$52.07

+0.67 (+1.30%)

Weekly Expected Move ±4.9%

$44 $47 $49 $52 $54

NYSE · Basic Materials · Chemicals - Specialty · Alpha Radar Neutral · Power 53 · $1.2B mcap · 22M float · 0.753% daily turnover · Short 58% 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.

NO EDGE

35.5 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 2.5% · 5Y Avg: 6.0%

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. SCL has No discernible competitive edge (35.5/100). The business operates without significant structural advantages. The primary source of advantage is Cost Advantage. ROIC of 2.5% 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

Low

$75

Avg Target

$75

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 3Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$75.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-01-23	Seaport Global	—	Initiated	$75	—	+37.1%	$54.70

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.

C-

May 22, 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. SCL receives an overall rating of C-. Strongest factors: P/B (4/5). Areas of concern: DCF (1/5), ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).

Rating Change History

Date	From	To
2026-05-11	C	C-
2026-04-30	C-	C
2026-04-28	B	C-
2026-03-18	B-	B
2026-03-05	B	B-
2026-02-23	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.

★ ★ ★ ★ ★ 26 Grade D

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. SCL scores highest in Safety (65/100) and lowest in Profitability (5/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

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

Altman Z-Score

2.58

Grey Zone

Piotroski F-Score

6/9

✗ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✓

Beneish M-Score

-2.63

Unlikely Manipulator

Ohlson O-Score

-7.04

Bankruptcy prob: 0.1%

Low Risk

Credit Rating

BBB-

Score: 52.8/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: -11.10x

Accruals: -7.4%

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. SCL scores 2.58, placing it in the Grey Zone (safe > 2.99, distress < 1.81). 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. SCL 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. SCL's score of -2.63 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. SCL'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. SCL receives an estimated rating of BBB- (score: 52.8/100), with a deteriorating trend.

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

-83.80x

PEG

0.67x

P/S

0.50x

P/B

1.00x

P/FCF

-59.41x

P/OCF

7.25x

EV/EBITDA

8.29x

EV/Revenue

0.73x

EV/EBIT

22.56x

EV/FCF

-88.40x

Earnings Yield

-1.24%

FCF Yield

-1.68%

Shareholder Yield

3.09%

Graham Number

—

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. SCL currently has negative earnings — the P/E ratio is not meaningful.

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

0.739

NI / EBT

Interest Burden

-0.255

EBT / EBIT

EBIT Margin

0.032

EBIT / Rev

Asset Turnover

1.005

Rev / Assets

Equity Multiplier

1.931

Assets / Equity

ROE

-1.2%

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. SCL's ROE of -1.2% is driven by Asset Turnover (1.005), 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.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Assessment

Overvalued

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

$52.05

Median 1Y

$46.46

5th Pctile

$25.54

95th Pctile

$84.54

Ann. Volatility

33.7%

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

Executive	Salary	Stock	Total
Luis E. Rojo President and Chief Executive Officer	$940,000	$2,279,746	$4,327,042
Robert J. Haire, Jr. Executive Vice President, Supply Chain	$484,231	$450,027	$1,357,164
Sean T. Moriarty Vice President and General Manager – Surfactants	$486,336	$450,027	$1,221,417
Richard Stepan Manager esident and General Manager – Polymers	$385,121	$337,491	$963,341
Ruben Velasquez Financial ident and Chief Financial Officer	$220,543	$290,639	$715,642
Samuel S. Hinrichsen Former Interim Chief Financial Officer	$270,109	$93,741	$412,590

