Also trades as: 0I35.L (LSE) · $vol 0M

$108.54

+1.14 (+1.06%)

Weekly Expected Move ±2.4%

$100 $103 $105 $108 $111

NYSE · Utilities · Regulated Electric · Alpha Radar Neutral · Power 51 · $40.0B mcap · 368M float · 0.608% daily turnover · Short 55% of daily vol

Edge Score

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

WEAK EDGE

53.1 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: 4.5% · 5Y Avg: 4.3%

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. ED shows a Weak competitive edge (53.1/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. ROIC of 4.5% 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

$99

Low

$107

Avg Target

$116

High

Based on 3 analysts since May 7, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 4Hold: 16Sell: 7Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$105.78

Analysts9

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-21	Morgan Stanley	—	$105	$99	-6	-7.9%	$107.52
2026-05-14	Goldman Sachs	—	Initiated	$105	—	-1.1%	$106.16
2026-05-11	Evercore ISI	Nicholas Amicucci	Initiated	$116	—	+8.9%	$106.53
2026-04-21	Morgan Stanley	David Arcaro	$102	$105	+3	-3.5%	$108.84
2026-04-21	KeyBanc	—	$86	$97	+11	-11.6%	$109.67
2026-04-21	Wells Fargo	Shahriar Pourreza	$95	$98	+3	-10.6%	$109.67
2026-02-25	Tigress Financial	—	Initiated	$104	—	-6.3%	$111.01
2026-02-24	Barclays	—	$166	$110	-56	-1.9%	$112.14
2026-02-23	Mizuho Securities	Anthony Crowdell	$95	$118	+23	+7.4%	$109.82
2026-02-20	Morgan Stanley	—	$96	$102	+6	-7.7%	$110.45
2026-02-20	Scotiabank	—	$106	$117	+11	+6.7%	$109.66
2026-01-23	RBC Capital	Stephen D'Ambrisi	Initiated	$118	—	+13.6%	$103.91
2026-01-23	UBS	William Appicelli	$105	$112	+7	+8.5%	$103.18
2026-01-22	Barclays	—	$105	$166	+61	+59.9%	$103.84
2026-01-21	Morgan Stanley	—	$92	$96	+4	-7.9%	$104.28
2026-01-20	Wells Fargo	—	$99	$95	-4	-8.5%	$103.81
2026-01-07	UBS	—	$104	$105	+1	+4.9%	$100.11
2025-12-17	UBS	—	$96	$104	+8	+5.2%	$98.90
2025-12-16	Morgan Stanley	—	$98	$92	-6	-7.2%	$99.16
2025-12-12	KeyBanc	—	$90	$86	-4	-10.1%	$95.61
2025-11-20	Morgan Stanley	David Arcaro	$100	$98	-2	-2.7%	$100.68
2025-10-27	Wells Fargo	Shahriar Pourreza	$76	$99	+23	-1.2%	$100.22
2025-10-22	Morgan Stanley	David Arcaro	$93	$100	+7	-2.4%	$102.48
2025-10-21	Barclays	—	$107	$105	-2	+3.2%	$101.72
2025-10-15	KeyBanc	Sophie Karp	$88	$90	+2	-11.7%	$101.89
2025-10-06	New Street	—	Initiated	$106	—	+6.7%	$99.33
2025-09-25	Morgan Stanley	—	$94	$93	-1	-5.4%	$98.35
2025-08-13	Barclays	Nicholas Campanella	$92	$107	+15	+3.9%	$102.95
2025-08-11	Scotiabank	Andrew Weisel	Initiated	$106	—	+2.2%	$103.73
2025-07-16	KeyBanc	Sophie Karp	$71	$88	+17	-12.4%	$100.42
2025-04-23	Morgan Stanley	David Arcaro	$87	$94	+7	-16.5%	$112.54
2024-11-08	Guggenheim	Shahriar Pourreza	Initiated	$99	—	+0.6%	$98.43
2024-10-15	Citigroup	Ryan Levine	$84	$116	+32	+12.6%	$103.04
2024-09-25	Morgan Stanley	David Arcaro	$82	$87	+5	-15.5%	$102.94
2024-08-23	Morgan Stanley	David Arcaro	$58	$82	+24	-18.7%	$100.84
2024-08-05	Bank of America Securities	Julien Dumoulin-Smith	$72	$109	+37	+8.2%	$100.70
2024-07-21	Barclays	Nicholas Campanella	$97	$92	-5	-2.2%	$94.04
2024-07-19	UBS	William Appicelli	$75	$96	+21	+2.0%	$94.11
2024-05-28	Mizuho Securities	Anthony Crowdell	$89	$95	+6	+0.6%	$94.43
2024-05-06	Barclays	Nicholas Campanella	$71	$97	+26	+0.9%	$96.13
2023-09-05	Mizuho Securities	Anthony Crowdell	$91	$89	-2	+3.0%	$86.40
2023-02-02	J.P. Morgan	—	Initiated	$87	—	-8.9%	$95.54
2023-01-10	Wells Fargo	—	$87	$76	-11	-22.0%	$97.38
2023-01-03	UBS	—	Initiated	$75	—	-21.1%	$95.02
2022-12-15	Morgan Stanley	—	$78	$58	-20	-40.2%	$96.98
2022-12-15	Morgan Stanley	—	$54	$78	+24	-19.8%	$97.31
2022-11-11	Morgan Stanley	—	$73	$54	-19	-39.0%	$88.58
2022-11-11	Morgan Stanley	—	$69	$73	+4	-18.6%	$89.70
2022-10-03	Mizuho Securities	—	$99	$91	-8	+6.1%	$85.76
2022-08-23	Morgan Stanley	—	$84	$69	-15	-30.6%	$99.48

