kr 55.50 ($5.53)

-1.50 (-2.63%)

Weekly Expected Move ±4.4%

kr 52 kr 54 kr 57 kr 60 kr 62

STO · Consumer Defensive · Packaged Foods · Tech Score Buy · Power 60 · kr 627.0M mcap · 804044 float · 0.034% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers

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 05, 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. SKMO.ST receives an overall rating of B-. Strongest factors: ROA (5/5). Areas of concern: D/E (1/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	C+	B-
2026-08-18	B-	C+
2026-04-07	None	ADDED
2026-04-07	EXISTED	None
2026-04-01	C+	B-
2026-02-02	B-	C+
2026-01-20	C+	B-
2026-01-03	B-	C+

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.

★ ★ ★ ★ ★ 40 Grade B

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. SKMO.ST scores highest in Safety (100/100) and lowest in Growth (9/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

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

Altman Z-Score

13.04

Safe Zone

Piotroski F-Score

4/9

✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗

Beneish M-Score

-2.30

Unlikely Manipulator

Ohlson O-Score

-9.48

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

Score: 89.0/100

Trend: Stable

Earnings Quality

100/100

OCF/NI: 1.23x

Accruals: -1.3%

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. SKMO.ST scores 13.04, 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. SKMO.ST scores 4/9, 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. SKMO.ST's score of -2.30 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. SKMO.ST'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. SKMO.ST receives an estimated rating of AA (score: 89.0/100), 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). SKMO.ST'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

50.44x

PEG

-2.34x

P/S

2.77x

P/B

4.21x

P/FCF

83.29x

P/OCF

45.55x

EV/EBITDA

32.21x

EV/Revenue

2.33x

EV/EBIT

53.91x

EV/FCF

75.47x

Earnings Yield

1.78%

FCF Yield

1.20%

Shareholder Yield

2.64%

Graham Number

$16.97

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 50.4x earnings, SKMO.ST is priced for high growth expectations. Graham's intrinsic value formula yields $16.97 per share, 236% 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

0.788

NI / EBT

Interest Burden

1.347

EBT / EBIT

EBIT Margin

0.043

EBIT / Rev

Asset Turnover

1.201

Rev / Assets

Equity Multiplier

1.210

Assets / Equity

ROE

6.7%

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. SKMO.ST's ROE of 6.7% is driven by Asset Turnover (1.201), 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

0.00%

Fair P/E

8.50x

Intrinsic Value

$8.04

Price/Value

6.60x

Margin of Safety

-559.50%

Premium

559.50%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with SKMO.ST's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. SKMO.ST trades at a 560% premium to its adjusted intrinsic value of $8.04, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 50.4x.