CEO Pay Ratio

3:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $4,327,042

Avg Employee Cost (SGA/emp): $1,667,188

Employees: 85

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

-96.5% YoY

Revenue / Employee

$27,436,635

Rev: $2,332,114,000

Profit / Employee

$551,706

NI: $46,895,000

SGA / Employee

$1,667,188

Avg labor cost proxy

R&D / Employee

$697,388

Innovation spend

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	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	15.7%	16.1%	13.4%	13.8%	14.6%	14.9%	13.1%	10.6%	7.1%	4.7%	3.4%	3.2%	2.9%	3.8%	4.2%	4.7%	4.9%	3.8%	3.9%	-1.2%	-1.18%
ROA	8.8%	9.1%	7.2%	7.4%	7.9%	8.0%	6.5%	5.3%	3.5%	2.3%	1.7%	1.6%	1.5%	1.9%	2.2%	2.4%	2.5%	1.9%	2.0%	-0.6%	-0.61%
ROIC	16.6%	17.2%	10.2%	10.7%	11.9%	12.3%	9.9%	8.0%	5.3%	3.7%	2.7%	2.5%	2.3%	3.0%	3.4%	3.8%	4.1%	3.4%	3.0%	2.5%	2.49%
ROCE	15.3%	15.1%	11.5%	12.1%	13.5%	14.4%	11.3%	8.9%	5.5%	3.8%	3.7%	3.6%	3.7%	3.7%	4.3%	4.8%	4.8%	4.7%	5.2%	4.5%	4.46%
Gross Margin	18.8%	15.2%	13.6%	16.2%	17.5%	16.5%	10.8%	11.3%	11.4%	12.7%	12.5%	12.7%	12.5%	13.8%	10.8%	12.7%	12.1%	12.0%	9.3%	10.7%	10.73%
Operating Margin	9.5%	6.7%	3.3%	9.4%	10.3%	7.6%	1.9%	3.2%	3.1%	3.5%	0.0%	3.7%	3.4%	4.4%	1.5%	4.8%	3.0%	3.7%	0.2%	2.6%	2.62%
Net Margin	7.3%	6.1%	2.8%	6.6%	6.9%	5.5%	1.7%	2.5%	2.2%	2.2%	-0.2%	2.5%	1.7%	4.3%	0.6%	3.3%	1.9%	1.8%	0.9%	-6.8%	-6.85%
EBITDA Margin	13.4%	10.4%	8.4%	12.8%	13.6%	10.9%	4.4%	7.2%	7.7%	9.1%	5.1%	8.7%	8.5%	9.6%	6.8%	9.7%	8.3%	9.5%	9.2%	8.1%	8.08%
FCF Margin	2.6%	-2.0%	-5.2%	-6.2%	-6.2%	-5.6%	-5.1%	-8.1%	-6.7%	-4.9%	-3.7%	4.1%	2.3%	5.3%	5.8%	4.0%	3.3%	1.4%	-1.3%	-0.8%	-0.82%
OCF Margin	9.6%	5.2%	3.1%	2.5%	3.2%	4.6%	5.8%	4.0%	6.1%	7.9%	7.5%	13.0%	9.5%	7.4%	7.4%	5.7%	4.8%	6.8%	6.3%	6.7%	6.74%
ROE 3Y Avg	snapshot only																				2.26%
ROE 5Y Avg	snapshot only																				6.03%
ROA 3Y Avg	snapshot only																				1.15%
ROIC 3Y Avg	snapshot only																				2.44%
ROIC Economic	snapshot only																				2.38%
Cash ROA	snapshot only																				6.70%
Cash ROIC	snapshot only																				8.76%
CROIC	snapshot only																				-1.07%
NOPAT Margin	snapshot only																				1.92%
Pretax Margin	snapshot only																				-0.82%
R&D / Revenue	snapshot only																				2.54%
SGA / Revenue	snapshot only																				5.04%
SBC / Revenue	snapshot only																				0.28%

Valuation

Metric	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	17.54	16.02	19.42	14.98	14.43	13.16	15.60	18.82	26.21	31.23	51.09	52.11	53.21	37.33	28.57	21.90	21.18	23.92	23.12	-80.43	-83.798
P/S Ratio	1.24	1.09	1.14	0.86	0.82	0.73	0.83	0.81	0.80	0.67	0.88	0.89	0.84	0.78	0.66	0.55	0.54	0.47	0.46	0.49	0.505
P/B Ratio	2.62	2.45	2.49	1.98	2.03	1.88	1.97	1.91	1.78	1.40	1.69	1.63	1.52	1.41	1.23	1.05	1.05	0.92	0.87	0.92	0.999
P/FCF	46.66	-53.23	-21.88	-13.79	-13.32	-13.04	-16.31	-9.96	-11.94	-13.81	-24.04	21.94	37.16	14.75	11.44	13.88	16.50	33.74	-34.85	-59.41	-59.407
P/OCF	12.84	21.07	37.10	33.81	25.44	16.05	14.28	20.34	13.08	8.51	11.75	6.86	8.81	10.51	8.88	9.66	11.26	6.93	7.33	7.25	7.246
EV/EBITDA	8.54	7.98	10.86	8.51	8.06	7.16	9.38	10.58	12.85	12.33	15.54	14.96	14.02	13.11	11.03	9.40	9.28	8.37	7.67	8.29	8.295
EV/Revenue	1.19	1.04	1.25	0.96	0.92	0.83	1.00	0.98	0.98	0.87	1.13	1.15	1.11	1.05	0.93	0.82	0.80	0.72	0.70	0.73	0.726
EV/EBIT	12.18	11.50	16.36	12.64	11.56	10.11	13.83	17.11	26.17	31.29	40.98	40.19	37.67	35.74	28.45	22.95	23.17	21.58	18.63	22.56	22.562
EV/FCF	44.86	-51.04	-24.01	-15.48	-14.91	-14.73	-19.60	-12.04	-14.61	-17.74	-30.85	28.40	48.84	19.77	16.07	20.46	24.34	51.92	-52.80	-88.40	-88.403
Earnings Yield	5.7%	6.2%	5.1%	6.7%	6.9%	7.6%	6.4%	5.3%	3.8%	3.2%	2.0%	1.9%	1.9%	2.7%	3.5%	4.6%	4.7%	4.2%	4.3%	-1.2%	-1.24%
FCF Yield	2.1%	-1.9%	-4.6%	-7.3%	-7.5%	-7.7%	-6.1%	-10.0%	-8.4%	-7.2%	-4.2%	4.6%	2.7%	6.8%	8.7%	7.2%	6.1%	3.0%	-2.9%	-1.7%	-1.68%
PEG Ratio	snapshot only																				0.669
Price/Tangible Book	snapshot only																				1.029
EV/OCF	snapshot only																				10.783
EV/Gross Profit	snapshot only																				6.566
Acquirers Multiple	snapshot only																				29.913
Shareholder Yield	snapshot only																				3.09%

Leverage & Solvency

Metric	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	2.17	2.17	1.82	1.82	1.82	1.82	1.56	1.56	1.56	1.56	1.40	1.40	1.40	1.40	1.21	1.21	1.21	1.21	1.29	1.29	1.289
Quick Ratio	1.65	1.65	1.21	1.21	1.21	1.21	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.78	0.78	0.78	0.78	0.84	0.84	0.840
Debt/Equity	0.25	0.25	0.39	0.39	0.39	0.39	0.55	0.55	0.55	0.55	0.59	0.59	0.59	0.59	0.58	0.58	0.58	0.58	0.56	0.56	0.555
Net Debt/Equity	-0.10	-0.10	0.24	0.24	0.24	0.24	0.40	0.40	0.40	0.40	0.48	0.48	0.48	0.48	0.50	0.50	0.50	0.50	0.45	0.45	0.449
Debt/Assets	0.14	0.14	0.20	0.20	0.20	0.20	0.26	0.26	0.26	0.26	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.30	0.29	0.29	0.293
Debt/EBITDA	0.86	0.86	1.55	1.50	1.39	1.32	2.17	2.50	3.23	3.75	4.20	4.16	4.10	4.07	3.73	3.54	3.50	3.43	3.23	3.37	3.367
Net Debt/EBITDA	-0.34	-0.34	0.97	0.93	0.86	0.82	1.58	1.82	2.35	2.73	3.43	3.40	3.36	3.33	3.18	3.02	2.99	2.93	2.61	2.72	2.721
Interest Coverage	33.97	33.75	31.21	28.91	27.40	27.09	20.35	15.25	8.45	5.48	5.32	5.16	5.80	5.44	5.01	5.19	4.33	3.21	4.59	3.75	3.752
Equity Multiplier	1.78	1.78	1.92	1.92	1.92	1.92	2.09	2.09	2.09	2.09	1.94	1.94	1.94	1.94	1.97	1.97	1.97	1.97	1.90	1.90	1.895
Cash Ratio	snapshot only																				0.199
Debt Service Coverage	snapshot only																				10.206
Cash to Debt	snapshot only																				0.192
FCF to Debt	snapshot only																				-0.028
Defensive Interval	snapshot only																				939.1 days

Efficiency & Turnover

Metric	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	1.26	1.34	1.23	1.30	1.38	1.44	1.23	1.22	1.15	1.08	0.97	0.93	0.92	0.91	0.93	0.95	0.97	0.99	1.00	1.01	1.005
Inventory Turnover	7.89	8.57	7.44	7.96	8.48	8.82	6.63	6.66	6.36	6.05	6.13	5.84	5.76	5.70	6.88	7.02	7.15	7.32	7.02	7.09	7.094
Receivables Turnover	7.24	7.72	6.51	6.89	7.32	7.65	6.48	6.42	6.02	5.65	5.42	5.18	5.13	5.09	5.38	5.49	5.58	5.69	6.01	6.04	6.040
Payables Turnover	7.73	8.40	6.96	7.45	7.94	8.26	6.71	6.75	6.44	6.13	6.73	6.41	6.32	6.26	7.76	7.91	8.05	8.25	7.92	8.01	8.008
DSO	50	47	56	53	50	48	56	57	61	65	67	70	71	72	68	67	65	64	61	60	60.4 days
DIO	46	43	49	46	43	41	55	55	57	60	60	62	63	64	53	52	51	50	52	51	51.5 days
DPO	47	43	52	49	46	44	54	54	57	60	54	57	58	58	47	46	45	44	46	46	45.6 days
Cash Conversion Cycle	49	46	53	50	47	45	57	58	61	65	73	76	77	77	74	72	71	70	67	66	66.3 days
Fixed Asset Turnover	snapshot only																				1.828
Operating Cycle	snapshot only																				111.9 days
Cash Velocity	snapshot only																				17.661
Capital Intensity	snapshot only																				1.006

Growth (YoY)

Metric	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	15.8%	22.6%	25.5%	26.9%	26.1%	23.6%	18.2%	10.7%	-2.3%	-12.2%	-16.1%	-19.0%	-14.6%	-9.7%	-6.3%	-0.2%	2.6%	5.4%	7.0%	5.5%	5.46%
Net Income	32.6%	27.6%	8.7%	1.5%	2.3%	1.4%	6.8%	-16.6%	-47.6%	-65.9%	-72.7%	-68.0%	-56.0%	-12.3%	25.3%	48.0%	66.7%	-1.3%	-6.9%	-1.3%	-1.25%
EPS	31.7%	27.7%	9.0%	2.3%	3.6%	2.2%	8.0%	-15.9%	-47.3%	-65.8%	-72.4%	-67.9%	-56.0%	-12.2%	24.6%	48.4%	67.1%	-1.1%	-6.8%	-1.3%	-1.25%
FCF	-33.2%	-1.4%	-2.1%	-2.5%	-3.9%	-2.4%	-15.1%	-45.1%	-6.2%	23.6%	39.3%	1.4%	1.3%	2.0%	2.5%	-1.7%	49.4%	-72.3%	-1.2%	-1.2%	-1.22%
EBITDA	26.0%	18.3%	3.8%	1.6%	4.0%	9.4%	8.8%	-9.3%	-34.8%	-46.6%	-42.3%	-32.8%	-12.0%	2.9%	8.0%	12.7%	12.6%	13.8%	16.9%	6.4%	6.38%
Op. Income	40.0%	25.6%	-0.4%	-2.8%	1.9%	10.4%	21.4%	-8.4%	-47.7%	-67.5%	-71.7%	-65.0%	-44.3%	-10.1%	20.2%	36.2%	33.0%	20.2%	-1.6%	-27.6%	-27.59%
OCF Growth	snapshot only																				23.88%
Asset Growth	snapshot only																				2.30%
Equity Growth	snapshot only																				6.33%
Debt Growth	snapshot only																				1.20%
Shares Change	snapshot only																				-0.01%
Dividend Growth	snapshot only																				3.20%

Growth (CAGR)

Metric	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	1.8%	3.7%	5.6%	7.8%	10.9%	13.6%	14.3%	14.8%	12.6%	10.0%	7.5%	4.4%	1.7%	-0.7%	-2.4%	-3.6%	-5.0%	-5.8%	-5.6%	-5.2%	-5.19%
Revenue 5Y	3.5%	4.8%	5.8%	6.8%	7.6%	8.0%	7.6%	7.0%	5.4%	3.9%	3.1%	2.3%	2.6%	3.1%	3.2%	4.1%	4.6%	4.8%	4.5%	3.7%	3.66%
EPS 3Y	14.8%	16.0%	6.6%	10.1%	13.7%	12.8%	13.1%	4.3%	-10.4%	-23.5%	-31.3%	-34.9%	-37.8%	-32.5%	-28.1%	-26.3%	-27.1%	-33.3%	-31.6%	—	—
EPS 5Y	9.0%	10.7%	9.5%	9.2%	10.9%	11.1%	10.4%	5.6%	-3.8%	-11.4%	-18.5%	-18.5%	-19.4%	-15.5%	-13.1%	-11.6%	-12.0%	-17.3%	-17.7%	—	—
Net Income 3Y	14.9%	15.9%	6.5%	9.8%	13.2%	12.4%	12.6%	3.9%	-10.7%	-23.9%	-31.8%	-35.3%	-38.2%	-32.8%	-28.5%	-26.6%	-27.3%	-33.4%	-31.7%	—	—
Net Income 5Y	9.4%	10.8%	9.4%	9.1%	10.5%	10.8%	10.0%	5.3%	-4.0%	-11.7%	-18.8%	-18.7%	-19.7%	-15.8%	-13.4%	-11.9%	-12.2%	-17.5%	-18.0%	—	—
EBITDA 3Y	7.4%	7.6%	4.9%	8.0%	11.5%	13.5%	10.8%	3.9%	-5.1%	-11.6%	-13.3%	-14.8%	-15.8%	-15.6%	-12.2%	-11.7%	-13.6%	-14.5%	-10.0%	-6.9%	-6.94%
EBITDA 5Y	6.2%	7.0%	5.9%	6.4%	8.5%	9.3%	4.9%	2.3%	-3.4%	-6.2%	-6.3%	-5.2%	-4.5%	-4.3%	-3.3%	-3.2%	-3.3%	-4.1%	-3.8%	-5.8%	-5.77%
Gross Profit 3Y	8.4%	7.0%	5.0%	5.6%	6.9%	9.9%	7.9%	5.4%	-1.4%	-8.1%	-10.2%	-12.8%	-13.4%	-12.5%	-11.7%	-11.2%	-12.4%	-14.7%	-14.2%	-12.8%	-12.83%
Gross Profit 5Y	4.7%	4.1%	3.2%	3.3%	4.5%	6.3%	4.8%	3.1%	-0.5%	-4.1%	-4.1%	-4.0%	-4.0%	-3.3%	-4.3%	-3.7%	-3.8%	-5.2%	-6.8%	-8.9%	-8.91%
Op. Income 3Y	10.3%	10.6%	3.7%	8.4%	13.4%	16.0%	17.7%	6.3%	-9.3%	-23.3%	-30.1%	-32.2%	-33.3%	-31.4%	-25.5%	-24.2%	-27.1%	-29.4%	-30.6%	-29.9%	-29.88%
Op. Income 5Y	6.1%	7.4%	6.2%	7.1%	10.2%	11.5%	7.2%	3.1%	-6.5%	-13.5%	-17.5%	-16.4%	-15.7%	-14.5%	-11.1%	-10.6%	-11.2%	-13.4%	-16.6%	-21.0%	-21.04%
FCF 3Y	-19.9%	—	—	—	—	—	—	—	—	—	—	-3.3%	-3.5%	—	—	—	—	—	—	—	—
FCF 5Y	-5.7%	—	—	—	—	—	—	—	—	—	—	0.1%	-14.4%	0.5%	2.2%	-1.3%	-2.2%	-21.5%	—	—	—
OCF 3Y	1.7%	-12.3%	-25.0%	-28.8%	-24.1%	-15.4%	-9.7%	-19.2%	-7.2%	-5.5%	-9.4%	7.8%	1.4%	12.3%	31.0%	26.5%	8.4%	7.5%	-2.7%	12.9%	12.92%
OCF 5Y	2.2%	-8.3%	-19.4%	-22.0%	-15.4%	-10.5%	-4.2%	-11.0%	-3.7%	2.4%	0.4%	10.6%	1.4%	-4.8%	-5.8%	-9.3%	-11.2%	-7.2%	-8.9%	-7.2%	-7.25%
Assets 3Y	6.0%	6.0%	11.6%	11.6%	11.6%	11.6%	15.5%	15.5%	15.5%	15.5%	10.5%	10.5%	10.5%	10.5%	3.7%	3.7%	3.7%	3.7%	-1.0%	-1.0%	-1.04%
Assets 5Y	7.2%	7.2%	8.8%	8.8%	8.8%	8.8%	10.6%	10.6%	10.6%	10.6%	9.7%	9.7%	9.7%	9.7%	7.9%	7.9%	7.9%	7.9%	6.1%	6.1%	6.11%
Equity 3Y	10.1%	10.1%	11.1%	11.1%	11.1%	11.1%	9.4%	9.4%	9.4%	9.4%	7.2%	7.2%	7.2%	7.2%	2.9%	2.9%	2.9%	2.9%	2.2%	2.2%	2.18%
Book Value 3Y	10.0%	10.2%	11.2%	11.3%	11.5%	11.5%	9.8%	9.8%	9.7%	9.8%	8.0%	7.8%	7.9%	7.7%	3.4%	3.3%	3.1%	3.1%	2.3%	2.3%	2.34%
Dividend 3Y	3.4%	3.6%	3.5%	3.6%	3.5%	3.4%	3.3%	3.2%	3.2%	3.3%	3.2%	2.6%	2.1%	1.5%	1.6%	1.5%	1.3%	1.3%	1.2%	1.2%	1.21%

Growth Quality

Metric	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	0.39	0.42	0.50	0.54	0.58	0.60	0.61	0.65	0.63	0.52	0.46	0.37	0.34	0.24	0.17	0.15	0.14	0.11	0.09	0.07	0.070
Earnings Stability	0.73	0.84	0.87	0.87	0.89	0.93	0.89	0.53	0.03	0.01	0.10	0.19	0.29	0.34	0.36	0.50	0.57	0.63	0.66	0.87	0.872
Margin Stability	0.93	0.94	0.92	0.89	0.91	0.92	0.89	0.85	0.82	0.81	0.81	0.80	0.79	0.80	0.82	0.83	0.81	0.76	0.74	0.72	0.719
Rev. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	0.500
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.00	0.000
FCF Positive Streak	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	0	0
Earnings Persistence	0.87	0.89	0.97	0.99	0.99	0.99	0.97	0.93	0.81	0.50	0.50	0.50	0.50	0.95	0.90	0.81	0.50	0.99	0.97	0.20	0.200
Earnings Smoothness	0.72	0.76	0.92	0.98	0.98	0.99	0.93	0.82	0.38	0.02	0.00	0.00	0.22	0.87	0.78	0.61	0.50	0.99	0.93	—	—
ROE Trend	0.02	0.02	0.01	0.00	0.00	-0.00	-0.00	-0.04	-0.08	-0.10	-0.09	-0.09	-0.08	-0.06	-0.04	-0.02	0.00	-0.00	-0.00	-0.05	-0.051
Gross Margin Trend	0.02	0.00	-0.03	-0.04	-0.04	-0.03	-0.03	-0.04	-0.05	-0.06	-0.04	-0.03	-0.02	-0.01	-0.01	-0.01	-0.00	-0.00	-0.01	-0.01	-0.013
FCF Margin Trend	-0.02	-0.08	-0.11	-0.11	-0.10	-0.08	-0.05	-0.08	-0.05	-0.01	0.01	0.11	0.09	0.11	0.10	0.06	0.06	0.01	-0.02	-0.05	-0.048
Sustainable Growth Rate	12.8%	13.2%	10.6%	11.0%	11.8%	12.0%	10.4%	7.8%	4.2%	1.8%	0.6%	0.4%	0.1%	1.0%	1.4%	1.8%	2.0%	0.9%	1.0%	—	—
Internal Growth Rate	7.8%	8.0%	6.1%	6.3%	6.8%	6.9%	5.5%	4.0%	2.1%	0.9%	0.3%	0.2%	0.1%	0.5%	0.7%	1.0%	1.0%	0.5%	0.5%	—	—

Cash Flow Quality

Metric	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	1.37	0.76	0.52	0.44	0.57	0.82	1.09	0.93	2.00	3.67	4.35	7.60	6.04	3.55	3.22	2.27	1.88	3.45	3.15	-11.10	-11.101
FCF/OCF	0.28	-0.40	-1.70	-2.45	-1.91	-1.23	-0.88	-2.04	-1.10	-0.62	-0.49	0.31	0.24	0.71	0.78	0.70	0.68	0.21	-0.21	-0.12	-0.122
FCF/Net Income	snapshot only																				1.354
OCF/EBITDA	snapshot only																				0.769
CapEx/Revenue	7.0%	7.2%	8.3%	8.7%	9.4%	10.2%	10.9%	12.1%	12.9%	12.8%	11.2%	8.9%	7.3%	2.1%	1.7%	1.7%	1.5%	5.4%	7.7%	7.6%	7.56%
CapEx/Depreciation	snapshot only																				1.365
Accruals Ratio	-0.03	0.02	0.03	0.04	0.03	0.01	-0.01	0.00	-0.04	-0.06	-0.06	-0.10	-0.07	-0.05	-0.05	-0.03	-0.02	-0.05	-0.04	-0.07	-0.074
Sloan Accruals	snapshot only																				-0.034
Cash Flow Adequacy	snapshot only																				0.743

Dividends & Buybacks

Metric	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	1.0%	1.1%	1.0%	1.4%	1.3%	1.5%	1.3%	1.4%	1.5%	2.0%	1.6%	1.7%	1.8%	2.0%	2.4%	2.8%	2.8%	3.2%	3.2%	3.1%	3.00%
Dividend/Share	$1.15	$1.18	$1.21	$1.24	$1.27	$1.30	$1.33	$1.36	$1.39	$1.42	$1.44	$1.44	$1.46	$1.47	$1.48	$1.49	$1.51	$1.52	$1.53	$1.54	$1.56
Payout Ratio	18.2%	18.1%	20.4%	20.2%	19.5%	19.5%	20.8%	26.3%	40.4%	62.4%	81.8%	87.3%	96.0%	73.5%	67.4%	60.9%	59.4%	76.8%	74.7%	—	—
FCF Payout Ratio	48.3%	—	—	—	—	—	—	—	—	—	—	36.7%	67.0%	29.0%	27.0%	38.6%	46.3%	1.1%	—	—	—
Total Payout Ratio	26.6%	30.4%	32.7%	38.5%	34.7%	34.1%	37.7%	39.0%	50.5%	67.6%	81.8%	87.3%	96.0%	73.5%	67.4%	60.9%	59.4%	76.8%	74.7%	—	—
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	0.12	0.12	0.12	0.12	0.11	0.11	0.10	0.10	0.10	0.11	0.09	0.08	0.07	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.063
Buyback Yield	0.5%	0.8%	0.6%	1.2%	1.1%	1.1%	1.1%	0.7%	0.4%	0.2%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.5%	0.8%	0.6%	1.2%	1.0%	1.1%	1.1%	0.6%	0.3%	0.0%	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.03%
Total Shareholder Return	1.5%	1.9%	1.7%	2.6%	2.4%	2.6%	2.4%	2.0%	1.8%	2.0%	1.5%	1.6%	1.7%	1.9%	2.3%	2.8%	2.8%	3.2%	3.2%	3.1%	3.06%

DuPont Factors

Metric	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)	0.74	0.78	0.80	0.79	0.79	0.76	0.78	0.79	0.82	0.85	0.83	0.79	0.71	0.84	0.83	0.86	0.93	0.79	0.78	0.74	0.739
Interest Burden (EBT/EBIT)	0.97	0.96	0.96	0.95	0.90	0.89	0.95	0.95	0.99	0.92	0.75	0.75	0.76	0.85	0.85	0.83	0.80	0.74	0.68	-0.26	-0.255
EBIT Margin	0.10	0.09	0.08	0.08	0.08	0.08	0.07	0.06	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.03	0.03	0.04	0.03	0.032
Asset Turnover	1.26	1.34	1.23	1.30	1.38	1.44	1.23	1.22	1.15	1.08	0.97	0.93	0.92	0.91	0.93	0.95	0.97	0.99	1.00	1.01	1.005
Equity Multiplier	1.77	1.77	1.85	1.85	1.85	1.85	2.01	2.01	2.01	2.01	2.01	2.01	2.01	2.01	1.96	1.96	1.96	1.96	1.93	1.93	1.931

Per Share

Metric	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)	$6.31	$6.51	$5.93	$6.13	$6.54	$6.66	$6.40	$5.15	$3.44	$2.28	$1.76	$1.65	$1.52	$2.00	$2.20	$2.45	$2.53	$1.98	$2.05	$-0.62	$-0.62
Book Value/Share	$42.27	$42.50	$46.19	$46.37	$46.59	$46.64	$50.71	$50.71	$50.82	$50.85	$53.37	$53.01	$53.04	$53.07	$51.06	$51.11	$51.12	$51.12	$54.34	$54.35	$52.12
Tangible Book/Share	$40.04	$40.25	$39.40	$39.55	$39.74	$39.78	$44.02	$44.02	$44.11	$44.14	$46.79	$46.47	$46.50	$46.52	$45.21	$45.26	$45.27	$45.26	$48.57	$48.58	$48.58
Revenue/Share	$89.63	$96.07	$100.88	$107.20	$114.49	$119.65	$120.61	$119.57	$112.35	$105.57	$102.03	$96.99	$96.01	$95.40	$95.16	$97.08	$98.77	$100.66	$101.88	$102.38	$102.38
FCF/Share	$2.37	$-1.96	$-5.26	$-6.66	$-7.09	$-6.71	$-6.12	$-9.73	$-7.56	$-5.15	$-3.75	$3.93	$2.17	$5.06	$5.49	$3.87	$3.25	$1.40	$-1.36	$-0.84	$-0.84
OCF/Share	$8.63	$4.95	$3.10	$2.72	$3.71	$5.46	$6.99	$4.77	$6.90	$8.36	$7.67	$12.57	$9.16	$7.10	$7.07	$5.57	$4.77	$6.82	$6.46	$6.90	$6.90
Cash/Share	$14.99	$15.07	$6.85	$6.87	$6.90	$6.91	$7.56	$7.56	$7.57	$7.58	$5.70	$5.66	$5.66	$5.66	$4.35	$4.35	$4.36	$4.35	$5.80	$5.80	$6.15
EBITDA/Share	$12.47	$12.53	$11.63	$12.12	$13.13	$13.82	$12.80	$11.08	$8.60	$7.41	$7.44	$7.46	$7.57	$7.63	$8.00	$8.43	$8.54	$8.69	$9.36	$8.97	$8.97
Debt/Share	$10.72	$10.78	$18.07	$18.14	$18.23	$18.24	$27.73	$27.73	$27.79	$27.81	$31.24	$31.03	$31.05	$31.07	$29.80	$29.83	$29.84	$29.83	$30.19	$30.19	$30.19
Net Debt/Share	$-4.27	$-4.29	$11.23	$11.27	$11.32	$11.33	$20.18	$20.18	$20.22	$20.23	$25.55	$25.38	$25.39	$25.40	$25.45	$25.48	$25.48	$25.48	$24.39	$24.40	$24.40

Academic Models

Metric	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 Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.577
Altman Z-Prime	snapshot only																				3.607
Piotroski F-Score	6	6	5	5	5	6	6	5	5	5	5	5	5	5	4	6	6	5	7	6	6
Beneish M-Score	-2.07	-1.69	-1.36	-1.53	-1.66	-1.87	-2.31	-2.19	-2.25	-2.46	-2.97	-3.17	-3.02	-2.91	-2.71	-2.69	-2.64	-2.68	-2.60	-2.63	-2.628
Ohlson O-Score	snapshot only																				-7.037
ROIC (Greenblatt)	snapshot only																				5.12%
Net-Net WC	snapshot only																				$-11.13
EVA	snapshot only																				$-135278290.10

Credit

Metric	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																				BBB-
Credit Score	92.04	84.98	80.03	75.25	76.86	77.57	70.42	68.69	63.26	56.43	57.87	57.41	55.95	56.16	57.02	56.92	53.35	52.05	52.82	52.75	52.754
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				-4.165
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				40
Sector Credit Rank	snapshot only																				45

SCL 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