— Know what they know.
Not Investment Advice
Also trades as: NCBS (NASDAQ) · $vol 4M

NIC NYSE

Nicolet Bankshares, Inc.
1W: -0.9% 1M: -1.7% 3M: +0.4% YTD: +38.8% 1Y: +26.9% 3Y: +152.3% 5Y: +134.7%
$166.47
+2.85 (+1.74%)
 
Weekly Expected Move ±2.2%
$159 $163 $167 $171 $174
NYSE · Financial Services · Banks - Regional · Tech Score Neutral · Power 47 · $2.9B mcap · 15M float · 1.60% daily turnover · Short 60% of daily vol

Edge Score

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

WEAK EDGE
41.2 / 100
NoneWeakNarrowWide
Primary source: Network Effects  ·  ROIC: 7.0%  ·  5Y Avg: 9.2%
Cost Advantage
52
Intangibles
24
Switching Cost
45
Network Effect
58
Scale
32
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. NIC shows a Weak competitive edge (41.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Network Effects. ROIC of 7.0% 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
$194
Low
$194
Avg Target
$194
High
Based on 1 analyst since Jul 21, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 3Hold: 2Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$194.00
Analysts1
Consensus Change History
DateFieldFromTo
2026-02-19 consensus Hold Buy
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-07-22 Piper Sandler — $185 $194 +9 +15.5% $167.91
2026-02-19 Piper Sandler — $148 $185 +37 +20.5% $153.50
2026-01-27 Hovde Group — Initiated $190 — +32.3% $143.60
2026-01-22 Maxim Group — $124 $173 +49 +18.1% $146.50
2026-01-21 Piper Sandler — $118 $148 +30 +12.6% $131.43
2025-04-16 Piper Sandler Nathan Race $82 $118 +36 +9.9% $107.40
2024-10-17 Maxim Group Michael Diana Initiated $124 — +18.5% $104.60
2024-10-16 Stephens Terry McEvoy $88 $112 +24 +7.2% $104.51
2024-04-18 Stephens Terry McEvoy Initiated $88 — +16.0% $75.86
2024-04-17 Piper Sandler Brendan Nosal Initiated $82 — +6.2% $77.71

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
4
ROE
3
ROA
4
D/E
2
P/E
2
P/B
3
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. NIC receives an overall rating of B+. Strongest factors: DCF (4/5), ROA (4/5). Areas of concern: D/E (2/5), P/E (2/5).
Rating Change History
DateFromTo
2026-08-14 B B+
2026-07-30 B+ B
2026-07-23 B- B+
2026-07-22 B+ B-
2026-06-24 B B+
2026-04-27 B+ B
2026-04-24 B B+
2026-04-23 B- B
2026-04-21 A- B-
2026-03-30 B+ A-

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 58 Grade A
Profitability
65
Balance Sheet
49
Earnings Quality
87
Growth
46
Value
69
Momentum
74
Safety
50
Cash Flow
92
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. NIC scores highest in Cash Flow (92/100) and lowest in Growth (46/100). An overall grade of A places NIC 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-B Score
2.49
Grey Zone
Piotroski F-Score
5/9
✓ ✓ ✗ ✓ ✓ ✗ ✓ ✗ ✗
Beneish M-Score
-2.32
Unlikely Manipulator
Ohlson O-Score
-5.82
Bankruptcy prob: 0.3%
Low Risk
Credit Rating
A+
Score: 75.4/100
Trend: Deteriorating
Earnings Quality
100/100
OCF/NI: 1.18x
Accruals: -0.2%
The Altman-B Score replaces the traditional Z-Score for banks and financial institutions. It weights equity-to-assets, return on assets, retained earnings, market value coverage, and cash reserves — metrics that better capture bank solvency than manufacturing-oriented ratios. NIC scores 2.49, placing it in the Grey Zone (safe > 3.0, distress < 1.5). Financial distress is possible and warrants monitoring. 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. NIC scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. NIC's score of -2.32 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. NIC's implied 0.3% 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. NIC receives an estimated rating of A+ (score: 75.4/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). NIC'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
18.04x
PEG
5.76x
P/S
5.51x
P/B
1.08x
P/FCF
14.37x
P/OCF
13.80x
EV/EBITDA
12.03x
EV/Revenue
4.71x
EV/EBIT
12.70x
EV/FCF
14.02x
Earnings Yield
6.12%
FCF Yield
6.96%
Shareholder Yield
4.47%
Graham Number
$184.34
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 18.0x earnings, NIC trades at a reasonable valuation. An earnings yield of 6.1% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $184.34 per share, suggesting a potential 11% margin of safety at the current price.