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

$57.00

Median 1Y

$51.07

5th Pctile

$19.79

95th Pctile

$133.59

Ann. Volatility

59.3%

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	Q1'21	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	Q1'26	Q2'26	Current
ROE	13.8%	14.5%	14.8%	14.3%	14.6%	14.3%	12.6%	13.0%	12.5%	13.6%	12.7%	9.1%	8.7%	10.3%	10.2%	10.0%	9.0%	10.4%	9.0%	6.7%	6.67%
ROA	11.4%	12.1%	12.0%	12.1%	12.0%	11.6%	9.8%	10.8%	10.2%	10.7%	10.0%	7.5%	7.2%	8.2%	8.5%	8.2%	7.5%	8.5%	7.3%	5.5%	5.51%
ROIC	26.1%	23.2%	28.0%	25.8%	23.3%	20.0%	18.9%	17.3%	17.3%	16.7%	15.5%	12.5%	10.8%	12.0%	12.7%	13.6%	12.7%	13.4%	13.8%	9.2%	9.20%
ROCE	16.4%	17.4%	17.9%	16.3%	16.5%	16.3%	14.2%	14.1%	13.3%	14.1%	13.1%	8.8%	8.1%	9.5%	9.7%	9.6%	8.7%	10.3%	8.3%	6.1%	6.12%
Gross Margin	20.3%	20.7%	24.6%	29.3%	19.0%	15.4%	16.8%	27.7%	15.8%	13.1%	15.7%	20.9%	15.1%	14.1%	16.6%	25.3%	13.4%	17.4%	18.1%	21.7%	21.65%
Operating Margin	7.3%	8.0%	14.0%	19.7%	7.4%	2.5%	7.4%	18.5%	5.3%	1.9%	5.5%	10.9%	4.3%	3.6%	5.6%	13.4%	2.2%	6.4%	3.2%	7.5%	7.52%
Net Margin	5.6%	6.4%	11.1%	16.4%	5.8%	2.0%	6.0%	14.9%	4.3%	1.8%	5.1%	10.3%	4.2%	3.5%	5.4%	11.3%	2.2%	5.5%	3.9%	6.8%	6.79%
EBITDA Margin	10.0%	10.5%	16.9%	23.8%	9.4%	4.4%	9.3%	20.2%	6.6%	3.7%	7.8%	11.3%	5.9%	5.6%	9.0%	13.0%	4.0%	8.4%	6.1%	10.5%	10.46%
FCF Margin	14.6%	7.8%	10.2%	9.0%	-5.7%	-5.2%	-8.0%	-4.5%	0.9%	2.1%	-0.3%	12.4%	8.2%	10.7%	13.7%	7.3%	10.8%	9.3%	7.0%	3.1%	3.09%
OCF Margin	19.3%	12.8%	14.6%	15.6%	-0.3%	-0.4%	-3.4%	-2.5%	2.4%	3.6%	1.3%	15.1%	10.7%	13.0%	15.1%	7.5%	11.4%	9.9%	7.7%	5.6%	5.64%
ROE 3Y Avg	snapshot only																				8.68%
ROE 5Y Avg	snapshot only																				10.55%
ROA 3Y Avg	snapshot only																				7.12%
ROIC 3Y Avg	snapshot only																				10.61%
ROIC Economic	snapshot only																				6.00%
Cash ROA	snapshot only																				7.00%
Cash ROIC	snapshot only																				13.59%
CROIC	snapshot only																				7.43%
NOPAT Margin	snapshot only																				3.82%
Pretax Margin	snapshot only																				5.82%
R&D / Revenue	snapshot only																				0.75%
SGA / Revenue	snapshot only																				12.48%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q1'21	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	Q1'26	Q2'26	Current
P/E Ratio	27.17	31.47	25.82	25.22	46.86	74.09	48.19	50.35	50.17	42.06	38.26	52.39	39.40	36.55	36.53	31.19	37.41	46.09	40.28	56.06	50.442
P/S Ratio	2.82	3.10	2.63	2.58	4.69	6.46	3.59	3.85	3.61	3.00	2.65	2.86	2.15	2.13	2.16	1.91	2.14	2.88	2.40	2.57	2.774
P/B Ratio	3.65	4.46	3.72	3.52	6.63	10.43	6.01	6.42	6.16	5.61	4.78	4.78	3.44	3.75	3.73	3.10	3.38	4.79	3.56	3.92	4.211
P/FCF	19.35	39.84	25.71	28.64	-81.80	-123.05	-45.07	-84.72	400.56	145.71	-782.07	22.98	26.11	19.91	15.81	26.04	19.77	30.86	34.25	83.29	83.286
P/OCF	14.60	24.14	18.03	16.56	—	—	—	—	147.81	83.47	210.86	18.89	20.01	16.36	14.32	25.52	18.77	29.01	31.09	45.55	45.547
EV/EBITDA	14.63	17.68	13.80	14.22	28.86	46.39	29.17	32.29	32.37	27.65	25.01	35.49	26.64	25.44	24.43	20.05	23.71	30.76	25.98	32.21	32.213
EV/Revenue	2.44	2.83	2.29	2.24	4.41	6.28	3.38	3.68	3.44	2.88	2.52	2.63	1.94	1.96	1.95	1.68	1.90	2.69	2.10	2.33	2.329
EV/EBIT	18.28	22.05	17.03	17.67	35.64	58.23	37.50	41.00	41.47	35.72	32.62	46.93	36.02	34.03	32.63	26.49	32.08	40.46	35.07	53.91	53.908
EV/FCF	16.78	36.36	22.35	24.88	-76.92	-119.55	-42.47	-81.13	380.85	139.99	-744.51	21.15	23.55	18.31	14.30	22.94	17.53	28.80	30.03	75.47	75.471
Earnings Yield	3.7%	3.2%	3.9%	4.0%	2.1%	1.3%	2.1%	2.0%	2.0%	2.4%	2.6%	1.9%	2.5%	2.7%	2.7%	3.2%	2.7%	2.2%	2.5%	1.8%	1.78%
FCF Yield	5.2%	2.5%	3.9%	3.5%	-1.2%	-0.8%	-2.2%	-1.2%	0.2%	0.7%	-0.1%	4.4%	3.8%	5.0%	6.3%	3.8%	5.1%	3.2%	2.9%	1.2%	1.20%
Price/Tangible Book	snapshot only																				3.915
EV/OCF	snapshot only																				41.273
EV/Gross Profit	snapshot only																				13.274
Acquirers Multiple	snapshot only																				48.027
Shareholder Yield	snapshot only																				2.64%
Graham Number	snapshot only																				$16.97

Leverage & Solvency

Metric	Q1'21	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	Q1'26	Q2'26	Current
Current Ratio	6.07	6.60	5.74	5.93	5.57	4.47	3.51	7.01	5.77	4.75	8.25	5.37	6.91	5.43	5.65	6.97	6.34	6.31	5.99	5.71	5.706
Quick Ratio	6.07	6.60	5.74	4.26	5.57	4.47	3.51	3.73	5.77	4.75	8.25	3.34	6.91	5.43	5.65	6.97	6.34	6.31	5.99	5.71	5.706
Debt/Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Net Debt/Equity	-0.49	-0.39	-0.49	-0.46	-0.40	-0.30	-0.35	-0.27	-0.30	-0.22	-0.23	-0.38	-0.34	-0.30	-0.35	-0.37	-0.38	-0.32	-0.44	-0.37	-0.367
Debt/Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Debt/EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Net Debt/EBITDA	-2.25	-1.69	-2.07	-2.14	-1.83	-1.36	-1.79	-1.43	-1.68	-1.13	-1.26	-3.07	-2.90	-2.22	-2.57	-2.71	-3.03	-2.19	-3.65	-3.34	-3.335
Interest Coverage	2905.44	2894.33	3105.44	460.58	475.83	431.76	386.00	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	1.21	1.19	1.22	1.21	1.22	1.28	1.35	1.19	1.22	1.27	1.17	1.24	1.19	1.24	1.23	1.19	1.21	1.21	1.22	1.23	1.228
Cash Ratio	snapshot only																				2.399
Defensive Interval	snapshot only																				987.3 days

Efficiency & Turnover

Metric	Q1'21	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	Q1'26	Q2'26	Current
Asset Turnover	1.10	1.22	1.18	1.19	1.20	1.33	1.32	1.42	1.42	1.50	1.45	1.37	1.32	1.41	1.44	1.34	1.31	1.36	1.23	1.20	1.201
Inventory Turnover	—	—	—	4.40	—	—	—	4.04	—	—	—	3.66	—	—	—	7.74	—	—	—	—	—
Receivables Turnover	7.15	9.08	8.22	8.87	7.97	8.61	8.27	10.09	9.12	10.13	8.93	9.83	9.07	9.72	9.30	10.74	8.99	9.15	8.94	9.71	9.713
Payables Turnover	—	—	—	12.93	—	—	—	13.10	—	—	—	11.71	—	17.53	—	11.04	—	8.88	—	23.19	23.188
DSO	51	40	44	41	46	42	44	36	40	36	41	37	40	38	39	34	41	40	41	38	37.6 days
DIO	0	0	0	83	0	0	0	90	0	0	0	100	0	0	0	47	0	0	0	0	0.0 days
DPO	0	0	0	28	0	0	0	28	0	0	0	31	0	21	0	33	0	41	0	16	15.7 days
Cash Conversion Cycle	51	40	44	96	46	42	44	99	40	36	41	106	40	17	39	48	41	-1	41	22	21.8 days
Fixed Asset Turnover	snapshot only																				5.349
Cash Velocity	snapshot only																				4.146
Capital Intensity	snapshot only																				0.806

