7% 46.3% 16.9% 7.7% -5.6% -14.7% -22.1% -29.0% -12.8% -11.1% -7.6% -6.1% -10.7% -10.71%
EBITDA 3Y 24.9% 23.6% 24.2% 21.1% 22.7% 19.9% 22.1% 25.2% 22.8% 20.1% 8.6% -7.0% -16.4% -23.1% -27.8% -24.4% -25.3% -24.5% -22.3% -26.7% -26.70%
EBITDA 5Y 65.4% 47.7% 39.7% 32.7% 32.4% 32.4% 28.3% 29.8% 20.5% 12.1% 6.5% -2.5% -5.9% -8.3% -9.3% -4.0% -2.8% -0.8% -1.3% -7.8% -7.76%
Gross Profit 3Y 13.0% 15.5% 17.5% 18.7% 19.9% 21.1% 22.5% 23.8% 21.6% 15.1% 5.9% -3.7% -10.1% -13.4% -15.4% -16.6% -17.8% -17.6% -16.1% -13.9% -13.94%
Gross Profit 5Y 17.1% 18.5% 19.7% 20.0% 19.9% 18.3% 16.7% 15.3% 12.5% 8.6% 4.6% 0.5% -1.5% -1.3% -0.4% 0.9% 1.6% 1.4% 0.5% -0.5% -0.51%
Op. Income 3Y 19.7% 21.3% 23.8% 26.2% 29.5% 26.7% 29.6% 32.2% 27.9% 23.1% 4.3% -21.7% -36.4% -43.2% -50.6% -50.3% -55.9% -55.7% -48.7% -41.3% -41.27%
Op. Income 5Y 46.7% 48.6% 47.6% 44.0% 44.9% 38.4% 32.6% 28.0% 19.5% 10.2% 0.9% -12.7% -20.2% -24.1% -26.8% -23.2% -26.2% -23.4% -19.1% -16.3% -16.35%
FCF 3Y 28.9% 26.3% 12.4% 9.2% 3.5% 11.3% 18.5% 17.9% 13.7% 5.3% -39.8% — — -38.3% -8.3% 0.8% 4.4% -8.8% -13.5% -12.0% -11.98%
FCF 5Y 86.3% 24.4% 17.4% 16.3% 21.2% 20.9% 24.8% 20.1% 10.2% 5.8% -26.7% — — -18.8% 3.0% 5.1% 11.7% 4.2% 0.9% -3.7% -3.74%
OCF 3Y 17.4% 22.2% 19.4% 17.1% 15.3% 19.5% 25.3% 27.6% 24.6% 14.5% -9.4% -35.1% -38.2% -29.3% -15.4% -11.1% -11.0% -18.1% -19.0% -16.4% -16.38%
OCF 5Y 27.7% 22.1% 18.8% 17.6% 18.6% 16.7% 17.3% 15.9% 11.7% 8.6% -5.7% -19.2% -20.5% -12.3% -0.6% 2.6% 7.7% 2.9% 2.0% -1.0% -0.97%
Assets 3Y 11.6% 12.9% 10.3% 12.3% 13.6% 11.8% 12.2% 6.5% 4.8% 6.2% 5.8% 5.8% 5.4% 2.8% 2.9% 2.6% 1.5% 2.3% 3.0% 3.3% 3.34%
Assets 5Y 5.6% 7.5% 7.0% 7.7% 8.9% 9.0% 9.2% 10.3% 9.8% 9.2% 7.9% 7.9% 8.2% 7.8% 7.8% 5.0% 4.0% 4.3% 4.6% 5.3% 5.33%
Equity 3Y 8.4% 9.9% 10.2% 10.5% 10.7% 11.0% 12.4% 13.3% 12.1% 21.8% 20.4% 17.9% 16.2% 13.2% 11.6% 11.5% 10.6% 7.5% 5.8% 5.5% 5.50%
Book Value 3Y 12.5% 13.8% 14.6% 14.9% 15.2% 15.7% 17.2% 18.2% 17.1% 25.3% 19.5% 17.1% 15.5% 12.8% 11.1% 11.0% 10.3% 7.3% 5.8% 5.3% 5.35%
Dividend 3Y — — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability 0.76 0.74 0.81 0.83 0.82 0.82 0.86 0.86 0.77 0.57 0.35 0.15 0.05 0.02 0.01 0.00 0.00 0.00 0.00 0.02 0.021
Earnings Stability 0.89 0.77 0.82 0.87 0.89 0.84 0.88 0.91 0.90 0.59 0.36 0.10 0.02 0.00 0.03 0.05 0.10 0.15 0.23 0.34 0.340
Margin Stability 0.91 0.92 0.92 0.92 0.91 0.92 0.92 0.92 0.92 0.93 0.93 0.92 0.92 0.92 0.92 0.90 0.88 0.88 0.89 0.89 0.888
Rev. Growth Consistency 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.000
Earn. Growth Consistency 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 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 0 0 1 1 0 0 1 1 1 0
Earnings Persistence 0.50 0.50 0.50 0.50 0.50 0.82 0.90 0.94 0.99 0.87 0.81 0.50 0.50 0.50 0.50 0.87 0.98 0.50 0.50 0.86 0.859
