— Know what they know.
Not Investment Advice

MBWM NASDAQ

Mercantile Bank Corporation
1W: -0.9% 1M: -1.8% 3M: +2.7% YTD: +25.0% 1Y: +33.8% 3Y: +107.8% 5Y: +122.2%
$59.50
+0.60 (+1.02%)
 
Weekly Expected Move ±2.6%
$56 $58 $60 $61 $63
NASDAQ · Financial Services · Banks - Regional · Tech Score Sell · Power 46 · $1.0B mcap · 17M float · 0.775% daily turnover · Short 71% of daily vol

Edge Score

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

WEAK EDGE
54.7 / 100
NoneWeakNarrowWide
Primary source: Cost Advantage  ·  ROIC: 38.5%  ·  5Y Avg: -54.5%
Cost Advantage ★
61
Intangibles
61
Switching Cost
58
Network Effect
58
Scale
27
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. MBWM shows a Weak competitive edge (54.7/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 38.5% 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
$62
Low
$64
Avg Target
$65
High
Based on 3 analysts since Jul 21, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 5Hold: 3Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$64.00
Analysts3
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-09-01 Raymond James — $57 $65 +8 +9.9% $59.14
2026-07-22 Piper Sandler — $60 $65 +5 +8.9% $59.68
2026-07-22 Hovde Group Brendan Nosal Initiated $62 — +3.9% $59.68
2026-06-26 Piper Sandler Nathan Race $57 $60 +3 +6.6% $56.27
2026-01-21 Piper Sandler — $56 $57 +2 +12.6% $50.63
2026-01-21 Raymond James Daniel Tamayo $54 $57 +3 +12.6% $50.63
2026-01-08 Piper Sandler — Initiated $56 — +13.8% $48.75
2026-01-07 Raymond James Daniel Tamayo $52 $54 +2 +10.7% $48.76
2025-10-22 Raymond James — Initiated $52 — +15.8% $44.91

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-
Oct 02, 2026
DCF
5
ROE
4
ROA
5
D/E
1
P/E
3
P/B
2
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. MBWM receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (4/5), ROA (5/5). Areas of concern: D/E (1/5), P/B (2/5).
Rating Change History
DateFromTo
2026-10-01 B+ A-
2026-07-16 A- B+
2026-04-27 B+ A-
2026-04-24 A B+
2026-04-22 A- A
2026-04-16 A A-
2026-04-01 A- A
2026-02-12 B+ A-
2026-02-06 A- B+
2026-01-27 B+ A-

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.

★ ★ ★ ★ ★ 51 Grade B
Profitability
72
Balance Sheet
49
Earnings Quality
86
Growth
55
Value
85
Momentum
67
Safety
80
Cash Flow
62
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. MBWM scores highest in Earnings Quality (86/100) and lowest in Balance Sheet (49/100). 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-B Score
3.10
Safe Zone
Piotroski F-Score
6/9
✓ ✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗
Beneish M-Score
-2.61
Unlikely Manipulator
Ohlson O-Score
-4.01
Bankruptcy prob: 1.8%
Low Risk
Credit Rating
A-
Score: 65.7/100
Trend: Improving
Earnings Quality
50/100
OCF/NI: 0.76x
Accruals: 0.4%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. MBWM scores 3.10, placing it in the Safe Zone (safe > 3.0, distress < 1.5). 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. MBWM scores 6/9, 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. MBWM's score of -2.61 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. MBWM's implied 1.8% 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. MBWM receives an estimated rating of A- (score: 65.7/100), 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). MBWM's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

Valuation

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

P/E
10.48x
PEG
0.82x
P/S
2.68x
P/B
1.36x
P/FCF
14.53x
P/OCF
13.70x
EV/EBITDA
4.14x
EV/Revenue
1.26x
EV/EBIT
4.37x
EV/FCF
7.09x
Earnings Yield
9.61%
FCF Yield
6.88%
Shareholder Yield
2.56%
Graham Number
$73.70
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 10.5x earnings, MBWM trades at a reasonable valuation. An earnings yield of 9.6% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $73.70 per share, suggesting a potential 24% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.861
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.288
EBIT / Rev
×
Asset Turnover
0.059
Rev / Assets
×
Equity Multiplier
9.376
Assets / Equity
=
ROE
13.7%
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. MBWM's ROE of 13.7% is driven by financial leverage (equity multiplier: 9.38x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

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

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
3.70%
Fair P/E
15.91x
Intrinsic Value
$87.76
Price/Value
0.65x
Margin of Safety
34.57%
Premium
-34.57%
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 MBWM's realized 3.7% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. MBWM trades at a -35% premium to its adjusted intrinsic value of $87.76, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 15.9x compares to the current market P/E of 10.5x.

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
$59.50
Median 1Y
$62.96
5th Pctile
$34.60
95th Pctile
$114.75
Ann. Volatility
36.8%
Analyst Target
$64.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

ExecutiveSalaryStockTotal
Raymond E. Reitsma
President and Chief Executive Officer of Mercantile and Mercantile Bank, and Chief Executive Officer of EMB
$734,600 $471,283 $1,769,983
Charles E. Christmas
Executive Vice President, Chief Financial Officer and Treasurer of Mercantile, Executive Vice President and Chief Financial Officer of Mercantile Bank, and Chief Financial Officer of EMB
$444,050 $198,037 $899,980
Mark S. Augustyn
Executive Vice President, Chief Commercial Banking Officer of of Mercantile Bank
$450,230 $200,705 $892,642
Scott P. Setlock
Executive Vice President, Chief Operating Officer and Secretary of Mercantile and of Mercantile Bank
$353,100 $157,513 $697,728
Brett E. Hoover
Executive Vice President, Chief Human Resource Officer of Mercantile and of Mercantile
$294,250 $116,436 $557,042

CEO Pay Ratio

12:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $1,769,983
Avg Employee Cost (SGA/emp): $148,305
Employees: 744

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
744
+14.8% YoY
Revenue / Employee
$499,733
Rev: $371,801,000
Profit / Employee
$119,293
NI: $88,754,000
SGA / Employee
$148,305
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 Trend 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 13.9% 13.1% 12.8% 11.3% 11.7% 13.6% 15.6% 17.4% 18.7% 17.1% 16.5% 15.8% 15.0% 14.4% 13.5% 13.8% 13.8% 13.6% 13.7% 13.7% 13.73%
ROA 1.3% 1.2% 1.1% 1.0% 1.0% 1.2% 1.4% 1.6% 1.6% 1.6% 1.6% 1.5% 1.4% 1.4% 1.3% 1.4% 1.4% 1.4% 1.4% 1.5% 1.46%
ROIC -19.5% -14.1% -26.1% 1.0% 22.8% 16.0% 12.8% 16.2% 21.8% 13.5% 16.4% 16.5% 24.3% 72.7% 17.7% 16.2% 26.2% -3.6% -2.9% 38.5% 38.48%
ROCE 8.5% 7.7% 7.4% 6.8% 7.2% 8.5% 8.9% 9.1% 9.7% 8.4% 8.4% 8.2% 8.1% 8.0% 8.2% 8.6% 8.6% 7.7% 8.7% 8.5% 8.47%
Gross Margin 87.0% 97.8% 88.7% 87.9% 84.4% 83.9% 81.2% 72.3% 68.3% 67.2% 65.0% 60.1% 61.1% 61.6% 61.9% 63.5% 64.8% 65.8% 71.3% 70.0% 70.02%
Operating Margin 36.1% 30.6% 31.7% 30.9% 36.0% 40.7% 38.8% 34.5% 32.3% 30.7% 30.8% 26.6% 26.4% 25.1% 27.0% 27.8% 28.6% 26.4% 28.3% 31.8% 31.75%
Net Margin 29.3% 23.4% 25.4% 24.8% 28.9% 33.0% 31.1% 27.7% 25.9% 24.4% 24.6% 21.2% 21.1% 21.2% 21.9% 24.2% 24.7% 24.5% 23.5% 26.4% 26.40%
EBITDA Margin 42.8% 37.6% 39.4% 37.8% 41.8% 45.3% 43.3% 38.4% 36.0% 33.9% 34.0% 29.6% 29.2% 27.6% 28.9% 29.3% 30.0% 27.9% 30.0% 33.5% 33.48%
FCF Margin 17.3% 29.7% 45.8% 46.5% 63.1% 54.6% 44.4% 38.1% 36.2% 19.7% 25.7% 21.9% 7.3% 25.6% 13.6% 8.4% 17.5% 3.0% 11.4% 17.8% 17.76%
OCF Margin 20.3% 32.5% 48.0% 47.7% 64.9% 56.0% 46.6% 40.9% 38.6% 21.9% 27.4% 23.2% 9.7% 27.9% 15.9% 11.1% 19.4% 4.8% 13.0% 18.8% 18.83%
ROE 3Y Avg snapshot only 13.41%
ROE 5Y Avg snapshot only 13.68%
ROA 3Y Avg snapshot only 1.39%
ROIC Economic snapshot only 6.63%
Cash ROA snapshot only 1.06%
Cash ROIC snapshot only 29.23%
CROIC snapshot only 27.56%
NOPAT Margin snapshot only 24.79%
Pretax Margin snapshot only 28.78%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 28.48%
SBC / Revenue snapshot only 0.97%
Valuation
Metric Trend 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 7.08 8.05 8.69 8.93 8.23 7.81 6.28 5.12 5.46 7.37 7.08 7.68 8.48 8.74 8.85 9.10 8.47 8.81 9.47 10.41 10.475
P/S Ratio 2.17 2.39 2.50 2.30 2.12 2.23 1.87 1.54 1.60 2.00 1.81 1.84 1.93 1.92 1.89 2.01 1.95 2.10 2.30 2.58 2.676
P/B Ratio 0.96 1.04 1.12 1.04 1.01 1.08 0.95 0.85 0.95 1.16 1.09 1.13 1.16 1.19 1.13 1.17 1.10 1.08 1.18 1.31 1.360
P/FCF 12.54 8.06 5.46 4.95 3.36 4.08 4.22 4.05 4.41 10.11 7.05 8.41 26.63 7.51 13.93 23.98 11.14 69.79 20.20 14.53 14.530
P/OCF 10.68 7.36 5.21 4.82 3.27 3.98 4.02 3.78 4.13 9.10 6.60 7.94 19.97 6.88 11.86 18.08 10.04 43.53 17.67 13.70 13.700
EV/EBITDA -3.70 -4.57 -1.94 0.86 2.92 4.70 5.25 3.74 3.10 6.08 4.83 5.02 3.82 2.02 4.93 5.79 3.67 0.30 0.91 4.14 4.142
EV/Revenue -1.65 -2.01 -0.84 0.34 1.14 1.95 2.22 1.58 1.25 2.29 1.71 1.67 1.21 0.61 1.42 1.66 1.06 0.09 0.27 1.26 1.258
EV/EBIT -4.35 -5.42 -2.32 1.05 3.52 5.51 6.00 4.21 3.46 6.76 5.35 5.57 4.23 2.24 5.41 6.27 3.91 0.32 0.96 4.37 4.372
EV/FCF -9.57 -6.77 -1.83 0.73 1.81 3.57 5.01 4.14 3.47 11.59 6.66 7.64 16.63 2.38 10.47 19.84 6.06 2.91 2.36 7.09 7.086
Earnings Yield 14.1% 12.4% 11.5% 11.2% 12.2% 12.8% 15.9% 19.5% 18.3% 13.6% 14.1% 13.0% 11.8% 11.4% 11.3% 11.0% 11.8% 11.3% 10.6% 9.6% 9.61%
FCF Yield 8.0% 12.4% 18.3% 20.2% 29.8% 24.5% 23.7% 24.7% 22.7% 9.9% 14.2% 11.9% 3.8% 13.3% 7.2% 4.2% 9.0% 1.4% 5.0% 6.9% 6.88%
PEG Ratio snapshot only 0.825
Price/Tangible Book snapshot only 1.492
EV/OCF snapshot only 6.681
EV/Gross Profit snapshot only 1.851
Acquirers Multiple snapshot only 4.372
Shareholder Yield snapshot only 2.56%
Graham Number snapshot only $73.70
Leverage & Solvency
Metric Trend 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 0.34 0.36 0.33 0.26 0.21 0.18 0.17 0.20 0.21 0.18 0.20 0.19 0.22 0.23 0.18 0.17 0.21 0.29 0.26 0.22 0.217
Quick Ratio 0.34 0.36 0.33 0.26 0.21 0.18 0.17 0.20 0.21 0.18 0.20 0.19 0.22 0.23 0.18 0.17 0.21 0.29 0.26 0.22 0.217
Debt/Equity 1.37 1.52 1.66 1.64 1.62 1.45 1.63 1.72 1.57 1.60 1.52 1.43 1.33 1.11 1.23 1.17 1.12 1.14 0.95 0.91 0.911
Net Debt/Equity -1.70 -1.92 -1.49 -0.89 -0.46 -0.13 0.18 0.02 -0.20 0.17 -0.06 -0.10 -0.44 -0.81 -0.28 -0.20 -0.50 -1.03 -1.04 -0.67 -0.672
Debt/Assets 0.12 0.13 0.14 0.14 0.13 0.13 0.16 0.16 0.14 0.16 0.15 0.14 0.13 0.11 0.12 0.12 0.12 0.12 0.10 0.10 0.101
Debt/EBITDA 6.90 7.93 8.60 9.20 8.70 7.21 7.59 7.47 6.54 7.32 7.10 6.99 7.00 5.96 7.14 6.98 6.87 7.65 6.33 5.89 5.894
Net Debt/EBITDA -8.56 -10.01 -7.76 -4.98 -2.49 -0.67 0.82 0.08 -0.84 0.78 -0.28 -0.51 -2.29 -4.37 -1.63 -1.21 -3.08 -6.95 -6.92 -4.35 -4.351
Interest Coverage 3.68 3.79 3.67 3.22 3.13 3.21 2.85 2.24 1.73 1.32 1.09 0.94 0.83 0.75 0.72 0.73 0.76 0.79 0.83 0.89 0.893
Equity Multiplier 10.98 11.52 11.86 11.79 12.05 11.04 10.48 10.73 10.87 10.25 10.19 10.16 10.14 10.35 10.09 9.79 9.59 9.43 9.42 9.03 9.031
Cash Ratio snapshot only 0.217
Debt Service Coverage snapshot only 0.942
Cash to Debt snapshot only 1.738
FCF to Debt snapshot only 0.099
Defensive Interval snapshot only 2897.9 days
Efficiency & Turnover
Metric Trend 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 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.059
Inventory Turnover — — — — — — — — — — — — — — — — — — — — —
Receivables Turnover — — — — — — — — — — — — — — — — — — — — —
Payables Turnover 1.03 0.62 0.46 0.49 0.39 0.59 0.69 0.81 0.74 2.19 2.95 3.09 2.42 — — — — — — — —
DSO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 356 590 791 742 936 623 531 452 493 167 124 118 151 0 0 0 0 0 0 0 —
Cash Conversion Cycle -356 -590 -791 -742 -936 -623 -531 -452 -493 -167 -124 -118 -151 0 0 0 0 0 0 0 —
Fixed Asset Turnover snapshot only 6.324
Cash Velocity snapshot only 0.321
Capital Intensity snapshot only 17.757
Growth (YoY)
Metric Trend 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 6.6% 2.7% -0.9% -2.4% -1.7% 7.7% 20.8% 35.6% 45.5% 41.9% 37.0% 29.0% 22.2% 19.2% 12.3% 8.7% 5.6% 2.7% 4.4% 4.3% 4.31%
Net Income 41.7% 33.7% 18.0% -12.6% -17.2% 3.5% 25.4% 58.6% 65.0% 34.6% 17.4% 2.6% -4.8% -3.2% -6.3% 0.2% 6.9% 11.5% 18.5% 17.0% 16.97%
EPS 45.0% 38.7% 21.3% -11.1% -17.2% 2.2% 24.1% 57.1% 63.4% 33.3% 16.5% 1.8% -5.5% -3.8% -6.8% -0.4% 6.3% 10.7% 11.3% 9.9% 9.93%
FCF 18.2% 1.0% 1.3% 39.8% 2.6% 98.1% 17.1% 11.2% -16.6% -48.7% -20.7% -25.9% -75.5% 54.5% -40.7% -58.3% 1.6% -87.9% -12.6% 1.2% 1.21%
EBITDA 45.0% 36.0% 18.2% -8.7% -13.5% 1.5% 19.0% 44.7% 50.1% 28.7% 14.6% 2.0% -4.5% -4.7% -8.8% -6.1% -3.3% -0.8% 6.2% 10.2% 10.20%
Op. Income 44.0% 34.4% 18.9% -11.4% -15.9% 2.8% 24.3% 56.7% 62.7% 35.5% 18.2% 3.4% -3.9% -4.3% -7.9% -3.8% 0.4% 3.9% 10.5% 13.0% 13.05%
OCF Growth snapshot only 76.47%
Asset Growth snapshot only 10.33%
Equity Growth snapshot only 19.57%
Debt Growth snapshot only -6.97%
Shares Change snapshot only 6.40%
Dividend Growth snapshot only 2.90%
Growth (CAGR)
Metric Trend 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 8.8% 7.3% 5.4% 3.6% 3.0% 4.9% 8.6% 12.1% 15.1% 16.2% 17.9% 19.5% 20.5% 22.1% 22.9% 23.9% 23.4% 20.2% 17.1% 13.5% 13.52%
Revenue 5Y 7.8% 7.3% 7.2% 6.9% 6.9% 8.2% 9.6% 11.4% 13.0% 13.5% 14.2% 14.2% 14.2% 14.3% 14.5% 14.6% 14.5% 14.0% 14.0% 14.1% 14.12%
EPS 3Y 18.8% 14.1% 10.8% 4.6% 3.3% 8.4% 14.3% 21.0% 25.2% 23.6% 20.6% 12.5% 8.6% 9.5% 10.5% 16.8% 18.0% 12.4% 6.5% 3.7% 3.70%
EPS 5Y 15.8% 14.0% 13.5% 10.9% 11.0% 15.2% 16.2% 17.5% 17.8% 15.1% 14.5% 12.9% 11.2% 10.3% 10.1% 12.4% 14.6% 15.0% 12.7% 9.3% 9.26%
Net Income 3Y 16.9% 12.0% 9.4% 3.3% 2.2% 7.3% 13.5% 20.5% 24.6% 23.0% 20.2% 12.5% 9.2% 10.5% 11.3% 17.7% 18.9% 13.3% 9.2% 6.3% 6.35%
Net Income 5Y 15.2% 13.1% 12.7% 10.1% 10.2% 14.3% 15.4% 16.7% 16.9% 14.4% 14.0% 12.4% 10.9% 10.0% 9.9% 12.4% 14.5% 15.0% 14.0% 10.8% 10.77%
EBITDA 3Y 14.3% 12.4% 10.4% 5.3% 4.3% 8.2% 14.1% 20.3% 23.5% 21.1% 17.3% 10.5% 7.4% 7.6% 7.6% 11.5% 11.5% 6.7% 3.5% 1.8% 1.82%
EBITDA 5Y 10.8% 9.1% 9.0% 6.5% 6.6% 9.5% 11.2% 13.2% 14.2% 13.1% 12.9% 11.5% 10.2% 9.2% 9.2% 10.8% 11.7% 10.9% 9.3% 6.9% 6.88%
Gross Profit 3Y 10.0% 10.0% 9.0% 6.9% 6.4% 7.1% 9.9% 12.7% 13.6% 12.4% 11.2% 8.3% 7.5% 6.9% 7.1% 9.3% 9.7% 9.0% 8.2% 7.5% 7.51%
Gross Profit 5Y 7.8% 8.2% 8.1% 7.3% 7.4% 7.9% 8.9% 9.7% 10.2% 9.6% 9.5% 9.0% 8.7% 8.4% 8.3% 9.2% 9.4% 9.2% 9.5% 8.5% 8.52%
Op. Income 3Y 15.1% 12.5% 10.0% 4.0% 2.9% 7.8% 14.1% 21.1% 25.4% 23.3% 20.5% 12.8% 9.6% 10.1% 10.6% 15.9% 16.2% 10.4% 6.3% 4.0% 3.98%
Op. Income 5Y 11.6% 9.5% 9.2% 6.8% 7.0% 10.5% 12.5% 14.7% 15.8% 14.7% 14.3% 12.8% 11.2% 10.2% 10.1% 12.1% 13.7% 13.2% 12.2% 9.3% 9.31%
FCF 3Y -6.5% 2.1% 27.2% 25.3% 50.4% 55.2% 77.9% 1.6% 52.4% 27.5% 28.9% 4.9% -9.8% 16.2% -18.0% -30.0% -19.5% -54.2% -25.6% -12.0% -11.99%
FCF 5Y 2.0% 12.6% 25.0% 24.1% 31.2% 28.6% 22.5% 21.4% 19.6% 1.6% 13.8% 10.2% -7.0% 24.2% 21.5% 39.2% 17.2% -17.2% 2.1% 1.2% 1.18%
OCF 3Y -5.8% 1.5% 22.4% 19.4% 39.7% 38.9% 50.1% 79.8% 39.4% 20.7% 24.3% 2.7% -5.9% 16.1% -14.9% -23.7% -17.4% -46.9% -23.5% -12.3% -12.33%
OCF 5Y 4.6% 13.3% 23.6% 21.8% 28.1% 25.4% 20.3% 19.4% 17.9% 1.5% 11.7% 7.6% -6.3% 17.7% 12.2% 17.3% 12.0% -13.9% 1.3% -0.0% -0.03%
Assets 3Y 14.6% 16.1% 13.4% 12.3% 10.6% 10.3% 10.2% 6.0% 5.9% 6.5% 5.1% 5.6% 6.0% 4.8% 5.9% 6.9% 7.9% 11.9% 12.4% 9.9% 9.90%
Assets 5Y 10.1% 11.3% 11.4% 10.0% 9.0% 8.2% 8.2% 9.3% 9.7% 9.7% 9.0% 9.4% 9.8% 10.7% 10.9% 7.5% 7.4% 9.0% 8.1% 7.5% 7.47%
Equity 3Y 6.0% 6.8% 4.4% 2.3% 0.7% 1.9% 3.8% 4.0% 3.8% 5.7% 6.7% 6.8% 8.9% 8.6% 11.7% 13.8% 16.5% 18.0% 16.4% 16.4% 16.41%
Book Value 3Y 7.7% 8.8% 5.7% 3.6% 1.8% 3.0% 4.5% 4.5% 4.3% 6.3% 7.1% 6.8% 8.2% 7.6% 10.9% 12.9% 15.6% 17.1% 13.5% 13.5% 13.52%
Dividend 3Y 2.7% 3.0% 2.4% 2.6% 2.7% 2.9% 2.9% 2.8% 2.8% 2.8% 2.7% 2.3% 1.7% 1.3% 1.5% 1.4% 1.4% 1.4% 0.1% 0.5% 0.51%
Growth Quality
Metric Trend 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 0.97 0.96 0.94 0.89 0.88 0.95 0.91 0.79 0.74 0.76 0.76 0.76 0.76 0.79 0.85 0.87 0.88 0.90 0.94 0.96 0.960
Earnings Stability 0.85 0.84 0.95 0.80 0.69 0.87 0.91 0.74 0.69 0.82 0.90 0.79 0.72 0.85 0.88 0.81 0.78 0.92 0.91 0.81 0.812
Margin Stability 0.95 0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.93 0.91 0.89 0.88 0.86 0.85 0.84 0.85 0.85 0.86 0.86 0.85 0.851
Rev. Growth Consistency 1.00 1.00 0.00 0.00 0.00 1.00 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
Earn. Growth Consistency 0.50 0.50 0.50 0.00 0.00 1.00 1.00 0.50 0.50 1.00 1.00 1.00 0.00 0.00 0.00 1.00 0.50 0.50 0.50 1.00 1.000
FCF Positive Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.83 0.87 0.93 0.95 0.93 0.99 0.90 0.50 0.50 0.86 0.93 0.99 0.98 0.99 0.97 1.00 0.97 0.95 0.93 0.93 0.932
Earnings Smoothness 0.65 0.71 0.84 0.87 0.81 0.97 0.77 0.55 0.51 0.70 0.84 0.97 0.95 0.97 0.93 1.00 0.93 0.89 0.83 0.84 0.844
ROE Trend 0.03 0.02 0.02 -0.00 0.00 0.02 0.03 0.04 0.04 0.02 0.01 0.01 -0.01 -0.01 -0.03 -0.03 -0.03 -0.02 -0.02 -0.01 -0.012
Gross Margin Trend 0.09 0.12 0.11 0.07 0.06 0.00 -0.03 -0.09 -0.13 -0.17 -0.20 -0.20 -0.20 -0.17 -0.15 -0.11 -0.07 -0.03 0.02 0.04 0.045
FCF Margin Trend -0.01 0.14 0.31 0.29 0.47 0.32 0.12 -0.01 -0.04 -0.22 -0.19 -0.20 -0.42 -0.12 -0.21 -0.22 -0.04 -0.20 -0.08 0.03 0.026
Sustainable Growth Rate 9.7% 9.0% 8.6% 7.0% 7.3% 9.2% 11.2% 13.0% 14.1% 12.7% 12.2% 11.6% 10.9% 10.3% 9.6% 9.8% 10.0% 9.9% 10.0% 10.1% 10.07%
Internal Growth Rate 0.9% 0.8% 0.8% 0.6% 0.6% 0.8% 1.0% 1.2% 1.2% 1.2% 1.2% 1.1% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.1% 1.09%
Cash Flow Quality
Metric Trend 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 0.66 1.09 1.67 1.85 2.52 1.96 1.56 1.36 1.32 0.81 1.07 0.97 0.42 1.27 0.75 0.50 0.84 0.20 0.54 0.76 0.760
FCF/OCF 0.85 0.91 0.95 0.97 0.97 0.97 0.95 0.93 0.94 0.90 0.94 0.94 0.75 0.92 0.85 0.75 0.90 0.62 0.87 0.94 0.943
FCF/Net Income snapshot only 0.716
OCF/EBITDA snapshot only 0.620
CapEx/Revenue 3.0% 2.8% 2.2% 1.3% 1.8% 1.4% 2.2% 2.8% 2.4% 2.2% 1.7% 1.3% 2.4% 2.4% 2.4% 2.7% 1.9% 1.8% 1.6% 1.1% 1.08%
CapEx/Depreciation snapshot only 0.674
Accruals Ratio 0.00 -0.00 -0.01 -0.01 -0.02 -0.01 -0.01 -0.01 -0.01 0.00 -0.00 0.00 0.01 -0.00 0.00 0.01 0.00 0.01 0.01 0.00 0.004
Sloan Accruals snapshot only -0.023
Cash Flow Adequacy snapshot only 2.448
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend 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 4.2% 3.9% 3.8% 4.2% 4.6% 4.1% 4.5% 5.0% 4.5% 3.5% 3.6% 3.5% 3.3% 3.2% 3.3% 3.1% 3.3% 3.1% 2.8% 2.6% 2.62%
Dividend/Share $1.16 $1.18 $1.18 $1.19 $1.21 $1.23 $1.25 $1.27 $1.29 $1.31 $1.33 $1.35 $1.37 $1.39 $1.41 $1.43 $1.45 $1.47 $1.43 $1.47 $1.56
Payout Ratio 29.9% 31.4% 33.2% 37.9% 37.8% 32.1% 28.3% 25.6% 24.6% 25.5% 25.8% 26.8% 27.6% 28.2% 29.4% 28.5% 27.6% 27.0% 26.9% 26.7% 26.69%
FCF Payout Ratio 52.9% 31.4% 20.9% 21.0% 15.4% 16.8% 19.0% 20.3% 19.9% 35.0% 25.7% 29.3% 86.8% 24.3% 46.3% 75.1% 36.2% 2.1% 57.3% 37.3% 37.27%
Total Payout Ratio 62.6% 67.6% 64.9% 59.0% 40.9% 32.1% 28.3% 25.6% 24.9% 25.8% 26.1% 27.0% 27.6% 28.2% 29.4% 28.5% 27.6% 27.0% 26.9% 26.7% 26.69%
Div. Increase Streak 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Chowder Number 0.07 0.07 0.07 0.08 0.09 0.10 0.11 0.12 0.12 0.11 0.11 0.11 0.10 0.10 0.10 0.10 0.10 0.10 0.11 0.12 0.121
Buyback Yield 4.6% 4.5% 3.6% 2.4% 0.4% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 4.4% 4.3% 3.5% 2.2% 0.2% -0.2% -0.2% -0.2% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.1% -0.05%
Total Shareholder Return 8.6% 8.2% 7.3% 6.4% 4.8% 3.9% 4.3% 4.8% 4.4% 3.4% 3.5% 3.4% 3.1% 3.1% 3.2% 3.0% 3.2% 3.0% 2.8% 2.5% 2.51%
DuPont Factors
Metric Trend 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) 0.81 0.80 0.80 0.80 0.79 0.81 0.81 0.80 0.80 0.80 0.80 0.80 0.80 0.81 0.81 0.83 0.85 0.87 0.87 0.86 0.861
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
EBIT Margin 0.38 0.37 0.36 0.32 0.32 0.35 0.37 0.37 0.36 0.34 0.32 0.30 0.29 0.27 0.26 0.27 0.27 0.27 0.28 0.29 0.288
Asset Turnover 0.04 0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.059
Equity Multiplier 10.61 10.79 11.26 11.14 11.49 11.28 11.14 11.23 11.42 10.61 10.32 10.43 10.47 10.31 10.14 9.96 9.85 9.84 9.73 9.38 9.376
Per Share
Metric Trend 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) $3.88 $3.76 $3.55 $3.15 $3.21 $3.84 $4.41 $4.95 $5.24 $5.12 $5.14 $5.04 $4.96 $4.93 $4.79 $5.02 $5.27 $5.46 $5.33 $5.52 $5.52
Book Value/Share $28.52 $29.09 $27.55 $27.07 $26.24 $27.78 $29.22 $29.91 $30.17 $32.54 $33.29 $34.18 $36.15 $36.21 $37.56 $38.94 $40.52 $44.57 $42.75 $43.76 $43.76
Tangible Book/Share $25.30 $25.85 $24.36 $23.89 $23.08 $24.63 $26.10 $26.80 $27.06 $28.75 $30.22 $31.12 $33.08 $33.14 $34.50 $35.89 $37.47 $38.85 $37.42 $38.48 $38.48
Revenue/Share $12.67 $12.66 $12.35 $12.21 $12.45 $13.47 $14.77 $16.40 $17.95 $18.92 $20.08 $21.00 $21.77 $22.42 $22.43 $22.70 $22.87 $22.86 $22.00 $22.25 $22.25
FCF/Share $2.19 $3.76 $5.65 $5.68 $7.86 $7.35 $6.55 $6.25 $6.49 $3.74 $5.16 $4.60 $1.58 $5.74 $3.04 $1.90 $4.01 $0.69 $2.50 $3.95 $3.95
OCF/Share $2.57 $4.11 $5.93 $5.83 $8.08 $7.54 $6.88 $6.71 $6.93 $4.15 $5.51 $4.87 $2.10 $6.26 $3.57 $2.53 $4.45 $1.11 $2.86 $4.19 $4.19
Cash/Share $87.32 $99.89 $86.85 $68.32 $54.66 $44.04 $42.38 $51.04 $53.58 $46.60 $52.51 $52.44 $63.94 $69.59 $56.73 $53.47 $65.85 $96.87 $85.41 $69.26 $69.26
EBITDA/Share $5.65 $5.57 $5.31 $4.82 $4.88 $5.58 $6.26 $6.91 $7.26 $7.12 $7.12 $6.99 $6.88 $6.74 $6.47 $6.53 $6.62 $6.63 $6.45 $6.76 $6.76
Debt/Share $38.96 $44.17 $45.66 $44.33 $42.50 $40.29 $47.54 $51.58 $47.47 $52.12 $50.53 $48.88 $48.17 $40.16 $46.19 $45.57 $45.48 $50.78 $40.80 $39.85 $39.85
Net Debt/Share $-48.36 $-55.72 $-41.19 $-23.98 $-12.16 $-3.75 $5.16 $0.54 $-6.11 $5.52 $-1.97 $-3.56 $-15.77 $-29.43 $-10.54 $-7.89 $-20.37 $-46.09 $-44.61 $-29.42 $-29.42
Academic Models
Metric Trend 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-B Score — — — — — — — — — — — — — — — — — — — — 3.097
Altman Z-Prime snapshot only -3.666
Piotroski F-Score 8 7 7 4 3 6 5 5 5 5 7 4 5 6 4 5 6 5 6 6 6
Beneish M-Score -2.44 -2.63 -2.55 -2.43 -2.37 -1.97 -1.93 -1.81 -1.91 -2.20 -2.03 -2.14 -2.21 -2.32 -2.39 -2.40 -2.45 -2.42 -2.49 -2.61 -2.611
Ohlson O-Score snapshot only -4.014
Net-Net WC snapshot only $-282.14
EVA snapshot only $70465800.00
Credit
Metric Trend 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 A-
Credit Score 59.90 59.84 55.64 54.95 50.54 53.71 60.03 61.70 63.32 60.93 64.65 63.12 60.11 62.46 59.40 60.64 59.98 63.57 65.17 65.69 65.695
Credit Grade snapshot only 7
Credit Trend snapshot only 5.059
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 60
Sector Credit Rank snapshot only 54

Sign in to InsiderStreet

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

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