$112.61

+0.99 (+0.89%)

Weekly Expected Move ±6.5%

$97 $104 $111 $119 $126

NYSE · Industrials · Industrial - Pollution & Treatment Controls · Alpha Radar Strong Sell · Power 46 · $6.9B mcap · 59M float · 0.835% daily turnover · Short 71% 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.

NARROW EDGE

65.5 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 15.6% · 5Y Avg: 13.8%

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. FSS has a Narrow competitive edge (65.5/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 15.6% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$140

Low

$140

Avg Target

$140

High

Based on 1 analyst since Apr 29, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 6Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$135.00

Analysts2

Consensus Change History

Date	Field	From	To
2026-03-12	consensus	Hold	Buy

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-30	KeyBanc	—	$130	$140	+10	+15.2%	$121.48
2026-03-10	KeyBanc	—	Initiated	$130	—	+19.8%	$108.48
2025-06-30	Raymond James	Tim Thein	$42	$120	+78	+12.8%	$106.42
2024-07-30	D.A. Davidson	Michael Shlisky	Initiated	$94	—	-4.8%	$98.71
2022-10-07	New Street	Sam Boughedda	Initiated	$46	—	+11.8%	$41.15
2022-07-19	Raymond James	Felix Boeschen	$45	$42	-3	+13.4%	$37.05
2022-04-26	Raymond James	—	$46	$45	-1	+29.7%	$34.70
2022-03-02	Raymond James	Felix Boeschen	Initiated	$46	—	+32.9%	$34.60

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

Rating Change History

Date	From	To
2026-04-27	B+	A-
2026-04-01	A-	B+
2026-03-30	B+	A-
2026-03-24	A-	B+
2026-03-16	B+	A-
2026-02-27	B	B+
2026-02-26	B+	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.

★ ★ ★ ★ ★ 75 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. FSS scores highest in Safety (100/100) and lowest in Profitability (57/100). An overall grade of A+ places FSS 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

6.50

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓

Beneish M-Score

-1.94

Unlikely Manipulator

Ohlson O-Score

-8.79

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 92.3/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.18x

Accruals: -2.3%

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. FSS scores 6.50, 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. FSS scores 8/9, 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. FSS's score of -1.94 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. FSS'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. FSS 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). FSS'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

25.33x

PEG

0.88x

P/S

2.93x

P/B

4.78x

P/FCF

22.89x

P/OCF

20.83x

EV/EBITDA

15.61x

EV/Revenue

3.07x

EV/EBIT

19.18x

EV/FCF

24.71x

Earnings Yield

4.07%

FCF Yield

4.37%

Shareholder Yield

0.85%

Graham Number

$47.18

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 25.3x earnings, FSS commands a growth premium. Graham's intrinsic value formula yields $47.18 per share, 139% 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

0.763

NI / EBT

Interest Burden

0.947

EBT / EBIT

EBIT Margin

0.160

EBIT / Rev

Asset Turnover

1.127

Rev / Assets

Equity Multiplier

1.619

Assets / Equity

ROE

21.1%

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. FSS's ROE of 21.1% is driven by Asset Turnover (1.127), 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

28.45%

Fair P/E

65.41x

Intrinsic Value

$287.90

Price/Value

0.38x

Margin of Safety

62.44%

Premium

-62.44%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with FSS's realized 28.5% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $287.90, FSS appears undervalued with a 62% margin of safety. The adjusted fair P/E of 65.4x compares to the current market P/E of 25.3x.

Profitability Trends

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

Leverage & Solvency Trends

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

Efficiency & Working Capital Trends

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

Growth Trends (YoY %)

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

Earnings Stability

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

Monte Carlo Price Simulation

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

Current Price

$112.61

Median 1Y

$132.71

5th Pctile

$77.43

95th Pctile

$227.42

Ann. Volatility

32.6%

Analyst Target

$135.00

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
Jennifer L. Sherman, President and CEO	$1,016,617	$3,635,646	$8,421,321
Mark D. Weber, Senior Vice President and COO	$627,987	$899,967	$2,919,082
Ian A. Hudson, Senior Vice President and CFO	$540,951	$825,001	$2,510,579
Diane I. Bonina, Vice President and General Counsel	$460,461	$450,072	$1,668,886
Felix M. Boeschen, Vice President, Corporate Strategy and Investor Relations	$348,698	$168,811	$975,587

CEO Pay Ratio

191:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $8,421,321

Avg Employee Cost (SGA/emp): $44,121

Employees: 5,800

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

5,800

+23.4% YoY

Revenue / Employee

$375,948

Rev: $2,180,500,000

Profit / Employee

$42,517

NI: $246,600,000

SGA / Employee

$44,121

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	15.4%	16.0%	13.5%	13.3%	13.8%	14.2%	14.6%	15.5%	16.3%	17.7%	16.9%	19.5%	21.7%	22.8%	19.8%	19.3%	20.3%	21.6%	19.2%	21.1%	21.08%
ROA	8.7%	9.0%	7.8%	7.7%	8.0%	8.2%	8.3%	8.8%	9.3%	10.1%	10.0%	11.5%	12.9%	13.5%	12.8%	12.5%	13.1%	13.9%	11.9%	13.0%	13.02%
ROIC	12.3%	12.8%	10.6%	10.4%	10.8%	11.2%	10.7%	11.5%	12.4%	13.5%	13.8%	15.7%	17.1%	17.8%	17.1%	16.7%	17.5%	18.7%	14.1%	15.6%	15.60%
ROCE	12.8%	12.9%	10.2%	10.3%	10.9%	11.3%	12.0%	12.8%	13.7%	15.4%	15.6%	16.7%	18.2%	19.2%	18.1%	18.9%	19.9%	21.1%	16.0%	17.7%	17.75%
Gross Margin	24.4%	23.8%	22.4%	22.9%	24.5%	23.9%	24.7%	24.9%	26.5%	26.4%	26.6%	27.3%	29.4%	29.6%	28.1%	28.2%	30.0%	28.3%	27.5%	28.0%	27.96%
Operating Margin	11.5%	11.5%	10.0%	8.6%	12.6%	11.4%	11.9%	10.2%	13.4%	14.0%	14.1%	12.8%	16.5%	16.0%	14.9%	14.2%	17.3%	17.2%	16.2%	16.1%	16.13%
Net Margin	8.9%	9.8%	6.5%	6.2%	9.1%	9.2%	8.8%	7.1%	9.1%	9.7%	10.3%	12.1%	12.4%	11.4%	10.6%	10.0%	12.6%	12.3%	10.2%	11.3%	11.25%
EBITDA Margin	15.4%	15.9%	11.0%	12.8%	16.4%	15.3%	15.4%	13.9%	16.7%	17.4%	17.4%	16.4%	19.7%	19.4%	17.7%	18.0%	20.7%	20.5%	17.6%	19.9%	19.93%
FCF Margin	7.4%	7.8%	5.3%	1.3%	1.2%	0.6%	1.3%	3.1%	4.2%	6.1%	9.5%	10.5%	10.2%	11.1%	10.2%	10.5%	11.5%	10.7%	10.4%	12.4%	12.41%
OCF Margin	9.3%	9.3%	8.4%	6.5%	6.5%	5.9%	5.0%	4.8%	5.9%	7.8%	11.3%	12.4%	12.3%	13.3%	12.4%	12.5%	13.0%	12.1%	11.7%	13.6%	13.63%
ROE 3Y Avg	snapshot only																				18.50%
ROE 5Y Avg	snapshot only																				16.58%
ROA 3Y Avg	snapshot only																				11.49%
ROIC 3Y Avg	snapshot only																				13.05%
ROIC Economic	snapshot only																				15.46%
Cash ROA	snapshot only																				13.35%
Cash ROIC	snapshot only																				16.69%
CROIC	snapshot only																				15.19%
NOPAT Margin	snapshot only																				12.74%
Pretax Margin	snapshot only																				15.14%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				11.43%
SBC / Revenue	snapshot only																				0.65%

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	23.32	21.59	25.86	20.44	20.65	21.20	23.20	25.69	28.90	24.87	29.70	28.51	25.33	26.92	26.29	21.46	29.37	30.94	27.08	24.57	25.334
P/S Ratio	2.03	1.92	2.14	1.60	1.64	1.66	1.95	2.19	2.48	2.17	2.71	2.94	2.83	3.12	3.05	2.38	3.30	3.55	3.06	2.84	2.933
P/B Ratio	3.43	3.30	3.32	2.58	2.71	2.85	3.24	3.80	4.50	4.21	4.67	5.17	5.11	5.71	4.79	3.82	5.49	6.15	4.83	4.81	4.781
P/FCF	27.44	24.67	40.40	126.33	138.64	259.53	148.57	70.17	59.44	35.64	28.48	27.85	27.75	28.19	29.82	22.77	28.73	33.21	29.41	22.89	22.886
P/OCF	21.80	20.72	25.56	24.41	24.98	28.22	38.90	45.48	41.94	27.77	24.04	23.68	22.93	23.46	24.58	19.13	25.44	29.41	26.22	20.83	20.829
EV/EBITDA	13.94	13.28	16.67	13.16	13.08	13.27	14.52	15.88	17.50	14.93	17.43	18.19	16.73	17.80	17.11	13.18	17.73	18.75	17.20	15.61	15.609
EV/Revenue	2.16	2.04	2.37	1.81	1.85	1.86	2.18	2.42	2.69	2.38	2.86	3.09	2.97	3.26	3.14	2.47	3.38	3.63	3.31	3.07	3.066
EV/EBIT	18.83	18.07	23.55	18.70	18.36	18.53	19.44	21.03	22.98	19.21	22.15	22.90	20.71	21.91	21.16	16.32	21.98	23.22	21.29	19.18	19.176
EV/FCF	29.17	26.29	44.64	143.41	156.49	291.30	166.71	77.48	64.67	39.00	30.07	29.25	29.16	29.47	30.66	23.58	29.45	33.95	31.74	24.71	24.713
Earnings Yield	4.3%	4.6%	3.9%	4.9%	4.8%	4.7%	4.3%	3.9%	3.5%	4.0%	3.4%	3.5%	3.9%	3.7%	3.8%	4.7%	3.4%	3.2%	3.7%	4.1%	4.07%
FCF Yield	3.6%	4.1%	2.5%	0.8%	0.7%	0.4%	0.7%	1.4%	1.7%	2.8%	3.5%	3.6%	3.6%	3.5%	3.4%	4.4%	3.5%	3.0%	3.4%	4.4%	4.37%
PEG Ratio	snapshot only																				0.877
Price/Tangible Book	snapshot only																				17.534
EV/OCF	snapshot only																				22.491
EV/Gross Profit	snapshot only																				10.788
Acquirers Multiple	snapshot only																				18.367
Shareholder Yield	snapshot only																				0.85%
Graham Number	snapshot only																				$47.18

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	2.73	2.73	2.53	2.53	2.53	2.53	2.94	2.94	2.94	2.94	2.91	2.91	2.91	2.91	2.66	2.66	2.66	2.66	3.02	3.02	3.023
Quick Ratio	1.49	1.49	1.18	1.18	1.18	1.18	1.32	1.32	1.32	1.32	1.36	1.36	1.36	1.36	1.29	1.29	1.29	1.29	1.35	1.35	1.353
Debt/Equity	0.33	0.33	0.40	0.40	0.40	0.40	0.45	0.45	0.45	0.45	0.32	0.32	0.32	0.32	0.21	0.21	0.21	0.21	0.43	0.43	0.430
Net Debt/Equity	0.22	0.22	0.35	0.35	0.35	0.35	0.40	0.40	0.40	0.40	0.26	0.26	0.26	0.26	0.14	0.14	0.14	0.14	0.38	0.38	0.384
Debt/Assets	0.19	0.19	0.23	0.23	0.23	0.23	0.25	0.25	0.25	0.25	0.20	0.20	0.20	0.20	0.14	0.14	0.14	0.14	0.25	0.25	0.249
Debt/EBITDA	1.27	1.26	1.82	1.80	1.71	1.66	1.80	1.71	1.61	1.46	1.13	1.07	1.00	0.95	0.74	0.71	0.67	0.63	1.42	1.29	1.292
Net Debt/EBITDA	0.83	0.82	1.58	1.57	1.49	1.45	1.58	1.50	1.42	1.28	0.92	0.87	0.81	0.77	0.47	0.45	0.43	0.41	1.27	1.15	1.154
Interest Coverage	29.57	30.33	27.13	26.11	23.71	19.04	15.65	12.53	10.55	10.42	11.30	13.04	16.44	19.94	22.11	23.36	24.09	25.90	24.01	20.81	20.806
Equity Multiplier	1.72	1.72	1.74	1.74	1.74	1.74	1.77	1.77	1.77	1.77	1.62	1.62	1.62	1.62	1.49	1.49	1.49	1.49	1.73	1.73	1.731
Cash Ratio	snapshot only																				0.226
Debt Service Coverage	snapshot only																				25.561
Cash to Debt	snapshot only																				0.107
FCF to Debt	snapshot only																				0.489
Defensive Interval	snapshot only																				472.9 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	1.00	1.02	0.94	0.98	1.01	1.04	0.99	1.03	1.08	1.15	1.10	1.12	1.15	1.17	1.10	1.12	1.17	1.21	1.05	1.13	1.127
Inventory Turnover	4.83	4.94	4.47	4.68	4.79	4.97	4.18	4.31	4.50	4.75	4.27	4.33	4.41	4.42	4.19	4.26	4.42	4.62	3.88	4.18	4.178
Receivables Turnover	9.10	9.24	9.23	9.62	9.86	10.23	9.26	9.62	10.11	10.75	9.57	9.79	10.06	10.21	9.73	9.93	10.32	10.74	8.93	9.59	9.588
Payables Turnover	15.25	15.60	15.88	16.65	17.06	17.68	15.89	16.40	17.10	18.05	18.30	18.57	18.88	18.95	18.24	18.57	19.23	20.12	17.61	18.94	18.945
DSO	40	40	40	38	37	36	39	38	36	34	38	37	36	36	38	37	35	34	41	38	38.1 days
DIO	76	74	82	78	76	73	87	85	81	77	85	84	83	83	87	86	83	79	94	87	87.4 days
DPO	24	23	23	22	21	21	23	22	21	20	20	20	19	19	20	20	19	18	21	19	19.3 days
Cash Conversion Cycle	92	90	98	94	92	88	104	100	96	91	104	102	100	99	105	103	99	95	114	106	106.2 days
Fixed Asset Turnover	snapshot only																				7.730
Operating Cycle	snapshot only																				125.4 days
Cash Velocity	snapshot only																				36.771
Capital Intensity	snapshot only																				1.021

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	0.7%	4.9%	7.3%	12.6%	9.1%	11.4%	18.3%	17.8%	20.8%	23.9%	20.1%	18.3%	15.6%	10.3%	8.1%	7.8%	9.1%	11.8%	17.1%	23.3%	23.25%
Net Income	0.3%	7.3%	4.6%	4.1%	-0.6%	-1.8%	19.7%	28.7%	30.6%	38.3%	30.7%	42.7%	50.7%	46.1%	37.4%	16.2%	9.6%	10.9%	14.0%	28.3%	28.29%
EPS	-0.5%	6.6%	2.2%	4.6%	0.9%	-0.6%	20.7%	28.9%	29.5%	37.4%	29.9%	42.0%	50.0%	45.4%	36.8%	15.8%	10.4%	11.4%	14.7%	28.9%	28.92%
FCF	-12.2%	9.6%	-39.5%	-87.9%	-82.6%	-90.8%	-70.8%	1.9%	3.3%	10.8%	7.7%	3.0%	1.8%	99.9%	16.2%	7.0%	22.8%	8.2%	19.1%	46.1%	46.10%
EBITDA	1.9%	5.3%	-1.5%	0.9%	-0.3%	1.7%	25.2%	30.4%	31.6%	40.6%	31.1%	31.5%	33.5%	26.7%	20.7%	19.1%	17.0%	18.3%	22.7%	29.3%	29.28%
Op. Income	-3.2%	0.3%	-0.5%	3.5%	3.7%	7.4%	23.0%	30.7%	33.0%	44.1%	39.6%	39.3%	41.1%	31.9%	25.3%	22.4%	18.5%	19.9%	26.4%	33.5%	33.54%
OCF Growth	snapshot only																				34.90%
Asset Growth	snapshot only																				35.54%
Equity Growth	snapshot only																				16.52%
Debt Growth	snapshot only																				1.36%
Shares Change	snapshot only																				-0.49%
Dividend Growth	snapshot only																				13.40%

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	4.6%	4.5%	3.6%	4.3%	4.2%	4.3%	5.5%	6.5%	9.9%	13.1%	15.1%	16.2%	15.1%	15.1%	15.3%	14.5%	15.1%	15.2%	15.0%	16.3%	16.27%
Revenue 5Y	12.5%	13.5%	11.4%	12.1%	11.1%	10.2%	9.8%	9.0%	8.6%	9.5%	9.6%	9.6%	9.6%	9.2%	8.8%	9.0%	10.9%	12.3%	14.0%	15.8%	15.83%
EPS 3Y	7.2%	4.9%	1.3%	-0.0%	-0.4%	-1.6%	3.0%	3.9%	9.1%	13.3%	17.0%	24.2%	25.1%	25.7%	28.9%	28.5%	28.9%	30.5%	26.8%	28.5%	28.45%
EPS 5Y	13.9%	19.8%	17.4%	21.0%	20.6%	19.0%	13.8%	13.4%	10.0%	9.5%	10.3%	12.8%	14.0%	13.7%	14.2%	13.0%	16.6%	18.7%	20.2%	23.4%	23.38%
Net Income 3Y	7.7%	5.3%	2.3%	0.1%	-0.6%	-1.8%	3.5%	3.6%	9.2%	13.4%	17.8%	24.1%	25.1%	25.7%	29.1%	28.7%	29.2%	30.8%	27.0%	28.6%	28.59%
Net Income 5Y	14.3%	20.2%	18.1%	21.4%	20.9%	19.2%	14.3%	13.6%	10.2%	9.6%	10.9%	13.0%	14.1%	13.8%	14.8%	13.0%	16.6%	18.7%	20.7%	23.3%	23.30%
EBITDA 3Y	12.1%	10.3%	3.1%	2.0%	1.8%	1.0%	4.7%	5.1%	10.2%	14.6%	17.4%	20.1%	20.5%	21.9%	25.6%	26.9%	27.1%	28.2%	24.7%	26.5%	26.50%
EBITDA 5Y	15.2%	17.6%	17.3%	18.2%	17.3%	14.9%	17.0%	15.8%	13.1%	13.9%	12.5%	12.7%	13.1%	12.9%	12.7%	12.7%	15.9%	17.7%	19.1%	21.6%	21.65%
Gross Profit 3Y	4.2%	3.0%	0.8%	0.6%	0.4%	0.3%	2.2%	3.7%	8.3%	12.6%	15.3%	17.8%	18.5%	20.5%	22.7%	22.8%	23.6%	23.2%	21.7%	22.2%	22.18%
Gross Profit 5Y	9.7%	10.7%	9.5%	10.5%	10.0%	9.0%	9.3%	8.8%	8.3%	9.5%	9.8%	10.1%	10.6%	10.7%	10.5%	10.8%	13.2%	14.5%	16.2%	18.3%	18.28%
Op. Income 3Y	12.2%	9.3%	2.5%	1.0%	0.8%	0.0%	3.0%	3.8%	10.1%	15.8%	19.5%	23.5%	24.9%	26.9%	29.1%	30.6%	30.5%	31.6%	30.3%	31.5%	31.54%
Op. Income 5Y	11.2%	14.9%	17.8%	19.9%	19.3%	16.8%	19.0%	17.8%	14.3%	15.1%	13.1%	13.4%	13.9%	13.7%	13.9%	13.8%	17.4%	19.7%	22.0%	25.2%	25.24%
FCF 3Y	18.5%	5.4%	-6.5%	-34.9%	-38.0%	-45.9%	-34.8%	-15.3%	-13.3%	5.9%	15.5%	11.9%	28.1%	29.4%	43.6%	1.3%	1.5%	1.9%	1.3%	84.1%	84.06%
FCF 5Y	5.4%	17.7%	28.2%	-16.1%	-23.9%	-30.2%	-21.9%	-4.8%	4.3%	4.8%	15.8%	26.2%	23.5%	30.1%	23.0%	21.0%	17.8%	20.7%	16.4%	17.0%	17.01%
OCF 3Y	19.3%	6.3%	3.1%	4.0%	1.7%	-0.2%	-11.4%	-15.0%	-13.4%	1.7%	12.6%	11.7%	26.4%	29.8%	31.5%	41.9%	44.4%	46.4%	52.5%	64.4%	64.37%
OCF 5Y	8.1%	18.8%	32.7%	13.6%	5.5%	6.3%	-0.3%	0.7%	7.3%	7.0%	15.9%	24.3%	22.5%	25.1%	17.5%	15.1%	12.4%	14.9%	13.3%	15.3%	15.26%
Assets 3Y	6.8%	6.8%	10.1%	10.1%	10.1%	10.1%	9.4%	9.4%	9.4%	9.4%	10.3%	10.3%	10.3%	10.3%	8.9%	8.9%	8.9%	8.9%	16.2%	16.2%	16.22%
Assets 5Y	12.6%	12.6%	16.3%	16.3%	16.3%	16.3%	9.0%	9.0%	9.0%	9.0%	9.6%	9.6%	9.6%	9.6%	8.7%	8.7%	8.7%	8.7%	14.6%	14.6%	14.63%
Equity 3Y	15.4%	15.4%	13.9%	13.9%	13.9%	13.9%	10.3%	10.3%	10.3%	10.3%	12.6%	12.6%	12.6%	12.6%	14.8%	14.8%	14.8%	14.8%	17.1%	17.1%	17.09%
Book Value 3Y	14.9%	15.0%	12.9%	13.8%	14.2%	14.2%	9.7%	10.5%	10.2%	10.2%	11.8%	12.6%	12.6%	12.6%	14.7%	14.5%	14.5%	14.5%	16.9%	17.0%	16.96%
Dividend 3Y	1.7%	3.2%	3.3%	2.9%	2.1%	1.0%	-0.8%	-0.1%	0.9%	1.7%	2.2%	5.6%	6.2%	6.7%	7.1%	5.9%	5.4%	5.2%	5.0%	4.2%	4.17%

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	0.86	0.82	0.76	0.77	0.86	0.87	0.82	0.80	0.84	0.81	0.79	0.80	0.82	0.82	0.83	0.87	0.93	0.96	0.98	0.97	0.968
Earnings Stability	0.76	0.76	0.71	0.60	0.61	0.53	0.66	0.55	0.67	0.55	0.64	0.55	0.61	0.62	0.74	0.75	0.83	0.87	0.93	0.95	0.949
Margin Stability	0.95	0.95	0.96	0.95	0.95	0.95	0.95	0.95	0.96	0.96	0.95	0.95	0.94	0.93	0.92	0.92	0.92	0.92	0.93	0.93	0.931
Rev. Growth Consistency	1.00	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	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	0.50	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
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	1.00	0.97	0.98	0.98	1.00	0.99	0.92	0.89	0.88	0.85	0.88	0.83	0.50	0.82	0.85	0.94	0.96	0.96	0.94	0.89	0.887
Earnings Smoothness	1.00	0.93	0.96	0.96	0.99	0.98	0.82	0.75	0.73	0.68	0.73	0.65	0.60	0.63	0.68	0.85	0.91	0.90	0.87	0.75	0.752
ROE Trend	-0.03	-0.03	-0.02	-0.03	-0.02	-0.02	0.01	0.02	0.02	0.03	0.02	0.04	0.06	0.06	0.03	0.01	0.01	0.01	0.01	0.02	0.016
Gross Margin Trend	-0.01	-0.02	-0.02	-0.03	-0.02	-0.02	-0.01	0.00	0.01	0.02	0.02	0.03	0.03	0.04	0.04	0.03	0.03	0.02	0.01	0.01	0.007
FCF Margin Trend	0.00	0.02	-0.02	-0.08	-0.07	-0.07	-0.06	-0.03	-0.00	0.02	0.06	0.08	0.08	0.08	0.05	0.04	0.04	0.02	0.01	0.02	0.019
Sustainable Growth Rate	12.3%	12.8%	10.6%	10.3%	10.9%	11.2%	12.0%	12.8%	13.6%	14.9%	14.3%	16.7%	18.8%	19.8%	17.1%	16.5%	17.4%	18.5%	16.5%	18.4%	18.38%
Internal Growth Rate	7.5%	7.8%	6.5%	6.4%	6.7%	6.9%	7.3%	7.9%	8.4%	9.3%	9.3%	11.0%	12.5%	13.3%	12.4%	11.9%	12.6%	13.6%	11.4%	12.8%	12.81%

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	1.07	1.04	1.01	0.84	0.83	0.75	0.60	0.56	0.69	0.90	1.24	1.20	1.10	1.15	1.07	1.12	1.15	1.05	1.03	1.18	1.180
FCF/OCF	0.79	0.84	0.63	0.19	0.18	0.11	0.26	0.65	0.71	0.78	0.84	0.85	0.83	0.83	0.82	0.84	0.89	0.89	0.89	0.91	0.910
FCF/Net Income	snapshot only																				1.074
OCF/EBITDA	snapshot only																				0.694
CapEx/Revenue	1.9%	1.5%	3.1%	5.3%	5.4%	5.2%	3.7%	1.7%	1.7%	1.7%	1.8%	1.9%	2.1%	2.2%	2.2%	2.0%	1.5%	1.4%	1.3%	1.2%	1.23%
CapEx/Depreciation	snapshot only																				0.335
Accruals Ratio	-0.01	-0.00	-0.00	0.01	0.01	0.02	0.03	0.04	0.03	0.01	-0.02	-0.02	-0.01	-0.02	-0.01	-0.02	-0.02	-0.01	-0.00	-0.02	-0.023
Sloan Accruals	snapshot only																				0.041
Cash Flow Adequacy	snapshot only																				5.036
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%	1.1%	1.0%	1.0%	0.8%	0.7%	0.6%	0.6%	0.5%	0.5%	0.5%	0.5%	0.5%	0.7%	0.5%	0.5%	0.5%	0.5%	0.52%
Dividend/Share	$0.33	$0.35	$0.36	$0.36	$0.36	$0.36	$0.36	$0.36	$0.37	$0.38	$0.39	$0.42	$0.44	$0.46	$0.47	$0.50	$0.52	$0.54	$0.55	$0.56	$0.58
Payout Ratio	20.0%	20.0%	21.9%	22.2%	21.3%	20.8%	18.1%	17.1%	16.8%	15.9%	15.1%	14.1%	13.3%	13.2%	13.5%	14.5%	14.3%	14.0%	13.8%	12.8%	12.82%
FCF Payout Ratio	23.6%	22.8%	34.2%	1.4%	1.4%	2.5%	1.2%	46.8%	34.5%	22.7%	14.5%	13.8%	14.6%	13.8%	15.4%	15.4%	14.0%	15.0%	15.0%	11.9%	11.94%
Total Payout Ratio	24.4%	27.0%	44.0%	56.0%	56.1%	52.1%	35.8%	25.0%	23.6%	24.9%	23.1%	21.2%	19.8%	19.4%	19.5%	27.3%	35.3%	32.1%	30.3%	20.9%	20.95%
Div. Increase Streak	1	0	1	1	1	1	0	0	1	1	0	0	1	1	1	1	1	1	1	1	1
Chowder Number	0.08	0.12	0.14	0.11	0.07	0.03	-0.00	-0.00	0.03	0.06	0.10	0.18	0.20	0.22	0.24	0.20	0.18	0.18	0.17	0.14	0.139
Buyback Yield	0.2%	0.3%	0.9%	1.7%	1.7%	1.5%	0.8%	0.3%	0.2%	0.4%	0.3%	0.2%	0.3%	0.2%	0.2%	0.6%	0.7%	0.6%	0.6%	0.3%	0.33%
Net Buyback Yield	0.2%	0.3%	0.8%	1.6%	1.7%	1.5%	0.8%	0.3%	0.2%	0.4%	0.3%	0.2%	0.3%	0.2%	0.2%	0.6%	0.7%	0.6%	0.6%	0.3%	0.28%
Total Shareholder Return	1.0%	1.2%	1.7%	2.7%	2.7%	2.5%	1.5%	1.0%	0.8%	1.0%	0.8%	0.7%	0.8%	0.7%	0.7%	1.3%	1.2%	1.0%	1.1%	0.8%	0.80%

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)	0.79	0.81	0.86	0.84	0.82	0.82	0.80	0.81	0.81	0.78	0.78	0.83	0.83	0.82	0.82	0.77	0.76	0.76	0.76	0.76	0.763
Interest Burden (EBT/EBIT)	0.97	0.97	0.96	0.96	0.96	0.95	0.94	0.92	0.91	0.90	0.91	0.92	0.94	0.95	0.95	0.96	0.96	0.96	0.96	0.95	0.947
EBIT Margin	0.11	0.11	0.10	0.10	0.10	0.10	0.11	0.12	0.12	0.12	0.13	0.13	0.14	0.15	0.15	0.15	0.15	0.16	0.16	0.16	0.160
Asset Turnover	1.00	1.02	0.94	0.98	1.01	1.04	0.99	1.03	1.08	1.15	1.10	1.12	1.15	1.17	1.10	1.12	1.17	1.21	1.05	1.13	1.127
Equity Multiplier	1.77	1.77	1.73	1.73	1.73	1.73	1.76	1.76	1.76	1.76	1.69	1.69	1.69	1.69	1.55	1.55	1.55	1.55	1.62	1.62	1.619

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)	$1.67	$1.74	$1.63	$1.61	$1.69	$1.73	$1.97	$2.08	$2.18	$2.37	$2.56	$2.95	$3.28	$3.45	$3.49	$3.41	$3.62	$3.84	$4.01	$4.40	$4.40
Book Value/Share	$11.36	$11.38	$12.71	$12.77	$12.87	$12.85	$14.07	$14.04	$14.02	$14.02	$16.26	$16.26	$16.24	$16.24	$19.16	$19.19	$19.35	$19.32	$22.47	$22.47	$23.56
Tangible Book/Share	$2.50	$2.50	$2.37	$2.38	$2.40	$2.40	$3.26	$3.25	$3.25	$3.25	$5.22	$5.22	$5.21	$5.21	$8.22	$8.23	$8.30	$8.29	$6.17	$6.17	$6.17
Revenue/Share	$19.22	$19.56	$19.66	$20.60	$21.29	$22.04	$23.44	$24.31	$25.50	$27.13	$27.97	$28.61	$29.34	$29.79	$30.07	$30.75	$32.21	$33.48	$35.46	$38.09	$38.46
FCF/Share	$1.42	$1.52	$1.04	$0.26	$0.25	$0.14	$0.31	$0.76	$1.06	$1.65	$2.66	$3.02	$2.99	$3.29	$3.08	$3.22	$3.69	$3.58	$3.69	$4.73	$4.77
OCF/Share	$1.79	$1.81	$1.65	$1.35	$1.39	$1.30	$1.17	$1.17	$1.50	$2.12	$3.16	$3.55	$3.62	$3.96	$3.74	$3.83	$4.17	$4.04	$4.14	$5.19	$5.24
Cash/Share	$1.32	$1.32	$0.66	$0.66	$0.67	$0.66	$0.78	$0.77	$0.77	$0.77	$0.99	$0.99	$0.99	$0.99	$1.47	$1.47	$1.49	$1.48	$1.04	$1.04	$1.17
EBITDA/Share	$2.97	$3.01	$2.80	$2.84	$3.01	$3.10	$3.53	$3.71	$3.92	$4.32	$4.60	$4.85	$5.21	$5.45	$5.52	$5.76	$6.14	$6.48	$6.81	$7.48	$7.48
Debt/Share	$3.78	$3.79	$5.08	$5.11	$5.15	$5.14	$6.35	$6.34	$6.33	$6.33	$5.21	$5.21	$5.20	$5.20	$4.08	$4.08	$4.12	$4.11	$9.67	$9.67	$9.67
Net Debt/Share	$2.46	$2.46	$4.43	$4.45	$4.49	$4.48	$5.57	$5.56	$5.55	$5.55	$4.22	$4.22	$4.21	$4.21	$2.61	$2.61	$2.63	$2.63	$8.63	$8.63	$8.63

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	6.500
Altman Z-Prime	snapshot only																				11.321
Piotroski F-Score	5	7	5	5	6	6	8	8	7	7	7	7	7	7	7	7	8	7	6	8	8
Beneish M-Score	-2.46	-2.47	-2.28	-2.25	-2.30	-2.27	-2.10	-2.11	-2.16	-2.22	-2.55	-2.56	-2.52	-2.58	-2.52	-2.51	-2.53	-2.41	-1.86	-1.94	-1.939
Ohlson O-Score	snapshot only																				-8.790
ROIC (Greenblatt)	snapshot only																				42.83%
Net-Net WC	snapshot only																				$-2.55
EVA	snapshot only																				$107113439.53

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	91.82	91.82	90.58	88.32	88.33	86.46	86.29	86.58	86.28	87.61	90.67	90.85	94.65	94.64	95.59	96.41	96.60	96.79	91.77	92.30	92.301
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				-4.112
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				87
Sector Credit Rank	snapshot only																				86

FSS 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