— Know what they know.
Not Investment Advice

PCBT.TA TLV

P.C.B. Technologies Ltd
1W: +14.9% 1M: +20.2% 3M: +33.0% YTD: -4.8% 1Y: +27.1% 3Y: +460.0% 5Y: +281.1%
₪1,451.00 ($4.74)
-5.00 (-0.34%)
 
TLV · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 61 · ₪1.1B mcap · 52M float · 0.229% daily turnover

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 01, 2026
DCF
1
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. PCBT.TA receives an overall rating of B-. Strongest factors: ROA (4/5). Areas of concern: DCF (1/5), D/E (2/5), P/E (2/5).
Rating Change History
DateFromTo
2026-10-01 B B-
2026-09-22 None ADDED
2026-09-22 EXISTED None
2026-08-12 B- B
2026-05-25 None ADDED
2026-05-25 EXISTED None
2026-05-20 B B-
2026-05-18 B+ B
2026-05-12 B B+
2026-04-06 None ADDED

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.

★ ★ ★ ★ ★ — Grade B
Profitability
27
Balance Sheet
63
Earnings Quality
71
Growth
49
Value
—
Momentum
78
Safety
—
Cash Flow
40

Risk & Quality Signals

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

Altman Z-Score
—
—
Piotroski F-Score
6/9
✓ ✓ ✗ ✓ ✓ ✓ ✗ ✗ ✓
Beneish M-Score
-2.27
Unlikely Manipulator
Ohlson O-Score
-7.08
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
BBB
Score: 55.2/100
Trend: Improving
Earnings Quality
100/100
OCF/NI: 1.31x
Accruals: -2.1%
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. PCBT.TA scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. PCBT.TA's score of -2.27 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. PCBT.TA's implied 0.1% 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. PCBT.TA receives an estimated rating of BBB (score: 55.2/100), 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). PCBT.TA'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
31.07x
PEG
0.31x
P/S
1.84x
P/B
3.68x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$2.09
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 31.1x earnings, PCBT.TA commands a growth premium. Graham's intrinsic value formula yields $2.09 per share, 69560% 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
0.986
NI / EBT
×
Interest Burden
0.741
EBT / EBIT
×
EBIT Margin
0.079
EBIT / Rev
×
Asset Turnover
1.153
Rev / Assets
×
Equity Multiplier
1.847
Assets / Equity
=
ROE
12.2%
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. PCBT.TA's ROE of 12.2% is driven by Asset Turnover (1.153), indicating efficient use of assets to generate revenue. A tax burden ratio of 0.99 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

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
0.00%
Fair P/E
8.50x
Intrinsic Value
$1.27
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PCBT.TA's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. PCBT.TA trades at a premium to its adjusted intrinsic value of $1.27, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 31.1x.

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
$1456.00
Median 1Y
$1563.80
5th Pctile
$787.68
95th Pctile
$3107.22
Ann. Volatility
42.7%
25th–75th percentile 5th–95th percentile Median path Historical
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 -0.4% -0.6% -0.3% 1.4% 1.0% -0.6% -0.9% -3.9% -2.8% -1.7% 0.2% 4.1% 6.7% 10.7% 13.8% 13.2% 15.0% 15.2% 12.4% 12.2% 12.25%
ROA -0.2% -0.4% -0.2% 0.9% 0.6% -0.4% -0.5% -2.5% -1.8% -1.1% 0.2% 2.6% 4.2% 6.4% 8.3% 7.6% 8.4% 8.5% 7.1% 6.6% 6.63%
ROIC -10.0% 0.7% -32.5% 3.4% 3.9% -10.9% 1.7% 0.2% 0.9% 2.1% 1.7% 4.4% 6.9% 9.4% 11.6% 13.0% 14.4% 14.6% 13.3% 11.8% 11.83%
ROCE 1.9% 0.6% 1.0% 3.4% 2.4% 0.7% 0.5% -3.4% -2.1% -0.3% 0.8% 4.2% 6.8% 10.1% 13.7% 16.7% 17.9% 18.8% 16.1% 13.9% 13.92%
Gross Margin 11.2% 12.2% 11.6% 14.8% 9.8% 9.5% 10.2% 10.3% 12.4% 13.3% 15.6% 18.3% 17.9% 20.7% 21.4% 22.2% 20.8% 19.4% 18.7% 17.9% 17.89%
Operating Margin 1.8% 1.6% 1.6% 9.0% -1.1% -1.7% 0.7% 2.9% 1.5% 2.0% 3.7% 6.5% 7.5% 8.9% 10.4% 11.1% 10.1% 8.4% 6.9% 5.5% 5.49%
Net Margin -0.5% -1.2% 0.9% 4.7% -1.6% -4.9% 0.0% -3.4% 1.1% -1.9% 4.7% 5.8% 5.9% 5.7% 11.1% 3.2% 8.7% 6.0% 5.8% 2.3% 2.31%
EBITDA Margin 7.3% 3.5% 7.4% 14.3% 3.7% -1.8% 6.5% 3.8% 8.1% 4.5% 9.6% 11.9% 12.0% 11.8% 17.5% 15.7% 14.7% 12.6% 11.3% 9.9% 9.94%
FCF Margin -8.4% -9.3% -5.4% -9.7% -7.0% -4.0% -3.9% 0.9% 2.6% 5.7% 7.7% 7.0% 6.0% 1.7% -0.0% -3.1% -1.5% -0.7% -0.7% 2.1% 2.13%
OCF Margin -4.2% -4.5% -0.3% -2.1% 2.0% 6.2% 6.4% 9.2% 9.7% 11.6% 12.8% 11.4% 10.4% 6.5% 5.0% 2.8% 4.1% 4.3% 5.0% 7.5% 7.55%
ROE 3Y Avg snapshot only 9.56%
ROE 5Y Avg snapshot only 5.22%
ROA 3Y Avg snapshot only 5.29%
ROIC 3Y Avg snapshot only 8.39%
ROIC Economic snapshot only 11.76%
Cash ROA snapshot only 8.34%
Cash ROIC snapshot only 11.68%
CROIC snapshot only 3.29%
NOPAT Margin snapshot only 7.64%
Pretax Margin snapshot only 5.83%
R&D / Revenue snapshot only 1.44%
SGA / Revenue snapshot only 10.03%
SBC / Revenue snapshot only 0.38%
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 — — — — — — — — — — — — — — — — — — — — 31.065
P/S Ratio — — — — — — — — — — — — — — — — — — — — 1.836
P/B Ratio — — — — — — — — — — — — — — — — — — — — 3.681
P/FCF — — — — — — — — — — — — — — — — — — — — —
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — — — — — — — — — — — —
EV/Revenue — — — — — — — — — — — — — — — — — — — — —
EV/EBIT — — — — — — — — — — — — — — — — — — — — —
EV/FCF — — — — — — — — — — — — — — — — — — — — —
Earnings Yield — — — — — — — — — — — — — — — — — — — — —
FCF Yield — — — — — — — — — — — — — — — — — — — — —
PEG Ratio snapshot only 0.311
Graham Number snapshot only $2.09
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 2.23 2.44 2.38 2.11 2.03 2.03 1.86 1.91 2.02 1.81 1.84 1.85 1.64 1.62 1.62 1.49 1.56 1.55 1.63 1.58 1.577
Quick Ratio 1.32 1.33 1.24 1.07 1.04 1.05 1.05 1.00 1.11 1.08 1.04 0.95 0.91 0.92 0.84 0.78 0.87 0.95 0.99 0.93 0.931
Debt/Equity 0.16 0.16 0.19 0.23 0.23 0.22 0.24 0.20 0.18 0.20 0.22 0.19 0.24 0.25 0.25 0.38 0.35 0.35 0.34 0.34 0.344
Net Debt/Equity 0.06 0.11 0.12 0.15 0.17 0.18 0.19 0.16 0.15 0.14 0.18 0.15 0.21 0.23 0.23 0.36 0.30 0.30 0.31 0.30 0.295
Debt/Assets 0.10 0.11 0.12 0.14 0.14 0.14 0.15 0.13 0.12 0.12 0.14 0.12 0.14 0.15 0.14 0.20 0.19 0.19 0.19 0.19 0.189
Debt/EBITDA 1.70 2.04 2.17 1.97 2.16 2.53 2.73 4.20 2.68 1.98 1.97 1.28 1.34 1.20 1.02 1.32 1.19 1.15 1.25 1.41 1.408
Net Debt/EBITDA 0.68 1.40 1.39 1.29 1.65 2.10 2.19 3.28 2.25 1.38 1.61 1.01 1.17 1.08 0.92 1.25 1.02 1.01 1.15 1.21 1.210
Interest Coverage 0.61 0.50 0.77 1.59 1.22 0.20 0.13 -1.20 -0.72 -0.14 0.34 1.83 2.83 7.87 10.98 3.81 4.04 3.50 3.09 3.89 3.886
Equity Multiplier 1.60 1.54 1.54 1.58 1.59 1.56 1.62 1.57 1.52 1.61 1.59 1.59 1.71 1.74 1.75 1.88 1.86 1.83 1.77 1.81 1.814
Cash Ratio snapshot only 0.071
Debt Service Coverage snapshot only 6.013
Cash to Debt snapshot only 0.141
FCF to Debt snapshot only 0.124
Defensive Interval snapshot only 1002.2 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 0.84 0.87 0.94 0.91 0.91 0.98 0.99 1.00 1.02 1.07 1.05 1.08 1.12 1.15 1.16 1.18 1.17 1.18 1.18 1.15 1.153
Inventory Turnover 3.34 3.29 3.31 3.06 3.01 3.26 3.36 3.34 3.56 4.08 3.98 3.66 3.96 4.26 3.70 3.57 3.60 4.00 3.72 3.61 3.610
Receivables Turnover 3.35 3.16 3.42 3.65 3.35 3.69 3.72 4.17 4.01 4.30 3.98 4.52 4.20 4.23 4.34 4.52 4.07 3.80 3.84 3.85 3.854
Payables Turnover 3.83 4.40 4.85 4.52 3.97 5.33 5.10 5.32 5.24 6.72 5.42 5.07 4.98 5.64 4.88 4.95 4.51 4.91 4.90 4.77 4.770
DSO 109 116 107 100 109 99 98 88 91 85 92 81 87 86 84 81 90 96 95 95 94.7 days
DIO 109 111 110 119 121 112 109 109 103 89 92 100 92 86 99 102 101 91 98 101 101.1 days
DPO 95 83 75 81 92 68 71 69 70 54 67 72 73 65 75 74 81 74 74 77 76.5 days
Cash Conversion Cycle 123 143 142 138 138 142 135 128 124 120 116 108 106 107 108 109 110 113 119 119 119.3 days
Fixed Asset Turnover snapshot only 3.167
Operating Cycle snapshot only 195.8 days
Cash Velocity snapshot only 41.500
Capital Intensity snapshot only 0.905
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 3.3% -3.1% 6.4% 7.0% 7.4% 12.5% 9.4% 10.1% 8.8% 5.9% 3.2% 4.1% 8.9% 12.3% 16.9% 21.2% 18.3% 19.5% 17.4% 12.2% 12.15%
Net Income -1.1% -1.2% -1.1% 60.5% 3.5% 3.8% -1.9% -3.7% -3.9% -1.9% 1.3% 2.0% 3.3% 7.1% 56.2% 2.2% 1.3% 54.9% -1.4% 0.5% 0.54%
EPS -1.1% -1.2% -1.1% 54.9% 4.3% -28.7% -1.9% -4.6% -3.2% -1.2% 1.2% 1.8% 3.4% 7.4% 59.3% 2.0% 1.2% 46.6% 3.0% -0.4% -0.36%
FCF 7.9% -60.6% 17.3% -43.9% 9.8% 52.0% 20.7% 1.1% 1.4% 2.5% 3.0% 7.2% 1.5% -67.5% -1.0% -1.5% -1.3% -1.5% -18.5% 1.8% 1.76%
EBITDA 21.3% -39.5% -24.8% 18.1% 13.3% 7.2% -2.0% -59.6% -37.2% 7.2% 21.9% 1.9% 1.5% 1.2% 1.4% 1.0% 83.2% 57.2% 19.1% -4.3% -4.35%
Op. Income -68.0% -78.1% -36.7% 1.9% 2.3% 1.7% 22.7% -94.7% -67.2% 2.4% 61.5% 19.6% 5.6% 3.3% 2.9% 2.4% 1.4% 74.4% 27.6% -8.3% -8.29%
OCF Growth snapshot only 2.04%
Asset Growth snapshot only 9.18%
Equity Growth snapshot only 13.43%
Debt Growth snapshot only 1.73%
Shares Change snapshot only 0.90%
Dividend Growth snapshot only -98.83%
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 5.7% 6.5% 7.1% 14.3% 12.8% 12.8% 15.2% 6.4% 6.5% 4.9% 6.3% 7.0% 8.4% 10.2% 9.7% 11.6% 11.9% 12.4% 12.3% 12.3% 12.27%
Revenue 5Y 7.4% 8.0% 9.1% 8.4% 7.8% 6.5% 6.3% 6.1% 6.6% 7.5% 6.7% 11.4% 11.2% 11.3% 13.0% 8.8% 9.2% 9.2% 10.5% 10.8% 10.76%
EPS 3Y — — — -55.6% -36.6% — — — — — -59.1% 66.8% — — — 1.1% 1.3% — — — —
EPS 5Y — — — — — — — — — — -44.7% -23.5% 5.5% 43.3% 52.9% 26.2% 31.4% 31.8% 33.6% 69.7% 69.68%
Net Income 3Y — — — -29.2% -37.6% — — — — — -57.5% 64.2% — — — 1.1% 1.5% — — — —
Net Income 5Y — — — — — — — — — — -45.8% -0.4% 9.7% 41.7% 54.7% 30.2% 30.7% 31.9% 34.1% 70.3% 70.31%
EBITDA 3Y 11.9% -2.2% -1.5% 9.2% -1.6% 18.3% 11.6% -16.3% -4.8% -11.4% -3.5% 12.0% 21.5% 36.8% 42.1% 34.1% 42.6% 55.4% 51.6% 78.7% 78.72%
EBITDA 5Y 39.5% 17.7% 23.3% 38.3% 32.7% 23.0% 15.4% -4.7% -0.1% 1.4% 2.7% 9.2% 8.6% 31.6% 32.4% 28.5% 31.9% 19.5% 20.8% 22.2% 22.21%
Gross Profit 3Y 11.9% 6.5% 6.7% 18.2% 14.4% 16.6% 15.7% 2.5% 4.1% 4.6% 11.3% 19.5% 25.4% 31.2% 32.5% 31.8% 35.2% 37.8% 37.5% 39.8% 39.82%
Gross Profit 5Y 19.4% 20.4% 24.2% 29.6% 27.9% 22.9% 18.5% 10.7% 10.4% 9.1% 9.8% 17.8% 19.2% 24.8% 27.2% 22.9% 23.9% 22.6% 24.2% 24.5% 24.46%
Op. Income 3Y -23.0% — — — — 24.5% 16.1% -55.9% -29.9% -15.6% 7.9% 46.9% 92.6% 1.3% 98.0% 54.3% 72.9% 98.0% 1.0% 3.0% 2.99%
Op. Income 5Y — — — — — — 89.7% -32.8% -13.2% — — — — 53.8% 58.2% 42.9% 40.2% 35.5% 44.4% 57.9% 57.85%
FCF 3Y — — — — — — — — — — — — — — — — — — — 50.4% 50.42%
FCF 5Y — — — — — — — -24.8% -15.9% 20.0% 26.7% 30.0% — — — — — — — — —
OCF 3Y — — — — 14.6% — — — — 3.9% — — — — — — 43.3% -0.4% 3.2% 5.0% 4.99%
OCF 5Y — — — — 6.6% 4.1% 12.7% 13.0% 5.0% 26.7% 31.2% 33.5% 56.7% — — — — 1.3% — — —
Assets 3Y 6.0% 2.1% -0.3% 54.2% 1.3% -1.5% 0.1% -2.6% -2.6% -1.9% -0.7% -0.3% -0.0% 3.2% 5.0% 4.8% 6.0% 8.1% 7.1% 9.6% 9.58%
Assets 5Y 10.3% 10.1% 8.0% 8.8% 9.4% 8.5% 10.7% 2.5% 2.2% 0.3% -1.1% 28.2% 0.7% 0.8% 2.3% 2.2% 3.4% 4.7% 5.5% 5.7% 5.68%
Equity 3Y -3.1% -3.2% -3.5% 49.3% -2.6% -3.1% -3.4% -3.8% -3.9% -3.2% -2.5% -1.7% -2.2% -1.1% 0.6% -1.2% 0.6% 2.4% 4.0% 4.4% 4.38%
Book Value 3Y -11.4% -12.1% 3.6% -6.4% -1.1% 7.0% -3.3% -0.6% -3.9% -2.9% -6.1% -0.1% -0.7% 0.6% -1.4% -0.3% -7.8% -7.2% 3.4% -4.4% -4.36%
Dividend 3Y 45.6% — — — — — — — — — — — — — -12.7% 18.5% -25.5% -26.9% 7.7% -79.2% -79.16%
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 0.75 0.81 0.79 0.82 0.86 0.73 0.69 0.95 0.98 0.93 0.99 0.97 0.99 0.99 0.97 0.87 0.90 0.85 0.90 0.92 0.924
Earnings Stability 0.15 0.07 0.06 0.12 0.01 0.02 0.16 0.54 0.64 0.78 0.67 0.15 0.01 0.09 0.25 0.24 0.37 0.47 0.55 0.64 0.637
Margin Stability 0.77 0.79 0.76 0.71 0.72 0.75 0.79 0.84 0.89 0.96 0.93 0.84 0.80 0.74 0.72 0.70 0.69 0.70 0.70 0.68 0.681
Rev. Growth Consistency 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 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.50 0.50 0.50 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 0.00 1.00 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 1 1 1 0 0 0 0 0 0 0
Earnings Persistence 0.20 0.20 0.20 0.50 0.20 0.50 0.50 0.20 0.20 0.50 0.20 0.20 0.20 0.20 0.50 0.50 0.50 0.50 0.99 1.00 0.998
Earnings Smoothness — — — 0.54 — — — — — — — — — — 0.00 0.00 0.22 0.57 0.99 0.99 0.995
ROE Trend -0.04 -0.03 -0.03 -0.01 -0.01 -0.02 -0.02 -0.05 -0.03 -0.01 0.01 0.05 0.08 0.12 0.14 0.13 0.12 0.10 0.05 0.03 0.029
Gross Margin Trend -0.01 -0.00 0.00 0.02 0.01 0.00 -0.00 -0.02 -0.01 0.01 0.02 0.04 0.05 0.07 0.08 0.08 0.08 0.06 0.04 0.01 0.015
FCF Margin Trend -0.03 -0.03 0.04 -0.02 0.02 0.03 0.02 0.09 0.10 0.12 0.12 0.11 0.08 0.01 -0.02 -0.07 -0.06 -0.04 -0.05 0.00 0.002
Sustainable Growth Rate — — — 1.4% 1.0% — — — — — -6.9% -3.0% -5.4% -1.8% 8.9% 1.7% 8.6% 9.2% 6.7% 12.1% 12.12%
Internal Growth Rate — — — 0.9% 0.6% — — — — — — — — — 5.6% 1.0% 5.1% 5.4% 4.0% 7.0% 7.02%
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 14.53 10.31 1.67 -2.11 2.90 -16.42 -11.76 -3.71 -5.43 -11.36 87.44 4.73 2.79 1.18 0.70 0.43 0.57 0.60 0.83 1.31 1.313
FCF/OCF 1.98 2.05 15.78 4.60 -3.60 -0.64 -0.61 0.10 0.27 0.49 0.60 0.61 0.58 0.25 -0.01 -1.13 -0.37 -0.16 -0.14 0.28 0.282
FCF/Net Income snapshot only 0.370
OCF/EBITDA snapshot only 0.620
CapEx/Revenue 4.2% 4.8% 5.1% 7.6% 9.0% 10.1% 10.4% 8.3% 7.1% 5.8% 5.1% 4.5% 4.4% 4.9% 5.1% 5.9% 5.6% 5.0% 5.7% 5.4% 5.42%
CapEx/Depreciation snapshot only 1.259
Accruals Ratio 0.03 0.04 0.00 0.03 -0.01 -0.06 -0.07 -0.12 -0.12 -0.13 -0.13 -0.10 -0.07 -0.01 0.02 0.04 0.04 0.03 0.01 -0.02 -0.021
Sloan Accruals snapshot only -0.005
Cash Flow Adequacy snapshot only 1.377
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 — — — — — — — — — — — — — — — — — — — — 0.00%
Dividend/Share $0.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 $0.08 $0.15 $0.15 $0.05 $0.13 $0.08 $0.07 $0.07 $0.00 $0.00
Payout Ratio — — — 0.0% 0.0% — — — — — 29.0% 1.7% 1.8% 1.2% 35.8% 86.8% 42.5% 39.6% 46.1% 1.0% 1.02%
FCF Payout Ratio — — — — — — — 0.0% 0.0% 0.0% 55.1% 59.7% 1.1% 3.9% — — — — — 2.7% 2.75%
Total Payout Ratio — — — 0.0% 0.0% — — — — — 29.0% 1.7% 1.8% 1.2% 35.8% 86.8% 42.5% 39.6% 46.1% 1.0% 1.02%
Div. Increase Streak 0 — — — — — — — — — 0 0 0 0 0 1 0 0 0 0 0
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — — — — — — — — — — — —
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) -8.64 1.63 -17.93 0.78 1.14 -4.65 3.32 1.11 1.29 1.02 0.47 0.86 0.89 0.90 0.92 0.92 0.93 0.95 0.96 0.99 0.986
Interest Burden (EBT/EBIT) 0.02 -0.49 0.01 0.46 0.32 0.15 -0.46 0.93 0.94 4.57 0.59 1.01 0.99 0.99 0.93 0.74 0.75 0.71 0.68 0.74 0.741
EBIT Margin 0.02 0.01 0.01 0.03 0.02 0.01 0.00 -0.02 -0.01 -0.00 0.01 0.03 0.04 0.06 0.08 0.09 0.10 0.11 0.09 0.08 0.079
Asset Turnover 0.84 0.87 0.94 0.91 0.91 0.98 0.99 1.00 1.02 1.07 1.05 1.08 1.12 1.15 1.16 1.18 1.17 1.18 1.18 1.15 1.153
Equity Multiplier 1.53 1.54 1.53 1.56 1.60 1.55 1.58 1.57 1.56 1.58 1.60 1.58 1.61 1.68 1.68 1.74 1.79 1.79 1.76 1.85 1.847
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) $-0.00 $-0.01 $-0.00 $0.02 $0.02 $-0.01 $-0.01 $-0.06 $-0.03 $-0.02 $0.00 $0.05 $0.08 $0.12 $0.15 $0.15 $0.18 $0.18 $0.16 $0.15 $0.15
Book Value/Share $1.19 $1.18 $1.19 $1.17 $1.60 $1.57 $1.18 $1.48 $1.17 $1.09 $0.98 $1.19 $1.16 $1.20 $1.14 $1.15 $1.26 $1.26 $1.30 $1.30 $1.30
Tangible Book/Share $1.05 $1.03 $1.03 $1.01 $1.38 $1.33 $1.00 $1.27 $1.01 $0.92 $0.85 $1.03 $1.01 $1.05 $1.01 $1.02 $1.11 $1.12 $1.17 $1.17 $1.17
Revenue/Share $1.62 $1.59 $1.70 $1.64 $2.32 $2.40 $1.85 $2.39 $1.89 $1.92 $1.71 $2.04 $2.16 $2.24 $2.11 $2.34 $2.50 $2.54 $2.59 $2.60 $2.60
FCF/Share $-0.14 $-0.15 $-0.09 $-0.16 $-0.16 $-0.10 $-0.07 $0.02 $0.05 $0.11 $0.13 $0.14 $0.13 $0.04 $-0.00 $-0.07 $-0.04 $-0.02 $-0.02 $0.06 $0.06
OCF/Share $-0.07 $-0.07 $-0.01 $-0.03 $0.05 $0.15 $0.12 $0.22 $0.18 $0.22 $0.22 $0.23 $0.22 $0.15 $0.11 $0.07 $0.10 $0.11 $0.13 $0.20 $0.20
Cash/Share $0.11 $0.06 $0.08 $0.09 $0.08 $0.06 $0.05 $0.07 $0.03 $0.07 $0.04 $0.05 $0.03 $0.03 $0.03 $0.03 $0.06 $0.05 $0.03 $0.06 $0.06
EBITDA/Share $0.11 $0.09 $0.10 $0.13 $0.17 $0.14 $0.10 $0.07 $0.08 $0.11 $0.11 $0.17 $0.21 $0.26 $0.28 $0.33 $0.37 $0.38 $0.35 $0.32 $0.32
Debt/Share $0.19 $0.19 $0.23 $0.27 $0.36 $0.34 $0.28 $0.30 $0.21 $0.22 $0.22 $0.22 $0.28 $0.31 $0.29 $0.44 $0.44 $0.44 $0.44 $0.45 $0.45
Net Debt/Share $0.07 $0.13 $0.14 $0.17 $0.28 $0.29 $0.22 $0.24 $0.18 $0.15 $0.18 $0.18 $0.24 $0.28 $0.26 $0.42 $0.38 $0.38 $0.40 $0.38 $0.38
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 Z-Score — — — — — — — — — — — — — — — — — — — — —
Piotroski F-Score 2 2 3 4 6 5 4 5 5 5 7 7 7 7 6 5 5 4 5 6 6
Beneish M-Score -2.00 -2.32 -2.47 -2.55 -2.55 -2.63 -2.62 -2.87 -3.21 -3.43 -3.51 -3.24 -2.88 -2.43 -2.24 -2.03 -2.18 -1.79 -2.10 -2.27 -2.269
Ohlson O-Score snapshot only -7.084
ROIC (Greenblatt) snapshot only 15.36%
Net-Net WC snapshot only $0.34
EVA snapshot only $2239387.56
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 BBB
Credit Score 39.85 38.55 39.05 44.61 42.37 42.79 40.61 36.60 45.03 47.88 50.22 56.65 54.51 62.02 61.00 48.13 50.70 51.93 52.24 55.24 55.245
Credit Grade snapshot only 9
Credit Trend snapshot only 7.113
Implied Spread (bps) snapshot only 275.000
Industry Credit Rank snapshot only 36
Sector Credit Rank snapshot only 40

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