Also trades as: MOG-B (NYSE) · $vol 0M

$318.94

+3.99 (+1.27%)

After Hours: $318.49 (-0.45, -0.14%)

Weekly Expected Move ±4.3%

$278 $291 $304 $317 $330

NYSE · Industrials · Aerospace & Defense · Alpha Radar Buy · Power 64 · $10.1B mcap · 29M float · 1.12% daily turnover

Overview News Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Dividends Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Edge Score

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

NARROW EDGE

57.7 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 11.8% · 5Y Avg: 8.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. MOG-A has a Narrow competitive edge (57.7/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 11.8% 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

Analyst Recommendations

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

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2023-02-06	Cowen & Co.	—	Initiated	$131	—	+36.4%	$96.07

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. MOG-A receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (4/5). Areas of concern: P/E (2/5), P/B (2/5).

Rating Change History

Date	From	To
2026-05-04	B	B+
2026-02-05	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

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. MOG-A scores highest in Safety (100/100) and lowest in Profitability (39/100). 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

4.80

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✗ ✓

Beneish M-Score

-2.39

Unlikely Manipulator

Ohlson O-Score

-7.90

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA-

Score: 81.5/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.18x

Accruals: -1.2%

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. MOG-A scores 4.80, 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. MOG-A 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. MOG-A's score of -2.39 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. MOG-A'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. MOG-A receives an estimated rating of AA- (score: 81.5/100), 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). MOG-A's score of 100/100 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

35.69x

PEG

0.95x

P/S

2.43x

P/B

4.83x

P/FCF

45.34x

P/OCF

27.57x

EV/EBITDA

18.90x

EV/Revenue

2.43x

EV/EBIT

22.26x

EV/FCF

49.68x

Earnings Yield

3.08%

FCF Yield

2.21%

Shareholder Yield

1.65%

Graham Number

$111.41

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 35.7x earnings, MOG-A commands a growth premium. Graham's intrinsic value formula yields $111.41 per share, 186% below the current price.

DuPont Decomposition (5-Factor)

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

Tax Burden

0.754

NI / EBT

Interest Burden

0.830

EBT / EBIT

EBIT Margin

0.109

EBIT / Rev

Asset Turnover

0.980

Rev / Assets

Equity Multiplier

2.211

Assets / Equity

ROE

14.8%

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. MOG-A's ROE of 14.8% is driven by Asset Turnover (0.980), 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

19.00%

Fair P/E

46.50x

Intrinsic Value

$412.92

Price/Value

0.70x

Margin of Safety

30.16%

Premium

-30.16%

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 MOG-A's realized 19.0% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $412.92, MOG-A appears undervalued with a 30% margin of safety. The adjusted fair P/E of 46.5x compares to the current market P/E of 35.7x.

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

$319.00

Median 1Y

$359.04

5th Pctile

$186.43

95th Pctile

$691.18

Ann. Volatility

39.0%

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
John R. Scannell Chief Executive Officer	$641,670	$—	$1,422,297
Robert T. Brady Executive Chairman	$734,760	$—	$1,265,982
Joe C. Green Executive Vice President, Chief Administrative Officer	$706,753	$—	$1,257,122
Warren C. Johnson Vice President Aircraft Group	$557,263	$—	$1,182,230
Lawrence J. Ball Vice President Components Group	$462,887	$—	$1,046,464
Donald R. Fishback Chief Financial Officer, Vice President	$396,670	$—	$957,589

CEO Pay Ratio

35:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,422,297

Avg Employee Cost (SGA/emp): $41,035

Employees: 13,500

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

13,500

0.0% YoY

Revenue / Employee

$285,972

Rev: $3,860,624,000

Profit / Employee

$17,409

NI: $235,028,000

SGA / Employee

$41,035

Avg labor cost proxy

R&D / Employee

$6,939

Innovation spend

Scaling Efficiency

All Ratios & Metrics

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

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	3.5%	11.9%	12.5%	11.1%	12.1%	10.9%	10.9%	11.9%	11.3%	11.1%	11.2%	12.4%	13.3%	11.9%	12.2%	11.9%	12.1%	12.1%	13.4%	14.8%	14.78%
ROA	1.4%	4.7%	5.0%	4.4%	4.8%	4.5%	4.5%	4.9%	4.7%	4.7%	4.8%	5.2%	5.6%	5.2%	5.4%	5.3%	5.4%	5.5%	6.1%	6.7%	6.69%
ROIC	7.8%	8.0%	7.4%	7.6%	8.3%	7.8%	8.5%	8.6%	8.7%	9.5%	10.1%	11.3%	11.8%	11.3%	11.5%	11.1%	11.2%	10.7%	11.5%	11.8%	11.80%
ROCE	3.8%	9.3%	9.1%	9.1%	9.7%	10.2%	11.0%	11.0%	10.9%	9.8%	10.0%	10.9%	11.7%	10.7%	10.9%	10.7%	11.0%	11.8%	12.8%	13.8%	13.76%
Gross Margin	26.9%	27.0%	26.6%	27.6%	27.4%	26.5%	26.8%	26.4%	26.2%	28.0%	27.2%	28.7%	25.5%	26.8%	26.6%	27.4%	27.4%	27.7%	26.7%	26.1%	26.06%
Operating Margin	8.0%	7.6%	6.3%	9.1%	9.1%	6.0%	8.6%	8.8%	8.7%	11.0%	9.8%	12.2%	10.8%	10.3%	10.0%	10.5%	10.8%	10.9%	11.0%	10.5%	10.47%
Net Margin	5.1%	4.8%	6.4%	3.8%	6.5%	3.8%	6.1%	5.1%	5.0%	4.5%	5.6%	6.4%	6.2%	4.7%	5.8%	6.0%	6.1%	6.1%	7.2%	7.8%	7.78%
EBITDA Margin	11.1%	10.6%	10.3%	12.0%	11.8%	8.9%	11.4%	11.4%	10.6%	10.6%	12.0%	13.0%	12.5%	9.4%	12.2%	12.6%	12.5%	13.5%	13.5%	11.8%	11.82%
FCF Margin	7.6%	5.8%	7.3%	6.5%	3.3%	3.5%	-1.1%	-3.9%	-3.5%	-1.1%	0.2%	0.7%	1.2%	1.3%	-3.9%	-1.5%	1.0%	0.6%	2.7%	4.9%	4.89%
OCF Margin	11.4%	10.3%	12.3%	11.5%	8.3%	8.1%	3.2%	1.1%	1.4%	4.1%	5.5%	5.3%	5.6%	5.6%	0.3%	2.5%	5.0%	4.1%	6.0%	8.0%	8.04%
ROE 3Y Avg	snapshot only																				12.36%
ROE 5Y Avg	snapshot only																				11.85%
ROA 3Y Avg	snapshot only																				5.50%
ROIC 3Y Avg	snapshot only																				7.73%
ROIC Economic	snapshot only																				11.80%
Cash ROA	snapshot only																				7.58%
Cash ROIC	snapshot only																				11.66%
CROIC	snapshot only																				7.09%
NOPAT Margin	snapshot only																				8.13%
Pretax Margin	snapshot only																				9.05%
R&D / Revenue	snapshot only																				2.32%
SGA / Revenue	snapshot only																				13.81%
SBC / Revenue	snapshot only																				0.46%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	58.06	15.06	15.19	19.06	15.60	14.18	17.66	18.75	21.26	20.96	26.69	26.92	26.38	31.32	29.74	26.23	27.36	28.15	30.92	32.48	35.688
P/S Ratio	0.92	0.83	0.87	0.95	0.84	0.73	0.89	1.01	1.06	1.08	1.35	1.46	1.51	1.80	1.73	1.49	1.55	1.70	1.97	2.22	2.435
P/B Ratio	2.09	1.69	1.80	1.99	1.79	1.53	1.90	2.20	2.38	2.19	2.82	3.12	3.29	3.49	3.40	2.94	3.11	3.29	4.01	4.64	4.834
P/FCF	12.04	14.39	11.93	14.55	25.00	20.50	-78.62	-26.06	-30.44	-95.97	601.66	210.56	128.73	140.11	-44.60	-97.93	149.20	296.89	74.07	45.34	45.345
P/OCF	8.06	8.07	7.06	8.28	10.13	8.92	28.00	94.26	75.26	26.37	24.50	27.57	26.93	32.08	653.74	58.68	30.76	41.56	32.61	27.57	27.571
EV/EBITDA	19.29	9.91	10.54	11.40	10.13	9.32	10.57	11.74	12.52	12.42	14.58	14.89	14.71	17.26	16.53	14.64	15.12	15.11	16.78	18.90	18.903
EV/Revenue	1.25	1.14	1.18	1.26	1.13	1.00	1.16	1.28	1.32	1.36	1.63	1.72	1.77	2.02	1.95	1.71	1.77	1.92	2.19	2.43	2.428
EV/EBIT	37.21	13.64	14.69	15.79	13.71	11.50	12.50	14.01	15.07	16.18	19.44	19.45	18.99	22.14	21.22	18.87	19.46	19.14	20.95	22.26	22.261
EV/FCF	16.38	19.83	16.17	19.22	33.94	28.32	-102.76	-32.97	-37.92	-121.10	724.10	249.24	151.21	157.65	-50.34	-112.50	170.13	336.89	82.25	49.68	49.677
Earnings Yield	1.7%	6.6%	6.6%	5.2%	6.4%	7.0%	5.7%	5.3%	4.7%	4.8%	3.7%	3.7%	3.8%	3.2%	3.4%	3.8%	3.7%	3.6%	3.2%	3.1%	3.08%
FCF Yield	8.3%	6.9%	8.4%	6.9%	4.0%	4.9%	-1.3%	-3.8%	-3.3%	-1.0%	0.2%	0.5%	0.8%	0.7%	-2.2%	-1.0%	0.7%	0.3%	1.4%	2.2%	2.21%
PEG Ratio	snapshot only																				0.953
Price/Tangible Book	snapshot only																				8.532
EV/OCF	snapshot only																				30.205
EV/Gross Profit	snapshot only																				9.012
Acquirers Multiple	snapshot only																				22.504
Shareholder Yield	snapshot only																				1.65%
Graham Number	snapshot only																				$111.41

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	2.27	1.98	1.98	1.98	1.98	2.10	2.10	2.10	2.10	2.06	2.06	2.06	2.06	2.14	2.14	2.14	2.14	2.12	2.12	2.12	2.118
Quick Ratio	1.39	1.27	1.27	1.27	1.27	1.40	1.40	1.40	1.40	1.31	1.31	1.31	1.31	1.28	1.28	1.28	1.28	1.30	1.30	1.30	1.301
Debt/Equity	0.82	0.71	0.71	0.71	0.71	0.66	0.66	0.66	0.66	0.62	0.62	0.62	0.62	0.47	0.47	0.47	0.47	0.47	0.47	0.47	0.475
Net Debt/Equity	0.75	0.64	0.64	0.64	0.64	0.58	0.58	0.58	0.58	0.57	0.57	0.57	0.57	0.44	0.44	0.44	0.44	0.44	0.44	0.44	0.443
Debt/Assets	0.32	0.29	0.29	0.29	0.29	0.27	0.27	0.27	0.27	0.26	0.26	0.26	0.26	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.214
Debt/EBITDA	5.58	3.02	3.07	3.08	2.96	2.89	2.79	2.77	2.77	2.77	2.65	2.48	2.35	2.07	2.03	2.04	2.00	1.92	1.79	1.76	1.764
Net Debt/EBITDA	5.11	2.71	2.76	2.77	2.67	2.57	2.48	2.46	2.47	2.58	2.47	2.31	2.19	1.92	1.88	1.90	1.86	1.79	1.67	1.65	1.648
Interest Coverage	2.77	7.05	6.94	7.04	7.29	7.20	6.83	5.88	4.98	4.40	4.25	4.43	4.68	5.31	5.39	5.20	5.33	5.40	5.87	6.67	6.668
Equity Multiplier	2.60	2.45	2.45	2.45	2.45	2.39	2.39	2.39	2.39	2.33	2.33	2.33	2.33	2.20	2.20	2.20	2.20	2.22	2.22	2.22	2.221
Cash Ratio	snapshot only																				0.055
Debt Service Coverage	snapshot only																				7.853
Cash to Debt	snapshot only																				0.066
FCF to Debt	snapshot only																				0.216
Defensive Interval	snapshot only																				710.9 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.89	0.86	0.87	0.88	0.90	0.88	0.89	0.91	0.94	0.92	0.94	0.97	0.98	0.91	0.93	0.93	0.95	0.91	0.95	0.98	0.980
Inventory Turnover	3.60	3.36	3.42	3.45	3.53	3.69	3.73	3.82	3.94	3.70	3.80	3.87	3.95	3.32	3.37	3.39	3.43	3.16	3.32	3.43	3.429
Receivables Turnover	3.17	3.19	3.23	3.27	3.35	3.18	3.21	3.28	3.36	3.16	3.25	3.34	3.39	3.25	3.29	3.30	3.36	4.91	5.15	5.30	5.295
Payables Turnover	9.58	11.00	11.20	11.31	11.54	10.24	10.35	10.62	10.93	9.78	10.05	10.24	10.43	9.44	9.60	9.66	9.77	9.20	9.65	9.97	9.972
DSO	115	114	113	112	109	115	114	111	108	116	112	109	108	112	111	111	109	74	71	69	68.9 days
DIO	102	109	107	106	104	99	98	95	93	99	96	94	93	110	108	108	106	115	110	106	106.4 days
DPO	38	33	33	32	32	36	35	34	33	37	36	36	35	39	38	38	37	40	38	37	36.6 days
Cash Conversion Cycle	179	190	187	185	181	178	176	172	168	177	172	168	165	184	181	181	178	150	143	139	138.8 days
Fixed Asset Turnover	snapshot only																				3.890
Operating Cycle	snapshot only																				175.4 days
Cash Velocity	snapshot only																				67.289
Capital Intensity	snapshot only																				1.061

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	-3.7%	-1.1%	2.8%	5.1%	5.6%	6.4%	6.2%	7.2%	7.5%	9.3%	11.2%	11.8%	10.9%	8.7%	7.2%	4.5%	4.8%	7.1%	10.7%	13.8%	13.79%
Net Income	-65.9%	20.3%	35.4%	25.9%	2.6%	-1.3%	-6.5%	15.6%	0.3%	10.2%	11.5%	12.4%	26.7%	21.2%	23.0%	9.7%	3.9%	12.4%	21.7%	36.7%	36.75%
EPS	-65.7%	20.5%	35.5%	26.0%	2.6%	-0.7%	-5.5%	15.9%	0.3%	9.8%	10.2%	11.4%	25.4%	20.5%	22.4%	11.1%	4.9%	13.4%	23.1%	36.2%	36.19%
FCF	51.3%	-13.8%	-15.6%	-21.3%	-53.6%	-34.7%	-1.2%	-1.6%	-2.1%	-1.3%	1.2%	1.2%	1.4%	2.2%	-19.5%	-3.3%	-7.1%	-52.3%	1.8%	4.7%	4.66%
EBITDA	-36.9%	1.5%	1.9%	1.9%	83.2%	-0.9%	4.5%	5.7%	1.5%	11.6%	12.6%	19.1%	26.2%	16.2%	13.3%	5.5%	1.8%	16.4%	22.7%	25.1%	25.08%
Op. Income	-9.4%	1.4%	4.4%	12.2%	3.6%	-2.8%	13.3%	12.3%	7.7%	33.7%	30.8%	44.2%	50.9%	25.8%	20.7%	3.7%	-0.5%	5.0%	10.7%	18.1%	18.10%
OCF Growth	snapshot only																				2.60%
Asset Growth	snapshot only																				8.12%
Equity Growth	snapshot only																				7.09%
Debt Growth	snapshot only																				8.18%
Shares Change	snapshot only																				0.41%
Dividend Growth	snapshot only																				2.72%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	2.2%	1.7%	1.6%	1.6%	1.8%	1.5%	1.0%	1.2%	3.0%	4.8%	6.7%	8.0%	7.9%	8.2%	8.2%	7.8%	7.7%	8.4%	9.7%	10.0%	9.97%
Revenue 5Y	3.2%	3.4%	3.5%	3.6%	3.9%	4.0%	3.9%	3.9%	3.9%	4.1%	4.3%	4.7%	4.6%	4.4%	4.2%	3.9%	4.9%	6.0%	7.6%	8.4%	8.42%
EPS 3Y	-19.2%	21.7%	9.4%	-1.0%	1.1%	-1.2%	-2.6%	-2.5%	7.6%	1.9%	—	—	65.7%	9.5%	8.4%	12.8%	9.7%	14.5%	18.4%	19.0%	19.00%
EPS 5Y	-16.3%	6.8%	7.3%	4.5%	5.9%	4.4%	9.5%	15.2%	13.9%	14.5%	6.4%	4.6%	5.4%	5.0%	4.5%	2.7%	10.4%	1.0%	—	—	—
Net Income 3Y	-22.1%	17.7%	6.3%	-4.0%	-2.0%	-4.1%	-5.4%	-4.2%	7.0%	1.9%	—	—	65.8%	9.6%	8.7%	12.6%	9.7%	14.5%	18.6%	19.0%	19.04%
Net Income 5Y	-18.2%	4.4%	4.8%	2.0%	3.4%	1.9%	6.7%	12.4%	11.2%	12.1%	4.6%	2.8%	3.6%	3.3%	3.0%	1.7%	10.0%	99.5%	—	—	—
EBITDA 3Y	-17.5%	-2.0%	-3.5%	-3.3%	-2.2%	-2.6%	-2.5%	-2.9%	5.5%	40.5%	50.0%	53.5%	32.9%	8.7%	10.1%	9.9%	9.2%	14.7%	16.1%	16.3%	16.27%
EBITDA 5Y	-10.7%	0.4%	0.1%	-0.1%	1.0%	1.7%	1.7%	1.5%	0.9%	0.8%	1.1%	2.6%	3.7%	3.7%	3.4%	2.8%	8.5%	30.3%	36.3%	36.7%	36.69%
Gross Profit 3Y	-0.6%	0.1%	-0.4%	-0.0%	0.2%	0.2%	0.2%	0.1%	3.0%	6.3%	8.5%	10.6%	9.0%	8.0%	8.2%	7.2%	7.5%	8.7%	10.0%	10.2%	10.21%
Gross Profit 5Y	1.1%	1.7%	1.5%	1.7%	2.3%	2.3%	2.3%	2.3%	2.1%	2.9%	3.2%	4.0%	3.8%	3.7%	3.6%	3.1%	5.4%	7.2%	8.9%	9.5%	9.53%
Op. Income 3Y	-0.7%	-1.5%	-5.8%	-5.8%	-5.6%	-6.7%	-5.6%	-5.9%	0.4%	9.6%	15.7%	22.0%	19.0%	17.8%	21.4%	18.8%	17.4%	20.9%	20.4%	20.9%	20.86%
Op. Income 5Y	0.9%	1.2%	-1.0%	-0.9%	0.4%	0.1%	1.5%	2.0%	1.8%	4.4%	4.4%	6.2%	6.5%	6.5%	5.9%	4.5%	8.7%	11.7%	15.6%	17.3%	17.34%
FCF 3Y	—	1.8%	1.0%	51.1%	12.5%	19.4%	—	—	—	—	-68.7%	-53.6%	-42.1%	-34.5%	—	—	-27.1%	-41.0%	—	—	—
FCF 5Y	-0.7%	2.0%	1.4%	0.2%	-8.3%	-5.4%	—	—	—	—	-20.8%	-15.2%	-9.9%	-6.0%	—	—	-22.9%	-35.0%	-15.4%	-3.4%	-3.44%
OCF 3Y	50.3%	42.0%	42.8%	26.5%	10.1%	10.8%	-15.0%	-39.7%	-42.6%	-21.3%	-17.2%	-18.0%	-14.7%	-11.6%	-69.9%	-34.8%	-8.6%	-13.9%	35.9%	1.2%	1.15%
OCF 5Y	2.2%	6.3%	5.9%	5.3%	1.9%	2.5%	-14.3%	-25.0%	-13.7%	5.8%	9.0%	2.2%	1.5%	2.2%	-42.9%	-9.5%	-4.8%	-10.8%	-5.8%	-0.0%	-0.02%
Assets 3Y	1.4%	5.0%	5.0%	5.0%	5.0%	3.3%	3.3%	3.3%	3.3%	5.7%	5.7%	5.7%	5.7%	6.0%	6.0%	6.0%	6.0%	8.9%	8.9%	8.9%	8.85%
Assets 5Y	0.9%	2.4%	2.4%	2.4%	2.4%	2.1%	2.1%	2.1%	2.1%	5.1%	5.1%	5.1%	5.1%	5.6%	5.6%	5.6%	5.6%	6.5%	6.5%	6.5%	6.53%
Equity 3Y	0.8%	4.6%	4.6%	4.6%	4.6%	2.8%	2.8%	2.8%	2.8%	9.6%	9.6%	9.6%	9.6%	9.9%	9.9%	9.9%	9.9%	11.5%	11.5%	11.5%	11.52%
Book Value 3Y	4.6%	8.1%	7.6%	7.8%	7.9%	5.9%	5.8%	4.5%	3.4%	10.0%	9.6%	9.6%	9.5%	9.8%	9.7%	10.1%	9.9%	11.5%	11.3%	11.5%	11.48%
Dividend 3Y	11.8%	12.1%	12.6%	13.7%	3.7%	4.0%	4.1%	2.8%	1.7%	1.5%	1.2%	1.3%	1.3%	1.3%	1.1%	1.3%	1.0%	0.9%	0.6%	0.9%	0.87%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.82	0.78	0.67	0.59	0.77	0.77	0.69	0.62	0.83	0.83	0.78	0.75	0.77	0.75	0.72	0.72	0.87	0.93	0.95	0.96	0.959
Earnings Stability	0.16	0.02	0.01	0.02	0.01	0.01	0.01	0.01	0.05	0.14	0.04	0.02	0.13	0.24	0.22	0.22	0.60	0.77	0.78	0.85	0.849
Margin Stability	0.95	0.95	0.94	0.95	0.95	0.95	0.95	0.95	0.96	0.96	0.96	0.96	0.97	0.98	0.99	0.98	0.98	0.98	0.98	0.97	0.974
Rev. Growth Consistency	0.00	0.00	0.50	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	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	0.00	0.00	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	1	1	0	0	0
Earnings Persistence	0.50	0.50	0.20	0.20	0.50	0.99	0.50	0.50	1.00	0.96	0.95	0.95	0.89	0.92	0.91	0.96	0.98	0.95	0.91	0.85	0.853
Earnings Smoothness	0.02	0.00	—	—	0.00	0.99	0.93	0.86	1.00	0.90	0.89	0.88	0.76	0.81	0.79	0.91	0.96	0.88	0.80	0.69	0.690
ROE Trend	-0.08	0.04	0.05	0.03	0.05	0.05	0.05	0.07	0.04	-0.01	-0.01	0.01	0.01	0.01	0.01	-0.00	-0.00	0.01	0.02	0.03	0.029
Gross Margin Trend	-0.01	0.00	0.00	0.00	0.01	0.01	0.01	0.00	-0.00	-0.00	-0.00	0.01	0.01	0.00	-0.00	-0.01	0.00	0.00	0.00	-0.00	-0.001
FCF Margin Trend	0.04	0.01	0.02	0.01	-0.03	-0.03	-0.09	-0.12	-0.09	-0.06	-0.03	-0.01	0.01	0.00	-0.03	0.00	0.02	0.00	0.04	0.05	0.053
Sustainable Growth Rate	1.0%	9.5%	10.1%	8.6%	9.7%	8.6%	8.6%	9.5%	9.0%	8.9%	9.0%	10.1%	11.0%	9.8%	10.1%	9.9%	10.0%	10.2%	11.5%	12.9%	12.86%
Internal Growth Rate	0.4%	3.9%	4.2%	3.5%	4.0%	3.7%	3.7%	4.1%	3.8%	3.9%	4.0%	4.5%	4.9%	4.5%	4.7%	4.6%	4.6%	4.8%	5.5%	6.2%	6.18%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	7.21	1.87	2.15	2.30	1.54	1.59	0.63	0.20	0.28	0.79	1.09	0.98	0.98	0.98	0.05	0.45	0.89	0.68	0.95	1.18	1.178
FCF/OCF	0.67	0.56	0.59	0.57	0.41	0.44	-0.36	-3.62	-2.47	-0.27	0.04	0.13	0.21	0.23	-14.66	-0.60	0.21	0.14	0.44	0.61	0.608
FCF/Net Income	snapshot only																				0.716
OCF/EBITDA	snapshot only																				0.626
CapEx/Revenue	3.8%	4.5%	5.0%	4.9%	4.9%	4.6%	4.3%	4.9%	4.9%	5.2%	5.3%	4.6%	4.4%	4.3%	4.1%	4.1%	4.0%	3.5%	3.4%	3.2%	3.15%
CapEx/Depreciation	snapshot only																				1.626
Accruals Ratio	-0.09	-0.04	-0.06	-0.06	-0.03	-0.03	0.02	0.04	0.03	0.01	-0.00	0.00	0.00	0.00	0.05	0.03	0.01	0.02	0.00	-0.01	-0.012
Sloan Accruals	snapshot only																				0.007
Cash Flow Adequacy	snapshot only																				1.991
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	1.2%	1.4%	1.3%	1.2%	1.3%	1.5%	1.2%	1.1%	1.0%	1.0%	0.7%	0.7%	0.7%	0.5%	0.6%	0.7%	0.6%	0.6%	0.5%	0.4%	0.37%
Dividend/Share	$1.00	$0.99	$1.00	$1.01	$1.02	$1.03	$1.04	$1.04	$1.05	$1.06	$1.07	$1.08	$1.08	$1.10	$1.11	$1.13	$1.13	$1.13	$1.14	$1.15	$1.18
Payout Ratio	72.2%	20.4%	19.4%	22.2%	20.4%	21.2%	21.4%	19.8%	21.0%	19.9%	19.9%	18.3%	17.2%	17.1%	16.9%	17.3%	17.1%	15.6%	14.2%	13.0%	12.99%
FCF Payout Ratio	15.0%	19.5%	15.2%	16.9%	32.7%	30.7%	—	—	—	—	4.5%	1.4%	84.1%	76.6%	—	—	93.3%	1.6%	33.9%	18.1%	18.13%
Total Payout Ratio	2.3%	42.4%	43.3%	49.8%	42.5%	52.5%	50.2%	45.0%	46.6%	37.1%	34.6%	33.7%	33.4%	41.3%	62.6%	92.4%	90.3%	83.0%	70.6%	53.5%	53.49%
Div. Increase Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.26	0.29	0.32	0.35	0.03	0.04	0.05	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.05	0.04	0.04	0.03	0.03	0.03	0.031
Buyback Yield	2.7%	1.5%	1.6%	1.4%	1.4%	2.2%	1.6%	1.3%	1.2%	0.8%	0.5%	0.6%	0.6%	0.8%	1.5%	2.9%	2.7%	2.4%	1.8%	1.2%	1.25%
Net Buyback Yield	2.5%	1.2%	1.3%	1.0%	0.8%	1.8%	1.2%	1.0%	0.8%	0.3%	0.1%	0.2%	0.3%	0.3%	0.9%	2.2%	2.0%	1.7%	1.0%	0.5%	0.52%
Total Shareholder Return	3.8%	2.5%	2.6%	2.1%	2.1%	3.3%	2.5%	2.0%	1.8%	1.2%	0.9%	0.9%	1.0%	0.9%	1.5%	2.8%	2.6%	2.3%	1.4%	0.9%	0.92%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.73	0.77	0.77	0.76	0.79	0.76	0.77	0.77	0.77	0.79	0.79	0.79	0.78	0.77	0.78	0.78	0.77	0.75	0.76	0.75	0.754
Interest Burden (EBT/EBIT)	0.65	0.85	0.93	0.82	0.82	0.77	0.71	0.77	0.74	0.77	0.76	0.77	0.79	0.81	0.81	0.81	0.81	0.80	0.81	0.83	0.830
EBIT Margin	0.03	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.08	0.08	0.09	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.11	0.109
Asset Turnover	0.89	0.86	0.87	0.88	0.90	0.88	0.89	0.91	0.94	0.92	0.94	0.97	0.98	0.91	0.93	0.93	0.95	0.91	0.95	0.98	0.980
Equity Multiplier	2.47	2.52	2.52	2.52	2.52	2.42	2.42	2.42	2.42	2.36	2.36	2.36	2.36	2.26	2.26	2.26	2.26	2.21	2.21	2.21	2.211

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$1.38	$4.87	$5.15	$4.55	$5.00	$4.84	$4.86	$5.27	$5.02	$5.31	$5.36	$5.87	$6.29	$6.40	$6.56	$6.52	$6.60	$7.26	$8.07	$8.88	$8.88
Book Value/Share	$38.42	$43.38	$43.50	$43.59	$43.66	$44.78	$45.08	$44.84	$44.81	$50.83	$50.73	$50.60	$50.48	$57.50	$57.41	$58.25	$58.00	$62.10	$62.18	$62.13	$66.33
Tangible Book/Share	$10.39	$13.71	$13.75	$13.77	$13.80	$17.02	$17.13	$17.04	$17.03	$23.09	$23.04	$22.98	$22.93	$29.77	$29.73	$30.16	$30.03	$33.79	$33.83	$33.80	$33.80
Revenue/Share	$87.61	$88.37	$89.85	$91.11	$93.31	$94.61	$96.37	$97.92	$100.26	$103.12	$105.92	$108.53	$109.97	$111.53	$113.02	$114.81	$116.38	$120.49	$126.56	$130.10	$131.65
FCF/Share	$6.66	$5.10	$6.55	$5.95	$3.12	$3.35	$-1.09	$-3.79	$-3.50	$-1.16	$0.24	$0.75	$1.29	$1.43	$-4.37	$-1.75	$1.21	$0.69	$3.37	$6.36	$6.44
OCF/Share	$9.95	$9.09	$11.07	$10.46	$7.70	$7.69	$3.07	$1.05	$1.42	$4.22	$5.84	$5.73	$6.16	$6.25	$0.30	$2.91	$5.87	$4.92	$7.65	$10.46	$10.58
Cash/Share	$2.61	$3.09	$3.09	$3.10	$3.11	$3.24	$3.26	$3.24	$3.24	$2.14	$2.14	$2.13	$2.13	$1.91	$1.90	$1.93	$1.92	$1.93	$1.94	$1.93	$9.70
EBITDA/Share	$5.65	$10.20	$10.05	$10.04	$10.45	$10.17	$10.61	$10.64	$10.61	$11.31	$11.81	$12.56	$13.24	$13.07	$13.31	$13.42	$13.61	$15.35	$16.52	$16.71	$16.71
Debt/Share	$31.52	$30.77	$30.85	$30.92	$30.97	$29.41	$29.61	$29.45	$29.43	$31.30	$31.24	$31.16	$31.09	$27.01	$26.97	$27.37	$27.25	$29.48	$29.51	$29.49	$29.49
Net Debt/Share	$28.90	$27.68	$27.76	$27.82	$27.86	$26.17	$26.35	$26.21	$26.19	$29.16	$29.11	$29.03	$28.96	$25.11	$25.07	$25.44	$25.32	$27.54	$27.58	$27.55	$27.55

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	4.798
Altman Z-Prime	snapshot only																				8.624
Piotroski F-Score	7	7	6	8	8	6	6	6	6	6	7	6	5	6	6	7	8	7	7	6	6
Beneish M-Score	-3.02	-2.62	-2.61	-2.63	-2.50	-2.58	-2.39	-2.25	-2.28	-2.32	-2.36	-2.38	-2.32	-2.46	-2.24	-2.34	-2.50	-2.33	-2.35	-2.39	-2.394
Ohlson O-Score	snapshot only																				-7.898
ROIC (Greenblatt)	snapshot only																				19.59%
Net-Net WC	snapshot only																				$-1.98
EVA	snapshot only																				$51808204.05

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA-
Credit Score	59.77	67.47	69.38	70.91	72.09	74.47	68.70	67.23	65.82	63.28	68.54	68.01	68.23	77.10	74.39	71.32	72.32	77.30	80.20	81.48	81.476
Credit Grade	snapshot only																				4
Credit Trend	snapshot only																				10.161
Implied Spread (bps)	snapshot only																				100.000
Industry Credit Rank	snapshot only																				76
Sector Credit Rank	snapshot only																				72

MOG-A 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