Also trades as: LSNG.ME (MCX) · $vol 0M

₽331.95 ($3.94)

-0.80 (-0.24%)

Weekly Expected Move ±1.7%

₽320 ₽326 ₽332 ₽338 ₽344

MCX · Utilities · Regulated Electric · Tech Score Strong Sell · Power 42 · ₽172.3B mcap · 408M float · 0.062% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

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.

★ ★ ★ ★ ★ 68 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. LSNGP.ME scores highest in Safety (100/100) and lowest in Value (30/100). An overall grade of A+ places LSNGP.ME 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

10.57

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓

Beneish M-Score

0.99

Possible Manipulator

Ohlson O-Score

-11.06

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 97.7/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 1.93x

Accruals: -9.0%

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. LSNGP.ME scores 10.57, 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. LSNGP.ME 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. LSNGP.ME's score of 0.99 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. LSNGP.ME'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. LSNGP.ME receives an estimated rating of AAA (score: 97.7/100), with a stable 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). LSNGP.ME'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

5.79x

PEG

0.06x

P/S

1.76x

P/B

0.53x

P/FCF

286.59x

P/OCF

32.43x

EV/EBITDA

31.00x

EV/Revenue

14.67x

EV/EBIT

37.55x

EV/FCF

281.46x

Earnings Yield

1.60%

FCF Yield

0.35%

Shareholder Yield

0.13%

Graham Number

$43.94

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 5.8x earnings, LSNGP.ME trades at a deep value multiple. Graham's intrinsic value formula yields $43.94 per share, 655% 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

0.753

NI / EBT

Interest Burden

0.811

EBT / EBIT

EBIT Margin

0.391

EBIT / Rev

Asset Turnover

0.405

Rev / Assets

Equity Multiplier

1.501

Assets / Equity

ROE

14.5%

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. LSNGP.ME's ROE of 14.5% is driven by Asset Turnover (0.405), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

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

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$129.14

Price/Value

1.63x

Margin of Safety

-62.66%

Premium

62.66%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with LSNGP.ME's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. LSNGP.ME actually compounded EPS at 16.4% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. LSNGP.ME trades at a 63% premium to its adjusted intrinsic value of $129.14, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 5.8x.

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

$331.95

Median 1Y

$394.48

5th Pctile

$226.15

95th Pctile

$689.50

Ann. Volatility

33.8%

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

All Ratios & Metrics

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

Profitability

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
ROE	9.9%	9.3%	9.0%	6.8%	7.8%	8.6%	9.0%	12.4%	12.4%	10.3%	10.0%	9.4%	7.7%	12.1%	12.7%	12.3%	13.3%	12.2%	13.7%	14.5%	14.50%
ROA	6.4%	5.9%	5.8%	4.4%	5.1%	5.6%	6.1%	8.3%	8.4%	6.8%	6.7%	6.3%	5.1%	7.9%	8.3%	8.3%	8.7%	8.2%	8.9%	9.7%	9.66%
ROIC	9.2%	8.6%	8.5%	6.7%	7.4%	7.7%	8.3%	11.7%	11.5%	9.3%	9.1%	8.6%	7.0%	10.8%	11.0%	11.3%	12.1%	10.7%	11.1%	13.6%	13.59%
ROCE	11.1%	10.9%	10.2%	8.1%	8.9%	9.3%	10.2%	13.4%	13.0%	11.2%	10.8%	10.6%	8.5%	12.5%	12.8%	12.7%	12.9%	16.1%	14.7%	16.5%	16.47%
Gross Margin	58.7%	60.1%	58.3%	48.7%	61.5%	58.7%	49.3%	65.9%	60.9%	57.8%	30.5%	64.9%	-40.9%	1.5%	29.5%	66.6%	-41.3%	36.4%	35.5%	32.4%	32.38%
Operating Margin	22.2%	6.6%	27.4%	8.4%	32.4%	11.8%	32.6%	34.1%	32.8%	-6.0%	31.3%	28.3%	17.0%	22.1%	29.1%	27.0%	29.4%	11.9%	35.4%	32.3%	32.34%
Net Margin	15.9%	2.4%	22.9%	5.1%	23.9%	6.8%	25.4%	25.9%	25.0%	-7.0%	25.5%	25.7%	13.5%	18.9%	25.2%	23.2%	23.0%	11.6%	31.2%	26.8%	26.79%
EBITDA Margin	39.6%	19.4%	43.4%	28.1%	50.1%	24.5%	47.8%	48.6%	50.3%	8.5%	46.9%	49.0%	17.0%	45.3%	47.6%	49.2%	49.9%	60.1%	41.3%	41.2%	41.24%
FCF Margin	6.3%	9.6%	5.5%	3.6%	2.3%	0.2%	3.5%	10.4%	10.1%	5.5%	6.0%	4.0%	6.3%	17.1%	17.6%	18.1%	14.8%	11.9%	13.1%	5.2%	5.21%
OCF Margin	35.2%	40.1%	39.1%	38.9%	38.5%	35.0%	36.6%	41.4%	40.1%	41.8%	43.2%	42.9%	47.3%	48.2%	47.9%	47.5%	47.1%	47.7%	48.9%	46.1%	46.07%
ROE 3Y Avg	snapshot only																				11.34%
ROE 5Y Avg	snapshot only																				10.52%
ROA 3Y Avg	snapshot only																				7.57%
ROIC 3Y Avg	snapshot only																				10.05%
ROIC Economic	snapshot only																				11.69%
Cash ROA	snapshot only																				16.45%
Cash ROIC	snapshot only																				29.67%
CROIC	snapshot only																				3.36%
NOPAT Margin	snapshot only																				21.09%
Pretax Margin	snapshot only																				31.67%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				0.11%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
P/E Ratio	44.28	44.92	44.38	81.55	68.52	62.79	57.79	46.19	47.74	60.02	42.52	58.75	52.72	38.39	45.59	65.63	58.99	60.40	59.96	62.62	5.787
P/S Ratio	7.20	6.66	6.56	9.26	9.08	9.19	9.00	9.35	9.83	9.92	7.00	9.56	7.16	7.99	9.54	13.45	13.30	12.43	13.74	14.94	1.758
P/B Ratio	4.24	4.03	3.87	5.49	5.25	5.25	5.07	5.48	5.68	6.00	4.19	5.40	3.97	4.50	5.59	7.69	7.46	7.04	7.24	8.21	0.529
P/FCF	113.50	69.66	118.96	258.14	394.24	4197.14	253.60	90.34	97.59	180.40	116.21	237.97	113.65	46.78	54.11	74.44	89.88	104.39	104.72	286.59	286.590
P/OCF	20.44	16.61	16.78	23.83	23.57	26.26	24.58	22.59	24.50	23.70	16.18	22.29	15.13	16.60	19.91	28.31	28.23	26.08	28.08	32.43	32.433
EV/EBITDA	19.33	19.00	19.01	29.64	27.01	26.35	24.64	22.52	23.60	26.98	19.42	25.95	24.68	20.32	23.89	33.00	27.81	24.04	27.71	31.00	31.004
EV/Revenue	7.47	6.92	6.81	9.50	9.33	9.54	9.28	9.53	10.03	10.18	7.26	9.69	7.29	8.11	9.65	13.46	13.32	12.46	13.69	14.67	14.673
EV/EBIT	30.59	31.41	32.25	56.62	49.00	47.33	42.61	35.20	36.77	45.20	33.09	45.24	41.46	32.03	38.68	54.61	48.69	38.15	37.74	37.55	37.553
EV/FCF	117.67	72.46	123.39	264.88	405.10	4360.11	261.63	92.06	99.66	185.21	120.65	241.29	115.61	47.50	54.77	74.47	90.04	104.65	104.41	281.46	281.458
Earnings Yield	2.3%	2.2%	2.3%	1.2%	1.5%	1.6%	1.7%	2.2%	2.1%	1.7%	2.4%	1.7%	1.9%	2.6%	2.2%	1.5%	1.7%	1.7%	1.7%	1.6%	1.60%
FCF Yield	0.9%	1.4%	0.8%	0.4%	0.3%	0.0%	0.4%	1.1%	1.0%	0.6%	0.9%	0.4%	0.9%	2.1%	1.8%	1.3%	1.1%	1.0%	1.0%	0.3%	0.35%
PEG Ratio	snapshot only																				0.058
Price/Tangible Book	snapshot only																				8.281
EV/OCF	snapshot only																				31.852
EV/Gross Profit	snapshot only																				75.600
Acquirers Multiple	snapshot only																				52.405
Shareholder Yield	snapshot only																				0.13%
Graham Number	snapshot only																				$43.94

Leverage & Solvency

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Current Ratio	0.54	0.33	0.35	0.38	0.38	0.27	0.31	0.32	0.40	0.37	0.37	0.35	0.44	0.44	0.44	0.44	0.42	0.62	1.01	0.93	0.932
Quick Ratio	0.51	0.31	0.33	0.35	0.35	0.24	0.28	0.30	0.38	0.35	0.35	0.33	0.42	0.42	0.42	0.40	0.38	0.60	0.98	0.90	0.902
Debt/Equity	0.24	0.22	0.20	0.20	0.19	0.22	0.18	0.15	0.18	0.21	0.21	0.14	0.18	0.18	0.18	0.10	0.09	0.15	0.13	0.00	0.002
Net Debt/Equity	0.16	0.16	0.14	0.14	0.14	0.20	0.16	0.10	0.12	0.16	0.16	0.08	0.07	0.07	0.07	0.00	0.01	0.02	-0.02	-0.15	-0.147
Debt/Assets	0.15	0.14	0.13	0.13	0.13	0.14	0.12	0.10	0.12	0.14	0.14	0.09	0.12	0.12	0.12	0.07	0.06	0.10	0.09	0.00	0.001
Debt/EBITDA	1.05	1.01	0.93	1.05	0.96	1.05	0.84	0.59	0.72	0.93	0.95	0.67	1.09	0.79	0.75	0.42	0.32	0.50	0.52	0.01	0.009
Net Debt/EBITDA	0.69	0.73	0.68	0.75	0.72	0.99	0.76	0.42	0.49	0.70	0.71	0.36	0.42	0.31	0.29	0.01	0.05	0.06	-0.08	-0.57	-0.565
Interest Coverage	7.73	7.00	7.27	6.09	7.66	8.14	9.37	15.29	16.09	14.44	19.85	19.90	27.67	113.27	116.04	129.42	147.16	653.22	272.84	240.39	240.387
Equity Multiplier	1.57	1.55	1.52	1.51	1.48	1.51	1.47	1.48	1.49	1.52	1.52	1.49	1.54	1.54	1.54	1.46	1.53	1.46	1.53	1.54	1.539
Cash Ratio	snapshot only																				0.635
Debt Service Coverage	snapshot only																				291.164
Cash to Debt	snapshot only																				66.528
FCF to Debt	snapshot only																				12.768

Efficiency & Turnover

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Asset Turnover	0.39	0.40	0.39	0.39	0.39	0.38	0.39	0.41	0.41	0.41	0.41	0.39	0.37	0.38	0.40	0.41	0.39	0.40	0.39	0.40	0.405
Inventory Turnover	29.86	37.00	34.81	32.78	33.88	36.73	35.16	32.70	35.76	41.87	42.56	35.87	47.51	31.74	33.93	26.48	26.35	50.11	55.04	52.61	52.607
Receivables Turnover	23.01	25.60	26.61	26.50	27.01	28.32	23.42	29.91	28.47	25.71	22.14	28.42	21.80	21.28	22.13	32.94	19.39	22.11	14.43	19.58	19.579
Payables Turnover	3.85	3.47	4.07	4.08	3.59	3.35	4.63	4.04	3.33	3.55	4.47	3.92	5.43	3.73	3.99	3.77	2.13	6.78	2.99	3.35	3.349
DSO	16	14	14	14	14	13	16	12	13	14	16	13	17	17	16	11	19	17	25	19	18.6 days
DIO	12	10	10	11	11	10	10	11	10	9	9	10	8	11	11	14	14	7	7	7	6.9 days
DPO	95	105	90	89	102	109	79	90	110	103	82	93	67	98	92	97	171	54	122	109	109.0 days
Cash Conversion Cycle	-67	-81	-66	-64	-77	-86	-53	-67	-87	-80	-57	-70	-43	-69	-64	-72	-139	-30	-90	-83	-83.4 days
Fixed Asset Turnover	snapshot only																				0.471
Operating Cycle	snapshot only																				25.6 days
Cash Velocity	snapshot only																				3.681
Capital Intensity	snapshot only																				2.800

Growth (YoY)

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Revenue	-0.3%	7.3%	5.5%	1.7%	1.9%	-1.1%	1.3%	8.2%	9.5%	12.9%	8.6%	1.5%	0.1%	-0.1%	5.0%	10.9%	12.8%	11.3%	17.3%	18.9%	18.95%
Net Income	28.0%	18.3%	-3.4%	-33.5%	-17.0%	-2.4%	6.6%	92.9%	70.1%	27.6%	14.8%	-18.5%	-33.9%	25.8%	33.5%	39.7%	87.2%	10.0%	28.4%	38.4%	38.44%
EPS	26.7%	18.3%	-3.4%	-33.0%	-16.4%	-2.8%	7.3%	92.9%	70.1%	27.6%	14.8%	-18.5%	-33.9%	25.8%	33.5%	39.7%	87.2%	10.0%	28.4%	38.4%	38.44%
FCF	11.2%	71.5%	-16.6%	-57.0%	-63.0%	-97.7%	-34.9%	2.1%	3.8%	27.4%	84.3%	-60.6%	-37.3%	2.1%	2.1%	4.0%	1.6%	-22.5%	-12.7%	-65.7%	-65.69%
EBITDA	13.8%	9.4%	-1.7%	-16.7%	-8.9%	-1.7%	6.5%	42.8%	34.8%	17.7%	7.8%	-10.4%	-30.5%	5.7%	13.4%	21.1%	83.1%	44.4%	43.5%	38.1%	38.05%
Op. Income	26.3%	12.4%	-9.1%	-33.9%	-20.3%	-6.2%	8.6%	86.0%	64.6%	26.6%	10.1%	-24.3%	-39.1%	9.7%	16.0%	30.8%	80.5%	8.9%	28.5%	38.2%	38.24%
OCF Growth	snapshot only																				15.30%
Asset Growth	snapshot only																				30.77%
Equity Growth	snapshot only																				23.68%
Debt Growth	snapshot only																				-97.15%
Shares Change	snapshot only																				0.00%
Dividend Growth	snapshot only																				-70.00%

Growth (CAGR)

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Revenue 3Y	17.1%	8.1%	7.1%	5.8%	5.4%	4.1%	3.1%	4.0%	3.6%	6.2%	5.1%	3.7%	3.8%	3.7%	4.9%	6.8%	7.4%	7.9%	10.2%	10.2%	10.22%
Revenue 5Y	14.6%	15.0%	15.4%	15.3%	16.0%	16.2%	14.6%	13.6%	12.4%	7.1%	6.2%	5.4%	5.1%	4.9%	4.5%	4.8%	4.7%	5.9%	7.4%	8.0%	8.05%
EPS 3Y	23.2%	17.9%	15.0%	2.1%	6.9%	13.4%	16.2%	28.3%	21.7%	13.6%	6.0%	1.7%	-2.0%	16.0%	18.0%	30.0%	28.2%	20.9%	25.3%	16.4%	16.41%
EPS 5Y	—	—	—	—	—	81.7%	28.5%	20.5%	21.6%	15.2%	13.4%	10.9%	6.6%	18.6%	19.2%	19.2%	17.4%	15.2%	15.3%	15.3%	15.30%
Net Income 3Y	23.5%	17.4%	15.4%	2.3%	7.1%	13.6%	16.4%	28.5%	21.8%	13.8%	5.7%	1.5%	-2.3%	16.2%	17.8%	30.0%	28.2%	20.9%	25.3%	16.4%	16.41%
Net Income 5Y	—	—	—	—	—	1.4%	28.9%	20.7%	21.6%	15.1%	13.4%	11.0%	6.6%	18.7%	19.3%	19.3%	17.5%	15.3%	15.2%	15.1%	15.14%
EBITDA 3Y	18.9%	8.5%	6.3%	-0.1%	1.8%	4.7%	6.0%	12.9%	11.8%	8.2%	4.1%	2.1%	-5.1%	6.9%	9.2%	15.7%	19.7%	21.6%	20.6%	14.4%	14.40%
EBITDA 5Y	16.0%	13.9%	15.1%	14.0%	21.4%	29.8%	23.2%	19.1%	15.6%	8.1%	6.6%	5.0%	-0.2%	7.4%	7.8%	9.3%	12.2%	14.1%	12.9%	12.2%	12.23%
Gross Profit 3Y	15.2%	63.0%	55.2%	46.7%	52.6%	0.5%	-0.1%	4.6%	3.4%	7.2%	2.4%	1.7%	-16.7%	2.8%	3.1%	5.8%	4.4%	-19.4%	-13.7%	-23.7%	-23.74%
Gross Profit 5Y	13.8%	14.0%	15.7%	16.9%	21.8%	27.1%	19.5%	16.7%	12.1%	37.5%	30.9%	26.6%	14.6%	2.3%	2.6%	4.0%	2.5%	-11.0%	-8.3%	-12.7%	-12.74%
Op. Income 3Y	34.3%	19.6%	17.7%	1.2%	6.0%	9.8%	11.2%	23.6%	18.3%	10.1%	2.8%	-2.4%	-7.2%	9.2%	11.5%	22.6%	21.8%	14.8%	17.9%	11.0%	11.02%
Op. Income 5Y	12.9%	9.7%	11.8%	9.6%	23.7%	49.2%	32.1%	31.1%	26.0%	15.2%	14.3%	7.9%	3.6%	13.0%	11.9%	13.3%	12.7%	9.8%	10.1%	11.0%	10.97%
FCF 3Y	—	—	—	—	—	—	—	—	—	3.3%	0.0%	-19.1%	3.5%	25.9%	54.5%	83.1%	99.6%	3.1%	70.4%	-12.3%	-12.32%
FCF 5Y	—	—	—	—	—	-43.0%	-1.2%	50.9%	—	—	—	—	—	—	—	—	—	21.6%	21.8%	-2.0%	-1.97%
OCF 3Y	43.3%	73.6%	69.3%	48.0%	34.3%	34.8%	27.2%	44.3%	32.9%	18.9%	15.8%	13.0%	14.5%	10.3%	12.2%	14.2%	14.8%	19.6%	21.3%	14.2%	14.20%
OCF 5Y	22.1%	30.5%	27.9%	25.4%	21.8%	16.2%	19.5%	21.0%	30.2%	43.6%	42.6%	31.5%	26.7%	30.7%	25.1%	31.2%	25.5%	16.3%	16.7%	15.4%	15.40%
Assets 3Y	-2.2%	-3.0%	-2.3%	-3.6%	-3.0%	-1.8%	-0.9%	4.7%	6.2%	4.5%	3.2%	3.8%	5.2%	6.0%	5.6%	6.7%	9.4%	6.9%	14.3%	14.1%	14.06%
Assets 5Y	10.1%	9.7%	10.5%	10.0%	-2.2%	-1.8%	-1.6%	-0.6%	0.2%	-0.0%	0.3%	0.4%	1.6%	1.9%	2.3%	5.4%	7.3%	5.4%	9.2%	9.3%	9.33%
Equity 3Y	-1.3%	-2.3%	-1.8%	-2.4%	-1.8%	-1.2%	-0.4%	6.9%	7.1%	6.0%	4.7%	5.7%	5.9%	6.3%	5.1%	8.1%	8.4%	8.2%	12.7%	12.6%	12.62%
Book Value 3Y	-1.6%	-1.9%	-2.1%	-2.6%	-1.9%	-1.4%	-0.5%	6.8%	6.9%	5.9%	4.9%	5.9%	6.1%	6.1%	5.4%	8.1%	8.4%	8.2%	12.7%	12.6%	12.62%
Dividend 3Y	-16.7%	-16.3%	-16.5%	-4.3%	15.9%	16.3%	12.7%	-14.4%	18.6%	18.1%	27.1%	52.9%	-30.3%	10.3%	13.5%	15.4%	82.4%	7.0%	-12.6%	-33.1%	-33.06%

Growth Quality

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Revenue Stability	0.92	0.95	0.91	0.86	0.83	0.83	0.81	0.84	0.83	0.94	0.97	0.96	0.95	0.91	0.95	0.89	0.81	0.92	0.87	0.83	0.826
Earnings Stability	0.83	0.91	0.83	0.58	0.69	0.81	0.86	0.63	0.78	0.94	0.87	0.53	0.39	0.92	0.85	0.64	0.53	0.93	0.81	0.69	0.693
Margin Stability	0.65	0.62	0.65	0.68	0.65	0.81	0.89	0.95	0.98	0.63	0.66	0.68	0.58	0.95	0.95	0.96	0.75	0.71	0.74	0.66	0.662
Rev. Growth Consistency	0.00	1.00	1.00	1.00	0.50	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.000
Earn. Growth Consistency	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.000
FCF Positive Streak	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.89	0.93	0.99	0.87	0.93	0.99	0.97	0.50	0.50	0.89	0.94	0.93	0.86	0.90	0.87	0.84	0.50	0.96	0.89	0.85	0.846
Earnings Smoothness	0.75	0.83	0.97	0.60	0.81	0.98	0.94	0.37	0.48	0.76	0.86	0.80	0.59	0.77	0.71	0.67	0.39	0.90	0.75	0.68	0.678
ROE Trend	0.03	0.02	0.01	-0.02	-0.01	-0.00	-0.00	0.03	0.03	0.01	0.01	-0.00	-0.02	0.03	0.03	0.01	0.03	0.01	0.01	0.03	0.027
Gross Margin Trend	0.17	-0.03	-0.02	-0.00	-0.00	0.00	-0.03	0.02	0.02	0.01	-0.02	-0.04	-0.29	-0.02	0.00	-0.01	0.09	-0.33	-0.28	-0.35	-0.349
FCF Margin Trend	0.15	0.12	0.04	0.03	-0.01	-0.08	-0.03	0.04	0.06	0.01	0.01	-0.03	0.00	0.14	0.13	0.11	0.07	0.01	0.01	-0.06	-0.058
Sustainable Growth Rate	8.9%	8.2%	7.9%	5.2%	6.3%	7.0%	7.6%	11.5%	10.0%	7.9%	7.2%	6.3%	6.9%	9.1%	8.8%	7.8%	9.0%	8.8%	11.5%	13.4%	13.36%
Internal Growth Rate	6.1%	5.5%	5.4%	3.5%	4.3%	4.8%	5.4%	8.3%	7.2%	5.5%	5.0%	4.4%	4.8%	6.3%	6.1%	5.6%	6.3%	6.2%	8.1%	9.8%	9.77%

Cash Flow Quality

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
OCF/Net Income	2.17	2.70	2.64	3.42	2.91	2.39	2.35	2.04	1.95	2.53	2.63	2.64	3.48	2.31	2.29	2.32	2.09	2.32	2.14	1.93	1.931
FCF/OCF	0.18	0.24	0.14	0.09	0.06	0.01	0.10	0.25	0.25	0.13	0.14	0.09	0.13	0.35	0.37	0.38	0.31	0.25	0.27	0.11	0.113
FCF/Net Income	snapshot only																				0.219
OCF/EBITDA	snapshot only																				0.973
CapEx/Revenue	28.9%	30.5%	33.6%	35.3%	36.2%	34.8%	33.1%	31.1%	30.0%	36.3%	37.2%	38.8%	41.0%	31.1%	30.3%	29.5%	32.3%	35.8%	35.8%	40.9%	40.85%
CapEx/Depreciation	snapshot only																				4.950
Accruals Ratio	-0.07	-0.10	-0.10	-0.11	-0.10	-0.08	-0.08	-0.09	-0.08	-0.10	-0.11	-0.10	-0.13	-0.10	-0.11	-0.11	-0.09	-0.11	-0.10	-0.09	-0.090
Sloan Accruals	snapshot only																				0.072
Cash Flow Adequacy	snapshot only																				1.078
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Dividend Yield	0.2%	0.3%	0.3%	0.3%	0.3%	0.3%	0.3%	0.2%	0.4%	0.4%	0.7%	0.6%	0.2%	0.7%	0.7%	0.6%	0.5%	0.5%	0.3%	0.1%	3.97%
Dividend/Share	$0.16	$0.16	$0.17	$0.26	$0.26	$0.26	$0.25	$0.16	$0.43	$0.43	$0.50	$0.57	$0.14	$0.58	$0.73	$0.88	$0.88	$0.71	$0.49	$0.26	$0.54
Payout Ratio	10.5%	11.3%	11.7%	23.2%	19.8%	18.3%	15.8%	7.6%	19.5%	23.7%	28.1%	33.0%	9.9%	25.4%	30.7%	36.2%	32.2%	28.3%	15.9%	7.9%	7.85%
FCF Payout Ratio	27.0%	17.6%	31.5%	73.4%	1.1%	12.3%	69.4%	14.8%	39.9%	71.4%	76.9%	1.3%	21.4%	31.0%	36.4%	41.1%	49.0%	48.9%	27.8%	35.9%	35.94%
Total Payout Ratio	10.5%	11.3%	16.0%	28.8%	24.6%	22.5%	16.0%	7.7%	19.6%	23.7%	28.1%	33.0%	9.9%	25.4%	30.7%	36.2%	32.2%	28.3%	15.9%	7.9%	7.85%
Div. Increase Streak	0	0	0	0	0	0	0	0	1	1	1	0	0	1	1	1	0	1	0	0	0
Chowder Number	-0.42	-0.42	-0.41	-0.12	0.57	0.58	0.44	-0.37	0.68	0.66	1.05	2.56	-0.66	0.35	0.46	0.54	5.07	0.23	-0.33	-0.70	-0.699
Buyback Yield	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	0.2%	0.3%	0.4%	0.4%	0.4%	0.4%	0.3%	0.2%	0.4%	0.4%	0.7%	0.6%	0.2%	0.7%	0.7%	0.6%	0.5%	0.5%	0.3%	0.1%	0.13%

DuPont Factors

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Tax Burden (NI/EBT)	0.77	0.78	0.81	0.81	0.80	0.82	0.79	0.80	0.81	0.80	0.80	0.80	0.80	0.83	0.83	0.82	0.82	0.80	0.77	0.75	0.753
Interest Burden (EBT/EBIT)	0.87	0.86	0.86	0.83	0.87	0.89	0.90	0.93	0.94	0.92	0.93	0.95	0.96	0.99	1.01	1.01	1.01	0.79	0.82	0.81	0.811
EBIT Margin	0.24	0.22	0.21	0.17	0.19	0.20	0.22	0.27	0.27	0.23	0.22	0.21	0.18	0.25	0.25	0.25	0.27	0.33	0.36	0.39	0.391
Asset Turnover	0.39	0.40	0.39	0.39	0.39	0.38	0.39	0.41	0.41	0.41	0.41	0.39	0.37	0.38	0.40	0.41	0.39	0.40	0.39	0.40	0.405
Equity Multiplier	1.55	1.57	1.55	1.54	1.52	1.53	1.49	1.50	1.49	1.52	1.49	1.49	1.52	1.53	1.53	1.47	1.53	1.50	1.54	1.50	1.501

Per Share

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
EPS (Diluted TTM)	$1.55	$1.46	$1.44	$1.10	$1.30	$1.42	$1.55	$2.13	$2.21	$1.81	$1.78	$1.73	$1.46	$2.27	$2.37	$2.42	$2.73	$2.50	$3.05	$3.35	$3.35
Book Value/Share	$16.21	$16.21	$16.56	$16.39	$16.93	$16.94	$17.65	$17.91	$18.54	$18.06	$18.06	$18.85	$19.37	$19.37	$19.37	$20.69	$21.58	$21.44	$25.26	$25.59	$25.59
Tangible Book/Share	$16.14	$16.12	$16.48	$16.29	$16.84	$16.85	$17.57	$17.88	$18.51	$17.98	$17.98	$18.78	$19.29	$19.29	$19.29	$20.62	$21.43	$21.36	$25.04	$25.37	$25.37
Revenue/Share	$9.54	$9.82	$9.77	$9.71	$9.78	$9.67	$9.96	$10.50	$10.72	$10.92	$10.81	$10.66	$10.73	$10.91	$11.35	$11.82	$12.10	$12.14	$13.31	$14.06	$7.70
FCF/Share	$0.61	$0.94	$0.54	$0.35	$0.23	$0.02	$0.35	$1.09	$1.08	$0.60	$0.65	$0.43	$0.68	$1.86	$2.00	$2.14	$1.79	$1.45	$1.75	$0.73	$0.69
OCF/Share	$3.36	$3.94	$3.82	$3.77	$3.77	$3.38	$3.64	$4.35	$4.30	$4.57	$4.68	$4.57	$5.08	$5.26	$5.44	$5.62	$5.70	$5.79	$6.51	$6.48	$3.59
Cash/Share	$1.36	$0.97	$0.86	$0.93	$0.80	$0.22	$0.30	$0.77	$1.05	$0.94	$0.94	$1.23	$2.12	$2.12	$2.12	$1.94	$1.60	$2.75	$3.95	$3.82	$3.82
EBITDA/Share	$3.68	$3.58	$3.50	$3.11	$3.38	$3.50	$3.75	$4.44	$4.56	$4.12	$4.04	$3.98	$3.17	$4.36	$4.59	$4.82	$5.80	$6.29	$6.58	$6.65	$6.65
Debt/Share	$3.88	$3.60	$3.25	$3.28	$3.25	$3.67	$3.14	$2.64	$3.29	$3.83	$3.83	$2.65	$3.45	$3.45	$3.45	$2.01	$1.88	$3.12	$3.40	$0.06	$0.06
Net Debt/Share	$2.53	$2.62	$2.39	$2.35	$2.45	$3.45	$2.83	$1.87	$2.24	$2.89	$2.89	$1.42	$1.33	$1.33	$1.33	$0.07	$0.28	$0.37	$-0.55	$-3.76	$-3.76

Academic Models

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	10.574
Altman Z-Prime	snapshot only																				18.325
Piotroski F-Score	6	8	7	6	7	3	7	7	8	8	7	6	6	8	8	9	7	8	9	8	8
Beneish M-Score	-3.05	-3.23	-3.09	-3.42	-3.19	-2.51	-2.12	-2.61	-2.46	-2.11	-2.44	-3.24	-4.23	-3.53	-3.32	-2.75	-1.04	-1.01	0.15	0.99	0.993
Ohlson O-Score	snapshot only																				-11.062
ROIC (Greenblatt)	snapshot only																				18.65%
Net-Net WC	snapshot only																				$-8.18
EVA	snapshot only																				$6700663939.02

Credit

Metric	Q3'19	Q4'19	Q1'20	Q2'20	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'25	Q2'25	Current
Credit Rating	snapshot only																				AAA
Credit Score	81.63	82.07	83.19	79.28	82.26	79.39	82.97	94.24	94.31	84.13	85.15	86.09	85.28	97.76	97.85	97.81	97.54	94.73	97.87	97.67	97.674
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				-0.140
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				97
Sector Credit Rank	snapshot only																				97

LSNGP.ME MCX

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet