Also trades as: 0JZ1.L (LSE) · $vol 0M

$67.26

+0.43 (+0.64%)

Weekly Expected Move ±7.4%

$56 $60 $65 $70 $75

NYSE · Consumer Cyclical · Furnishings, Fixtures & Appliances · Alpha Radar Sell · Power 37 · $13.6B mcap · 201M float · 1.44% daily turnover · Short 65% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE

47.4 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 37.5%

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. MAS shows a Weak competitive edge (47.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 37.5% 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

$72

Low

$84

Avg Target

$97

High

Based on 6 analysts since Apr 22, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 21Hold: 15Sell: 2Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$81.75

Analysts8

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-23	UBS	John Lovallo	$84	$97	+13	+28.8%	$75.30
2026-04-23	RBC Capital	—	$67	$72	+5	-3.8%	$74.87
2026-04-23	Robert W. Baird	—	$72	$80	+8	+8.2%	$73.96
2026-04-23	Goldman Sachs	—	$73	$90	+17	+21.7%	$73.96
2026-04-22	Barclays	Matthew Bouley	$76	$78	+2	+5.5%	$73.96
2026-04-22	Truist Financial	Keith Hughes	$75	$90	+15	+21.7%	$73.96
2026-04-21	Robert W. Baird	—	$82	$72	-10	+8.0%	$66.68
2026-04-20	BMO Capital	—	$77	$75	-2	+13.6%	$66.03
2026-02-12	BMO Capital	—	$68	$77	+9	-0.3%	$77.26
2026-02-11	Oppenheimer	Tyler Batory	$79	$88	+9	+15.6%	$76.14
2026-02-11	Evercore ISI	—	Initiated	$78	—	+1.8%	$76.64
2026-02-11	Robert W. Baird	—	$88	$82	-6	+5.4%	$77.82
2026-01-14	Wells Fargo	Sam Reid	$75	$78	+3	+11.7%	$69.85
2026-01-09	RBC Capital	Mike Dahl	$74	$67	-7	-0.3%	$67.22
2025-12-15	Wells Fargo	Sam Reid	$82	$75	-7	+17.3%	$63.92
2025-11-05	Argus Research	Chris Graja	$74	$80	+6	+29.8%	$61.66
2025-10-30	UBS	—	$80	$84	+4	+27.3%	$66.01
2025-10-30	Barclays	—	$71	$76	+5	+16.5%	$65.22
2025-08-04	Loop Capital Markets	—	$62	$73	+11	+5.1%	$69.46
2025-08-04	Oppenheimer	—	Initiated	$79	—	+13.7%	$69.46
2025-04-24	Loop Capital Markets	Garik Shmois	$81	$62	-19	+3.5%	$59.92
2025-04-24	UBS	John Lovallo	Initiated	$80	—	+33.6%	$59.86
2025-04-24	Barclays	Matthew Bouley	$79	$71	-8	+19.7%	$59.32
2025-04-23	Truist Financial	Keith Hughes	$92	$75	-17	+26.4%	$59.32
2025-02-04	Wells Fargo	Sam Reid	$85	$82	-3	+6.1%	$77.29
2025-01-10	RBC Capital	Mike Dahl	$80	$74	-6	+2.6%	$72.13
2025-01-08	Loop Capital Markets	Garik Shmois	$87	$81	-6	+13.0%	$71.70
2024-12-17	Wells Fargo	Sam Reid	$92	$85	-7	+7.1%	$79.35
2024-12-16	Jefferies	Philip Ng	Initiated	$89	—	+12.2%	$79.35
2024-10-30	Loop Capital Markets	Garik Shmois	$76	$87	+11	+7.9%	$80.63
2024-10-29	Truist Financial	Keith Hughes	$84	$92	+8	+13.2%	$81.30
2024-10-07	Wells Fargo	Sam Reid	$60	$92	+32	+11.7%	$82.37
2024-09-03	Truist Financial	Keith Hughes	$80	$84	+4	+7.3%	$78.31
2024-07-26	Robert W. Baird	Timothy Wojs	$84	$88	+4	+16.0%	$75.84
2024-07-22	Robert W. Baird	Timothy Wojs	Initiated	$84	—	+15.5%	$72.73
2024-07-12	Barclays	Matthew Bouley	Initiated	$79	—	+14.1%	$69.22
2024-04-25	Loop Capital Markets	Garik Shmois	Initiated	$76	—	+9.0%	$69.74
2024-04-25	RBC Capital	Mike Dahl	$68	$80	+12	+14.7%	$69.74
2022-04-29	BMO Capital	—	$67	$68	+1	+29.1%	$52.69
2022-04-28	RBC Capital	—	Initiated	$68	—	+25.2%	$54.31
2022-04-21	Wells Fargo	—	$70	$60	-10	+13.5%	$52.87
2022-04-20	J.P. Morgan	—	Initiated	$54	—	+4.1%	$51.89
2022-02-14	KeyBanc	Kenneth Zener	Initiated	$72	—	+25.8%	$57.25
2022-01-04	Truist Financial	Keith Hughes	Initiated	$80	—	+17.7%	$67.97
2021-11-07	Bank of America Securities	Rafe Jadrosich	Initiated	$75	—	+18.1%	$63.50
2021-10-27	Wells Fargo	Deepa Raghavan	Initiated	$70	—	+7.8%	$64.93
2021-06-29	Goldman Sachs	Susan Maklari	Initiated	$73	—	+25.5%	$58.18
2021-05-02	Argus Research	Chris Graja	Initiated	$74	—	+15.5%	$64.08
2021-04-29	BMO Capital	Ketan Mamtora	Initiated	$67	—	+6.6%	$62.84

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

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. MAS receives an overall rating of B-. Strongest factors: ROA (5/5). Areas of concern: ROE (1/5), D/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-05-11	B	B-
2026-04-28	B-	B
2026-04-22	C+	B-
2026-04-22	B-	C+
2026-02-11	B+	B-
2026-02-10	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.

★ ★ ★ ★ ★ 62 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

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. MAS scores highest in Safety (90/100) and lowest in Profitability (46/100). 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

3.82

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✗

Beneish M-Score

-2.72

Unlikely Manipulator

Ohlson O-Score

-5.58

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

A+

Score: 77.7/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 1.32x

Accruals: -5.2%

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. MAS scores 3.82, 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. MAS 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. MAS'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. MAS's implied 0.4% 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. MAS receives an estimated rating of A+ (score: 77.7/100), 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). MAS'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

16.30x

PEG

1.72x

P/S

1.77x

P/B

-56.38x

P/FCF

12.99x

P/OCF

11.12x

EV/EBITDA

11.15x

EV/Revenue

1.96x

EV/EBIT

11.82x

EV/FCF

15.94x

Earnings Yield

6.83%

FCF Yield

7.70%

Shareholder Yield

7.37%

Graham Number

—

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 16.3x earnings, MAS trades at a reasonable valuation. An earnings yield of 6.8% exceeds typical risk-free rates, suggesting equities are being compensated for risk.

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

0.714

NI / EBT

Interest Burden

0.921

EBT / EBIT

EBIT Margin

0.166

EBIT / Rev

Asset Turnover

1.503

Rev / Assets

Equity Multiplier

-21.925

Assets / Equity

ROE

-359.2%

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. MAS's ROE of -359.2% is driven by Asset Turnover (1.503), 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

4.66%

Fair P/E

17.82x

Intrinsic Value

$73.52

Price/Value

0.82x

Margin of Safety

17.89%

Premium

-17.89%

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 MAS's realized 4.7% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $73.52, MAS appears undervalued with a 18% margin of safety. The adjusted fair P/E of 17.8x compares to the current market P/E of 16.3x.

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

$67.26

Median 1Y

$70.40

5th Pctile

$41.60

95th Pctile

$119.85

Ann. Volatility

31.1%

Analyst Target

$81.75

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
Jonathon J. Nudi President and Chief Executive Officer	$528,850	$4,034,887	$6,641,952
Keith J. Allman Former President and Chief Executive Officer	$671,829	$2,590,943	$6,307,655
Jai Shah Group President	$659,246	$1,980,440	$3,356,582
Richard J. Westenberg Vice President, Chief Financial Officer and Treasurer	$769,048	$597,680	$2,249,031
Kenneth G. Cole Vice President, General Counsel and Secretary	$630,167	$428,088	$1,702,799
Imran Ahmad Group President	$549,777	$397,457	$1,548,011

CEO Pay Ratio

84:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $6,641,952

Avg Employee Cost (SGA/emp): $78,611

Employees: 18,000

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

18,000

0.0% YoY

Revenue / Employee

$420,111

Rev: $7,562,000,000

Profit / Employee

$45,000

NI: $810,000,000

SGA / Employee

$78,611

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	-26.1%	-23.4%	50.2%	68.5%	107.6%	107.6%	-2.6%	-2.5%	-2.4%	-2.5%	-3.0%	-3.0%	-3.0%	-2.7%	-4.0%	-3.9%	-4.0%	-4.1%	-3.5%	-3.6%	-3.59%
ROA	9.7%	8.6%	7.1%	9.7%	15.2%	15.2%	15.7%	15.2%	14.9%	15.5%	17.2%	17.4%	17.3%	15.8%	15.8%	15.3%	15.5%	15.9%	15.9%	16.4%	16.38%
ROIC	61.4%	57.1%	47.3%	48.5%	48.6%	48.3%	39.2%	38.0%	38.0%	38.9%	42.0%	42.3%	42.1%	41.1%	44.6%	43.3%	43.9%	42.1%	36.5%	37.5%	37.48%
ROCE	28.9%	27.5%	26.6%	26.4%	37.5%	36.7%	39.4%	38.3%	37.6%	38.6%	36.6%	36.7%	36.4%	33.7%	36.5%	35.5%	35.9%	36.7%	34.1%	35.1%	35.06%
Gross Margin	36.3%	34.2%	30.6%	32.0%	32.7%	31.5%	28.3%	33.8%	36.2%	37.6%	34.8%	35.6%	37.5%	36.6%	34.8%	35.8%	37.7%	34.2%	33.7%	35.8%	35.77%
Operating Margin	20.1%	17.5%	10.8%	16.0%	17.3%	15.9%	9.6%	15.9%	18.9%	19.4%	13.1%	16.5%	19.0%	18.0%	15.9%	15.9%	20.1%	15.8%	14.4%	16.5%	16.48%
Net Margin	-1.7%	10.0%	6.4%	10.6%	11.8%	10.0%	6.0%	10.4%	12.4%	12.6%	10.1%	11.2%	12.3%	8.4%	10.0%	10.3%	13.2%	9.9%	9.2%	11.1%	11.11%
EBITDA Margin	1.0%	16.7%	10.7%	16.0%	18.1%	15.4%	9.6%	15.8%	18.9%	18.8%	13.7%	16.3%	18.7%	13.8%	15.4%	15.5%	19.7%	17.7%	16.2%	16.5%	16.48%
FCF Margin	9.8%	10.4%	9.6%	7.8%	8.2%	7.7%	7.1%	10.0%	10.0%	12.2%	14.7%	13.6%	13.1%	12.4%	11.6%	10.9%	10.6%	11.1%	11.5%	12.3%	12.28%
OCF Margin	11.3%	11.9%	11.1%	9.2%	9.9%	9.7%	9.7%	13.0%	13.5%	15.6%	17.7%	16.2%	15.4%	14.6%	13.7%	13.1%	12.7%	13.3%	13.5%	14.3%	14.34%
ROA 3Y Avg	snapshot only																				16.34%
ROIC 3Y Avg	snapshot only																				31.72%
ROIC Economic	snapshot only																				31.51%
Cash ROA	snapshot only																				21.17%
Cash ROIC	snapshot only																				42.30%
CROIC	snapshot only																				36.23%
NOPAT Margin	snapshot only																				12.70%
Pretax Margin	snapshot only																				15.26%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				18.61%
SBC / Revenue	snapshot only																				0.00%

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	26.15	27.12	39.65	20.89	12.82	11.58	11.85	13.15	15.45	13.96	15.97	18.51	15.65	21.54	18.64	18.41	16.71	17.87	16.22	14.63	16.301
P/S Ratio	1.71	1.54	1.90	1.33	1.26	1.14	1.16	1.27	1.51	1.45	1.82	2.15	1.81	2.27	1.96	1.90	1.76	1.95	1.74	1.59	1.767
P/B Ratio	70.00	64.95	-89.05	-63.94	-61.65	-55.70	-20.89	-22.38	-25.85	-24.20	-115.09	-134.87	-113.42	-142.06	-54.71	-52.15	-48.05	-52.78	-70.62	-65.84	-56.381
P/FCF	17.50	14.88	19.87	17.16	15.33	14.84	16.28	12.76	15.01	11.85	12.39	15.84	13.83	18.28	16.89	17.32	16.61	17.45	15.15	12.99	12.987
P/OCF	15.13	12.99	17.14	14.45	12.76	11.66	11.94	9.77	11.14	9.31	10.26	13.21	11.74	15.52	14.25	14.43	13.84	14.60	12.84	11.12	11.123
EV/EBITDA	13.79	13.54	18.82	14.27	9.75	9.16	10.01	10.88	12.43	11.49	12.74	14.58	12.67	16.60	14.19	14.00	12.94	13.30	12.13	11.15	11.146
EV/Revenue	1.92	1.74	2.17	1.59	1.51	1.39	1.50	1.62	1.87	1.82	2.15	2.48	2.15	2.60	2.29	2.23	2.09	2.28	2.11	1.96	1.958
EV/EBIT	13.79	13.54	18.82	14.27	9.75	9.16	10.01	10.88	12.43	11.49	12.74	14.58	12.67	16.60	14.19	14.00	12.94	13.70	12.88	11.82	11.820
EV/FCF	19.63	16.83	22.67	20.52	18.44	18.17	21.14	16.31	18.62	14.91	14.63	18.28	16.37	20.96	19.73	20.38	19.79	20.49	18.37	15.94	15.944
Earnings Yield	3.8%	3.7%	2.5%	4.8%	7.8%	8.6%	8.4%	7.6%	6.5%	7.2%	6.3%	5.4%	6.4%	4.6%	5.4%	5.4%	6.0%	5.6%	6.2%	6.8%	6.83%
FCF Yield	5.7%	6.7%	5.0%	5.8%	6.5%	6.7%	6.1%	7.8%	6.7%	8.4%	8.1%	6.3%	7.2%	5.5%	5.9%	5.8%	6.0%	5.7%	6.6%	7.7%	7.70%
PEG Ratio	snapshot only																				1.719
EV/OCF	snapshot only																				13.656
EV/Gross Profit	snapshot only																				5.530
Acquirers Multiple	snapshot only																				11.664
Shareholder Yield	snapshot only																				7.37%

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	1.80	1.80	1.76	1.76	1.76	1.76	1.56	1.56	1.56	1.56	1.68	1.68	1.68	1.68	1.75	1.75	1.75	1.75	1.81	1.81	1.805
Quick Ratio	1.35	1.35	1.14	1.14	1.14	1.14	0.91	0.91	0.91	0.91	1.08	1.08	1.08	1.08	1.15	1.15	1.15	1.15	1.14	1.14	1.140
Debt/Equity	15.30	15.30	-17.70	-17.70	-17.70	-17.70	-7.18	-7.18	-7.18	-7.18	-25.80	-25.80	-25.80	-25.80	-11.48	-11.48	-11.48	-11.48	-18.47	-18.47	-18.473
Net Debt/Equity	8.50	8.50	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt/Assets	0.52	0.52	0.57	0.57	0.57	0.57	0.66	0.66	0.66	0.66	0.61	0.61	0.61	0.61	0.64	0.64	0.64	0.64	0.66	0.66	0.661
Debt/EBITDA	2.69	2.82	3.28	3.30	2.33	2.38	2.65	2.73	2.78	2.71	2.42	2.42	2.44	2.63	2.55	2.62	2.59	2.46	2.62	2.55	2.547
Net Debt/EBITDA	1.49	1.57	2.32	2.34	1.65	1.68	2.30	2.37	2.42	2.35	1.95	1.95	1.96	2.12	2.05	2.10	2.08	1.98	2.12	2.07	2.067
Interest Coverage	3.69	3.69	3.47	9.50	13.10	12.46	12.05	11.37	11.16	11.78	12.68	13.06	13.22	12.36	12.61	12.15	12.27	12.54	12.24	12.59	12.594
Equity Multiplier	29.63	29.63	-31.15	-31.15	-31.15	-31.15	-10.81	-10.81	-10.81	-10.81	-42.56	-42.56	-42.56	-42.56	-17.91	-17.91	-17.91	-17.91	-27.96	-27.96	-27.962
Cash Ratio	snapshot only																				0.411
Debt Service Coverage	snapshot only																				13.356
Cash to Debt	snapshot only																				0.188
FCF to Debt	snapshot only																				0.274
Defensive Interval	snapshot only																				427.5 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	1.48	1.52	1.48	1.52	1.55	1.55	1.61	1.57	1.53	1.49	1.51	1.50	1.49	1.49	1.51	1.48	1.48	1.46	1.48	1.50	1.503
Inventory Turnover	6.24	6.51	5.27	5.49	5.67	5.73	4.87	4.71	4.53	4.31	4.54	4.48	4.44	4.46	5.10	5.01	4.98	4.99	4.92	5.00	5.000
Receivables Turnover	7.49	7.69	7.25	7.45	7.60	7.60	7.48	7.29	7.10	6.90	7.12	7.07	7.04	7.04	7.37	7.25	7.21	7.15	7.33	7.44	7.444
Payables Turnover	6.40	6.68	5.69	5.92	6.12	6.18	6.21	6.01	5.78	5.50	5.98	5.90	5.84	5.86	6.14	6.03	6.00	6.00	6.11	6.20	6.204
DSO	49	47	50	49	48	48	49	50	51	53	51	52	52	52	50	50	51	51	50	49	49.0 days
DIO	58	56	69	67	64	64	75	77	81	85	80	81	82	82	72	73	73	73	74	73	73.0 days
DPO	57	55	64	62	60	59	59	61	63	66	61	62	63	62	59	61	61	61	60	59	58.8 days
Cash Conversion Cycle	50	49	55	54	53	53	65	67	69	71	71	71	72	71	62	63	63	63	64	63	63.2 days
Fixed Asset Turnover	snapshot only																				5.377
Operating Cycle	snapshot only																				122.0 days
Cash Velocity	snapshot only																				11.869
Capital Intensity	snapshot only																				0.677

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	19.3%	17.9%	16.5%	13.6%	9.8%	6.9%	3.6%	-1.7%	-6.2%	-8.8%	-8.2%	-6.4%	-4.3%	-1.6%	-1.7%	-2.7%	-2.7%	-3.6%	-3.4%	-0.3%	-0.31%
Net Income	-60.8%	-68.5%	-67.2%	-29.9%	64.9%	84.4%	1.1%	49.1%	-6.7%	-3.4%	7.3%	12.4%	13.7%	-0.1%	-9.5%	-13.6%	-11.8%	-0.5%	-1.5%	5.5%	5.55%
EPS	-59.1%	-66.7%	-65.0%	-25.3%	78.4%	1.0%	1.3%	58.3%	-3.8%	-2.9%	8.8%	14.9%	16.8%	3.5%	-5.7%	-10.0%	-8.1%	2.8%	2.3%	10.8%	10.83%
FCF	0.8%	25.5%	-4.4%	-20.2%	-7.7%	-21.0%	-23.2%	26.2%	14.9%	45.8%	89.9%	27.4%	24.9%	-0.1%	-22.5%	-21.4%	-21.6%	-13.5%	-4.4%	11.9%	11.86%
EBITDA	0.0%	-15.4%	-24.2%	-32.7%	22.7%	26.0%	34.7%	31.6%	-9.0%	-4.6%	3.3%	6.6%	7.7%	-2.8%	-6.2%	-8.8%	-7.2%	5.6%	4.1%	9.9%	9.94%
Op. Income	38.4%	20.2%	8.5%	-2.9%	-11.0%	-11.0%	-7.7%	-9.6%	-8.1%	-3.3%	3.9%	7.3%	7.3%	2.6%	1.0%	-1.6%	0.0%	-2.1%	-7.6%	-3.1%	-3.08%
OCF Growth	snapshot only																				8.79%
Asset Growth	snapshot only																				3.69%
Debt Growth	snapshot only																				6.91%
Shares Change	snapshot only																				-4.76%
Dividend Growth	snapshot only																				1.56%

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	-0.1%	0.9%	6.0%	9.1%	12.5%	13.7%	9.0%	7.7%	7.1%	4.8%	3.5%	1.5%	-0.5%	-1.4%	-2.2%	-3.6%	-4.4%	-4.7%	-4.5%	-3.2%	-3.17%
Revenue 5Y	1.9%	2.3%	2.6%	3.0%	3.3%	3.1%	2.6%	1.7%	0.5%	0.0%	2.5%	3.6%	5.0%	5.7%	3.1%	2.6%	2.7%	1.7%	1.0%	0.3%	0.27%
EPS 3Y	2.5%	-2.6%	-12.6%	-1.6%	13.7%	17.2%	4.0%	-9.9%	-11.2%	-13.4%	-4.7%	10.8%	26.1%	26.3%	32.6%	17.9%	1.1%	1.1%	1.6%	4.7%	4.66%
EPS 5Y	9.0%	5.9%	1.5%	6.9%	17.3%	17.1%	17.0%	15.8%	13.0%	12.4%	10.6%	11.6%	10.5%	10.1%	2.9%	-5.4%	-5.5%	-7.1%	-3.6%	6.3%	6.28%
Net Income 3Y	-4.3%	-9.4%	-18.2%	-7.9%	5.7%	8.4%	-3.3%	-15.4%	-15.5%	-17.5%	-9.5%	5.5%	20.5%	21.2%	26.9%	13.1%	-2.2%	-1.3%	-1.4%	0.8%	0.81%
Net Income 5Y	3.2%	-0.0%	-3.9%	1.0%	10.2%	9.6%	9.7%	8.6%	6.2%	5.8%	4.3%	5.5%	4.6%	4.2%	-2.5%	-10.1%	-9.6%	-11.0%	-7.9%	1.4%	1.37%
EBITDA 3Y	0.4%	-0.6%	-6.6%	-5.5%	6.5%	5.9%	5.8%	4.2%	3.7%	0.6%	1.8%	-1.9%	6.3%	5.3%	9.3%	8.6%	-3.1%	-0.7%	0.3%	2.2%	2.25%
EBITDA 5Y	1.3%	0.0%	-1.8%	-2.3%	3.4%	2.3%	2.1%	1.6%	2.4%	3.4%	2.6%	3.5%	3.4%	1.9%	2.8%	1.9%	2.2%	0.9%	0.6%	-1.1%	-1.09%
Gross Profit 3Y	3.3%	3.6%	5.4%	6.8%	7.8%	7.2%	4.6%	3.8%	4.4%	3.0%	3.1%	1.3%	-0.4%	-0.6%	-0.4%	-0.9%	-0.8%	-0.9%	-0.4%	0.5%	0.51%
Gross Profit 5Y	4.0%	3.8%	3.1%	2.8%	2.4%	1.7%	0.8%	0.4%	0.3%	0.9%	3.0%	3.9%	4.8%	4.7%	3.6%	3.1%	3.4%	1.7%	0.7%	-0.2%	-0.15%
Op. Income 3Y	9.3%	9.1%	5.5%	6.6%	6.2%	5.2%	6.0%	4.1%	4.2%	1.1%	1.3%	-2.0%	-4.3%	-4.1%	-1.0%	-1.5%	-0.5%	-1.0%	-1.0%	0.8%	0.79%
Op. Income 5Y	8.1%	7.3%	5.9%	5.3%	4.2%	2.9%	1.5%	1.2%	1.3%	2.2%	2.4%	3.3%	3.4%	2.9%	4.6%	3.6%	4.0%	0.8%	-0.6%	-2.1%	-2.12%
FCF 3Y	4.2%	5.8%	-0.5%	-3.4%	-2.0%	-6.2%	-2.8%	5.2%	2.2%	13.1%	11.7%	8.7%	9.8%	4.8%	4.2%	8.1%	4.0%	8.0%	12.1%	3.8%	3.85%
FCF 5Y	9.0%	11.4%	8.0%	6.1%	4.1%	1.1%	1.3%	4.7%	3.7%	6.4%	7.6%	7.7%	6.2%	3.8%	6.2%	3.1%	0.9%	4.6%	0.7%	2.4%	2.44%
OCF 3Y	0.5%	1.3%	-3.4%	-6.1%	-3.1%	-4.5%	0.3%	8.1%	7.0%	15.9%	14.0%	10.4%	10.5%	5.7%	4.9%	8.5%	4.0%	5.8%	6.8%	0.0%	0.03%
OCF 5Y	6.0%	8.1%	5.1%	3.2%	2.4%	1.1%	2.3%	5.4%	4.6%	5.9%	6.5%	6.1%	5.0%	3.2%	5.2%	3.0%	1.3%	4.8%	1.4%	2.9%	2.86%
Assets 3Y	1.7%	1.7%	1.1%	1.1%	1.1%	1.1%	1.0%	1.0%	1.0%	1.0%	-2.4%	-2.4%	-2.4%	-2.4%	-3.5%	-3.5%	-3.5%	-3.5%	0.1%	0.1%	0.09%
Assets 5Y	0.3%	0.3%	1.6%	1.6%	1.6%	1.6%	-1.1%	-1.1%	-1.1%	-1.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.0%	-0.0%	-0.0%	-0.0%	-2.1%	-2.1%	-2.08%
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividend 3Y	11.9%	17.2%	21.1%	27.0%	22.1%	18.6%	15.0%	8.5%	6.6%	5.5%	5.1%	5.0%	4.6%	4.1%	4.0%	4.2%	3.6%	3.1%	4.1%	4.4%	4.36%

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	0.00	0.01	0.20	0.30	0.31	0.31	0.37	0.32	0.17	0.13	0.57	0.58	0.49	0.44	0.28	0.17	0.14	0.06	0.02	0.01	0.009
Earnings Stability	0.23	0.16	0.10	0.06	0.12	0.08	0.02	0.00	0.01	0.01	0.00	0.02	0.00	0.02	0.05	0.18	0.10	0.13	0.02	0.23	0.227
Margin Stability	0.95	0.94	0.97	0.96	0.95	0.94	0.95	0.95	0.95	0.95	0.95	0.94	0.94	0.93	0.94	0.94	0.94	0.95	0.94	0.94	0.945
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
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	0.50	0.88	0.50	0.50	0.50	0.80	0.97	0.99	0.97	0.95	0.95	1.00	0.96	0.95	0.95	1.00	0.99	0.98	0.978
Earnings Smoothness	0.13	0.00	0.00	0.65	0.51	0.41	0.29	0.61	0.93	0.97	0.93	0.88	0.87	1.00	0.90	0.85	0.87	1.00	0.99	0.95	0.946
ROE Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Margin Trend	0.00	-0.01	-0.01	-0.02	-0.03	-0.04	-0.04	-0.03	-0.02	0.01	0.03	0.04	0.04	0.03	0.03	0.02	0.02	0.01	-0.00	-0.01	-0.007
FCF Margin Trend	-0.02	-0.01	-0.01	-0.03	-0.02	-0.02	-0.04	0.01	0.01	0.03	0.06	0.05	0.04	0.02	0.01	-0.01	-0.01	-0.01	-0.02	0.00	0.000
Sustainable Growth Rate	—	—	23.9%	38.2%	76.9%	76.1%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	7.0%	5.4%	3.5%	5.7%	12.2%	12.0%	12.3%	11.6%	11.3%	12.0%	14.1%	14.4%	14.2%	12.3%	12.3%	11.5%	11.8%	12.3%	12.0%	12.7%	12.73%

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	1.73	2.09	2.31	1.45	1.00	0.99	0.99	1.35	1.39	1.50	1.56	1.40	1.33	1.39	1.31	1.28	1.21	1.22	1.26	1.32	1.315
FCF/OCF	0.86	0.87	0.86	0.84	0.83	0.79	0.73	0.77	0.74	0.79	0.83	0.83	0.85	0.85	0.84	0.83	0.83	0.84	0.85	0.86	0.856
FCF/Net Income	snapshot only																				1.127
OCF/EBITDA	snapshot only																				0.816
CapEx/Revenue	1.5%	1.5%	1.5%	1.5%	1.7%	2.1%	2.6%	3.1%	3.5%	3.3%	3.1%	2.7%	2.3%	2.2%	2.1%	2.2%	2.1%	2.2%	2.1%	2.1%	2.06%
CapEx/Depreciation	snapshot only																				2.052
Accruals Ratio	-0.07	-0.09	-0.09	-0.04	-0.00	0.00	0.00	-0.05	-0.06	-0.08	-0.10	-0.07	-0.06	-0.06	-0.05	-0.04	-0.03	-0.04	-0.04	-0.05	-0.052
Sloan Accruals	snapshot only																				0.004
Cash Flow Adequacy	snapshot only																				2.634
Earnings Quality Score	snapshot only																				0.750

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	1.2%	1.5%	1.3%	2.1%	2.2%	2.5%	2.6%	2.4%	2.1%	2.2%	1.8%	1.5%	1.8%	1.4%	1.7%	1.8%	1.9%	1.8%	2.0%	2.1%	1.87%
Dividend/Share	$0.67	$0.77	$0.86	$1.00	$1.06	$1.11	$1.14	$1.13	$1.13	$1.13	$1.15	$1.15	$1.16	$1.17	$1.18	$1.20	$1.22	$1.23	$1.26	$1.28	$1.26
Payout Ratio	32.2%	40.9%	52.5%	44.2%	28.6%	29.3%	30.5%	31.3%	31.9%	30.8%	28.3%	27.9%	28.0%	30.7%	30.9%	32.3%	32.0%	31.4%	32.2%	31.1%	31.06%
FCF Payout Ratio	21.5%	22.4%	26.3%	36.3%	34.2%	37.5%	41.9%	30.4%	31.0%	26.1%	22.0%	23.9%	24.8%	26.0%	28.0%	30.4%	31.9%	30.7%	30.1%	27.6%	27.57%
Total Payout Ratio	2.0%	2.6%	3.1%	2.4%	1.7%	1.5%	1.4%	1.1%	42.0%	45.9%	67.2%	76.4%	89.6%	1.2%	1.2%	1.3%	1.2%	1.1%	1.0%	1.1%	1.08%
Div. Increase Streak	1	1	1	0	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	0.16	0.31	0.47	0.70	0.49	0.34	0.25	0.08	0.06	0.04	0.01	0.02	0.02	0.01	0.00	0.02	0.03	0.04	0.05	0.04	0.037
Buyback Yield	6.4%	7.9%	6.4%	9.5%	10.8%	10.7%	9.1%	5.6%	0.7%	1.1%	2.4%	2.6%	3.9%	4.0%	4.9%	5.0%	5.1%	4.2%	4.3%	5.3%	5.25%
Net Buyback Yield	6.4%	7.9%	6.4%	9.4%	10.7%	10.6%	9.1%	5.5%	0.5%	0.9%	2.3%	2.1%	3.4%	3.5%	4.4%	5.0%	5.1%	4.2%	4.3%	5.1%	5.07%
Total Shareholder Return	7.6%	9.4%	7.7%	11.6%	13.0%	13.1%	11.7%	7.9%	2.5%	3.1%	4.0%	3.6%	5.2%	5.0%	6.1%	6.8%	7.0%	6.0%	6.3%	7.2%	7.19%

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)	0.65	0.61	0.58	0.64	0.68	0.70	0.71	0.71	0.71	0.71	0.73	0.74	0.74	0.73	0.71	0.70	0.71	0.71	0.71	0.71	0.714
Interest Burden (EBT/EBIT)	0.73	0.73	0.71	0.89	0.92	0.92	0.92	0.91	0.91	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.92	0.921
EBIT Margin	0.14	0.13	0.12	0.11	0.16	0.15	0.15	0.15	0.15	0.16	0.17	0.17	0.17	0.16	0.16	0.16	0.16	0.17	0.16	0.17	0.166
Asset Turnover	1.48	1.52	1.48	1.52	1.55	1.55	1.61	1.57	1.53	1.49	1.51	1.50	1.49	1.49	1.51	1.48	1.48	1.46	1.48	1.50	1.503
Equity Multiplier	-270.10	-270.10	709.50	709.50	709.50	709.50	-16.33	-16.33	-16.33	-16.33	-17.41	-17.41	-17.41	-17.41	-25.56	-25.56	-25.56	-25.56	-21.92	-21.92	-21.925

Per Share

Metric	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Current
EPS (Diluted TTM)	$2.07	$1.89	$1.64	$2.27	$3.70	$3.79	$3.73	$3.60	$3.55	$3.68	$4.05	$4.14	$4.15	$3.81	$3.82	$3.72	$3.82	$3.92	$3.91	$4.13	$4.13
Book Value/Share	$0.77	$0.79	$-0.73	$-0.74	$-0.77	$-0.79	$-2.11	$-2.11	$-2.12	$-2.12	$-0.56	$-0.57	$-0.57	$-0.58	$-1.30	$-1.31	$-1.33	$-1.33	$-0.90	$-0.92	$0.13
Tangible Book/Share	$-2.88	$-2.94	$-4.63	$-4.71	$-4.87	$-5.00	$-6.02	$-6.02	$-6.05	$-6.05	$-4.94	$-4.98	$-5.03	$-5.07	$-5.10	$-5.15	$-5.20	$-5.20	$-4.90	$-5.00	$-5.00
Revenue/Share	$31.71	$33.25	$34.18	$35.71	$37.68	$38.67	$38.24	$37.26	$36.43	$35.43	$35.57	$35.65	$35.81	$36.16	$36.41	$36.16	$36.32	$36.00	$36.53	$37.85	$37.85
FCF/Share	$3.10	$3.45	$3.27	$2.77	$3.09	$2.96	$2.71	$3.71	$3.66	$4.34	$5.22	$4.83	$4.70	$4.49	$4.22	$3.96	$3.84	$4.01	$4.19	$4.65	$4.65
OCF/Share	$3.58	$3.95	$3.80	$3.29	$3.71	$3.77	$3.70	$4.85	$4.93	$5.52	$6.31	$5.79	$5.53	$5.29	$5.00	$4.75	$4.61	$4.80	$4.94	$5.43	$5.43
Cash/Share	$5.26	$5.37	$3.78	$3.84	$3.97	$4.08	$1.99	$1.99	$2.00	$2.00	$2.83	$2.86	$2.88	$2.91	$2.95	$2.98	$3.00	$3.00	$3.13	$3.19	$1.91
EBITDA/Share	$4.40	$4.28	$3.94	$3.98	$5.85	$5.87	$5.73	$5.56	$5.48	$5.63	$6.00	$6.06	$6.07	$5.67	$5.87	$5.76	$5.87	$6.18	$6.34	$6.65	$6.65
Debt/Share	$11.84	$12.08	$12.93	$13.15	$13.60	$13.96	$15.18	$15.18	$15.24	$15.24	$14.51	$14.64	$14.78	$14.91	$14.95	$15.09	$15.23	$15.23	$16.60	$16.94	$16.94
Net Debt/Share	$6.58	$6.71	$9.16	$9.31	$9.63	$9.88	$13.19	$13.19	$13.24	$13.24	$11.68	$11.79	$11.90	$12.00	$12.00	$12.11	$12.23	$12.23	$13.47	$13.75	$13.75

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.824
Altman Z-Prime	snapshot only																				5.319
Piotroski F-Score	8	7	5	5	6	5	5	7	5	6	8	8	8	6	7	7	7	6	6	8	8
Beneish M-Score	-2.87	-2.73	-2.84	-2.63	-2.35	-2.44	-2.47	-2.81	-2.86	-3.00	-3.05	-2.84	-2.78	-2.75	-2.81	-2.80	-2.74	-2.72	-2.67	-2.72	-2.721
Ohlson O-Score	snapshot only																				-5.577
Net-Net WC	snapshot only																				$-11.27
EVA	snapshot only																				$715248634.81

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																				A+
Credit Score	65.86	65.61	63.30	70.51	76.57	76.66	74.81	74.94	75.09	74.79	80.33	77.03	77.64	78.96	79.44	79.23	79.69	81.81	77.59	77.68	77.677
Credit Grade	snapshot only																				5
Credit Trend	snapshot only																				-1.557
Implied Spread (bps)	snapshot only																				125.000
Industry Credit Rank	snapshot only																				70
Sector Credit Rank	snapshot only																				73

MAS 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