$77.14

+0.64 (+0.84%)

Weekly Expected Move ±2.6%

$73 $75 $77 $79 $81

NYSE · Consumer Cyclical · Personal Products & Services · Tech Score Sell · Power 38 · $10.5B mcap · 134M float · 0.936% daily turnover · Short 51% 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

51.0 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 13.0% · 5Y Avg: 11.0%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. SCI shows a Weak competitive edge (51.0/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. ROIC of 13.0% 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

$105

Low

$105

Avg Target

$105

High

Based on 1 analyst since Jul 29, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 9Hold: 1Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$105.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-07-31	UBS	—	$93	$105	+12	+22.0%	$86.09
2026-05-01	UBS	—	$95	$93	-2	+17.1%	$79.39
2025-10-30	Truist Financial	—	$84	$100	+16	+19.4%	$83.77
2025-10-22	Oppenheimer	—	$91	$94	+3	+13.5%	$82.80
2025-10-13	UBS	—	$85	$95	+10	+15.1%	$82.53
2025-08-21	Oppenheimer	Scott Schneeberger	$79	$91	+12	+12.0%	$81.23
2025-08-04	Raymond James	—	Initiated	$90	—	+14.7%	$78.45
2024-06-21	Truist Financial	Tobey Sommer	Initiated	$84	—	+16.6%	$72.02
2024-05-22	Oppenheimer	Scott Schneeberger	Initiated	$79	—	+12.7%	$70.10
2024-05-17	UBS	AJ Rice	Initiated	$85	—	+20.1%	$70.78

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.

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

Rating Change History

Date	From	To
2026-10-01	B-	B
2026-07-25	B	B-
2026-04-01	B-	B
2026-02-18	B	B-
2026-02-12	B-	B
2026-01-03	B	B-

InsiderStreet Scorecard

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

★ ★ ★ ★ ★ 46 Grade C

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

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. SCI scores highest in Earnings Quality (93/100) and lowest in Safety (15/100). A grade of C represents mixed fundamentals — strengths in some areas offset by weaknesses.

Risk & Quality Signals

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

Altman Z-Score

0.76

Distress Zone

Piotroski F-Score

6/9

✓ ✓ ✓ ✓ ✓ ✗ ✓ ✗ ✗

Beneish M-Score

-2.52

Unlikely Manipulator

Ohlson O-Score

-5.46

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

B+

Score: 33.5/100

Trend: Stable

Earnings Quality

100/100

OCF/NI: 1.65x

Accruals: -2.2%

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. SCI scores 0.76, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. 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. SCI 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. SCI's score of -2.52 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. SCI's implied 0.4% 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. SCI receives an estimated rating of B+ (score: 33.5/100), 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). SCI'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

17.07x

PEG

0.79x

P/S

2.41x

P/B

6.94x

P/FCF

14.96x

P/OCF

10.18x

EV/EBITDA

12.49x

EV/Revenue

3.57x

EV/EBIT

15.95x

EV/FCF

22.10x

Earnings Yield

5.95%

FCF Yield

6.68%

Shareholder Yield

5.60%

Graham Number

$33.51

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 17.1x earnings, SCI trades at a reasonable valuation. An earnings yield of 5.9% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $33.51 per share, 130% 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

0.872

NI / EBT

Interest Burden

0.736

EBT / EBIT

EBIT Margin

0.224

EBIT / Rev

Asset Turnover

0.235

Rev / Assets

Equity Multiplier

12.010

Assets / Equity

ROE

40.6%

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. SCI's ROE of 40.6% is driven by financial leverage (equity multiplier: 12.01x). 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

12.16%

Fair P/E

32.82x

Intrinsic Value

$148.24

Price/Value

0.51x

Margin of Safety

48.76%

Premium

-48.76%

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 SCI's realized 12.2% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. SCI trades at a -49% premium to its adjusted intrinsic value of $148.24, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 32.8x compares to the current market P/E of 17.1x.

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

$77.15

Median 1Y

$81.21

5th Pctile

$51.78

95th Pctile

$127.78

Ann. Volatility

27.6%

Analyst Target

$105.00

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Thomas L. Ryan Chairman of the Board Chief Executive Officer	$1,200,000	$5,871,996	$1,280,330
Sumner J. Waring, III President	$700,000	$1,601,486	$547,944
Eric D. Tanzberger Executive Vice President Chief Financial Officer	$700,000	$1,601,486	$526,545
John H. Faulk Senior Vice President Chief Operating Officer	$550,000	$709,186	$367,111
Elisabeth G. Nash Senior Vice President, Operations Services	$580,000	$812,109	$336,795

CEO Pay Ratio

138:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,280,330

Avg Employee Cost (SGA/emp): $9,299

Employees: 17,869

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

17,869

+1.0% YoY

Revenue / Employee

$241,157

Rev: $4,309,234,000

Profit / Employee

$30,366

NI: $542,614,000

SGA / Employee

$9,299

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	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	43.3%	43.9%	43.0%	40.9%	37.6%	31.6%	28.3%	28.1%	29.7%	33.4%	32.6%	32.0%	31.0%	32.2%	32.7%	34.5%	33.5%	32.7%	38.7%	40.6%	40.57%
ROA	5.5%	5.3%	5.2%	5.1%	4.6%	3.7%	3.2%	3.2%	3.3%	3.4%	3.3%	3.1%	3.1%	3.1%	3.1%	3.1%	3.0%	3.0%	3.5%	3.4%	3.38%
ROIC	17.0%	16.0%	16.3%	15.6%	14.2%	11.7%	10.8%	10.8%	10.9%	11.7%	11.7%	11.4%	11.1%	11.2%	11.5%	11.4%	11.3%	11.2%	13.1%	13.0%	12.98%
ROCE	7.9%	7.8%	7.9%	8.1%	7.5%	6.9%	6.1%	6.0%	6.2%	6.0%	5.8%	5.7%	5.5%	5.6%	5.8%	5.6%	5.5%	5.5%	5.5%	5.3%	5.33%
Gross Margin	32.7%	31.1%	33.9%	26.9%	23.6%	27.3%	28.1%	25.8%	25.3%	27.2%	26.2%	24.9%	24.9%	28.0%	27.1%	25.5%	25.1%	28.0%	26.1%	24.8%	24.79%
Operating Margin	29.4%	28.6%	30.2%	22.3%	20.8%	16.2%	23.9%	23.0%	22.3%	22.9%	22.2%	21.4%	20.9%	24.0%	23.4%	21.1%	21.4%	25.0%	22.1%	21.0%	21.00%
Net Margin	20.3%	19.8%	19.7%	13.4%	12.4%	9.0%	14.1%	13.0%	12.2%	13.1%	12.6%	11.4%	11.6%	13.8%	13.3%	11.5%	11.1%	14.3%	20.7%	11.3%	11.32%
EBITDA Margin	35.2%	34.2%	36.6%	29.2%	26.5%	30.5%	30.7%	30.1%	29.7%	30.8%	29.6%	29.3%	29.1%	32.2%	31.2%	29.3%	22.4%	32.9%	29.9%	28.8%	28.85%
FCF Margin	18.0%	14.9%	15.2%	13.2%	11.3%	11.1%	8.0%	8.0%	9.3%	12.4%	12.3%	13.6%	14.2%	13.3%	15.2%	14.2%	14.4%	13.9%	14.5%	16.2%	16.17%
OCF Margin	24.0%	22.2%	22.9%	21.6%	20.5%	20.1%	17.7%	17.7%	18.7%	21.2%	21.1%	22.3%	23.1%	22.6%	24.6%	23.7%	23.2%	21.9%	22.3%	23.7%	23.75%
ROE 3Y Avg	snapshot only																				36.09%
ROE 5Y Avg	snapshot only																				35.97%
ROA 3Y Avg	snapshot only																				3.09%
ROIC 3Y Avg	snapshot only																				9.68%
ROIC Economic	snapshot only																				12.65%
Cash ROA	snapshot only																				5.40%
Cash ROIC	snapshot only																				15.77%
CROIC	snapshot only																				10.74%
NOPAT Margin	snapshot only																				19.55%
Pretax Margin	snapshot only																				16.48%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				3.61%
SBC / Revenue	snapshot only																				0.42%

Valuation

Metric	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	12.00	13.85	12.78	13.70	12.82	18.21	20.82	19.37	17.09	18.36	20.38	20.00	22.37	22.13	21.71	21.75	22.20	20.28	18.44	16.82	17.066
P/S Ratio	2.35	2.68	2.43	2.52	2.11	2.51	2.54	2.35	2.06	2.41	2.59	2.46	2.73	2.74	2.73	2.74	2.77	2.55	2.67	2.42	2.412
P/B Ratio	4.93	5.82	5.51	5.72	5.19	6.15	6.30	5.77	5.15	6.40	6.71	6.62	6.95	6.84	6.97	7.46	7.58	6.72	7.29	6.87	6.938
P/FCF	13.09	18.02	15.92	19.12	18.65	22.57	31.69	29.47	22.26	19.45	21.10	18.15	19.26	20.65	18.00	19.26	19.18	18.36	18.35	14.96	14.960
P/OCF	9.81	12.08	10.62	11.65	10.30	12.46	14.32	13.25	11.02	11.35	12.28	11.05	11.80	12.15	11.11	11.57	11.94	11.67	11.96	10.18	10.184
EV/EBITDA	9.03	10.33	9.66	10.11	9.68	11.44	12.25	11.57	10.37	11.61	12.24	11.97	12.94	12.85	12.52	12.68	13.46	12.70	13.22	12.49	12.488
EV/Revenue	3.19	3.60	3.32	3.43	3.08	3.54	3.59	3.42	3.14	3.52	3.68	3.57	3.85	3.86	3.82	3.87	3.88	3.69	3.80	3.57	3.573
EV/EBIT	11.19	12.79	11.95	12.59	12.32	14.79	16.19	15.37	13.73	15.48	16.45	16.13	17.50	17.37	16.89	17.12	17.16	16.14	16.86	15.95	15.950
EV/FCF	17.75	24.17	21.77	26.03	27.23	31.87	44.83	42.93	33.93	28.48	29.94	26.32	27.16	29.11	25.18	27.17	26.91	26.53	26.15	22.10	22.098
Earnings Yield	8.3%	7.2%	7.8%	7.3%	7.8%	5.5%	4.8%	5.2%	5.9%	5.4%	4.9%	5.0%	4.5%	4.5%	4.6%	4.6%	4.5%	4.9%	5.4%	5.9%	5.95%
FCF Yield	7.6%	5.5%	6.3%	5.2%	5.4%	4.4%	3.2%	3.4%	4.5%	5.1%	4.7%	5.5%	5.2%	4.8%	5.6%	5.2%	5.2%	5.4%	5.4%	6.7%	6.68%
PEG Ratio	snapshot only																				0.794
EV/OCF	snapshot only																				15.044
EV/Gross Profit	snapshot only																				13.727
Acquirers Multiple	snapshot only																				15.951
Shareholder Yield	snapshot only																				5.60%
Graham Number	snapshot only																				$33.51

Leverage & Solvency

Metric	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	0.79	0.61	0.59	0.51	0.48	0.45	0.42	0.47	0.64	0.67	0.62	0.55	0.52	0.52	0.51	0.61	0.56	0.55	0.57	0.53	0.531
Quick Ratio	0.76	0.57	0.55	0.46	0.43	0.41	0.38	0.42	0.59	0.62	0.57	0.51	0.48	0.48	0.46	0.56	0.52	0.50	0.52	0.49	0.486
Debt/Equity	1.97	2.13	2.19	2.18	2.50	2.65	2.71	2.74	2.81	3.12	2.94	3.10	2.97	2.93	2.92	3.23	3.21	3.14	3.26	3.45	3.450
Net Debt/Equity	1.75	1.99	2.02	2.07	2.39	2.54	2.61	2.64	2.70	2.97	2.81	2.98	2.85	2.80	2.78	3.07	3.06	2.99	3.10	3.28	3.280
Debt/Assets	0.25	0.26	0.26	0.27	0.29	0.29	0.29	0.29	0.29	0.29	0.28	0.28	0.28	0.28	0.28	0.28	0.27	0.28	0.28	0.28	0.276
Debt/EBITDA	2.66	2.81	2.80	2.83	3.19	3.49	3.73	3.78	3.71	3.86	3.78	3.87	3.92	3.91	3.75	3.89	4.07	4.11	4.15	4.24	4.243
Net Debt/EBITDA	2.37	2.63	2.59	2.69	3.05	3.34	3.59	3.63	3.57	3.68	3.61	3.72	3.77	3.73	3.57	3.69	3.87	3.91	3.94	4.03	4.034
Interest Coverage	7.83	7.74	7.54	7.26	6.38	5.71	4.77	4.37	4.16	3.90	3.69	3.60	3.52	3.61	3.74	3.77	3.81	3.86	3.78	3.79	3.786
Equity Multiplier	7.92	8.22	8.39	7.99	8.64	9.00	9.46	9.53	9.62	10.61	10.50	10.90	10.70	10.36	10.49	11.53	11.72	11.39	11.72	12.50	12.499
Cash Ratio	snapshot only																				0.308
Debt Service Coverage	snapshot only																				4.835
Cash to Debt	snapshot only																				0.049
FCF to Debt	snapshot only																				0.133
Defensive Interval	snapshot only																				839.4 days

