€45.10 ($50.75)

-0.00 (-0.00%)

Weekly Expected Move ±3.0%

€42 €44 €45 €46 €48

FSX · Financial Services · Financial - Data & Stock Exchanges · Tech Score Strong Sell · Power 41 · €232.3M mcap · 820240 float · 0.027% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers

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. EUX.F receives an overall rating of B+. Strongest factors: ROE (5/5), ROA (5/5). Areas of concern: D/E (2/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-08-24	A-	B+
2026-08-20	B+	A-
2026-08-10	B	B+
2026-08-03	B+	B
2026-05-14	B	B+
2026-05-13	B+	B
2026-05-12	B	B+
2026-05-06	C+	B
2026-04-16	B-	C+
2026-04-07	None	ADDED

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.

★ ★ ★ ★ ★ 70 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. EUX.F scores highest in Safety (100/100) and lowest in Cash Flow (57/100). An overall grade of A places EUX.F 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-B Score

8.96

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✓ ✗ ✗ ✗ ✓ ✓ ✗

Beneish M-Score

-1.89

Unlikely Manipulator

Ohlson O-Score

-5.87

Bankruptcy prob: 0.3%

Low Risk

Credit Rating

AAA

Score: 95.3/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 0.84x

Accruals: 1.7%

The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. EUX.F scores 8.96, placing it in the Safe Zone (safe > 3.0, distress < 1.5). 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. EUX.F 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. EUX.F's score of -1.89 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. EUX.F's implied 0.3% 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. EUX.F receives an estimated rating of AAA (score: 95.3/100), 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). EUX.F'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

14.46x

PEG

0.13x

P/S

2.55x

P/B

2.52x

P/FCF

20.29x

P/OCF

13.11x

EV/EBITDA

9.30x

EV/Revenue

2.14x

EV/EBIT

7.03x

EV/FCF

20.42x

Earnings Yield

9.03%

FCF Yield

4.93%

Shareholder Yield

6.03%

Graham Number

$43.10

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 14.5x earnings, EUX.F trades at a reasonable valuation. An earnings yield of 9.0% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $43.10 per share, 5% 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

0.683

NI / EBT

Interest Burden

0.924

EBT / EBIT

EBIT Margin

0.305

EBIT / Rev

Asset Turnover

0.560

Rev / Assets

Equity Multiplier

2.473

Assets / Equity

ROE

26.6%

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. EUX.F's ROE of 26.6% is driven by Asset Turnover (0.560), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

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

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$177.37

Price/Value

0.29x

Margin of Safety

71.25%

Premium

-71.25%

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 EUX.F's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. EUX.F actually compounded EPS at 33.3% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. EUX.F trades at a -71% premium to its adjusted intrinsic value of $177.37, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 14.5x.

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

$45.10

Median 1Y

$42.78

5th Pctile

$26.73

95th Pctile

$68.46

Ann. Volatility

28.8%

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	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
ROE	3.6%	5.1%	10.6%	13.5%	14.0%	12.0%	6.3%	6.1%	3.7%	7.9%	7.7%	8.9%	13.0%	19.1%	26.6%	26.62%
ROA	3.0%	4.4%	9.0%	9.3%	11.6%	9.3%	5.1%	4.3%	2.9%	5.2%	5.7%	5.8%	6.7%	6.6%	10.8%	10.76%
ROIC	3.3%	9.1%	23.8%	36.1%	38.1%	15.3%	7.3%	7.2%	3.8%	4.3%	6.4%	-3.1%	-15.8%	-7.3%	-0.3%	-0.33%
ROCE	2.5%	5.9%	20.0%	18.6%	27.4%	22.1%	2.9%	4.0%	-0.3%	6.3%	15.4%	16.1%	11.7%	8.5%	11.9%	11.89%
Gross Margin	99.9%	99.9%	99.9%	99.9%	100.0%	99.9%	100.0%	100.0%	100.0%	33.5%	100.0%	1.0%	1.0%	100.0%	100.0%	99.99%
Operating Margin	36.0%	24.4%	40.2%	11.5%	15.6%	-7.7%	11.4%	5.9%	16.8%	-6.5%	26.7%	-1.3%	-57.5%	23.9%	30.7%	30.70%
Net Margin	33.6%	12.2%	20.1%	5.7%	7.8%	-3.8%	5.7%	2.9%	8.4%	7.7%	7.7%	15.1%	27.2%	14.6%	20.6%	20.64%
EBITDA Margin	27.4%	31.7%	57.9%	32.9%	22.0%	-7.8%	20.3%	4.6%	24.0%	20.7%	26.7%	52.3%	0.0%	21.2%	30.6%	30.62%
FCF Margin	14.0%	33.4%	7.8%	4.1%	-6.3%	-13.0%	-11.6%	6.5%	14.2%	0.4%	-2.6%	-23.8%	-19.9%	1.6%	10.5%	10.48%
OCF Margin	14.1%	33.4%	7.8%	4.1%	-6.3%	-13.0%	-11.5%	6.5%	14.2%	0.4%	-2.6%	-23.8%	-19.9%	8.8%	16.2%	16.23%
ROE 3Y Avg	snapshot only															13.33%
ROA 3Y Avg	snapshot only															5.97%
ROIC 3Y Avg	snapshot only															3.11%
ROIC Economic	snapshot only															-0.33%
Cash ROA	snapshot only															6.30%
Cash ROIC	snapshot only															21.32%
CROIC	snapshot only															13.77%
NOPAT Margin	snapshot only															-0.25%
Pretax Margin	snapshot only															28.15%
R&D / Revenue	snapshot only															0.00%
SGA / Revenue	snapshot only															46.67%
SBC / Revenue	snapshot only															0.00%

Valuation

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
P/E Ratio	90.23	57.46	25.31	24.56	25.17	26.37	50.30	44.77	76.25	33.48	31.02	25.43	18.15	15.34	11.07	14.455
P/S Ratio	30.34	12.66	5.29	3.99	2.78	2.10	2.32	1.84	2.55	2.13	2.11	2.22	2.55	2.48	2.13	2.545
P/B Ratio	3.21	2.92	2.68	3.32	3.38	3.17	3.31	2.75	2.90	2.66	2.39	2.26	2.34	2.93	2.85	2.516
P/FCF	216.11	37.95	67.53	98.20	-44.21	-16.18	-20.06	28.52	18.00	604.67	-80.24	-9.35	-12.83	156.12	20.29	20.288
P/OCF	215.93	37.95	67.52	98.16	—	—	—	28.47	17.98	585.37	—	—	—	28.10	13.11	13.106
EV/EBITDA	104.69	36.15	9.41	7.82	6.82	7.93	13.19	14.65	24.21	12.33	10.97	8.53	12.73	12.37	9.30	9.304
EV/Revenue	28.66	10.73	4.39	3.32	2.35	2.07	2.30	1.82	2.56	2.21	2.10	2.27	2.53	2.50	2.14	2.140
EV/EBIT	105.12	36.26	9.42	10.26	8.36	10.07	86.91	49.54	-716.73	29.52	10.80	8.53	8.13	8.44	7.03	7.026
EV/FCF	204.10	32.17	56.08	81.67	-37.34	-15.96	-19.86	28.17	18.04	629.53	-79.66	-9.53	-12.74	157.13	20.42	20.418
Earnings Yield	1.1%	1.7%	4.0%	4.1%	4.0%	3.8%	2.0%	2.2%	1.3%	3.0%	3.2%	3.9%	5.5%	6.5%	9.0%	9.03%
FCF Yield	0.5%	2.6%	1.5%	1.0%	-2.3%	-6.2%	-5.0%	3.5%	5.6%	0.2%	-1.2%	-10.7%	-7.8%	0.6%	4.9%	4.93%
PEG Ratio	snapshot only															0.132
Price/Tangible Book	snapshot only															2.845
EV/OCF	snapshot only															13.190
EV/Gross Profit	snapshot only															2.140
Shareholder Yield	snapshot only															6.03%
Graham Number	snapshot only															$43.10