Earnings Smoothness 0.50 0.20 0.24 0.38 0.55 0.63 0.77 0.86 0.96 0.63 0.36 0.00 0.00 0.00 0.00 0.59 0.95 0.60 0.00 0.70 0.700
ROE Trend 0.05 0.06 0.08 0.09 0.09 0.08 0.05 0.02 -0.02 -0.07 -0.11 -0.15 -0.16 -0.15 -0.14 -0.09 -0.07 -0.04 -0.01 0.00 0.000
Gross Margin Trend -0.00 0.01 0.03 0.05 0.05 0.05 0.05 0.04 0.03 0.00 -0.03 -0.06 -0.07 -0.07 -0.07 -0.06 -0.06 -0.05 -0.04 -0.02 -0.021
FCF Margin Trend 0.02 0.01 0.00 -0.03 -0.03 -0.01 0.01 0.01 -0.02 -0.02 -0.08 -0.12 -0.09 -0.05 0.04 0.08 0.09 0.04 0.02 0.04 0.040
Sustainable Growth Rate 16.2% 20.8% 22.8% 23.5% 23.9% 24.1% 22.8% 22.0% 19.1% 14.0% 10.2% 5.6% 3.5% 2.5% 1.4% 3.5% 3.5% 3.6% 4.6% 4.5% 4.50%
Internal Growth Rate 10.3% 12.3% 14.4% 15.5% 16.1% 17.3% 17.4% 16.7% 14.3% 10.8% 7.9% 4.3% 2.6% 1.9% 1.1% 2.7% 2.7% 2.8% 3.7% 3.5% 3.53%
Cash Flow Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 1.67 1.48 1.31 1.16 1.20 1.18 1.27 1.29 1.18 1.24 0.88 0.75 1.24 2.71 8.11 3.68 4.04 3.26 2.61 2.90 2.904
FCF/OCF 0.65 0.58 0.53 0.48 0.45 0.46 0.47 0.49 0.46 0.46 0.18 -0.45 -0.06 0.39 0.67 0.70 0.72 0.64 0.58 0.57 0.570
FCF/Net Income snapshot only 1.655
OCF/EBITDA snapshot only 1.178
CapEx/Revenue 6.8% 7.8% 8.7% 9.0% 10.2% 10.6% 11.1% 11.2% 10.2% 9.1% 8.2% 7.7% 6.2% 5.6% 5.1% 5.1% 5.1% 5.3% 6.1% 6.6% 6.58%
CapEx/Depreciation snapshot only 0.755
Accruals Ratio -0.06 -0.05 -0.04 -0.02 -0.03 -0.03 -0.04 -0.04 -0.02 -0.02 0.01 0.01 -0.01 -0.03 -0.08 -0.07 -0.08 -0.06 -0.06 -0.06 -0.065
Sloan Accruals snapshot only -0.033
Cash Flow Adequacy snapshot only 2.325
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.05 $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 1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
FCF Payout Ratio 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.4% — — 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Total Payout Ratio 1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 2.0% 2.7% 6.7% 11.3% 9.7% 13.1% 1.5% 15.8% 15.7% 51.1% 41.3% 39.5% 39.50%
Div. Increase Streak 0 — — — — — — — — 0 0 0 0 — — — — — — — —
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield 7.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.2% 0.3% 0.3% 0.2% 0.2% 0.0% 0.4% 0.4% 1.5% 1.1% 0.7% 0.67%
Net Buyback Yield 7.0% -0.1% -0.1% -0.1% -0.0% -0.0% -0.0% 0.0% 0.2% 0.2% 0.3% 0.3% 0.2% 0.2% 0.0% 0.4% 0.4% 1.5% 1.1% 0.7% 0.67%
Total Shareholder Return 7.0% -0.1% -0.1% -0.1% -0.0% -0.0% -0.0% 0.0% 0.2% 0.2% 0.4% 0.3% 0.2% 0.2% 0.0% 0.4% 0.4% 1.5% 1.1% 0.7% 0.67%
DuPont Factors
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 0.80 0.73 0.74 0.74 0.74 0.84 0.84 0.84 0.85 0.82 0.82 0.80 0.78 0.70 0.62 0.78 0.78 0.79 0.80 0.77 0.772
Interest Burden (EBT/EBIT) 0.96 0.98 0.98 0.98 0.97 0.97 0.97 0.98 0.99 1.00 1.00 1.02 0.97 0.96 0.95 0.98 0.98 0.97 0.97 1.60 1.596
