— Know what they know.
Not Investment Advice
Also trades as: OFG-PD (NYSE) · $vol 0M

OFG NYSE

OFG Bancorp
1W: +1.9% 1M: -1.2% 3M: +6.0% YTD: +10.2% 1Y: +7.9% 3Y: +105.0% 5Y: +102.9%
$45.05
-0.15 (-0.33%)
 
Weekly Expected Move ±3.9%
$41 $42 $44 $46 $47
NYSE · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 59 · $1.9B mcap · 42M float · 0.775% daily turnover · Short 55% 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.

NARROW EDGE
60.9 / 100
NoneWeakNarrowWide
Primary source: Switching Costs  ·  ROIC: 26.0%  ·  5Y Avg: 68.4%
Cost Advantage
67
Intangibles
48
Switching Cost
68
Network Effect
63
Scale
60
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. OFG has a Narrow competitive edge (60.9/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Switching Costs. ROIC of 26.0% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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
$0
Low
$46
Avg Target
$46
High
Based on 5 analyst ratings (12 mo)
Analyst Recommendations
Strong Buy: 0Buy: 8Hold: 4Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$46.00
Analysts5
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-01-26 Truist Financial $48 $44 -4 +18.6% $37.09
2026-01-15 Piper Sandler $47 $45 -2 +9.1% $41.26
2025-10-27 Wells Fargo Timur Braziler Initiated $43 +8.5% $39.63
2025-10-23 Truist Financial Arren Cyganovich Initiated $48 +21.7% $39.45
2025-10-09 UBS Initiated $50 +17.2% $42.65
2024-10-17 Piper Sandler Frank Schiraldi $49 $47 -2 +13.7% $41.35
2024-08-26 Piper Sandler Frank Schiraldi Initiated $49 +9.0% $44.95

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B+
May 22, 2026
DCF
4
ROE
4
ROA
4
D/E
2
P/E
3
P/B
2
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. OFG receives an overall rating of B+. Strongest factors: DCF (4/5), ROE (4/5), ROA (4/5). Areas of concern: D/E (2/5), P/B (2/5).
Rating Change History
DateFromTo
2026-05-06 A- B+
2026-05-04 A A-
2026-04-22 C- A
2026-04-21 A- C-
2026-04-16 A A-
2026-04-01 A- A
2026-02-06 B+ A-
2026-02-04 A- B+
2026-01-30 A A-
2026-01-26 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.

51 Grade A
Profitability
72
Balance Sheet
46
Earnings Quality
74
Growth
52
Value
87
Momentum
71
Safety
65
Cash Flow
55
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. OFG scores highest in Value (87/100) and lowest in Balance Sheet (46/100). An overall grade of A places OFG 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
2.80
Grey Zone
Piotroski F-Score
7/9
Beneish M-Score
-1.34
Possible Manipulator
Ohlson O-Score
-3.79
Bankruptcy prob: 2.2%
Low Risk
Credit Rating
AA-
Score: 81.1/100
Trend: Deteriorating
Earnings Quality
75/100
OCF/NI: 0.97x
Accruals: 0.0%
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. OFG scores 2.80, 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. OFG 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. OFG's score of -1.34 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. 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. OFG's implied 2.2% 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. OFG receives an estimated rating of AA- (score: 81.1/100), 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). OFG'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
9.03x
PEG
0.67x
P/S
2.16x
P/B
1.41x
P/FCF
9.18x
P/OCF
8.37x
EV/EBITDA
4.44x
EV/Revenue
1.45x
EV/EBIT
4.64x
EV/FCF
6.75x
Earnings Yield
12.28%
FCF Yield
10.90%
Shareholder Yield
9.70%
Graham Number
$60.15
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 9.0x earnings, OFG trades at a deep value multiple. An earnings yield of 12.3% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $60.15 per share, suggesting a potential 34% 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
0.877
NI / EBT
×
Interest Burden
0.884
EBT / EBIT
×
EBIT Margin
0.312
EBIT / Rev
×
Asset Turnover
0.074
Rev / Assets
×
Equity Multiplier
9.063
Assets / Equity
=
ROE
16.1%
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. OFG's ROE of 16.1% is driven by financial leverage (equity multiplier: 9.06x). 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.

Adj. Growth Rate
10.84%
Fair P/E
30.19x
Intrinsic Value
$150.02
Price/Value
0.27x
Margin of Safety
73.03%
Premium
-73.03%
Assessment
Undervalued
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with OFG's realized 10.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $150.02, OFG appears undervalued with a 73% margin of safety. The adjusted fair P/E of 30.2x compares to the current market P/E of 9.0x.

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
$45.05
Median 1Y
$47.95
5th Pctile
$24.85
95th Pctile
$92.49
Ann. Volatility
39.2%
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

ExecutiveSalaryStockTotal
José Enrique Fernández
Chairman of the Board
$375,000 $— $700,000
President, Treasurer
ve Vice President, Treasurer and CFO
$275,000 $— $677,100
Héctor Méndez
Senior Executive Vice President, Treasurer and CFO
$275,000 $— $675,000
Héctor Méndez President,
cutive Vice President, Treasurer and CFO
$300,000 $— $478,132
José Rafael Fernández
President and CEO
$337,500 $— $472,182
President and CEO
$293,500 $— $420,600
José Rafael Fernández
President and CEO
$293,500 $— $418,500
Néstor Vale
Senior Executive Vice President Banking Services
$259,000 $— $359,000
Carlos J. Nieves,
CPA Senior Executive Vice President and COO Financial Services
$266,875 $— $341,875
Ganesh Kumar
Executive Vice President Strategic Planning
$229,000 $— $304,000

CEO Pay Ratio

6:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $472,182
Avg Employee Cost (SGA/emp): $83,546
Employees: 2,185

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
2,185
-2.7% YoY
Revenue / Employee
$394,790
Rev: $862,616,000
Profit / Employee
$93,869
NI: $205,104,000
SGA / Employee
$83,546
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 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
ROE 11.4% 12.8% 13.6% 14.2% 14.2% 14.2% 15.7% 16.6% 16.9% 17.2% 16.3% 16.6% 17.2% 17.4% 16.2% 15.9% 15.9% 16.3% 15.5% 16.1% 16.15%
ROA 1.3% 1.4% 1.5% 1.6% 1.6% 1.6% 1.7% 1.8% 1.8% 1.8% 1.7% 1.8% 1.8% 1.8% 1.7% 1.7% 1.7% 1.7% 1.7% 1.8% 1.78%
ROIC -8.8% -9.9% -10.7% -11.2% -11.2% -11.2% -19.2% -20.2% -20.6% -21.0% -12.7% -13.0% -13.5% -13.6% -15.8% -15.5% -15.5% -15.9% 25.1% 26.0% 25.96%
ROCE 13.4% 15.6% 17.9% 18.7% 18.6% 18.7% 21.7% 22.7% 23.3% 23.6% 16.8% 16.9% 17.3% 17.0% 13.9% 13.5% 13.2% 13.2% 14.2% 14.7% 14.73%
Gross Margin 97.8% 96.7% 88.9% 93.0% 90.6% 90.0% 88.6% 86.4% 81.0% 78.1% 74.2% 73.0% 72.9% 69.5% 66.1% 68.2% 69.5% 66.0% 80.6% 72.3% 72.26%
Operating Margin 44.7% 46.0% 34.7% 40.7% 40.5% 40.8% 40.5% 39.4% 37.4% 35.8% 33.7% 33.7% 34.5% 30.2% 25.1% 28.7% 31.3% 28.3% 34.7% 30.4% 30.39%
Net Margin 30.4% 31.3% 23.7% 28.2% 27.6% 27.4% 27.6% 28.0% 25.1% 24.4% 23.0% 24.7% 24.8% 22.9% 24.0% 22.0% 24.6% 23.9% 24.4% 23.8% 23.82%
EBITDA Margin 49.2% 50.5% 39.1% 45.1% 44.4% 44.3% 44.9% 43.5% 41.4% 39.5% 37.1% 37.1% 37.8% 33.5% 28.1% 31.8% 34.3% 31.3% 34.7% 30.4% 30.39%
FCF Margin 0.5% -0.4% 14.3% 13.7% 16.4% 15.7% 22.2% 24.1% 23.1% 31.6% 38.2% 37.1% 41.7% 34.5% 25.6% 28.3% 21.2% 21.0% 23.1% 21.5% 21.47%
OCF Margin 3.8% 2.9% 18.6% 19.0% 21.9% 21.6% 27.4% 28.0% 26.3% 34.2% 40.6% 39.8% 44.3% 39.4% 30.7% 33.1% 25.9% 23.3% 25.2% 23.6% 23.55%
ROE 3Y Avg snapshot only 15.45%
ROE 5Y Avg snapshot only 15.50%
ROA 3Y Avg snapshot only 1.68%
ROIC 3Y Avg snapshot only 36.37%
ROIC Economic snapshot only 12.36%
Cash ROA snapshot only 1.67%
Cash ROIC snapshot only 22.34%
CROIC snapshot only 20.36%
NOPAT Margin snapshot only 27.37%
Pretax Margin snapshot only 27.60%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 28.39%
SBC / Revenue snapshot only 0.68%
Valuation
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
P/E Ratio 8.48 8.57 8.24 7.80 7.33 7.26 7.36 6.38 6.53 7.53 9.32 9.04 8.88 10.57 9.67 9.26 9.83 9.73 9.46 8.14 9.029
P/S Ratio 1.94 2.18 2.23 2.21 2.03 1.94 2.04 1.76 1.76 1.97 2.33 2.19 2.15 2.52 2.33 2.17 2.30 2.30 2.25 1.97 2.158
P/B Ratio 0.95 1.07 1.13 1.12 1.05 1.04 1.17 1.07 1.12 1.31 1.42 1.40 1.43 1.72 1.53 1.43 1.53 1.55 1.40 1.25 1.410
P/FCF 373.79 -546.03 15.64 16.09 12.38 12.40 9.17 7.33 7.63 6.23 6.10 5.91 5.16 7.31 9.09 7.65 10.87 10.97 9.74 9.18 9.177
P/OCF 50.90 73.98 12.04 11.62 9.24 9.01 7.44 6.29 6.70 5.77 5.73 5.50 4.85 6.39 7.59 6.54 8.89 9.87 8.92 8.37 8.365
EV/EBITDA -7.45 -5.91 -5.18 -5.02 -5.34 -5.36 -2.55 -2.83 -2.58 -1.85 -3.17 -3.21 -3.04 -1.91 -2.11 -2.62 -2.23 -2.13 5.19 4.44 4.435
EV/Revenue -2.68 -2.43 -2.29 -2.30 -2.39 -2.32 -1.14 -1.25 -1.12 -0.78 -1.27 -1.24 -1.15 -0.70 -0.72 -0.86 -0.71 -0.67 1.72 1.45 1.449
EV/EBIT -8.50 -6.63 -5.75 -5.55 -5.91 -5.91 -2.81 -3.10 -2.84 -2.04 -3.49 -3.53 -3.35 -2.11 -2.33 -2.90 -2.47 -2.36 5.57 4.64 4.642
EV/FCF -517.33 608.33 -16.04 -16.75 -14.57 -14.78 -5.13 -5.20 -4.86 -2.47 -3.34 -3.34 -2.76 -2.02 -2.80 -3.03 -3.36 -3.19 7.43 6.75 6.749
Earnings Yield 11.8% 11.7% 12.1% 12.8% 13.6% 13.8% 13.6% 15.7% 15.3% 13.3% 10.7% 11.1% 11.3% 9.5% 10.3% 10.8% 10.2% 10.3% 10.6% 12.3% 12.28%
FCF Yield 0.3% -0.2% 6.4% 6.2% 8.1% 8.1% 10.9% 13.6% 13.1% 16.0% 16.4% 16.9% 19.4% 13.7% 11.0% 13.1% 9.2% 9.1% 10.3% 10.9% 10.90%
PEG Ratio snapshot only 0.667
Price/Tangible Book snapshot only 1.341
EV/OCF snapshot only 6.152
EV/Gross Profit snapshot only 2.006
Acquirers Multiple snapshot only 4.642
Shareholder Yield snapshot only 9.70%
Graham Number snapshot only $60.15
Leverage & Solvency
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Current Ratio 0.32 0.32 0.30 0.30 0.30 0.30 0.24 0.24 0.24 0.24 0.31 0.31 0.31 0.31 0.32 0.32 0.32 0.32 0.12 0.12 0.115
Quick Ratio 0.32 0.32 0.30 0.30 0.30 0.30 0.24 0.24 0.24 0.24 0.31 0.31 0.31 0.31 0.32 0.32 0.32 0.32 0.12 0.12 0.115
Debt/Equity 0.12 0.12 0.09 0.09 0.09 0.09 0.05 0.05 0.05 0.05 0.19 0.19 0.19 0.19 0.34 0.34 0.34 0.34 0.42 0.42 0.418
Net Debt/Equity -2.27 -2.27 -2.28 -2.28 -2.28 -2.28 -1.83 -1.83 -1.83 -1.83 -2.20 -2.20 -2.20 -2.20 -2.00 -2.00 -2.00 -2.00 -0.33 -0.33 -0.331
Debt/Assets 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.02 0.02 0.04 0.04 0.04 0.04 0.05 0.05 0.047
Debt/EBITDA 0.70 0.61 0.40 0.38 0.38 0.38 0.20 0.19 0.19 0.19 0.77 0.76 0.75 0.76 1.51 1.56 1.59 1.59 2.04 2.01 2.014
Net Debt/EBITDA -12.83 -11.22 -10.23 -9.83 -9.87 -9.85 -7.11 -6.81 -6.62 -6.52 -8.96 -8.88 -8.72 -8.84 -8.94 -9.23 -9.43 -9.46 -1.61 -1.60 -1.596
Interest Coverage 3.14 4.11 5.13 6.09 6.82 7.14 7.29 6.57 5.23 4.03 3.02 2.35 2.01 1.75 1.57 1.51 1.46 1.42 1.54 1.60 1.595
Equity Multiplier 9.05 9.05 9.26 9.26 9.26 9.26 9.42 9.42 9.42 9.42 9.51 9.51 9.51 9.51 9.17 9.17 9.17 9.17 8.97 8.97 8.968
Cash Ratio snapshot only 0.098
Debt Service Coverage snapshot only 1.669
Cash to Debt snapshot only 1.792
FCF to Debt snapshot only 0.326
Defensive Interval snapshot only 1213.0 days
Efficiency & Turnover
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Asset Turnover 0.06 0.06 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.07 0.07 0.07 0.07 0.07 0.07 0.074
Inventory Turnover
Receivables Turnover 10.39 10.42 8.83 8.85 9.05 9.38 10.10 10.64 11.14 11.66 10.88 11.42 11.88 12.19 11.50 11.58 11.63 11.80 7.38 7.55 7.552
Payables Turnover
DSO 35 35 41 41 40 39 36 34 33 31 34 32 31 30 32 32 31 31 49 48 48.3 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Conversion Cycle 35 35 41 41 40 39 36 34 33 31 34 32 31 30 32 32 31 31 49 48
Fixed Asset Turnover snapshot only 9.430
Cash Velocity snapshot only 0.848
Capital Intensity snapshot only 14.130
Growth (YoY)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 9.5% 4.3% -1.6% 1.0% 3.6% 7.1% 11.4% 17.1% 19.9% 21.1% 21.2% 20.7% 20.0% 17.6% 13.0% 8.4% 4.7% 3.5% 4.8% 6.5% 6.50%
Net Income 3.1% 1.7% 96.6% 49.0% 25.4% 12.5% 13.7% 14.1% 16.9% 18.6% 9.4% 5.9% 7.6% 7.0% 9.0% 4.7% 1.3% 2.6% 3.5% 10.0% 10.01%
EPS 3.0% 1.7% 1.0% 55.8% 35.6% 20.2% 19.3% 17.8% 19.1% 18.4% 10.7% 7.3% 8.4% 9.9% 11.6% 8.9% 6.0% 8.0% 1.1% 16.5% 16.55%
FCF -96.7% -1.0% 2.8% 4.1% 31.7% 43.0% 73.3% 1.1% 68.9% 1.4% 1.1% 86.0% 1.2% 28.2% -24.1% -17.2% -46.8% -37.0% -5.4% -19.3% -19.31%
EBITDA 2.6% 1.7% 1.0% 54.1% 28.5% 12.7% 12.5% 13.0% 16.6% 18.3% 9.1% 5.4% 4.3% 1.3% -4.2% -8.1% -11.6% -10.7% 1.7% 6.1% 6.10%
Op. Income 3.6% 2.2% 1.3% 63.1% 32.6% 14.6% 13.7% 13.9% 17.1% 18.0% 8.7% 5.1% 4.6% 1.7% -4.3% -8.5% -12.3% -11.1% 4.8% 12.3% 12.26%
OCF Growth snapshot only -24.33%
Asset Growth snapshot only 8.39%
Equity Growth snapshot only 10.81%
Debt Growth snapshot only 37.37%
Shares Change snapshot only -5.61%
Dividend Growth snapshot only 14.49%
Growth (CAGR)
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue 3Y 11.8% 11.6% 10.4% 9.5% 9.4% 10.3% 12.8% 11.3% 10.8% 10.6% 9.9% 12.6% 14.2% 15.1% 15.1% 15.3% 14.6% 13.8% 12.8% 11.7% 11.70%
Revenue 5Y 4.3% 6.4% 6.6% 7.3% 7.2% 7.8% 9.1% 10.5% 11.6% 12.5% 12.7% 13.2% 13.5% 13.8% 14.5% 12.5% 11.3% 10.5% 9.5% 10.5% 10.50%
EPS 3Y 28.0% 21.0% 21.1% 20.7% 19.7% 27.4% 49.4% 80.3% 86.2% 57.1% 38.6% 25.3% 20.5% 16.1% 13.8% 11.2% 11.0% 12.0% 7.7% 10.8% 10.84%
EPS 5Y 30.0% 25.9% 20.2% 21.4% 20.7% 26.0% 27.5% 27.9% 27.6% 20.3% 18.6% 17.3% 17.2% 21.9% 32.7% 47.0% 49.3% 35.7% 24.6% 20.1% 20.11%
Net Income 3Y 28.9% 21.1% 20.1% 19.0% 17.1% 24.4% 45.6% 75.9% 81.3% 53.7% 34.8% 21.7% 16.4% 12.6% 10.7% 8.2% 8.4% 9.2% 7.3% 6.9% 6.86%
Net Income 5Y 30.6% 26.1% 19.8% 20.6% 19.4% 24.5% 25.9% 26.3% 25.7% 18.8% 16.6% 15.3% 15.1% 19.6% 29.8% 43.2% 45.4% 31.9% 22.5% 15.7% 15.71%
EBITDA 3Y 30.0% 22.8% 18.6% 17.5% 16.0% 23.6% 46.8% 71.7% 75.9% 52.9% 35.2% 22.4% 16.1% 10.5% 5.5% 3.1% 2.5% 2.3% 2.0% 0.9% 0.93%
EBITDA 5Y 39.6% 34.7% 19.9% 19.8% 19.6% 23.5% 27.8% 28.7% 26.9% 19.8% 15.4% 14.1% 13.7% 17.7% 27.0% 37.4% 38.1% 26.5% 19.2% 12.4% 12.35%
Gross Profit 3Y 23.0% 20.5% 18.3% 17.9% 17.3% 21.5% 26.1% 27.5% 24.6% 18.3% 14.1% 11.2% 9.2% 7.1% 5.2% 4.1% 3.7% 3.1% 4.2% 4.3% 4.26%
Gross Profit 5Y 14.1% 16.2% 13.1% 14.5% 14.3% 16.0% 18.4% 19.1% 18.6% 16.1% 14.1% 13.4% 13.4% 15.3% 16.4% 16.1% 14.0% 10.3% 9.5% 8.5% 8.46%
Op. Income 3Y 29.9% 21.9% 17.3% 16.2% 14.6% 22.7% 48.0% 82.0% 92.9% 62.4% 40.9% 25.0% 17.5% 11.2% 5.7% 3.1% 2.4% 2.2% 2.9% 2.6% 2.57%
Op. Income 5Y 47.3% 38.9% 20.3% 20.1% 19.8% 24.3% 29.1% 30.0% 27.8% 19.6% 14.8% 13.4% 13.0% 17.2% 27.5% 42.1% 45.8% 31.1% 22.9% 14.9% 14.92%
FCF 3Y -75.5% -14.2% -11.3% -4.8% 0.6% 11.4% 17.7% 22.7% 28.6% 3.9% 39.9% 46.7% 24.9% 25.4% 14.3% 7.5% 7.51%
FCF 5Y -48.4% 1.0% -0.2% 14.0% -7.4% -1.6% -0.4% -4.0% 15.1% 17.9% 21.6% 25.8% 26.1% 16.9% 20.2% 16.3% 11.4%
OCF 3Y -52.9% -49.0% -9.1% -4.6% 0.6% 7.0% 14.5% 18.0% 21.6% 26.0% 1.6% 1.7% 36.2% 38.7% 21.1% 16.8% 9.8% 5.4% 5.40%
OCF 5Y -24.3% -27.2% 5.0% 5.1% 18.1% -2.2% 1.7% 1.9% -2.2% 14.8% 17.3% 20.7% 24.2% 26.1% 18.2% 20.5% 17.3% 10.7%
Assets 3Y 16.7% 16.7% 14.6% 14.6% 14.6% 14.6% 1.8% 1.8% 1.8% 1.8% 4.9% 4.9% 4.9% 4.9% 5.1% 5.1% 5.1% 5.1% 8.3% 8.3% 8.28%
Assets 5Y 6.7% 6.7% 8.8% 8.8% 8.8% 8.8% 9.7% 9.7% 9.7% 9.7% 11.5% 11.5% 11.5% 11.5% 4.3% 4.3% 4.3% 4.3% 4.9% 4.9% 4.87%
Equity 3Y 4.7% 4.7% 2.3% 2.3% 2.3% 2.3% -0.1% -0.1% -0.1% -0.1% 3.2% 3.2% 3.2% 3.2% 5.5% 5.5% 5.5% 5.5% 10.1% 10.1% 10.07%
Book Value 3Y 4.0% 4.7% 3.1% 3.7% 4.5% 4.7% 2.5% 2.5% 2.6% 2.1% 6.1% 6.3% 6.9% 6.4% 8.5% 8.5% 8.0% 8.2% 10.5% 14.2% 14.17%
Dividend 3Y -2.6% 0.3% 1.0% 2.3% 9.4% 9.2% 15.7% 18.9% 17.5% 18.7% 14.0% 10.7% 9.2% 6.9% 6.6% 6.7% 6.4% 6.7% 4.8% 8.5% 8.51%
Growth Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Revenue Stability 0.51 0.78 0.74 0.92 0.95 0.94 0.88 0.96 0.96 0.95 0.92 0.92 0.92 0.94 0.97 0.95 0.94 0.93 0.94 0.97 0.974
Earnings Stability 0.33 0.52 0.50 0.47 0.46 0.65 0.73 0.70 0.68 0.74 0.80 0.75 0.73 0.85 0.92 0.86 0.82 0.83 0.85 0.89 0.894
Margin Stability 0.82 0.84 0.86 0.83 0.83 0.82 0.80 0.79 0.82 0.87 0.89 0.90 0.91 0.87 0.85 0.82 0.83 0.87 0.89 0.90 0.902
Rev. Growth Consistency 1.00 1.00 0.00 1.00 1.00 1.00 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 1.000
Earn. Growth Consistency 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 1.00 1.00 1.00 1.000
FCF Positive Streak 1 0 0 0 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence 0.50 0.50 0.50 0.80 0.90 0.95 0.95 0.94 0.93 0.93 0.96 0.98 0.97 0.97 0.96 0.98 0.99 0.99 0.99 0.96 0.960
Earnings Smoothness 0.00 0.07 0.35 0.61 0.77 0.88 0.87 0.87 0.84 0.83 0.91 0.94 0.93 0.93 0.91 0.95 0.99 0.97 0.97 0.90 0.905
ROE Trend 0.05 0.06 0.08 0.08 0.07 0.06 0.06 0.05 0.04 0.04 0.00 -0.00 0.00 0.00 0.00 -0.01 -0.01 -0.01 -0.01 -0.00 -0.001
Gross Margin Trend 0.17 0.22 0.24 0.25 0.19 0.12 0.09 0.02 -0.02 -0.07 -0.12 -0.15 -0.15 -0.15 -0.15 -0.13 -0.12 -0.10 -0.04 -0.01 -0.005
FCF Margin Trend -0.20 -0.21 0.07 0.06 0.08 0.06 0.19 0.19 0.15 0.24 0.20 0.18 0.22 0.11 -0.05 -0.02 -0.11 -0.12 -0.09 -0.11 -0.113
Sustainable Growth Rate 9.6% 10.8% 11.6% 12.2% 11.9% 11.8% 12.9% 13.4% 13.4% 13.4% 12.6% 12.8% 13.3% 13.4% 12.5% 12.0% 12.0% 12.2% 11.6% 12.1% 12.10%
Internal Growth Rate 1.1% 1.2% 1.3% 1.4% 1.3% 1.3% 1.4% 1.5% 1.5% 1.5% 1.3% 1.4% 1.4% 1.4% 1.4% 1.3% 1.3% 1.3% 1.3% 1.4% 1.35%
Cash Flow Quality
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
OCF/Net Income 0.17 0.12 0.68 0.67 0.79 0.81 0.99 1.01 0.97 1.31 1.63 1.64 1.83 1.65 1.27 1.41 1.11 0.99 1.06 0.97 0.973
FCF/OCF 0.14 -0.14 0.77 0.72 0.75 0.73 0.81 0.86 0.88 0.92 0.94 0.93 0.94 0.87 0.83 0.85 0.82 0.90 0.92 0.91 0.911
FCF/Net Income snapshot only 0.887
OCF/EBITDA snapshot only 0.721
CapEx/Revenue 3.3% 3.3% 4.3% 5.3% 5.6% 5.9% 5.2% 4.0% 3.2% 2.6% 2.5% 2.7% 2.7% 5.0% 5.1% 4.8% 4.7% 2.3% 2.1% 2.1% 2.08%
CapEx/Depreciation snapshot only 1.434
Accruals Ratio 0.01 0.01 0.00 0.01 0.00 0.00 0.00 -0.00 0.00 -0.01 -0.01 -0.01 -0.02 -0.01 -0.00 -0.01 -0.00 0.00 -0.00 0.00 0.000
Sloan Accruals snapshot only -0.232
Cash Flow Adequacy snapshot only 2.891
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Dividend Yield 1.9% 1.8% 1.7% 1.8% 2.2% 2.3% 2.5% 3.0% 3.2% 2.9% 2.4% 2.5% 2.5% 2.2% 2.4% 2.6% 2.5% 2.6% 2.7% 3.1% 2.77%
Dividend/Share $0.38 $0.41 $0.42 $0.44 $0.51 $0.53 $0.63 $0.70 $0.78 $0.83 $0.87 $0.88 $0.92 $0.95 $0.99 $1.03 $1.07 $1.12 $1.10 $1.25 $1.25
Payout Ratio 16.5% 15.5% 14.4% 14.1% 16.1% 16.7% 18.1% 19.2% 20.6% 22.0% 22.5% 22.6% 22.5% 22.9% 23.0% 24.1% 24.8% 25.1% 25.3% 25.1% 25.05%
FCF Payout Ratio 7.3% 27.2% 29.1% 27.2% 28.5% 22.5% 22.1% 24.1% 18.3% 14.8% 14.8% 13.0% 15.9% 21.7% 19.9% 27.5% 28.3% 26.0% 28.2% 28.24%
Total Payout Ratio 16.5% 45.0% 48.5% 68.5% 90.7% 64.9% 56.7% 38.4% 29.8% 32.3% 32.8% 31.0% 36.2% 35.5% 59.6% 73.5% 65.6% 75.0% 69.9% 78.9% 78.95%
Div. Increase Streak 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Chowder Number -0.04 0.03 0.02 0.05 0.25 0.24 0.46 0.59 0.53 0.59 0.39 0.27 0.20 0.13 0.14 0.14 0.14 0.15 0.16 0.18 0.176
Buyback Yield 0.0% 3.4% 4.1% 7.0% 10.2% 6.6% 5.2% 3.0% 1.4% 1.4% 1.1% 0.9% 1.5% 1.2% 3.8% 5.3% 4.1% 5.1% 4.7% 6.6% 6.62%
Net Buyback Yield 0.0% 3.4% 4.1% 7.0% 10.2% 6.6% 5.2% 3.0% 1.4% 1.4% 1.1% 0.9% 1.5% 1.2% 3.8% 5.3% 4.1% 5.1% 4.7% 6.6% 6.62%
Total Shareholder Return 1.9% 5.3% 5.9% 8.8% 12.4% 8.9% 7.7% 6.0% 4.6% 4.3% 3.5% 3.4% 4.1% 3.4% 6.2% 7.9% 6.7% 7.7% 7.4% 9.7% 9.70%
DuPont Factors
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.72 0.69 0.68 0.68 0.68 0.68 0.68 0.69 0.68 0.69 0.69 0.69 0.70 0.72 0.78 0.79 0.81 0.83 0.88 0.88 0.877
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 0.88 0.88 0.884
EBIT Margin 0.32 0.37 0.40 0.41 0.40 0.39 0.41 0.40 0.40 0.38 0.36 0.35 0.34 0.33 0.31 0.30 0.29 0.28 0.31 0.31 0.312
Asset Turnover 0.06 0.06 0.05 0.05 0.06 0.06 0.06 0.06 0.07 0.07 0.07 0.07 0.08 0.08 0.07 0.07 0.07 0.07 0.07 0.07 0.074
Equity Multiplier 8.97 8.97 9.15 9.15 9.15 9.15 9.34 9.34 9.34 9.34 9.47 9.47 9.47 9.47 9.33 9.33 9.33 9.33 9.06 9.06 9.063
Per Share
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $2.33 $2.64 $2.91 $3.10 $3.16 $3.18 $3.47 $3.65 $3.76 $3.76 $3.84 $3.91 $4.08 $4.14 $4.28 $4.26 $4.32 $4.47 $4.33 $4.97 $4.97
Book Value/Share $20.75 $21.08 $21.26 $21.61 $22.10 $22.19 $21.73 $21.74 $21.95 $21.60 $25.19 $25.21 $25.32 $25.39 $27.12 $27.56 $27.85 $28.09 $29.35 $32.36 $31.95
Tangible Book/Share $17.32 $17.60 $17.85 $18.15 $18.56 $18.64 $18.34 $18.35 $18.52 $18.23 $21.93 $21.95 $22.05 $22.11 $23.46 $23.84 $24.09 $24.29 $27.36 $30.17 $30.17
Revenue/Share $10.19 $10.38 $10.72 $10.93 $11.42 $11.89 $12.52 $13.20 $13.95 $14.37 $15.37 $16.14 $16.86 $17.35 $17.79 $18.20 $18.48 $18.90 $18.21 $20.54 $20.62
FCF/Share $0.05 $-0.04 $1.53 $1.50 $1.87 $1.86 $2.78 $3.18 $3.22 $4.54 $5.86 $5.99 $7.03 $5.98 $4.56 $5.16 $3.91 $3.96 $4.21 $4.41 $4.43
OCF/Share $0.39 $0.31 $1.99 $2.08 $2.51 $2.56 $3.43 $3.70 $3.67 $4.91 $6.24 $6.43 $7.48 $6.85 $5.46 $6.03 $4.78 $4.41 $4.60 $4.84 $4.86
Cash/Share $49.69 $50.48 $50.38 $51.21 $52.37 $52.60 $40.93 $40.95 $41.34 $40.68 $60.09 $60.14 $60.42 $60.58 $63.34 $64.37 $65.05 $65.60 $21.96 $24.22 $14.89
EBITDA/Share $3.67 $4.27 $4.74 $5.01 $5.10 $5.14 $5.59 $5.85 $6.07 $6.07 $6.18 $6.24 $6.38 $6.31 $6.06 $5.97 $5.90 $5.93 $6.02 $6.71 $6.71
Debt/Share $2.58 $2.62 $1.89 $1.92 $1.96 $1.97 $1.13 $1.13 $1.15 $1.13 $4.74 $4.75 $4.77 $4.78 $9.14 $9.29 $9.38 $9.46 $12.25 $13.51 $13.51
Net Debt/Share $-47.11 $-47.86 $-48.49 $-49.29 $-50.41 $-50.62 $-39.79 $-39.81 $-40.19 $-39.56 $-55.35 $-55.40 $-55.65 $-55.80 $-54.20 $-55.08 $-55.67 $-56.13 $-9.71 $-10.71 $-10.71
Academic Models
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Altman-B Score 2.804
Altman Z-Prime snapshot only -4.383
Piotroski F-Score 7 8 6 7 6 6 5 6 5 5 8 7 7 7 8 8 8 7 6 7 7
Beneish M-Score -1.86 -1.86 -2.64 -2.63 -2.52 -2.50 -2.33 -2.28 -2.27 -2.27 -2.25 -2.25 -2.32 -2.31 -2.43 -2.47 -2.46 -2.44 -1.56 -1.34 -1.340
Ohlson O-Score snapshot only -3.792
Net-Net WC snapshot only $-229.37
EVA snapshot only $148418444.39
Credit
Metric Trend Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Current
Credit Rating snapshot only AA-
Credit Score 63.85 63.17 87.34 88.90 88.94 89.13 91.54 91.52 91.21 91.37 91.39 91.32 91.08 93.89 90.44 94.14 90.40 90.22 81.83 81.07 81.069
Credit Grade snapshot only 4
Credit Trend snapshot only -13.069
Implied Spread (bps) snapshot only 100.000
Industry Credit Rank snapshot only 82
Sector Credit Rank snapshot only 73

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