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. ED receives an overall rating of B+. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: P/E (2/5).

Rating Change History

Date	From	To
2026-05-18	A-	B+
2026-05-08	B+	A-
2026-02-24	B-	B+
2026-02-23	B	B-
2026-02-09	B-	B
2026-01-03	D+	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.

★ ★ ★ ★ ★ 50 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. ED scores highest in Momentum (84/100) and lowest in Safety (30/100). An overall grade of A places ED 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

1.22

Distress Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓ ✓

Beneish M-Score

-2.66

Unlikely Manipulator

Ohlson O-Score

-7.62

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

BB+

Score: 45.0/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.92x

Accruals: -2.7%

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. ED scores 1.22, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. ED 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. ED's score of -2.66 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. ED'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. ED receives an estimated rating of BB+ (score: 45.0/100), 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). ED'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

18.28x

PEG

1.87x

P/S

2.32x

P/B

1.54x

P/FCF

14.65x

P/OCF

9.97x

EV/EBITDA

9.80x

EV/Revenue

3.97x

EV/EBIT

13.92x

EV/FCF

24.29x

Earnings Yield

5.23%

FCF Yield

6.83%

Shareholder Yield

2.89%

Graham Number

$93.98

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 18.3x earnings, ED trades at a reasonable valuation. An earnings yield of 5.2% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $93.98 per share, 15% 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

0.568

EBT / EBIT

EBIT Margin

0.285

EBIT / Rev

Asset Turnover

0.237

Rev / Assets

Equity Multiplier

3.145

Assets / Equity

ROE

9.3%

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. ED's ROE of 9.3% is driven by financial leverage (equity multiplier: 3.15x). 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

9.86%

Fair P/E

28.23x

Intrinsic Value

$166.94

Price/Value

0.68x

Margin of Safety

32.20%

Premium

-32.20%

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 ED's realized 9.9% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $166.94, ED appears undervalued with a 32% margin of safety. The adjusted fair P/E of 28.2x compares to the current market P/E of 18.3x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$108.52

Median 1Y

$113.21

5th Pctile

$78.87

95th Pctile

$162.54

Ann. Volatility

22.7%

Analyst Target

$105.78

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
Timothy P. Cawley President and Chief Executive Officer of the Company and Chief Executive Officer, Con Edison of New York	$1,445,833	$9,773,900	$14,131,247
Matthew Ketschke President, Con Edison of New York	$850,400	$2,763,968	$4,649,030
Kirkland Andrews Financial ce President and Chief Financial Officer of the Company and Con Edison of New York	$836,033	$1,900,228	$3,883,570
Kamran Ziaee Information President and Chief Information Officer, Con Edison of New York	$534,625	$1,172,868	$3,794,202
Deneen L. Donnley Senior Vice President and General Counsel of the Company and Con Edison of New York	$717,975	$1,554,732	$3,308,968

