$109.19

+0.01 (+0.01%)

Weekly Expected Move ±3.5%

$98 $101 $105 $109 $113

NYSE · Industrials · Agricultural - Machinery · Alpha Radar Neutral · Power 51 · $1.1B mcap · 10M float · 1.63% daily turnover · Short 61% 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

59.4 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 12.4% · 5Y Avg: 20.0%

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. LNN has a Narrow competitive edge (59.4/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 12.4% 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

$125

Avg Target

$125

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 4Hold: 11Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$125.00

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-09	Stifel Nicolaus	Nathan Jones	$122	$128	+6	+1.1%	$126.64
2025-10-24	Stifel Nicolaus	—	$134	$122	-12	+4.7%	$116.54
2025-04-04	Stifel Nicolaus	Nathan Jones	$135	$134	-1	+11.9%	$119.79
2024-04-05	Northcoast Research	Lindsay to Buy	Initiated	$142	—	+24.0%	$114.49
2023-09-15	Stifel Nicolaus	Nathan Jones	Initiated	$135	—	+18.2%	$114.19

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. LNN 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
2026-04-24	B+	A-
2026-04-02	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.

★ ★ ★ ★ ★ 49 Grade B

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. LNN scores highest in Safety (100/100) and lowest in Growth (21/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

5.63

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✗

Beneish M-Score

-2.72

Unlikely Manipulator

Ohlson O-Score

-8.94

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 95.4/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 2.09x

Accruals: -8.0%

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. LNN scores 5.63, 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. LNN 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. LNN's score of -2.72 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. LNN'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. LNN receives an estimated rating of AAA (score: 95.4/100), 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). LNN's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

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

P/E

19.58x

PEG

-0.89x

P/S

1.79x

P/B

2.27x

P/FCF

19.83x

P/OCF

11.60x

EV/EBITDA

14.60x

EV/Revenue

2.06x

EV/EBIT

17.66x

EV/FCF

18.24x

Earnings Yield

4.13%

FCF Yield

5.04%

Shareholder Yield

5.70%

Graham Number

$79.32

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 19.6x earnings, LNN trades at a reasonable valuation. Graham's intrinsic value formula yields $79.32 per share, 38% 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

0.767

NI / EBT

Interest Burden

1.033

EBT / EBIT

EBIT Margin

0.117

EBIT / Rev

Asset Turnover

0.795

Rev / Assets

Equity Multiplier

1.579

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. LNN's ROE of 11.6% is driven by Asset Turnover (0.795), 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

$47.25

Price/Value

2.85x

Margin of Safety

-185.09%

Premium

185.09%

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 LNN's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. LNN trades at a 185% premium to its adjusted intrinsic value of $47.25, 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 19.6x.

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

$109.19

Median 1Y

$105.61

5th Pctile

$59.63

95th Pctile

$187.16

Ann. Volatility

35.5%

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
Randy A. Wood President and Chief Executive Officer	$837,744	$2,375,165	$5,095,625
Brian L. Ketcham Senior Vice President and Chief Financial Officer	$457,171	$514,555	$1,549,292
Gustavo E. Oberto President – Irrigation	$433,975	$356,200	$1,222,538
J. Scott Marion President – Infrastructure	$390,102	$356,200	$1,162,088

CEO Pay Ratio

62:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $5,095,625

Avg Employee Cost (SGA/emp): $82,138

Employees: 1,275

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

1,275

-0.4% YoY

Revenue / Employee

$530,485

Rev: $676,368,000

Profit / Employee

$58,080

NI: $74,052,000

SGA / Employee

$82,138

Avg labor cost proxy

R&D / Employee

$14,063

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	18.2%	13.4%	13.6%	14.5%	16.7%	17.9%	20.7%	21.7%	19.4%	17.1%	16.3%	16.3%	17.1%	14.1%	14.6%	16.4%	16.2%	14.6%	14.5%	11.6%	11.62%
ROA	9.6%	7.1%	7.2%	7.6%	8.8%	9.7%	11.2%	11.8%	10.5%	9.9%	9.5%	9.5%	10.0%	8.8%	9.1%	10.2%	10.1%	9.3%	9.2%	7.4%	7.36%
ROIC	17.2%	13.9%	14.9%	15.1%	17.1%	17.0%	18.9%	20.1%	18.4%	17.3%	16.5%	16.1%	16.7%	15.1%	15.4%	17.3%	16.8%	16.5%	16.1%	12.4%	12.40%
ROCE	13.2%	10.8%	11.9%	12.4%	15.2%	16.6%	18.7%	20.3%	18.8%	17.2%	16.7%	15.9%	14.7%	12.6%	12.7%	14.5%	15.5%	13.8%	13.7%	10.7%	10.66%
Gross Margin	27.2%	21.8%	22.5%	21.5%	28.8%	30.0%	30.1%	32.6%	32.3%	31.4%	30.9%	32.3%	33.4%	29.5%	30.0%	33.4%	31.6%	29.1%	32.2%	26.9%	26.85%
Operating Margin	13.2%	6.1%	8.0%	9.2%	16.4%	14.6%	14.0%	16.4%	16.4%	14.0%	13.1%	14.6%	14.3%	8.7%	12.6%	17.2%	14.0%	7.4%	12.6%	8.3%	8.25%
Net Margin	11.0%	3.8%	4.8%	7.3%	11.7%	9.4%	10.3%	10.9%	10.3%	11.5%	9.3%	12.0%	14.6%	8.2%	10.3%	14.2%	11.5%	7.0%	10.6%	7.6%	7.64%
EBITDA Margin	16.1%	8.8%	11.0%	11.7%	18.8%	15.7%	16.7%	19.3%	19.3%	18.3%	16.8%	18.1%	18.1%	11.5%	17.0%	20.7%	18.4%	12.5%	17.5%	7.9%	7.89%
FCF Margin	5.4%	3.1%	-3.1%	-2.9%	-3.8%	-1.6%	2.0%	4.1%	10.1%	15.0%	17.4%	14.5%	12.0%	11.0%	10.5%	13.6%	13.0%	13.4%	9.4%	11.3%	11.30%
OCF Margin	11.2%	7.7%	0.7%	-0.4%	-1.6%	0.4%	4.1%	6.3%	12.5%	17.8%	20.8%	19.2%	16.7%	15.8%	15.6%	18.1%	18.0%	19.7%	16.6%	19.3%	19.32%
ROE 3Y Avg	snapshot only																				14.08%
ROE 5Y Avg	snapshot only																				15.20%
ROA 3Y Avg	snapshot only																				8.80%
ROIC 3Y Avg	snapshot only																				14.55%
ROIC Economic	snapshot only																				7.91%
Cash ROA	snapshot only																				14.63%
Cash ROIC	snapshot only																				29.37%
CROIC	snapshot only																				17.18%
NOPAT Margin	snapshot only																				8.16%
Pretax Margin	snapshot only																				12.06%
R&D / Revenue	snapshot only																				2.93%
SGA / Revenue	snapshot only																				16.40%
SBC / Revenue	snapshot only																				1.12%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	33.70	40.85	35.44	30.14	25.08	26.15	24.94	20.36	17.80	18.48	18.64	18.70	17.11	20.34	20.93	18.60	19.94	20.18	16.75	24.23	19.584
P/S Ratio	3.20	3.06	2.46	2.04	1.82	2.22	2.42	2.16	1.82	1.98	1.96	2.01	2.01	2.22	2.34	2.21	2.23	2.21	1.85	2.24	1.793
P/B Ratio	5.81	5.14	4.54	4.10	3.95	4.35	4.80	4.10	3.22	2.94	2.83	2.84	2.73	2.80	2.98	2.97	3.15	2.81	2.31	2.68	2.271
P/FCF	59.73	99.62	-78.67	-69.80	-48.07	-136.47	121.34	52.23	17.95	13.25	11.22	13.83	16.79	20.18	22.26	16.17	17.16	16.53	19.56	19.83	19.830
P/OCF	28.55	39.55	348.16	—	—	561.79	59.23	34.49	14.52	11.18	9.42	10.45	12.06	14.07	14.99	12.16	12.42	11.25	11.11	11.60	11.601
EV/EBITDA	21.31	23.75	19.49	16.98	13.95	15.54	15.57	12.43	10.46	10.55	10.36	10.82	11.01	13.23	13.95	12.48	12.58	11.77	9.59	14.60	14.596
EV/Revenue	3.21	3.05	2.44	2.02	1.81	2.25	2.45	2.19	1.85	1.94	1.91	1.96	1.96	2.13	2.25	2.12	2.15	2.04	1.68	2.06	2.062
EV/EBIT	28.19	32.23	25.69	22.24	17.52	18.97	18.63	14.66	12.45	12.50	12.36	13.08	13.54	16.17	17.02	14.87	14.82	14.32	11.68	17.66	17.658
EV/FCF	59.94	99.12	-78.23	-69.36	-47.76	-138.23	122.75	52.94	18.26	12.96	10.95	13.51	16.38	19.33	21.38	15.53	16.52	15.27	17.74	18.24	18.244
Earnings Yield	3.0%	2.4%	2.8%	3.3%	4.0%	3.8%	4.0%	4.9%	5.6%	5.4%	5.4%	5.3%	5.8%	4.9%	4.8%	5.4%	5.0%	5.0%	6.0%	4.1%	4.13%
FCF Yield	1.7%	1.0%	-1.3%	-1.4%	-2.1%	-0.7%	0.8%	1.9%	5.6%	7.5%	8.9%	7.2%	6.0%	5.0%	4.5%	6.2%	5.8%	6.0%	5.1%	5.0%	5.04%
Price/Tangible Book	snapshot only																				3.357
EV/OCF	snapshot only																				10.674
EV/Gross Profit	snapshot only																				6.881
Acquirers Multiple	snapshot only																				19.381
Shareholder Yield	snapshot only																				5.70%
Graham Number	snapshot only																				$79.32

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	3.40	3.01	3.01	3.01	3.01	2.96	2.96	2.96	2.96	3.58	3.58	3.58	3.58	3.92	3.92	3.92	3.92	3.71	3.71	3.71	3.710
Quick Ratio	2.37	1.96	1.96	1.96	1.96	1.76	1.76	1.76	1.76	2.44	2.44	2.44	2.44	2.69	2.69	2.69	2.69	2.76	2.76	2.76	2.757
Debt/Equity	0.49	0.41	0.41	0.41	0.41	0.35	0.35	0.35	0.35	0.30	0.30	0.30	0.30	0.28	0.28	0.28	0.28	0.26	0.26	0.26	0.256
Net Debt/Equity	0.02	-0.03	-0.03	-0.03	-0.03	0.06	0.06	0.06	0.06	-0.07	-0.07	-0.07	-0.07	-0.12	-0.12	-0.12	-0.12	-0.21	-0.21	-0.21	-0.214
Debt/Assets	0.26	0.22	0.22	0.22	0.22	0.19	0.19	0.19	0.19	0.18	0.18	0.18	0.18	0.18	0.18	0.18	0.18	0.16	0.16	0.16	0.162
Debt/EBITDA	1.80	1.89	1.76	1.70	1.45	1.24	1.13	1.05	1.13	1.10	1.12	1.16	1.23	1.38	1.36	1.22	1.16	1.16	1.17	1.52	1.518
Net Debt/EBITDA	0.07	-0.12	-0.11	-0.11	-0.09	0.20	0.18	0.17	0.18	-0.24	-0.25	-0.26	-0.27	-0.58	-0.57	-0.51	-0.49	-0.97	-0.98	-1.27	-1.268
Interest Coverage	12.94	11.30	12.63	13.25	16.81	21.41	25.57	28.78	27.07	27.62	27.13	27.26	26.64	24.69	25.98	34.42	43.56	52.60	88.36	109.49	109.493
Equity Multiplier	1.91	1.88	1.88	1.88	1.88	1.81	1.81	1.81	1.81	1.64	1.64	1.64	1.64	1.58	1.58	1.58	1.58	1.58	1.58	1.58	1.578
Cash Ratio	snapshot only																				1.745
Debt Service Coverage	snapshot only																				132.468
Cash to Debt	snapshot only																				1.836
FCF to Debt	snapshot only																				0.527
Defensive Interval	snapshot only																				1078.6 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.01	0.94	1.04	1.13	1.22	1.14	1.16	1.11	1.03	0.93	0.91	0.89	0.85	0.81	0.81	0.86	0.90	0.84	0.83	0.80	0.795
Inventory Turnover	3.86	3.34	3.75	4.19	4.47	3.37	3.34	3.07	2.83	2.64	2.57	2.52	2.41	2.68	2.71	2.85	3.00	3.20	3.12	3.06	3.060
Receivables Turnover	6.77	6.37	7.02	7.65	8.24	6.65	6.74	6.44	6.01	4.76	4.66	4.56	4.38	4.65	4.68	4.95	5.19	5.89	5.80	5.54	5.544
Payables Turnover	12.90	11.17	12.55	14.01	14.94	10.86	10.76	9.90	9.11	8.84	8.62	8.44	8.08	10.18	10.30	10.84	11.41	10.82	10.57	10.36	10.356
DSO	54	57	52	48	44	55	54	57	61	77	78	80	83	79	78	74	70	62	63	66	65.8 days
DIO	95	109	97	87	82	108	109	119	129	138	142	145	151	136	135	128	122	114	117	119	119.3 days
DPO	28	33	29	26	24	34	34	37	40	41	42	43	45	36	35	34	32	34	35	35	35.2 days
Cash Conversion Cycle	120	134	120	109	102	130	130	139	150	174	178	182	190	179	177	168	160	142	145	150	149.9 days
Fixed Asset Turnover	snapshot only																				3.968
Operating Cycle	snapshot only																				185.1 days
Cash Velocity	snapshot only																				2.540
Capital Intensity	snapshot only																				1.321

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	21.0%	19.6%	32.0%	35.4%	35.4%	35.8%	24.9%	9.5%	-5.0%	-12.5%	-15.6%	-13.7%	-11.2%	-9.9%	-7.2%	0.5%	9.5%	11.4%	8.8%	-1.7%	-1.70%
Net Income	1.0%	10.2%	16.0%	5.3%	3.7%	53.8%	74.7%	72.1%	33.2%	10.6%	-8.7%	-12.6%	2.4%	-8.5%	-1.1%	11.0%	4.4%	11.8%	7.3%	-23.4%	-23.39%
EPS	99.2%	8.6%	14.6%	5.0%	3.8%	53.5%	74.0%	71.3%	32.9%	10.6%	-8.6%	-12.7%	2.6%	-8.1%	0.3%	12.7%	5.4%	12.7%	9.4%	-21.1%	-21.10%
FCF	20.3%	-29.0%	-1.5%	-1.7%	-2.0%	-1.7%	1.8%	2.6%	3.5%	9.0%	6.4%	2.0%	5.2%	-33.8%	-44.1%	-5.6%	19.0%	35.4%	-2.2%	-18.6%	-18.58%
EBITDA	40.9%	-0.4%	14.0%	6.8%	16.7%	53.1%	56.5%	61.9%	29.2%	11.0%	-1.0%	-11.1%	-10.3%	-21.3%	-18.9%	-5.9%	5.1%	20.3%	18.0%	-18.2%	-18.24%
Op. Income	52.3%	-0.2%	21.2%	10.3%	22.8%	74.9%	76.7%	83.8%	39.7%	8.0%	-6.8%	-18.6%	-18.9%	-25.0%	-22.5%	-7.5%	4.4%	15.0%	13.6%	-21.6%	-21.64%
OCF Growth	snapshot only																				4.67%
Asset Growth	snapshot only																				10.60%
Equity Growth	snapshot only																				10.80%
Debt Growth	snapshot only																				1.58%
Shares Change	snapshot only																				-2.90%
Dividend Growth	snapshot only																				0.82%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	-0.8%	1.2%	5.3%	9.9%	16.4%	20.2%	20.9%	18.7%	15.9%	12.4%	11.6%	8.6%	4.5%	2.3%	-0.7%	-1.7%	-2.6%	-4.3%	-5.2%	-5.2%	-5.19%
Revenue 5Y	1.4%	1.9%	4.4%	6.0%	7.2%	8.3%	8.0%	6.8%	4.6%	4.2%	4.3%	4.6%	5.9%	6.5%	6.7%	7.7%	8.6%	7.3%	7.0%	4.8%	4.80%
EPS 3Y	32.5%	27.1%	32.4%	50.9%	1.1%	2.1%	99.7%	62.1%	40.1%	22.6%	22.1%	16.2%	12.3%	16.0%	16.8%	19.0%	12.8%	4.6%	0.1%	-8.1%	-8.12%
EPS 5Y	40.1%	15.4%	24.2%	13.9%	16.0%	22.3%	23.6%	28.3%	26.2%	28.4%	29.9%	38.7%	66.1%	97.4%	48.8%	33.2%	24.3%	13.8%	14.9%	6.9%	6.89%
Net Income 3Y	33.5%	28.0%	33.3%	52.0%	1.1%	2.1%	1.0%	63.1%	40.8%	23.3%	22.8%	16.6%	12.2%	15.9%	16.4%	18.6%	12.5%	4.2%	-1.1%	-9.4%	-9.44%
Net Income 5Y	40.9%	16.0%	25.0%	14.6%	16.7%	23.1%	24.3%	29.0%	26.9%	29.0%	30.5%	39.5%	66.7%	98.1%	49.0%	33.3%	24.4%	13.9%	14.5%	6.1%	6.13%
EBITDA 3Y	10.6%	9.8%	16.0%	27.9%	58.6%	77.0%	57.1%	42.5%	28.6%	19.2%	20.9%	15.4%	10.6%	10.2%	7.9%	10.6%	6.8%	1.7%	-1.8%	-11.9%	-11.90%
EBITDA 5Y	13.2%	7.2%	13.3%	8.1%	10.8%	14.4%	15.2%	17.4%	15.3%	17.6%	19.3%	24.7%	35.8%	37.1%	25.5%	19.4%	14.9%	9.9%	11.1%	3.4%	3.41%
Gross Profit 3Y	1.1%	-0.3%	1.9%	4.9%	15.0%	20.2%	21.4%	20.6%	16.2%	11.8%	11.9%	9.1%	6.9%	8.3%	6.9%	9.0%	6.4%	1.9%	-0.6%	-5.5%	-5.50%
Gross Profit 5Y	2.7%	0.2%	1.8%	2.0%	3.6%	6.6%	7.6%	8.3%	6.8%	7.1%	7.3%	8.4%	11.4%	10.8%	9.7%	9.7%	8.8%	6.7%	7.1%	3.9%	3.89%
Op. Income 3Y	12.6%	12.0%	20.3%	39.8%	1.1%	1.5%	86.4%	57.4%	37.7%	23.5%	25.9%	18.2%	11.6%	12.3%	8.4%	11.4%	5.8%	-2.4%	-6.4%	-16.1%	-16.13%
Op. Income 5Y	19.8%	9.5%	18.8%	10.1%	13.4%	18.7%	19.4%	22.2%	19.6%	21.5%	23.5%	32.5%	58.5%	65.8%	36.1%	24.0%	17.2%	10.2%	11.9%	3.6%	3.65%
FCF 3Y	28.8%	-8.6%	—	—	—	—	—	7.9%	43.0%	60.1%	45.8%	52.0%	36.7%	56.4%	—	—	—	—	59.2%	32.6%	32.55%
FCF 5Y	8.3%	-4.1%	—	—	—	—	-1.6%	24.2%	39.0%	34.6%	63.6%	—	—	—	—	29.1%	29.6%	29.7%	11.1%	21.9%	21.95%
OCF 3Y	37.9%	9.0%	-43.6%	—	—	-7.1%	17.5%	4.1%	30.3%	37.5%	31.7%	27.8%	19.3%	29.6%	1.8%	—	—	2.5%	51.4%	38.0%	38.01%
OCF 5Y	12.6%	5.9%	-33.0%	—	—	-40.1%	3.9%	18.7%	30.4%	28.7%	41.0%	1.1%	75.9%	90.7%	37.2%	23.2%	25.4%	23.6%	13.1%	15.7%	15.69%
Assets 3Y	4.1%	8.4%	8.4%	8.4%	8.4%	12.4%	12.4%	12.4%	12.4%	9.3%	9.3%	9.3%	9.3%	6.1%	6.1%	6.1%	6.1%	5.8%	5.8%	5.8%	5.77%
Assets 5Y	1.2%	5.0%	5.0%	5.0%	5.0%	7.0%	7.0%	7.0%	7.0%	8.3%	8.3%	8.3%	8.3%	8.7%	8.7%	8.7%	8.7%	8.1%	8.1%	8.1%	8.07%
Equity 3Y	3.4%	6.9%	6.9%	6.9%	6.9%	13.6%	13.6%	13.6%	13.6%	15.1%	15.1%	15.1%	15.1%	12.4%	12.4%	12.4%	12.4%	10.6%	10.6%	10.6%	10.65%
Book Value 3Y	2.6%	6.1%	6.2%	6.2%	6.2%	12.8%	12.8%	12.9%	13.0%	14.5%	14.5%	14.8%	15.1%	12.5%	12.8%	12.8%	12.7%	11.1%	11.9%	12.3%	12.26%
Dividend 3Y	0.5%	0.5%	0.6%	0.6%	0.4%	0.3%	0.2%	0.3%	0.6%	0.5%	0.6%	0.8%	1.0%	0.9%	1.1%	0.8%	0.8%	1.0%	1.7%	1.7%	1.74%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.01	0.00	0.12	0.27	0.36	0.45	0.47	0.52	0.45	0.46	0.49	0.55	0.52	0.41	0.35	0.41	0.38	0.23	0.20	0.20	0.201
Earnings Stability	0.42	0.26	0.47	0.51	0.53	0.59	0.65	0.78	0.83	0.84	0.85	0.89	0.92	0.82	0.79	0.82	0.87	0.79	0.65	0.31	0.306
Margin Stability	0.92	0.91	0.91	0.89	0.89	0.90	0.91	0.89	0.90	0.90	0.90	0.87	0.87	0.89	0.90	0.88	0.89	0.91	0.94	0.97	0.974
Rev. Growth Consistency	0.50	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	0.50	0.50	0.50	0.50	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	0.00	0.00	0.50	1.00	0.50	0.50	0.00	0.000
FCF Positive Streak	1	1	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.96	0.94	0.98	0.99	0.50	0.50	0.50	0.87	0.96	0.97	0.95	0.99	0.97	1.00	0.96	0.98	0.95	0.97	0.91	0.906
Earnings Smoothness	0.32	0.90	0.85	0.95	0.96	0.58	0.46	0.47	0.71	0.90	0.91	0.87	0.98	0.91	0.99	0.90	0.96	0.89	0.93	0.74	0.735
ROE Trend	0.11	0.06	0.05	0.03	0.02	0.04	0.07	0.06	0.02	0.01	-0.01	-0.02	-0.01	-0.02	-0.03	-0.02	-0.01	-0.01	-0.01	-0.05	-0.045
Gross Margin Trend	0.02	-0.03	-0.04	-0.07	-0.06	-0.03	-0.01	0.03	0.04	0.05	0.06	0.05	0.04	0.03	0.02	0.01	-0.00	-0.00	0.00	-0.02	-0.017
FCF Margin Trend	0.05	0.03	-0.07	-0.08	-0.09	-0.06	-0.00	0.03	0.09	0.14	0.18	0.14	0.09	0.04	0.01	0.04	0.02	0.00	-0.05	-0.03	-0.028
Sustainable Growth Rate	13.2%	8.9%	9.1%	9.9%	12.2%	13.9%	16.7%	17.6%	15.3%	13.5%	12.7%	12.7%	13.5%	10.8%	11.3%	13.1%	12.9%	11.5%	11.4%	8.5%	8.52%
Internal Growth Rate	7.5%	4.9%	5.1%	5.5%	6.9%	8.2%	10.0%	10.6%	9.1%	8.5%	8.0%	8.0%	8.5%	7.2%	7.6%	8.9%	8.7%	7.9%	7.8%	5.7%	5.70%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	1.18	1.03	0.10	-0.07	-0.22	0.05	0.42	0.59	1.23	1.65	1.98	1.79	1.42	1.45	1.40	1.53	1.61	1.79	1.51	2.09	2.089
FCF/OCF	0.48	0.40	-4.43	6.61	2.39	-4.12	0.49	0.66	0.81	0.84	0.84	0.76	0.72	0.70	0.67	0.75	0.72	0.68	0.57	0.59	0.585
FCF/Net Income	snapshot only																				1.222
OCF/EBITDA	snapshot only																				1.367
CapEx/Revenue	5.8%	4.7%	3.8%	2.5%	2.2%	2.0%	2.1%	2.1%	2.4%	2.8%	3.3%	4.7%	4.7%	4.8%	5.1%	4.5%	5.0%	6.3%	7.2%	8.0%	8.02%
CapEx/Depreciation	snapshot only																				3.272
Accruals Ratio	-0.02	-0.00	0.06	0.08	0.11	0.09	0.07	0.05	-0.02	-0.06	-0.09	-0.08	-0.04	-0.04	-0.04	-0.05	-0.06	-0.07	-0.05	-0.08	-0.080
Sloan Accruals	snapshot only																				0.008
Cash Flow Adequacy	snapshot only																				1.843
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.8%	0.8%	0.9%	1.0%	1.1%	0.9%	0.8%	0.9%	1.2%	1.1%	1.2%	1.2%	1.2%	1.1%	1.1%	1.1%	1.0%	1.1%	1.3%	1.1%	1.36%
Dividend/Share	$1.27	$1.28	$1.30	$1.31	$1.31	$1.32	$1.33	$1.34	$1.35	$1.36	$1.37	$1.38	$1.40	$1.40	$1.42	$1.43	$1.43	$1.44	$1.47	$1.48	$1.48
Payout Ratio	27.3%	33.3%	33.0%	31.3%	27.1%	22.3%	19.4%	18.7%	21.0%	20.8%	22.0%	22.1%	21.2%	23.3%	22.7%	20.2%	20.6%	21.3%	21.5%	26.6%	26.64%
FCF Payout Ratio	48.4%	81.1%	—	—	—	—	94.5%	48.0%	21.2%	14.9%	13.2%	16.4%	20.8%	23.2%	24.1%	17.6%	17.7%	17.4%	25.1%	21.8%	21.80%
Total Payout Ratio	29.7%	36.3%	35.7%	33.9%	29.3%	24.1%	19.4%	18.9%	21.4%	21.4%	22.5%	22.5%	46.0%	57.2%	57.6%	53.2%	32.0%	38.8%	78.4%	1.4%	1.38%
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	0.05	0.05	0.05	0.05	0.04	0.04	0.04	0.04	0.05	0.04	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03	0.03	0.02	0.019
Buyback Yield	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	1.4%	1.7%	1.7%	1.8%	0.6%	0.9%	3.4%	4.6%	4.60%
Net Buyback Yield	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%	1.4%	1.6%	1.6%	1.7%	0.5%	0.8%	3.3%	4.5%	4.52%
Total Shareholder Return	0.9%	0.9%	1.0%	1.1%	1.2%	0.9%	0.8%	0.9%	1.2%	1.1%	1.2%	1.1%	2.6%	2.8%	2.7%	2.8%	1.6%	1.9%	4.6%	5.6%	5.62%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.84	0.84	0.82	0.80	0.74	0.75	0.74	0.73	0.72	0.72	0.71	0.73	0.82	0.84	0.85	0.85	0.79	0.78	0.78	0.77	0.767
Interest Burden (EBT/EBIT)	0.99	0.94	0.89	0.93	0.95	0.96	1.00	0.98	0.96	0.96	0.96	0.98	0.99	0.99	0.99	0.98	0.98	0.98	0.99	1.03	1.033
EBIT Margin	0.11	0.09	0.10	0.09	0.10	0.12	0.13	0.15	0.15	0.16	0.15	0.15	0.14	0.13	0.13	0.14	0.15	0.14	0.14	0.12	0.117
Asset Turnover	1.01	0.94	1.04	1.13	1.22	1.14	1.16	1.11	1.03	0.93	0.91	0.89	0.85	0.81	0.81	0.86	0.90	0.84	0.83	0.80	0.795
Equity Multiplier	1.89	1.90	1.90	1.90	1.90	1.84	1.84	1.84	1.84	1.72	1.72	1.72	1.72	1.61	1.61	1.61	1.61	1.58	1.58	1.58	1.579

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$4.66	$3.86	$3.93	$4.18	$4.84	$5.92	$6.84	$7.17	$6.43	$6.54	$6.26	$6.25	$6.60	$6.01	$6.27	$7.05	$6.95	$6.78	$6.86	$5.56	$5.56
Book Value/Share	$27.06	$30.66	$30.70	$30.73	$30.71	$35.56	$35.52	$35.56	$35.59	$41.20	$41.20	$41.15	$41.31	$43.65	$44.11	$44.08	$43.99	$48.76	$49.80	$50.30	$48.08
Tangible Book/Share	$18.77	$22.66	$22.68	$22.71	$22.69	$27.84	$27.82	$27.84	$27.87	$31.18	$31.18	$31.14	$31.26	$33.71	$34.06	$34.04	$33.97	$38.90	$39.73	$40.13	$40.13
Revenue/Share	$49.16	$51.42	$56.71	$61.91	$66.62	$69.67	$70.51	$67.51	$63.08	$60.95	$59.62	$58.20	$56.14	$55.10	$56.13	$59.36	$62.01	$61.89	$62.24	$60.09	$60.27
FCF/Share	$2.63	$1.58	$-1.77	$-1.81	$-2.52	$-1.13	$1.41	$2.79	$6.38	$9.13	$10.40	$8.45	$6.72	$6.06	$5.90	$8.10	$8.08	$8.27	$5.88	$6.79	$6.81
OCF/Share	$5.50	$3.98	$0.40	$-0.27	$-1.05	$0.28	$2.88	$4.23	$7.89	$10.82	$12.38	$11.19	$9.36	$8.69	$8.76	$10.77	$11.16	$12.16	$10.35	$11.61	$11.65
Cash/Share	$12.77	$13.29	$13.31	$13.32	$13.31	$10.53	$10.52	$10.53	$10.54	$15.04	$15.04	$15.02	$15.08	$17.33	$17.51	$17.50	$17.46	$22.93	$23.42	$23.65	$17.62
EBITDA/Share	$7.40	$6.60	$7.12	$7.38	$8.65	$10.09	$11.09	$11.89	$11.14	$11.20	$11.00	$10.55	$10.01	$8.85	$9.04	$10.08	$10.61	$10.74	$10.87	$8.49	$8.49
Debt/Share	$13.31	$12.50	$12.52	$12.53	$12.52	$12.52	$12.51	$12.52	$12.53	$12.31	$12.31	$12.29	$12.34	$12.20	$12.33	$12.32	$12.29	$12.49	$12.76	$12.89	$12.89
Net Debt/Share	$0.54	$-0.79	$-0.79	$-0.79	$-0.79	$1.99	$1.99	$1.99	$1.99	$-2.73	$-2.73	$-2.73	$-2.74	$-5.13	$-5.18	$-5.18	$-5.17	$-10.44	$-10.66	$-10.77	$-10.77

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.625
Altman Z-Prime	snapshot only																				11.385
Piotroski F-Score	6	6	5	3	5	6	6	6	6	8	7	5	7	6	6	8	8	7	8	5	5
Beneish M-Score	-2.28	-2.03	-1.79	-1.75	-1.90	-1.80	-1.90	-1.91	-2.02	-2.69	-2.81	-2.71	-2.58	-2.86	-2.81	-2.85	-2.85	-2.82	-2.75	-2.72	-2.718
Ohlson O-Score	snapshot only																				-8.944
ROIC (Greenblatt)	snapshot only																				13.53%
Net-Net WC	snapshot only																				$21.22
EVA	snapshot only																				$10062403.44

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AAA
Credit Score	89.70	88.51	84.12	83.66	84.79	86.58	90.95	91.87	94.17	93.55	93.95	93.39	93.62	95.83	95.57	93.35	92.98	93.14	95.67	95.42	95.417
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				2.062
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				95
Sector Credit Rank	snapshot only																				90

LNN 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