Also trades as: RNSHF (OTC) · $vol 0M

£5,960.00 ($78.90)

+105.00 (+1.79%)

Weekly Expected Move ±4.6%

£5406 £5683 £5960 £6237 £6514

LSE · Industrials · Industrial - Machinery · Tech Score Strong Buy · Power 68 · £4.3B mcap · 34M float · 0.329% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 0Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$—

Analysts0

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

Rating Change History

Date	From	To
2026-10-01	A-	B+
2026-09-25	B+	A-
2026-08-12	B	B+
2026-08-10	B+	B
2026-05-20	A-	B+
2026-05-12	B+	A-
2026-04-07	None	ADDED
2026-04-07	EXISTED	None

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.

★ ★ ★ ★ ★ 71 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. RSW.L scores highest in Safety (100/100) and lowest in Growth (46/100). An overall grade of A+ places RSW.L 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

12.79

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✓ ✗ ✗ ✗ ✓

Beneish M-Score

-2.44

Unlikely Manipulator

Ohlson O-Score

-11.78

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 95.5/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 1.39x

Accruals: -6.9%

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. RSW.L scores 12.79, 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. RSW.L 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. RSW.L's score of -2.44 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. RSW.L'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. RSW.L receives an estimated rating of AAA (score: 95.5/100), with a stable 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). RSW.L'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

36.34x

PEG

0.85x

P/S

5.31x

P/B

4.40x

P/FCF

20.18x

P/OCF

13.22x

EV/EBITDA

11.45x

EV/Revenue

2.26x

EV/EBIT

14.13x

EV/FCF

18.68x

Earnings Yield

5.44%

FCF Yield

4.96%

Shareholder Yield

3.04%

Graham Number

$29.13

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 36.3x earnings, RSW.L commands a growth premium. An earnings yield of 5.4% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $29.13 per share, 20362% 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

0.772

NI / EBT

Interest Burden

1.076

EBT / EBIT

EBIT Margin

0.160

EBIT / Rev

Asset Turnover

1.343

Rev / Assets

Equity Multiplier

1.206

Assets / Equity

ROE

21.5%

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. RSW.L's ROE of 21.5% is driven by Asset Turnover (1.343), 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

$107.27

Price/Value

0.48x

Margin of Safety

52.27%

Premium

-52.27%

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 RSW.L's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. RSW.L actually compounded EPS at 29.9% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. RSW.L trades at a -52% premium to its adjusted intrinsic value of $107.27, 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 36.3x.