Leverage & Solvency

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Current Ratio	—	3.42	—	0.00	0.00	0.00	0.00	14.21	0.00	0.35	—	—	2.50	21.71	29.52	29.525
Quick Ratio	—	0.00	—	0.00	0.00	0.00	0.00	14.21	0.00	0.35	—	—	2.50	21.71	29.52	29.525
Debt/Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.05	0.15	0.00	0.06	0.00	0.04	0.02	0.019
Net Debt/Equity	-0.18	-0.45	-0.45	-0.56	-0.53	-0.04	-0.03	-0.03	0.01	0.11	-0.02	0.04	-0.02	0.02	0.02	0.018
Debt/Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.03	0.09	0.00	0.04	0.00	0.01	0.01	0.006
Debt/EBITDA	0.00	0.03	0.00	0.00	0.01	0.00	0.03	0.05	0.39	0.68	0.00	0.23	0.00	0.16	0.06	0.063
Net Debt/EBITDA	-6.16	-6.50	-1.92	-1.58	-1.26	-0.11	-0.13	-0.18	0.05	0.49	-0.08	0.16	-0.09	0.08	0.06	0.059
Interest Coverage	20.46	48.38	190.94	190.94	—	—	—	—	—	—	—	—	—	176.13	108.72	108.718
Equity Multiplier	1.17	1.17	1.18	1.45	1.25	1.41	1.30	1.38	1.36	1.64	1.43	1.68	2.51	4.15	3.45	3.447
Cash Ratio	snapshot only															0.055
Debt Service Coverage	snapshot only															82.101
Cash to Debt	snapshot only															0.055
FCF to Debt	snapshot only															7.287
Defensive Interval	snapshot only															0.8 days

Efficiency & Turnover

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Asset Turnover	0.09	0.20	0.43	0.57	1.05	1.17	1.10	1.05	0.86	0.82	0.83	0.66	0.48	0.41	0.56	0.560
Inventory Turnover	—	0.01	—	—	—	0.05	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	0.16	0.45	0.81	1.29	2.06	2.52	2.55	2.27	2.06	1.61	2.20	2.98	2.89	2.75	4.78	4.784
Payables Turnover	—	0.16	5.30	0.77	0.36	0.98	0.33	0.37	0.15	2631.90	88.50	191.49	277.70	1.68	0.44	0.443
DSO	2295	805	449	283	178	145	143	161	177	226	166	123	126	133	76	76.3 days
DIO	0	45802	0	0	0	7592	0	0	0	0	0	0	0	0	0	0.0 days
DPO	0	2257	69	473	1017	374	1114	974	2422	0	4	2	1	218	823	823.3 days
Cash Conversion Cycle	2295	44350	381	-190	-840	7363	-970	-813	-2245	226	162	121	125	-85	-747	-747.0 days
Fixed Asset Turnover	snapshot only															91757.126
Cash Velocity	snapshot only															1258.292
Capital Intensity	snapshot only															2.577

Growth (YoY)

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Revenue	—	—	—	—	11.6%	5.5%	1.6%	78.8%	-10.2%	-17.3%	-20.5%	-31.8%	-17.3%	-5.4%	26.9%	26.89%
Net Income	—	—	—	—	3.1%	1.4%	-43.6%	-54.7%	-72.8%	-33.9%	17.5%	44.8%	2.5%	1.4%	2.6%	2.58%
EPS	—	—	—	—	3.1%	1.4%	-43.4%	-55.0%	-72.8%	-33.4%	17.0%	46.3%	2.5%	1.4%	2.6%	2.58%
FCF	—	—	—	—	-6.6%	-3.5%	-4.8%	1.8%	3.0%	1.0%	81.9%	-3.5%	-2.2%	3.3%	6.0%	6.05%
EBITDA	—	—	—	—	14.8%	4.8%	-4.7%	-47.6%	-72.4%	-43.1%	-12.6%	45.7%	55.5%	6.4%	52.6%	52.62%
Op. Income	—	—	—	—	6.7%	2.5%	-34.6%	-48.4%	-72.8%	-66.7%	-20.4%	-1.4%	-4.3%	-2.4%	-1.1%	-1.05%
OCF Growth	snapshot only															8.82%
Asset Growth	snapshot only															1.60%
Equity Growth	snapshot only															7.37%
Debt Growth	snapshot only															2103.90%
Shares Change	snapshot only															0.00%
Dividend Growth	snapshot only															45.97%

Growth (CAGR)

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.1%	72.3%	37.1%	37.10%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	57.4%	55.7%	33.3%	33.34%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	57.3%	55.5%	33.3%	33.34%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	89.2%	51.6%	8.3%	8.31%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	92.1%	72.4%	37.1%	37.13%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	-37.5%	51.1%	51.12%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	10.7%	74.8%	74.80%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	32.0%	52.6%	41.9%	41.85%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	2.5%	0.0%	-0.8%	-0.77%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	2.5%	0.1%	-0.8%	-0.77%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-2.2%	-2.1%	13.4%	13.44%

Growth Quality

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.66	0.57	0.42	0.07	0.35	0.36	0.54	0.541
Earnings Stability	—	—	—	—	—	—	—	—	0.00	0.17	0.54	0.39	0.19	0.65	0.42	0.423
Margin Stability	—	—	—	—	—	—	—	—	1.00	0.88	0.87	0.85	0.87	0.90	0.89	0.893
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	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	1	0	0	0	0	0	1	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.86	0.93	0.82	0.50	0.50	0.50	0.500
Earnings Smoothness	—	—	—	—	0.00	0.19	0.44	0.25	0.00	0.59	0.84	0.63	0.00	0.17	0.00	0.000
ROE Trend	—	—	—	—	—	—	—	—	-0.05	-0.01	-0.01	-0.01	0.04	0.09	0.19	0.186
Gross Margin Trend	—	—	—	—	—	—	—	—	0.00	-0.19	-0.20	-0.23	-0.24	0.10	0.10	0.102
FCF Margin Trend	—	—	—	—	—	—	—	—	0.10	-0.10	-0.01	-0.29	-0.24	0.08	0.18	0.176
Sustainable Growth Rate	-1.2%	0.3%	1.9%	3.7%	-7.0%	-10.0%	-15.8%	-17.9%	-7.7%	-4.3%	-4.9%	-4.2%	2.3%	7.6%	8.8%	8.84%
Internal Growth Rate	—	0.3%	1.7%	2.6%	—	—	—	—	—	—	—	—	1.2%	2.7%	3.7%	3.71%

Cash Flow Quality

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
OCF/Net Income	0.42	1.51	0.37	0.25	-0.57	-1.63	-2.51	1.57	4.24	0.06	-0.39	-2.72	-1.41	0.55	0.84	0.845
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.97	1.00	1.00	1.00	0.18	0.65	0.646
FCF/Net Income	snapshot only															0.546
OCF/EBITDA	snapshot only															0.705
CapEx/Revenue	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	7.3%	5.7%	5.74%
CapEx/Depreciation	snapshot only															1856.582
Accruals Ratio	0.02	-0.02	0.06	0.07	0.18	0.25	0.18	-0.02	-0.09	0.05	0.08	0.22	0.16	0.03	0.02	0.017
Sloan Accruals	snapshot only															0.223
Cash Flow Adequacy	snapshot only															0.874
Earnings Quality Score	snapshot only															0.750

Dividends & Buybacks

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Dividend Yield	1.5%	1.6%	3.2%	3.0%	5.9%	6.9%	7.0%	8.7%	4.0%	4.6%	5.3%	5.8%	4.6%	3.9%	6.0%	7.23%
Dividend/Share	$0.77	$0.76	$1.59	$1.59	$3.54	$3.51	$3.88	$3.83	$1.97	$1.97	$2.11	$2.11	$1.85	$1.85	$3.08	$3.26
Payout Ratio	1.3%	93.9%	81.6%	72.8%	1.5%	1.8%	3.5%	3.9%	3.1%	1.5%	1.6%	1.5%	82.6%	60.0%	66.8%	66.77%
FCF Payout Ratio	3.2%	62.0%	2.2%	2.9%	—	—	—	2.5%	72.4%	27.9%	—	—	—	6.1%	1.2%	1.22%
Total Payout Ratio	1.3%	1.0%	84.3%	75.2%	1.5%	1.8%	3.5%	3.9%	3.1%	1.5%	1.6%	1.5%	82.6%	60.0%	66.8%	66.77%
Div. Increase Streak	0	0	0	0	1	1	1	1	0	0	0	0	0	0	0	0
Chowder Number	—	—	—	—	3.67	3.68	1.51	1.52	-0.40	-0.40	-0.40	-0.40	-0.02	-0.03	0.52	0.520
Buyback Yield	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.1%	0.1%	-0.8%	-0.7%	-3.1%	-3.5%	-3.7%	-3.6%	-2.5%	-1.8%	-1.6%	-1.1%	-0.2%	-0.2%	-0.23%
Total Shareholder Return	1.5%	1.7%	3.3%	2.2%	5.3%	3.8%	3.5%	5.1%	0.4%	2.1%	3.5%	4.2%	3.5%	3.7%	5.8%	5.81%