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

15,407

+2.0% YoY

Revenue / Employee

$1,098,072

Rev: $16,918,000,000

Profit / Employee

$131,304

NI: $2,023,000,000

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	6.1%	6.3%	6.9%	7.9%	8.3%	8.7%	8.2%	12.2%	12.1%	11.7%	12.0%	8.6%	8.5%	8.8%	8.4%	8.8%	9.0%	9.4%	8.8%	9.3%	9.34%
ROA	1.9%	1.9%	2.1%	2.4%	2.6%	2.7%	2.5%	3.8%	3.7%	3.6%	3.7%	2.7%	2.6%	2.7%	2.7%	2.8%	2.8%	3.0%	2.8%	3.0%	2.97%
ROIC	5.7%	5.6%	5.4%	5.2%	5.1%	5.2%	4.6%	4.9%	4.7%	4.4%	4.3%	4.5%	4.6%	4.9%	4.8%	4.8%	4.8%	4.9%	4.4%	4.5%	4.49%
ROCE	3.8%	3.8%	4.0%	4.4%	4.7%	5.1%	5.4%	7.1%	7.0%	6.9%	6.7%	5.5%	5.5%	5.6%	5.2%	5.4%	5.6%	7.3%	6.9%	7.2%	7.22%
Gross Margin	63.7%	66.9%	56.4%	60.7%	58.2%	64.0%	60.0%	57.7%	62.4%	63.5%	50.5%	64.0%	64.3%	66.1%	61.4%	63.0%	50.8%	79.1%	51.5%	73.1%	73.09%
Operating Margin	14.0%	23.0%	20.4%	20.1%	11.5%	21.4%	13.1%	19.8%	9.2%	18.7%	13.1%	24.3%	9.9%	21.1%	13.9%	23.4%	9.9%	21.4%	12.1%	23.1%	23.10%
Net Margin	5.6%	15.0%	6.6%	14.8%	7.5%	14.7%	4.7%	32.7%	7.7%	13.6%	9.7%	16.8%	6.3%	14.4%	8.4%	16.5%	6.8%	15.2%	7.4%	18.1%	18.14%
EBITDA Margin	28.4%	37.7%	27.5%	36.4%	31.0%	37.2%	26.7%	55.7%	33.5%	37.2%	34.7%	40.5%	30.8%	38.5%	32.1%	39.8%	32.6%	59.1%	32.2%	36.2%	36.17%
FCF Margin	-13.3%	-12.1%	-8.9%	-6.3%	-4.0%	-2.5%	-1.5%	-5.9%	-8.6%	-12.2%	-16.0%	-13.1%	-11.8%	-10.0%	-7.6%	-5.1%	-1.7%	20.4%	20.7%	16.4%	16.35%
OCF Margin	18.6%	19.3%	20.0%	20.8%	22.7%	24.1%	25.1%	22.2%	20.3%	16.4%	14.7%	18.1%	19.6%	21.8%	23.7%	24.6%	28.0%	27.9%	28.4%	24.0%	24.03%
ROE 3Y Avg	snapshot only																				8.68%
ROE 5Y Avg	snapshot only																				9.15%
ROA 3Y Avg	snapshot only																				2.76%
ROIC 3Y Avg	snapshot only																				3.55%
ROIC Economic	snapshot only																				4.38%
Cash ROA	snapshot only																				5.55%
Cash ROIC	snapshot only																				8.06%
CROIC	snapshot only																				5.49%
NOPAT Margin	snapshot only																				13.38%
Pretax Margin	snapshot only																				16.21%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				11.06%
SBC / Revenue	snapshot only																				0.00%

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	18.92	19.02	19.57	19.32	18.50	16.09	18.43	12.37	11.69	11.54	11.70	16.43	16.55	18.80	16.48	20.04	18.45	17.73	17.79	19.14	18.283
P/S Ratio	1.64	1.68	1.93	2.10	2.07	1.81	1.95	1.93	1.86	1.80	2.01	2.04	1.99	2.31	1.97	2.40	2.21	2.17	2.13	2.40	2.324
P/B Ratio	1.12	1.18	1.31	1.47	1.50	1.36	1.48	1.49	1.39	1.33	1.39	1.40	1.39	1.64	1.37	1.73	1.63	1.64	1.49	1.70	1.539
P/FCF	-12.30	-13.91	-21.60	-33.23	-51.56	-71.37	-131.30	-32.71	-21.69	-14.79	-12.60	-15.59	-16.86	-22.96	-25.93	-46.72	-128.42	10.64	10.29	14.65	14.651
P/OCF	8.79	8.71	9.64	10.13	9.09	7.49	7.77	8.67	9.16	10.97	13.67	11.25	10.16	10.57	8.30	9.77	7.90	7.79	7.49	9.97	9.969
EV/EBITDA	10.98	11.17	11.62	11.68	11.25	10.26	10.40	8.81	8.58	8.51	8.79	9.99	9.95	10.64	10.31	11.38	10.65	9.02	8.96	9.80	9.802
EV/Revenue	3.48	3.48	3.72	3.84	3.75	3.42	3.43	3.38	3.35	3.33	3.64	3.68	3.60	3.89	3.70	4.08	3.85	3.77	3.73	3.97	3.971
EV/EBIT	21.17	21.78	21.75	21.12	19.90	17.69	17.28	13.17	12.77	12.74	13.22	16.30	16.30	17.36	16.99	18.51	17.31	13.44	13.37	13.92	13.924
EV/FCF	-26.11	-28.85	-41.57	-60.65	-93.51	-135.16	-230.59	-57.26	-39.13	-27.26	-22.79	-28.10	-30.48	-38.74	-48.83	-79.39	-223.74	18.45	18.05	24.29	24.287
Earnings Yield	5.3%	5.3%	5.1%	5.2%	5.4%	6.2%	5.4%	8.1%	8.6%	8.7%	8.5%	6.1%	6.0%	5.3%	6.1%	5.0%	5.4%	5.6%	5.6%	5.2%	5.23%
FCF Yield	-8.1%	-7.2%	-4.6%	-3.0%	-1.9%	-1.4%	-0.8%	-3.1%	-4.6%	-6.8%	-7.9%	-6.4%	-5.9%	-4.4%	-3.9%	-2.1%	-0.8%	9.4%	9.7%	6.8%	6.83%
PEG Ratio	snapshot only																				1.873
Price/Tangible Book	snapshot only																				1.734
EV/OCF	snapshot only																				16.526
EV/Gross Profit	snapshot only																				6.109
Acquirers Multiple	snapshot only																				22.919
Shareholder Yield	snapshot only																				2.89%
Graham Number	snapshot only																				$93.98

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	0.72	0.72	1.02	1.02	1.02	1.02	1.14	1.14	1.14	1.14	1.01	1.01	1.01	1.01	1.04	1.04	1.04	1.04	1.02	1.02	1.021
Quick Ratio	0.67	0.67	0.94	0.94	0.94	0.94	1.10	1.10	1.10	1.10	0.94	0.94	0.94	0.94	0.96	0.96	0.96	0.96	0.94	0.94	0.940
Debt/Equity	1.33	1.33	1.27	1.27	1.27	1.27	1.18	1.18	1.18	1.18	1.18	1.18	1.18	1.18	1.27	1.27	1.27	1.27	1.19	1.19	1.189
Net Debt/Equity	1.26	1.26	1.22	1.22	1.22	1.22	1.12	1.12	1.12	1.12	1.13	1.13	1.13	1.13	1.21	1.21	1.21	1.21	1.12	1.12	1.121
Debt/Assets	0.40	0.40	0.40	0.40	0.40	0.40	0.35	0.35	0.35	0.35	0.38	0.38	0.38	0.38	0.39	0.39	0.39	0.39	0.39	0.39	0.385
Debt/EBITDA	6.12	6.10	5.81	5.49	5.25	5.04	4.73	3.99	4.04	4.11	4.13	4.67	4.67	4.55	5.08	4.92	4.77	4.01	4.08	4.12	4.122
Net Debt/EBITDA	5.81	5.79	5.58	5.28	5.04	4.84	4.48	3.78	3.82	3.90	3.93	4.45	4.44	4.33	4.84	4.68	4.54	3.82	3.85	3.89	3.889
Interest Coverage	2.26	2.24	2.45	2.64	2.89	3.05	3.14	4.04	4.01	3.88	3.94	3.13	2.97	2.94	2.80	2.87	2.94	2.20	2.22	2.32	2.316
Equity Multiplier	3.34	3.34	3.15	3.15	3.15	3.15	3.34	3.34	3.34	3.34	3.14	3.14	3.14	3.14	3.21	3.21	3.21	3.21	3.08	3.08	3.084
Cash Ratio	snapshot only																				0.246
Debt Service Coverage	snapshot only																				3.290
Cash to Debt	snapshot only																				0.057
FCF to Debt	snapshot only																				0.098
Defensive Interval	snapshot only																				244.1 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	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.24	0.23	0.23	0.22	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.23	0.24	0.237
Inventory Turnover	12.88	13.23	12.80	13.51	14.40	15.18	13.20	13.75	13.05	12.87	12.66	12.01	12.10	12.04	11.53	12.01	13.31	12.38	12.66	11.87	11.868
Receivables Turnover	5.95	6.07	5.22	5.37	5.54	5.76	5.35	5.46	5.30	5.19	4.57	4.54	4.63	4.70	5.28	5.46	5.59	5.74	5.59	5.68	5.684
Payables Turnover	3.46	3.55	3.42	3.61	3.84	4.05	3.55	3.70	3.51	3.46	3.26	3.09	3.12	3.10	3.19	3.32	3.68	3.42	3.55	3.32	3.325
DSO	61	60	70	68	66	63	68	67	69	70	80	80	79	78	69	67	65	64	65	64	64.2 days
DIO	28	28	29	27	25	24	28	27	28	28	29	30	30	30	32	30	27	29	29	31	30.8 days
DPO	106	103	107	101	95	90	103	99	104	105	112	118	117	118	115	110	99	107	103	110	109.8 days
Cash Conversion Cycle	-16	-15	-8	-6	-4	-3	-7	-5	-7	-7	-3	-7	-8	-10	-14	-13	-6	-14	-9	-15	-14.8 days
Fixed Asset Turnover	snapshot only																				0.308
Operating Cycle	snapshot only																				95.0 days
Cash Velocity	snapshot only																				10.568
Capital Intensity	snapshot only																				4.334

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	5.5%	7.8%	11.5%	10.8%	12.1%	14.3%	14.8%	13.7%	6.9%	0.8%	-6.6%	-9.0%	-4.4%	-1.1%	4.2%	8.5%	9.0%	10.3%	10.9%	9.1%	9.10%
Net Income	-16.0%	-13.9%	22.3%	33.5%	44.6%	45.4%	23.3%	62.9%	52.1%	40.2%	51.7%	-27.5%	-27.6%	-22.4%	-27.7%	4.7%	8.6%	10.4%	11.1%	14.0%	13.96%
EPS	-18.7%	-18.4%	16.3%	29.0%	40.8%	44.7%	22.8%	63.3%	55.6%	44.0%	55.8%	-26.0%	-27.6%	-22.6%	-27.9%	3.4%	4.2%	6.0%	6.7%	9.9%	9.86%
FCF	-1.2%	-40.6%	28.7%	54.3%	66.3%	76.0%	80.9%	-6.0%	-1.3%	-3.9%	-9.0%	-1.0%	-31.8%	18.6%	50.5%	57.4%	84.1%	3.2%	4.0%	4.5%	4.47%
EBITDA	-6.3%	-7.3%	6.3%	10.4%	17.9%	22.3%	18.4%	32.6%	25.2%	18.0%	17.4%	-12.5%	-11.4%	-7.4%	-9.6%	5.7%	8.9%	26.2%	28.5%	23.3%	23.28%
Op. Income	-2.8%	-4.2%	5.6%	2.1%	3.5%	7.7%	-6.1%	-2.9%	-6.5%	-14.8%	-11.9%	-7.0%	-0.7%	12.2%	18.2%	13.2%	12.4%	10.5%	7.2%	5.9%	5.93%
OCF Growth	snapshot only																				6.68%
Asset Growth	snapshot only																				5.73%
Equity Growth	snapshot only																				10.14%
Debt Growth	snapshot only																				3.34%
Shares Change	snapshot only																				3.73%
Dividend Growth	snapshot only																				7.58%

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	1.9%	2.2%	3.4%	4.0%	5.0%	6.3%	7.7%	9.2%	8.1%	7.5%	6.2%	4.7%	4.6%	4.5%	3.8%	3.9%	3.7%	3.2%	2.6%	2.5%	2.52%
Revenue 5Y	0.3%	1.9%	1.8%	2.3%	4.2%	4.2%	5.4%	5.6%	4.8%	4.2%	3.5%	3.1%	3.4%	3.7%	4.0%	5.1%	5.7%	6.3%	6.7%	6.3%	6.30%
EPS 3Y	-13.8%	-12.9%	-4.7%	0.3%	3.8%	4.7%	5.0%	22.0%	21.2%	19.3%	30.6%	16.0%	16.6%	17.3%	11.3%	7.7%	5.5%	5.7%	6.2%	-5.6%	-5.61%
EPS 5Y	-3.2%	-3.7%	-1.4%	-0.1%	2.0%	3.7%	-1.0%	7.0%	7.0%	6.6%	10.6%	4.1%	4.7%	5.1%	5.4%	6.8%	6.1%	6.9%	11.3%	12.1%	12.12%
Net Income 3Y	-10.8%	-9.2%	-0.9%	3.5%	6.5%	7.1%	7.3%	24.4%	22.7%	20.6%	31.8%	16.4%	16.7%	16.5%	10.6%	7.3%	6.1%	6.3%	6.8%	-4.7%	-4.72%
Net Income 5Y	-0.5%	-0.8%	1.6%	2.9%	5.0%	6.7%	1.7%	9.7%	9.3%	8.8%	12.8%	5.6%	5.8%	6.0%	6.3%	7.9%	7.7%	8.5%	12.9%	13.5%	13.48%
EBITDA 3Y	0.7%	1.4%	2.6%	3.5%	4.4%	5.0%	5.8%	12.5%	11.4%	10.2%	13.9%	8.6%	9.4%	10.1%	7.9%	7.0%	6.5%	11.3%	10.9%	4.4%	4.45%
EBITDA 5Y	0.3%	2.1%	1.0%	1.3%	4.7%	3.3%	4.9%	8.7%	8.5%	8.5%	8.4%	5.1%	4.8%	4.8%	4.7%	5.6%	5.9%	9.4%	11.4%	10.8%	10.77%
Gross Profit 3Y	1.4%	2.3%	2.5%	2.9%	3.0%	3.6%	6.4%	6.7%	6.4%	5.8%	2.1%	2.1%	2.4%	2.8%	4.4%	4.9%	3.7%	5.6%	3.2%	5.3%	5.29%
Gross Profit 5Y	8.1%	10.8%	10.2%	10.9%	9.8%	5.9%	5.6%	3.5%	3.3%	3.0%	1.5%	1.9%	2.3%	2.6%	4.3%	5.0%	4.6%	6.5%	5.5%	6.3%	6.31%
Op. Income 3Y	1.0%	2.1%	3.4%	2.5%	1.9%	2.4%	-0.4%	-0.2%	-2.0%	-4.2%	-4.4%	-2.7%	-1.3%	0.9%	-0.8%	0.7%	1.4%	1.8%	3.7%	3.7%	3.70%
Op. Income 5Y	-1.1%	1.0%	-0.7%	-2.2%	0.4%	-2.1%	-0.7%	0.1%	-0.1%	-0.5%	-1.8%	-0.6%	-0.4%	0.5%	0.6%	0.9%	1.0%	1.7%	2.0%	2.0%	2.03%
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	-5.2%	-2.5%	0.5%	-1.1%	1.1%	6.0%	7.9%	4.9%	4.2%	-0.6%	-0.6%	8.3%	6.4%	8.9%	9.8%	10.0%	11.1%	8.4%	6.8%	5.2%	5.19%
OCF 5Y	-6.8%	-5.7%	-4.6%	-2.9%	-0.6%	1.7%	3.2%	3.0%	2.1%	-1.8%	-4.4%	-2.7%	-1.9%	1.4%	2.9%	4.7%	10.2%	12.7%	16.9%	14.8%	14.80%
Assets 3Y	9.3%	9.3%	5.4%	5.4%	5.4%	5.4%	5.9%	5.9%	5.9%	5.9%	1.8%	1.8%	1.8%	1.8%	3.8%	3.8%	3.8%	3.8%	2.6%	2.6%	2.60%
Assets 5Y	6.6%	6.6%	5.5%	5.5%	5.5%	5.5%	7.5%	7.5%	7.5%	7.5%	4.2%	4.2%	4.2%	4.2%	4.0%	4.0%	4.0%	4.0%	3.5%	3.5%	3.47%
Equity 3Y	6.9%	6.9%	6.2%	6.2%	6.2%	6.2%	4.7%	4.7%	4.7%	4.7%	3.9%	3.9%	3.9%	3.9%	3.1%	3.1%	3.1%	3.1%	5.4%	5.4%	5.35%
Book Value 3Y	3.3%	2.5%	2.1%	2.9%	3.5%	3.9%	2.4%	2.7%	3.4%	3.6%	3.0%	3.5%	3.8%	4.6%	3.8%	3.5%	2.5%	2.5%	4.8%	4.4%	4.36%
Dividend 3Y	-2.1%	-2.6%	-2.1%	-0.9%	-0.2%	-0.2%	-0.3%	-0.5%	0.0%	-0.1%	-0.7%	-0.7%	-0.8%	0.2%	0.8%	1.0%	0.8%	1.1%	1.4%	1.5%	1.50%

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	0.01	0.62	0.29	0.40	0.74	0.59	0.69	0.74	0.80	0.78	0.68	0.65	0.79	0.81	0.71	0.72	0.85	0.85	0.77	0.75	0.750
Earnings Stability	0.00	0.00	0.09	0.01	0.01	0.09	0.01	0.30	0.33	0.37	0.53	0.45	0.46	0.52	0.54	0.43	0.43	0.55	0.54	0.38	0.384
Margin Stability	0.85	0.84	0.84	0.83	0.87	0.93	0.97	0.96	0.96	0.97	0.95	0.96	0.97	0.96	0.96	0.97	0.98	0.97	0.96	0.96	0.961
Rev. Growth Consistency	0.50	0.50	0.50	1.00	1.00	1.00	1.00	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	1.000
Earn. Growth Consistency	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	0.50	0.50	0.50	0.50	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	0.94	0.94	0.91	0.87	0.82	0.82	0.91	0.50	0.50	0.84	0.50	0.89	0.89	0.91	0.89	0.98	0.97	0.96	0.96	0.94	0.944
Earnings Smoothness	0.83	0.85	0.80	0.71	0.64	0.63	0.79	0.52	0.59	0.67	0.59	0.68	0.68	0.75	0.68	0.95	0.92	0.90	0.89	0.87	0.870
ROE Trend	-0.02	-0.02	0.00	0.01	0.01	0.02	0.02	0.05	0.05	0.04	0.05	-0.01	-0.02	-0.01	-0.02	-0.02	-0.01	-0.01	-0.02	0.00	0.003
Gross Margin Trend	0.01	0.00	-0.02	-0.03	-0.04	-0.04	-0.03	-0.03	-0.02	-0.02	-0.03	-0.01	0.00	0.01	0.04	0.04	-0.00	0.03	0.01	0.03	0.030
FCF Margin Trend	-0.09	-0.06	-0.01	0.03	0.06	0.08	0.10	0.05	0.00	-0.05	-0.11	-0.07	-0.06	-0.03	0.01	0.04	0.08	0.32	0.32	0.25	0.255
Sustainable Growth Rate	0.7%	0.8%	1.6%	2.4%	2.8%	3.2%	2.8%	6.8%	6.7%	6.2%	6.8%	3.4%	3.3%	3.6%	3.3%	3.6%	3.7%	4.1%	3.7%	4.2%	4.17%
Internal Growth Rate	0.2%	0.3%	0.5%	0.8%	0.9%	1.0%	0.9%	2.2%	2.1%	2.0%	2.1%	1.1%	1.0%	1.1%	1.1%	1.2%	1.2%	1.3%	1.2%	1.3%	1.34%

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	2.15	2.18	2.03	1.91	2.04	2.15	2.37	1.43	1.28	1.05	0.86	1.46	1.63	1.78	1.99	2.05	2.33	2.28	2.37	1.92	1.920
FCF/OCF	-0.71	-0.63	-0.45	-0.30	-0.18	-0.10	-0.06	-0.27	-0.42	-0.74	-1.08	-0.72	-0.60	-0.46	-0.32	-0.21	-0.06	0.73	0.73	0.68	0.680
FCF/Net Income	snapshot only																				1.306
OCF/EBITDA	snapshot only																				0.593
CapEx/Revenue	32.0%	31.3%	29.0%	27.1%	26.7%	26.7%	26.6%	28.1%	28.8%	28.6%	30.7%	31.2%	31.4%	31.9%	31.3%	29.7%	29.7%	7.5%	7.7%	7.7%	7.68%
CapEx/Depreciation	snapshot only																				0.640
Accruals Ratio	-0.02	-0.02	-0.02	-0.02	-0.03	-0.03	-0.03	-0.02	-0.01	-0.00	0.01	-0.01	-0.02	-0.02	-0.03	-0.03	-0.04	-0.04	-0.04	-0.03	-0.027
Sloan Accruals	snapshot only																				-0.030
Cash Flow Adequacy	snapshot only																				1.646
Earnings Quality Score	snapshot only																				1.000

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	4.7%	4.6%	3.9%	3.6%	3.6%	3.9%	3.6%	3.6%	3.8%	4.0%	3.7%	3.7%	3.7%	3.1%	3.7%	2.9%	3.2%	3.2%	3.2%	2.9%	3.20%
Dividend/Share	$2.87	$2.86	$2.90	$2.97	$3.00	$3.02	$3.06	$3.10	$3.19	$3.19	$3.16	$3.13	$3.12	$3.14	$3.16	$3.15	$3.12	$3.17	$3.22	$3.27	$3.48
Payout Ratio	88.8%	86.9%	76.5%	68.9%	65.9%	63.4%	65.6%	44.0%	45.0%	46.6%	43.5%	60.1%	60.8%	59.2%	60.4%	58.6%	58.2%	56.4%	57.7%	55.3%	55.31%
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	33.8%	33.4%	42.3%	42.34%
Total Payout Ratio	88.8%	86.9%	76.5%	68.9%	65.9%	63.4%	65.6%	84.2%	85.6%	88.7%	83.2%	60.1%	60.8%	59.2%	60.4%	58.6%	58.2%	56.4%	57.7%	55.3%	55.31%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	0	0	0	1	0	0	0	1	1	0
Chowder Number	0.09	0.09	0.10	0.10	0.11	0.10	0.09	0.08	0.08	0.07	0.04	0.03	0.02	0.02	0.04	0.05	0.07	0.08	0.09	0.10	0.105
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	3.2%	3.5%	3.6%	3.4%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-6.3%	-6.0%	-2.9%	-2.6%	0.0%	0.0%	0.0%	3.2%	3.5%	3.6%	3.4%	0.0%	0.0%	0.0%	0.0%	-3.5%	-3.7%	-3.7%	-3.8%	-2.0%	-2.04%
Total Shareholder Return	-1.6%	-1.4%	1.0%	0.9%	3.6%	3.9%	3.6%	6.8%	7.3%	7.7%	7.1%	3.7%	3.7%	3.1%	3.7%	-0.5%	-0.6%	-0.5%	-0.5%	0.8%	0.85%

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)	0.95	1.01	0.97	0.96	0.92	0.87	0.79	0.81	0.81	0.81	0.84	0.81	0.82	0.83	0.85	0.83	0.82	0.80	0.78	0.77	0.772
Interest Burden (EBT/EBIT)	0.56	0.55	0.59	0.62	0.64	0.66	0.67	0.75	0.75	0.74	0.75	0.68	0.66	0.66	0.64	0.65	0.66	0.55	0.55	0.57	0.568
EBIT Margin	0.16	0.16	0.17	0.18	0.19	0.19	0.20	0.26	0.26	0.26	0.28	0.23	0.22	0.22	0.22	0.22	0.22	0.28	0.28	0.29	0.285
Asset Turnover	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.24	0.23	0.23	0.22	0.21	0.22	0.22	0.22	0.23	0.24	0.24	0.23	0.24	0.237
Equity Multiplier	3.28	3.28	3.24	3.24	3.24	3.24	3.25	3.25	3.25	3.25	3.24	3.24	3.24	3.24	3.17	3.17	3.17	3.17	3.15	3.15	3.145

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)	$3.24	$3.29	$3.79	$4.31	$4.55	$4.76	$4.66	$7.03	$7.09	$6.85	$7.26	$5.21	$5.13	$5.31	$5.23	$5.38	$5.35	$5.62	$5.58	$5.91	$5.91
Book Value/Share	$54.44	$53.23	$56.47	$56.43	$56.36	$56.30	$58.08	$58.40	$59.55	$59.70	$60.99	$61.01	$60.96	$60.89	$63.15	$62.52	$60.72	$60.69	$66.79	$66.38	$70.51
Tangible Book/Share	$48.93	$47.84	$51.59	$51.55	$51.49	$51.43	$56.93	$57.25	$58.37	$58.53	$59.82	$59.83	$59.78	$59.71	$61.97	$61.35	$59.59	$59.56	$65.67	$65.27	$65.27
Revenue/Share	$37.37	$37.25	$38.47	$39.57	$40.79	$42.37	$43.99	$45.10	$44.61	$43.87	$42.21	$41.93	$42.69	$43.27	$43.88	$44.92	$44.66	$45.85	$46.71	$47.24	$47.42
FCF/Share	$-4.98	$-4.50	$-3.44	$-2.50	$-1.63	$-1.07	$-0.65	$-2.66	$-3.82	$-5.35	$-6.74	$-5.49	$-5.04	$-4.35	$-3.33	$-2.31	$-0.77	$9.37	$9.65	$7.73	$7.75
OCF/Share	$6.96	$7.18	$7.70	$8.21	$9.27	$10.22	$11.05	$10.03	$9.04	$7.21	$6.22	$7.60	$8.37	$9.44	$10.39	$11.04	$12.49	$12.79	$13.25	$11.35	$11.40
Cash/Share	$3.67	$3.59	$2.80	$2.79	$2.79	$2.79	$3.60	$3.62	$3.69	$3.70	$3.43	$3.43	$3.43	$3.42	$3.81	$3.77	$3.66	$3.66	$4.50	$4.47	$0.40
EBITDA/Share	$11.84	$11.62	$12.30	$13.00	$13.59	$14.14	$14.50	$17.28	$17.41	$17.14	$17.47	$15.44	$15.44	$15.82	$15.76	$16.11	$16.14	$19.17	$19.44	$19.14	$19.14
Debt/Share	$72.44	$70.82	$71.48	$71.42	$71.34	$71.26	$68.54	$68.93	$70.28	$70.46	$72.10	$72.12	$72.05	$71.97	$80.00	$79.21	$76.93	$76.89	$79.38	$78.91	$78.91
Net Debt/Share	$68.77	$67.23	$68.69	$68.63	$68.55	$68.47	$64.94	$65.31	$66.59	$66.76	$68.67	$68.69	$68.63	$68.55	$76.20	$75.44	$73.27	$73.23	$74.89	$74.43	$74.43

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.220
Altman Z-Prime	snapshot only																				1.962
Piotroski F-Score	6	6	7	7	7	7	8	8	9	7	4	5	5	5	7	7	7	8	6	7	7
Beneish M-Score	-2.29	-2.29	-2.31	-2.52	-2.51	-2.56	-2.59	-2.45	-2.49	-2.42	-1.93	-2.38	-2.39	-2.41	-2.60	-2.50	-2.24	-2.47	-2.54	-2.66	-2.658
Ohlson O-Score	snapshot only																				-7.616
ROIC (Greenblatt)	snapshot only																				8.76%
Net-Net WC	snapshot only																				$-119.82
EVA	snapshot only																				$-2827326523.30

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																				BB+
Credit Score	23.11	25.32	32.67	32.48	31.79	37.73	40.20	42.58	40.11	40.38	38.82	39.62	34.31	34.16	34.32	35.76	35.61	39.90	40.64	45.00	45.002
Credit Grade	snapshot only																				11
Credit Trend	snapshot only																				9.238
Implied Spread (bps)	snapshot only																				400.000
Industry Credit Rank	snapshot only																				59
Sector Credit Rank	snapshot only																				51

ED 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