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

$5960.00

Median 1Y

$6022.84

5th Pctile

$3168.95

95th Pctile

$11484.94

Ann. Volatility

36.9%

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	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
ROE	46.1%	45.2%	35.5%	45.3%	53.1%	43.7%	32.5%	16.9%	15.7%	17.4%	26.2%	34.0%	32.9%	29.5%	26.7%	24.8%	22.3%	19.8%	19.3%	21.5%	21.47%
ROA	31.4%	32.9%	26.7%	34.1%	36.8%	31.9%	25.2%	12.3%	12.1%	13.7%	21.4%	26.4%	27.1%	24.9%	22.8%	20.8%	19.1%	16.6%	16.4%	17.8%	17.80%
ROIC	48.6%	51.9%	42.9%	52.5%	54.2%	43.1%	32.1%	29.0%	25.7%	27.0%	38.2%	40.5%	38.6%	35.0%	30.2%	27.4%	26.8%	25.0%	23.4%	26.8%	26.78%
ROCE	39.5%	42.4%	35.5%	42.4%	46.0%	38.0%	30.5%	16.7%	16.7%	19.2%	27.4%	32.1%	31.8%	29.1%	28.7%	27.3%	25.3%	23.4%	21.2%	23.3%	23.25%
Gross Margin	49.1%	57.4%	51.9%	54.7%	49.9%	49.0%	43.6%	49.8%	49.8%	54.6%	64.8%	65.5%	63.0%	64.3%	46.8%	61.5%	46.7%	46.1%	58.1%	60.3%	60.26%
Operating Margin	15.5%	28.6%	21.8%	26.4%	18.5%	16.0%	6.3%	16.5%	17.0%	24.0%	25.4%	24.3%	18.9%	18.1%	13.1%	16.9%	15.1%	15.2%	10.1%	21.6%	21.55%
Net Margin	9.0%	21.1%	20.1%	23.0%	17.5%	14.5%	2.9%	-2.8%	20.6%	18.9%	20.9%	15.0%	18.8%	15.3%	13.7%	14.3%	13.5%	10.2%	9.9%	18.4%	18.36%
EBITDA Margin	21.1%	33.9%	26.7%	30.2%	24.2%	24.0%	12.9%	8.9%	31.8%	30.8%	28.8%	23.1%	25.6%	23.2%	24.1%	21.2%	18.8%	18.8%	14.6%	25.3%	25.31%
FCF Margin	10.1%	8.5%	7.6%	12.3%	12.4%	11.5%	7.6%	7.9%	11.1%	14.7%	17.9%	15.7%	9.7%	6.6%	4.1%	5.0%	8.9%	11.7%	11.7%	12.1%	12.07%
OCF Margin	21.1%	17.9%	15.6%	18.5%	17.8%	20.2%	18.4%	19.6%	22.5%	22.4%	23.3%	20.8%	15.6%	15.7%	15.2%	16.3%	20.5%	20.9%	18.7%	18.4%	18.43%
ROE 3Y Avg	snapshot only																				24.19%
ROE 5Y Avg	snapshot only																				25.78%
ROA 3Y Avg	snapshot only																				20.05%
ROIC 3Y Avg	snapshot only																				29.28%
ROIC Economic	snapshot only																				19.57%
Cash ROA	snapshot only																				22.99%
Cash ROIC	snapshot only																				39.84%
CROIC	snapshot only																				26.10%
NOPAT Margin	snapshot only																				12.39%
Pretax Margin	snapshot only																				17.18%
R&D / Revenue	snapshot only																				14.62%
SGA / Revenue	snapshot only																				30.16%
SBC / Revenue	snapshot only																				0.05%

Valuation

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
P/E Ratio	9.89	12.97	21.03	16.17	11.41	12.63	14.41	29.26	41.68	29.70	18.77	10.48	10.37	11.39	11.76	12.20	12.37	11.32	14.87	18.38	36.341
P/S Ratio	1.77	2.36	3.40	3.05	2.34	2.39	2.18	2.50	3.72	3.08	2.83	1.96	1.90	1.99	1.85	1.89	1.76	1.46	1.77	2.44	5.314
P/B Ratio	4.45	5.33	7.01	6.37	5.04	4.86	4.29	4.94	6.19	4.72	4.44	2.98	2.96	3.00	2.89	2.88	2.69	2.21	2.79	3.78	4.404
P/FCF	17.63	27.87	44.80	24.85	18.86	20.82	28.79	31.83	33.38	21.03	15.74	12.50	19.55	30.32	45.51	37.59	19.71	12.43	15.15	20.18	20.180
P/OCF	8.39	13.18	21.76	16.49	13.14	11.85	11.83	12.73	16.51	13.77	12.11	9.42	12.21	12.64	12.11	11.60	8.56	6.97	9.48	13.22	13.220
EV/EBITDA	6.64	8.22	12.84	10.43	7.83	8.75	9.12	13.41	18.22	13.43	10.31	6.24	6.51	7.35	7.19	7.44	7.33	6.16	8.83	11.45	11.451
EV/Revenue	1.76	2.31	3.33	2.96	2.26	2.31	2.13	2.40	3.55	2.90	2.64	1.77	1.75	1.84	1.72	1.75	1.60	1.27	1.62	2.26	2.255
EV/EBIT	7.97	10.08	16.19	12.64	9.28	10.59	12.17	23.09	31.49	21.59	14.22	7.94	8.15	9.11	9.07	9.24	9.23	7.66	11.17	14.13	14.125
EV/FCF	17.48	27.26	43.90	24.11	18.19	20.11	28.13	30.58	31.90	19.79	14.71	11.28	18.03	28.14	42.54	34.70	17.94	10.87	13.81	18.68	18.677
Earnings Yield	10.1%	7.7%	4.8%	6.2%	8.8%	7.9%	6.9%	3.4%	2.4%	3.4%	5.3%	9.5%	9.6%	8.8%	8.5%	8.2%	8.1%	8.8%	6.7%	5.4%	5.44%
FCF Yield	5.7%	3.6%	2.2%	4.0%	5.3%	4.8%	3.5%	3.1%	3.0%	4.8%	6.4%	8.0%	5.1%	3.3%	2.2%	2.7%	5.1%	8.0%	6.6%	5.0%	4.96%
PEG Ratio	snapshot only																				0.853
Price/Tangible Book	snapshot only																				3.995
EV/OCF	snapshot only																				12.235
EV/Gross Profit	snapshot only																				4.233
Acquirers Multiple	snapshot only																				14.261
Shareholder Yield	snapshot only																				3.04%
Graham Number	snapshot only																				$29.13

Leverage & Solvency

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Current Ratio	3.02	3.51	4.40	3.72	3.99	4.22	5.05	4.01	4.63	4.79	5.09	4.45	5.53	5.60	6.17	5.81	5.49	4.57	4.57	4.08	4.077
Quick Ratio	1.98	2.51	3.03	2.70	2.75	2.87	3.32	2.88	3.55	3.69	3.77	3.23	3.76	3.79	4.16	4.21	3.96	3.41	3.32	3.04	3.043
Debt/Equity	0.03	0.00	0.00	0.00	0.00	0.02	0.04	0.05	0.04	0.03	0.03	0.02	0.02	0.01	0.02	0.02	0.02	0.02	0.02	0.01	0.014
Net Debt/Equity	-0.04	-0.12	-0.14	-0.19	-0.18	-0.17	-0.10	-0.19	-0.28	-0.28	-0.29	-0.29	-0.23	-0.22	-0.19	-0.22	-0.24	-0.28	-0.25	-0.28	-0.282
Debt/Assets	0.02	0.00	0.00	0.00	0.00	0.01	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.01	0.01	0.02	0.02	0.01	0.01	0.01	0.011
Debt/EBITDA	0.05	0.00	0.00	0.00	0.00	0.03	0.09	0.13	0.12	0.09	0.07	0.05	0.04	0.04	0.05	0.06	0.06	0.05	0.06	0.04	0.045
Net Debt/EBITDA	-0.06	-0.18	-0.26	-0.32	-0.29	-0.31	-0.21	-0.55	-0.85	-0.84	-0.73	-0.67	-0.55	-0.57	-0.50	-0.62	-0.72	-0.89	-0.86	-0.92	-0.921
Interest Coverage	—	611.93	554.25	714.24	778.82	6311.68	292.46	78.61	61.89	77.83	139.50	248.84	311.44	203.98	188.14	192.87	150.32	34.92	28.24	24.40	24.402
Equity Multiplier	1.63	1.42	1.34	1.35	1.31	1.33	1.25	1.40	1.27	1.22	1.21	1.22	1.17	1.16	1.14	1.16	1.16	1.23	1.22	1.24	1.245
Cash Ratio	snapshot only																				1.655
Debt Service Coverage	snapshot only																				30.101
Cash to Debt	snapshot only																				21.545
FCF to Debt	snapshot only																				13.670
Defensive Interval	snapshot only																				329.2 days

Efficiency & Turnover

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Asset Turnover	1.75	1.81	1.65	1.81	1.80	1.69	1.67	1.44	1.36	1.32	1.42	1.41	1.48	1.43	1.45	1.34	1.34	1.29	1.37	1.34	1.343
Inventory Turnover	5.82	6.07	5.51	5.26	5.25	5.30	5.39	5.20	4.90	4.46	4.04	3.77	3.62	3.22	3.50	3.47	3.66	4.04	3.98	4.16	4.157
Receivables Turnover	9.62	8.48	9.28	9.56	10.06	9.08	10.64	8.33	9.31	9.04	10.72	10.62	12.04	11.34	11.78	10.46	11.57	10.83	11.79	10.24	10.245
Payables Turnover	23.00	25.18	25.89	25.55	25.60	28.00	37.01	26.59	25.68	23.43	23.78	21.06	25.23	20.86	21.74	21.53	27.50	29.36	26.57	23.98	23.984
DSO	38	43	39	38	36	40	34	44	39	40	34	34	30	32	31	35	32	34	31	36	35.6 days
DIO	63	60	66	69	70	69	68	70	74	82	90	97	101	113	104	105	100	90	92	88	87.8 days
DPO	16	14	14	14	14	13	10	14	14	16	15	17	14	17	17	17	13	12	14	15	15.2 days
Cash Conversion Cycle	85	89	91	93	92	96	92	100	99	107	109	114	117	128	118	123	118	112	109	108	108.2 days
Fixed Asset Turnover	snapshot only																				4.382
Operating Cycle	snapshot only																				123.4 days
Cash Velocity	snapshot only																				5.255
Capital Intensity	snapshot only																				0.802

Growth (YoY)

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue	32.7%	33.5%	19.1%	29.5%	29.3%	18.1%	14.8%	-5.5%	-13.5%	-9.2%	-1.2%	14.6%	27.4%	25.9%	18.2%	10.6%	3.4%	3.6%	6.0%	11.4%	11.35%
Net Income	10.3%	11.7%	-21.3%	2.9%	47.9%	22.8%	7.5%	-57.2%	-62.4%	-50.2%	-1.7%	1.5%	1.6%	1.1%	23.3%	-8.1%	-20.0%	-23.6%	-19.4%	-4.8%	-4.82%
EPS	10.3%	11.7%	-21.3%	2.9%	47.9%	22.9%	7.5%	-57.2%	-62.4%	-50.2%	-1.7%	1.5%	1.6%	1.1%	23.4%	-8.0%	-20.0%	-23.6%	-19.4%	-4.9%	-4.88%
FCF	54.9%	26.3%	-26.5%	79.0%	59.6%	60.2%	14.6%	-39.6%	-22.3%	15.9%	1.3%	1.3%	11.2%	-43.7%	-73.3%	-64.4%	-5.3%	85.1%	2.1%	1.7%	1.67%
EBITDA	37.4%	49.8%	9.2%	32.4%	40.8%	11.1%	3.4%	-40.4%	-41.5%	-25.7%	8.2%	81.2%	76.0%	46.3%	10.8%	-8.2%	-16.3%	-14.8%	-19.1%	-6.6%	-6.62%
Op. Income	37.4%	46.5%	-0.5%	26.2%	39.3%	5.2%	-3.4%	-41.8%	-49.4%	-29.0%	19.6%	81.3%	1.1%	66.4%	4.2%	-19.3%	-29.0%	-27.7%	-18.7%	5.0%	4.95%
OCF Growth	snapshot only																				25.83%
Asset Growth	snapshot only																				16.58%
Equity Growth	snapshot only																				9.00%
Debt Growth	snapshot only																				-27.18%
Shares Change	snapshot only																				0.06%
Dividend Growth	snapshot only																				3.11%

Growth (CAGR)

