฿7.80 ($0.23)

+0.00 (+0.00%)

Weekly Expected Move ±2.5%

฿7 ฿8 ฿8 ฿8 ฿8

SET · Healthcare · Medical - Care Facilities · Tech Score Neutral · Power 54 · ฿15.9B mcap · 478M float · 0.074% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

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.

A-

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. SKR.BK receives an overall rating of A-. Strongest factors: DCF (5/5), ROA (5/5). Areas of concern: D/E (2/5), P/E (2/5).

Rating Change History

Date	From	To
2026-09-23	B+	A-
2026-09-22	A-	B+
2026-09-21	B+	A-
2026-09-17	A-	B+
2026-09-15	B+	A-
2026-09-14	A-	B+
2026-06-30	A	A-
2026-05-25	A-	A
2026-05-19	A	A-
2026-05-05	A-	A

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.

★ ★ ★ ★ ★ 58 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. SKR.BK scores highest in Safety (100/100) and lowest in Growth (27/100). An overall grade of A places SKR.BK among the highest-quality companies in its peer group.

Risk & Quality Signals

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

Altman Z-Score

8.18

Safe Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

-3.02

Unlikely Manipulator

Ohlson O-Score

-11.82

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 96.1/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 2.34x

Accruals: -8.7%

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. SKR.BK scores 8.18, 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. SKR.BK 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. SKR.BK's score of -3.02 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. SKR.BK'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. SKR.BK receives an estimated rating of AAA (score: 96.1/100), 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). SKR.BK's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

26.07x

PEG

-2.87x

P/S

2.76x

P/B

2.06x

P/FCF

15.93x

P/OCF

11.31x

EV/EBITDA

12.50x

EV/Revenue

2.67x

EV/EBIT

19.75x

EV/FCF

15.08x

Earnings Yield

3.77%

FCF Yield

6.28%

Shareholder Yield

4.22%

Graham Number

$5.07

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 26.1x earnings, SKR.BK commands a growth premium. Graham's intrinsic value formula yields $5.07 per share, 54% 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

0.790

NI / EBT

Interest Burden

0.995

EBT / EBIT

EBIT Margin

0.135

EBIT / Rev

Asset Turnover

0.609

Rev / Assets

Equity Multiplier

1.222

Assets / Equity

ROE

7.9%

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. SKR.BK's ROE of 7.9% is driven by Asset Turnover (0.609), 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

$2.56

Price/Value

3.12x

Margin of Safety

-212.00%

Premium

212.00%

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 SKR.BK's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. SKR.BK trades at a 212% premium to its adjusted intrinsic value of $2.56, 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 26.1x.

