— Know what they know.
Not Investment Advice

HIFS NASDAQ

Hingham Institution for Savings
1W: +7.0% 1M: -2.3% 3M: -9.8% YTD: +4.9% 1Y: +8.4% 3Y: +60.1% 5Y: +1.3%
$284.87
+1.30 (+0.46%)
 
Weekly Expected Move ±4.7%
$238 $251 $263 $275 $288
NASDAQ · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 51 · $621.1M mcap · 2M float · 3.04% daily turnover · Short 66% 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
36.1 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: 2.6%  ·  5Y Avg: 4.0%
Cost Advantage
30
Intangibles
36
Switching Cost
28
Network Effect
54
Scale
40
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. HIFS has No discernible competitive edge (36.1/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. ROIC of 2.6% suggests modest returns relative to capital deployed.

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
4
ROE
3
ROA
4
D/E
1
P/E
2
P/B
2
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. HIFS receives an overall rating of B. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (2/5).
Rating Change History
DateFromTo
2026-04-27 B+ B
2026-04-21 A- B+
2026-04-01 B A-
2026-01-22 B+ B
2026-01-20 B B+
2026-01-16 B+ B
2026-01-12 B B+
2025-12-30 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.

42 Grade D
Profitability
30
Balance Sheet
11
Earnings Quality
81
Growth
61
Value
82
Momentum
72
Safety
50
Cash Flow
60
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. HIFS scores highest in Value (82/100) and lowest in Balance Sheet (11/100). 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-B Score
2.37
Grey Zone
Piotroski F-Score
5/9
Beneish M-Score
-2.23
Unlikely Manipulator
Ohlson O-Score
-1.78
Bankruptcy prob: 14.4%
Moderate
Credit Rating
BB
Score: 42.9/100
Trend: Improving
Earnings Quality
50/100
OCF/NI: 0.74x
Accruals: 0.3%
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. HIFS scores 2.37, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. 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. HIFS 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. HIFS's score of -2.23 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. HIFS's implied 14.4% bankruptcy probability is elevated and warrants attention to the balance sheet. 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. HIFS receives an estimated rating of BB (score: 42.9/100), 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). HIFS's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

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
12.38x
PEG
0.16x
P/S
2.73x
P/B
1.29x
P/FCF
16.98x
P/OCF
16.87x
EV/EBITDA
30.93x
EV/Revenue
9.18x
EV/EBIT
31.10x
EV/FCF
56.16x
Earnings Yield
7.96%
FCF Yield
5.89%
Shareholder Yield
1.11%
Graham Number
$333.48
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 12.4x earnings, HIFS trades at a reasonable valuation. An earnings yield of 8.0% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $333.48 per share, suggesting a potential 17% margin of safety at 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
0.749
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.295
EBIT / Rev
×
Asset Turnover
0.051
Rev / Assets
×
Equity Multiplier
9.875
Assets / Equity
=
ROE
11.0%
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. HIFS's ROE of 11.0% is driven by financial leverage (equity multiplier: 9.87x). Note: high leverage means ROE is amplified by debt rather than operational performance.

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
13.59%
Fair P/E
35.68x
Intrinsic Value
$812.11
Price/Value
0.35x
Margin of Safety
64.80%
Premium
-64.80%
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 HIFS's realized 13.6% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $812.11, HIFS appears undervalued with a 65% margin of safety. The adjusted fair P/E of 35.7x compares to the current market P/E of 12.4x.

