$129.82

+0.86 (+0.67%)

Weekly Expected Move ±4.7%

$110 $116 $121 $127 $133

NYSE · Consumer Cyclical · Residential Construction · Alpha Radar Neutral · Power 42 · $3.3B mcap · 25M float · 0.951% 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

44.8 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 9.8% · 5Y Avg: 17.9%

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. MHO shows a Weak competitive edge (44.8/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 9.8% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$160

Avg Target

$160

High

Based on 2 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 1Buy: 4Hold: 5Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$160.00

Analysts2

Consensus Change History

Date	Field	From	To
2026-04-08	consensus	Buy	Hold

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-30	Oppenheimer	—	Initiated	$165	—	+21.0%	$136.37
2025-10-24	Raymond James	—	$210	$155	-55	+15.9%	$133.73
2025-03-06	Seaport Global	—	Initiated	$151	—	+24.2%	$121.58
2024-11-04	Wedbush	Jay McCanless	$73	$185	+112	+18.7%	$155.91
2024-08-02	Raymond James	Buck Horne	$200	$210	+10	+36.8%	$153.50
2024-07-23	Raymond James	Buck Horne	Initiated	$200	—	+28.5%	$155.70
2023-02-06	Wedbush	—	Initiated	$73	—	+18.2%	$61.76

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.

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. MHO receives an overall rating of A. Strongest factors: ROE (4/5), ROA (5/5), P/E (4/5), P/B (4/5).

Rating Change History

Date	From	To
2026-04-22	A-	A
2026-04-01	A	A-
2026-03-19	A-	A
2026-03-02	A	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.

★ ★ ★ ★ ★ 45 Grade C

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. MHO scores highest in Safety (100/100) and lowest in Growth (20/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

4.51

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✗ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-2.04

Unlikely Manipulator

Ohlson O-Score

-9.92

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA-

Score: 82.0/100

Trend: Deteriorating

Earnings Quality

50/100

OCF/NI: 0.58x

Accruals: 3.3%

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. MHO scores 4.51, 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. MHO scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. MHO's score of -2.04 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. MHO'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. MHO receives an estimated rating of AA- (score: 82.0/100), 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). MHO'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

9.39x

PEG

-0.31x

P/S

0.77x

P/B

1.06x

P/FCF

16.32x

P/OCF

15.66x

EV/EBITDA

6.52x

EV/Revenue

0.84x

EV/EBIT

6.72x

EV/FCF

18.32x

Earnings Yield

11.05%

FCF Yield

6.13%

Shareholder Yield

6.21%

Graham Number

$190.53

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 9.4x earnings, MHO trades at a deep value multiple. An earnings yield of 11.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $190.53 per share, suggesting a potential 47% 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

0.766

NI / EBT

Interest Burden

0.864

EBT / EBIT

EBIT Margin

0.125

EBIT / Rev

Asset Turnover

0.935

Rev / Assets

Equity Multiplier

1.528

Assets / Equity

ROE

11.8%

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. MHO's ROE of 11.8% is driven by Asset Turnover (0.935), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

$115.05

Price/Value

1.06x

Margin of Safety

-6.43%

Premium

6.43%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MHO's realized 0.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. MHO trades at a 6% premium to its adjusted intrinsic value of $115.05, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 9.4x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$129.97

Median 1Y

$141.09

5th Pctile

$58.65

95th Pctile

$339.26

Ann. Volatility

52.1%

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Robert H. Schottenstein Chairman, Chief Executive Officer and President	$1,100,000	$4,945,343	$9,914,773
Phillip G. Creek Executive Vice President, Chief Financial Officer and Director	$750,000	$2,083,614	$4,552,089
Susan E. Krohne Senior Vice President, Chief Legal Officer and Secretary	$475,000	$450,004	$1,544,651

CEO Pay Ratio

35:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $9,914,773

Avg Employee Cost (SGA/emp): $283,535

Employees: 1,801

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

1,801

+2.3% YoY

Revenue / Employee

$2,452,960

Rev: $4,417,781,000

Profit / Employee

$223,732

NI: $402,941,000

SGA / Employee

$283,535

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	30.6%	32.1%	27.5%	28.0%	30.0%	32.9%	26.6%	27.2%	26.1%	26.5%	20.3%	21.8%	23.1%	23.3%	20.7%	19.7%	18.7%	17.3%	13.2%	11.8%	11.78%
ROA	14.6%	15.3%	13.5%	13.7%	14.7%	16.1%	14.1%	14.4%	13.9%	14.1%	12.0%	12.9%	13.7%	13.8%	13.2%	12.5%	11.9%	11.0%	8.6%	7.7%	7.71%
ROIC	18.1%	19.4%	16.8%	17.1%	18.3%	19.7%	19.6%	20.0%	19.1%	19.2%	17.8%	19.0%	20.0%	20.2%	18.8%	17.9%	17.1%	15.9%	10.9%	9.8%	9.76%
ROCE	19.2%	20.5%	17.2%	17.6%	19.0%	20.4%	20.3%	20.7%	19.8%	20.0%	16.8%	17.9%	18.8%	19.3%	18.1%	17.4%	16.7%	16.1%	13.1%	11.8%	11.83%
Gross Margin	25.1%	24.5%	23.2%	24.8%	27.3%	26.8%	22.6%	23.5%	25.5%	26.9%	25.1%	27.1%	27.8%	26.9%	24.6%	25.7%	24.7%	24.1%	18.1%	22.0%	22.00%
Operating Margin	14.7%	13.8%	13.3%	14.3%	17.6%	16.5%	13.5%	13.5%	14.9%	16.5%	13.4%	16.6%	16.8%	15.7%	13.6%	14.2%	13.4%	12.2%	6.5%	9.3%	9.35%
Net Margin	11.2%	10.1%	10.8%	10.7%	13.1%	13.0%	10.7%	10.3%	11.6%	13.3%	10.8%	13.2%	13.2%	12.8%	11.1%	11.4%	10.4%	9.4%	5.6%	7.4%	7.37%
EBITDA Margin	15.0%	14.3%	13.6%	14.7%	17.9%	16.7%	13.8%	13.8%	15.7%	16.8%	13.7%	16.9%	17.1%	16.9%	13.9%	15.4%	14.2%	14.9%	12.2%	9.3%	9.35%
FCF Margin	7.0%	-1.9%	-1.1%	-1.3%	-3.6%	-0.6%	4.2%	8.3%	12.1%	16.0%	13.5%	10.1%	6.4%	2.9%	3.8%	2.7%	3.0%	5.4%	2.9%	4.6%	4.57%
OCF Margin	7.3%	-1.8%	-0.4%	-0.6%	-2.9%	0.1%	4.5%	8.6%	12.3%	16.3%	13.7%	10.2%	6.7%	3.1%	4.0%	2.9%	3.1%	5.6%	3.1%	4.8%	4.76%
ROE 3Y Avg	snapshot only																				16.50%
ROE 5Y Avg	snapshot only																				19.72%
ROA 3Y Avg	snapshot only																				10.59%
ROIC 3Y Avg	snapshot only																				12.46%
ROIC Economic	snapshot only																				8.35%
Cash ROA	snapshot only																				4.35%
Cash ROIC	snapshot only																				5.83%
CROIC	snapshot only																				5.59%
NOPAT Margin	snapshot only																				7.97%
Pretax Margin	snapshot only																				10.77%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				11.81%
SBC / Revenue	snapshot only																				0.29%

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	5.10	4.77	4.64	3.19	2.62	2.16	2.64	3.56	5.17	4.94	8.51	7.87	6.62	9.13	6.75	5.94	6.07	8.41	8.51	9.05	9.391
P/S Ratio	0.50	0.48	0.49	0.34	0.29	0.26	0.31	0.42	0.59	0.57	0.98	0.96	0.84	1.15	0.84	0.72	0.69	0.89	0.78	0.75	0.767
P/B Ratio	1.40	1.38	1.13	0.79	0.70	0.63	0.62	0.86	1.21	1.17	1.57	1.56	1.39	1.94	1.29	1.09	1.06	1.35	1.08	1.03	1.058
P/FCF	7.10	-25.15	-43.71	-26.31	-8.15	-43.92	7.40	5.02	4.85	3.54	7.25	9.54	13.04	39.79	22.19	26.73	23.42	16.35	26.96	16.32	16.322
P/OCF	6.81	—	—	—	—	303.10	7.03	4.88	4.77	3.48	7.17	9.45	12.60	37.50	21.16	24.76	22.31	15.87	25.07	15.66	15.660
EV/EBITDA	5.14	4.77	4.93	3.81	3.27	2.88	2.67	3.36	4.63	4.47	6.56	6.13	5.20	7.08	5.13	4.45	4.49	5.99	6.14	6.52	6.522
EV/Revenue	0.69	0.67	0.70	0.55	0.50	0.45	0.42	0.52	0.69	0.67	0.99	0.97	0.84	1.15	0.83	0.70	0.68	0.87	0.87	0.84	0.837
EV/EBIT	5.30	4.92	5.07	3.92	3.35	2.94	2.73	3.44	4.74	4.57	6.72	6.27	5.31	7.23	5.23	4.55	4.60	6.16	6.34	6.72	6.715
EV/FCF	9.77	-34.77	-62.16	-42.16	-13.74	-77.34	9.94	6.26	5.71	4.18	7.28	9.58	13.10	39.91	21.78	26.13	22.88	16.06	30.09	18.32	18.316
Earnings Yield	19.6%	20.9%	21.6%	31.3%	38.2%	46.4%	37.9%	28.1%	19.4%	20.2%	11.7%	12.7%	15.1%	11.0%	14.8%	16.8%	16.5%	11.9%	11.7%	11.1%	11.05%
FCF Yield	14.1%	-4.0%	-2.3%	-3.8%	-12.3%	-2.3%	13.5%	19.9%	20.6%	28.3%	13.8%	10.5%	7.7%	2.5%	4.5%	3.7%	4.3%	6.1%	3.7%	6.1%	6.13%
Price/Tangible Book	snapshot only																				1.033
EV/OCF	snapshot only																				17.573
EV/Gross Profit	snapshot only																				3.764
Acquirers Multiple	snapshot only																				8.032
Shareholder Yield	snapshot only																				6.21%
Graham Number	snapshot only																				$190.53

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	9.34	9.34	12.12	12.12	12.12	12.12	5.89	5.89	5.89	5.89	7.62	7.62	7.62	7.62	7.02	7.02	7.02	7.02	24.19	24.19	24.186
Quick Ratio	2.09	2.09	2.09	2.09	2.09	2.09	1.07	1.07	1.07	1.07	2.00	2.00	2.00	2.00	1.95	1.95	1.95	1.95	5.51	5.51	5.510
Debt/Equity	0.73	0.73	0.62	0.62	0.62	0.62	0.36	0.36	0.36	0.36	0.30	0.30	0.30	0.30	0.26	0.26	0.26	0.26	0.34	0.34	0.343
Net Debt/Equity	0.53	0.53	0.48	0.48	0.48	0.48	0.21	0.21	0.21	0.21	0.01	0.01	0.01	0.01	-0.02	-0.02	-0.02	-0.02	0.13	0.13	0.125
Debt/Assets	0.35	0.35	0.31	0.31	0.31	0.31	0.20	0.20	0.20	0.20	0.19	0.19	0.19	0.19	0.16	0.16	0.16	0.16	0.23	0.23	0.227
Debt/EBITDA	1.95	1.84	1.91	1.87	1.73	1.62	1.16	1.14	1.19	1.18	1.24	1.16	1.11	1.08	1.03	1.07	1.11	1.15	1.74	1.94	1.941
Net Debt/EBITDA	1.40	1.32	1.46	1.43	1.33	1.24	0.68	0.67	0.70	0.69	0.02	0.02	0.02	0.02	-0.10	-0.10	-0.11	-0.11	0.64	0.71	0.710
Interest Coverage	111.81	170.72	231.56	305.98	289.89	228.96	282.71	410.25	700.09	3386.30	—	—	—	101.59	106.70	462.29	227.67	19.05	6.97	6.68	6.679
Equity Multiplier	2.10	2.10	1.99	1.99	1.99	1.99	1.79	1.79	1.79	1.79	1.60	1.60	1.60	1.60	1.55	1.55	1.55	1.55	1.51	1.51	1.509
Cash Ratio	snapshot only																				3.804
Debt Service Coverage	snapshot only																				6.877
Cash to Debt	snapshot only																				0.634
FCF to Debt	snapshot only																				0.183
Defensive Interval	snapshot only																				488.2 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	1.49	1.52	1.27	1.28	1.31	1.35	1.19	1.23	1.22	1.23	1.04	1.05	1.08	1.10	1.05	1.03	1.05	1.04	0.95	0.94	0.935
Inventory Turnover	1.49	1.51	1.31	1.32	1.34	1.37	1.17	1.21	1.21	1.22	1.07	1.07	1.09	1.11	1.12	1.11	1.13	1.14	1.05	1.05	1.048
Receivables Turnover	—	—	-480.49	-484.63	-494.84	-508.77	-529.97	-547.89	-544.55	-548.84	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	17.36	17.55	13.19	13.29	13.46	13.73	13.05	13.55	13.55	13.65	13.92	13.90	14.11	14.43	16.40	16.20	16.57	16.70	17.89	17.87	17.867
DSO	0	0	-1	-1	-1	-1	-1	-1	-1	-1	0	0	0	0	0	0	0	0	0	0	0.0 days
DIO	244	242	278	276	273	267	312	301	301	298	341	341	336	328	325	329	322	319	348	348	348.3 days
DPO	21	21	28	27	27	27	28	27	27	27	26	26	26	25	22	23	22	22	20	20	20.4 days
Cash Conversion Cycle	223	221	250	248	245	240	284	273	273	271	314	315	310	303	303	307	300	297	327	328	327.9 days
Fixed Asset Turnover	snapshot only																				48.841
Cash Velocity	snapshot only																				6.330
Capital Intensity	snapshot only																				1.095

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	31.9%	24.9%	23.0%	14.6%	8.8%	10.2%	10.3%	13.1%	10.0%	7.9%	-2.4%	-4.5%	-1.7%	-0.2%	11.6%	8.5%	7.3%	4.8%	-1.9%	-1.5%	-1.48%
Net Income	1.1%	80.4%	65.4%	37.8%	25.1%	30.3%	23.6%	24.3%	11.5%	3.6%	-5.2%	-0.3%	9.5%	9.2%	21.1%	7.3%	-3.3%	-11.8%	-28.5%	-33.0%	-33.03%
EPS	99.9%	75.9%	64.9%	41.0%	31.7%	38.8%	30.7%	27.6%	11.4%	1.2%	-7.6%	-2.3%	9.4%	10.3%	21.8%	10.9%	0.1%	-8.5%	-23.8%	-29.6%	-29.56%
FCF	87.0%	-1.3%	-1.3%	-1.2%	-1.6%	66.3%	5.1%	8.3%	4.7%	30.5%	2.1%	15.9%	-47.8%	-82.1%	-68.7%	-71.1%	-50.6%	97.8%	-25.7%	66.9%	66.93%
EBITDA	94.8%	76.3%	56.2%	33.6%	23.6%	24.4%	22.6%	22.2%	8.6%	2.5%	-6.8%	-2.6%	6.5%	8.1%	20.0%	8.6%	-0.1%	-6.0%	-14.3%	-20.1%	-20.14%
Op. Income	91.6%	73.5%	62.3%	37.9%	26.4%	27.5%	23.0%	22.5%	8.1%	1.5%	-7.8%	-3.5%	7.1%	7.4%	19.5%	6.5%	-3.7%	-10.9%	-27.9%	-31.9%	-31.93%
OCF Growth	snapshot only																				61.19%
Asset Growth	snapshot only																				5.00%
Equity Growth	snapshot only																				7.71%
Debt Growth	snapshot only																				44.79%
Shares Change	snapshot only																				-4.94%

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	19.2%	18.1%	17.9%	17.5%	17.2%	16.9%	18.2%	18.0%	16.5%	14.1%	9.8%	7.4%	5.6%	5.8%	6.3%	5.4%	5.1%	4.1%	2.2%	0.7%	0.71%
Revenue 5Y	17.9%	17.1%	17.2%	16.3%	16.1%	16.3%	16.1%	16.5%	15.2%	14.4%	12.0%	11.9%	11.8%	11.5%	12.5%	11.3%	10.8%	9.2%	7.7%	5.8%	5.76%
EPS 3Y	58.4%	56.6%	51.9%	53.5%	57.1%	59.6%	58.6%	53.7%	43.2%	35.2%	25.8%	20.7%	17.1%	15.7%	13.7%	11.4%	6.9%	0.7%	-5.0%	-8.6%	-8.61%
EPS 5Y	45.0%	49.2%	48.2%	45.6%	48.0%	46.4%	49.9%	49.2%	42.3%	40.1%	33.5%	35.2%	36.4%	35.3%	35.0%	31.5%	26.3%	20.1%	13.1%	6.6%	6.56%
Net Income 3Y	60.2%	58.6%	54.5%	55.5%	58.1%	58.8%	56.7%	52.5%	42.8%	34.5%	24.7%	19.5%	15.2%	13.8%	12.4%	10.0%	5.7%	-0.1%	-6.4%	-10.5%	-10.52%
Net Income 5Y	45.0%	49.1%	47.6%	44.4%	46.0%	43.9%	46.8%	46.9%	41.8%	40.0%	34.0%	36.1%	37.0%	35.3%	34.6%	30.5%	25.3%	18.6%	10.9%	4.2%	4.18%
EBITDA 3Y	41.3%	42.7%	42.7%	43.9%	46.2%	46.9%	48.5%	45.7%	37.8%	31.0%	21.3%	16.7%	12.7%	11.3%	11.1%	8.9%	5.0%	1.4%	-1.4%	-5.5%	-5.47%
EBITDA 5Y	30.3%	33.5%	34.4%	32.5%	34.4%	33.0%	33.2%	33.6%	30.5%	30.0%	27.1%	28.8%	29.3%	28.6%	29.6%	26.8%	22.7%	18.0%	12.9%	6.6%	6.64%
Gross Profit 3Y	26.8%	26.7%	27.0%	27.2%	28.1%	28.6%	28.3%	27.1%	23.3%	19.5%	14.7%	11.9%	9.7%	9.4%	9.6%	8.1%	5.8%	3.0%	-0.9%	-3.1%	-3.09%
Gross Profit 5Y	21.6%	22.3%	22.5%	21.2%	21.8%	21.5%	21.6%	21.9%	20.2%	19.6%	18.1%	19.0%	19.5%	19.1%	19.3%	17.5%	15.5%	12.4%	8.5%	4.9%	4.95%
Op. Income 3Y	42.7%	44.3%	47.0%	48.3%	49.7%	50.2%	49.1%	46.2%	37.8%	30.9%	22.6%	17.7%	13.6%	11.6%	10.7%	8.0%	3.7%	-0.9%	-7.4%	-11.2%	-11.21%
Op. Income 5Y	30.6%	34.2%	35.7%	33.6%	35.6%	34.0%	34.2%	34.8%	31.8%	31.2%	29.2%	31.0%	31.2%	29.9%	29.6%	26.3%	22.0%	16.5%	9.7%	3.4%	3.41%
FCF 3Y	—	—	—	—	—	—	41.9%	81.5%	57.0%	39.7%	51.7%	17.2%	2.6%	—	—	—	—	—	-10.0%	-17.6%	-17.59%
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	64.0%	12.8%	22.9%	14.9%	-0.1%	-0.7%	-4.1%	-4.9%	-4.91%
OCF 3Y	—	—	—	—	—	-64.0%	41.0%	78.8%	56.0%	38.5%	48.6%	15.9%	2.3%	—	—	—	—	3.2%	-9.4%	-17.2%	-17.23%
OCF 5Y	1.2%	—	—	—	—	—	—	—	—	—	—	1.3%	58.6%	12.5%	22.3%	15.0%	0.2%	-0.9%	-4.1%	-5.0%	-4.95%
Assets 3Y	12.3%	12.3%	17.0%	17.0%	17.0%	17.0%	20.8%	20.8%	20.8%	20.8%	15.0%	15.0%	15.0%	15.0%	12.0%	12.0%	12.0%	12.0%	8.7%	8.7%	8.74%
Assets 5Y	13.3%	13.3%	15.9%	15.9%	15.9%	15.9%	14.8%	14.8%	14.8%	14.8%	14.8%	14.8%	14.8%	14.8%	16.7%	16.7%	16.7%	16.7%	12.6%	12.6%	12.57%
Equity 3Y	19.0%	19.0%	23.8%	23.8%	23.8%	23.8%	27.3%	27.3%	27.3%	27.3%	26.0%	26.0%	26.0%	26.0%	21.9%	21.9%	21.9%	21.9%	15.2%	15.2%	15.21%
Book Value 3Y	17.7%	17.5%	21.8%	22.2%	23.1%	24.4%	28.9%	28.4%	27.6%	28.0%	27.1%	27.2%	28.0%	28.1%	23.3%	23.5%	23.2%	22.9%	16.9%	17.7%	17.67%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

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	0.93	0.95	0.95	0.96	0.95	0.97	0.97	0.98	0.97	0.98	0.92	0.91	0.91	0.92	0.89	0.85	0.88	0.87	0.84	0.75	0.753
Earnings Stability	0.76	0.81	0.84	0.87	0.88	0.90	0.93	0.95	0.95	0.95	0.92	0.95	0.95	0.93	0.91	0.89	0.82	0.68	0.39	0.17	0.166
Margin Stability	0.91	0.90	0.90	0.89	0.88	0.88	0.89	0.89	0.90	0.89	0.89	0.89	0.88	0.88	0.89	0.89	0.91	0.92	0.93	0.93	0.926
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	1.00	1.00	0.50	0.50	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.85	0.90	0.88	0.91	0.90	0.95	0.99	0.98	1.00	0.96	0.96	0.92	0.97	0.99	0.95	0.89	0.87	0.868
Earnings Smoothness	0.30	0.43	0.51	0.68	0.78	0.74	0.79	0.78	0.89	0.97	0.95	1.00	0.91	0.91	0.81	0.93	0.97	0.87	0.67	0.60	0.604
ROE Trend	0.13	0.12	0.09	0.06	0.05	0.05	0.02	0.00	-0.04	-0.05	-0.06	-0.05	-0.04	-0.05	-0.02	-0.04	-0.05	-0.06	-0.06	-0.08	-0.077
Gross Margin Trend	0.04	0.04	0.03	0.03	0.03	0.03	0.02	0.01	0.00	-0.00	0.01	0.02	0.02	0.02	0.01	0.01	-0.00	-0.01	-0.03	-0.04	-0.040
FCF Margin Trend	0.04	-0.08	-0.05	-0.06	-0.10	-0.04	0.02	0.05	0.10	0.17	0.12	0.07	0.02	-0.05	-0.05	-0.07	-0.06	-0.04	-0.06	-0.02	-0.018
Sustainable Growth Rate	30.6%	32.1%	27.5%	28.0%	30.0%	32.9%	26.6%	27.2%	26.1%	26.5%	20.3%	21.8%	23.1%	23.3%	20.7%	19.7%	18.7%	17.3%	13.2%	11.8%	11.78%
Internal Growth Rate	17.1%	18.1%	15.6%	15.9%	17.3%	19.2%	16.4%	16.9%	16.1%	16.4%	13.7%	14.9%	15.8%	16.1%	15.1%	14.3%	13.5%	12.4%	9.5%	8.4%	8.35%

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	0.75	-0.17	-0.04	-0.06	-0.26	0.01	0.38	0.73	1.08	1.42	1.19	0.83	0.53	0.24	0.32	0.24	0.27	0.53	0.34	0.58	0.578
FCF/OCF	0.96	1.09	2.50	2.16	1.24	-6.90	0.95	0.97	0.98	0.99	0.99	0.99	0.97	0.94	0.95	0.93	0.95	0.97	0.93	0.96	0.959
FCF/Net Income	snapshot only																				0.554
OCF/EBITDA	snapshot only																				0.371
CapEx/Revenue	0.3%	0.2%	0.7%	0.7%	0.7%	0.7%	0.2%	0.2%	0.2%	0.2%	0.1%	0.1%	0.2%	0.2%	0.2%	0.2%	0.1%	0.2%	0.2%	0.2%	0.19%
CapEx/Depreciation	snapshot only																				0.523
Accruals Ratio	0.04	0.18	0.14	0.14	0.19	0.16	0.09	0.04	-0.01	-0.06	-0.02	0.02	0.06	0.10	0.09	0.10	0.09	0.05	0.06	0.03	0.033
Sloan Accruals	snapshot only																				0.110
Cash Flow Adequacy	snapshot only																				24.655
Earnings Quality Score	snapshot only																				0.500

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	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
FCF Payout Ratio	0.0%	—	—	—	—	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Payout Ratio	0.0%	4.3%	13.0%	16.6%	21.2%	19.3%	11.3%	6.7%	4.9%	6.9%	12.7%	18.1%	23.8%	28.2%	31.4%	37.6%	39.4%	42.7%	50.1%	56.2%	56.20%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.9%	2.8%	5.2%	8.1%	8.9%	4.3%	1.9%	1.0%	1.4%	1.5%	2.3%	3.6%	3.1%	4.7%	6.3%	6.5%	5.1%	5.9%	6.2%	6.21%
Net Buyback Yield	-0.1%	0.8%	2.8%	5.2%	8.0%	8.9%	4.2%	1.8%	0.9%	1.4%	1.5%	2.3%	3.6%	3.1%	4.7%	6.3%	6.5%	4.9%	5.7%	5.9%	5.89%
Total Shareholder Return	-0.1%	0.8%	2.8%	5.2%	8.0%	8.9%	4.2%	1.8%	0.9%	1.4%	1.5%	2.3%	3.6%	3.1%	4.7%	6.3%	6.5%	4.9%	5.7%	5.9%	5.89%

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)	0.77	0.77	0.78	0.78	0.77	0.77	0.77	0.77	0.78	0.77	0.77	0.77	0.77	0.76	0.77	0.77	0.77	0.77	0.77	0.77	0.766
Interest Burden (EBT/EBIT)	0.98	0.96	0.99	0.99	0.99	1.00	1.00	1.00	1.00	1.01	1.03	1.03	1.04	1.03	1.03	1.02	1.01	0.97	0.87	0.86	0.864
EBIT Margin	0.13	0.14	0.14	0.14	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.16	0.16	0.16	0.15	0.15	0.14	0.14	0.12	0.125
Asset Turnover	1.49	1.52	1.27	1.28	1.31	1.35	1.19	1.23	1.22	1.23	1.04	1.05	1.08	1.10	1.05	1.03	1.05	1.04	0.95	0.94	0.935
Equity Multiplier	2.10	2.10	2.04	2.04	2.04	2.04	1.88	1.88	1.88	1.88	1.69	1.69	1.69	1.69	1.57	1.57	1.57	1.57	1.53	1.53	1.528

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)	$11.50	$12.11	$13.40	$13.89	$15.15	$16.81	$17.51	$17.73	$16.88	$17.01	$16.18	$17.32	$18.46	$18.77	$19.71	$19.22	$18.48	$17.17	$15.03	$13.54	$13.54
Book Value/Share	$41.83	$41.92	$54.85	$55.87	$56.81	$57.63	$73.91	$73.16	$72.34	$71.81	$87.53	$87.13	$87.80	$88.21	$102.79	$105.21	$106.23	$106.85	$118.08	$119.20	$122.75
Tangible Book/Share	$40.98	$41.06	$54.01	$55.02	$55.94	$56.75	$72.76	$72.02	$71.22	$70.69	$86.59	$86.19	$86.85	$87.26	$101.87	$104.27	$105.28	$105.89	$117.47	$118.58	$118.58
Revenue/Share	$117.77	$119.90	$126.49	$129.95	$134.93	$140.72	$147.46	$150.90	$148.30	$148.37	$140.29	$141.24	$145.63	$149.60	$157.39	$158.47	$161.94	$162.58	$164.65	$164.23	$167.74
FCF/Share	$8.26	$-2.30	$-1.42	$-1.69	$-4.86	$-0.82	$6.24	$12.58	$17.97	$23.77	$19.01	$14.28	$9.36	$4.31	$5.99	$4.27	$4.79	$8.83	$4.75	$7.50	$7.66
OCF/Share	$8.62	$-2.11	$-0.57	$-0.78	$-3.92	$0.12	$6.57	$12.94	$18.28	$24.12	$19.21	$14.42	$9.69	$4.57	$6.28	$4.61	$5.03	$9.10	$5.10	$7.82	$7.99
Cash/Share	$8.67	$8.69	$7.98	$8.13	$8.27	$8.39	$11.11	$11.00	$10.88	$10.80	$25.60	$25.49	$25.68	$25.80	$28.74	$29.42	$29.70	$29.88	$25.70	$25.95	$29.51
EBITDA/Share	$15.71	$16.73	$17.92	$18.65	$20.44	$22.18	$23.23	$23.41	$22.19	$22.23	$21.09	$22.33	$23.59	$24.29	$25.44	$25.08	$24.42	$23.69	$23.26	$21.07	$21.07
Debt/Share	$30.72	$30.78	$34.23	$34.86	$35.45	$35.96	$26.90	$26.63	$26.33	$26.14	$26.13	$26.01	$26.21	$26.33	$26.24	$26.86	$27.12	$27.27	$40.52	$40.90	$40.90
Net Debt/Share	$22.05	$22.10	$26.24	$26.73	$27.18	$27.57	$15.79	$15.63	$15.46	$15.34	$0.52	$0.52	$0.53	$0.53	$-2.50	$-2.56	$-2.59	$-2.60	$14.82	$14.96	$14.96

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	4.513
Altman Z-Prime	snapshot only																				10.884
Piotroski F-Score	6	5	6	7	6	7	6	6	6	6	6	5	6	6	6	6	5	4	5	5	5
Beneish M-Score	-2.04	-1.66	-1.66	-1.77	-1.59	-1.67	-2.91	-3.11	-3.51	-3.70	-2.93	-2.48	-2.21	-2.00	-1.74	-2.00	-1.88	-2.10	-1.81	-2.04	-2.041
Ohlson O-Score	snapshot only																				-9.923
ROIC (Greenblatt)	snapshot only																				12.67%
Net-Net WC	snapshot only																				$104.33
EVA	snapshot only																				$-8462718.02

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																				AA-
Credit Score	90.64	83.90	80.09	80.30	80.07	81.09	86.19	89.38	93.94	93.21	90.08	90.56	90.55	90.80	91.58	90.04	90.73	91.48	82.21	81.97	81.970
Credit Grade	snapshot only																				4
Credit Trend	snapshot only																				-8.069
Implied Spread (bps)	snapshot only																				100.000
Industry Credit Rank	snapshot only																				71
Sector Credit Rank	snapshot only																				78

MHO 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