Growth (YoY)

Metric	Q1'21	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	Q1'26	Q2'26	Current
Revenue	-3.0%	3.1%	7.9%	8.1%	15.9%	16.5%	21.5%	27.1%	24.7%	20.4%	10.9%	-0.3%	-6.6%	-5.9%	-4.1%	-2.3%	-2.2%	-5.5%	-11.2%	-14.4%	-14.42%
Net Income	40.4%	21.5%	22.8%	7.9%	11.9%	3.1%	-11.3%	-5.2%	-10.3%	-1.6%	3.0%	-28.8%	-29.4%	-23.1%	-18.0%	9.5%	2.8%	1.3%	-10.6%	-35.8%	-35.80%
EPS	40.4%	21.5%	22.8%	7.9%	11.9%	3.1%	-11.3%	-5.2%	-10.3%	-1.6%	3.0%	-28.8%	-29.4%	-23.1%	-18.0%	9.5%	2.8%	1.3%	-10.6%	-35.8%	-35.80%
FCF	-17.7%	-51.0%	-33.3%	29.5%	-1.5%	-1.8%	-1.9%	-1.6%	1.2%	1.5%	95.3%	3.7%	7.5%	3.9%	39.7%	-42.5%	28.9%	-17.5%	-54.5%	-63.9%	-63.92%
EBITDA	26.0%	20.6%	25.6%	4.3%	6.1%	-1.6%	-15.1%	-8.1%	-13.4%	-7.4%	-3.6%	-35.2%	-36.0%	-30.5%	-23.8%	10.4%	7.8%	7.3%	-10.2%	-26.1%	-26.13%
Op. Income	39.9%	20.8%	22.1%	5.0%	8.8%	0.7%	-13.8%	-4.5%	-10.3%	-2.4%	0.8%	-37.1%	-39.3%	-33.8%	-28.8%	9.8%	7.2%	8.5%	-4.8%	-38.5%	-38.55%
OCF Growth	snapshot only																				-35.35%
Asset Growth	snapshot only																				-6.06%
Equity Growth	snapshot only																				-8.71%
Shares Change	snapshot only																				0.00%
Dividend Growth	snapshot only																				0.00%

Growth (CAGR)

