Also trades as: ELEAF (OTC) · $vol 0M

€16.27 ($18.32)

+0.17 (+1.06%)

Weekly Expected Move ±4.5%

€15 €16 €16 €17 €18

MIL · Healthcare · Medical - Devices · Tech Score Buy · Power 64 · €1.3B mcap · 47M float · 0.120% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

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 02, 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. ELN.MI receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (5/5). Areas of concern: D/E (2/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	A	B+
2026-09-30	A-	A
2026-09-28	A	A-
2026-09-14	B+	A
2026-08-24	B	B+
2026-08-14	B+	B
2026-07-13	B	B+
2026-07-10	C	B
2026-07-01	C-	C
2026-05-27	B+	C-

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 65 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. ELN.MI scores highest in Safety (100/100) and lowest in Growth (42/100). An overall grade of A+ places ELN.MI 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

7.11

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✗ ✓ ✓ ✓ ✗ ✓ ✓

Beneish M-Score

-3.02

Unlikely Manipulator

Ohlson O-Score

-9.76

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 96.0/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.11x

Accruals: -8.6%

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. ELN.MI scores 7.11, 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. ELN.MI 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. ELN.MI's score of -3.02 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. ELN.MI'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. ELN.MI receives an estimated rating of AAA (score: 96.0/100), 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). ELN.MI'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

14.15x

PEG

0.54x

P/S

1.90x

P/B

3.11x

P/FCF

14.17x

P/OCF

12.22x

EV/EBITDA

9.28x

EV/Revenue

1.71x

EV/EBIT

10.92x

EV/FCF

12.26x

Earnings Yield

3.87%

FCF Yield

7.06%

Shareholder Yield

2.35%

Graham Number

$8.82

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 14.1x earnings, ELN.MI trades at a reasonable valuation. Graham's intrinsic value formula yields $8.82 per share, 85% 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

0.525

NI / EBT

Interest Burden

0.931

EBT / EBIT

EBIT Margin

0.156

EBIT / Rev

Asset Turnover

1.014

Rev / Assets

Equity Multiplier

1.707

Assets / Equity

ROE

13.2%

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. ELN.MI's ROE of 13.2% is driven by Asset Turnover (1.014), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.52 suggests the company retains less than 60% of pre-tax earnings after taxes.

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

9.47%

Fair P/E

27.44x

Intrinsic Value

$18.15

Price/Value

0.94x

Margin of Safety

5.95%

Premium

-5.95%

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 ELN.MI's realized 9.5% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. ELN.MI trades at a -6% premium to its adjusted intrinsic value of $18.15, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 27.4x compares to the current market P/E of 14.1x.

