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

$392.73

+2.54 (+0.65%)

Weekly Expected Move ±2.9%

$370 $381 $393 $404 $415

NYSE · Industrials · Aerospace & Defense · Tech Score Buy · Power 71 · $12.4B mcap · 29M float · 1.06% 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

60.4 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 13.3% · 5Y Avg: 8.3%

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 (60.4/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 13.3% 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.

Oct 02, 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 (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-10-01	B+	B
2026-09-02	B	B+
2026-08-20	B-	B
2026-08-03	B	B-
2026-07-25	B+	B
2026-07-01	B	B+
2026-06-29	B+	B
2026-06-25	B	B+
2026-06-17	B+	B
2026-06-16	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.

★ ★ ★ ★ ★ 65 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. MOG-A scores highest in Safety (100/100) and lowest in Value (49/100). An overall grade of A places MOG-A among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score

5.72

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✗ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-2.35

Unlikely Manipulator

Ohlson O-Score

-8.14

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

Score: 85.4/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 0.98x

Accruals: 0.1%

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 5.72, 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 7/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. MOG-A's score of -2.35 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: 85.4/100), 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 75/100 is high — cash flows strongly support reported earnings.

Valuation

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

P/E

32.97x

PEG

0.42x

P/S

2.88x

P/B

5.60x

P/FCF

55.88x

P/OCF

36.81x

EV/EBITDA

23.98x

EV/Revenue

3.41x

EV/EBIT

29.21x

EV/FCF

60.29x

Earnings Yield

2.77%

FCF Yield

1.79%

Shareholder Yield

0.92%

Graham Number

$135.53

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 33.0x earnings, MOG-A commands a growth premium. Graham's intrinsic value formula yields $135.53 per share, 190% 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

0.862

NI / EBT

Interest Burden

0.868

EBT / EBIT

EBIT Margin

0.117

EBIT / Rev

Asset Turnover

0.942

Rev / Assets

Equity Multiplier

2.201

Assets / Equity

ROE

18.1%

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 18.1% is driven by Asset Turnover (0.942), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

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

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

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$453.19

Price/Value

0.94x

Margin of Safety

6.14%

Premium

-6.14%

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 MOG-A's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. MOG-A actually compounded EPS at 32.9% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. MOG-A trades at a -6% premium to its adjusted intrinsic value of $453.19, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 33.0x.

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

$392.67

Median 1Y

$460.28

5th Pctile

$237.76

95th Pctile

$890.68

Ann. Volatility

39.3%

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	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	Q3'26	Current
ROE	11.9%	12.1%	10.5%	11.5%	10.9%	10.5%	11.2%	10.5%	11.1%	10.7%	11.4%	11.9%	11.9%	12.1%	11.6%	11.3%	12.1%	13.3%	14.5%	18.1%	18.11%
ROA	4.7%	4.9%	4.3%	4.7%	4.5%	4.4%	4.7%	4.4%	4.7%	4.5%	4.9%	5.1%	5.2%	5.2%	5.0%	5.0%	5.5%	5.9%	6.2%	8.2%	8.23%
ROIC	8.0%	8.2%	8.1%	8.7%	7.8%	8.4%	8.1%	7.9%	9.5%	9.8%	10.4%	10.7%	11.3%	10.8%	9.5%	10.1%	10.7%	10.2%	10.4%	13.3%	13.29%
ROCE	9.3%	9.1%	9.0%	9.4%	10.2%	10.3%	10.0%	9.5%	9.8%	9.6%	10.2%	10.8%	10.7%	10.3%	9.9%	10.0%	11.6%	11.9%	13.8%	14.3%	14.29%
Gross Margin	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%	31.1%	31.10%
Operating Margin	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%	14.6%	14.62%
Net Margin	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%	13.6%	13.62%
EBITDA Margin	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%	12.9%	13.3%	14.0%	16.6%	16.60%
FCF Margin	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%	5.6%	5.65%
OCF Margin	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%	8.6%	8.57%
ROE 3Y Avg	snapshot only																				13.07%
ROE 5Y Avg	snapshot only																				12.07%
ROA 3Y Avg	snapshot only																				5.91%
ROIC 3Y Avg	snapshot only																				8.70%
ROIC Economic	snapshot only																				13.29%
Cash ROA	snapshot only																				7.76%
Cash ROIC	snapshot only																				11.22%
CROIC	snapshot only																				7.39%
NOPAT Margin	snapshot only																				10.15%
Pretax Margin	snapshot only																				10.13%
R&D / Revenue	snapshot only																				2.50%
SGA / Revenue	snapshot only																				13.63%
SBC / Revenue	snapshot only																				0.48%

Valuation

Metric	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	Q3'26	Current
P/E Ratio	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	36.14	32.975
P/S Ratio	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	3.16	2.882
P/B Ratio	1.69	1.77	1.95	1.75	1.53	1.79	2.00	2.11	2.19	2.70	2.91	3.00	3.49	3.48	2.98	2.98	3.29	3.87	4.40	6.13	5.595
P/FCF	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	55.88	55.875
P/OCF	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	36.81	36.807
EV/EBITDA	9.91	9.85	10.84	9.74	9.32	10.38	11.78	12.67	12.42	14.60	15.15	15.01	17.26	17.04	15.75	15.60	15.32	17.67	18.92	23.98	23.978
EV/Revenue	1.14	1.10	1.19	1.09	1.00	1.14	1.28	1.34	1.36	1.63	1.75	1.81	2.02	2.01	1.84	1.82	1.92	2.27	2.49	3.41	3.406
EV/EBIT	13.64	13.73	15.01	13.18	11.50	12.27	14.06	15.25	16.18	19.46	19.79	19.38	22.14	21.87	20.30	20.08	19.48	22.17	23.31	29.21	29.206
EV/FCF	19.83	15.11	18.28	32.63	28.32	-100.86	-33.07	-38.36	-121.10	724.84	253.62	154.26	157.65	-51.88	-121.05	175.55	336.89	85.14	50.98	60.29	60.294
Earnings Yield	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%	2.8%	2.77%
FCF Yield	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%	1.8%	1.79%
PEG Ratio	snapshot only																				0.420
Price/Tangible Book	snapshot only																				10.523
EV/OCF	snapshot only																				39.718
EV/Gross Profit	snapshot only																				12.195
Acquirers Multiple	snapshot only																				28.927
Shareholder Yield	snapshot only																				0.92%
Graham Number	snapshot only																				$135.53

Leverage & Solvency

Metric	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	Q3'26	Current
Current Ratio	1.98	1.96	2.03	2.12	2.10	2.18	2.29	2.28	2.06	2.10	2.15	2.20	2.14	2.46	2.45	2.43	2.12	2.33	1.68	2.09	2.087
Quick Ratio	1.27	1.26	1.33	1.39	1.40	1.45	1.49	1.49	1.31	1.32	1.34	1.36	1.28	1.49	1.50	1.49	1.30	1.46	1.12	1.34	1.339
Debt/Equity	0.71	0.54	0.58	0.60	0.66	0.60	0.61	0.62	0.62	0.63	0.63	0.62	0.47	0.61	0.74	0.56	0.47	0.61	0.69	0.52	0.516
Net Debt/Equity	0.64	0.47	0.50	0.53	0.58	0.51	0.54	0.55	0.57	0.55	0.60	0.59	0.44	0.57	0.70	0.53	0.44	0.58	0.55	0.49	0.485
Debt/Assets	0.29	0.23	0.24	0.25	0.27	0.25	0.26	0.26	0.26	0.27	0.27	0.27	0.21	0.26	0.31	0.25	0.21	0.28	0.30	0.24	0.240
Debt/EBITDA	3.02	2.40	2.58	2.56	2.89	2.71	2.81	2.98	2.77	2.81	2.72	2.60	2.07	2.56	3.15	2.48	1.95	2.44	2.65	1.87	1.868
Net Debt/EBITDA	2.71	2.07	2.21	2.28	2.57	2.29	2.50	2.62	2.58	2.48	2.57	2.48	1.92	2.39	3.01	2.34	1.82	2.30	2.09	1.76	1.757
Interest Coverage	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	5.30	5.74	6.53	7.60	7.600
Equity Multiplier	2.45	2.38	2.41	2.40	2.39	2.40	2.34	2.39	2.33	2.34	2.30	2.27	2.20	2.31	2.35	2.26	2.22	2.20	2.33	2.15	2.147
Cash Ratio	snapshot only																				0.054
Debt Service Coverage	snapshot only																				9.257
Cash to Debt	snapshot only																				0.059
FCF to Debt	snapshot only																				0.213
Defensive Interval	snapshot only																				813.2 days

Efficiency & Turnover

Metric	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	Q3'26	Current
Asset Turnover	0.86	0.86	0.85	0.88	0.88	0.87	0.88	0.88	0.92	0.89	0.91	0.90	0.91	0.90	0.88	0.88	0.91	0.93	0.90	0.94	0.942
Inventory Turnover	3.36	3.40	3.48	3.56	3.69	3.60	3.62	3.63	3.70	3.47	3.41	3.36	3.32	3.20	3.14	3.10	3.16	3.27	3.32	3.35	3.349
Receivables Turnover	3.19	3.30	3.20	3.23	3.18	3.19	3.16	3.04	3.16	3.15	3.12	3.05	3.25	4.68	3.03	3.10	4.91	4.55	3.14	3.23	3.225
Payables Turnover	11.00	12.03	10.72	11.40	10.24	11.08	9.96	10.17	9.78	10.24	10.04	10.12	9.44	10.14	9.60	9.81	9.20	10.49	9.82	10.16	10.157
DSO	114	110	114	113	115	114	115	120	116	116	117	120	112	78	120	118	74	80	116	113	113.2 days
DIO	109	107	105	103	99	101	101	101	99	105	107	109	110	114	116	118	115	111	110	109	109.0 days
DPO	33	30	34	32	36	33	37	36	37	36	36	36	39	36	38	37	40	35	37	36	35.9 days
Cash Conversion Cycle	190	188	185	183	178	183	180	185	177	185	187	192	184	156	198	198	150	157	189	186	186.2 days
Fixed Asset Turnover	snapshot only																				3.818
Operating Cycle	snapshot only																				222.2 days
Cash Velocity	snapshot only																				63.732
Capital Intensity	snapshot only																				1.105

Growth (YoY)

Metric	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	Q3'26	Current
Revenue	-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%	15.6%	15.65%
Net Income	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%	78.2%	78.21%
EPS	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%	78.5%	78.45%
FCF	-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%	5.3%	5.28%
EBITDA	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%	14.8%	20.6%	28.2%	40.4%	40.43%
Op. Income	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%	30.7%	30.65%
OCF Growth	snapshot only																				96.68%
Asset Growth	snapshot only																				8.52%
Equity Growth	snapshot only																				14.31%
Debt Growth	snapshot only																				5.90%
Shares Change	snapshot only																				-0.14%
Dividend Growth	snapshot only																				3.31%

Growth (CAGR)

Metric	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	Q3'26	Current
Revenue 3Y	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%	10.3%	10.33%
Revenue 5Y	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%	8.8%	8.78%
EPS 3Y	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%	32.9%	32.89%
EPS 5Y	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%	—	—	53.5%	53.51%
Net Income 3Y	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%	32.9%	32.85%
Net Income 5Y	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%	—	—	53.2%	53.21%
EBITDA 3Y	-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%	14.2%	15.4%	17.2%	21.7%	21.71%
EBITDA 5Y	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%	29.9%	35.8%	37.4%	27.4%	27.37%
Gross Profit 3Y	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%	12.3%	12.33%
Gross Profit 5Y	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%	9.9%	9.89%
Op. Income 3Y	-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%	25.2%	25.20%
Op. Income 5Y	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%	17.0%	16.97%
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	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%	2.5%	2.51%
OCF 3Y	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%	1.0%	1.01%
OCF 5Y	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%	2.8%	2.84%
Assets 3Y	5.0%	4.5%	4.3%	3.9%	3.3%	3.0%	3.0%	6.1%	5.7%	5.8%	5.8%	6.3%	6.0%	7.4%	7.9%	8.5%	8.9%	7.6%	9.8%	7.1%	7.11%
Assets 5Y	2.4%	2.8%	3.0%	2.6%	2.1%	3.1%	3.6%	5.4%	5.1%	6.1%	5.9%	5.8%	5.6%	4.6%	5.0%	6.2%	6.5%	6.2%	7.6%	7.1%	7.12%
Equity 3Y	4.6%	3.8%	2.9%	1.8%	2.8%	4.5%	8.2%	9.2%	9.6%	9.4%	9.4%	9.5%	9.9%	8.4%	8.7%	10.7%	11.5%	10.6%	10.0%	11.1%	11.08%
Book Value 3Y	8.1%	6.9%	6.1%	5.1%	5.9%	7.6%	10.1%	9.8%	10.0%	9.4%	9.4%	9.4%	9.8%	8.2%	8.9%	10.7%	11.5%	10.4%	10.0%	11.1%	11.11%
Dividend 3Y	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%	1.1%	1.08%

Growth Quality

Metric	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	Q3'26	Current
Revenue Stability	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	0.95	0.949
Earnings Stability	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	0.84	0.844
Margin Stability	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	0.98	0.978
Rev. Growth Consistency	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	1.00	1.000
Earn. Growth Consistency	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	1.00	1.000
FCF Positive Streak	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	1	1	0	0	1	1
Earnings Persistence	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	0.50	0.500
Earnings Smoothness	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	0.44	0.438
ROE Trend	0.04	0.05	0.03	0.04	0.05	0.05	0.06	0.03	-0.01	-0.01	0.00	0.01	0.01	0.02	0.01	0.00	0.01	0.02	0.02	0.06	0.058
Gross Margin Trend	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	0.01	0.007
FCF Margin Trend	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	0.05	0.045
Sustainable Growth Rate	9.5%	9.8%	8.2%	9.1%	8.6%	8.3%	9.0%	8.3%	8.9%	8.6%	9.3%	9.9%	9.8%	10.0%	9.6%	9.4%	10.2%	11.4%	12.6%	16.3%	16.31%
Internal Growth Rate	3.9%	4.1%	3.4%	3.9%	3.7%	3.6%	3.9%	3.6%	3.9%	3.8%	4.2%	4.4%	4.5%	4.5%	4.3%	4.3%	4.8%	5.4%	5.7%	8.0%	8.01%

Cash Flow Quality

Metric	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	Q3'26	Current
OCF/Net Income	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	0.98	0.982
FCF/OCF	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	0.66	0.659
FCF/Net Income	snapshot only																				0.647
OCF/EBITDA	snapshot only																				0.604
CapEx/Revenue	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%	2.9%	2.93%
CapEx/Depreciation	snapshot only																				1.151
Accruals Ratio	-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	0.00	0.001
Sloan Accruals	snapshot only																				-0.036
Cash Flow Adequacy	snapshot only																				2.262
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	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	Q3'26	Current
Dividend Yield	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%	0.3%	0.30%
Dividend/Share	$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	$1.17	$1.19
Payout Ratio	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%	9.9%	9.90%
FCF Payout Ratio	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%	15.3%	15.31%
Total Payout Ratio	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%	67.9%	41.4%	33.3%	33.25%
Div. Increase Streak	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	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	0.03	0.034
Buyback Yield	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%	1.7%	0.9%	0.6%	0.65%
Net Buyback Yield	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%	0.5%	0.51%
Total Shareholder Return	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%	0.8%	0.79%