Metric	Q1'21	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	Q1'26	Q2'26	Current
Revenue 3Y	5.5%	6.6%	7.1%	7.1%	8.5%	8.2%	9.0%	11.6%	12.0%	13.1%	13.3%	11.1%	10.6%	9.7%	8.9%	7.4%	4.5%	2.3%	-1.9%	-5.9%	-5.87%
Revenue 5Y	3.2%	4.0%	4.4%	4.9%	7.0%	8.1%	9.3%	11.0%	11.1%	11.2%	10.6%	9.2%	8.3%	7.5%	6.6%	6.2%	5.1%	5.1%	4.3%	2.8%	2.77%
EPS 3Y	21.0%	20.8%	29.5%	32.2%	37.8%	32.4%	20.8%	17.3%	12.1%	7.2%	3.9%	-10.0%	-10.8%	-8.0%	-9.2%	-9.6%	-13.3%	-8.5%	-8.9%	-20.6%	-20.60%
EPS 5Y	24.7%	25.5%	28.6%	15.8%	16.2%	13.2%	8.9%	14.3%	12.2%	12.3%	14.7%	9.3%	10.7%	11.9%	8.3%	4.7%	0.5%	-0.8%	-3.8%	-12.5%	-12.52%
Net Income 3Y	21.0%	20.8%	29.5%	32.2%	37.8%	32.4%	20.8%	17.3%	12.1%	7.2%	3.9%	-10.0%	-10.8%	-8.0%	-9.2%	-9.6%	-13.3%	-8.5%	-8.9%	-20.6%	-20.60%
Net Income 5Y	24.7%	25.5%	28.6%	15.8%	16.2%	13.2%	8.9%	14.3%	12.2%	12.3%	14.7%	9.3%	10.7%	11.9%	8.3%	4.7%	0.5%	-0.8%	-3.8%	-12.5%	-12.52%
EBITDA 3Y	23.2%	23.2%	28.7%	29.6%	34.0%	22.3%	10.8%	7.3%	5.0%	3.2%	0.9%	-14.7%	-16.2%	-14.1%	-14.6%	-13.1%	-15.8%	-11.6%	-13.0%	-19.1%	-19.14%
EBITDA 5Y	30.3%	30.4%	34.3%	20.5%	20.2%	17.6%	13.7%	17.3%	11.4%	11.2%	11.8%	5.3%	5.9%	3.3%	0.0%	-2.5%	-4.4%	-3.9%	-6.8%	-12.7%	-12.72%
Gross Profit 3Y	11.1%	11.4%	13.8%	16.2%	18.5%	17.6%	14.0%	13.8%	10.7%	7.5%	5.1%	-2.7%	-3.6%	-3.0%	-3.5%	-2.8%	-5.3%	-3.7%	-3.9%	-10.1%	-10.12%
Gross Profit 5Y	13.7%	13.2%	14.4%	10.7%	10.9%	9.9%	8.3%	10.3%	9.3%	8.8%	8.8%	6.4%	6.2%	6.7%	5.7%	4.9%	2.3%	1.5%	0.0%	-3.8%	-3.84%
Op. Income 3Y	20.4%	19.7%	27.7%	31.2%	36.7%	31.5%	19.9%	16.5%	10.9%	5.9%	2.0%	-14.2%	-16.0%	-13.3%	-14.8%	-12.9%	-16.4%	-11.1%	-11.9%	-24.8%	-24.84%
Op. Income 5Y	25.2%	24.7%	29.0%	15.6%	15.8%	12.9%	8.4%	13.3%	11.3%	11.0%	12.6%	6.3%	6.8%	8.0%	4.4%	1.8%	-2.3%	-3.1%	-6.4%	-15.7%	-15.70%
FCF 3Y	16.3%	-10.0%	52.5%	2.3%	—	—	—	—	-58.1%	-43.4%	—	31.3%	-8.6%	21.9%	19.9%	0.2%	—	—	—	—	—
FCF 5Y	18.3%	0.2%	0.3%	5.0%	—	—	—	—	-32.4%	-23.1%	—	1.3%	—	—	60.6%	6.1%	-4.2%	-6.0%	-12.2%	-14.0%	-14.01%
OCF 3Y	19.7%	-0.1%	41.4%	87.4%	—	—	—	—	-45.6%	-35.2%	-55.6%	22.1%	-9.1%	10.1%	10.1%	-16.0%	—	—	—	—	—
OCF 5Y	18.5%	6.0%	4.1%	15.4%	—	—	—	—	-20.7%	-17.1%	-20.0%	51.9%	—	—	31.8%	-2.6%	-7.2%	-7.8%	-14.4%	-10.7%	-10.72%
Assets 3Y	1.7%	0.8%	2.5%	4.1%	6.0%	5.6%	7.6%	6.4%	5.5%	5.7%	1.3%	5.7%	2.6%	3.8%	2.3%	0.7%	0.3%	-0.4%	-1.3%	-1.9%	-1.93%
Assets 5Y	1.3%	0.8%	1.1%	3.1%	3.2%	3.2%	3.4%	2.9%	3.2%	3.2%	1.8%	3.5%	3.6%	3.5%	3.1%	3.9%	2.7%	2.5%	2.4%	1.5%	1.46%
Equity 3Y	1.6%	2.0%	2.8%	4.1%	4.5%	4.0%	4.0%	5.1%	5.1%	4.1%	3.6%	3.0%	3.0%	2.5%	1.8%	1.3%	0.7%	1.3%	2.1%	-2.9%	-2.94%
Book Value 3Y	1.6%	2.0%	2.8%	4.1%	4.5%	4.0%	4.0%	5.1%	5.1%	4.1%	3.6%	3.0%	3.0%	2.5%	1.8%	1.3%	0.7%	1.3%	2.1%	-2.9%	-2.94%
Dividend 3Y	0.0%	2.9%	2.9%	2.9%	2.9%	5.3%	5.3%	5.3%	5.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%

Growth Quality

Metric	Q1'21	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	Q1'26	Q2'26	Current
Revenue Stability	0.73	0.87	0.83	0.91	0.89	0.93	0.86	0.84	0.83	0.89	0.92	0.89	0.83	0.84	0.84	0.77	0.62	0.57	0.38	0.15	0.154
Earnings Stability	0.72	0.76	0.80	0.78	0.77	0.76	0.69	0.83	0.77	0.78	0.73	0.30	0.25	0.29	0.19	0.00	0.07	0.14	0.42	0.77	0.773
Margin Stability	0.82	0.83	0.81	0.86	0.87	0.88	0.87	0.89	0.90	0.91	0.89	0.83	0.82	0.84	0.85	0.85	0.86	0.88	0.88	0.83	0.834
Rev. Growth Consistency	0.00	1.00	0.50	1.00	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	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	0	0	0	0	0	0	0	0	1	1	0	1	1	1	1	1	1
Earnings Persistence	0.84	0.91	0.91	0.97	0.95	0.99	0.95	0.98	0.96	0.99	0.99	0.88	0.88	0.91	0.93	0.96	0.99	0.99	0.96	0.86	0.857
Earnings Smoothness	0.66	0.81	0.80	0.92	0.89	0.97	0.88	0.95	0.89	0.98	0.97	0.66	0.66	0.74	0.80	0.91	0.97	0.99	0.89	0.56	0.564
ROE Trend	0.05	0.05	0.04	0.03	0.02	0.01	-0.01	-0.01	-0.02	-0.01	-0.01	-0.04	-0.04	-0.03	-0.02	-0.01	-0.01	-0.01	-0.03	-0.03	-0.025
Gross Margin Trend	0.06	0.04	0.04	0.02	0.01	-0.01	-0.04	-0.04	-0.05	-0.04	-0.04	-0.06	-0.05	-0.04	-0.03	-0.00	-0.00	0.01	0.01	0.00	0.004
FCF Margin Trend	0.10	0.02	0.01	0.02	-0.22	-0.17	-0.21	-0.13	-0.04	0.01	-0.01	0.10	0.11	0.12	0.18	0.03	0.06	0.03	0.00	-0.07	-0.068
Sustainable Growth Rate	5.6%	4.9%	5.6%	5.7%	6.1%	3.6%	2.3%	3.4%	3.0%	3.3%	2.6%	-0.4%	-0.6%	0.1%	0.3%	0.5%	-0.4%	0.3%	-0.8%	-3.2%	-3.21%
Internal Growth Rate	4.8%	4.3%	4.7%	5.1%	5.3%	3.0%	1.8%	2.9%	2.6%	2.6%	2.1%	—	—	0.1%	0.3%	0.4%	—	0.2%	—	—	—

Cash Flow Quality

Metric	Q1'21	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	Q1'26	Q2'26	Current
OCF/Net Income	1.86	1.30	1.43	1.52	-0.03	-0.05	-0.45	-0.33	0.34	0.50	0.18	2.77	1.97	2.23	2.55	1.22	1.99	1.59	1.30	1.23	1.231
FCF/OCF	0.75	0.61	0.70	0.58	20.68	12.06	2.36	1.82	0.37	0.57	-0.27	0.82	0.77	0.82	0.91	0.98	0.95	0.94	0.91	0.55	0.547
FCF/Net Income	snapshot only																				0.673
OCF/EBITDA	snapshot only																				0.780
CapEx/Revenue	4.7%	5.1%	4.4%	6.6%	5.5%	4.8%	4.6%	2.0%	1.5%	1.5%	1.6%	2.7%	2.5%	2.3%	1.4%	0.2%	0.6%	0.6%	0.7%	2.6%	2.56%
CapEx/Depreciation	snapshot only																				0.879
Accruals Ratio	-0.10	-0.04	-0.05	-0.06	0.12	0.12	0.14	0.14	0.07	0.05	0.08	-0.13	-0.07	-0.10	-0.13	-0.02	-0.07	-0.05	-0.02	-0.01	-0.013
Sloan Accruals	snapshot only																				-0.109
Cash Flow Adequacy	snapshot only																				0.604
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q1'21	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	Q1'26	Q2'26	Current
Dividend Yield	2.2%	2.1%	2.4%	2.4%	1.2%	1.0%	1.7%	1.5%	1.5%	1.8%	2.1%	2.0%	2.7%	2.7%	2.7%	3.0%	2.8%	2.1%	2.7%	2.6%	2.46%
Dividend/Share	$1.10	$1.20	$1.20	$1.20	$1.20	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40	$1.40
Payout Ratio	59.6%	66.0%	62.3%	60.3%	58.1%	74.7%	81.9%	74.1%	75.6%	76.0%	79.5%	1.0%	1.1%	98.8%	96.9%	95.1%	1.0%	97.5%	1.1%	1.5%	1.48%
FCF Payout Ratio	42.5%	83.6%	62.0%	68.4%	—	—	—	—	6.0%	2.6%	—	45.7%	70.9%	53.8%	41.9%	79.4%	55.0%	65.3%	92.2%	2.2%	2.20%
Total Payout Ratio	59.6%	66.0%	62.3%	60.3%	58.1%	74.7%	81.9%	74.1%	75.6%	76.0%	79.5%	1.0%	1.1%	98.8%	96.9%	95.1%	1.0%	97.5%	1.1%	1.5%	1.48%
Div. Increase Streak	0	0	0	0	0	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0
Chowder Number	0.02	0.11	0.12	0.11	0.10	0.18	0.18	0.18	0.18	0.02	0.02	0.02	0.03	0.03	0.03	0.03	0.03	0.02	0.03	0.03	0.026
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%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
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%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	2.2%	2.1%	2.4%	2.4%	1.2%	1.0%	1.7%	1.5%	1.5%	1.8%	2.1%	2.0%	2.7%	2.7%	2.7%	3.0%	2.8%	2.1%	2.7%	2.6%	2.64%

DuPont Factors

Metric	Q1'21	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	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.79	0.79	0.79	0.81	0.81	0.81	0.81	0.79	0.79	0.79	0.79	0.82	0.82	0.82	0.84	0.81	0.81	0.80	0.78	0.79	0.788
Interest Burden (EBT/EBIT)	0.99	0.97	0.96	1.00	1.00	1.00	1.02	1.07	1.09	1.11	1.13	1.18	1.23	1.23	1.17	1.20	1.20	1.17	1.27	1.35	1.347
EBIT Margin	0.13	0.13	0.13	0.13	0.12	0.11	0.09	0.09	0.08	0.08	0.08	0.06	0.05	0.06	0.06	0.06	0.06	0.07	0.06	0.04	0.043
Asset Turnover	1.10	1.22	1.18	1.19	1.20	1.33	1.32	1.42	1.42	1.50	1.45	1.37	1.32	1.41	1.44	1.34	1.31	1.36	1.23	1.20	1.201
Equity Multiplier	1.21	1.20	1.23	1.18	1.22	1.24	1.29	1.20	1.22	1.27	1.26	1.22	1.21	1.25	1.20	1.22	1.20	1.23	1.23	1.21	1.210

Per Share

Metric	Q1'21	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	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$1.84	$1.82	$1.93	$1.99	$2.06	$1.87	$1.71	$1.89	$1.85	$1.84	$1.76	$1.34	$1.31	$1.42	$1.44	$1.47	$1.35	$1.44	$1.29	$0.95	$0.95
Book Value/Share	$13.74	$12.84	$13.39	$14.28	$14.60	$13.31	$13.72	$14.80	$15.09	$13.81	$14.10	$14.74	$15.00	$13.81	$14.14	$14.83	$14.91	$13.83	$14.59	$13.54	$13.54
Tangible Book/Share	$13.74	$12.84	$13.39	$14.58	$14.60	$13.31	$13.72	$15.21	$15.09	$13.81	$14.10	$14.74	$15.00	$13.81	$14.14	$14.83	$14.91	$13.83	$14.59	$13.54	$13.54
Revenue/Share	$17.78	$18.44	$18.92	$19.45	$20.61	$21.49	$22.98	$24.72	$25.71	$25.87	$25.48	$24.65	$24.03	$24.34	$24.43	$24.09	$23.49	$22.99	$21.69	$20.62	$20.55
FCF/Share	$2.59	$1.44	$1.94	$1.75	$-1.18	$-1.13	$-1.83	$-1.12	$0.23	$0.53	$-0.09	$3.07	$1.97	$2.60	$3.34	$1.76	$2.55	$2.15	$1.52	$0.64	$1.82
OCF/Share	$3.43	$2.37	$2.76	$3.03	$-0.06	$-0.09	$-0.78	$-0.62	$0.63	$0.93	$0.32	$3.73	$2.58	$3.17	$3.68	$1.80	$2.68	$2.28	$1.67	$1.16	$2.47
Cash/Share	$6.67	$4.99	$6.50	$6.58	$5.77	$3.95	$4.75	$4.03	$4.57	$3.05	$3.24	$5.60	$5.05	$4.16	$5.02	$5.47	$5.71	$4.41	$6.41	$4.97	$4.97
EBITDA/Share	$2.97	$2.95	$3.13	$3.07	$3.15	$2.91	$2.66	$2.82	$2.73	$2.69	$2.57	$1.83	$1.75	$1.87	$1.95	$2.02	$1.88	$2.01	$1.75	$1.49	$1.49
Debt/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Net Debt/Share	$-6.67	$-4.99	$-6.50	$-6.58	$-5.77	$-3.95	$-4.75	$-4.03	$-4.57	$-3.05	$-3.24	$-5.60	$-5.05	$-4.16	$-5.02	$-5.47	$-5.71	$-4.41	$-6.41	$-4.97	$-4.97

Academic Models

Metric	Q1'21	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	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	13.037
Altman Z-Prime	snapshot only																				23.675
Piotroski F-Score	7	7	8	6	4	3	3	4	5	5	6	4	5	6	5	7	5	7	6	4	4
Beneish M-Score	-3.48	-2.69	-2.95	-3.02	-1.43	-1.48	-1.16	-1.52	-2.02	-2.09	-2.14	-2.82	-2.60	-2.77	-2.96	-2.84	-2.75	-2.84	-2.75	-2.30	-2.296
Ohlson O-Score	snapshot only																				-9.478
ROIC (Greenblatt)	snapshot only																				6.55%
Net-Net WC	snapshot only																				$8.74
EVA	snapshot only																				$-753334.12

Credit

Metric	Q1'21	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	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA
Credit Score	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.00	89.000
Credit Grade	snapshot only																				3
Credit Trend	snapshot only																				0.000
Implied Spread (bps)	snapshot only																				80.000
Industry Credit Rank	snapshot only																				85
Sector Credit Rank	snapshot only																				86

SKMO.ST STO

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