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

$7.80

Median 1Y

$8.42

5th Pctile

$5.56

95th Pctile

$12.72

Ann. Volatility

23.6%

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	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	16.0%	29.2%	33.5%	34.4%	32.3%	16.4%	13.0%	13.9%	12.9%	12.6%	12.5%	11.6%	11.4%	8.8%	8.2%	8.8%	8.1%	9.7%	8.5%	7.9%	7.91%
ROA	10.3%	19.2%	23.0%	23.9%	22.5%	12.0%	9.8%	10.7%	9.9%	9.9%	10.1%	9.4%	9.2%	7.0%	6.7%	7.1%	6.6%	7.8%	6.9%	6.5%	6.47%
ROIC	12.6%	-6.2%	-1.4%	-0.9%	-1.4%	15.3%	12.8%	13.0%	11.9%	12.5%	12.8%	11.7%	11.9%	9.5%	9.2%	9.8%	9.2%	11.0%	9.8%	8.8%	8.80%
ROCE	16.7%	28.4%	32.1%	33.3%	32.2%	17.2%	14.1%	14.9%	13.9%	14.3%	14.3%	13.4%	13.2%	10.0%	9.4%	10.1%	9.5%	11.1%	9.8%	9.1%	9.07%
Gross Margin	41.5%	57.0%	38.8%	33.9%	41.0%	27.8%	35.5%	35.9%	35.0%	31.3%	34.1%	29.7%	32.3%	19.1%	30.9%	31.8%	29.3%	28.3%	27.0%	28.2%	28.19%
Operating Margin	27.0%	-49.3%	28.3%	17.1%	28.9%	17.0%	20.8%	21.1%	21.2%	16.9%	19.6%	14.6%	18.8%	2.4%	17.7%	17.7%	15.0%	13.0%	11.1%	13.5%	13.50%
Net Margin	20.5%	32.4%	21.9%	12.8%	22.0%	12.7%	15.9%	16.2%	16.4%	13.0%	15.5%	11.2%	14.6%	1.3%	13.6%	13.5%	12.1%	10.4%	9.0%	10.9%	10.93%
EBITDA Margin	33.8%	46.5%	35.1%	26.3%	37.9%	24.1%	29.5%	29.3%	29.6%	25.5%	28.9%	24.0%	27.3%	12.8%	27.4%	27.5%	25.5%	23.6%	22.2%	13.5%	13.50%
FCF Margin	9.1%	17.4%	22.1%	14.2%	16.4%	16.1%	10.2%	18.1%	16.1%	9.9%	10.1%	12.0%	16.5%	14.7%	15.9%	16.8%	17.3%	18.6%	16.5%	17.7%	17.71%
OCF Margin	20.6%	25.3%	29.8%	21.7%	23.7%	25.6%	21.4%	30.6%	29.4%	23.2%	21.6%	21.8%	25.1%	23.4%	23.8%	24.0%	24.3%	24.6%	23.5%	24.9%	24.94%
ROE 3Y Avg	snapshot only																				9.30%
ROE 5Y Avg	snapshot only																				13.98%
ROA 3Y Avg	snapshot only																				7.59%
ROIC 3Y Avg	snapshot only																				8.37%
ROIC Economic	snapshot only																				7.41%
Cash ROA	snapshot only																				15.43%
Cash ROIC	snapshot only																				20.99%
CROIC	snapshot only																				14.91%
NOPAT Margin	snapshot only																				10.46%
Pretax Margin	snapshot only																				13.46%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				14.90%
SBC / Revenue	snapshot only																				0.00%

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	32.48	17.74	15.73	14.51	16.83	26.36	21.10	22.56	26.80	22.49	21.89	23.48	22.18	29.12	24.68	21.04	26.19	19.08	21.24	26.52	26.070
P/S Ratio	4.48	3.90	3.73	3.42	4.03	4.70	3.37	3.80	4.12	3.44	3.34	3.30	3.02	3.19	2.58	2.33	2.71	2.37	2.40	2.82	2.757
P/B Ratio	4.94	4.49	4.49	4.25	4.73	3.91	2.53	2.86	3.16	2.73	2.64	2.64	2.45	2.53	1.99	1.83	2.11	1.84	1.80	2.11	2.056
P/FCF	49.16	22.35	16.88	24.09	24.52	29.17	32.93	20.99	25.69	34.64	32.92	27.50	18.30	21.72	16.26	13.87	15.67	12.75	14.56	15.93	15.929
P/OCF	21.72	15.43	12.49	15.74	17.01	18.35	15.75	12.42	14.01	14.84	15.42	15.10	12.03	13.66	10.85	9.72	11.15	9.63	10.26	11.31	11.311
EV/EBITDA	17.21	11.01	9.92	9.42	10.80	15.04	11.32	12.58	14.73	12.15	11.67	12.15	11.22	13.25	10.64	9.28	10.97	8.54	8.99	12.50	12.495
EV/Revenue	4.77	3.96	3.71	3.50	4.11	4.72	3.36	3.83	4.17	3.45	3.30	3.28	2.97	3.12	2.47	2.24	2.59	2.22	2.23	2.67	2.671
EV/EBIT	25.39	13.71	12.01	11.42	13.20	20.17	15.90	17.30	20.69	17.31	16.68	17.99	16.80	21.78	17.95	15.39	18.96	13.85	15.25	19.75	19.750
EV/FCF	52.34	22.70	16.81	24.68	25.01	29.30	32.79	21.15	25.97	34.74	32.61	27.41	17.99	21.27	15.53	13.31	14.96	11.95	13.49	15.08	15.084
Earnings Yield	3.1%	5.6%	6.4%	6.9%	5.9%	3.8%	4.7%	4.4%	3.7%	4.4%	4.6%	4.3%	4.5%	3.4%	4.1%	4.8%	3.8%	5.2%	4.7%	3.8%	3.77%
FCF Yield	2.0%	4.5%	5.9%	4.2%	4.1%	3.4%	3.0%	4.8%	3.9%	2.9%	3.0%	3.6%	5.5%	4.6%	6.1%	7.2%	6.4%	7.8%	6.9%	6.3%	6.28%
Price/Tangible Book	snapshot only																				2.232
EV/OCF	snapshot only																				10.711
EV/Gross Profit	snapshot only																				9.463
Acquirers Multiple	snapshot only																				20.232
Shareholder Yield	snapshot only																				4.22%
Graham Number	snapshot only																				$5.07