DuPont Factors

Metric	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	Q3'26	Current
Tax Burden (NI/EBT)	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	0.86	0.862
Interest Burden (EBT/EBIT)	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	0.81	0.83	0.85	0.87	0.868
EBIT Margin	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	0.12	0.117
Asset Turnover	0.86	0.86	0.85	0.88	0.88	0.87	0.88	0.88	0.92	0.89	0.91	0.90	0.91	0.90	0.88	0.88	0.91	0.93	0.90	0.94	0.942
Equity Multiplier	2.52	2.48	2.47	2.44	2.42	2.39	2.37	2.40	2.36	2.37	2.32	2.33	2.26	2.32	2.33	2.26	2.21	2.25	2.34	2.20	2.201

Per Share

Metric	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	Q3'26	Current
EPS (Diluted TTM)	$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	$11.77	$11.77
Book Value/Share	$43.38	$44.25	$44.54	$44.64	$44.78	$47.85	$49.30	$50.56	$50.83	$52.94	$54.22	$55.35	$57.50	$56.00	$57.46	$60.59	$62.10	$64.46	$65.55	$69.35	$70.19
Tangible Book/Share	$13.71	$14.92	$15.06	$15.80	$17.02	$19.35	$20.94	$22.21	$23.09	$24.84	$26.47	$27.77	$29.77	$28.91	$29.81	$33.80	$33.79	$35.11	$36.43	$40.42	$40.42
Revenue/Share	$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	$134.78	$136.41
FCF/Share	$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	$7.61	$7.70
OCF/Share	$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	$11.56	$11.70
Cash/Share	$3.09	$3.27	$3.75	$2.93	$3.24	$4.49	$3.34	$3.82	$2.14	$3.92	$1.83	$1.59	$1.91	$2.27	$1.94	$1.84	$1.93	$2.30	$9.61	$2.11	$2.14
EBITDA/Share	$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	$15.14	$16.24	$17.13	$19.14	$19.14
Debt/Share	$30.77	$24.10	$25.93	$26.73	$29.41	$28.77	$29.93	$31.58	$31.30	$33.20	$34.14	$34.48	$27.01	$34.07	$42.32	$33.72	$29.48	$39.61	$45.45	$35.76	$35.76
Net Debt/Share	$27.68	$20.83	$22.18	$23.80	$26.17	$24.28	$26.59	$27.76	$29.16	$29.28	$32.31	$32.89	$25.11	$31.80	$40.37	$31.88	$27.54	$37.31	$35.84	$33.64	$33.64

Academic Models

Metric	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	Q3'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.717
Altman Z-Prime	snapshot only																				10.318
Piotroski F-Score	7	7	8	9	7	6	6	5	6	6	5	4	6	6	6	7	6	6	6	7	7
Beneish M-Score	-2.62	-2.72	-2.75	-2.55	-2.58	-2.25	-2.16	-2.15	-2.32	-2.43	-2.41	-2.43	-2.46	-2.20	-2.30	-2.46	-2.33	-2.32	-2.36	-2.35	-2.347
Ohlson O-Score	snapshot only																				-8.138
ROIC (Greenblatt)	snapshot only																				20.24%
Net-Net WC	snapshot only																				$1.69
EVA	snapshot only																				$108483978.83

Credit

Metric	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	Q3'26	Current
Credit Rating	snapshot only																				AA
Credit Score	67.63	73.04	77.41	74.97	74.97	68.76	67.58	62.65	63.80	68.65	68.49	68.87	77.16	73.18	68.44	71.21	77.96	75.73	75.15	85.40	85.395
Credit Grade	snapshot only																				3
Credit Trend	snapshot only																				14.187
Implied Spread (bps)	snapshot only																				80.000
Industry Credit Rank	snapshot only																				85
Sector Credit Rank	snapshot only																				75

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