EBIT Margin 0.15 0.18 0.19 0.20 0.21 0.20 0.20 0.21 0.19 0.17 0.14 0.09 0.06 0.05 0.03 0.06 0.06 0.06 0.07 0.04 0.043
Asset Turnover 0.82 0.86 0.90 0.90 0.90 0.89 0.89 0.84 0.78 0.71 0.64 0.57 0.55 0.55 0.57 0.57 0.59 0.61 0.64 0.65 0.647
Equity Multiplier 1.73 1.90 1.81 1.76 1.73 1.63 1.54 1.53 1.52 1.43 1.39 1.37 1.35 1.34 1.33 1.32 1.31 1.32 1.32 1.32 1.320
Per Share
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $4.23 $4.98 $5.72 $6.26 $6.62 $7.18 $7.14 $7.17 $6.35 $4.91 $3.67 $2.07 $1.32 $0.95 $0.55 $1.37 $1.38 $1.43 $1.85 $1.85 $1.85
Book Value/Share $25.33 $26.93 $28.30 $29.52 $30.34 $32.83 $34.56 $35.95 $36.48 $37.64 $37.78 $38.30 $39.01 $38.69 $38.84 $40.40 $40.68 $40.61 $40.95 $42.03 $44.04
Tangible Book/Share $19.89 $21.61 $23.10 $24.46 $25.50 $27.97 $29.77 $31.24 $31.92 $33.09 $33.31 $33.92 $34.65 $33.33 $33.59 $35.20 $35.66 $35.66 $36.10 $37.30 $37.30
Revenue/Share $36.71 $39.29 $40.88 $42.20 $43.13 $43.39 $43.02 $42.21 $39.62 $35.93 $32.33 $29.12 $27.87 $28.26 $28.93 $29.87 $30.79 $32.04 $33.71 $35.20 $35.60
FCF/Share $4.56 $4.30 $3.93 $3.48 $3.57 $3.92 $4.31 $4.52 $3.42 $2.81 $0.58 $-0.70 $-0.10 $1.00 $2.99 $3.52 $4.02 $2.97 $2.79 $3.07 $3.10
OCF/Share $7.05 $7.37 $7.47 $7.28 $7.98 $8.51 $9.10 $9.25 $7.46 $6.07 $3.24 $1.55 $1.64 $2.57 $4.47 $5.05 $5.58 $4.66 $4.84 $5.38 $5.44
Cash/Share $6.31 $8.06 $6.82 $6.73 $8.39 $7.46 $7.19 $7.15 $6.58 $7.04 $6.06 $5.98 $6.88 $6.81 $7.42 $7.05 $8.32 $8.15 $8.87 $9.47 $9.58
EBITDA/Share $8.15 $9.69 $10.54 $11.29 $11.85 $11.64 $11.68 $11.66 $10.47 $9.00 $7.47 $5.52 $4.68 $4.36 $3.92 $4.82 $4.89 $4.98 $5.48 $4.57 $4.57
Debt/Share $5.52 $7.28 $5.05 $5.78 $6.43 $4.63 $2.72 $1.93 $1.15 $2.13 $2.29 $1.73 $1.25 $1.98 $1.11 $1.16 $1.25 $2.07 $2.27 $1.52 $1.52
Net Debt/Share $-0.78 $-0.77 $-1.76 $-0.95 $-1.96 $-2.82 $-4.47 $-5.22 $-5.43 $-4.91 $-3.76 $-4.25 $-5.63 $-4.84 $-6.31 $-5.88 $-7.07 $-6.08 $-6.60 $-7.96 $-7.96
Academic Models
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — 7.591
Altman Z-Prime snapshot only 14.389
Piotroski F-Score 8 9 8 8 7 8 8 7 5 5 4 4 4 5 5 5 7 7 7 7 7
Beneish M-Score -2.38 -2.62 -2.68 -2.52 -2.61 -2.63 -2.68 -2.67 -2.35 -2.29 -2.09 -2.28 -2.57 -2.67 -2.91 -2.73 -2.80 -2.70 -2.67 -2.64 -2.635
Ohlson O-Score snapshot only -10.295
ROIC (Greenblatt) snapshot only 4.26%
Net-Net WC snapshot only $17.20
EVA snapshot only $-93520392.93
Credit
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only AA+
Credit Score 92.52 92.83 92.39 93.24 93.00 93.85 93.90 93.84 93.41 93.74 98.58 88.60 88.19 92.99 91.90 93.39 93.20 93.57 93.30 93.15 93.150
Credit Grade snapshot only 2
Credit Trend snapshot only -0.238
Implied Spread (bps) snapshot only 65.000
Industry Credit Rank snapshot only 79
Sector Credit Rank snapshot only 88

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