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

$16.27

Median 1Y

$18.36

5th Pctile

$9.76

95th Pctile

$34.51

Ann. Volatility

38.8%

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	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	Q4'25	Q1'26	Q2'26	Current
ROE	14.8%	63.5%	13.1%	19.7%	14.6%	23.0%	14.2%	12.6%	12.9%	11.8%	18.6%	16.8%	18.5%	19.1%	21.1%	21.7%	18.3%	19.9%	15.6%	13.2%	13.21%
ROA	6.9%	32.0%	5.8%	17.0%	6.3%	10.1%	6.0%	12.6%	5.7%	5.2%	8.4%	11.0%	8.7%	9.0%	10.6%	10.9%	9.4%	11.4%	9.3%	7.7%	7.74%
ROIC	21.2%	-2.5%	20.6%	25.1%	16.2%	17.4%	18.1%	10.2%	13.6%	12.4%	21.9%	21.4%	19.5%	25.1%	21.4%	22.0%	21.0%	21.0%	25.3%	24.7%	24.67%
ROCE	15.2%	43.4%	17.5%	24.7%	19.5%	20.3%	18.5%	22.1%	23.1%	22.6%	24.0%	23.0%	23.3%	24.2%	20.3%	21.2%	17.4%	23.6%	18.0%	20.9%	20.89%
Gross Margin	40.4%	26.9%	56.4%	29.2%	42.0%	26.8%	58.2%	28.3%	44.6%	27.7%	15.5%	35.8%	37.9%	39.2%	56.0%	43.6%	42.5%	21.5%	45.5%	54.1%	54.07%
Operating Margin	11.4%	10.4%	12.2%	11.8%	13.3%	10.5%	12.2%	10.6%	11.9%	8.8%	9.2%	10.2%	8.9%	10.9%	27.5%	12.4%	11.9%	10.2%	13.6%	23.4%	23.37%
Net Margin	5.3%	10.4%	-2.3%	12.2%	6.0%	10.3%	-1.7%	10.3%	5.0%	8.8%	6.5%	9.4%	8.1%	10.0%	34.8%	11.6%	1.1%	8.3%	13.7%	6.0%	6.03%
EBITDA Margin	13.5%	12.6%	14.5%	13.9%	15.3%	12.9%	15.2%	13.0%	24.5%	11.0%	11.8%	9.8%	29.2%	13.4%	50.0%	15.4%	10.7%	13.5%	16.3%	47.3%	47.33%
FCF Margin	15.1%	15.2%	14.0%	14.6%	2.1%	3.1%	2.3%	-0.7%	-0.1%	-3.0%	-1.1%	-0.7%	7.0%	7.5%	13.2%	16.8%	15.0%	20.0%	13.2%	13.9%	13.91%
OCF Margin	19.1%	18.5%	17.8%	18.4%	5.9%	7.0%	6.2%	3.3%	4.1%	1.3%	1.6%	1.9%	9.4%	9.6%	15.8%	19.3%	17.1%	22.0%	15.3%	16.1%	16.13%
ROE 3Y Avg	snapshot only																				16.77%
ROE 5Y Avg	snapshot only																				14.83%
ROA 3Y Avg	snapshot only																				9.10%
ROIC 3Y Avg	snapshot only																				21.63%
ROIC Economic	snapshot only																				13.93%
Cash ROA	snapshot only																				17.74%
Cash ROIC	snapshot only																				47.71%
CROIC	snapshot only																				41.14%
NOPAT Margin	snapshot only																				8.34%
Pretax Margin	snapshot only																				14.55%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				6.45%
SBC / Revenue	snapshot only																				0.24%

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	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	23.72	26.42	35.45	29.74	24.12	21.28	25.76	22.43	21.68	18.86	12.27	15.25	12.17	13.25	11.85	9.06	13.35	14.28	15.53	25.81	14.148
P/S Ratio	1.54	1.92	2.01	1.78	1.48	1.34	1.59	1.32	1.22	0.98	0.90	1.08	0.95	1.06	1.62	1.30	1.69	1.61	1.34	1.97	1.895
P/B Ratio	3.27	13.98	4.27	3.71	3.28	3.09	3.41	2.55	2.62	2.09	2.17	2.60	2.13	2.40	2.38	1.86	2.37	2.61	2.30	3.27	3.114
P/FCF	10.21	12.63	14.34	12.18	71.54	42.75	69.53	-199.90	-1968.14	-33.00	-80.84	-163.48	13.45	14.23	12.30	7.71	11.26	8.09	10.17	14.17	14.171
P/OCF	8.09	10.38	11.32	9.66	25.04	19.01	25.53	40.39	29.59	73.75	56.59	56.96	10.08	11.00	10.27	6.72	9.87	7.33	8.77	12.22	12.220
EV/EBITDA	11.88	14.56	13.26	11.16	9.86	8.86	10.15	9.77	7.16	5.89	5.60	7.15	5.84	6.43	6.10	4.38	7.59	7.35	7.95	9.28	9.276
EV/Revenue	1.38	1.75	1.80	1.53	1.40	1.26	1.46	1.39	1.19	0.96	0.82	1.01	0.86	0.97	1.42	1.10	1.52	1.36	1.10	1.71	1.706
EV/EBIT	15.12	18.33	16.86	14.13	12.32	11.09	12.70	12.18	8.71	7.06	6.62	8.40	6.86	7.55	6.94	5.03	8.62	8.62	9.75	10.92	10.917
EV/FCF	9.14	11.53	12.82	10.45	67.54	40.20	64.19	-210.62	-1927.12	-32.14	-74.20	-152.27	12.21	13.07	10.81	6.52	10.13	6.83	8.38	12.26	12.264
Earnings Yield	4.2%	3.8%	2.8%	3.4%	4.1%	4.7%	3.9%	4.5%	4.6%	5.3%	8.2%	6.6%	8.2%	7.5%	8.4%	11.0%	7.5%	7.0%	6.4%	3.9%	3.87%
FCF Yield	9.8%	7.9%	7.0%	8.2%	1.4%	2.3%	1.4%	-0.5%	-0.1%	-3.0%	-1.2%	-0.6%	7.4%	7.0%	8.1%	13.0%	8.9%	12.4%	9.8%	7.1%	7.06%
PEG Ratio	snapshot only																				0.536
Price/Tangible Book	snapshot only																				3.305
EV/OCF	snapshot only																				10.576
EV/Gross Profit	snapshot only																				4.793
Acquirers Multiple	snapshot only																				12.943
Shareholder Yield	snapshot only																				2.35%
Graham Number	snapshot only																				$8.82

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	Q4'25	Q1'26	Q2'26	Current
Current Ratio	1.74	5.90	1.70	6.05	1.73	1.73	1.80	—	1.84	1.84	1.94	1.94	1.90	1.90	3.73	3.73	3.75	3.10	3.10	4.75	4.752
Quick Ratio	1.17	5.90	1.19	6.05	1.07	1.07	1.16	—	1.06	1.06	1.20	1.20	1.19	1.19	2.72	2.72	2.67	2.14	2.14	3.54	3.537
Debt/Equity	0.23	0.72	0.22	0.00	0.25	0.25	0.26	0.07	0.23	0.23	0.21	0.21	0.24	0.24	0.12	0.12	0.11	0.09	0.09	0.03	0.026
Net Debt/Equity	-0.34	-1.21	-0.45	-0.53	-0.18	-0.18	-0.26	0.14	-0.05	-0.05	-0.18	-0.18	-0.20	-0.20	-0.29	-0.29	-0.24	-0.41	-0.41	-0.44	-0.440
Debt/Assets	0.10	0.37	0.09	0.00	0.10	0.10	0.11	0.07	0.11	0.11	0.10	0.10	0.12	0.12	0.06	0.06	0.06	0.06	0.06	0.02	0.017
Debt/EBITDA	0.92	0.82	0.78	0.00	0.78	0.75	0.85	0.25	0.65	0.67	0.60	0.63	0.74	0.71	0.35	0.34	0.38	0.30	0.37	0.08	0.085
Net Debt/EBITDA	-1.39	-1.38	-1.57	-1.85	-0.58	-0.56	-0.85	0.50	-0.15	-0.16	-0.50	-0.53	-0.59	-0.57	-0.84	-0.80	-0.84	-1.35	-1.70	-1.44	-1.442
Interest Coverage	25.41	27.92	60948.89	—	—	—	38.66	39.15	27.09	26.50	34.30	32.88	35.80	26.38	40.35	30.28	24.58	40.40	36.84	94.83	94.828
Equity Multiplier	2.31	1.93	2.42	1.00	2.36	2.36	2.35	1.00	2.17	2.17	2.08	2.08	2.08	2.08	1.92	1.92	1.83	1.47	1.47	1.51	1.507
Cash Ratio	snapshot only																				1.742
Debt Service Coverage	snapshot only																				111.604
Cash to Debt	snapshot only																				18.008
FCF to Debt	snapshot only																				8.922
Defensive Interval	snapshot only																				663.2 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	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.05	4.41	1.02	2.85	1.02	1.61	0.97	2.14	1.02	1.00	1.15	1.55	1.12	1.13	0.78	0.76	0.74	1.00	1.08	1.01	1.014
Inventory Turnover	2.57	—	2.58	—	2.22	4.03	2.24	—	1.95	1.91	2.99	5.70	2.67	2.61	1.75	1.65	1.54	2.36	2.92	2.91	2.905
Receivables Turnover	4.77	—	4.75	—	4.26	8.11	4.27	—	4.11	4.05	4.91	9.59	4.52	4.55	3.88	3.80	3.55	4.63	6.26	7.03	7.032
Payables Turnover	3.13	—	2.72	—	2.46	4.76	2.45	—	2.64	2.58	3.81	7.83	3.81	3.73	2.75	2.59	2.39	3.47	5.33	5.87	5.870
DSO	77	0	77	0	86	45	85	0	89	90	74	38	81	80	94	96	103	79	58	52	51.9 days
DIO	142	0	142	0	165	91	163	0	187	191	122	64	137	140	209	221	238	155	125	126	125.6 days
DPO	117	0	134	0	149	77	149	0	138	141	96	47	96	98	133	141	153	105	68	62	62.2 days
Cash Conversion Cycle	102	0	85	0	102	59	99	0	137	140	101	55	122	122	170	176	188	128	115	115	115.4 days
Fixed Asset Turnover	snapshot only																				10.120
Operating Cycle	snapshot only																				177.5 days
Cash Velocity	snapshot only																				3.561
Capital Intensity	snapshot only																				0.909

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	Q4'25	Q1'26	Q2'26	Current
Revenue	38.6%	41.3%	40.0%	32.8%	20.2%	19.3%	17.9%	15.2%	10.9%	4.9%	24.7%	20.4%	16.6%	19.1%	-32.6%	-33.4%	-33.3%	-15.1%	30.1%	25.8%	25.78%
Net Income	1.4%	2.5%	83.1%	32.4%	13.7%	3.5%	27.9%	13.0%	1.1%	-13.1%	47.7%	45.7%	61.7%	82.9%	26.2%	34.1%	8.2%	20.0%	-17.9%	-32.9%	-32.85%
EPS	1.4%	2.5%	85.9%	31.8%	13.5%	3.5%	27.9%	12.1%	1.0%	-13.8%	46.6%	46.5%	56.1%	83.6%	26.6%	34.0%	9.8%	20.0%	-18.0%	-33.2%	-33.17%
FCF	21.7%	6.4%	92.3%	90.2%	-83.5%	-75.4%	-80.8%	-1.1%	-1.0%	-2.0%	-1.6%	-21.1%	133.9%	4.0%	9.0%	17.9%	41.8%	1.3%	30.1%	4.0%	4.02%
EBITDA	50.1%	66.1%	1.1%	84.0%	47.0%	41.1%	25.4%	19.5%	29.9%	20.1%	26.8%	19.7%	3.1%	10.9%	7.2%	18.3%	-9.4%	4.1%	-22.7%	-7.7%	-7.69%
Op. Income	67.9%	89.2%	1.2%	79.0%	45.9%	38.3%	24.9%	17.3%	4.1%	-4.3%	3.1%	1.3%	-5.2%	4.5%	-11.5%	-7.6%	5.8%	19.1%	15.8%	21.1%	21.11%
OCF Growth	snapshot only																				5.10%
Asset Growth	snapshot only																				-14.49%
Equity Growth	snapshot only																				9.13%
Debt Growth	snapshot only																				-76.76%
Shares Change	snapshot only																				0.47%
Dividend Growth	snapshot only																				4.16%

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	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	19.6%	19.3%	18.2%	18.5%	18.7%	19.0%	18.9%	21.0%	22.7%	20.9%	27.2%	22.6%	15.8%	14.2%	-0.3%	-2.6%	-4.8%	2.0%	3.0%	0.3%	0.28%
Revenue 5Y	20.3%	20.9%	21.3%	21.7%	22.0%	21.4%	20.7%	20.0%	17.9%	16.3%	19.4%	18.2%	16.6%	16.1%	7.1%	7.3%	7.5%	12.3%	12.5%	9.1%	9.05%
EPS 3Y	34.5%	36.3%	58.6%	51.7%	55.0%	41.9%	35.2%	37.3%	39.4%	45.6%	51.6%	29.3%	21.4%	17.9%	33.4%	30.1%	20.1%	23.9%	15.0%	9.5%	9.47%
EPS 5Y	41.9%	2.3%	36.5%	54.8%	4.6%	6.2%	2.0%	2.1%	22.8%	17.7%	49.6%	41.8%	42.5%	35.2%	35.6%	38.4%	36.0%	46.7%	29.3%	14.1%	14.15%
Net Income 3Y	35.9%	37.8%	58.5%	53.3%	56.6%	43.3%	34.7%	38.6%	40.3%	46.8%	51.2%	29.6%	23.0%	18.0%	33.6%	30.2%	20.9%	24.0%	15.2%	9.5%	9.48%
Net Income 5Y	42.8%	2.4%	37.4%	55.9%	5.3%	6.9%	2.7%	2.9%	23.6%	18.7%	49.7%	42.8%	44.4%	36.2%	35.5%	39.1%	37.1%	47.3%	29.1%	14.4%	14.44%
EBITDA 3Y	27.4%	27.8%	26.8%	26.7%	27.8%	27.4%	27.2%	28.1%	42.0%	41.2%	50.6%	38.1%	25.3%	23.4%	19.4%	19.2%	6.7%	11.5%	1.7%	9.3%	9.33%
EBITDA 5Y	23.8%	23.3%	25.4%	25.2%	8.6%	9.2%	10.2%	11.3%	31.6%	28.7%	26.5%	23.8%	22.8%	22.4%	22.8%	24.4%	21.8%	26.6%	23.1%	23.5%	23.51%
Gross Profit 3Y	16.6%	17.4%	19.8%	20.0%	20.4%	20.0%	21.1%	22.2%	26.9%	30.1%	13.5%	14.2%	3.1%	4.3%	0.6%	0.4%	-1.3%	-1.4%	-2.1%	-3.4%	-3.36%
Gross Profit 5Y	16.4%	17.0%	19.3%	19.4%	20.3%	19.8%	19.9%	19.4%	18.3%	17.4%	11.0%	11.2%	8.1%	9.2%	8.7%	9.6%	11.7%	14.0%	10.9%	9.8%	9.78%
Op. Income 3Y	28.6%	29.5%	28.6%	29.4%	30.4%	29.0%	28.5%	29.9%	36.6%	35.8%	40.5%	28.6%	12.9%	11.4%	4.5%	3.2%	1.5%	6.0%	1.9%	4.3%	4.28%
Op. Income 5Y	9.7%	10.5%	18.7%	18.3%	8.0%	8.9%	11.3%	12.5%	26.4%	23.5%	22.3%	20.8%	17.0%	16.5%	14.1%	15.4%	20.7%	25.5%	23.2%	19.0%	18.95%
FCF 3Y	3.9%	2.4%	1.8%	—	—	—	20.1%	—	—	—	—	—	-10.2%	-9.9%	-2.4%	2.1%	83.9%	89.2%	84.7%	—	—
FCF 5Y	1.1%	1.6%	—	67.1%	-1.2%	22.9%	79.9%	—	—	—	—	—	—	—	53.0%	41.3%	87.8%	65.4%	18.4%	16.0%	16.03%
OCF 3Y	2.2%	1.0%	66.5%	74.8%	4.8%	17.2%	-1.4%	-23.4%	-1.7%	-37.0%	-40.5%	-37.4%	-8.5%	-8.0%	-4.2%	-1.1%	35.5%	49.2%	39.0%	70.9%	70.88%
OCF 5Y	52.6%	58.3%	65.1%	48.4%	10.6%	27.1%	51.5%	40.7%	57.7%	-6.1%	-9.6%	-5.2%	18.7%	22.5%	15.3%	16.3%	25.2%	33.1%	12.3%	11.7%	11.70%
Assets 3Y	17.6%	-26.2%	21.8%	9.5%	18.8%	18.8%	20.1%	14.0%	18.3%	89.2%	15.2%	75.4%	9.8%	72.9%	4.4%	37.1%	1.8%	-1.9%	-5.2%	21.1%	21.10%
Assets 5Y	16.1%	24.0%	18.3%	45.8%	18.7%	47.0%	19.7%	1.3%	14.9%	14.1%	14.9%	26.8%	13.5%	13.5%	11.7%	25.2%	10.7%	43.6%	5.9%	36.6%	36.60%
Equity 3Y	8.6%	-28.0%	10.3%	9.5%	11.5%	11.5%	12.1%	14.0%	15.0%	86.1%	15.4%	65.9%	13.7%	68.7%	12.6%	10.2%	10.8%	14.9%	10.9%	5.6%	5.62%
Book Value 3Y	7.5%	-28.8%	10.4%	8.3%	10.3%	10.4%	12.5%	13.0%	14.3%	84.5%	15.7%	65.5%	12.2%	68.5%	12.5%	10.1%	10.0%	14.7%	10.8%	5.6%	5.61%
Dividend 3Y	31.1%	23.3%	32.4%	73.5%	18.3%	30.5%	32.8%	25.4%	8.4%	6.9%	8.1%	5.1%	-0.6%	-1.3%	-1.4%	-2.4%	1.3%	-4.7%	0.8%	1.5%	1.52%

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	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.92	0.91	0.92	0.94	0.94	0.93	0.93	0.96	0.95	0.93	0.92	0.95	0.99	0.98	0.42	0.39	0.35	0.73	0.38	0.24	0.236
Earnings Stability	0.18	0.29	0.13	0.31	0.23	0.27	0.17	0.26	0.83	0.65	0.94	0.97	0.91	0.79	0.95	0.95	0.92	0.85	0.85	0.63	0.634
Margin Stability	0.93	0.90	0.94	0.92	0.94	0.91	0.96	0.94	0.95	0.92	0.84	0.86	0.84	0.86	0.84	0.85	0.81	0.86	0.84	0.84	0.841
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.500
Earn. Growth Consistency	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	1	1	1	1	0
Earnings Persistence	0.50	0.50	0.50	0.87	0.95	0.99	0.89	0.95	1.00	0.95	0.81	0.82	0.50	0.50	0.90	0.86	0.97	0.92	0.93	0.87	0.869
Earnings Smoothness	0.18	0.00	0.41	0.72	0.87	0.97	0.76	0.88	0.99	0.86	0.61	0.63	0.53	0.41	0.77	0.71	0.92	0.82	0.80	0.61	0.607
ROE Trend	0.08	0.38	0.04	-0.09	0.03	-0.23	0.03	-0.13	-0.02	-0.23	0.05	0.05	0.05	0.05	0.05	0.06	0.03	0.04	-0.04	-0.06	-0.062
Gross Margin Trend	-0.00	0.02	0.02	0.03	0.03	0.04	0.02	0.03	0.02	0.03	-0.13	-0.12	-0.14	-0.12	0.07	0.09	0.11	0.01	0.01	0.00	0.002
FCF Margin Trend	0.15	0.14	0.08	0.07	-0.06	-0.06	-0.10	-0.13	-0.09	-0.12	-0.09	-0.08	0.06	0.07	0.13	0.17	0.11	0.18	0.07	0.06	0.058
Sustainable Growth Rate	9.8%	48.1%	9.3%	13.2%	7.1%	10.7%	6.7%	5.2%	4.4%	2.7%	10.2%	8.9%	10.8%	11.4%	13.9%	14.5%	10.9%	14.0%	8.9%	6.4%	6.44%
Internal Growth Rate	4.7%	32.0%	4.3%	12.9%	3.2%	4.9%	2.9%	5.4%	2.0%	1.2%	4.9%	6.1%	5.4%	5.6%	7.5%	7.9%	5.9%	8.7%	5.6%	3.9%	3.92%

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	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	2.93	2.54	3.13	3.08	0.96	1.12	1.01	0.56	0.73	0.26	0.22	0.27	1.21	1.20	1.15	1.35	1.35	1.95	1.77	2.11	2.112
FCF/OCF	0.79	0.82	0.79	0.79	0.35	0.44	0.37	-0.20	-0.02	-2.23	-0.70	-0.35	0.75	0.77	0.83	0.87	0.88	0.91	0.86	0.86	0.862
FCF/Net Income	snapshot only																				1.821
OCF/EBITDA	snapshot only																				0.877
CapEx/Revenue	4.0%	3.3%	3.7%	3.8%	3.9%	3.9%	3.9%	3.9%	4.2%	4.3%	2.7%	2.6%	2.4%	2.2%	2.6%	2.5%	2.1%	2.1%	2.1%	2.2%	2.22%
CapEx/Depreciation	snapshot only																				0.803
Accruals Ratio	-0.13	-0.49	-0.12	-0.35	0.00	-0.01	-0.00	0.06	0.02	0.04	0.07	0.08	-0.02	-0.02	-0.02	-0.04	-0.03	-0.11	-0.07	-0.09	-0.086
Sloan Accruals	snapshot only																				-0.094
Cash Flow Adequacy	snapshot only																				2.630
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	1.4%	0.9%	0.8%	1.1%	2.1%	2.5%	2.1%	2.6%	3.0%	4.1%	3.7%	3.1%	3.4%	3.1%	2.9%	3.6%	3.0%	2.1%	2.8%	2.0%	1.54%
Dividend/Share	$0.14	$0.12	$0.12	$0.15	$0.25	$0.28	$0.27	$0.30	$0.32	$0.34	$0.34	$0.35	$0.32	$0.33	$0.33	$0.33	$0.34	$0.29	$0.34	$0.34	$0.25
Payout Ratio	34.0%	24.2%	29.2%	32.9%	51.1%	53.6%	52.9%	59.0%	65.7%	77.2%	44.9%	47.3%	41.5%	40.7%	34.3%	32.9%	40.7%	29.5%	43.0%	51.2%	51.23%
FCF Payout Ratio	14.7%	11.6%	11.8%	13.5%	1.5%	1.1%	1.4%	—	—	—	—	—	45.9%	43.7%	35.6%	28.0%	34.3%	16.7%	28.1%	28.1%	28.13%
Total Payout Ratio	41.8%	24.2%	29.2%	32.9%	51.8%	54.3%	54.0%	60.4%	66.5%	78.4%	45.3%	47.5%	41.7%	40.7%	41.1%	41.2%	53.4%	41.0%	50.9%	60.6%	60.64%
Div. Increase Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	0	0	0	1	0	0	0	0
Chowder Number	1.34	0.95	1.33	4.41	0.73	1.31	1.34	1.05	0.33	0.29	0.29	0.20	0.06	-0.01	-0.01	-0.03	0.09	-0.11	0.06	0.07	0.066
Buyback Yield	0.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.0%	0.1%	0.0%	0.0%	0.0%	0.0%	0.6%	0.9%	0.9%	0.8%	0.5%	0.4%	0.36%
Net Buyback Yield	-0.3%	-0.5%	-0.4%	-0.5%	-0.1%	-0.2%	-2.4%	-3.0%	-3.3%	-4.4%	-0.8%	-0.4%	-0.4%	-0.1%	0.5%	0.8%	0.8%	0.7%	0.4%	0.3%	0.28%
Total Shareholder Return	1.1%	0.5%	0.4%	0.6%	2.0%	2.3%	-0.4%	-0.4%	-0.3%	-0.3%	2.9%	2.7%	3.0%	3.0%	3.4%	4.4%	3.9%	2.7%	3.2%	2.3%	2.26%

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	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.66	0.70	0.49	0.51	0.50	0.52	0.53	0.52	0.52	0.49	0.73	0.71	0.73	0.73	0.90	0.92	0.88	0.75	0.67	0.52	0.525
Interest Burden (EBT/EBIT)	1.07	1.09	1.09	1.08	1.07	1.07	1.02	0.99	0.79	0.78	0.81	0.84	0.85	0.85	0.74	0.71	0.82	0.96	1.13	0.93	0.931
EBIT Margin	0.09	0.10	0.11	0.11	0.11	0.11	0.12	0.11	0.14	0.14	0.12	0.12	0.13	0.13	0.20	0.22	0.18	0.16	0.11	0.16	0.156
Asset Turnover	1.05	4.41	1.02	2.85	1.02	1.61	0.97	2.14	1.02	1.00	1.15	1.55	1.12	1.13	0.78	0.76	0.74	1.00	1.08	1.01	1.014
Equity Multiplier	2.16	1.99	2.27	1.16	2.33	2.27	2.38	1.00	2.26	2.26	2.21	1.53	2.12	2.12	2.00	2.00	1.95	1.75	1.68	1.71	1.707