DuPont Factors

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Tax Burden (NI/EBT)	0.72	0.73	0.71	0.67	0.67	0.61	0.54	0.57	0.51	0.59	0.60	0.61	0.63	0.67	0.68	0.683
Interest Burden (EBT/EBIT)	1.72	1.02	0.63	0.75	0.58	0.63	3.24	1.97	-18.55	1.43	0.58	0.54	0.72	0.81	0.92	0.924
EBIT Margin	0.27	0.30	0.47	0.32	0.28	0.21	0.03	0.04	-0.00	0.08	0.19	0.27	0.31	0.30	0.30	0.305
Asset Turnover	0.09	0.20	0.43	0.57	1.05	1.17	1.10	1.05	0.86	0.82	0.83	0.66	0.48	0.41	0.56	0.560
Equity Multiplier	1.17	1.17	1.18	1.45	1.21	1.29	1.24	1.42	1.30	1.52	1.36	1.53	1.94	2.90	2.47	2.473

Per Share

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
EPS (Diluted TTM)	$0.57	$0.81	$1.94	$2.18	$2.37	$1.92	$1.10	$0.98	$0.64	$1.28	$1.29	$1.43	$2.24	$3.08	$4.61	$4.61
Book Value/Share	$16.09	$16.02	$18.34	$16.09	$17.63	$15.97	$16.74	$15.97	$16.92	$16.09	$16.69	$16.14	$17.33	$16.09	$17.92	$17.92
Tangible Book/Share	$16.09	$16.02	$18.34	$16.09	$17.63	$15.97	$16.74	$15.97	$16.92	$16.09	$16.69	$16.14	$17.33	$16.09	$17.92	$17.92
Revenue/Share	$1.71	$3.70	$9.31	$13.42	$21.44	$24.11	$23.87	$23.80	$19.22	$20.09	$18.90	$16.40	$15.92	$19.00	$23.98	$17.72
FCF/Share	$0.24	$1.23	$0.73	$0.54	$-1.35	$-3.13	$-2.76	$1.54	$2.73	$0.07	$-0.50	$-3.90	$-3.16	$0.30	$2.51	$1.53
OCF/Share	$0.24	$1.23	$0.73	$0.55	$-1.35	$-3.13	$-2.76	$1.54	$2.73	$0.07	$-0.50	$-3.90	$-3.16	$1.68	$3.89	$2.91
Cash/Share	$2.87	$7.16	$8.36	$9.02	$9.33	$0.68	$0.68	$0.67	$0.68	$0.68	$0.29	$0.29	$0.29	$0.29	$0.02	$0.02
EBITDA/Share	$0.47	$1.10	$4.34	$5.69	$7.37	$6.30	$4.15	$2.96	$2.03	$3.61	$3.61	$4.36	$3.16	$3.84	$5.52	$5.52
Debt/Share	$0.00	$0.03	$0.01	$0.02	$0.06	$0.01	$0.12	$0.15	$0.79	$2.44	$0.00	$1.00	$0.00	$0.60	$0.34	$0.34
Net Debt/Share	$-2.87	$-7.13	$-8.34	$-9.01	$-9.27	$-0.66	$-0.56	$-0.53	$0.11	$1.76	$-0.29	$0.71	$-0.29	$0.31	$0.33	$0.33

Academic Models

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Altman-B Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	8.955
Altman Z-Prime	snapshot only															3.737
Piotroski F-Score	3	4	3	3	5	5	4	6	4	4	4	4	6	7	5	5
Beneish M-Score	—	—	—	—	1.94	-0.32	-1.89	-2.46	-2.75	-1.19	-2891.70	-6537.47	-5070.97	-2.87	-1.89	-1.889
Ohlson O-Score	snapshot only															-5.865
ROIC (Greenblatt)	snapshot only															74.24%
Net-Net WC	snapshot only															$-33.68
EVA	snapshot only															$-9710473.04

Credit

Metric	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Current
Credit Rating	snapshot only															AAA
Credit Score	68.66	83.97	91.59	94.49	65.70	66.54	61.67	84.64	81.00	61.72	67.04	69.61	86.02	93.50	95.34	95.342
Credit Grade	snapshot only															1
Credit Trend	snapshot only															28.300
Implied Spread (bps)	snapshot only															50.000
Industry Credit Rank	snapshot only															86
Sector Credit Rank	snapshot only															96

EUX.F FSX

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