Efficiency & Turnover

Metric	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	0.28	0.27	0.28	0.28	0.28	0.27	0.26	0.27	0.27	0.26	0.26	0.25	0.25	0.25	0.25	0.24	0.24	0.24	0.24	0.23	0.235
Inventory Turnover	109.40	113.31	104.95	104.34	104.03	102.44	92.65	92.34	90.82	92.08	86.44	90.11	89.49	92.53	90.81	94.98	95.34	92.44	89.13	91.51	91.510
Receivables Turnover	45.23	41.64	43.38	45.58	44.24	40.53	39.48	45.61	47.74	42.13	43.17	48.36	50.27	43.54	45.32	63.77	49.12	44.25	44.11	58.17	58.169
Payables Turnover	4.81	14.47	4.79	4.67	4.63	15.46	4.54	4.73	4.66	15.78	9.22	4.77	4.73	15.22	9.68	4.78	4.70	31.17	4.67	4.96	4.965
DSO	8	9	8	8	8	9	9	8	8	9	8	8	7	8	8	6	7	8	8	6	6.3 days
DIO	3	3	3	3	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4.0 days
DPO	76	25	76	78	79	24	80	77	78	23	40	76	77	24	38	76	78	12	78	74	73.5 days
Cash Conversion Cycle	-64	-13	-64	-67	-67	-11	-67	-65	-67	-11	-27	-65	-66	-12	-26	-67	-66	0	-66	-63	-63.3 days
Fixed Asset Turnover	snapshot only																				1.541
Operating Cycle	snapshot only																				10.3 days
Cash Velocity	snapshot only																				16.779
Capital Intensity	snapshot only																				4.398

Growth (YoY)

Metric	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	20.0%	18.0%	10.3%	5.7%	1.3%	-0.8%	-3.7%	-3.2%	-1.3%	-0.2%	2.3%	2.2%	1.9%	2.1%	2.4%	2.6%	3.4%	2.9%	2.8%	2.9%	2.89%
Net Income	72.6%	55.6%	19.7%	7.5%	-14.8%	-29.6%	-38.2%	-36.2%	-27.7%	-5.0%	6.8%	4.0%	2.9%	-3.5%	1.2%	4.9%	5.7%	4.6%	18.1%	17.5%	17.45%
EPS	80.9%	63.8%	26.0%	13.9%	-8.9%	-24.7%	-34.8%	-32.8%	-24.5%	-0.1%	12.1%	8.5%	7.2%	-1.8%	3.0%	6.9%	7.9%	8.4%	22.6%	21.7%	21.68%
FCF	46.9%	6.0%	-10.2%	-22.3%	-36.1%	-26.1%	-49.4%	-41.5%	-19.3%	11.2%	57.0%	74.3%	55.8%	9.6%	26.4%	7.6%	5.3%	7.8%	-1.6%	16.9%	16.90%
EBITDA	44.0%	32.2%	10.3%	3.9%	-8.6%	-12.0%	-17.9%	-15.7%	-6.1%	-2.1%	4.9%	3.3%	-0.0%	1.2%	3.9%	4.9%	0.4%	-0.6%	-3.2%	-3.5%	-3.49%
Op. Income	47.5%	41.3%	14.6%	5.8%	-10.1%	-22.1%	-29.3%	-26.7%	-17.9%	1.8%	11.2%	8.1%	4.4%	-1.8%	1.8%	3.6%	6.3%	5.7%	2.6%	2.9%	2.93%
OCF Growth	snapshot only																				3.20%
Asset Growth	snapshot only																				6.86%
Equity Growth	snapshot only																				-1.44%
Debt Growth	snapshot only																				5.26%
Shares Change	snapshot only																				-3.48%
Dividend Growth	snapshot only																				9.84%

Growth (CAGR)