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue 3Y	38.2%	34.6%	29.1%	28.1%	24.7%	22.2%	19.7%	17.0%	14.1%	12.7%	10.5%	11.9%	12.5%	10.5%	10.3%	6.2%	4.5%	5.8%	7.4%	12.2%	12.16%
Revenue 5Y	23.0%	23.9%	23.2%	25.4%	25.8%	25.7%	25.6%	24.5%	24.2%	21.2%	19.5%	17.9%	16.4%	15.8%	14.9%	15.2%	14.4%	13.3%	11.1%	11.6%	11.56%
EPS 3Y	86.6%	47.6%	23.0%	24.8%	22.3%	18.1%	9.4%	-8.6%	-15.0%	-11.9%	-6.0%	3.3%	13.4%	9.0%	9.2%	-0.5%	-7.6%	-7.0%	-0.8%	29.9%	29.89%
EPS 5Y	24.5%	23.6%	18.3%	24.3%	27.0%	31.6%	35.5%	23.4%	29.3%	14.5%	14.5%	15.8%	12.5%	11.7%	9.7%	12.0%	5.2%	2.0%	-3.8%	-0.7%	-0.72%
Net Income 3Y	86.6%	47.6%	23.0%	24.8%	22.3%	18.1%	9.4%	-8.6%	-15.0%	-11.9%	-6.0%	3.3%	13.4%	9.0%	9.2%	-0.5%	-7.6%	-7.0%	-0.8%	29.9%	29.88%
Net Income 5Y	24.5%	23.6%	18.3%	24.3%	27.0%	31.6%	35.4%	23.4%	29.3%	14.5%	14.5%	15.8%	12.5%	11.6%	9.7%	11.9%	5.2%	2.0%	-3.8%	-0.7%	-0.73%
EBITDA 3Y	59.2%	40.8%	22.9%	23.1%	18.8%	13.6%	9.9%	1.9%	4.2%	7.3%	6.9%	12.6%	13.2%	6.5%	7.4%	-0.3%	-4.8%	-2.5%	-1.0%	15.8%	15.80%
EBITDA 5Y	22.6%	23.0%	18.7%	23.1%	23.9%	26.5%	29.4%	23.4%	27.2%	18.2%	15.7%	15.0%	11.6%	9.7%	9.8%	12.0%	10.8%	9.0%	1.8%	4.1%	4.14%
Gross Profit 3Y	45.3%	38.1%	28.4%	28.0%	24.1%	20.6%	17.5%	14.6%	12.1%	11.7%	12.2%	16.6%	19.4%	17.8%	15.8%	9.7%	5.4%	5.0%	9.8%	16.0%	15.99%
Gross Profit 5Y	25.0%	26.8%	25.6%	28.9%	29.5%	29.0%	28.5%	26.5%	26.0%	21.4%	20.7%	20.3%	19.6%	20.2%	18.0%	18.5%	16.2%	13.0%	11.2%	11.9%	11.89%
Op. Income 3Y	94.1%	50.9%	25.1%	25.1%	19.8%	12.6%	6.4%	1.6%	-1.1%	3.0%	4.8%	10.0%	14.0%	7.5%	6.4%	-5.2%	-9.0%	-5.1%	0.4%	15.4%	15.38%
Op. Income 5Y	26.2%	26.0%	20.0%	26.0%	26.9%	31.1%	38.0%	34.3%	38.8%	20.7%	17.8%	15.6%	12.8%	11.0%	8.5%	9.0%	7.6%	5.7%	-0.5%	2.4%	2.45%
FCF 3Y	66.2%	37.4%	19.4%	41.8%	40.6%	32.7%	12.0%	11.4%	24.3%	32.9%	25.4%	35.2%	11.3%	1.5%	-10.5%	-21.1%	-6.5%	6.5%	24.2%	29.5%	29.47%
FCF 5Y	31.6%	31.8%	29.2%	34.7%	28.7%	26.7%	16.6%	22.7%	41.6%	36.9%	35.5%	31.5%	19.2%	8.8%	-2.6%	2.3%	15.1%	19.6%	10.0%	18.6%	18.59%
OCF 3Y	52.4%	37.5%	24.0%	27.4%	20.5%	21.6%	14.3%	14.6%	19.0%	18.4%	11.7%	13.7%	1.7%	5.8%	9.4%	1.8%	9.5%	7.0%	7.9%	9.8%	9.83%
OCF 5Y	26.6%	25.4%	23.0%	27.7%	25.5%	26.7%	22.4%	26.1%	33.4%	28.3%	26.4%	20.2%	11.0%	9.8%	7.6%	9.6%	15.1%	15.1%	7.0%	9.9%	9.95%
Assets 3Y	35.4%	31.7%	27.4%	32.1%	25.7%	27.1%	23.1%	24.7%	20.2%	21.3%	15.9%	23.6%	18.1%	18.3%	14.4%	12.3%	12.4%	13.5%	14.8%	16.9%	16.94%
Assets 5Y	25.3%	26.1%	26.7%	30.2%	26.7%	27.5%	29.0%	29.1%	26.7%	25.5%	22.6%	25.3%	22.0%	22.5%	20.2%	21.6%	17.9%	18.8%	14.5%	18.4%	18.42%
Equity 3Y	32.6%	35.6%	34.4%	38.6%	32.0%	29.7%	28.5%	22.8%	21.0%	24.6%	19.2%	26.2%	32.0%	26.4%	20.9%	18.0%	17.0%	16.6%	15.7%	21.6%	21.62%
Book Value 3Y	32.6%	35.6%	34.4%	38.6%	32.0%	29.7%	28.5%	22.8%	21.0%	24.6%	19.2%	26.2%	32.1%	26.4%	20.9%	18.1%	17.0%	16.7%	15.7%	21.6%	21.63%
Dividend 3Y	12.0%	1.6%	13.7%	4.8%	-0.1%	6.5%	-0.3%	1.6%	-18.7%	-19.1%	-18.1%	-8.2%	32.2%	33.1%	31.1%	22.2%	3.2%	2.5%	1.2%	1.1%	1.05%

Growth Quality

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Revenue Stability	0.87	0.90	0.95	0.94	0.94	0.98	1.00	0.93	0.87	0.88	0.94	0.91	0.85	0.88	0.95	0.90	0.82	0.88	0.95	0.99	0.990
Earnings Stability	0.69	0.85	0.75	0.84	0.82	0.95	0.72	0.28	0.25	0.26	0.43	0.20	0.15	0.18	0.30	0.13	0.07	0.03	0.01	0.01	0.009
Margin Stability	0.93	0.95	0.95	0.94	0.94	0.93	0.93	0.93	0.93	0.97	0.96	0.93	0.91	0.89	0.93	0.91	0.90	0.88	0.93	0.91	0.913
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	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	1.000
Earn. Growth Consistency	1.00	1.00	0.00	1.00	1.00	1.00	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.000
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	0.96	0.95	0.91	0.99	0.81	0.91	0.97	0.50	0.50	0.50	0.99	0.50	0.50	0.50	0.91	0.97	0.92	0.91	0.92	0.98	0.981
Earnings Smoothness	0.90	0.89	0.76	0.97	0.61	0.80	0.93	0.20	0.09	0.33	0.98	0.14	0.11	0.28	0.79	0.92	0.78	0.73	0.79	0.95	0.951
ROE Trend	-0.04	-0.07	-0.15	-0.07	0.00	-0.05	-0.11	-0.29	-0.30	-0.24	-0.08	0.00	-0.01	-0.01	-0.02	0.01	0.00	-0.02	-0.05	-0.05	-0.054
Gross Margin Trend	-0.01	0.01	-0.01	0.02	0.02	-0.01	-0.03	-0.05	-0.05	-0.03	0.05	0.08	0.11	0.14	0.07	0.05	-0.00	-0.07	-0.05	-0.06	-0.059
FCF Margin Trend	0.01	-0.00	-0.03	0.03	0.03	0.03	-0.02	-0.03	-0.00	0.05	0.10	0.06	-0.02	-0.07	-0.09	-0.07	-0.02	0.01	0.01	0.02	0.017
Sustainable Growth Rate	23.6%	28.3%	16.4%	29.9%	35.6%	27.6%	16.4%	2.8%	8.3%	10.6%	18.9%	25.3%	19.3%	16.7%	13.1%	12.1%	9.6%	7.7%	6.7%	9.6%	9.58%
Internal Growth Rate	19.1%	26.0%	14.1%	29.1%	32.9%	25.3%	14.5%	2.1%	6.9%	9.1%	18.3%	24.3%	18.9%	16.4%	12.6%	11.3%	9.0%	6.8%	6.0%	8.6%	8.63%

Cash Flow Quality

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
OCF/Net Income	1.18	0.98	0.97	0.98	0.87	1.07	1.22	2.30	2.53	2.16	1.55	1.11	0.85	0.90	0.97	1.05	1.45	1.63	1.57	1.39	1.390
FCF/OCF	0.48	0.47	0.49	0.66	0.70	0.57	0.41	0.40	0.49	0.66	0.77	0.75	0.62	0.42	0.27	0.31	0.43	0.56	0.63	0.66	0.655
FCF/Net Income	snapshot only																				0.911
OCF/EBITDA	snapshot only																				0.936
CapEx/Revenue	11.1%	9.4%	8.0%	6.2%	5.4%	8.7%	10.9%	11.8%	11.4%	7.7%	5.4%	5.1%	5.9%	9.2%	10.8%	10.9%	10.8%	7.9%	6.1%	5.5%	5.53%
CapEx/Depreciation	snapshot only																				1.484
Accruals Ratio	-0.06	0.01	0.01	0.01	0.05	-0.02	-0.06	-0.16	-0.19	-0.16	-0.12	-0.03	0.04	0.02	0.01	-0.01	-0.09	-0.10	-0.09	-0.07	-0.069
Sloan Accruals	snapshot only																				-0.001
Cash Flow Adequacy	snapshot only																				1.431
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Dividend Yield	4.9%	2.9%	2.6%	2.1%	2.9%	2.9%	3.4%	2.9%	1.1%	1.3%	1.5%	2.5%	4.0%	3.8%	4.3%	4.2%	4.6%	5.4%	4.4%	3.0%	1.31%
Dividend/Share	$1.12	$0.94	$1.21	$1.01	$1.12	$1.14	$1.20	$1.06	$0.60	$0.60	$0.66	$0.82	$1.39	$1.42	$1.49	$1.50	$1.52	$1.52	$1.54	$1.54	$0.78
Payout Ratio	48.8%	37.4%	53.8%	34.0%	32.9%	36.8%	49.7%	83.4%	47.0%	39.1%	27.8%	25.7%	41.4%	43.5%	50.8%	51.1%	56.9%	61.4%	65.3%	55.4%	55.38%
FCF Payout Ratio	87.0%	80.4%	1.1%	52.2%	54.3%	60.6%	99.2%	90.7%	37.6%	27.7%	23.3%	30.7%	78.1%	1.2%	2.0%	1.6%	90.6%	67.4%	66.6%	60.8%	60.81%
Total Payout Ratio	48.8%	37.4%	53.8%	34.0%	33.0%	37.0%	49.9%	83.8%	47.0%	39.1%	28.2%	26.1%	42.7%	44.8%	51.8%	52.1%	57.0%	61.4%	66.0%	55.9%	55.94%
Div. Increase Streak	1	1	1	1	0	1	0	1	0	0	0	0	0	0	0	0	1	1	1	1	0
Chowder Number	0.46	0.08	0.49	0.17	0.03	0.24	0.03	0.08	-0.45	-0.46	-0.44	-0.20	1.35	1.39	1.30	0.87	0.14	0.13	0.08	0.06	0.062
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.03%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.03%
Total Shareholder Return	4.9%	2.9%	2.6%	2.1%	2.9%	2.9%	3.5%	2.9%	1.1%	1.3%	1.5%	2.5%	4.1%	3.9%	4.4%	4.3%	4.6%	5.4%	4.4%	3.0%	3.04%

DuPont Factors

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Tax Burden (NI/EBT)	0.84	0.82	0.82	0.83	0.83	0.85	0.85	0.84	0.82	0.80	0.83	0.84	0.86	0.87	0.86	0.85	0.84	0.78	0.77	0.77	0.772
Interest Burden (EBT/EBIT)	0.97	0.96	0.96	0.97	1.02	1.02	1.01	0.98	0.96	0.97	0.98	1.00	1.00	1.00	0.96	0.96	0.98	0.99	1.06	1.08	1.076
EBIT Margin	0.22	0.23	0.21	0.23	0.24	0.22	0.18	0.10	0.11	0.13	0.19	0.22	0.22	0.20	0.19	0.19	0.17	0.17	0.14	0.16	0.160
Asset Turnover	1.75	1.81	1.65	1.81	1.80	1.69	1.67	1.44	1.36	1.32	1.42	1.41	1.48	1.43	1.45	1.34	1.34	1.29	1.37	1.34	1.343
Equity Multiplier	1.47	1.37	1.33	1.33	1.44	1.37	1.29	1.38	1.29	1.27	1.22	1.29	1.21	1.19	1.17	1.19	1.17	1.19	1.18	1.21	1.206

Per Share

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
EPS (Diluted TTM)	$2.29	$2.51	$2.25	$2.97	$3.39	$3.09	$2.42	$1.27	$1.28	$1.54	$2.38	$3.19	$3.35	$3.25	$2.93	$2.93	$2.68	$2.48	$2.36	$2.79	$2.79
Book Value/Share	$5.10	$6.11	$6.75	$7.54	$7.69	$8.02	$8.11	$7.52	$8.60	$9.67	$10.04	$11.21	$11.74	$12.34	$11.93	$12.42	$12.32	$12.74	$12.56	$13.53	$13.53
Tangible Book/Share	$4.75	$5.85	$6.51	$7.32	$7.45	$7.78	$7.16	$6.77	$7.86	$8.93	$9.27	$10.44	$10.95	$11.54	$11.11	$11.77	$12.13	$12.55	$11.83	$12.82	$12.82
Revenue/Share	$12.79	$13.79	$13.91	$15.74	$16.55	$16.29	$15.97	$14.89	$14.32	$14.80	$15.78	$17.05	$18.26	$18.64	$18.68	$18.88	$18.88	$19.31	$19.78	$21.01	$11.21
FCF/Share	$1.29	$1.17	$1.06	$1.93	$2.05	$1.87	$1.21	$1.17	$1.59	$2.17	$2.83	$2.67	$1.78	$1.22	$0.76	$0.95	$1.68	$2.26	$2.32	$2.54	$1.14
OCF/Share	$2.70	$2.47	$2.17	$2.92	$2.95	$3.29	$2.94	$2.92	$3.23	$3.31	$3.68	$3.54	$2.84	$2.93	$2.85	$3.08	$3.87	$4.04	$3.70	$3.87	$1.67
Cash/Share	$0.36	$0.71	$0.95	$1.43	$1.38	$1.47	$1.12	$1.80	$2.71	$2.95	$3.20	$3.48	$2.91	$2.84	$2.45	$3.00	$3.21	$3.76	$3.31	$4.00	$4.00
EBITDA/Share	$3.39	$3.87	$3.61	$4.47	$4.77	$4.30	$3.73	$2.66	$2.79	$3.20	$4.04	$4.83	$4.92	$4.68	$4.48	$4.43	$4.11	$3.99	$3.62	$4.14	$4.14
Debt/Share	$0.17	$0.00	$0.00	$0.00	$0.00	$0.14	$0.32	$0.34	$0.34	$0.27	$0.26	$0.22	$0.21	$0.18	$0.20	$0.26	$0.24	$0.22	$0.20	$0.19	$0.19
Net Debt/Share	$-0.19	$-0.71	$-0.95	$-1.43	$-1.38	$-1.32	$-0.80	$-1.46	$-2.37	$-2.68	$-2.93	$-3.26	$-2.70	$-2.65	$-2.25	$-2.74	$-2.97	$-3.55	$-3.11	$-3.81	$-3.81

Academic Models

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	12.794
Altman Z-Prime	snapshot only																				23.005
Piotroski F-Score	5	5	4	5	8	7	7	5	5	6	7	8	8	8	7	6	4	3	5	5	5
Beneish M-Score	-2.38	-2.15	-2.18	-1.81	-2.12	-2.44	-3.68	-3.39	-4.37	-3.45	-2.90	-2.37	-1.90	-1.93	-1.74	-2.50	-2.79	-2.92	-2.84	-2.44	-2.443
Ohlson O-Score	snapshot only																				-11.775
ROIC (Greenblatt)	snapshot only																				27.43%
Net-Net WC	snapshot only																				$6.53
EVA	snapshot only																				$118687813.33

Credit

Metric	Q2'17	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Q2'25	Q4'25	Q2'26	Q4'26	Current
Credit Rating	snapshot only																				AAA
Credit Score	94.14	89.00	89.00	89.00	89.00	96.81	96.02	96.49	96.03	95.96	96.07	96.16	96.09	95.82	95.59	95.76	95.55	95.44	95.30	95.47	95.468
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				-0.296
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				88
Sector Credit Rank	snapshot only																				92

RSW.L LSE

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

Sign in to InsiderStreet