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
$284.87
Median 1Y
$288.08
5th Pctile
$151.58
95th Pctile
$547.73
Ann. Volatility
38.0%
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 Trend 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 25.6% 25.1% 20.8% 19.4% 14.1% 13.0% 10.1% 9.2% 10.6% 8.6% 6.6% 6.2% 5.2% 5.8% 6.7% 6.8% 8.0% 10.8% 12.0% 11.0% 11.03%
ROA 2.5% 2.5% 2.1% 2.0% 1.5% 1.3% 1.0% 0.9% 1.0% 0.8% 0.6% 0.6% 0.5% 0.5% 0.6% 0.6% 0.8% 1.0% 1.2% 1.1% 1.12%
ROIC 14.8% 14.5% 9.0% 8.4% 6.1% 5.6% 2.9% 2.6% 3.0% 2.5% 1.5% 1.4% 1.2% 1.3% 1.8% 1.8% 2.1% 2.9% 2.8% 2.6% 2.60%
ROCE 13.1% 12.9% 8.9% 8.4% 6.3% 5.9% 3.2% 2.9% 3.2% 2.6% 1.7% 1.5% 1.2% 1.4% 2.9% 3.0% 3.6% 4.8% 1.9% 1.7% 1.73%
Gross Margin 92.6% 90.1% 90.5% 88.0% 66.8% 70.2% 55.6% 41.6% 38.3% 25.1% 28.8% 28.4% 25.0% 28.5% 37.8% 33.7% 37.7% 47.5% 52.4% 28.4% 28.35%
Operating Margin 83.6% 70.2% 72.4% 64.4% 31.3% 48.4% 38.8% 26.0% 22.9% 9.8% 15.6% 14.9% 10.9% 14.8% 25.6% 19.1% 23.8% 35.9% 40.4% 10.0% 9.95%
Net Margin 61.7% 50.3% 52.4% 45.1% 17.7% 33.3% 28.2% 19.1% 17.3% 7.2% 12.0% 12.8% 7.9% 11.0% 19.4% 13.9% 17.4% 26.8% 31.0% 6.8% 6.77%
EBITDA Margin 84.0% 70.4% 72.8% 64.9% 32.0% 48.7% 39.1% 26.3% 23.2% 10.2% 16.0% 15.3% 11.2% 15.1% 25.9% 19.5% 24.1% 36.1% 40.4% 10.0% 9.95%
FCF Margin 36.9% 43.9% 46.5% 52.2% 58.4% 56.0% 45.1% 28.4% 19.7% 13.1% 9.7% 9.1% 8.1% 6.8% 5.4% 9.1% 10.1% 12.9% 15.0% 16.3% 16.35%
OCF Margin 37.6% 44.9% 47.8% 53.8% 60.4% 58.0% 47.2% 30.1% 20.6% 13.5% 10.4% 9.6% 8.8% 7.5% 5.5% 9.1% 10.2% 13.0% 15.1% 16.5% 16.45%
ROE 3Y Avg snapshot only 7.71%
ROE 5Y Avg snapshot only 9.95%
ROA 3Y Avg snapshot only 0.77%
ROIC 3Y Avg snapshot only 2.00%
ROIC Economic snapshot only 2.59%
Cash ROA snapshot only 0.82%
Cash ROIC snapshot only 1.93%
CROIC snapshot only 1.92%
NOPAT Margin snapshot only 22.10%
Pretax Margin snapshot only 29.52%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 11.06%
SBC / Revenue snapshot only 0.08%
Valuation
Metric Trend 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 8.82 10.43 13.16 11.52 13.12 12.59 15.66 14.56 11.57 12.46 15.84 15.18 18.72 22.83 19.66 18.27 16.11 12.83 11.43 12.56 12.380
P/S Ratio 4.82 5.72 7.19 6.09 5.77 4.94 4.97 3.64 2.73 2.21 2.19 1.88 1.89 2.50 2.55 2.42 2.50 2.54 2.63 2.78 2.730
P/B Ratio 2.08 2.42 2.50 2.05 1.69 1.50 1.52 1.29 1.18 1.03 1.02 0.92 0.95 1.30 1.28 1.20 1.26 1.34 1.30 1.32 1.290
P/FCF 13.04 13.01 15.46 11.68 9.88 8.82 11.02 12.82 13.85 16.89 22.63 20.63 23.32 36.55 47.15 26.66 24.69 19.63 17.55 16.98 16.978
P/OCF 12.81 12.73 15.04 11.32 9.56 8.51 10.52 12.08 13.25 16.35 21.14 19.58 21.56 33.28 46.60 26.47 24.42 19.51 17.42 16.87 16.871
EV/EBITDA 8.25 9.44 13.76 12.76 15.14 15.08 27.40 28.51 24.95 29.74 48.67 52.73 63.34 61.08 45.60 42.60 36.48 28.02 28.37 30.93 30.926
EV/Revenue 6.19 7.12 10.38 9.40 9.56 8.60 12.69 10.33 8.23 7.27 9.17 8.54 8.42 8.80 7.82 7.74 7.77 7.55 8.79 9.18 9.180
EV/EBIT 8.31 9.49 13.83 12.83 15.25 15.20 27.64 28.81 25.21 30.16 49.61 53.95 65.18 62.64 46.54 43.42 37.07 28.36 28.59 31.10 31.100
EV/FCF 16.77 16.21 22.32 18.02 16.36 15.36 28.16 36.37 41.74 55.58 94.71 93.73 103.84 128.63 144.58 85.42 76.68 58.38 58.57 56.16 56.159
Earnings Yield 11.3% 9.6% 7.6% 8.7% 7.6% 7.9% 6.4% 6.9% 8.6% 8.0% 6.3% 6.6% 5.3% 4.4% 5.1% 5.5% 6.2% 7.8% 8.7% 8.0% 7.96%
FCF Yield 7.7% 7.7% 6.5% 8.6% 10.1% 11.3% 9.1% 7.8% 7.2% 5.9% 4.4% 4.8% 4.3% 2.7% 2.1% 3.8% 4.1% 5.1% 5.7% 5.9% 5.89%
PEG Ratio snapshot only 0.162
Price/Tangible Book snapshot only 1.316
EV/OCF snapshot only 55.805
EV/Gross Profit snapshot only 21.315
Acquirers Multiple snapshot only 31.100
Shareholder Yield snapshot only 1.11%
Graham Number snapshot only $333.48
Leverage & Solvency
Metric Trend 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 0.11 0.11 0.12 0.12 0.12 0.12 0.15 0.15 0.15 0.15 0.16 0.16 0.16 0.16 0.11 0.11 0.11 0.11 0.02 0.02 0.024
Quick Ratio 0.11 0.11 0.12 0.12 0.12 0.12 0.15 0.15 0.15 0.15 0.16 0.16 0.16 0.16 0.11 0.11 0.11 0.11 0.02 0.02 0.024
Debt/Equity 1.39 1.39 1.88 1.88 1.88 1.88 3.31 3.31 3.31 3.31 4.15 4.15 4.15 4.15 3.47 3.47 3.47 3.47 3.05 3.05 3.051
Net Debt/Equity 0.59 0.59 1.11 1.11 1.11 1.11 2.37 2.37 2.37 2.37 3.26 3.26 3.26 3.26 2.65 2.65 2.65 2.65 3.04 3.04 3.038
Debt/Assets 0.14 0.14 0.19 0.19 0.19 0.19 0.30 0.30 0.30 0.30 0.38 0.38 0.38 0.38 0.34 0.34 0.34 0.34 0.32 0.32 0.322
Debt/EBITDA 4.30 4.37 7.14 7.58 10.13 10.84 23.28 25.78 23.28 28.90 47.13 52.33 62.50 55.63 40.17 38.31 32.33 24.31 19.96 21.68 21.675
Net Debt/EBITDA 1.83 1.86 4.23 4.49 6.00 6.42 16.68 18.46 16.67 20.70 37.04 41.13 49.11 43.72 30.73 29.30 24.73 18.60 19.87 21.58 21.576
Interest Coverage 8.27 10.00 11.54 11.67 7.16 3.70 1.65 0.86 0.66 0.41 0.28 0.23 0.18 0.19 0.24 0.26 0.32 0.44 0.55 0.52 0.523
Equity Multiplier 9.75 9.75 9.68 9.68 9.68 9.68 10.87 10.87 10.87 10.87 11.00 11.00 11.00 11.00 10.32 10.32 10.32 10.32 9.47 9.47 9.470
Cash Ratio snapshot only 0.010
Debt Service Coverage snapshot only 0.526
Cash to Debt snapshot only 0.005
FCF to Debt snapshot only 0.025
Defensive Interval snapshot only 188.2 days
Efficiency & Turnover
Metric Trend 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 0.05 0.05 0.04 0.04 0.03 0.03 0.03 0.04 0.04 0.05 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.051
Inventory Turnover
Receivables Turnover 24.80 24.28 23.00 22.19 19.38 20.06 18.80 21.71 26.42 28.70 24.32 25.47 26.00 26.93 25.08 24.82 25.09 26.39 26.33 25.30 25.297
Payables Turnover 21.02 18.63 49.13 50.57 66.25 95.76 15.83 25.52 35.44 46.00 15.15 16.63 17.75 18.19 14.81 14.38 13.88 13.47 13.29 12.90 12.904
DSO 15 15 16 16 19 18 19 17 14 13 15 14 14 14 15 15 15 14 14 14 14.4 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 17 20 7 7 6 4 23 14 10 8 24 22 21 20 25 25 26 27 27 28 28.3 days
Cash Conversion Cycle -3 -5 8 9 13 14 -4 3 4 5 -9 -8 -7 -7 -10 -11 -12 -13 -14 -14 -13.9 days
Fixed Asset Turnover snapshot only 14.299
Cash Velocity snapshot only 34.043
Capital Intensity snapshot only 19.967
Growth (YoY)
Metric Trend 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 13.1% 9.0% 7.0% -6.1% -17.7% -13.0% -4.2% 14.7% 59.9% 67.8% 61.1% 46.1% 22.5% 16.9% 14.0% 7.7% 6.7% 8.3% 8.9% 5.8% 5.80%
Net Income 77.3% 50.4% 32.9% -3.0% -33.7% -37.7% -44.4% -45.7% -14.3% -24.2% -29.7% -27.6% -47.5% -27.8% 6.9% 15.0% 64.0% 95.4% 93.5% 76.7% 76.74%
EPS 75.5% 49.2% 31.9% -3.5% -33.8% -37.7% -44.2% -45.6% -13.8% -23.9% -29.4% -27.4% -47.4% -27.9% 6.2% 14.6% 63.0% 94.8% 93.1% 76.1% 76.10%
FCF 12.8% 41.3% 30.3% 27.7% 30.2% 10.8% -7.1% -37.5% -46.1% -60.8% -65.4% -53.1% -49.6% -38.8% -36.3% 7.1% 33.3% 1.0% 2.0% 90.8% 90.82%
EBITDA 73.6% 48.1% 31.4% -1.9% -30.8% -34.3% -41.1% -43.6% -16.5% -28.1% -34.5% -34.7% -50.6% -31.1% 3.8% 20.8% 71.0% 1.0% 96.8% 72.8% 72.81%
Op. Income 74.6% 49.1% 32.1% -1.8% -30.8% -34.5% -41.4% -43.8% -16.7% -28.5% -35.1% -35.5% -51.5% -31.8% 3.7% 21.3% 73.1% 1.1% 99.3% 75.2% 75.17%
OCF Growth snapshot only 90.64%
Asset Growth snapshot only 1.90%
Equity Growth snapshot only 11.11%
Debt Growth snapshot only -2.22%
Shares Change snapshot only 0.36%
Dividend Growth snapshot only 27.83%
Growth (CAGR)
Metric Trend 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 12.1% 9.6% 10.1% 7.0% 0.5% 0.5% 0.7% 8.6% 14.2% 16.7% 18.2% 16.3% 17.3% 19.5% 20.7% 21.8% 27.9% 28.5% 26.0% 18.5% 18.52%
Revenue 5Y 13.1% 11.8% 10.9% 9.6% 6.2% 6.2% 7.5% 9.5% 13.1% 14.0% 15.6% 15.5% 14.7% 14.8% 13.4% 15.1% 14.2% 15.0% 15.5% 12.4% 12.40%
EPS 3Y 31.7% 27.6% 30.1% 25.8% 12.2% 9.1% -1.4% 2.7% 0.1% -10.9% -19.6% -27.5% -33.0% -30.1% -25.2% -23.2% -9.6% 2.3% 13.1% 13.6% 13.59%
EPS 5Y 25.9% 24.3% 23.0% 20.8% 12.8% 10.6% 7.7% 3.5% 5.5% -0.3% -2.8% -4.7% -8.5% -6.5% -6.4% -2.0% -3.0% -0.1% 1.3% -5.1% -5.11%
Net Income 3Y 31.9% 27.9% 30.4% 26.2% 12.6% 9.4% -1.2% 3.0% 0.3% -10.8% -19.6% -27.5% -33.2% -30.1% -25.2% -23.3% -9.6% 2.3% 13.3% 13.7% 13.74%
Net Income 5Y 26.5% 24.8% 23.6% 21.1% 13.0% 10.7% 7.8% 3.7% 5.5% -0.3% -2.8% -4.6% -8.5% -6.4% -6.2% -1.9% -2.8% 0.1% 1.4% -5.0% -4.99%
EBITDA 3Y 26.5% 24.7% 29.0% 25.4% 13.1% 10.3% 0.4% 3.6% 0.1% -11.2% -20.3% -28.7% -34.1% -31.2% -26.3% -23.6% -11.0% 0.1% 10.2% 10.9% 10.91%
EBITDA 5Y 20.8% 19.3% 18.1% 16.0% 8.9% 7.0% 4.1% 1.2% 3.2% -1.7% -3.7% -6.2% -9.8% -7.8% -7.2% -2.6% -3.3% -0.5% 0.7% -5.5% -5.46%
Gross Profit 3Y 19.8% 18.6% 21.4% 19.0% 11.1% 9.5% 2.9% 5.7% 3.2% -4.9% -11.6% -18.4% -21.6% -19.6% -16.5% -14.4% -5.5% 1.7% 8.5% 8.7% 8.67%
Gross Profit 5Y 15.5% 14.5% 13.8% 12.2% 7.7% 6.6% 4.9% 3.1% 4.6% 1.3% 0.2% -1.2% -3.4% -2.3% -2.4% 0.9% 0.0% 1.6% 2.4% -2.4% -2.39%
Op. Income 3Y 26.8% 25.1% 29.4% 25.8% 13.4% 10.6% 0.5% 3.8% 0.2% -11.3% -20.5% -29.1% -34.6% -31.6% -26.7% -24.0% -11.3% -0.0% 10.2% 11.1% 11.09%
Op. Income 5Y 21.2% 19.6% 18.4% 16.2% 9.1% 7.1% 4.2% 1.2% 3.3% -1.7% -3.8% -6.3% -10.1% -8.0% -7.4% -2.6% -3.3% -0.5% 0.7% -5.4% -5.43%
FCF 3Y 15.5% 18.3% 18.2% 22.5% 21.8% 20.4% 17.9% 5.9% -7.5% -15.0% -25.2% -27.9% -29.3% -35.7% -41.1% -32.1% -28.7% -21.1% -12.7% -1.4% -1.41%
FCF 5Y 17.0% 18.0% 18.1% 19.1% 18.1% 17.5% 14.4% 6.5% 1.6% -6.4% -11.9% -11.6% -13.3% -16.0% -18.4% -9.8% -11.8% -5.1% -4.2% -5.2% -5.23%
OCF 3Y 15.0% 18.0% 18.1% 22.5% 22.4% 21.3% 19.0% 6.1% -7.4% -15.4% -24.3% -26.9% -27.8% -34.2% -41.4% -32.6% -29.2% -21.9% -13.8% -3.1% -3.13%
OCF 5Y 16.9% 18.3% 18.6% 19.8% 18.9% 18.3% 15.3% 7.6% 1.9% -6.3% -11.2% -11.3% -12.2% -14.7% -18.5% -10.7% -12.4% -5.9% -4.7% -5.3% -5.30%
Assets 3Y 7.7% 7.7% 12.5% 12.5% 12.5% 12.5% 17.4% 17.4% 17.4% 17.4% 16.2% 16.2% 16.2% 16.2% 9.1% 9.1% 9.1% 9.1% 2.7% 2.7% 2.70%
Assets 5Y 10.1% 10.1% 11.2% 11.2% 11.2% 11.2% 12.9% 12.9% 12.9% 12.9% 13.2% 13.2% 13.2% 13.2% 11.5% 11.5% 11.5% 11.5% 9.7% 9.7% 9.72%