Metric	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	8.6%	9.1%	9.4%	9.2%	8.8%	8.3%	7.5%	7.7%	6.3%	5.3%	2.8%	1.5%	0.6%	0.3%	0.3%	0.5%	1.3%	1.6%	2.5%	2.6%	2.58%
Revenue 5Y	6.3%	6.4%	6.4%	6.3%	5.9%	5.8%	5.3%	5.2%	5.1%	5.1%	5.2%	5.2%	5.3%	5.3%	5.4%	5.5%	4.8%	4.2%	2.7%	2.0%	2.02%
EPS 3Y	20.2%	25.9%	26.4%	28.8%	24.1%	21.9%	15.9%	12.4%	7.5%	7.2%	-2.7%	-6.0%	-9.7%	-9.6%	-9.0%	-8.0%	-4.4%	2.1%	12.3%	12.2%	12.16%
EPS 5Y	38.2%	39.2%	25.2%	20.7%	17.6%	4.9%	5.7%	4.2%	3.6%	8.4%	8.1%	9.3%	9.1%	12.2%	12.5%	10.5%	7.6%	5.6%	3.1%	1.5%	1.53%
Net Income 3Y	16.7%	21.5%	21.3%	22.9%	17.8%	15.2%	9.6%	6.5%	2.1%	1.4%	-7.5%	-10.7%	-14.1%	-13.6%	-12.6%	-11.4%	-7.7%	-1.4%	8.5%	8.6%	8.63%
Net Income 5Y	34.2%	35.3%	21.1%	16.6%	13.2%	0.7%	1.6%	0.1%	-0.4%	3.7%	3.3%	4.3%	4.0%	7.0%	7.3%	5.7%	3.0%	1.0%	-1.1%	-2.6%	-2.55%
EBITDA 3Y	17.9%	18.7%	18.6%	18.0%	15.0%	12.9%	10.6%	10.2%	7.3%	4.5%	-1.7%	-3.3%	-5.0%	-4.4%	-3.6%	-3.0%	-2.0%	-0.5%	1.8%	1.5%	1.51%
EBITDA 5Y	13.4%	12.5%	12.0%	11.1%	9.2%	8.6%	6.7%	6.6%	7.1%	7.6%	7.5%	7.4%	7.4%	7.4%	8.1%	7.7%	4.4%	2.8%	-0.9%	-1.7%	-1.74%
Gross Profit 3Y	19.8%	20.1%	20.2%	19.8%	16.8%	14.9%	12.6%	11.0%	7.2%	3.8%	-3.0%	-4.6%	-6.4%	-6.1%	-5.5%	-5.0%	-1.8%	-0.4%	2.1%	2.3%	2.32%
Gross Profit 5Y	15.0%	14.3%	13.7%	12.9%	10.7%	9.8%	7.6%	7.3%	7.3%	7.5%	7.3%	7.2%	7.3%	7.5%	8.2%	7.7%	5.2%	3.1%	-0.8%	-1.6%	-1.63%
Op. Income 3Y	22.9%	23.6%	24.5%	24.4%	21.0%	11.6%	7.6%	6.5%	2.9%	3.9%	-3.4%	-5.7%	-8.3%	-8.0%	-7.2%	-6.4%	-3.1%	1.9%	5.1%	4.8%	4.83%
Op. Income 5Y	19.2%	18.4%	17.5%	15.0%	13.1%	10.3%	7.1%	6.8%	6.5%	8.4%	8.7%	8.8%	8.7%	6.8%	7.1%	6.2%	3.9%	3.1%	-1.2%	-2.2%	-2.25%
FCF 3Y	32.9%	19.0%	24.0%	20.1%	6.3%	5.5%	-5.6%	-13.5%	-8.8%	-4.5%	-10.7%	-7.5%	-7.0%	-3.4%	0.1%	3.1%	9.8%	9.5%	25.0%	29.9%	29.91%
FCF 5Y	23.3%	18.0%	18.3%	15.8%	9.9%	9.6%	1.1%	-1.6%	3.9%	6.8%	8.7%	12.1%	8.6%	7.4%	10.8%	3.9%	4.5%	0.6%	-2.4%	-0.1%	-0.08%
OCF 3Y	20.0%	14.3%	17.5%	17.1%	10.0%	9.5%	4.6%	-0.6%	2.1%	2.6%	-1.9%	-0.3%	-0.6%	0.9%	2.7%	3.6%	5.5%	4.5%	10.6%	13.1%	13.14%
OCF 5Y	17.6%	14.7%	15.4%	14.4%	11.3%	10.5%	6.3%	3.8%	6.2%	7.1%	8.1%	10.4%	8.6%	8.5%	10.7%	6.6%	6.8%	3.2%	0.9%	2.2%	2.22%
Assets 3Y	5.6%	7.3%	5.7%	3.2%	2.9%	3.3%	6.5%	5.1%	4.4%	4.1%	4.1%	3.0%	4.2%	3.5%	3.9%	6.9%	8.2%	7.4%	6.6%	7.0%	7.01%
Assets 5Y	5.0%	5.4%	4.7%	3.5%	2.8%	3.2%	4.3%	4.0%	3.7%	5.2%	5.0%	4.7%	5.5%	4.9%	6.4%	5.9%	5.9%	5.1%	4.7%	4.6%	4.60%
Equity 3Y	9.3%	5.2%	2.7%	1.8%	-1.9%	-2.8%	-2.5%	-2.1%	-2.2%	-4.2%	-4.9%	-7.1%	-5.7%	-4.2%	-3.6%	-5.3%	-2.2%	-0.7%	-0.8%	-2.2%	-2.24%
Book Value 3Y	12.5%	8.9%	7.0%	6.7%	3.3%	2.8%	3.1%	3.2%	3.0%	1.3%	0.1%	-2.2%	-0.9%	0.2%	0.3%	-1.7%	1.2%	2.8%	2.7%	0.9%	0.94%
Dividend 3Y	5.7%	5.9%	7.3%	8.5%	7.9%	8.9%	8.0%	7.0%	7.8%	7.5%	7.2%	7.5%	6.4%	5.9%	5.2%	4.8%	4.8%	5.3%	5.1%	5.3%	5.28%

Growth Quality

Metric	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	0.73	0.75	0.80	0.79	0.83	0.85	0.83	0.80	0.82	0.82	0.79	0.74	0.71	0.69	0.69	0.72	0.81	0.86	1.00	0.95	0.954
Earnings Stability	0.75	0.58	0.75	0.70	0.64	0.23	0.26	0.22	0.15	0.23	0.09	0.07	0.02	0.05	0.00	0.01	0.08	0.13	0.20	0.27	0.267
Margin Stability	0.84	0.85	0.83	0.84	0.86	0.87	0.85	0.86	0.89	0.90	0.88	0.88	0.88	0.89	0.89	0.90	0.95	0.97	0.92	0.92	0.916
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	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
Earn. Growth Consistency	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	1.00	1.00	1.00	0.50	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	0.50	0.50	0.92	0.97	0.94	0.88	0.85	0.86	0.89	0.98	0.97	0.98	0.99	0.99	1.00	0.98	0.98	0.98	0.93	0.93	0.930
Earnings Smoothness	0.47	0.56	0.82	0.93	0.84	0.65	0.53	0.56	0.68	0.95	0.93	0.96	0.97	0.96	0.99	0.95	0.94	0.95	0.83	0.84	0.839
ROE Trend	0.16	0.17	0.15	0.12	0.07	-0.02	-0.09	-0.10	-0.11	-0.03	-0.04	-0.03	-0.04	-0.03	0.01	0.03	0.04	0.00	0.07	0.07	0.072
Gross Margin Trend	0.07	0.06	0.04	0.04	0.00	-0.02	-0.05	-0.05	-0.04	-0.03	-0.03	-0.03	-0.02	-0.01	-0.00	0.00	0.00	0.00	-0.00	-0.00	-0.002
FCF Margin Trend	0.05	0.01	-0.00	-0.03	-0.05	-0.05	-0.09	-0.08	-0.05	-0.01	0.01	0.03	0.04	0.02	0.05	0.03	0.03	0.01	0.01	0.02	0.023
Sustainable Growth Rate	35.4%	35.8%	34.8%	32.6%	28.9%	22.6%	19.0%	18.8%	19.6%	23.0%	22.0%	21.1%	20.4%	21.4%	21.8%	23.0%	22.2%	21.7%	27.3%	28.4%	28.38%
Internal Growth Rate	4.7%	4.5%	4.4%	4.3%	3.6%	2.7%	2.2%	2.2%	2.2%	2.4%	2.3%	2.1%	2.1%	2.1%	2.1%	2.1%	2.0%	2.0%	2.5%	2.4%	2.42%

Cash Flow Quality

Metric	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	1.22	1.15	1.20	1.18	1.24	1.46	1.45	1.46	1.55	1.62	1.66	1.81	1.90	1.82	1.95	1.88	1.86	1.74	1.54	1.65	1.652
FCF/OCF	0.75	0.67	0.67	0.61	0.55	0.55	0.45	0.45	0.49	0.58	0.58	0.61	0.61	0.59	0.62	0.60	0.62	0.64	0.65	0.68	0.681
FCF/Net Income	snapshot only																				1.124
OCF/EBITDA	snapshot only																				0.830
CapEx/Revenue	6.0%	7.3%	7.6%	8.4%	9.2%	9.0%	9.7%	9.7%	9.4%	8.8%	8.8%	8.7%	8.9%	9.3%	9.4%	9.4%	8.7%	8.0%	7.8%	7.6%	7.58%
CapEx/Depreciation	snapshot only																				1.221
Accruals Ratio	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.02	-0.02	-0.02	-0.03	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02	-0.02	-0.02	-0.022
Sloan Accruals	snapshot only																				-0.021
Cash Flow Adequacy	snapshot only																				1.995
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	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	1.5%	1.3%	1.5%	1.5%	1.8%	1.6%	1.6%	1.7%	2.0%	1.7%	1.6%	1.7%	1.5%	1.5%	1.5%	1.5%	1.5%	1.7%	1.6%	1.8%	1.81%
Dividend/Share	$0.85	$0.88	$0.92	$0.96	$0.98	$1.02	$1.04	$1.06	$1.10	$1.13	$1.15	$1.18	$1.18	$1.19	$1.21	$1.24	$1.25	$1.30	$1.32	$1.36	$1.40
Payout Ratio	18.2%	18.3%	19.1%	20.2%	23.0%	28.3%	32.9%	33.1%	34.0%	31.3%	32.6%	34.0%	34.3%	33.6%	33.3%	33.3%	33.6%	33.8%	29.5%	30.1%	30.05%
FCF Payout Ratio	19.9%	23.8%	23.8%	28.3%	33.4%	35.1%	50.0%	50.4%	44.3%	33.1%	33.7%	30.9%	29.5%	31.4%	27.6%	29.5%	29.0%	30.6%	29.4%	26.7%	26.73%
Total Payout Ratio	84.9%	87.3%	1.1%	1.1%	1.4%	1.5%	1.5%	1.5%	1.2%	1.3%	1.1%	1.3%	1.1%	82.5%	96.4%	1.1%	1.2%	1.2%	1.1%	94.3%	94.25%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.10	0.08	0.11	0.12	0.09	0.10	0.08	0.06	0.09	0.07	0.07	0.08	0.05	0.05	0.05	0.04	0.05	0.07	0.06	0.08	0.078
Buyback Yield	5.6%	5.0%	6.9%	6.9%	9.1%	6.4%	5.6%	5.8%	4.9%	5.5%	4.0%	4.6%	3.6%	2.2%	2.9%	3.4%	3.9%	4.2%	4.1%	3.8%	3.82%
Net Buyback Yield	5.6%	5.0%	6.9%	6.9%	9.1%	6.4%	5.6%	5.8%	4.9%	5.5%	4.0%	4.6%	3.6%	2.2%	2.9%	3.4%	3.7%	4.0%	3.8%	3.0%	3.02%
Total Shareholder Return	7.1%	6.3%	8.4%	8.4%	10.9%	8.0%	7.2%	7.5%	6.9%	7.2%	5.6%	6.3%	5.1%	3.7%	4.4%	5.0%	5.2%	5.6%	5.4%	4.8%	4.81%

DuPont Factors

Metric	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)	0.77	0.77	0.77	0.76	0.76	0.75	0.75	0.76	0.75	0.76	0.76	0.76	0.77	0.77	0.76	0.76	0.75	0.74	0.87	0.87	0.872
Interest Burden (EBT/EBIT)	0.89	0.90	0.89	0.89	0.87	0.77	0.73	0.72	0.70	0.76	0.75	0.73	0.72	0.73	0.73	0.73	0.74	0.74	0.74	0.74	0.736
EBIT Margin	0.28	0.28	0.28	0.27	0.25	0.24	0.22	0.22	0.23	0.23	0.22	0.22	0.22	0.22	0.23	0.23	0.23	0.23	0.23	0.22	0.224
Asset Turnover	0.28	0.27	0.28	0.28	0.28	0.27	0.26	0.27	0.27	0.26	0.26	0.25	0.25	0.25	0.25	0.24	0.24	0.24	0.24	0.23	0.235
Equity Multiplier	7.91	8.25	8.19	8.00	8.25	8.59	8.89	8.72	9.12	9.78	9.97	10.19	10.16	10.48	10.49	11.22	11.20	10.87	11.09	12.01	12.010

Per Share

Metric	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)	$4.69	$4.80	$4.84	$4.76	$4.27	$3.62	$3.16	$3.20	$3.23	$3.61	$3.54	$3.47	$3.46	$3.55	$3.65	$3.71	$3.73	$3.85	$4.48	$4.52	$4.52
Book Value/Share	$11.42	$11.42	$11.25	$11.40	$10.54	$10.70	$10.44	$10.74	$10.71	$10.36	$10.75	$10.49	$11.13	$11.48	$11.36	$10.82	$10.94	$11.61	$11.32	$11.05	$11.12
Tangible Book/Share	$0.34	$-2.86	$-0.45	$-0.46	$-1.45	$-4.82	$-2.10	$-2.05	$-2.19	$-6.19	$-2.71	$-3.19	$-3.13	$-6.26	$-2.99	$-3.72	$-4.05	$-3.76	$-4.21	$-4.58	$-4.58
Revenue/Share	$23.94	$24.78	$25.50	$25.92	$25.92	$26.27	$25.92	$26.43	$26.74	$27.56	$27.83	$28.18	$28.38	$28.64	$29.01	$29.46	$29.96	$30.54	$30.96	$31.41	$31.60
FCF/Share	$4.30	$3.69	$3.89	$3.41	$2.94	$2.92	$2.08	$2.10	$2.48	$3.41	$3.42	$3.83	$4.02	$3.80	$4.40	$4.19	$4.32	$4.25	$4.50	$5.08	$5.11
OCF/Share	$5.74	$5.51	$5.83	$5.60	$5.32	$5.28	$4.59	$4.68	$5.00	$5.84	$5.88	$6.28	$6.55	$6.46	$7.13	$6.98	$6.94	$6.68	$6.90	$7.46	$7.50
Cash/Share	$2.46	$1.61	$1.85	$1.29	$1.17	$1.23	$1.06	$1.14	$1.15	$1.49	$1.39	$1.26	$1.27	$1.50	$1.62	$1.77	$1.69	$1.73	$1.84	$1.87	$1.88
EBITDA/Share	$8.45	$8.63	$8.77	$8.79	$8.25	$8.13	$7.59	$7.80	$8.10	$8.36	$8.36	$8.41	$8.43	$8.61	$8.85	$8.99	$8.64	$8.87	$8.89	$8.98	$8.98
Debt/Share	$22.50	$24.29	$24.58	$24.91	$26.34	$28.35	$28.33	$29.48	$30.04	$32.28	$31.62	$32.53	$33.02	$33.65	$33.22	$34.95	$35.12	$36.43	$36.90	$38.12	$38.12
Net Debt/Share	$20.04	$22.69	$22.73	$23.62	$25.17	$27.13	$27.27	$28.34	$28.89	$30.79	$30.23	$31.27	$31.75	$32.15	$31.60	$33.18	$33.43	$34.70	$35.05	$36.25	$36.25

Academic Models

Metric	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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.761
Altman Z-Prime	snapshot only																				0.907
Piotroski F-Score	9	8	7	6	5	5	4	4	6	6	7	7	5	6	7	8	9	8	7	6	6
Beneish M-Score	-2.30	-2.27	-2.35	-2.59	-2.52	-2.99	-2.48	-2.55	-1.19	-1.44	-1.82	-1.76	-2.88	-2.96	-3.03	-2.87	-2.75	-2.67	-2.42	-2.52	-2.515
Ohlson O-Score	snapshot only																				-5.465
Net-Net WC	snapshot only																				$-123.83
EVA	snapshot only																				$195998908.93

Credit

Metric	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																				B+
Credit Score	44.85	44.31	44.35	42.93	37.85	37.69	33.19	32.62	33.24	32.73	33.97	34.24	32.77	33.66	33.01	33.94	33.09	31.32	31.89	33.48	33.481
Credit Grade	snapshot only																				14
Credit Trend	snapshot only																				-0.460
Implied Spread (bps)	snapshot only																				650.000
Industry Credit Rank	snapshot only																				32
Sector Credit Rank	snapshot only																				21

SCI NYSE

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet