$130.12

+1.62 (+1.26%)

Weekly Expected Move ±3.4%

$121 $126 $130 $134 $139

NYSE · Industrials · Industrial - Distribution · Tech Score Strong Buy · Power 68 · $7.3B mcap · 46M float · 1.60% daily turnover · Short 57% 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.

NO EDGE

36.5 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 13.6% · 5Y Avg: 13.8%

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. MSM has No discernible competitive edge (36.5/100). The business operates without significant structural advantages. The primary source of advantage is Efficient Scale. ROIC of 13.6% 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

$130

Low

$145

Avg Target

$155

High

Based on 4 analysts since Jul 1, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 10Hold: 18Sell: 1Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$155.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-07-13	Redburn Partners	—	Initiated	$155	—	+26.0%	$123.02
2026-07-02	D.A. Davidson	—	Initiated	$150	—	+21.6%	$123.34
2026-07-01	Jefferies	—	$85	$130	+45	+5.4%	$123.34
2026-07-01	KeyBanc	Ken Newman	$120	$145	+25	+17.6%	$123.34
2026-06-15	Industrial Alliance Securities	Chris Dankert	$95	$145	+50	+26.9%	$114.22
2026-06-02	KeyBanc	—	$117	$120	+3	+7.3%	$111.88
2026-04-27	KeyBanc	—	$105	$117	+12	+19.6%	$97.83
2026-02-06	Industrial Alliance Securities	—	$89	$95	+6	+0.1%	$94.95
2026-01-08	Robert W. Baird	—	$84	$94	+10	+13.9%	$82.56
2026-01-08	Jefferies	Stephen Volkmann	Initiated	$85	—	+4.8%	$81.08
2025-05-27	Industrial Alliance Securities	Patrick Baumann	Initiated	$89	—	+6.2%	$83.81
2024-06-14	Robert W. Baird	David Manthey	$95	$84	-11	+9.6%	$76.64
2024-05-28	Robert W. Baird	David Manthey	$100	$95	-5	+10.2%	$86.20
2024-03-27	Loop Capital Markets	Chris Dankert	Initiated	$124	—	+24.7%	$99.40
2023-04-21	KeyBanc	Ken Newman	Initiated	$105	—	+15.2%	$91.19
2023-04-05	Stephens	Tommy Moll	Initiated	$100	—	+17.1%	$85.39
2022-06-30	Robert W. Baird	—	Initiated	$100	—	+34.7%	$74.22

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+

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. MSM receives an overall rating of B+. Strongest factors: DCF (4/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (1/5), P/E (2/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	A-	B+
2026-07-01	B+	A-
2026-05-12	A-	B+
2026-04-27	B+	A-
2026-04-01	B	B+
2026-04-01	A-	B
2026-03-04	B+	A-
2026-01-03	A-	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.

★ ★ ★ ★ ★ 60 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. MSM scores highest in Safety (100/100) and lowest in Profitability (47/100). An overall grade of A places MSM 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

5.89

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓ ✓

Beneish M-Score

-2.59

Unlikely Manipulator

Ohlson O-Score

-8.51

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

Score: 86.6/100

Trend: Improving

Earnings Quality

100/100

OCF/NI: 1.33x

Accruals: -3.0%

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. MSM scores 5.89, 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. MSM 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. MSM's score of -2.59 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. MSM'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. MSM receives an estimated rating of AA (score: 86.6/100), 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). MSM'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

31.43x

PEG

1.85x

P/S

1.86x

P/B

5.12x

P/FCF

27.87x

P/OCF

20.04x

EV/EBITDA

15.30x

EV/Revenue

1.69x

EV/EBIT

19.88x

EV/FCF

30.06x

Earnings Yield

3.76%

FCF Yield

3.59%

Shareholder Yield

3.38%

Graham Number

$48.46

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 31.4x earnings, MSM commands a growth premium. Graham's intrinsic value formula yields $48.46 per share, 168% 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

0.759

NI / EBT

Interest Burden

0.914

EBT / EBIT

EBIT Margin

0.085

EBIT / Rev

Asset Turnover

1.573

Rev / Assets

Equity Multiplier

1.784

Assets / Equity

ROE

16.5%

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. MSM's ROE of 16.5% is driven by Asset Turnover (1.573), 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

$158.53

Price/Value

0.69x

Margin of Safety

30.95%

Premium

-30.95%

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 MSM's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. MSM trades at a -31% premium to its adjusted intrinsic value of $158.53, 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 31.4x.

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

$130.06

Median 1Y

$144.15

5th Pctile

$90.30

95th Pctile

$230.43

Ann. Volatility

27.5%

Analyst Target

$155.00

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Erik Gershwind Chief Executive Officer	$871,411	$3,549,966	$5,873,837
Martina McIsaac Operating and Chief Operating Officer	$625,327	$899,892	$2,241,188
Kristen Actis-Grande Financial ecutive Vice President and Chief Financial Officer	$600,000	$849,969	$1,475,980
Neal Dongre President, e President, General Counsel and Corporate Secretary	$457,308	$449,946	$1,140,333
Kimberly Shacklett President, e President, Customer Experience	$428,433	$399,862	$1,055,242
Gregory Clark Interim esident and Interim Chief Financial Officer	$312,279	$149,928	$622,362

CEO Pay Ratio

Insufficient data for pay ratio.

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

7,077

-1.6% YoY

Revenue / Employee

$532,644

Rev: $3,769,521,000

Profit / Employee

$28,166

NI: $199,328,000

SGA / Employee

—

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	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	17.6%	21.2%	25.4%	24.7%	27.2%	27.6%	27.5%	25.8%	24.3%	23.9%	22.3%	20.1%	18.0%	17.1%	15.5%	14.3%	14.3%	14.8%	15.1%	16.5%	16.55%
ROA	9.0%	10.2%	12.2%	12.0%	13.1%	13.5%	14.3%	14.0%	13.0%	12.6%	12.5%	11.6%	10.3%	9.5%	8.6%	8.0%	8.1%	8.2%	8.4%	9.3%	9.28%
ROIC	13.2%	13.8%	14.7%	15.4%	16.5%	16.9%	19.4%	19.6%	19.0%	18.3%	17.5%	16.8%	15.7%	14.9%	13.3%	12.6%	12.6%	12.5%	12.8%	13.6%	13.58%
ROCE	15.9%	17.7%	20.7%	20.8%	23.4%	24.4%	27.0%	27.2%	25.3%	24.7%	23.3%	21.6%	19.8%	18.3%	16.8%	15.8%	16.6%	16.7%	17.5%	19.9%	19.90%
Gross Margin	39.9%	41.6%	42.5%	42.9%	41.9%	41.5%	41.3%	40.7%	40.5%	41.2%	41.5%	40.9%	41.0%	40.7%	41.0%	41.0%	40.4%	40.7%	41.1%	41.1%	41.11%
Operating Margin	11.7%	11.3%	11.6%	14.6%	13.5%	12.3%	12.1%	13.0%	11.6%	10.7%	10.5%	11.4%	9.8%	8.0%	7.1%	8.9%	9.1%	8.4%	7.3%	10.2%	10.19%
Net Margin	7.9%	7.8%	8.1%	10.4%	10.2%	8.5%	8.2%	9.0%	8.5%	7.3%	6.6%	7.3%	5.8%	5.0%	4.4%	5.9%	5.8%	5.4%	4.6%	7.7%	7.67%
EBITDA Margin	13.8%	13.2%	13.8%	16.6%	26.5%	14.4%	14.1%	14.7%	13.5%	12.2%	11.5%	12.5%	10.9%	9.5%	9.1%	10.7%	10.7%	10.2%	10.2%	12.9%	12.93%
FCF Margin	5.3%	3.6%	2.9%	4.6%	5.0%	5.1%	13.7%	15.0%	15.1%	15.5%	8.7%	8.6%	8.1%	8.7%	8.0%	7.0%	6.4%	4.4%	5.6%	5.6%	5.63%
OCF Margin	6.9%	5.4%	4.8%	6.3%	6.7%	7.0%	15.5%	17.0%	17.4%	17.6%	11.1%	11.2%	10.7%	11.4%	10.9%	9.6%	8.9%	6.9%	7.9%	7.8%	7.82%
ROE 3Y Avg	snapshot only																				17.16%
ROE 5Y Avg	snapshot only																				19.78%
ROA 3Y Avg	snapshot only																				9.68%
ROIC 3Y Avg	snapshot only																				10.60%
ROIC Economic	snapshot only																				13.58%
Cash ROA	snapshot only																				12.25%
Cash ROIC	snapshot only																				16.09%
CROIC	snapshot only																				11.57%
NOPAT Margin	snapshot only																				6.60%
Pretax Margin	snapshot only																				7.78%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				39.60%
SBC / Revenue	snapshot only																				0.24%

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	18.46	15.96	12.70	13.85	11.53	12.05	11.89	13.26	15.32	15.63	16.79	15.66	17.05	19.58	20.39	22.38	25.05	24.35	25.34	26.59	31.430
P/S Ratio	1.23	1.18	1.10	1.19	1.06	1.13	1.11	1.19	1.31	1.29	1.32	1.17	1.15	1.22	1.16	1.19	1.32	1.31	1.37	1.57	1.859
P/B Ratio	3.48	3.30	3.08	3.22	2.90	3.09	3.05	3.20	3.56	3.74	3.79	3.25	3.17	3.36	3.21	3.25	3.60	3.61	3.79	4.32	5.119
P/FCF	23.45	33.09	38.43	26.22	21.20	22.19	8.10	7.99	8.66	8.36	15.18	13.61	14.16	13.98	14.42	16.85	20.73	29.89	24.40	27.87	27.869
P/OCF	17.83	21.80	23.11	18.95	15.92	16.18	7.15	7.04	7.52	7.35	11.90	10.44	10.74	10.70	10.68	12.31	14.96	19.06	17.42	20.04	20.044
EV/EBITDA	12.30	10.92	9.29	9.90	7.17	7.42	6.95	7.48	10.08	10.52	11.31	10.49	11.00	12.18	12.40	13.13	14.49	14.24	14.37	15.30	15.303
EV/Revenue	1.48	1.40	1.35	1.43	1.28	1.34	1.26	1.31	1.43	1.44	1.47	1.30	1.29	1.35	1.31	1.32	1.45	1.45	1.50	1.69	1.691
EV/EBIT	15.84	13.75	11.30	12.03	10.10	10.33	9.64	10.43	11.97	12.49	13.47	12.54	13.43	15.17	15.82	17.14	19.04	18.78	18.94	19.88	19.879
EV/FCF	28.11	39.49	47.07	31.37	25.62	26.43	9.16	8.77	9.44	9.29	16.88	15.23	15.89	15.55	16.24	18.77	22.74	33.13	26.78	30.06	30.058
Earnings Yield	5.4%	6.3%	7.9%	7.2%	8.7%	8.3%	8.4%	7.5%	6.5%	6.4%	6.0%	6.4%	5.9%	5.1%	4.9%	4.5%	4.0%	4.1%	3.9%	3.8%	3.76%
FCF Yield	4.3%	3.0%	2.6%	3.8%	4.7%	4.5%	12.3%	12.5%	11.5%	12.0%	6.6%	7.3%	7.1%	7.2%	6.9%	5.9%	4.8%	3.3%	4.1%	3.6%	3.59%
PEG Ratio	snapshot only																				1.854
Price/Tangible Book	snapshot only																				9.862
EV/OCF	snapshot only																				21.618
EV/Gross Profit	snapshot only																				4.143
Acquirers Multiple	snapshot only																				19.218
Shareholder Yield	snapshot only																				3.38%
Graham Number	snapshot only																				$48.46

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	2.34	2.30	2.37	2.37	2.13	2.14	2.04	1.93	2.03	2.02	2.01	2.08	1.96	1.93	1.92	1.92	1.68	1.73	1.73	1.55	1.548
Quick Ratio	1.23	1.24	1.27	1.27	1.14	1.15	0.88	0.86	0.91	0.89	0.92	0.94	0.90	0.91	0.88	0.91	0.80	0.82	0.78	0.72	0.719
Debt/Equity	0.73	0.69	0.73	0.66	0.64	0.61	0.43	0.35	0.35	0.43	0.44	0.41	0.41	0.42	0.43	0.42	0.39	0.42	0.40	0.39	0.391
Net Debt/Equity	0.69	0.64	0.69	0.63	0.61	0.59	0.40	0.31	0.32	0.41	0.43	0.39	0.39	0.38	0.40	0.37	0.35	0.39	0.37	0.34	0.339
Debt/Assets	0.34	0.33	0.35	0.32	0.32	0.31	0.24	0.21	0.20	0.24	0.25	0.23	0.23	0.23	0.24	0.23	0.22	0.23	0.23	0.22	0.223
Debt/EBITDA	2.14	1.92	1.79	1.68	1.30	1.23	0.87	0.75	0.92	1.10	1.19	1.17	1.26	1.37	1.49	1.53	1.43	1.50	1.39	1.29	1.286
Net Debt/EBITDA	2.04	1.77	1.71	1.63	1.24	1.19	0.80	0.67	0.83	1.05	1.14	1.12	1.20	1.23	1.39	1.34	1.28	1.39	1.28	1.11	1.114
Interest Coverage	20.87	22.76	27.34	26.81	26.63	23.72	21.96	21.02	21.23	21.99	19.84	17.07	14.30	12.76	12.00	11.57	11.95	12.56	13.36	15.04	15.036
Equity Multiplier	2.14	2.11	2.10	2.02	2.02	1.98	1.78	1.70	1.72	1.80	1.80	1.76	1.77	1.80	1.82	1.81	1.77	1.80	1.77	1.76	1.758
Cash Ratio	snapshot only																				0.090
Debt Service Coverage	snapshot only																				19.531
Cash to Debt	snapshot only																				0.133
FCF to Debt	snapshot only																				0.396
Defensive Interval	snapshot only																				142.1 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	1.34	1.39	1.40	1.39	1.42	1.45	1.53	1.55	1.52	1.53	1.58	1.56	1.53	1.53	1.51	1.51	1.53	1.53	1.56	1.57	1.573
Inventory Turnover	3.39	3.51	3.37	3.19	3.19	3.26	3.23	3.33	3.28	3.30	3.28	3.31	3.28	3.33	3.33	3.36	3.47	3.48	3.43	3.47	3.469
Receivables Turnover	6.17	6.19	5.94	5.68	5.92	6.01	7.55	7.23	7.14	7.28	9.46	9.10	9.02	9.23	9.11	9.02	9.02	9.08	9.97	9.49	9.489
Payables Turnover	12.68	12.50	11.10	10.32	10.57	11.25	11.36	11.45	10.67	11.78	11.30	11.08	10.41	11.26	10.53	10.57	10.36	10.52	10.43	10.46	10.457
DSO	59	59	61	64	62	61	48	50	51	50	39	40	40	40	40	40	40	40	37	38	38.5 days
DIO	108	104	108	114	115	112	113	109	111	111	111	110	111	110	109	108	105	105	106	105	105.2 days
DPO	29	29	33	35	35	32	32	32	34	31	32	33	35	32	35	35	35	35	35	35	34.9 days
Cash Conversion Cycle	138	134	137	143	142	140	129	128	128	130	118	118	117	117	115	114	110	110	108	109	108.8 days
Fixed Asset Turnover	snapshot only																				11.366
Operating Cycle	snapshot only																				143.7 days
Cash Velocity	snapshot only																				52.753
Capital Intensity	snapshot only																				0.638

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	1.6%	5.7%	8.9%	10.8%	13.8%	14.5%	14.4%	14.2%	8.6%	5.4%	2.0%	-2.3%	-4.7%	-5.2%	-5.7%	-4.1%	-1.3%	0.3%	2.2%	4.4%	4.41%
Net Income	-13.6%	9.1%	58.7%	48.2%	56.7%	45.2%	22.9%	19.3%	1.0%	-6.7%	-13.8%	-19.3%	-24.7%	-28.8%	-32.1%	-31.7%	-22.9%	-13.3%	-3.0%	16.2%	16.16%
EPS	-13.8%	9.1%	59.2%	48.9%	56.2%	44.6%	22.8%	19.2%	0.6%	-7.7%	-14.5%	-19.5%	-24.9%	-28.0%	-31.3%	-31.0%	-22.2%	-13.2%	-3.0%	15.7%	15.69%
FCF	-51.2%	-68.4%	-69.3%	-41.5%	8.3%	63.5%	4.5%	2.7%	2.3%	2.2%	-35.0%	-44.1%	-48.7%	-46.7%	-13.2%	-21.1%	-22.6%	-49.6%	-28.7%	-16.6%	-16.56%
EBITDA	-11.8%	5.2%	40.4%	35.7%	69.3%	61.2%	41.9%	38.7%	-13.9%	-20.4%	-26.4%	-30.7%	-20.9%	-22.9%	-23.8%	-22.4%	-16.0%	-8.1%	1.4%	14.6%	14.64%
Op. Income	-6.9%	-1.6%	22.6%	32.1%	39.3%	41.0%	27.3%	17.6%	3.7%	-4.1%	-10.7%	-15.2%	-17.6%	-20.7%	-25.0%	-26.3%	-22.6%	-15.2%	-5.7%	8.0%	8.01%
OCF Growth	snapshot only																				-15.23%
Asset Growth	snapshot only																				0.81%
Equity Growth	snapshot only																				3.83%
Debt Growth	snapshot only																				-3.57%
Shares Change	snapshot only																				0.40%
Dividend Growth	snapshot only																				1.87%

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	0.4%	0.5%	0.9%	1.4%	3.2%	4.2%	5.5%	6.7%	7.9%	8.4%	8.3%	7.3%	5.6%	4.6%	3.3%	2.3%	0.7%	0.0%	-0.6%	-0.7%	-0.73%
Revenue 5Y	2.5%	3.2%	3.6%	4.0%	5.0%	5.1%	5.1%	5.1%	4.6%	4.2%	3.7%	3.1%	2.6%	2.5%	2.5%	2.6%	3.4%	3.9%	4.1%	4.3%	4.34%
EPS 3Y	-12.6%	-10.8%	-0.2%	0.3%	5.1%	7.8%	10.6%	10.3%	10.6%	13.3%	18.7%	12.6%	5.7%	-1.3%	-10.3%	-12.8%	-16.2%	-16.7%	-17.1%	-13.7%	-13.70%
EPS 5Y	0.2%	1.5%	5.3%	5.8%	8.3%	8.6%	4.2%	2.8%	1.0%	-1.1%	0.9%	-0.7%	-2.6%	-3.6%	-4.5%	-5.7%	-4.6%	-1.9%	2.2%	2.7%	2.66%
Net Income 3Y	-13.0%	-10.7%	0.2%	0.7%	5.6%	8.2%	10.9%	10.7%	11.0%	13.9%	18.9%	12.6%	6.0%	-1.2%	-10.4%	-13.0%	-16.3%	-16.8%	-17.2%	-13.8%	-13.79%
Net Income 5Y	-1.3%	1.2%	4.8%	5.4%	8.0%	8.4%	3.9%	2.6%	0.8%	-0.7%	1.3%	-0.3%	-2.2%	-3.4%	-4.4%	-5.6%	-4.5%	-1.8%	2.1%	2.5%	2.53%
EBITDA 3Y	-6.9%	-4.4%	0.7%	1.5%	12.4%	14.4%	16.3%	15.6%	8.7%	10.5%	13.6%	9.3%	4.8%	-0.4%	-7.3%	-9.3%	-17.0%	-17.4%	-17.1%	-14.9%	-14.86%
EBITDA 5Y	-2.7%	-0.9%	2.0%	2.6%	8.3%	8.7%	8.7%	8.0%	3.3%	2.3%	1.3%	0.1%	-0.7%	-1.7%	-2.5%	-3.6%	-3.1%	-0.9%	2.5%	3.0%	3.03%
Gross Profit 3Y	-3.2%	-2.5%	-0.7%	0.5%	2.9%	4.7%	6.3%	7.5%	9.0%	9.4%	10.3%	9.3%	7.5%	5.9%	3.1%	1.6%	-0.5%	-1.1%	-1.5%	-1.1%	-1.14%
Gross Profit 5Y	-0.4%	0.5%	1.7%	2.6%	3.9%	4.1%	4.1%	3.9%	3.4%	3.0%	2.6%	2.2%	1.9%	2.2%	2.4%	2.9%	3.9%	4.4%	5.2%	5.4%	5.40%
Op. Income 3Y	-7.0%	-6.6%	-2.6%	-0.1%	3.2%	6.1%	9.2%	9.7%	10.4%	10.0%	11.7%	9.6%	6.0%	2.4%	-5.2%	-9.8%	-12.9%	-13.6%	-14.2%	-12.3%	-12.28%
Op. Income 5Y	-2.0%	-1.3%	1.0%	2.8%	4.6%	5.1%	5.1%	4.2%	3.1%	2.0%	1.0%	-0.1%	-1.2%	-1.9%	-2.7%	-3.8%	-3.0%	-2.2%	-0.3%	1.0%	0.96%
FCF 3Y	-16.6%	-25.8%	-28.6%	-13.5%	-12.6%	-11.9%	17.3%	25.2%	20.2%	18.4%	2.9%	7.0%	22.2%	41.0%	45.5%	18.3%	9.2%	-4.8%	-26.2%	-28.3%	-28.33%
FCF 5Y	-11.4%	-15.2%	-15.6%	-2.8%	-1.6%	-1.7%	18.4%	16.5%	15.5%	16.5%	5.2%	6.3%	2.4%	3.2%	-1.9%	-2.8%	-7.2%	-14.9%	-7.6%	-4.2%	-4.20%
OCF 3Y	-12.9%	-18.8%	-20.1%	-9.4%	-9.2%	-7.7%	16.2%	23.9%	20.8%	19.3%	7.2%	10.7%	22.3%	34.1%	35.7%	17.8%	10.7%	-0.4%	-20.8%	-23.3%	-23.31%
OCF 5Y	-11.0%	-12.8%	-12.3%	-4.3%	-0.1%	0.9%	17.7%	16.4%	15.5%	16.1%	6.7%	8.0%	4.6%	5.1%	1.1%	0.3%	-3.4%	-8.8%	-3.5%	-1.0%	-0.98%
Assets 3Y	2.5%	3.3%	2.8%	4.1%	5.7%	5.5%	2.0%	-2.3%	2.2%	2.9%	2.8%	0.6%	0.0%	-0.3%	-1.4%	-1.9%	-3.4%	-3.3%	-1.0%	-0.4%	-0.41%
Assets 5Y	3.6%	4.5%	4.6%	5.0%	5.4%	5.5%	3.1%	2.3%	2.1%	1.9%	1.2%	1.2%	1.3%	1.1%	0.7%	-1.8%	0.7%	1.7%	1.3%	0.6%	0.58%
Equity 3Y	-6.0%	-4.9%	-4.4%	-3.6%	-3.0%	-2.8%	4.2%	4.8%	4.0%	7.2%	7.7%	7.0%	6.5%	5.2%	3.5%	1.8%	0.9%	-0.1%	-0.9%	-1.6%	-1.59%
Book Value 3Y	-5.7%	-4.9%	-4.7%	-4.0%	-3.4%	-3.2%	3.9%	4.4%	3.7%	6.6%	7.5%	7.0%	6.2%	5.0%	3.6%	2.0%	1.0%	-0.1%	-0.8%	-1.5%	-1.49%
Dividend 3Y	-6.2%	-10.3%	-23.0%	-23.1%	-23.1%	-13.3%	0.7%	1.1%	1.5%	-5.8%	1.7%	2.0%	1.6%	1.3%	1.1%	0.9%	0.5%	0.6%	0.7%	0.9%	0.86%

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	0.55	0.53	0.55	0.60	0.70	0.68	0.68	0.67	0.71	0.68	0.65	0.61	0.63	0.64	0.62	0.58	0.58	0.56	0.50	0.49	0.493
Earnings Stability	0.00	0.00	0.00	0.00	0.03	0.05	0.05	0.03	0.04	0.03	0.20	0.14	0.07	0.04	0.02	0.00	0.01	0.02	0.02	0.04	0.042
Margin Stability	0.94	0.94	0.94	0.95	0.95	0.95	0.95	0.96	0.96	0.96	0.96	0.96	0.97	0.98	0.99	0.99	0.98	0.98	0.97	0.98	0.975
Rev. Growth Consistency	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.500
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.500
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.95	0.96	0.50	0.81	0.50	0.82	0.91	0.92	1.00	0.97	0.94	0.92	0.90	0.88	0.87	0.87	0.91	0.95	0.99	0.94	0.935
Earnings Smoothness	0.85	0.91	0.55	0.61	0.56	0.63	0.79	0.82	0.99	0.93	0.85	0.79	0.72	0.66	0.62	0.62	0.74	0.86	0.97	0.85	0.850
ROE Trend	-0.00	0.01	0.05	0.04	0.06	0.05	0.05	0.04	0.01	0.01	-0.02	-0.03	-0.06	-0.08	-0.08	-0.08	-0.07	-0.06	-0.04	-0.01	-0.014
Gross Margin Trend	-0.02	-0.01	0.01	0.02	0.03	0.03	0.02	0.01	0.00	0.00	-0.01	-0.01	-0.00	-0.01	-0.01	-0.00	-0.00	-0.00	-0.00	-0.00	-0.001
FCF Margin Trend	-0.04	-0.07	-0.07	-0.04	-0.03	-0.03	0.07	0.08	0.10	0.11	0.00	-0.01	-0.02	-0.02	-0.03	-0.05	-0.05	-0.08	-0.03	-0.02	-0.022
Sustainable Growth Rate	-11.8%	-6.6%	11.1%	11.0%	13.8%	11.2%	14.5%	13.3%	11.8%	10.9%	9.4%	7.3%	5.0%	3.5%	1.8%	0.7%	0.7%	1.0%	1.1%	2.7%	2.68%
Internal Growth Rate	—	—	5.6%	5.6%	7.1%	5.8%	8.2%	7.8%	6.7%	6.1%	5.5%	4.4%	2.9%	2.0%	1.0%	0.4%	0.4%	0.6%	0.6%	1.5%	1.53%

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	1.03	0.73	0.55	0.73	0.72	0.74	1.66	1.88	2.04	2.13	1.41	1.50	1.59	1.83	1.91	1.82	1.67	1.28	1.45	1.33	1.326
FCF/OCF	0.76	0.66	0.60	0.72	0.75	0.73	0.88	0.88	0.87	0.88	0.78	0.77	0.76	0.77	0.74	0.73	0.72	0.64	0.71	0.72	0.719
FCF/Net Income	snapshot only																				0.954
OCF/EBITDA	snapshot only																				0.708
CapEx/Revenue	1.7%	1.8%	1.9%	1.7%	1.7%	1.9%	1.8%	2.0%	2.3%	2.1%	2.4%	2.6%	2.6%	2.7%	2.8%	2.6%	2.5%	2.5%	2.2%	2.2%	2.20%
CapEx/Depreciation	snapshot only																				0.864
Accruals Ratio	-0.00	0.03	0.05	0.03	0.04	0.03	-0.09	-0.12	-0.14	-0.14	-0.05	-0.06	-0.06	-0.08	-0.08	-0.07	-0.05	-0.02	-0.04	-0.03	-0.030
Sloan Accruals	snapshot only																				-0.097
Cash Flow Adequacy	snapshot only																				1.096
Earnings Quality Score	snapshot only																				1.000

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	9.1%	8.2%	4.4%	4.0%	4.3%	4.9%	4.0%	3.7%	3.4%	3.5%	3.5%	4.1%	4.2%	4.1%	4.3%	4.3%	3.8%	3.8%	3.7%	3.2%	2.67%
Dividend/Share	$6.49	$5.74	$2.99	$2.98	$2.99	$3.77	$3.07	$3.10	$3.14	$3.17	$3.23	$3.28	$3.32	$3.35	$3.37	$3.39	$3.39	$3.41	$3.43	$3.45	$3.48
Payout Ratio	1.7%	1.3%	56.4%	55.4%	49.3%	59.6%	47.2%	48.5%	51.5%	54.2%	58.1%	63.7%	72.4%	79.5%	88.2%	95.1%	95.1%	93.3%	92.7%	83.8%	83.78%
FCF Payout Ratio	2.1%	2.7%	1.7%	1.0%	90.6%	1.1%	32.2%	29.2%	29.1%	29.0%	52.5%	55.3%	60.2%	56.8%	62.4%	71.6%	78.7%	1.1%	89.3%	87.8%	87.82%
Total Payout Ratio	2.0%	1.6%	80.9%	63.9%	57.3%	71.2%	62.0%	63.3%	79.4%	1.2%	1.3%	1.4%	1.5%	1.1%	1.2%	1.3%	1.1%	1.1%	1.0%	89.9%	89.88%
Div. Increase Streak	0	0	0	0	0	0	0	0	0	0	1	1	1	0	1	1	1	1	1	1	1
Chowder Number	-0.09	-0.20	-0.49	-0.50	-0.50	-0.29	0.07	0.08	0.09	-0.12	0.09	0.10	0.10	0.08	0.08	0.06	0.05	0.05	0.06	0.05	0.054
Buyback Yield	1.8%	1.9%	1.9%	0.6%	0.7%	1.0%	1.2%	1.1%	1.8%	4.0%	4.0%	5.1%	4.3%	1.6%	1.6%	1.3%	0.8%	0.7%	0.4%	0.2%	0.23%
Net Buyback Yield	0.9%	1.0%	1.0%	-0.0%	-0.3%	0.0%	0.3%	0.3%	1.2%	3.4%	3.5%	4.7%	3.9%	1.4%	1.5%	1.2%	0.5%	0.4%	0.2%	0.0%	0.03%
Total Shareholder Return	10.0%	9.2%	5.4%	4.0%	4.0%	5.0%	4.3%	3.9%	4.6%	6.9%	7.0%	8.7%	8.2%	5.5%	5.8%	5.5%	4.3%	4.3%	3.9%	3.2%	3.18%

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)	0.75	0.76	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.76	0.76	0.75	0.76	0.75	0.75	0.76	0.76	0.75	0.76	0.759
Interest Burden (EBT/EBIT)	0.95	0.96	0.96	0.96	0.96	0.96	0.95	0.95	0.95	0.95	0.95	0.94	0.93	0.92	0.92	0.91	0.92	0.92	0.90	0.91	0.914
EBIT Margin	0.09	0.10	0.12	0.12	0.13	0.13	0.13	0.13	0.12	0.11	0.11	0.10	0.10	0.09	0.08	0.08	0.08	0.08	0.08	0.09	0.085
Asset Turnover	1.34	1.39	1.40	1.39	1.42	1.45	1.53	1.55	1.52	1.53	1.58	1.56	1.53	1.53	1.51	1.51	1.53	1.53	1.56	1.57	1.573
Equity Multiplier	1.96	2.07	2.08	2.07	2.08	2.04	1.92	1.85	1.86	1.89	1.79	1.73	1.74	1.80	1.81	1.79	1.77	1.80	1.79	1.78	1.784

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)	$3.88	$4.38	$5.29	$5.38	$6.06	$6.33	$6.50	$6.41	$6.10	$5.84	$5.56	$5.16	$4.58	$4.21	$3.82	$3.56	$3.57	$3.65	$3.70	$4.12	$4.12
Book Value/Share	$20.59	$21.18	$21.87	$23.10	$24.09	$24.72	$25.37	$26.52	$26.29	$24.42	$24.63	$24.87	$24.66	$24.53	$24.29	$24.52	$24.84	$24.67	$24.75	$25.35	$25.42
Tangible Book/Share	$6.37	$7.03	$7.78	$9.09	$9.38	$10.09	$10.44	$11.69	$11.56	$9.87	$9.95	$10.24	$10.04	$9.91	$9.70	$9.94	$10.36	$10.30	$10.40	$11.10	$11.10
Revenue/Share	$58.02	$59.44	$60.90	$62.39	$65.85	$67.78	$69.65	$71.16	$71.25	$70.62	$70.47	$69.28	$67.70	$67.69	$67.18	$67.13	$67.45	$68.01	$68.56	$69.81	$70.00
FCF/Share	$3.05	$2.11	$1.75	$2.84	$3.30	$3.44	$9.54	$10.64	$10.79	$10.92	$6.15	$5.93	$5.52	$5.89	$5.40	$4.73	$4.31	$2.98	$3.85	$3.93	$3.94
OCF/Share	$4.02	$3.21	$2.91	$3.93	$4.39	$4.71	$10.81	$12.07	$12.43	$12.42	$7.85	$7.74	$7.28	$7.69	$7.29	$6.47	$5.97	$4.67	$5.39	$5.46	$5.48
Cash/Share	$0.73	$1.13	$0.75	$0.51	$0.78	$0.47	$0.89	$1.04	$0.89	$0.45	$0.39	$0.46	$0.52	$1.02	$0.74	$1.29	$1.01	$0.72	$0.83	$1.32	$1.33
EBITDA/Share	$6.98	$7.63	$8.87	$9.00	$11.79	$12.25	$12.57	$12.46	$10.11	$9.64	$9.18	$8.61	$7.97	$7.52	$7.07	$6.76	$6.76	$6.92	$7.17	$7.72	$7.72
Debt/Share	$14.96	$14.63	$15.87	$15.15	$15.35	$15.06	$10.99	$9.36	$9.27	$10.59	$10.90	$10.08	$10.07	$10.27	$10.56	$10.33	$9.64	$10.36	$10.00	$9.92	$9.92
Net Debt/Share	$14.24	$13.50	$15.12	$14.64	$14.58	$14.59	$10.10	$8.32	$8.38	$10.13	$10.50	$9.62	$9.54	$9.25	$9.82	$9.04	$8.63	$9.64	$9.17	$8.60	$8.60

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.894
Altman Z-Prime	snapshot only																				8.653
Piotroski F-Score	4	6	7	8	6	5	6	6	6	5	5	5	4	5	5	5	5	5	6	7	7
Beneish M-Score	-2.38	-2.24	-2.18	-2.21	-2.13	-2.15	-3.14	-3.29	-3.44	-3.54	-2.70	-2.80	-2.82	-2.86	-2.93	-2.83	-3.06	-2.37	-2.72	-2.59	-2.592
Ohlson O-Score	snapshot only																				-8.514
ROIC (Greenblatt)	snapshot only																				41.78%
Net-Net WC	snapshot only																				$3.58
EVA	snapshot only																				$68085646.75

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	84.52	85.16	85.07	86.26	87.34	87.37	95.46	95.93	95.58	94.02	91.12	91.25	89.11	90.12	89.63	85.26	85.55	83.52	85.18	86.58	86.580
Credit Grade	snapshot only																				3
Credit Trend	snapshot only																				1.322
Implied Spread (bps)	snapshot only																				80.000
Industry Credit Rank	snapshot only																				76
Sector Credit Rank	snapshot only																				80

MSM 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