Equity 3Y 16.3% 16.3% 18.6% 18.6% 18.6% 18.6% 16.0% 16.0% 16.0% 16.0% 11.6% 11.6% 11.6% 11.6% 6.8% 6.8% 6.8% 6.8% 7.5% 7.5% 7.52%
Book Value 3Y 16.1% 16.0% 18.3% 18.2% 18.2% 18.3% 15.7% 15.7% 15.8% 15.9% 11.7% 11.7% 11.9% 11.7% 6.8% 6.9% 6.8% 6.7% 7.4% 7.4% 7.37%
Dividend 3Y 4.5% 4.9% 5.1% 4.4% 4.4% 4.3% 4.2% 2.4% 2.1% 1.7% 1.0% -6.3% -6.6% -7.0% -6.7% 0.8% 0.6% 0.4% -0.1% 8.4% 8.38%
Growth Quality
Metric Trend 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 1.00 0.99 0.93 0.90 0.58 0.63 0.74 0.90 0.61 0.59 0.68 0.73 0.70 0.71 0.71 0.85 0.82 0.83 0.87 0.88 0.880
Earnings Stability 0.77 0.83 0.92 0.78 0.59 0.52 0.41 0.24 0.20 0.04 0.00 0.01 0.07 0.14 0.30 0.24 0.35 0.26 0.13 0.32 0.320
Margin Stability 0.86 0.86 0.86 0.83 0.85 0.86 0.86 0.79 0.78 0.73 0.68 0.63 0.59 0.56 0.55 0.54 0.55 0.56 0.57 0.53 0.526
Rev. Growth Consistency 1.00 1.00 0.50 0.00 0.00 0.00 0.00 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 1.000
Earn. Growth Consistency 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 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 0.50 0.50 0.87 0.99 0.87 0.85 0.82 0.82 0.94 0.90 0.88 0.89 0.81 0.89 0.97 0.94 0.50 0.50 0.50 0.50 0.500
Earnings Smoothness 0.44 0.60 0.72 0.97 0.59 0.53 0.43 0.41 0.85 0.73 0.65 0.68 0.38 0.68 0.93 0.86 0.52 0.35 0.36 0.45 0.445
ROE Trend 0.08 0.06 0.02 0.00 -0.07 -0.09 -0.08 -0.11 -0.08 -0.09 -0.08 -0.07 -0.06 -0.04 -0.02 -0.01 0.00 0.03 0.05 0.04 0.042
Gross Margin Trend 0.25 0.23 0.19 0.17 0.07 -0.02 -0.17 -0.33 -0.38 -0.46 -0.46 -0.43 -0.41 -0.32 -0.21 -0.12 -0.04 0.06 0.12 0.12 0.123
FCF Margin Trend 0.02 0.11 0.13 0.18 0.21 0.17 0.03 -0.17 -0.28 -0.37 -0.36 -0.31 -0.31 -0.28 -0.22 -0.10 -0.04 0.03 0.07 0.07 0.073
Sustainable Growth Rate 23.5% 23.0% 19.1% 17.6% 12.2% 11.1% 8.4% 7.5% 8.8% 6.8% 4.9% 4.9% 3.8% 4.5% 5.4% 5.5% 6.7% 9.5% 10.8% 9.5% 9.49%
Internal Growth Rate 2.4% 2.3% 2.0% 1.8% 1.3% 1.2% 0.8% 0.7% 0.9% 0.7% 0.5% 0.4% 0.4% 0.4% 0.5% 0.5% 0.6% 0.9% 1.1% 1.0% 0.97%
Cash Flow Quality
Metric Trend 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 0.69 0.82 0.87 1.02 1.37 1.48 1.49 1.20 0.87 0.76 0.75 0.78 0.87 0.69 0.42 0.69 0.66 0.66 0.66 0.74 0.744
FCF/OCF 0.98 0.98 0.97 0.97 0.97 0.96 0.95 0.94 0.96 0.97 0.93 0.95 0.92 0.91 0.99 0.99 0.99 0.99 0.99 0.99 0.994
FCF/Net Income snapshot only 0.740
OCF/EBITDA snapshot only 0.554
CapEx/Revenue 0.7% 1.0% 1.3% 1.7% 1.9% 2.1% 2.1% 1.7% 1.4% 0.9% 1.1% 0.9% 0.7% 0.7% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.10%
CapEx/Depreciation snapshot only 0.624
Accruals Ratio 0.01 0.00 0.00 -0.00 -0.01 -0.01 -0.00 -0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.003
Sloan Accruals snapshot only 0.483
Cash Flow Adequacy snapshot only 5.155
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend 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% 0.8% 0.7% 0.8% 1.0% 1.2% 1.1% 1.3% 1.5% 1.7% 1.6% 1.4% 1.4% 1.0% 1.0% 1.1% 1.0% 0.9% 0.9% 1.1% 1.13%
Dividend/Share $2.47 $2.54 $2.62 $2.75 $2.83 $2.91 $2.99 $2.98 $3.05 $3.09 $3.09 $2.46 $2.47 $2.47 $2.49 $2.50 $2.50 $2.49 $2.49 $3.18 $3.22
Payout Ratio 7.9% 8.3% 8.6% 9.6% 13.6% 15.2% 17.5% 19.2% 17.0% 21.1% 25.7% 21.8% 26.2% 23.4% 19.4% 19.3% 16.3% 12.2% 10.1% 14.0% 13.97%
FCF Payout Ratio 11.6% 10.3% 10.1% 9.8% 10.3% 10.6% 12.3% 16.9% 20.4% 28.6% 36.7% 29.6% 32.7% 37.5% 46.6% 28.2% 24.9% 18.6% 15.5% 18.9% 18.89%
Total Payout Ratio 7.9% 8.3% 8.6% 9.6% 13.6% 15.2% 17.9% 19.6% 17.4% 21.6% 25.7% 21.8% 26.2% 23.4% 19.4% 19.3% 16.3% 12.2% 10.1% 14.0% 13.97%
Div. Increase Streak 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 1 0
Chowder Number 0.15 0.17 0.18 0.16 0.16 0.16 0.15 0.09 0.09 0.07 0.04 -0.16 -0.18 -0.19 -0.18 0.03 0.03 0.02 0.01 0.29 0.289
Buyback Yield 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.0% -0.1% -0.2% -0.2% -0.2% -0.1% 0.0% 0.0% -0.0% -0.0% -0.0% -0.3% -0.26%
Total Shareholder Return 0.9% 0.8% 0.7% 0.8% 1.0% 1.2% 1.1% 1.3% 1.4% 1.6% 1.4% 1.2% 1.2% 0.9% 1.0% 1.1% 1.0% 0.9% 0.8% 0.9% 0.85%
DuPont Factors
Metric Trend 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) 0.73 0.73 0.73 0.72 0.70 0.69 0.69 0.70 0.72 0.74 0.75 0.78 0.78 0.78 0.77 0.74 0.74 0.74 0.75 0.75 0.749
Interest Burden (EBT/EBIT) 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 1.00 1.00 1.00 1.00 1.000
EBIT Margin 0.75 0.75 0.75 0.73 0.63 0.57 0.46 0.36 0.33 0.24 0.18 0.16 0.13 0.14 0.17 0.18 0.21 0.27 0.31 0.30 0.295
Asset Turnover 0.05 0.05 0.04 0.04 0.03 0.03 0.03 0.04 0.04 0.05 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.051
Equity Multiplier 10.08 10.08 9.71 9.71 9.71 9.71 10.30 10.30 10.30 10.30 10.93 10.93 10.93 10.93 10.65 10.65 10.65 10.65 9.87 9.87 9.875
Per Share
Metric Trend 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) $31.36 $30.79 $30.58 $28.55 $20.76 $19.19 $17.07 $15.53 $17.90 $14.61 $12.05 $11.28 $9.42 $10.53 $12.80 $12.92 $15.35 $20.51 $24.72 $22.76 $22.76
Book Value/Share $133.12 $132.97 $160.75 $160.75 $160.97 $161.11 $175.60 $175.44 $176.16 $176.08 $186.30 $185.96 $186.47 $185.53 $196.07 $196.16 $196.25 $195.90 $217.36 $217.16 $220.90
Tangible Book/Share $133.12 $132.97 $160.75 $160.75 $160.97 $161.11 $175.60 $175.44 $176.16 $176.08 $186.30 $185.96 $186.47 $185.53 $196.07 $196.16 $196.25 $195.90 $217.36 $217.16 $217.16
Revenue/Share $57.44 $56.16 $55.97 $53.99 $47.21 $48.91 $53.83 $62.11 $75.90 $82.40 $87.13 $91.09 $93.22 $96.09 $98.70 $97.70 $98.80 $103.73 $107.28 $102.99 $104.12
FCF/Share $21.21 $24.68 $26.02 $28.16 $27.58 $27.37 $24.26 $17.64 $14.96 $10.78 $8.43 $8.30 $7.56 $6.58 $5.34 $8.86 $10.01 $13.41 $16.10 $16.84 $17.02
OCF/Share $21.60 $25.23 $26.75 $29.06 $28.50 $28.39 $25.41 $18.71 $15.63 $11.13 $9.03 $8.75 $8.17 $7.22 $5.40 $8.92 $10.12 $13.49 $16.22 $16.94 $17.13
Cash/Share $106.33 $106.21 $122.92 $122.92 $123.09 $123.20 $164.71 $164.56 $165.24 $165.16 $165.67 $165.36 $165.82 $164.99 $159.78 $159.85 $159.92 $159.63 $3.03 $3.03 $2.39
EBITDA/Share $43.10 $42.37 $42.20 $39.75 $29.79 $27.88 $24.94 $22.50 $25.02 $20.14 $16.41 $14.76 $12.39 $13.85 $16.92 $17.76 $21.05 $27.94 $33.23 $30.57 $30.57
Debt/Share $185.41 $185.20 $301.45 $301.45 $301.86 $302.14 $580.53 $580.00 $582.38 $582.12 $773.62 $772.21 $774.33 $770.45 $679.84 $680.15 $680.45 $679.22 $663.26 $662.66 $662.66
Net Debt/Share $79.09 $79.00 $178.53 $178.53 $178.77 $178.94 $415.82 $415.44 $417.15 $416.96 $607.95 $606.84 $608.51 $605.46 $520.06 $520.30 $520.53 $519.59 $660.23 $659.63 $659.63
Academic Models
Metric Trend 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-B Score 2.367
Altman Z-Prime snapshot only -0.346
Piotroski F-Score 6 6 6 5 5 6 6 7 6 6 6 6 6 6 5 5 5 5 6 5 5
Beneish M-Score -2.41 -2.40 -2.40 -2.40 -2.03 -2.28 -1.76 -1.37 -0.92 -1.09 -1.80 -1.99 -1.98 -2.32 -2.55 -2.54 -2.62 -2.60 -2.53 -2.23 -2.230
Ohlson O-Score snapshot only -1.784
Net-Net WC snapshot only $-1832.07
EVA snapshot only $-143406000.00
Credit
Metric Trend 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 BB
Credit Score 67.65 66.74 63.48 63.82 55.10 54.91 45.07 37.77 41.98 38.23 35.15 35.59 33.91 35.53 35.61 35.53 38.00 47.86 45.31 42.90 42.897
Credit Grade snapshot only 12
Credit Trend snapshot only 7.366
Implied Spread (bps) snapshot only 475.000
Industry Credit Rank snapshot only 20
Sector Credit Rank snapshot only 29

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms