$98.28

+1.60 (+1.65%)

Weekly Expected Move ±2.8%

$91 $93 $96 $99 $101

NASDAQ · Industrials · Industrial - Machinery · Alpha Radar Sell · Power 42 · $4.3B mcap · 38M float · 0.808% daily turnover · Short 56% 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

40.4 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 14.1% · 5Y Avg: 15.3%

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. FELE shows a Weak competitive edge (40.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 14.1% suggests modest returns relative to capital deployed.

Analyst Insights

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

Analyst Price Targets

Low

$102

Avg Target

$102

High

Based on 4 analyst ratings (12 mo)

Analyst Recommendations

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

Rating Summary

ConsensusHold

Avg Target$102.25

Analysts4

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-19	D.A. Davidson	Matt Summerville	$90	$100	+10	+6.0%	$94.33
2026-02-18	D.A. Davidson	Matt Summerville	Initiated	$90	—	-1.9%	$91.77
2025-10-29	Robert W. Baird	—	$107	$112	+5	+17.6%	$95.26
2025-07-30	Robert W. Baird	—	$86	$107	+21	+13.3%	$94.43
2024-07-25	Seaport Global	Joe Ruzynski	Initiated	$120	—	+16.3%	$103.22
2022-07-27	Robert W. Baird	—	Initiated	$86	—	+1.7%	$84.54

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.

A-

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

Rating Change History

Date	From	To
2026-05-04	B+	A-
2026-04-29	B	B+
2026-04-28	B+	B
2026-04-01	A-	B+
2026-03-30	B+	A-
2026-02-24	B	B+
2026-02-17	B+	B
2026-01-03	A-	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.

★ ★ ★ ★ ★ 55 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. FELE scores highest in Safety (100/100) and lowest in Growth (34/100). An overall grade of A places FELE 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

6.64

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✓

Beneish M-Score

-2.47

Unlikely Manipulator

Ohlson O-Score

-9.31

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 92.3/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.45x

Accruals: -3.6%

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. FELE scores 6.64, 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. FELE 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. FELE's score of -2.47 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. FELE'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. FELE receives an estimated rating of AA+ (score: 92.3/100), with a deteriorating 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). FELE'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

28.87x

PEG

-2.07x

P/S

2.00x

P/B

3.24x

P/FCF

24.31x

P/OCF

18.95x

EV/EBITDA

15.36x

EV/Revenue

1.98x

EV/EBIT

19.99x

EV/FCF

25.37x

Earnings Yield

3.65%

FCF Yield

4.11%

Shareholder Yield

5.37%

Graham Number

$47.39

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 28.9x earnings, FELE commands a growth premium. Graham's intrinsic value formula yields $47.39 per share, 107% 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

0.758

NI / EBT

Interest Burden

0.923

EBT / EBIT

EBIT Margin

0.099

EBIT / Rev

Asset Turnover

1.156

Rev / Assets

Equity Multiplier

1.453

Assets / Equity

ROE

11.6%

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. FELE's ROE of 11.6% is driven by Asset Turnover (1.156), 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.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

$28.61

Price/Value

3.22x

Margin of Safety

-222.15%

Premium

222.15%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with FELE's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. FELE trades at a 222% premium to its adjusted intrinsic value of $28.61, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 28.9x.

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

$98.28

Median 1Y

$102.33

5th Pctile

$60.27

95th Pctile

$173.92

Ann. Volatility

32.2%

25th–75th percentile 5th–95th percentile Median path Historical

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
Joseph A. Ruzynski, CEO	$900,000	$2,624,984	$5,072,064
Jennifer A. Wolfenbarger, VP & CFO	$240,385	$1,100,061	$1,703,946
Jonathan M. Grandon, VP, CAO, General Counsel and Corporate Secretary	$475,976	$539,964	$1,486,162
DeLancey W. Davis, VP and President, Headwater Companies	$470,434	$457,496	$1,450,025
Gregory M. Levine, VP and President, Global Water Jay J. Walsh, VP and President, Energy Systems	$504,587	$435,024	$1,431,471
Russell D. Fleeger II, Former Interim CFO	$230,211	$156,880	$524,137
Jeffery L. Taylor, Former VP and CFO	$133,750	$—	$218,822