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	1.01	1.64	1.86	1.92	1.96	2.07	2.13	2.09	1.85	1.95	2.38	2.23	2.35	2.82	3.27	3.24	3.11	3.44	3.49	3.62	3.618
Quick Ratio	0.89	1.53	1.75	1.77	1.80	1.92	1.97	1.91	1.71	1.81	2.22	2.07	2.17	2.63	3.07	3.05	2.92	3.23	3.21	3.32	3.316
Debt/Equity	0.34	0.23	0.19	0.19	0.18	0.14	0.12	0.11	0.11	0.10	0.08	0.08	0.06	0.11	0.10	0.09	0.09	0.08	0.07	0.07	0.069
Net Debt/Equity	0.32	0.07	-0.02	0.10	0.09	0.02	-0.01	0.02	0.04	0.01	-0.03	-0.01	-0.04	-0.05	-0.09	-0.07	-0.10	-0.11	-0.13	-0.11	-0.112
Debt/Assets	0.22	0.15	0.13	0.14	0.14	0.11	0.09	0.09	0.09	0.08	0.07	0.07	0.05	0.09	0.08	0.07	0.07	0.06	0.06	0.06	0.058
Debt/EBITDA	1.13	0.54	0.42	0.41	0.41	0.54	0.53	0.47	0.53	0.45	0.36	0.37	0.29	0.58	0.55	0.48	0.47	0.39	0.39	0.43	0.435
Net Debt/EBITDA	1.05	0.17	-0.04	0.22	0.21	0.07	-0.05	0.10	0.16	0.04	-0.11	-0.04	-0.20	-0.28	-0.50	-0.39	-0.52	-0.57	-0.72	-0.70	-0.700
Interest Coverage	13.20	27.33	35.13	38.72	41.15	28.06	24.55	27.65	27.54	30.11	32.39	31.37	33.20	26.92	25.49	26.87	24.68	31.88	32.00	33.21	33.207
Equity Multiplier	1.57	1.47	1.42	1.35	1.34	1.29	1.27	1.25	1.27	1.26	1.22	1.23	1.22	1.26	1.24	1.23	1.23	1.22	1.22	1.21	1.208
Cash Ratio	snapshot only																				1.938
Debt Service Coverage	snapshot only																				52.486
Cash to Debt	snapshot only																				2.610
FCF to Debt	snapshot only																				1.905
Defensive Interval	snapshot only																				1008.2 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	0.75	0.87	0.97	1.01	0.94	0.67	0.61	0.64	0.64	0.64	0.66	0.67	0.68	0.64	0.64	0.65	0.64	0.63	0.61	0.61	0.609
Inventory Turnover	19.13	21.63	24.80	24.32	20.95	21.51	20.13	19.60	20.46	24.22	24.66	24.80	25.60	26.58	26.57	26.59	26.40	24.52	20.82	21.48	21.478
Receivables Turnover	14.96	17.57	21.01	23.02	18.48	14.51	14.12	14.12	12.56	12.70	15.25	14.74	13.15	12.69	14.26	13.22	11.99	12.48	13.66	12.95	12.946
Payables Turnover	11.02	18.46	22.08	20.67	17.56	16.52	16.65	16.51	15.64	15.73	17.07	16.83	15.40	15.52	16.40	16.38	15.31	15.00	14.59	10.60	10.602
DSO	24	21	17	16	20	25	26	26	29	29	24	25	28	29	26	28	30	29	27	28	28.2 days
DIO	19	17	15	15	17	17	18	19	18	15	15	15	14	14	14	14	14	15	18	17	17.0 days
DPO	33	20	17	18	21	22	22	22	23	23	21	22	24	24	22	22	24	24	25	34	34.4 days
Cash Conversion Cycle	10	18	16	13	16	20	22	22	24	21	17	18	18	19	17	19	20	20	19	11	10.8 days
Fixed Asset Turnover	snapshot only																				0.931
Operating Cycle	snapshot only																				45.2 days
Cash Velocity	snapshot only																				4.122
Capital Intensity	snapshot only																				1.616

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	28.8%	64.1%	82.3%	71.5%	43.7%	-10.7%	-25.8%	-26.4%	-21.7%	2.6%	14.1%	13.9%	13.2%	4.1%	0.6%	0.5%	-3.4%	-0.2%	-2.0%	-5.7%	-5.74%
Net Income	1.2%	3.0%	3.5%	2.9%	1.5%	-27.5%	-49.9%	-47.4%	-49.7%	-11.9%	8.7%	-5.1%	0.1%	-25.5%	-30.9%	-20.7%	-26.6%	13.3%	6.0%	-9.4%	-9.43%
EPS	1.2%	2.9%	3.4%	2.8%	1.4%	-27.5%	-49.9%	-47.4%	-49.7%	-11.9%	8.7%	-5.1%	0.1%	-25.5%	-30.9%	-20.6%	-26.0%	14.6%	7.2%	-8.3%	-8.28%
FCF	48.8%	2.3%	2.7%	1.4%	1.6%	-17.5%	-65.6%	-6.1%	-23.6%	-36.7%	12.8%	-24.6%	16.3%	53.8%	57.8%	40.8%	1.2%	26.5%	1.8%	-0.6%	-0.57%
EBITDA	70.1%	1.6%	1.9%	1.6%	97.6%	-22.0%	-41.1%	-39.7%	-41.8%	-7.1%	8.8%	1.1%	5.8%	-13.6%	-17.6%	-10.5%	-13.9%	10.2%	4.7%	-16.3%	-16.31%
Op. Income	1.2%	-2.0%	-1.2%	-1.1%	-1.1%	3.9%	12.0%	17.3%	10.7%	-12.6%	6.2%	-6.7%	-1.5%	-25.8%	-29.7%	-19.5%	-25.9%	11.5%	1.9%	-14.3%	-14.32%
OCF Growth	snapshot only																				-1.86%
Asset Growth	snapshot only																				-3.24%
Equity Growth	snapshot only																				-1.10%
Debt Growth	snapshot only																				-24.85%
Shares Change	snapshot only																				-1.26%
Dividend Growth	snapshot only																				25.02%

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	13.3%	22.7%	26.4%	26.5%	24.1%	15.3%	11.7%	12.2%	13.1%	14.6%	15.5%	12.8%	8.4%	-1.6%	-5.2%	-5.6%	-5.1%	2.1%	4.0%	2.6%	2.56%
Revenue 5Y	16.4%	21.1%	22.0%	20.7%	18.2%	12.5%	10.4%	10.2%	10.3%	11.1%	11.3%	11.2%	11.1%	10.3%	9.8%	10.1%	9.6%	9.3%	8.7%	6.4%	6.36%
EPS 3Y	42.2%	77.5%	82.3%	85.7%	83.9%	59.3%	49.8%	42.8%	39.9%	35.3%	33.8%	24.0%	6.9%	-21.9%	-27.8%	-26.5%	-28.0%	-9.1%	-7.0%	-11.6%	-11.59%
EPS 5Y	36.0%	47.9%	55.0%	54.6%	50.2%	43.0%	34.0%	33.1%	28.5%	29.0%	27.0%	26.2%	25.7%	21.6%	20.4%	17.0%	15.2%	16.1%	12.1%	6.8%	6.78%
Net Income 3Y	42.1%	79.2%	84.1%	87.5%	85.7%	60.9%	51.3%	44.2%	41.3%	36.6%	35.1%	25.2%	7.9%	-21.9%	-27.8%	-26.6%	-28.2%	-9.4%	-7.3%	-12.0%	-12.00%
Net Income 5Y	42.0%	49.0%	56.2%	56.1%	51.7%	44.1%	35.3%	34.2%	29.2%	29.7%	27.7%	26.9%	26.4%	22.3%	21.1%	17.7%	15.7%	16.5%	12.5%	7.1%	7.11%
EBITDA 3Y	26.3%	50.5%	55.5%	57.0%	55.9%	36.3%	29.2%	28.0%	25.0%	23.8%	23.2%	16.5%	6.7%	-14.5%	-19.2%	-18.3%	-19.1%	-4.0%	-2.1%	-8.8%	-8.83%
EBITDA 5Y	25.5%	33.2%	36.6%	35.9%	33.0%	24.8%	20.5%	20.3%	18.3%	19.8%	19.2%	18.7%	18.4%	15.2%	14.1%	13.7%	12.2%	12.5%	10.0%	3.5%	3.46%
Gross Profit 3Y	22.0%	42.9%	46.6%	46.9%	44.2%	25.4%	20.5%	20.9%	20.3%	20.7%	20.3%	14.4%	5.2%	-14.5%	-18.7%	-18.5%	-18.9%	-3.7%	-2.0%	-4.8%	-4.83%
Gross Profit 5Y	22.1%	33.2%	35.1%	33.9%	30.6%	19.1%	15.9%	15.8%	14.7%	15.6%	15.2%	14.1%	13.6%	11.3%	10.3%	10.6%	9.5%	9.9%	8.0%	4.2%	4.24%
Op. Income 3Y	39.8%	—	—	—	—	54.2%	44.6%	43.1%	39.5%	34.8%	33.2%	21.4%	6.0%	—	—	—	—	-10.2%	-8.7%	-13.7%	-13.66%
Op. Income 5Y	44.3%	—	—	—	—	43.0%	33.4%	32.6%	27.0%	26.3%	24.5%	23.7%	23.1%	18.9%	17.7%	17.1%	14.7%	15.2%	11.1%	4.3%	4.31%
FCF 3Y	21.3%	46.3%	65.4%	56.4%	92.6%	1.2%	62.7%	62.2%	43.4%	20.1%	13.3%	19.5%	32.1%	-7.0%	-15.1%	-0.1%	-3.5%	7.2%	21.9%	1.8%	1.82%
FCF 5Y	18.0%	44.6%	48.1%	29.2%	36.0%	34.1%	19.4%	33.9%	28.8%	10.3%	11.9%	22.0%	44.7%	60.2%	50.3%	35.3%	28.3%	27.5%	18.5%	19.0%	19.04%
OCF 3Y	18.0%	35.5%	47.7%	37.5%	41.3%	39.5%	28.6%	39.5%	36.6%	23.5%	16.4%	13.3%	15.7%	-4.1%	-12.1%	-2.4%	-4.3%	0.8%	7.1%	-4.2%	-4.19%
OCF 5Y	18.1%	31.2%	39.5%	26.9%	27.1%	22.2%	14.4%	21.3%	21.5%	15.9%	14.6%	17.0%	21.5%	21.5%	22.1%	19.5%	18.1%	15.8%	11.0%	9.5%	9.50%
Assets 3Y	8.1%	13.5%	13.3%	11.7%	10.6%	14.6%	13.4%	13.6%	14.1%	12.6%	14.0%	13.0%	10.3%	5.9%	5.2%	7.0%	5.9%	2.7%	2.7%	1.6%	1.58%
Assets 5Y	14.2%	8.9%	9.7%	8.4%	8.6%	10.5%	10.6%	10.3%	10.6%	10.8%	10.1%	10.5%	9.5%	10.4%	9.7%	9.7%	9.2%	8.1%	9.0%	7.6%	7.63%
Equity 3Y	6.6%	13.9%	15.7%	16.4%	16.2%	21.1%	21.7%	22.6%	21.9%	22.1%	22.4%	22.6%	20.0%	11.5%	10.0%	10.2%	8.8%	4.7%	4.1%	2.8%	2.80%
Book Value 3Y	6.6%	12.8%	14.6%	15.3%	15.1%	19.9%	20.5%	21.4%	20.7%	20.9%	21.3%	21.4%	18.8%	11.5%	10.0%	10.2%	9.1%	5.1%	4.5%	3.3%	3.27%
Dividend 3Y	4.3%	3.3%	3.5%	14.5%	35.7%	35.7%	35.7%	9.0%	-6.1%	-6.1%	-6.2%	3.0%	1.0%	1.9%	1.9%	3.8%	3.8%	4.0%	4.0%	7.8%	7.77%

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	0.94	0.77	0.69	0.70	0.77	0.73	0.54	0.56	0.65	0.67	0.49	0.48	0.58	0.55	0.31	0.30	0.36	0.80	0.82	0.73	0.729
Earnings Stability	0.73	0.55	0.53	0.57	0.66	0.67	0.49	0.53	0.55	0.54	0.37	0.35	0.33	0.17	0.08	0.06	0.02	0.00	0.04	0.07	0.073
Margin Stability	0.90	0.77	0.77	0.77	0.77	0.78	0.78	0.79	0.80	0.81	0.82	0.82	0.82	0.81	0.80	0.80	0.79	0.90	0.91	0.91	0.907
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.50	0.50	0.50	0.50	0.89	0.80	0.81	0.80	0.95	0.97	0.98	1.00	0.90	0.88	0.92	0.89	0.95	0.98	0.96	0.962
Earnings Smoothness	0.23	0.00	0.00	0.00	0.14	0.68	0.33	0.38	0.34	0.87	0.92	0.95	1.00	0.71	0.63	0.77	0.69	0.88	0.94	0.90	0.901
ROE Trend	0.08	0.18	0.21	0.20	0.17	-0.02	-0.07	-0.07	-0.10	-0.08	-0.08	-0.10	-0.09	-0.05	-0.04	-0.03	-0.03	-0.01	-0.02	-0.02	-0.020
Gross Margin Trend	0.06	0.16	0.16	0.15	0.13	-0.01	-0.03	-0.03	-0.06	-0.06	-0.06	-0.08	-0.07	-0.06	-0.06	-0.05	-0.05	-0.02	-0.02	-0.02	-0.025
FCF Margin Trend	0.03	0.12	0.15	0.06	0.08	0.03	-0.06	0.06	0.03	-0.07	-0.06	-0.04	0.00	0.02	0.06	0.02	0.01	0.06	0.04	0.03	0.033
Sustainable Growth Rate	12.2%	25.9%	30.4%	29.4%	24.4%	9.7%	6.7%	8.8%	7.5%	7.6%	7.7%	6.6%	6.4%	3.9%	3.4%	3.4%	2.7%	4.4%	3.3%	1.3%	1.33%
Internal Growth Rate	8.5%	20.4%	26.3%	25.7%	20.5%	7.7%	5.3%	7.3%	6.2%	6.4%	6.6%	5.6%	5.4%	3.2%	2.8%	2.9%	2.3%	3.7%	2.8%	1.1%	1.10%

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	1.50	1.15	1.26	0.92	0.99	1.44	1.34	1.82	1.91	1.52	1.42	1.55	1.84	2.13	2.28	2.16	2.35	1.98	2.07	2.34	2.345
FCF/OCF	0.44	0.69	0.74	0.65	0.69	0.63	0.48	0.59	0.55	0.43	0.47	0.55	0.66	0.63	0.67	0.70	0.71	0.76	0.70	0.71	0.710
FCF/Net Income	snapshot only																				1.665
OCF/EBITDA	snapshot only																				1.167
CapEx/Revenue	11.5%	7.8%	7.8%	7.5%	7.3%	9.5%	11.2%	12.5%	13.4%	13.3%	11.5%	9.8%	8.6%	8.7%	7.9%	7.2%	7.1%	6.1%	7.0%	7.3%	7.30%
CapEx/Depreciation	snapshot only																				0.930
Accruals Ratio	-0.05	-0.03	-0.06	0.02	0.00	-0.05	-0.03	-0.09	-0.09	-0.05	-0.04	-0.05	-0.08	-0.08	-0.08	-0.08	-0.09	-0.08	-0.07	-0.09	-0.087
Sloan Accruals	snapshot only																				-0.048
Cash Flow Adequacy	snapshot only																				1.544
Earnings Quality Score	snapshot only																				0.750

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	0.7%	0.6%	0.6%	1.0%	1.5%	1.5%	2.3%	1.6%	1.5%	1.7%	1.7%	1.8%	2.0%	1.9%	2.4%	2.9%	2.5%	2.9%	2.9%	3.1%	3.33%
Dividend/Share	$0.08	$0.08	$0.08	$0.12	$0.20	$0.20	$0.20	$0.16	$0.17	$0.17	$0.17	$0.18	$0.18	$0.18	$0.18	$0.20	$0.20	$0.20	$0.20	$0.25	$0.26
Payout Ratio	23.8%	11.4%	9.5%	14.4%	24.5%	40.6%	48.7%	36.6%	41.4%	39.2%	38.2%	43.4%	43.9%	55.7%	58.4%	61.0%	66.3%	54.6%	61.3%	83.2%	83.21%
FCF Payout Ratio	36.0%	14.4%	10.2%	24.0%	35.6%	44.9%	76.1%	34.0%	39.7%	60.4%	57.4%	50.8%	36.2%	41.6%	38.5%	40.3%	39.7%	36.5%	42.0%	50.0%	49.97%
Total Payout Ratio	30.8%	16.6%	13.7%	17.7%	25.9%	40.6%	48.7%	36.6%	41.4%	39.2%	38.2%	43.4%	43.9%	55.7%	58.4%	68.4%	92.4%	76.2%	86.8%	1.1%	1.12%
Div. Increase Streak	1	1	1	1	1	1	1	1	0	0	0	1	0	0	0	1	1	1	1	1	1
Chowder Number	0.14	0.14	0.15	0.55	1.58	1.59	1.60	0.35	-0.13	-0.13	-0.13	0.14	0.08	0.08	0.08	0.15	0.13	0.14	0.14	0.27	0.266
Buyback Yield	0.2%	0.3%	0.3%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	1.0%	1.1%	1.2%	1.1%	1.08%
Net Buyback Yield	0.2%	0.3%	0.3%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	1.0%	1.1%	1.2%	1.1%	1.08%
Total Shareholder Return	0.9%	0.9%	0.9%	1.2%	1.5%	1.5%	2.3%	1.6%	1.5%	1.7%	1.7%	1.8%	2.0%	1.9%	2.4%	3.3%	3.5%	4.0%	4.1%	4.2%	4.22%

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)	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.79	0.790
Interest Burden (EBT/EBIT)	0.92	0.96	0.97	0.97	0.98	0.96	0.96	0.96	0.96	0.97	0.97	0.97	0.97	0.96	0.96	0.96	0.96	0.98	0.98	0.99	0.995
EBIT Margin	0.19	0.29	0.31	0.31	0.31	0.23	0.21	0.22	0.20	0.20	0.20	0.18	0.18	0.14	0.14	0.15	0.14	0.16	0.15	0.14	0.135
Asset Turnover	0.75	0.87	0.97	1.01	0.94	0.67	0.61	0.64	0.64	0.64	0.66	0.67	0.68	0.64	0.64	0.65	0.64	0.63	0.61	0.61	0.609
Equity Multiplier	1.56	1.52	1.46	1.44	1.43	1.37	1.34	1.30	1.30	1.28	1.25	1.24	1.24	1.26	1.23	1.23	1.22	1.24	1.23	1.22	1.222

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)	$0.34	$0.68	$0.82	$0.83	$0.81	$0.49	$0.41	$0.44	$0.41	$0.43	$0.45	$0.41	$0.41	$0.32	$0.31	$0.33	$0.30	$0.37	$0.33	$0.30	$0.30
Book Value/Share	$2.21	$2.68	$2.87	$2.83	$2.90	$3.31	$3.41	$3.44	$3.48	$3.57	$3.69	$3.68	$3.71	$3.72	$3.82	$3.79	$3.76	$3.84	$3.90	$3.79	$3.84
Tangible Book/Share	$2.00	$2.46	$2.66	$2.62	$2.69	$3.10	$3.22	$3.24	$3.28	$3.37	$3.48	$3.47	$3.50	$3.50	$3.61	$3.58	$3.55	$3.63	$3.69	$3.58	$3.58
Revenue/Share	$2.44	$3.09	$3.45	$3.52	$3.40	$2.76	$2.56	$2.59	$2.66	$2.83	$2.92	$2.95	$3.01	$2.94	$2.94	$2.97	$2.94	$2.97	$2.91	$2.84	$2.84
FCF/Share	$0.22	$0.54	$0.76	$0.50	$0.56	$0.44	$0.26	$0.47	$0.43	$0.28	$0.30	$0.35	$0.50	$0.43	$0.47	$0.50	$0.51	$0.55	$0.48	$0.50	$0.50
OCF/Share	$0.50	$0.78	$1.03	$0.77	$0.81	$0.71	$0.55	$0.79	$0.78	$0.66	$0.63	$0.64	$0.76	$0.69	$0.70	$0.71	$0.71	$0.73	$0.68	$0.71	$0.71
Cash/Share	$0.06	$0.42	$0.60	$0.25	$0.26	$0.41	$0.44	$0.30	$0.28	$0.33	$0.39	$0.33	$0.39	$0.60	$0.72	$0.63	$0.68	$0.74	$0.80	$0.69	$0.69
EBITDA/Share	$0.68	$1.11	$1.29	$1.31	$1.30	$0.87	$0.76	$0.79	$0.75	$0.80	$0.83	$0.80	$0.80	$0.69	$0.68	$0.72	$0.69	$0.77	$0.72	$0.61	$0.61
Debt/Share	$0.76	$0.60	$0.55	$0.54	$0.53	$0.47	$0.40	$0.37	$0.40	$0.36	$0.30	$0.29	$0.23	$0.40	$0.38	$0.35	$0.32	$0.30	$0.28	$0.26	$0.26
Net Debt/Share	$0.71	$0.19	$-0.06	$0.29	$0.27	$0.06	$-0.04	$0.08	$0.12	$0.03	$-0.09	$-0.03	$-0.16	$-0.19	$-0.34	$-0.28	$-0.36	$-0.44	$-0.52	$-0.42	$-0.42

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	8.180
Altman Z-Prime	snapshot only																				14.560
Piotroski F-Score	9	8	8	7	6	6	6	7	5	7	8	7	7	6	5	6	5	9	7	6	6
Beneish M-Score	-2.07	-1.55	-1.63	-1.68	-2.00	-2.10	-3.00	-3.08	-2.94	-2.68	-2.41	-2.44	-2.80	-2.64	-2.97	-2.99	-3.02	-3.05	-2.84	-3.02	-3.024
Ohlson O-Score	snapshot only																				-11.820
ROIC (Greenblatt)	snapshot only																				9.65%
Net-Net WC	snapshot only																				$0.54
EVA	snapshot only																				$-81940805.61

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																				AAA
Credit Score	81.41	95.17	96.08	96.50	96.60	96.73	96.22	96.13	96.22	96.05	96.06	96.16	96.55	96.37	96.26	96.24	95.94	96.31	95.92	96.08	96.081
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				-0.156
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				91
Sector Credit Rank	snapshot only																				93

SKR.BK SET

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