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	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$0.42	$0.50	$0.41	$0.45	$0.48	$0.51	$0.52	$0.50	$0.49	$0.44	$0.76	$0.74	$0.76	$0.81	$0.96	$0.99	$0.83	$0.97	$0.79	$0.66	$0.66
Book Value/Share	$3.07	$0.94	$3.38	$3.61	$3.53	$3.54	$3.92	$4.44	$4.02	$3.99	$4.30	$4.33	$4.34	$4.48	$4.81	$4.81	$4.70	$5.34	$5.33	$5.22	$5.42
Tangible Book/Share	$3.01	$0.94	$3.31	$3.61	$3.47	$3.47	$3.75	$4.44	$3.86	$3.83	$4.15	$4.17	$4.19	$4.32	$4.75	$4.75	$4.65	$5.28	$5.28	$5.17	$5.17
Revenue/Share	$6.53	$6.83	$7.16	$7.51	$7.83	$8.15	$8.44	$8.59	$8.67	$8.49	$10.44	$10.40	$9.76	$10.15	$7.06	$6.92	$6.60	$8.62	$9.19	$8.66	$8.56
FCF/Share	$0.99	$1.04	$1.00	$1.10	$0.16	$0.26	$0.19	$-0.06	$-0.01	$-0.25	$-0.12	$-0.07	$0.69	$0.76	$0.93	$1.16	$0.99	$1.72	$1.21	$1.20	$0.71
OCF/Share	$1.24	$1.26	$1.27	$1.38	$0.46	$0.57	$0.52	$0.28	$0.36	$0.11	$0.17	$0.20	$0.92	$0.98	$1.11	$1.34	$1.13	$1.90	$1.40	$1.40	$0.79
Cash/Share	$1.75	$1.81	$2.29	$1.90	$1.52	$1.52	$2.07	$-0.30	$1.15	$1.15	$1.68	$1.69	$1.91	$1.97	$1.97	$1.97	$1.61	$2.64	$2.64	$2.43	$2.43
EBITDA/Share	$0.76	$0.82	$0.97	$1.03	$1.11	$1.16	$1.22	$1.22	$1.44	$1.38	$1.53	$1.47	$1.44	$1.54	$1.65	$1.73	$1.32	$1.60	$1.27	$1.59	$1.59
Debt/Share	$0.69	$0.68	$0.76	$0.00	$0.87	$0.87	$1.04	$0.30	$0.93	$0.93	$0.92	$0.92	$1.06	$1.09	$0.58	$0.58	$0.50	$0.48	$0.48	$0.14	$0.14
Net Debt/Share	$-1.05	$-1.13	$-1.53	$-1.90	$-0.65	$-0.65	$-1.03	$0.61	$-0.22	$-0.22	$-0.77	$-0.77	$-0.85	$-0.88	$-1.38	$-1.38	$-1.11	$-2.16	$-2.16	$-2.30	$-2.30

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	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	7.106
Altman Z-Prime	snapshot only																				13.916
Piotroski F-Score	7	8	8	5	5	4	7	4	5	5	6	4	6	8	8	7	8	6	5	7	7
Beneish M-Score	-2.52	-4.24	-2.60	-3.30	-2.30	-2.07	-2.25	-1.56	-3.27	-3.18	-0.39	-2.56	-2.70	-2.80	-2.42	-3.26	-2.87	-2.22	-2.17	-3.02	-3.023
Ohlson O-Score	snapshot only																				-9.757
ROIC (Greenblatt)	snapshot only																				22.21%
Net-Net WC	snapshot only																				$4.17
EVA	snapshot only																				$34550575.27

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	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AAA
Credit Score	87.79	92.77	90.76	89.00	84.84	83.17	87.55	84.71	83.71	79.41	83.26	82.61	91.46	91.15	96.18	92.39	96.37	95.89	95.90	95.95	95.952
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				3.567
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				91
Sector Credit Rank	snapshot only																				93

ELN.MI MIL

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

Sign in to InsiderStreet