DuPont Decomposition (5-Factor)

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

Tax Burden
0.797
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
0.371
EBIT / Rev
×
Asset Turnover
0.043
Rev / Assets
×
Equity Multiplier
7.033
Assets / Equity
=
ROE
8.9%
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. NIC's ROE of 8.9% is driven by financial leverage (equity multiplier: 7.03x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

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

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

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$389.77
Price/Value
0.42x
Margin of Safety
57.57%
Premium
-57.57%
Assessment
Neutral
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with NIC's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. NIC actually compounded EPS at 36.3% 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. NIC trades at a -58% premium to its adjusted intrinsic value of $389.77, 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 18.0x.

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
$166.85
Median 1Y
$181.93
5th Pctile
$104.04
95th Pctile
$317.56
Ann. Volatility
33.2%
Analyst Target
$194.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Executive Compensation

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

C-Suite Compensation

ExecutiveSalaryStockTotal
Michael E. Daniels
Chairman, President, and Chief Executive Officer (Principal Executive Officer)
$850,000 $12,391,200 $14,944,068
H. Phillip Moore,
Jr. Chief Financial Officer (Principal Financial Officer)
$475,000 $— $1,108,555
Eric J. Witczak
Executive Vice President, Retail and Ag Banking
$475,000 $— $1,079,276
Brad V. Hutjens
Executive Vice President, Chief Credit Officer
$450,000 $— $1,009,239
William M. Bohn
Executive Vice President, Wealth Management, Private Client and Trust Services
$440,000 $— $992,185

CEO Pay Ratio

97:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $14,944,068
Avg Employee Cost (SGA/emp): $154,093
Employees: 986

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
986
+0.8% YoY
Revenue / Employee
$560,451
Rev: $552,605,000
Profit / Employee
$152,826
NI: $150,686,000
SGA / Employee
$154,093
Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

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

Profitability
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 9.8% 8.5% 9.6% 10.3% 9.9% 10.1% 6.8% 6.6% 6.1% 6.1% 9.7% 10.1% 11.3% 11.2% 11.5% 11.9% 12.3% 12.4% 7.7% 8.9% 8.91%
ROA 1.1% 1.0% 1.1% 1.2% 1.1% 1.1% 0.8% 0.8% 0.7% 0.7% 1.2% 1.2% 1.4% 1.4% 1.5% 1.6% 1.6% 1.7% 1.1% 1.3% 1.27%
ROIC -5.1% -14.1% -29.6% 2.7% 2.0% 21.9% 1.0% -28.4% -33.4% -69.9% -8.8% 2.5% 2.2% 34.6% 43.7% 2.6% 10.3% 72.3% 23.1% 7.0% 6.97%
ROCE 9.1% 7.0% 8.5% 9.2% 9.5% 10.5% 7.0% 6.7% 7.4% 6.8% 10.5% 10.7% 10.8% 11.1% 11.5% 12.2% 12.7% 2.0% 5.6% 1.3% 1.26%
Gross Margin 81.9% 83.1% 94.0% 93.0% 80.5% 80.6% 50.3% 69.3% 66.6% 67.4% 66.0% 65.1% 66.7% 68.1% 67.1% 68.5% 70.8% 71.2% 46.4% 55.4% 55.39%
Operating Margin 19.2% 29.5% 43.2% 43.3% 29.7% 36.8% -20.7% 28.0% 27.3% 28.6% 27.8% 28.6% 30.3% 32.6% 30.7% 32.4% 36.0% 36.0% 18.6% 53.1% 53.06%
Net Margin 14.8% 22.1% 32.7% 32.6% 22.1% 27.4% -14.1% 20.7% 14.7% 23.5% 22.5% 22.8% 24.1% 26.0% 24.9% 26.1% 29.0% 28.9% 14.9% 41.7% 41.65%
EBITDA Margin 27.0% 35.7% 52.3% 50.2% 35.9% 41.7% -14.1% 32.6% 30.7% 32.6% 31.7% 32.1% 33.5% 35.1% 33.6% 33.5% 38.5% 38.9% 20.8% 53.8% 53.78%
FCF Margin 26.6% 35.5% 25.9% 32.4% 39.0% 31.7% 29.6% 27.4% 20.8% 21.4% 20.9% 21.7% 23.9% 22.6% 26.3% 26.5% 28.2% 27.0% 23.5% 33.6% 33.58%
OCF Margin 30.2% 40.9% 31.4% 37.9% 43.5% 35.4% 34.5% 32.6% 25.7% 25.8% 24.2% 24.1% 26.7% 25.8% 28.9% 28.6% 29.3% 27.8% 24.4% 35.0% 34.96%
ROE 3Y Avg snapshot only 9.26%
ROE 5Y Avg snapshot only 8.50%
ROA 3Y Avg snapshot only 1.25%
ROIC 3Y Avg snapshot only 8.23%
ROIC Economic snapshot only 6.55%
Cash ROA snapshot only 1.18%
Cash ROIC snapshot only 8.26%
CROIC snapshot only 7.93%
NOPAT Margin snapshot only 29.53%
Pretax Margin snapshot only 37.07%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 34.13%
SBC / Revenue snapshot only 2.70%
Valuation
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio 12.42 17.86 19.34 13.42 11.76 12.38 14.66 16.51 17.58 19.38 13.11 11.91 12.16 13.16 13.13 13.98 14.21 12.26 16.98 16.34 18.036
P/S Ratio 3.50 4.53 4.97 3.54 3.20 3.52 2.79 2.77 2.64 2.84 2.68 2.50 2.82 3.14 3.21 3.53 3.77 3.34 4.32 4.82 5.507
P/B Ratio 1.06 1.21 1.54 1.16 1.04 1.20 0.93 1.01 1.05 1.15 1.21 1.14 1.27 1.39 1.43 1.59 1.69 1.47 1.00 1.11 1.085
P/FCF 13.14 12.77 19.19 10.94 8.21 11.10 9.44 10.10 12.71 13.28 12.87 11.51 11.80 13.91 12.22 13.31 13.40 12.36 18.37 14.37 14.366
P/OCF 11.57 11.09 15.82 9.33 7.35 9.94 8.08 8.48 10.25 11.04 11.10 10.38 10.58 12.19 11.12 12.34 12.87 12.03 17.68 13.80 13.797
EV/EBITDA -12.22 -2.51 2.13 1.35 0.60 4.23 -0.04 -2.04 -1.17 0.62 1.39 1.26 2.18 4.75 4.54 4.17 4.46 3.99 3.29 12.03 12.027
EV/Revenue -5.30 -1.00 0.88 0.57 0.26 1.88 -0.01 -0.56 -0.31 0.16 0.44 0.40 0.71 1.57 1.53 1.41 1.57 1.44 1.11 4.71 4.707
EV/EBIT -14.04 -2.94 2.55 1.64 0.72 4.97 -0.05 -2.53 -1.41 0.75 1.58 1.42 2.45 5.27 5.00 4.49 4.77 4.27 3.51 12.70 12.699
EV/FCF -19.90 -2.81 3.38 1.77 0.67 5.94 -0.04 -2.06 -1.51 0.73 2.12 1.84 2.96 6.97 5.80 5.33 5.58 5.34 4.73 14.02 14.019
Earnings Yield 8.1% 5.6% 5.2% 7.4% 8.5% 8.1% 6.8% 6.1% 5.7% 5.2% 7.6% 8.4% 8.2% 7.6% 7.6% 7.2% 7.0% 8.2% 5.9% 6.1% 6.12%
FCF Yield 7.6% 7.8% 5.2% 9.1% 12.2% 9.0% 10.6% 9.9% 7.9% 7.5% 7.8% 8.7% 8.5% 7.2% 8.2% 7.5% 7.5% 8.1% 5.4% 7.0% 6.96%
PEG Ratio snapshot only 5.765
Price/Tangible Book snapshot only 1.923
EV/OCF snapshot only 13.465
EV/Gross Profit snapshot only 7.577
Acquirers Multiple snapshot only 12.699
Shareholder Yield snapshot only 4.47%
Graham Number snapshot only $184.34
Leverage & Solvency
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 0.40 0.25 0.22 0.18 0.20 0.16 0.18 0.22 0.21 0.18 0.17 0.17 0.17 0.13 0.14 0.13 0.18 5079.45 0.15 — —
Quick Ratio 0.40 0.25 0.22 0.18 0.20 0.16 0.18 0.22 0.21 0.18 0.17 0.17 0.17 0.13 0.14 0.13 0.18 5079.45 0.15 — —
Debt/Equity 0.20 0.24 0.25 0.23 0.54 0.56 0.26 0.25 0.20 0.16 0.15 0.15 0.14 0.14 0.13 0.11 0.11 0.11 0.08 0.04 0.041
Net Debt/Equity -2.67 -1.48 -1.27 -0.97 -0.95 -0.56 -0.94 -1.22 -1.18 -1.08 -1.01 -0.96 -0.95 -0.69 -0.75 -0.96 -0.99 -0.83 -0.74 -0.03 -0.027
Debt/Assets 0.02 0.03 0.03 0.03 0.06 0.06 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.006
Debt/EBITDA 1.50 2.28 1.94 1.69 3.83 3.67 2.47 2.51 1.89 1.59 1.06 1.02 0.96 0.94 0.88 0.74 0.70 0.67 1.02 0.45 0.454
Net Debt/EBITDA -20.28 -13.92 -9.94 -6.99 -6.79 -3.67 -9.00 -12.04 -11.01 -10.73 -7.02 -6.62 -6.52 -4.73 -5.02 -6.25 -6.25 -5.25 -9.49 -0.30 -0.297
Interest Coverage 6.17 5.96 6.13 5.91 5.42 3.70 1.34 0.89 0.72 0.61 0.88 0.86 0.89 0.91 0.94 0.80 0.87 0.91 0.78 1.03 1.027
Equity Multiplier 8.79 8.63 8.75 8.78 9.48 9.01 8.52 8.68 8.64 8.15 7.94 7.84 7.51 7.50 7.59 7.50 7.43 7.30 6.90 6.79 6.786
Debt Service Coverage snapshot only 1.084
Cash to Debt snapshot only 1.655
FCF to Debt snapshot only 1.890
Defensive Interval snapshot only 576.9 days
Efficiency & Turnover
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.04 0.04 0.04 0.05 0.04 0.04 0.04 0.04 0.04 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.04 0.04 0.043
Inventory Turnover — — — — — — — — — — — — — — — — — — — — —
Receivables Turnover 3.28 2.83 3.50 3.30 2.93 2.64 2.64 2.84 2.91 6.07 6.80 7.01 7.10 — — — — 0.16 — 19.60 19.605
Payables Turnover 0.40 0.49 0.61 0.69 0.67 0.65 1.44 1.89 2.09 4.17 5.75 5.72 5.67 — — — — 0.04 — — —
DSO 111 129 104 111 125 138 138 129 126 60 54 52 51 0 0 0 0 2235 0 19 18.6 days
DIO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.0 days
DPO 914 749 594 527 543 558 253 193 175 88 63 64 64 0 0 0 0 8364 0 0 —
Cash Conversion Cycle -803 -621 -490 -417 -419 -420 -115 -64 -49 -27 -10 -12 -13 0 0 0 0 -6129 0 19 —
Fixed Asset Turnover snapshot only 2.760
Cash Velocity snapshot only 3.402
Capital Intensity snapshot only 29.524
Growth (YoY)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 7.0% 12.2% 17.4% 22.0% 37.8% 38.9% 24.1% 30.1% 27.6% 26.2% 49.2% 39.9% 32.9% 23.9% 9.9% 7.5% 5.4% 6.4% -0.6% -2.7% -2.72%
Net Income 14.5% 0.9% -1.8% -0.5% 33.1% 55.4% -8.1% -17.3% -29.5% -34.7% 60.5% 75.4% 1.1% 1.0% 31.2% 29.3% 20.5% 21.5% 3.4% 13.7% 13.67%
EPS 11.6% -20.0% -28.1% -25.8% 0.2% 34.2% -11.1% -23.4% -33.2% -34.9% 54.6% 71.7% 1.0% 94.4% 27.9% 28.0% 21.5% 25.3% 6.3% 15.2% 15.19%
FCF -21.8% 24.6% -31.9% -5.1% 1.0% 23.9% 41.6% 10.2% -32.0% -14.6% 5.2% 11.0% 53.2% 30.7% 38.5% 31.3% 24.0% 27.4% -11.0% 23.0% 23.04%
EBITDA 13.7% 3.7% 4.2% 6.7% 37.6% 55.5% -6.2% -15.1% -20.9% -28.9% 52.9% 60.8% 61.1% 63.8% 15.6% 14.7% 14.3% 16.2% 0.1% 12.3% 12.27%
Op. Income 11.7% 0.2% -2.5% -2.3% 32.2% 55.0% -9.1% -17.2% -21.9% -31.1% 66.0% 76.9% 73.0% 79.1% 20.1% 20.4% 20.5% 20.5% 3.0% 14.5% 14.54%
OCF Growth snapshot only 18.74%
Asset Growth snapshot only 72.60%
Equity Growth snapshot only 90.86%
Debt Growth snapshot only -30.96%
Shares Change snapshot only -1.32%
Dividend Growth snapshot only 37.56%
Growth (CAGR)
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y 11.1% 13.1% 15.6% 15.0% 18.2% 20.0% 17.8% 21.7% 23.5% 25.3% 29.6% 30.5% 32.7% 29.5% 26.7% 25.1% 21.4% 18.5% 17.7% 13.5% 13.55%
Revenue 5Y 19.9% 18.5% 17.5% 16.6% 17.7% 18.2% 15.9% 17.6% 19.3% 20.5% 23.4% 22.6% 22.9% 22.0% 21.8% 22.1% 21.4% 21.0% 18.9% 18.4% 18.37%
EPS 3Y 13.6% 3.4% 3.1% 0.0% 1.9% 7.2% -6.4% -5.5% -9.3% -11.2% -0.4% -0.8% 10.3% 19.3% 20.7% 19.0% 17.6% 16.6% 28.1% 36.3% 36.30%
EPS 5Y 27.8% 17.7% 13.8% 14.0% 14.9% 14.0% 3.1% 1.0% -0.4% -0.7% 8.5% 5.7% 7.2% 9.3% 10.1% 13.1% 12.7% 11.2% 6.1% 7.6% 7.56%
Net Income 3Y 16.6% 13.9% 16.9% 12.7% 16.0% 19.9% 3.7% 6.3% 2.4% 0.8% 13.1% 13.0% 24.5% 26.9% 24.6% 23.3% 20.4% 16.9% 29.6% 37.1% 37.11%
Net Income 5Y 32.6% 26.9% 24.8% 21.7% 22.5% 23.2% 10.9% 9.5% 8.3% 8.4% 18.7% 15.7% 17.7% 17.8% 18.6% 22.2% 21.6% 20.2% 14.5% 16.2% 16.25%
EBITDA 3Y 18.7% 15.8% 20.0% 17.9% 20.5% 23.3% 7.7% 8.4% 7.4% 4.7% 14.3% 13.4% 20.6% 21.9% 18.4% 16.1% 13.4% 10.6% 20.9% 27.4% 27.45%
EBITDA 5Y 28.0% 23.4% 22.0% 19.9% 19.6% 21.1% 10.7% 10.6% 12.7% 11.4% 19.9% 17.5% 17.4% 16.9% 17.2% 18.6% 17.9% 16.9% 11.6% 13.4% 13.41%
Gross Profit 3Y 11.8% 13.2% 16.1% 15.2% 18.0% 19.0% 13.3% 14.7% 14.7% 14.3% 18.2% 17.3% 19.7% 17.9% 15.3% 14.4% 12.0% 10.2% 11.3% 8.2% 8.22%
Gross Profit 5Y 20.0% 17.8% 16.6% 15.6% 16.6% 16.9% 12.4% 12.7% 13.2% 13.5% 17.1% 15.8% 16.1% 15.2% 15.5% 16.4% 16.3% 16.0% 11.9% 9.6% 9.60%
Op. Income 3Y 16.6% 14.0% 16.7% 14.2% 17.3% 20.7% 4.0% 5.0% 4.9% 2.3% 13.7% 12.7% 21.4% 24.1% 21.9% 20.8% 17.7% 14.1% 27.1% 34.6% 34.63%
Op. Income 5Y 28.9% 23.7% 21.7% 18.4% 19.2% 20.4% 8.8% 8.3% 10.4% 9.6% 19.1% 16.9% 16.9% 16.8% 17.5% 19.8% 19.2% 18.2% 12.7% 14.6% 14.58%
FCF 3Y 7.4% 22.0% 12.6% 26.8% 41.3% 25.1% 21.5% 23.7% 2.4% 9.6% 0.5% 5.1% 28.1% 11.4% 27.3% 17.1% 8.9% 12.4% 9.0% 21.5% 21.48%
FCF 5Y 68.1% 32.5% 20.1% 22.6% 24.3% 23.0% 20.3% 18.1% 11.2% 13.9% 16.3% 20.1% 24.1% 16.9% 21.2% 22.5% 15.3% 17.0% 4.5% 13.4% 13.40%
OCF 3Y 9.2% 24.2% 15.2% 27.6% 41.4% 26.4% 22.8% 25.3% 5.3% 11.0% 3.4% 5.8% 27.4% 11.1% 23.2% 13.9% 6.4% 9.4% 4.9% 16.2% 16.17%
OCF 5Y 50.9% 31.5% 22.4% 24.6% 25.3% 23.6% 21.5% 20.8% 14.3% 16.2% 16.8% 19.2% 24.1% 18.1% 20.5% 21.0% 13.2% 14.2% 4.1% 12.4% 12.40%
Assets 3Y 28.8% 35.4% 34.0% 34.1% 42.0% 34.8% 30.0% 23.1% 21.4% 23.0% 23.0% 23.1% 10.5% 4.6% 7.0% 6.6% 0.5% 1.6% 23.9% 22.0% 22.03%
Assets 5Y 23.1% 27.3% 26.1% 21.1% 25.6% 24.5% 20.5% 23.8% 22.9% 22.3% 22.7% 22.9% 22.7% 19.7% 19.2% 14.5% 13.9% 15.1% 27.9% 27.4% 27.43%
Equity 3Y 24.6% 32.1% 28.0% 26.8% 29.9% 23.5% 23.5% 22.5% 21.9% 24.4% 24.6% 25.0% 16.4% 9.6% 12.3% 12.3% 9.0% 8.9% 32.9% 32.4% 32.45%
Book Value 3Y 21.3% 19.9% 12.9% 12.6% 14.1% 10.4% 11.4% 8.9% 8.0% 9.6% 9.7% 9.7% 3.1% 3.0% 8.7% 8.4% 6.5% 8.7% 31.3% 31.7% 31.67%
Dividend 3Y — — — — — — — — — — — 41.1% 14.4% 7.3% 1.4% 1.2% 2.2% 3.8% 6.3% 10.1% 10.07%
Growth Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability 0.97 0.99 0.99 0.97 0.90 0.88 0.94 0.89 0.87 0.89 0.84 0.86 0.89 0.92 0.91 0.94 0.96 0.98 0.91 0.90 0.896
Earnings Stability 0.95 0.93 0.95 0.93 0.94 0.87 0.74 0.59 0.52 0.46 0.73 0.62 0.57 0.56 0.74 0.74 0.74 0.72 0.82 0.80 0.802
Margin Stability 0.98 0.98 0.98 0.97 0.97 0.98 0.94 0.91 0.89 0.88 0.88 0.86 0.85 0.85 0.87 0.86 0.86 0.86 0.86 0.84 0.841
Rev. Growth Consistency 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.000
Earn. Growth Consistency 1.00 1.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.000
FCF Positive Streak 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.94 1.00 0.99 1.00 0.87 0.50 0.97 0.93 0.88 0.86 0.50 0.50 0.50 0.50 0.88 0.88 0.92 0.91 0.99 0.95 0.945
Earnings Smoothness 0.86 0.99 0.98 1.00 0.72 0.57 0.92 0.81 0.65 0.58 0.54 0.45 0.31 0.33 0.73 0.74 0.81 0.81 0.97 0.87 0.872
ROE Trend -0.03 -0.04 -0.04 -0.03 -0.00 0.01 -0.04 -0.05 -0.03 -0.02 0.02 0.02 0.03 0.03 0.03 0.04 0.04 0.04 -0.04 -0.04 -0.037
Gross Margin Trend 0.04 0.01 0.01 -0.00 -0.00 -0.01 -0.11 -0.18 -0.21 -0.22 -0.16 -0.14 -0.12 -0.09 -0.06 -0.01 0.01 0.04 -0.01 -0.05 -0.048
FCF Margin Trend -0.03 0.06 -0.10 -0.02 0.07 -0.02 -0.06 -0.10 -0.12 -0.12 -0.07 -0.08 -0.06 -0.04 0.01 0.02 0.06 0.05 -0.00 0.09 0.094
Sustainable Growth Rate 9.8% 8.5% 9.6% 10.3% 9.9% 10.1% 6.8% 6.2% 5.3% 5.0% 8.2% 8.7% 9.8% 9.7% 9.9% 10.3% 10.7% 10.9% 6.5% 7.5% 7.51%
Internal Growth Rate 1.1% 1.0% 1.1% 1.2% 1.1% 1.2% 0.8% 0.7% 0.6% 0.6% 1.0% 1.1% 1.2% 1.3% 1.3% 1.4% 1.5% 1.5% 0.9% 1.1% 1.08%
Cash Flow Quality
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 1.07 1.61 1.22 1.44 1.60 1.25 1.81 1.95 1.71 1.76 1.18 1.15 1.15 1.08 1.18 1.13 1.10 1.02 0.96 1.18 1.184
FCF/OCF 0.88 0.87 0.82 0.85 0.90 0.90 0.86 0.84 0.81 0.83 0.86 0.90 0.90 0.88 0.91 0.93 0.96 0.97 0.96 0.96 0.960
FCF/Net Income snapshot only 1.137
OCF/EBITDA snapshot only 0.893
CapEx/Revenue 3.6% 5.4% 5.5% 5.6% 4.5% 3.7% 5.0% 5.2% 5.0% 4.3% 3.3% 2.4% 2.8% 3.2% 2.6% 2.1% 1.2% 0.7% 0.9% 1.4% 1.38%
CapEx/Depreciation snapshot only 0.669
Accruals Ratio -0.00 -0.01 -0.00 -0.01 -0.01 -0.00 -0.01 -0.01 -0.00 -0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 0.00 -0.00 -0.002
Sloan Accruals snapshot only 0.551
Cash Flow Adequacy snapshot only 5.829
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 0.7% 0.9% 1.2% 1.2% 1.1% 1.0% 1.0% 0.9% 0.9% 1.0% 0.9% 1.0% 0.82%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.25 $0.49 $0.73 $0.98 $1.01 $1.03 $1.05 $1.09 $1.15 $1.19 $1.23 $1.40 $1.58 $1.36
Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 6.2% 12.7% 18.1% 15.1% 14.7% 13.2% 13.3% 13.3% 13.1% 12.6% 12.4% 15.9% 15.6% 15.63%
FCF Payout Ratio 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 3.8% 9.2% 12.4% 14.9% 14.2% 12.8% 14.1% 12.3% 12.5% 11.9% 12.5% 17.3% 13.7% 13.74%
Total Payout Ratio 76.3% 1.0% 1.7% 1.5% 1.1% 65.2% 11.5% 10.0% 16.6% 20.5% 16.7% 14.7% 13.2% 21.5% 41.3% 67.3% 80.3% 71.6% 80.2% 73.1% 73.05%
Div. Increase Streak — — — — — — — 0 0 0 0 1 1 1 1 1 1 1 1 1 1
Chowder Number — — — — — — — — — — — 3.17 1.16 0.50 0.16 0.16 0.15 0.14 0.25 0.37 0.367
Buyback Yield 6.1% 5.8% 8.7% 10.9% 9.1% 5.3% 0.8% 0.2% 0.2% 0.1% 0.1% 0.0% 0.0% 0.6% 2.1% 3.9% 4.8% 4.8% 3.8% 3.5% 3.52%
Net Buyback Yield 5.9% 5.6% 8.5% 10.7% 8.8% 5.0% 0.4% -0.1% -0.1% -0.4% -0.4% -0.6% -0.5% 0.6% 2.1% 3.9% 4.8% 4.8% 3.5% 3.5% 3.48%
Total Shareholder Return 5.9% 5.6% 8.5% 10.7% 8.8% 5.0% 0.4% 0.3% 0.6% 0.5% 0.7% 0.7% 0.6% 1.6% 3.1% 4.8% 5.6% 5.8% 4.4% 4.4% 4.44%
DuPont Factors
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 0.75 0.75 0.75 0.75 0.75 0.75 0.76 0.75 0.68 0.71 0.73 0.75 0.81 0.80 0.80 0.80 0.80 0.81 0.80 0.80 0.797
Interest Burden (EBT/EBIT) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.000
EBIT Margin 0.38 0.34 0.34 0.35 0.36 0.38 0.25 0.22 0.22 0.21 0.28 0.28 0.29 0.30 0.31 0.31 0.33 0.34 0.32 0.37 0.371
Asset Turnover 0.04 0.04 0.04 0.05 0.04 0.04 0.04 0.04 0.04 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.04 0.04 0.043
Equity Multiplier 8.77 8.56 8.56 8.55 9.18 8.83 8.63 8.72 9.05 8.57 8.21 8.24 8.03 7.81 7.75 7.67 7.47 7.40 7.14 7.03 7.033
Per Share
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $5.78 $4.65 $4.68 $5.22 $5.80 $6.24 $4.16 $4.00 $3.87 $4.06 $6.44 $6.87 $7.77 $7.90 $8.24 $8.79 $9.44 $9.90 $8.75 $10.12 $10.12
Book Value/Share $67.68 $68.35 $58.83 $60.60 $65.58 $64.36 $65.45 $65.35 $64.53 $68.62 $69.75 $71.45 $74.25 $74.66 $75.62 $77.12 $79.18 $82.59 $148.22 $149.17 $153.44
Tangible Book/Share $42.63 $42.33 $35.05 $36.29 $37.13 $37.73 $38.21 $38.73 $38.29 $42.57 $43.97 $45.82 $49.07 $49.95 $50.92 $52.17 $54.18 $57.48 $84.65 $86.02 $86.02
Revenue/Share $20.55 $18.32 $18.21 $19.79 $21.32 $21.98 $21.87 $23.84 $25.78 $27.68 $31.44 $32.67 $33.44 $33.06 $33.68 $34.78 $35.56 $36.29 $34.40 $34.29 $35.27
FCF/Share $5.47 $6.50 $4.72 $6.40 $8.31 $6.96 $6.47 $6.54 $5.36 $5.93 $6.56 $7.10 $8.01 $7.47 $8.85 $9.23 $10.01 $9.81 $8.09 $11.51 $11.84
OCF/Share $6.21 $7.48 $5.73 $7.51 $9.28 $7.77 $7.55 $7.78 $6.64 $7.13 $7.60 $7.88 $8.93 $8.52 $9.72 $9.96 $10.42 $10.08 $8.41 $11.99 $12.33
Cash/Share $194.01 $117.93 $89.20 $72.90 $97.93 $71.80 $78.17 $96.00 $89.23 $85.46 $81.12 $79.37 $81.21 $62.11 $66.79 $82.42 $87.04 $77.77 $122.20 $10.08 $10.37
EBITDA/Share $8.91 $7.28 $7.51 $8.39 $9.22 $9.77 $6.81 $6.60 $6.91 $6.94 $10.04 $10.39 $10.87 $10.95 $11.31 $11.80 $12.53 $13.13 $11.63 $13.42 $13.42
Debt/Share $13.39 $16.62 $14.56 $14.22 $35.31 $35.89 $16.84 $16.55 $13.10 $11.02 $10.64 $10.63 $10.41 $10.27 $10.01 $8.71 $8.77 $8.86 $11.82 $6.09 $6.09
Net Debt/Share $-180.63 $-101.31 $-74.64 $-58.68 $-62.62 $-35.90 $-61.33 $-79.45 $-76.13 $-74.43 $-70.48 $-68.73 $-70.80 $-51.84 $-56.78 $-73.72 $-78.26 $-68.91 $-110.38 $-3.99 $-3.99
Academic Models
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman-B Score — — — — — — — — — — — — — — — — — — — — 2.487
Altman Z-Prime snapshot only 0.511
Piotroski F-Score 4 3 4 3 5 5 4 5 6 6 7 6 7 7 7 7 9 9 5 5 5
Beneish M-Score -1.68 -1.49 -1.38 -1.54 -1.84 -2.07 -1.62 -1.95 -2.15 -3.15 -2.59 -3.18 -3.24 -2.44 -2.40 -2.42 -2.44 -2.81 -2.51 -2.32 -2.323
Ohlson O-Score snapshot only -5.823
ROIC (Greenblatt) snapshot only 56.48%
Net-Net WC snapshot only $-853.07
EVA snapshot only $-66917200.00
Credit
Metric Trend Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only A+
Credit Score 80.81 69.05 71.26 77.35 59.40 60.33 67.77 68.06 68.39 74.78 80.75 88.64 88.66 88.62 88.60 89.50 91.03 91.12 77.39 75.38 75.379
Credit Grade snapshot only 5
Credit Trend snapshot only -14.125
Implied Spread (bps) snapshot only 125.000
Industry Credit Rank snapshot only 75
Sector Credit Rank snapshot only 66

Sign in to InsiderStreet

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

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