CEO Pay Ratio

68:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,072,064

Avg Employee Cost (SGA/emp): $74,805

Employees: 6,500

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

6,500

+3.2% YoY

Revenue / Employee

$327,885

Rev: $2,131,250,000

Profit / Employee

$22,629

NI: $147,090,000

SGA / Employee

$74,805

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	16.1%	17.0%	17.1%	17.4%	19.6%	21.0%	18.6%	19.3%	19.4%	19.3%	17.0%	16.6%	16.6%	16.3%	14.6%	14.4%	14.5%	11.4%	11.4%	11.6%	11.61%
ROA	10.7%	11.3%	10.8%	10.9%	12.4%	13.2%	11.5%	11.9%	11.9%	11.9%	11.3%	11.0%	11.0%	10.8%	10.2%	10.0%	10.1%	8.0%	7.8%	8.0%	7.99%
ROIC	16.6%	17.3%	13.5%	13.8%	15.7%	17.3%	16.0%	16.8%	16.9%	16.7%	16.5%	16.2%	15.9%	15.4%	15.4%	15.1%	15.5%	16.2%	13.7%	14.1%	14.13%
ROCE	15.4%	16.4%	16.5%	17.0%	19.5%	20.9%	19.2%	20.1%	20.0%	20.0%	17.6%	17.1%	17.2%	17.0%	17.2%	17.2%	17.5%	14.1%	12.9%	13.4%	13.44%
Gross Margin	34.8%	35.5%	33.6%	32.2%	34.3%	34.5%	34.0%	33.5%	33.1%	34.6%	33.8%	35.5%	36.8%	35.7%	33.8%	36.0%	36.1%	35.9%	33.8%	35.0%	34.96%
Operating Margin	11.8%	12.3%	10.9%	8.8%	14.7%	14.5%	11.5%	10.9%	14.2%	14.5%	10.7%	10.4%	14.6%	13.8%	8.9%	9.7%	15.0%	14.6%	10.3%	10.5%	10.52%
Net Margin	9.0%	10.1%	9.4%	6.6%	10.8%	10.6%	8.1%	7.7%	10.5%	10.7%	8.2%	7.2%	10.9%	10.3%	6.9%	6.8%	10.2%	2.9%	7.7%	6.9%	6.86%
EBITDA Margin	13.9%	15.4%	15.0%	11.3%	16.7%	15.9%	13.5%	13.2%	16.2%	16.6%	13.0%	12.5%	17.1%	16.5%	11.6%	12.8%	16.9%	7.4%	13.5%	13.8%	13.82%
FCF Margin	12.1%	9.3%	6.0%	1.7%	-0.3%	0.2%	2.9%	5.2%	7.9%	12.0%	13.3%	14.0%	13.3%	11.4%	10.9%	10.1%	10.6%	9.6%	9.1%	7.8%	7.79%
OCF Margin	13.9%	11.1%	7.8%	3.5%	1.7%	2.2%	5.0%	7.3%	9.9%	14.1%	15.3%	16.0%	15.3%	13.4%	12.9%	12.1%	12.5%	11.6%	11.2%	10.0%	9.99%
ROE 3Y Avg	snapshot only																				13.70%
ROE 5Y Avg	snapshot only																				15.16%
ROA 3Y Avg	snapshot only																				9.49%
ROIC 3Y Avg	snapshot only																				11.97%
ROIC Economic	snapshot only																				13.62%
Cash ROA	snapshot only																				11.18%
Cash ROIC	snapshot only																				14.44%
CROIC	snapshot only																				11.25%
NOPAT Margin	snapshot only																				9.78%
Pretax Margin	snapshot only																				9.12%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				22.39%
SBC / Revenue	snapshot only																				0.41%

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	27.48	25.70	28.24	24.17	18.85	19.72	19.40	22.01	24.10	21.03	22.90	25.92	23.50	25.85	24.74	24.17	23.04	30.35	29.08	27.38	28.872
P/S Ratio	2.52	2.32	2.61	2.11	1.75	1.87	1.78	2.07	2.24	1.96	2.14	2.40	2.20	2.38	2.21	2.14	2.01	2.04	2.01	1.89	1.995
P/B Ratio	4.28	4.24	4.59	3.98	3.50	3.92	3.40	4.02	4.40	3.83	3.67	4.06	3.67	3.97	3.52	3.40	3.26	3.39	3.23	3.11	3.242
P/FCF	20.85	24.95	43.61	124.49	-578.66	964.40	60.81	39.37	28.47	16.32	16.13	17.16	16.58	21.00	20.31	21.13	18.98	21.23	22.10	24.31	24.308
P/OCF	18.12	20.91	33.49	59.69	104.64	86.35	35.75	28.42	22.69	13.94	14.02	15.00	14.39	17.85	17.07	17.72	15.99	17.53	17.90	18.95	18.945
EV/EBITDA	17.80	16.52	18.96	16.02	12.62	13.22	12.97	14.55	15.88	13.84	14.68	16.56	14.95	16.24	15.06	14.52	13.62	16.62	16.57	15.36	15.356
EV/Revenue	2.51	2.32	2.73	2.22	1.85	1.97	1.89	2.17	2.35	2.07	2.18	2.43	2.23	2.42	2.19	2.12	1.99	2.02	2.09	1.98	1.976
EV/EBIT	22.02	20.51	23.30	19.78	15.29	15.84	15.62	17.43	19.09	16.67	17.70	20.13	18.20	19.86	18.61	17.98	16.91	21.74	21.63	19.99	19.993
EV/FCF	20.82	24.92	45.57	130.97	-612.90	1015.35	64.47	41.38	29.79	17.20	16.39	17.41	16.84	21.31	20.18	20.99	18.85	21.08	23.03	25.37	25.375
Earnings Yield	3.6%	3.9%	3.5%	4.1%	5.3%	5.1%	5.2%	4.5%	4.1%	4.8%	4.4%	3.9%	4.3%	3.9%	4.0%	4.1%	4.3%	3.3%	3.4%	3.7%	3.65%
FCF Yield	4.8%	4.0%	2.3%	0.8%	-0.2%	0.1%	1.6%	2.5%	3.5%	6.1%	6.2%	5.8%	6.0%	4.8%	4.9%	4.7%	5.3%	4.7%	4.5%	4.1%	4.11%
Price/Tangible Book	snapshot only																				6.099
EV/OCF	snapshot only																				19.777
EV/Gross Profit	snapshot only																				5.607
Acquirers Multiple	snapshot only																				15.475
Shareholder Yield	snapshot only																				5.37%
Graham Number	snapshot only																				$47.39

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	3.04	3.04	1.83	1.83	1.83	1.83	2.11	2.11	2.11	2.11	2.97	2.97	2.97	2.97	2.22	2.22	2.22	2.22	2.79	2.79	2.786
Quick Ratio	1.56	1.56	0.69	0.69	0.69	0.69	0.77	0.77	0.77	0.77	1.20	1.20	1.20	1.20	1.11	1.11	1.11	1.11	1.18	1.18	1.179
Debt/Equity	0.15	0.15	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.13	0.13	0.13	0.13	0.15	0.15	0.15	0.15	0.21	0.21	0.212
Net Debt/Equity	-0.01	-0.01	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.06	0.06	0.06	0.06	-0.02	-0.02	-0.02	-0.02	0.14	0.14	0.136
Debt/Assets	0.10	0.10	0.15	0.15	0.15	0.15	0.16	0.16	0.16	0.16	0.09	0.09	0.09	0.09	0.11	0.11	0.11	0.11	0.14	0.14	0.144
Debt/EBITDA	0.62	0.58	0.99	0.96	0.85	0.80	0.89	0.85	0.85	0.85	0.51	0.52	0.52	0.52	0.65	0.65	0.64	0.75	1.04	1.00	1.001
Net Debt/EBITDA	-0.02	-0.02	0.82	0.79	0.71	0.66	0.74	0.71	0.71	0.70	0.23	0.24	0.24	0.24	-0.10	-0.10	-0.10	-0.11	0.67	0.65	0.646
Interest Coverage	34.93	35.25	37.52	35.76	32.06	27.91	21.41	19.63	17.87	18.01	21.54	24.46	31.33	37.88	37.69	35.69	32.35	20.78	19.37	19.29	19.288
Equity Multiplier	1.50	1.50	1.66	1.66	1.66	1.66	1.59	1.59	1.59	1.59	1.43	1.43	1.43	1.43	1.44	1.44	1.44	1.44	1.47	1.47	1.467
Cash Ratio	snapshot only																				0.290
Debt Service Coverage	snapshot only																				25.113
Cash to Debt	snapshot only																				0.355
FCF to Debt	snapshot only																				0.604
Defensive Interval	snapshot only																				259.1 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	1.17	1.26	1.17	1.25	1.33	1.40	1.25	1.27	1.28	1.27	1.21	1.19	1.18	1.17	1.14	1.14	1.16	1.19	1.13	1.16	1.156
Inventory Turnover	3.12	3.35	2.89	3.13	3.33	3.51	2.72	2.75	2.79	2.77	2.60	2.55	2.48	2.46	2.63	2.62	2.68	2.74	2.65	2.72	2.719
Receivables Turnover	8.66	9.31	9.34	10.00	10.64	11.16	9.58	9.74	9.82	9.76	9.12	9.02	8.90	8.87	9.00	8.97	9.17	9.39	8.99	9.18	9.177
Payables Turnover	10.52	11.30	8.33	9.01	9.60	10.10	8.90	9.00	9.13	9.07	9.38	9.21	8.95	8.88	8.43	8.39	8.60	8.80	8.29	8.49	8.491
DSO	42	39	39	36	34	33	38	37	37	37	40	40	41	41	41	41	40	39	41	40	39.8 days
DIO	117	109	126	117	110	104	134	133	131	132	141	143	147	148	139	140	136	133	138	134	134.3 days
DPO	35	32	44	41	38	36	41	41	40	40	39	40	41	41	43	44	42	41	44	43	43.0 days
Cash Conversion Cycle	124	116	121	113	106	101	131	130	128	129	142	144	147	148	136	137	134	130	134	131	131.0 days
Fixed Asset Turnover	snapshot only																				6.801
Operating Cycle	snapshot only																				174.0 days
Cash Velocity	snapshot only																				21.838
Capital Intensity	snapshot only																				0.893

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	16.0%	24.4%	33.2%	35.5%	31.3%	28.1%	23.0%	16.7%	10.6%	4.8%	1.0%	-1.7%	-3.8%	-3.5%	-2.1%	-1.3%	2.2%	5.1%	5.4%	8.0%	7.98%
Net Income	48.6%	49.8%	53.2%	32.3%	33.1%	34.6%	21.8%	25.1%	10.9%	3.1%	3.2%	-3.1%	-3.4%	-4.7%	-6.7%	-5.6%	-4.8%	-23.6%	-18.4%	-15.6%	-15.62%
EPS	46.7%	49.2%	49.8%	31.8%	33.7%	34.6%	23.9%	25.7%	10.9%	3.3%	3.7%	-2.7%	-3.0%	-3.4%	-5.8%	-4.8%	-4.0%	-21.8%	-15.6%	-12.6%	-12.60%
FCF	-12.8%	-27.8%	-47.3%	-84.7%	-1.0%	-97.3%	-40.0%	2.6%	29.8%	64.0%	3.6%	1.6%	61.7%	-8.9%	-19.9%	-28.5%	-18.5%	-11.3%	-11.9%	-16.9%	-16.88%
EBITDA	33.1%	39.6%	45.3%	34.2%	36.6%	36.0%	24.1%	25.3%	11.3%	5.2%	3.1%	-3.2%	-2.9%	-3.8%	-3.9%	-1.7%	0.1%	-14.2%	-8.6%	-5.0%	-4.98%
Op. Income	41.2%	41.4%	45.0%	29.8%	33.6%	40.7%	35.9%	38.1%	20.0%	7.9%	2.0%	-4.5%	-5.1%	-6.1%	-7.2%	-7.0%	-2.8%	3.6%	10.6%	15.9%	15.89%
OCF Growth	snapshot only																				-10.60%
Asset Growth	snapshot only																				6.80%
Equity Growth	snapshot only																				4.68%
Debt Growth	snapshot only																				46.38%
Shares Change	snapshot only																				-3.46%
Dividend Growth	snapshot only																				3.45%

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	5.2%	6.9%	8.6%	11.2%	13.2%	14.9%	15.8%	17.2%	19.0%	18.6%	18.3%	15.8%	11.8%	9.0%	6.7%	4.2%	2.8%	2.0%	1.4%	1.6%	1.57%
Revenue 5Y	9.4%	10.8%	11.8%	13.3%	13.5%	13.0%	12.7%	11.6%	11.1%	10.4%	9.7%	9.6%	9.1%	8.9%	9.0%	9.3%	10.6%	11.1%	11.3%	10.6%	10.63%
EPS 3Y	16.1%	16.1%	12.4%	18.9%	22.3%	23.3%	25.3%	26.1%	29.6%	27.5%	24.4%	17.2%	12.9%	10.3%	6.6%	5.2%	1.1%	-7.9%	-6.2%	-6.8%	-6.78%
EPS 5Y	12.1%	12.6%	14.3%	14.2%	15.1%	16.5%	19.3%	18.5%	18.4%	16.9%	12.8%	15.5%	14.5%	13.3%	13.9%	13.2%	15.1%	9.4%	8.9%	6.0%	6.05%
Net Income 3Y	16.2%	16.0%	13.3%	18.4%	22.4%	23.5%	25.2%	26.2%	29.9%	27.6%	24.4%	17.1%	12.5%	9.8%	5.4%	4.6%	0.6%	-9.1%	-7.7%	-8.3%	-8.26%
Net Income 5Y	12.2%	12.6%	14.3%	14.0%	15.1%	16.5%	19.1%	18.4%	18.3%	16.7%	12.8%	15.0%	14.4%	13.1%	13.6%	12.9%	15.1%	8.7%	7.9%	5.0%	5.03%
EBITDA 3Y	9.1%	10.3%	12.4%	15.8%	19.8%	20.7%	22.4%	23.7%	26.5%	25.9%	22.9%	17.6%	13.9%	11.2%	7.1%	6.0%	2.7%	-4.6%	-3.3%	-3.3%	-3.31%
EBITDA 5Y	7.3%	8.0%	10.0%	10.9%	12.7%	14.1%	14.1%	14.6%	14.6%	14.0%	12.6%	13.5%	13.2%	12.2%	12.7%	12.5%	14.5%	10.5%	10.3%	8.7%	8.74%
Gross Profit 3Y	6.8%	8.7%	10.0%	12.7%	14.7%	15.8%	17.3%	18.2%	19.3%	18.5%	17.2%	15.1%	12.1%	9.6%	7.6%	5.8%	4.3%	3.7%	3.0%	2.7%	2.69%
Gross Profit 5Y	10.1%	11.2%	11.7%	12.7%	13.3%	13.0%	12.9%	12.1%	11.3%	10.7%	10.0%	10.6%	10.7%	10.6%	10.9%	10.8%	11.9%	12.1%	11.8%	10.8%	10.84%
Op. Income 3Y	12.6%	11.9%	12.8%	17.2%	21.7%	25.0%	26.5%	27.9%	31.3%	29.0%	26.2%	19.7%	15.0%	12.5%	8.8%	7.1%	3.5%	1.6%	1.6%	1.0%	0.99%
Op. Income 5Y	9.9%	10.1%	11.3%	12.5%	15.4%	17.7%	19.1%	19.4%	18.1%	16.3%	14.7%	16.2%	15.5%	14.6%	13.9%	13.2%	15.9%	15.9%	15.6%	13.1%	13.05%
FCF 3Y	44.2%	33.4%	-2.0%	-38.6%	—	-69.5%	-27.3%	-10.9%	-6.1%	7.8%	13.2%	13.0%	15.3%	16.5%	30.1%	88.9%	—	2.7%	47.9%	15.9%	15.87%
FCF 5Y	15.5%	16.2%	5.5%	-12.3%	—	-40.9%	12.4%	29.7%	23.2%	32.8%	20.9%	16.9%	20.3%	11.0%	7.1%	5.8%	1.7%	0.3%	0.5%	-3.0%	-3.04%
OCF 3Y	33.4%	25.6%	0.3%	-25.5%	-37.1%	-35.2%	-17.0%	-5.0%	-2.1%	9.8%	14.2%	13.7%	15.4%	15.9%	26.3%	56.8%	1.0%	78.6%	32.9%	12.9%	12.94%
OCF 5Y	10.7%	9.6%	2.4%	-7.1%	-15.5%	-12.7%	8.8%	18.7%	19.7%	27.6%	19.7%	16.4%	19.3%	11.1%	8.0%	6.7%	3.2%	2.1%	2.4%	-0.4%	-0.40%
Assets 3Y	2.4%	2.4%	10.0%	10.0%	10.0%	10.0%	12.3%	12.3%	12.3%	12.3%	10.7%	10.7%	10.7%	10.7%	4.9%	4.9%	4.9%	4.9%	4.7%	4.7%	4.70%
Assets 5Y	5.0%	5.0%	8.7%	8.7%	8.7%	8.7%	7.4%	7.4%	7.4%	7.4%	7.9%	7.9%	7.9%	7.9%	8.8%	8.8%	8.8%	8.8%	8.9%	8.9%	8.85%
Equity 3Y	6.5%	6.5%	8.8%	8.8%	8.8%	8.8%	10.2%	10.2%	10.2%	10.2%	12.5%	12.5%	12.5%	12.5%	10.2%	10.2%	10.2%	10.2%	7.5%	7.5%	7.47%
Book Value 3Y	6.4%	6.6%	8.0%	9.2%	8.7%	8.5%	10.2%	10.1%	9.9%	10.1%	12.5%	12.6%	12.8%	13.1%	11.4%	10.8%	10.7%	11.6%	9.2%	9.2%	9.20%
Dividend 3Y	3.2%	4.8%	3.3%	4.4%	3.7%	3.4%	3.5%	3.6%	3.7%	4.2%	4.1%	4.6%	4.5%	4.3%	5.1%	3.5%	2.9%	3.3%	3.8%	2.8%	2.77%

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	0.85	0.83	0.78	0.82	0.82	0.79	0.78	0.78	0.81	0.81	0.80	0.83	0.85	0.85	0.85	0.80	0.76	0.74	0.72	0.73	0.726
Earnings Stability	0.67	0.69	0.69	0.83	0.72	0.74	0.80	0.89	0.89	0.87	0.84	0.92	0.88	0.82	0.81	0.77	0.69	0.27	0.24	0.17	0.174
Margin Stability	0.98	0.98	0.97	0.97	0.98	0.98	0.97	0.98	0.98	0.98	0.98	0.98	0.97	0.97	0.97	0.98	0.97	0.97	0.98	0.98	0.981
Rev. Growth Consistency	0.50	0.50	0.50	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	0.50	0.50	0.50	0.50	0.500
Earn. Growth Consistency	0.50	0.50	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	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	0	1	1	1	0	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.81	0.80	0.50	0.87	0.87	0.86	0.91	0.90	0.96	0.99	0.99	0.99	0.99	0.98	0.97	0.98	0.98	0.91	0.93	0.94	0.938
Earnings Smoothness	0.61	0.60	0.58	0.72	0.72	0.71	0.80	0.78	0.90	0.97	0.97	0.97	0.96	0.95	0.93	0.94	0.95	0.73	0.80	0.83	0.831
ROE Trend	0.03	0.04	0.04	0.03	0.05	0.06	0.03	0.03	0.01	-0.00	-0.01	-0.02	-0.03	-0.04	-0.03	-0.03	-0.03	-0.06	-0.04	-0.04	-0.035
Gross Margin Trend	0.02	0.02	0.01	-0.00	-0.00	-0.01	-0.01	-0.00	-0.01	-0.01	-0.00	0.00	0.01	0.02	0.02	0.01	0.01	0.01	0.01	0.00	0.003
FCF Margin Trend	-0.00	-0.04	-0.08	-0.12	-0.14	-0.12	-0.08	-0.03	0.02	0.07	0.09	0.11	0.09	0.05	0.03	0.01	0.00	-0.02	-0.03	-0.04	-0.043
Sustainable Growth Rate	12.2%	13.1%	13.4%	13.5%	15.7%	17.0%	14.9%	15.5%	15.4%	15.2%	13.3%	12.8%	12.6%	12.3%	10.8%	10.6%	10.6%	7.5%	7.5%	7.8%	7.81%
Internal Growth Rate	8.9%	9.5%	9.2%	9.3%	11.0%	12.0%	10.1%	10.6%	10.5%	10.3%	9.7%	9.3%	9.2%	8.9%	8.1%	7.9%	8.0%	5.5%	5.4%	5.7%	5.68%

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	1.52	1.23	0.84	0.40	0.18	0.23	0.54	0.77	1.06	1.51	1.63	1.73	1.63	1.45	1.45	1.36	1.44	1.73	1.62	1.45	1.445
FCF/OCF	0.87	0.84	0.77	0.48	-0.18	0.09	0.59	0.72	0.80	0.85	0.87	0.87	0.87	0.85	0.84	0.84	0.84	0.83	0.81	0.78	0.779
FCF/Net Income	snapshot only																				1.127
OCF/EBITDA	snapshot only																				0.776
CapEx/Revenue	1.8%	1.8%	1.8%	1.8%	2.0%	2.0%	2.1%	2.0%	2.0%	2.1%	2.0%	2.0%	2.0%	2.0%	2.1%	2.0%	2.0%	2.0%	2.1%	2.2%	2.20%
CapEx/Depreciation	snapshot only																				0.739
Accruals Ratio	-0.06	-0.03	0.02	0.07	0.10	0.10	0.05	0.03	-0.01	-0.06	-0.07	-0.08	-0.07	-0.05	-0.05	-0.04	-0.04	-0.06	-0.05	-0.04	-0.036
Sloan Accruals	snapshot only																				0.010
Cash Flow Adequacy	snapshot only																				2.236
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	0.9%	0.9%	0.8%	0.9%	1.1%	1.0%	1.0%	0.9%	0.8%	1.0%	0.9%	0.9%	1.0%	1.0%	1.1%	1.1%	1.2%	1.1%	1.2%	1.2%	1.11%
Dividend/Share	$0.67	$0.69	$0.70	$0.73	$0.75	$0.77	$0.79	$0.82	$0.85	$0.87	$0.89	$0.94	$0.96	$0.99	$1.01	$1.03	$1.04	$1.07	$1.12	$1.10	$1.09
Payout Ratio	23.9%	23.2%	21.7%	22.1%	20.1%	19.2%	19.7%	19.7%	20.3%	21.1%	21.6%	23.1%	23.8%	24.8%	26.0%	26.7%	26.9%	34.4%	34.0%	32.8%	32.76%
FCF Payout Ratio	18.1%	22.6%	33.5%	1.1%	—	9.4%	61.9%	35.2%	24.0%	16.4%	15.2%	15.3%	16.8%	20.1%	21.3%	23.4%	22.1%	24.0%	25.8%	29.1%	29.08%
Total Payout Ratio	33.7%	38.7%	38.6%	48.0%	45.8%	38.1%	41.4%	39.3%	38.5%	41.5%	44.0%	41.8%	58.7%	62.8%	59.9%	59.7%	1.1%	1.3%	1.5%	1.5%	1.47%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.11	0.15	0.13	0.13	0.13	0.12	0.12	0.12	0.13	0.14	0.14	0.15	0.14	0.13	0.13	0.10	0.09	0.07	0.08	0.05	0.046
Buyback Yield	0.4%	0.6%	0.6%	1.1%	1.4%	1.0%	1.1%	0.9%	0.8%	1.0%	1.0%	0.7%	1.5%	1.5%	1.4%	1.4%	3.4%	3.1%	3.9%	4.2%	4.17%
Net Buyback Yield	0.1%	0.3%	0.2%	0.8%	1.1%	0.7%	1.0%	0.7%	0.5%	0.7%	0.8%	0.5%	1.4%	1.4%	1.2%	1.3%	3.3%	3.0%	3.7%	4.0%	4.01%
Total Shareholder Return	0.9%	1.2%	1.0%	1.7%	2.2%	1.7%	2.0%	1.6%	1.4%	1.7%	1.7%	1.4%	2.4%	2.3%	2.3%	2.4%	4.5%	4.1%	4.9%	5.2%	5.21%

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)	0.83	0.82	0.81	0.80	0.79	0.79	0.80	0.79	0.80	0.80	0.80	0.80	0.79	0.78	0.78	0.77	0.76	0.76	0.76	0.76	0.758
Interest Burden (EBT/EBIT)	0.97	0.97	0.97	0.97	0.97	0.96	0.95	0.95	0.94	0.94	0.95	0.96	0.97	0.97	0.97	0.97	0.97	0.95	0.94	0.92	0.923
EBIT Margin	0.11	0.11	0.12	0.11	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.12	0.09	0.10	0.10	0.099
Asset Turnover	1.17	1.26	1.17	1.25	1.33	1.40	1.25	1.27	1.28	1.27	1.21	1.19	1.18	1.17	1.14	1.14	1.16	1.19	1.13	1.16	1.156
Equity Multiplier	1.50	1.50	1.59	1.59	1.59	1.59	1.62	1.62	1.62	1.62	1.50	1.50	1.50	1.50	1.44	1.44	1.44	1.44	1.45	1.45	1.453

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)	$2.81	$2.98	$3.22	$3.31	$3.75	$4.01	$3.99	$4.16	$4.16	$4.14	$4.13	$4.05	$4.03	$4.00	$3.89	$3.85	$3.87	$3.13	$3.29	$3.37	$3.37
Book Value/Share	$18.00	$18.04	$19.78	$20.10	$20.18	$20.14	$22.72	$22.77	$22.77	$22.77	$25.80	$25.84	$25.84	$26.06	$27.35	$27.35	$27.35	$27.99	$29.60	$29.65	$30.42
Tangible Book/Share	$9.50	$9.52	$7.67	$7.80	$7.83	$7.81	$10.82	$10.84	$10.84	$10.84	$13.56	$13.58	$13.58	$13.70	$15.43	$15.43	$15.43	$15.80	$15.09	$15.11	$15.11
Revenue/Share	$30.63	$32.99	$34.74	$37.80	$40.39	$42.27	$43.48	$44.28	$44.67	$44.38	$44.16	$43.71	$43.16	$43.38	$43.66	$43.54	$44.49	$46.65	$47.60	$48.69	$49.24
FCF/Share	$3.70	$3.07	$2.08	$0.64	$-0.12	$0.08	$1.27	$2.32	$3.52	$5.34	$5.87	$6.11	$5.72	$4.92	$4.74	$4.40	$4.70	$4.47	$4.32	$3.79	$3.83
OCF/Share	$4.25	$3.66	$2.71	$1.34	$0.68	$0.92	$2.16	$3.22	$4.42	$6.25	$6.75	$6.99	$6.59	$5.79	$5.64	$5.25	$5.58	$5.41	$5.34	$4.87	$4.92
Cash/Share	$2.78	$2.78	$0.85	$0.86	$0.86	$0.86	$0.97	$0.98	$0.98	$0.98	$1.82	$1.82	$1.82	$1.84	$4.76	$4.76	$4.76	$4.88	$2.23	$2.23	$1.91
EBITDA/Share	$4.33	$4.63	$5.01	$5.25	$5.93	$6.29	$6.32	$6.61	$6.61	$6.63	$6.55	$6.42	$6.44	$6.46	$6.36	$6.37	$6.50	$5.67	$6.01	$6.27	$6.27
Debt/Share	$2.69	$2.69	$4.95	$5.03	$5.05	$5.04	$5.63	$5.65	$5.65	$5.65	$3.34	$3.35	$3.35	$3.38	$4.14	$4.14	$4.14	$4.24	$6.27	$6.27	$6.27
Net Debt/Share	$-0.09	$-0.09	$4.10	$4.17	$4.18	$4.18	$4.66	$4.67	$4.67	$4.67	$1.52	$1.53	$1.53	$1.54	$-0.62	$-0.62	$-0.62	$-0.64	$4.04	$4.05	$4.05

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.638
Altman Z-Prime	snapshot only																				11.623
Piotroski F-Score	7	7	5	5	6	6	8	8	8	8	8	7	7	7	5	6	5	7	8	7	7
Beneish M-Score	-2.67	-2.60	-2.03	-1.79	-1.68	-1.68	-2.10	-2.25	-2.36	-2.60	-2.85	-2.92	-2.90	-2.77	-2.69	-2.66	-2.66	-2.73	-2.57	-2.47	-2.471
Ohlson O-Score	snapshot only																				-9.312
ROIC (Greenblatt)	snapshot only																				23.02%
Net-Net WC	snapshot only																				$7.60
EVA	snapshot only																				$62134545.16

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																				AA+
Credit Score	95.86	95.78	89.53	84.30	80.07	81.57	87.45	88.16	93.75	93.39	95.54	95.51	95.59	95.40	95.51	95.66	95.57	95.38	91.94	92.27	92.268
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				-3.396
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				85
Sector Credit Rank	snapshot only																				87

FELE NASDAQ

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