$17.66

+0.28 (+1.61%)

Weekly Expected Move ±8.0%

$13 $15 $16 $17 $18

NYSE · Consumer Defensive · Household & Personal Products · Alpha Radar Strong Sell · Power 27 · $813.8M mcap · 45M float · 1.73% daily turnover · Short 67% 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.

NO EDGE

33.9 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 1.7% · 5Y Avg: 3.6%

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. EPC has No discernible competitive edge (33.9/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 1.7% 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

$23

Low

$23

Avg Target

$23

High

Based on 1 analyst since May 6, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 11Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$24.50

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-05-08	UBS	Peter Grom	Initiated	$23	—	+7.0%	$21.50
2026-04-09	RBC Capital	Nik Modi	$23	$26	+3	+16.4%	$22.34
2026-02-17	Wells Fargo	—	$22	$24	+2	+9.6%	$21.89
2026-02-10	Wells Fargo	—	$20	$22	+2	+11.2%	$19.79
2026-02-10	Barclays	Lauren Lieberman	$40	$21	-19	+6.1%	$19.79
2026-01-05	Wells Fargo	—	Initiated	$20	—	+19.6%	$16.72
2025-11-14	RBC Capital	—	Initiated	$23	—	+27.1%	$18.10
2024-10-16	Truist Financial	Bill Chappell	Initiated	$40	—	+11.9%	$35.74
2024-05-10	Barclays	Lauren Lieberman	$37	$40	+3	+1.9%	$39.26
2024-05-09	Canaccord Genuity	Susan Anderson	$48	$53	+5	+36.5%	$38.83
2024-04-12	Barclays	Lauren Lieberman	$33	$37	+4	+2.7%	$36.02
2022-11-17	Canaccord Genuity	—	Initiated	$48	—	+20.2%	$39.93
2022-11-11	Morgan Stanley	—	Initiated	$35	—	-10.8%	$39.23
2022-08-08	Barclays	—	Initiated	$33	—	-19.6%	$41.02

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. EPC receives an overall rating of B-. Strongest factors: DCF (5/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5).

Rating Change History

Date	From	To
2026-05-20	C+	B-
2026-05-14	B-	C+
2026-05-06	C+	B-
2026-05-05	B-	C+
2026-04-29	C+	B-
2026-04-29	B-	C+
2026-04-28	C+	B-
2026-04-17	B-	C+
2026-04-02	C+	B-
2026-04-02	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.

★ ★ ★ ★ ★ 21 Grade D

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. EPC scores highest in Earnings Quality (63/100) and lowest in Profitability (18/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

1.41

Distress Zone

Piotroski F-Score

5/9

✗ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-2.51

Unlikely Manipulator

Ohlson O-Score

-6.40

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

Score: 26.7/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -1.51x

Accruals: -5.2%

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. EPC scores 1.41, 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. EPC scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. EPC's score of -2.51 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. EPC's implied 0.2% 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. EPC receives an estimated rating of B (score: 26.7/100), with a deteriorating trend.

Valuation

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

P/E

-10.56x

PEG

0.10x

P/S

0.39x

P/B

0.57x

P/FCF

20.42x

P/OCF

8.46x

EV/EBITDA

17.43x

EV/Revenue

1.10x

EV/EBIT

49.44x

EV/FCF

47.51x

Earnings Yield

-7.84%

FCF Yield

4.90%

Shareholder Yield

7.24%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. EPC currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.729

NI / EBT

Interest Burden

-0.964

EBT / EBIT

EBIT Margin

0.022

EBIT / Rev

Asset Turnover

0.563

Rev / Assets

Equity Multiplier

2.387

Assets / Equity

ROE

-5.0%

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. EPC's ROE of -5.0% is driven by Asset Turnover (0.563), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.73 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

Profitability Trends

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

Leverage & Solvency Trends

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

Efficiency & Working Capital Trends

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

Growth Trends (YoY %)

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

Earnings Stability

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

Monte Carlo Price Simulation

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

Current Price

$17.67

Median 1Y

$14.54

5th Pctile

$7.28

95th Pctile

$29.26

Ann. Volatility

40.8%

Analyst Target

$24.50

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
Rod R. Little President and Chief Executive Officer	$1,100,000	$—	$3,382,625
Daniel J. Sullivan Former Chief Financial Officer and Chief Operating Officer	$835,000	$—	$2,082,580
Jessica Spence President, North America	$730,000	$—	$1,675,237
LaTanya Langley People People Officer, Chief Legal Officer & Corporate Secretary	$525,000	$—	$1,178,700
Paul R. Hibbert Chief Supply Chain Officer	$510,000	$—	$1,145,025
Francesca Weissman Financial ancial Officer	$550,000	$—	$1,143,515

CEO Pay Ratio

34:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $3,382,625

Avg Employee Cost (SGA/emp): $100,254

Employees: 6,700

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

6,700

0.0% YoY

Revenue / Employee

$331,866

Rev: $2,223,500,000

Profit / Employee

$3,791

NI: $25,400,000

SGA / Employee

$100,254

Avg labor cost proxy

R&D / Employee

$8,597

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	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	6.8%	7.8%	7.3%	7.9%	7.2%	6.5%	6.5%	6.3%	7.8%	7.7%	7.2%	8.3%	8.1%	6.3%	5.9%	5.4%	4.1%	1.6%	-2.4%	-5.0%	-4.96%
ROA	2.7%	3.2%	3.1%	3.3%	3.0%	2.7%	2.7%	2.6%	3.2%	3.1%	2.9%	3.4%	3.2%	2.6%	2.5%	2.3%	1.7%	0.7%	-1.0%	-2.1%	-2.08%
ROIC	7.0%	7.9%	7.6%	7.1%	6.6%	5.3%	5.3%	5.6%	6.4%	6.4%	6.3%	6.7%	6.8%	5.9%	5.7%	5.2%	4.4%	3.6%	2.1%	1.7%	1.73%
ROCE	6.8%	6.8%	6.5%	6.8%	6.3%	6.1%	6.2%	6.3%	7.4%	7.1%	6.7%	7.4%	7.1%	6.2%	6.0%	5.8%	5.0%	3.0%	1.9%	1.5%	1.46%
Gross Margin	47.1%	45.1%	41.0%	42.0%	38.6%	40.8%	40.4%	40.5%	43.1%	43.1%	40.4%	43.1%	44.3%	41.1%	40.1%	44.1%	42.8%	38.8%	38.1%	43.4%	43.43%
Operating Margin	12.4%	11.6%	6.9%	7.6%	8.0%	10.8%	6.8%	9.5%	13.3%	10.1%	5.3%	11.7%	12.8%	3.9%	4.2%	10.1%	8.6%	-6.8%	-0.2%	8.9%	8.87%
Net Margin	7.1%	8.1%	2.4%	4.2%	4.9%	6.3%	2.6%	3.2%	8.2%	5.9%	1.0%	6.0%	7.6%	1.7%	-0.4%	5.0%	4.6%	-5.7%	-15.5%	-2.0%	-2.04%
EBITDA Margin	16.0%	15.7%	11.8%	12.5%	12.3%	15.7%	12.7%	11.8%	17.3%	14.4%	9.9%	15.0%	15.9%	8.6%	8.1%	14.3%	12.5%	-2.8%	0.9%	12.6%	12.57%
FCF Margin	10.6%	8.2%	8.4%	7.0%	3.9%	2.1%	1.7%	4.2%	6.6%	7.4%	8.1%	9.8%	6.9%	7.7%	5.4%	1.4%	1.9%	1.9%	1.7%	2.3%	2.31%
OCF Margin	13.3%	11.0%	11.1%	9.8%	6.7%	4.7%	4.3%	6.5%	8.8%	9.6%	10.1%	11.9%	9.0%	10.2%	8.4%	4.7%	5.4%	5.3%	5.0%	5.6%	5.57%
ROE 3Y Avg	snapshot only																				2.82%
ROE 5Y Avg	snapshot only																				4.51%
ROA 3Y Avg	snapshot only																				1.18%
ROIC 3Y Avg	snapshot only																				2.65%
ROIC Economic	snapshot only																				1.62%
Cash ROA	snapshot only																				3.12%
Cash ROIC	snapshot only																				4.09%
CROIC	snapshot only																				1.69%
NOPAT Margin	snapshot only																				2.35%
Pretax Margin	snapshot only																				-2.14%
R&D / Revenue	snapshot only																				2.78%
SGA / Revenue	snapshot only																				31.15%
SBC / Revenue	snapshot only																				0.74%

Valuation

Metric	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	23.92	15.93	21.16	15.59	15.77	18.75	18.94	21.79	17.19	15.60	16.36	14.94	16.08	17.93	17.40	17.40	17.09	36.96	-20.80	-12.75	-10.555
P/S Ratio	1.10	0.89	1.11	0.87	0.79	0.85	0.87	0.94	0.90	0.80	0.78	0.82	0.86	0.78	0.71	0.66	0.50	0.42	0.37	0.47	0.386
P/B Ratio	1.57	1.18	1.48	1.17	1.09	1.26	1.29	1.43	1.39	1.18	1.15	1.21	1.26	1.12	1.01	0.93	0.70	0.60	0.51	0.64	0.567
P/FCF	10.45	10.83	13.25	12.54	20.13	40.54	51.93	22.35	13.78	10.87	9.61	8.43	12.48	10.13	13.13	46.06	25.93	22.68	21.89	20.42	20.418
P/OCF	8.32	8.14	10.06	8.95	11.82	18.12	19.96	14.55	10.29	8.38	7.73	6.91	9.49	7.65	8.47	14.12	9.38	7.93	7.35	8.46	8.460
EV/EBITDA	10.97	8.98	10.92	8.99	8.97	10.98	10.95	11.56	10.13	9.53	9.75	9.46	9.99	10.32	10.05	9.84	9.32	12.15	14.03	17.43	17.426
EV/Revenue	1.57	1.30	1.51	1.27	1.17	1.44	1.45	1.51	1.47	1.35	1.32	1.36	1.40	1.31	1.24	1.19	1.04	1.01	0.97	1.10	1.096
EV/EBIT	15.43	12.64	15.52	12.67	12.98	16.05	15.99	16.82	14.04	13.35	13.86	13.08	13.93	14.92	14.69	14.50	14.45	23.30	34.00	49.44	49.443
EV/FCF	14.81	15.70	18.01	18.20	29.96	68.43	86.87	35.94	22.39	18.27	16.27	13.99	20.37	16.87	22.82	82.84	53.50	54.48	58.16	47.51	47.510
Earnings Yield	4.2%	6.3%	4.7%	6.4%	6.3%	5.3%	5.3%	4.6%	5.8%	6.4%	6.1%	6.7%	6.2%	5.6%	5.7%	5.7%	5.9%	2.7%	-4.8%	-7.8%	-7.84%
FCF Yield	9.6%	9.2%	7.5%	8.0%	5.0%	2.5%	1.9%	4.5%	7.3%	9.2%	10.4%	11.9%	8.0%	9.9%	7.6%	2.2%	3.9%	4.4%	4.6%	4.9%	4.90%
PEG Ratio	snapshot only																				0.104
EV/OCF	snapshot only																				19.685
EV/Gross Profit	snapshot only																				2.673
Acquirers Multiple	snapshot only																				36.826
Shareholder Yield	snapshot only																				7.24%

Leverage & Solvency

Metric	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	1.93	2.12	2.12	2.12	2.12	1.75	1.75	1.75	1.75	1.84	1.84	1.84	1.84	1.66	1.66	1.66	1.66	1.76	1.76	1.76	1.760
Quick Ratio	1.31	1.47	1.47	1.47	1.47	0.91	0.91	0.91	0.91	0.90	0.90	0.90	0.90	0.81	0.81	0.81	0.81	0.90	0.90	0.90	0.903
Debt/Equity	0.91	0.83	0.83	0.83	0.83	1.00	1.00	1.00	1.00	0.94	0.94	0.94	0.94	0.87	0.87	0.87	0.87	0.99	0.99	0.99	0.993
Net Debt/Equity	0.65	0.53	0.53	0.53	0.53	0.87	0.87	0.87	0.87	0.80	0.80	0.80	0.80	0.74	0.74	0.74	0.74	0.85	0.85	0.85	0.848
Debt/Assets	0.37	0.36	0.36	0.36	0.36	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.39	0.37	0.37	0.37	0.37	0.41	0.41	0.41	0.411
Debt/EBITDA	4.49	4.38	4.53	4.39	4.62	5.14	5.06	5.02	4.47	4.53	4.70	4.42	4.55	4.86	5.02	5.14	5.65	8.31	10.25	11.64	11.641
Net Debt/EBITDA	3.23	2.79	2.88	2.79	2.94	4.47	4.40	4.37	3.89	3.86	4.00	3.76	3.87	4.12	4.27	4.37	4.80	7.09	8.75	9.94	9.937
Interest Coverage	3.01	3.15	3.02	3.11	2.81	2.72	2.67	2.61	3.03	2.90	2.77	3.03	2.94	2.58	2.50	2.43	2.08	1.32	0.84	0.65	0.654
Equity Multiplier	2.47	2.32	2.32	2.32	2.32	2.53	2.53	2.53	2.53	2.43	2.43	2.43	2.43	2.36	2.36	2.36	2.36	2.42	2.42	2.42	2.419
Cash Ratio	snapshot only																				0.399
Debt Service Coverage	snapshot only																				1.856
Cash to Debt	snapshot only																				0.146
FCF to Debt	snapshot only																				0.032
Defensive Interval	snapshot only																				191.6 days

Efficiency & Turnover

Metric	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	0.58	0.58	0.58	0.59	0.60	0.59	0.59	0.60	0.61	0.60	0.61	0.61	0.61	0.60	0.60	0.60	0.59	0.59	0.58	0.56	0.563
Inventory Turnover	3.29	3.45	3.49	3.62	3.86	3.25	3.27	3.36	3.33	2.78	2.80	2.77	2.75	2.68	2.67	2.63	2.63	2.70	2.65	2.58	2.584
Receivables Turnover	11.16	13.49	13.57	13.75	14.07	15.10	15.14	15.50	15.68	18.52	18.69	18.70	18.68	20.91	20.81	20.64	20.44	17.99	17.54	17.04	17.044
Payables Turnover	5.46	5.81	5.89	6.10	6.50	5.90	5.92	6.10	6.04	6.19	6.24	6.17	6.13	6.28	6.25	6.17	6.16	5.92	5.80	5.66	5.663
DSO	33	27	27	27	26	24	24	24	23	20	20	20	20	17	18	18	18	20	21	21	21.4 days
DIO	111	106	104	101	95	112	112	109	110	131	130	132	133	136	137	139	139	135	138	141	141.2 days
DPO	67	63	62	60	56	62	62	60	60	59	58	59	60	58	58	59	59	62	63	64	64.5 days
Cash Conversion Cycle	77	70	69	68	64	75	74	72	72	92	91	92	93	96	96	97	97	94	96	98	98.2 days
Fixed Asset Turnover	snapshot only																				5.705
Operating Cycle	snapshot only																				162.7 days
Cash Velocity	snapshot only																				9.334
Capital Intensity	snapshot only																				1.783

Growth (YoY)

Metric	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	2.2%	7.1%	7.8%	9.5%	7.1%	4.0%	3.7%	4.7%	3.5%	3.7%	4.3%	2.0%	0.7%	0.1%	-1.2%	-2.1%	-2.9%	-1.3%	-3.4%	-5.3%	-5.30%
Net Income	38.1%	73.1%	75.7%	1.1%	16.1%	-15.7%	-9.7%	-19.5%	8.7%	17.7%	8.7%	30.3%	2.2%	-15.1%	-15.5%	-32.3%	-46.5%	-74.2%	-1.4%	-1.9%	-1.92%
EPS	36.1%	71.2%	75.0%	1.1%	21.1%	-11.1%	-4.3%	-16.0%	11.4%	20.5%	11.7%	35.0%	5.7%	-13.0%	-12.4%	-29.5%	-44.1%	-72.2%	-1.4%	-2.0%	-1.95%
FCF	30.5%	-6.9%	20.3%	3.3%	-60.3%	-73.5%	-79.4%	-36.9%	73.1%	2.7%	4.1%	1.4%	5.6%	4.7%	-34.3%	-85.6%	-72.6%	-76.3%	-70.1%	51.9%	51.88%
EBITDA	25.3%	21.9%	18.6%	25.0%	-1.7%	-5.5%	-0.8%	-3.2%	14.4%	12.3%	6.8%	12.7%	-2.6%	-10.6%	-10.5%	-17.8%	-23.0%	-35.0%	-45.5%	-50.8%	-50.82%
Op. Income	8.8%	35.7%	26.9%	9.8%	-14.0%	-24.1%	-20.8%	-5.5%	24.7%	26.3%	23.0%	20.3%	0.0%	-12.9%	-13.2%	-22.9%	-34.1%	-51.5%	-61.0%	-65.6%	-65.61%
OCF Growth	snapshot only																				12.36%
Asset Growth	snapshot only																				0.68%
Equity Growth	snapshot only																				-1.96%
Debt Growth	snapshot only																				11.28%
Shares Change	snapshot only																				-3.53%
Dividend Growth	snapshot only																				-4.98%

Growth (CAGR)

Metric	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	-3.5%	-2.2%	-1.9%	-0.5%	0.4%	0.5%	0.6%	1.8%	4.3%	4.9%	5.3%	5.4%	3.7%	2.6%	2.2%	1.5%	0.4%	0.8%	-0.1%	-1.9%	-1.85%
Revenue 5Y	-2.5%	-2.4%	-2.2%	-2.0%	-1.5%	-1.1%	-0.9%	-0.4%	-0.1%	0.2%	0.4%	1.0%	1.1%	1.0%	1.0%	1.0%	2.1%	2.7%	2.2%	1.6%	1.63%
EPS 3Y	—	3.5%	4.2%	14.6%	—	—	—	—	22.5%	22.4%	23.2%	33.3%	12.6%	-2.3%	-2.1%	-7.2%	-13.0%	-33.7%	—	—	—
EPS 5Y	—	-6.9%	-9.1%	-7.6%	-10.6%	79.6%	—	—	—	3.5%	3.9%	11.3%	—	—	—	—	1.6%	-15.0%	—	—	—
Net Income 3Y	—	4.2%	4.7%	14.6%	—	—	—	—	20.3%	19.8%	19.9%	29.4%	8.8%	-5.5%	-6.0%	-10.8%	-15.9%	-36.4%	—	—	—
Net Income 5Y	—	-8.1%	-10.1%	-8.7%	-12.0%	76.8%	—	—	—	2.4%	2.4%	9.5%	—	—	—	—	-1.0%	-17.8%	—	—	—
EBITDA 3Y	74.7%	-3.0%	-0.9%	2.9%	—	—	—	—	12.1%	8.9%	7.9%	10.9%	3.1%	-1.8%	-1.8%	-3.6%	-4.9%	-13.3%	-19.5%	-23.1%	-23.06%
EBITDA 5Y	—	-4.8%	-6.2%	-5.5%	-7.8%	20.8%	23.5%	24.1%	43.1%	-0.6%	0.6%	3.5%	—	—	—	—	1.1%	-5.6%	-9.3%	-11.2%	-11.22%
Gross Profit 3Y	-4.7%	-2.8%	-2.7%	-1.5%	-2.2%	-3.1%	-3.1%	-2.4%	1.6%	2.2%	2.5%	3.1%	1.6%	0.2%	0.1%	0.4%	0.9%	1.7%	0.6%	-1.0%	-1.04%
Gross Profit 5Y	11.1%	-3.9%	-4.0%	-4.2%	-5.0%	-4.9%	-4.4%	-4.0%	-2.8%	-1.8%	-1.6%	-0.2%	0.1%	-0.2%	-0.3%	-0.2%	0.9%	1.0%	0.3%	-0.4%	-0.39%
Op. Income 3Y	-11.2%	-5.7%	-7.7%	-9.0%	-13.5%	-14.5%	-14.0%	-7.5%	5.3%	9.1%	7.3%	7.7%	2.4%	-5.8%	-5.5%	-4.3%	-6.3%	-18.9%	-25.3%	-31.7%	-31.65%
Op. Income 5Y	25.9%	-6.7%	-7.7%	-9.2%	-12.6%	-12.6%	-10.9%	-9.5%	-5.6%	-4.3%	-5.2%	-3.1%	-4.2%	-7.2%	-7.5%	-6.0%	-5.1%	-11.3%	-16.0%	-19.8%	-19.83%
FCF 3Y	-11.0%	-5.3%	-0.6%	13.3%	-8.3%	-29.9%	-35.2%	-20.7%	-3.6%	-3.4%	8.0%	15.6%	-10.1%	0.4%	-11.7%	-40.0%	-20.6%	-3.2%	-0.1%	-19.6%	-19.63%
FCF 5Y	33.2%	10.0%	10.4%	-4.1%	-17.8%	-27.5%	-32.9%	-21.0%	-13.5%	-3.8%	0.6%	16.8%	7.1%	5.6%	-1.9%	-29.8%	-23.7%	-25.9%	-24.4%	-19.5%	-19.47%
OCF 3Y	-10.0%	-4.7%	-1.0%	9.3%	-5.0%	-18.8%	-20.7%	-15.7%	-2.1%	-2.4%	5.2%	11.2%	-8.7%	0.3%	-6.8%	-20.5%	-6.7%	5.1%	4.5%	-6.6%	-6.56%
OCF 5Y	15.9%	5.4%	5.7%	-3.5%	-13.0%	-19.2%	-22.3%	-17.2%	-11.8%	-4.0%	-0.8%	11.1%	3.9%	3.9%	-0.2%	-15.3%	-11.0%	-12.6%	-11.3%	-9.8%	-9.81%
Assets 3Y	-5.4%	-2.4%	-2.4%	-2.4%	-2.4%	2.6%	2.6%	2.6%	2.6%	1.8%	1.8%	1.8%	1.8%	0.5%	0.5%	0.5%	0.5%	0.4%	0.4%	0.4%	0.39%
Assets 5Y	-6.6%	-5.1%	-5.1%	-5.1%	-5.1%	-2.4%	-2.4%	-2.4%	-2.4%	-1.1%	-1.1%	-1.1%	-1.1%	1.6%	1.6%	1.6%	1.6%	1.2%	1.2%	1.2%	1.19%
Equity 3Y	-6.3%	-3.2%	-3.2%	-3.2%	-3.2%	3.5%	3.5%	3.5%	3.5%	2.4%	2.4%	2.4%	2.4%	-0.0%	-0.0%	-0.0%	-0.0%	1.9%	1.9%	1.9%	1.92%
Book Value 3Y	-7.0%	-3.9%	-3.7%	-3.2%	-2.6%	4.7%	5.1%	5.1%	5.3%	4.7%	5.3%	5.5%	5.9%	3.4%	4.1%	4.0%	3.4%	6.1%	5.6%	5.8%	5.79%
Dividend 3Y	—	—	—	59.2%	27.0%	9.6%	-0.1%	-0.4%	-0.2%	1.1%	1.0%	2.2%	2.6%	2.5%	4.4%	2.8%	2.1%	2.5%	1.1%	2.0%	2.04%

Growth Quality

Metric	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	0.85	0.76	0.72	0.61	0.37	0.24	0.18	0.05	0.00	0.03	0.06	0.25	0.44	0.60	0.61	0.70	0.68	0.75	0.54	0.27	0.272
Earnings Stability	0.00	0.03	0.03	0.02	0.01	0.07	0.10	0.10	0.43	0.18	0.18	0.22	0.52	0.47	0.47	0.46	0.03	0.14	0.27	0.29	0.286
Margin Stability	0.76	0.96	0.96	0.96	0.93	0.93	0.94	0.93	0.94	0.94	0.94	0.95	0.95	0.95	0.95	0.95	0.97	0.96	0.96	0.95	0.952
Rev. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	1.00	0.50	0.50	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.50	0.94	0.94	0.96	0.92	0.97	0.93	0.97	0.88	0.99	0.94	0.94	0.87	0.81	0.50	0.20	0.20	0.200
Earnings Smoothness	0.68	0.46	0.45	0.31	0.85	0.83	0.90	0.78	0.92	0.84	0.92	0.74	0.98	0.84	0.83	0.61	0.39	0.00	—	—	—
ROE Trend	0.15	0.20	0.19	0.21	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.01	0.00	-0.01	-0.01	-0.02	-0.04	-0.05	-0.09	-0.12	-0.117
Gross Margin Trend	0.01	0.00	-0.00	-0.01	-0.04	-0.05	-0.05	-0.05	-0.02	-0.01	-0.01	0.01	0.01	0.01	0.01	0.01	0.00	-0.01	-0.01	-0.02	-0.016
FCF Margin Trend	0.04	0.00	0.02	-0.01	-0.06	-0.07	-0.06	-0.03	-0.01	0.02	0.03	0.04	0.02	0.03	0.01	-0.06	-0.05	-0.06	-0.05	-0.03	-0.033
Sustainable Growth Rate	5.6%	6.1%	5.1%	5.7%	5.0%	4.3%	4.4%	4.2%	5.7%	5.6%	5.2%	6.2%	6.0%	4.3%	3.9%	3.5%	2.2%	-0.2%	—	—	—
Internal Growth Rate	2.3%	2.6%	2.2%	2.4%	2.1%	1.8%	1.9%	1.8%	2.4%	2.3%	2.1%	2.6%	2.5%	1.9%	1.7%	1.5%	0.9%	—	—	—	—

Cash Flow Quality

Metric	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	2.87	1.96	2.10	1.74	1.33	1.03	0.95	1.50	1.67	1.86	2.12	2.16	1.69	2.34	2.05	1.23	1.82	4.66	-2.83	-1.51	-1.508
FCF/OCF	0.80	0.75	0.76	0.71	0.59	0.45	0.38	0.65	0.75	0.77	0.81	0.82	0.76	0.76	0.65	0.31	0.36	0.35	0.34	0.41	0.414
FCF/Net Income	snapshot only																				-0.625
OCF/EBITDA	snapshot only																				0.885
CapEx/Revenue	2.7%	2.7%	2.7%	2.8%	2.8%	2.6%	2.7%	2.3%	2.2%	2.2%	2.0%	2.1%	2.2%	2.5%	3.0%	3.3%	3.4%	3.5%	3.3%	3.3%	3.26%
CapEx/Depreciation	snapshot only																				0.801
Accruals Ratio	-0.05	-0.03	-0.03	-0.02	-0.01	-0.00	0.00	-0.01	-0.02	-0.03	-0.03	-0.04	-0.02	-0.04	-0.03	-0.01	-0.01	-0.02	-0.04	-0.05	-0.052
Sloan Accruals	snapshot only																				-0.008
Cash Flow Adequacy	snapshot only																				1.206

Dividends & Buybacks

Metric	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	0.7%	1.4%	1.5%	1.8%	2.0%	1.8%	1.7%	1.5%	1.6%	1.7%	1.7%	1.7%	1.6%	1.7%	1.9%	2.0%	2.7%	3.1%	3.6%	2.9%	3.40%
Dividend/Share	$0.30	$0.46	$0.62	$0.62	$0.63	$0.62	$0.62	$0.62	$0.61	$0.61	$0.61	$0.62	$0.62	$0.61	$0.64	$0.62	$0.62	$0.63	$0.62	$0.62	$0.60
Payout Ratio	17.8%	21.9%	30.9%	28.4%	30.8%	33.1%	32.5%	33.3%	26.8%	27.1%	28.4%	24.9%	25.6%	31.1%	33.8%	35.5%	46.0%	1.2%	—	—	—
FCF Payout Ratio	7.8%	14.9%	19.3%	22.9%	39.3%	71.5%	89.0%	34.2%	21.4%	18.9%	16.7%	14.1%	19.9%	17.6%	25.5%	94.1%	69.8%	70.8%	79.3%	58.8%	58.85%
Total Payout Ratio	27.9%	29.7%	53.0%	91.6%	1.3%	1.6%	1.5%	1.2%	77.7%	91.9%	97.7%	85.3%	83.6%	90.5%	1.1%	1.5%	2.1%	4.7%	—	—	—
Div. Increase Streak	0	0	0	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	—	—	—	3.05	1.03	0.29	-0.03	-0.04	-0.04	-0.02	-0.03	-0.01	-0.01	-0.01	0.03	-0.01	-0.01	-0.01	-0.03	-0.02	-0.021
Buyback Yield	0.4%	0.5%	1.0%	4.1%	6.4%	6.8%	6.1%	3.8%	3.0%	4.2%	4.2%	4.0%	3.6%	3.3%	4.6%	6.4%	9.8%	9.6%	7.9%	4.4%	4.35%
Net Buyback Yield	0.4%	0.5%	1.0%	4.1%	6.4%	6.8%	6.1%	3.8%	3.0%	4.2%	4.2%	4.0%	3.6%	3.3%	4.6%	6.4%	9.8%	9.6%	7.9%	4.4%	4.35%
Total Shareholder Return	1.2%	1.9%	2.5%	5.9%	8.4%	8.5%	7.8%	5.3%	4.5%	5.9%	6.0%	5.7%	5.2%	5.0%	6.6%	8.4%	12.5%	12.7%	11.5%	7.2%	7.24%

DuPont Factors

Metric	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)	0.76	0.80	0.81	0.83	0.86	0.80	0.81	0.78	0.75	0.78	0.78	0.79	0.80	0.82	0.81	0.79	0.79	1.08	3.29	1.73	1.729
Interest Burden (EBT/EBIT)	0.60	0.68	0.67	0.68	0.64	0.63	0.63	0.62	0.67	0.66	0.64	0.67	0.66	0.61	0.60	0.59	0.52	0.24	-0.19	-0.96	-0.964
EBIT Margin	0.10	0.10	0.10	0.10	0.09	0.09	0.09	0.09	0.10	0.10	0.10	0.10	0.10	0.09	0.08	0.08	0.07	0.04	0.03	0.02	0.022
Asset Turnover	0.58	0.58	0.58	0.59	0.60	0.59	0.59	0.60	0.61	0.60	0.61	0.61	0.61	0.60	0.60	0.60	0.59	0.59	0.58	0.56	0.563
Equity Multiplier	2.53	2.39	2.39	2.39	2.39	2.42	2.42	2.42	2.42	2.48	2.48	2.48	2.48	2.39	2.39	2.39	2.39	2.39	2.39	2.39	2.387

Per Share

Metric	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)	$1.69	$2.11	$2.01	$2.20	$2.05	$1.88	$1.92	$1.85	$2.29	$2.26	$2.15	$2.49	$2.42	$1.97	$1.88	$1.76	$1.35	$0.55	$-0.82	$-1.67	$-1.67
Book Value/Share	$25.86	$28.60	$28.81	$29.18	$29.84	$27.94	$28.27	$28.21	$28.32	$30.03	$30.50	$30.69	$30.75	$31.62	$32.53	$32.87	$33.00	$33.40	$33.33	$33.40	$31.14
Tangible Book/Share	$-11.82	$-8.75	$-8.82	$-8.93	$-9.13	$-16.22	$-16.41	$-16.38	$-16.44	$-14.91	$-15.14	$-15.23	$-15.26	$-14.03	$-14.44	$-14.59	$-14.65	$-14.18	$-14.15	$-14.18	$-14.18
Revenue/Share	$36.69	$37.68	$38.17	$39.19	$41.02	$41.37	$41.96	$42.85	$43.52	$43.89	$44.98	$45.27	$45.31	$44.98	$46.06	$46.15	$45.91	$47.82	$46.52	$45.31	$45.31
FCF/Share	$3.88	$3.11	$3.21	$2.73	$1.61	$0.87	$0.70	$1.80	$2.85	$3.25	$3.66	$4.41	$3.12	$3.48	$2.49	$0.66	$0.89	$0.89	$0.78	$1.05	$1.05
OCF/Share	$4.87	$4.13	$4.23	$3.83	$2.74	$1.94	$1.82	$2.77	$3.82	$4.21	$4.54	$5.38	$4.09	$4.61	$3.87	$2.17	$2.46	$2.55	$2.32	$2.52	$2.52
Cash/Share	$6.58	$8.65	$8.71	$8.83	$9.02	$3.59	$3.64	$3.63	$3.64	$4.22	$4.29	$4.31	$4.32	$4.17	$4.29	$4.34	$4.36	$4.85	$4.84	$4.85	$6.45
EBITDA/Share	$5.24	$5.43	$5.29	$5.53	$5.37	$5.42	$5.56	$5.59	$6.31	$6.23	$6.10	$6.53	$6.35	$5.70	$5.67	$5.59	$5.11	$3.99	$3.23	$2.85	$2.85
Debt/Share	$23.51	$23.80	$23.97	$24.28	$24.83	$27.82	$28.14	$28.09	$28.20	$28.23	$28.68	$28.85	$28.90	$27.66	$28.46	$28.76	$28.88	$33.17	$33.10	$33.17	$33.17
Net Debt/Share	$16.93	$15.15	$15.26	$15.46	$15.81	$24.23	$24.51	$24.46	$24.56	$24.01	$24.39	$24.54	$24.58	$23.49	$24.17	$24.42	$24.52	$28.32	$28.26	$28.32	$28.32

Academic Models

Metric	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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.414
Altman Z-Prime	snapshot only																				2.251
Piotroski F-Score	8	7	7	8	8	6	5	6	8	9	9	9	9	5	4	5	4	6	5	5	5
Beneish M-Score	-2.58	-2.59	-2.61	-2.53	-2.38	-2.45	-2.50	-2.53	-2.67	-2.83	-2.80	-2.87	-2.79	-2.66	-2.64	-2.56	-2.57	-2.40	-2.43	-2.51	-2.512
Ohlson O-Score	snapshot only																				-6.404
Net-Net WC	snapshot only																				$-25.97
EVA	snapshot only																				$-237447000.00

Credit

Metric	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																				B
Credit Score	48.07	50.31	50.32	51.25	40.69	35.95	36.16	42.74	48.56	45.05	40.12	48.74	44.43	39.88	37.80	36.24	35.31	29.01	26.67	26.72	26.720
Credit Grade	snapshot only																				15
Credit Trend	snapshot only																				-9.516
Implied Spread (bps)	snapshot only																				750.000
Industry Credit Rank	snapshot only																				14
Sector Credit Rank	snapshot only																				14

EPC 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