— Know what they know.
Not Investment Advice

VINP NASDAQ

Vinci Compass Investments Ltd.
1W: -16.5% 1M: -2.0% 3M: -6.8% YTD: -29.7% 1Y: -17.2% 3Y: +6.3% 5Y: -13.7%
$9.01
-0.15 (-1.64%)
After Hours: $9.16 (+0.15, +1.66%)
Weekly Expected Move ±7.5%
$10 $11 $11 $12 $13
NASDAQ · Financial Services · Asset Management · Tech Score Sell · Power 47 · $600.1M mcap · 34M float · 0.176% daily turnover · Short 51% of daily vol
Credit Risk of going bust: not rated, financial company (lending is its business) Bonds: none of note held by US funds details ▾
Not rated: lending and leverage are a financial company's business, which the model misreads.
US fund filings (SEC N-PORT) show under $25M of this company's bonds, so there is no bond page. Its debt may be bank loans or privately placed. How these are computed.

Analyst Insights

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

Analyst Price Targets
Analyst Recommendations
Strong Buy: 0Buy: 4Hold: 0Sell: 1Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2025-10-08 UBS — Initiated $13 — +21.8% $10.68

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 27, 2026
DCF
5
ROE
5
ROA
5
D/E
3
P/E
4
P/B
2
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. VINP receives an overall rating of A+. Strongest factors: DCF (5/5), ROE (5/5), ROA (5/5), P/E (4/5). Areas of concern: P/B (2/5).
Rating Change History
DateFromTo
2026-10-12 A A+
2026-08-11 A- A
2026-08-10 A A-
2026-08-04 A- A
2026-07-25 A A-
2026-07-01 A- A
2026-06-22 A A-
2026-05-19 A- A
2026-05-15 B+ A-
2026-04-24 A- 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.

★ ★ ★ ★ ★ — Grade B
Profitability
79
Balance Sheet
88
Earnings Quality
56
Growth
78
Value
—
Momentum
77
Safety
—
Cash Flow
53

Risk & Quality Signals

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

Altman Z-Score
—
—
Piotroski F-Score
6/9
✓ ✓ ✓ ✗ ✓ ✗ ✗ ✓ ✓
Beneish M-Score
-2.22
Unlikely Manipulator
Ohlson O-Score
-8.52
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
A
Score: 72.3/100
Trend: Improving
Earnings Quality
50/100
OCF/NI: 0.53x
Accruals: 5.3%
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. VINP 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. VINP's score of -2.22 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. VINP'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. VINP receives an estimated rating of A (score: 72.3/100), with a improving 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). VINP's score of 50/100 is moderate — some divergence between reported earnings and underlying cash flows.

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
7.57x
PEG
0.06x
P/S
1.93x
P/B
1.62x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$64.67
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 7.6x earnings, VINP trades at a deep value multiple. Graham's intrinsic value formula yields $64.67 per share, suggesting a potential 606% margin of safety at 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
0.779
NI / EBT
×
Interest Burden
0.911
EBT / EBIT
×
EBIT Margin
0.363
EBIT / Rev
×
Asset Turnover
0.438
Rev / Assets
×
Equity Multiplier
1.910
Assets / Equity
=
ROE
21.5%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. VINP's ROE of 21.5% is driven by Asset Turnover (0.438), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$238.62
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with VINP's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. VINP actually compounded EPS at 19.4% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. VINP trades at a premium to its adjusted intrinsic value of $238.62, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 7.6x.

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 1444 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$9.01
Median 1Y
$7.88
5th Pctile
$4.28
95th Pctile
$14.67
Ann. Volatility
39.6%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
594
0.0% YoY
Revenue / Employee
$1,613,137
Rev: $958,203,674
Profit / Employee
$359,099
NI: $213,305,051
SGA / Employee
—
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 Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE 6.8% 10.6% 14.7% 14.6% 14.0% 15.5% 15.7% 15.2% 18.4% 15.8% 16.0% 17.4% 12.7% 13.7% 7.1% 8.6% 14.1% 20.4% 22.4% 21.5% 21.53%
ROA 6.0% 9.1% 12.7% 13.0% 12.5% 12.7% 12.9% 12.9% 15.5% 12.3% 10.8% 11.8% 8.2% 8.6% 4.0% 4.9% 7.6% 10.3% 11.9% 11.3% 11.27%
ROIC 77.7% 2.2% 7.9% 1.8% 1.7% 62.3% 56.9% 47.7% 57.2% 60.7% 70.5% 59.6% 70.0% 1.4% 12.0% 13.0% -1.5% 33.6% 6.3% 7.4% 7.35%
ROCE 8.6% 13.2% 18.2% 18.4% 17.9% 17.1% 16.6% 14.8% 16.0% 14.2% 12.2% 12.9% 10.8% 11.7% 6.3% 8.1% 11.0% 14.3% 16.9% 16.1% 16.14%
Gross Margin 70.0% 66.2% 69.9% 70.8% 69.5% 64.2% 81.2% 92.7% 89.4% 68.3% 70.8% 92.3% 87.7% 68.2% 64.9% 77.8% 92.2% 70.6% 90.5% 1.0% 1.00%
Operating Margin 50.0% 53.6% 42.8% 35.0% 40.3% 41.8% 24.2% 46.5% 46.1% 40.2% 33.2% 50.3% 32.5% 38.1% 18.0% 21.5% -49.2% 26.2% 32.1% 27.6% 27.59%
Net Margin 41.5% 42.0% 43.8% 39.5% 40.8% 67.4% 28.4% 30.2% 75.2% 27.2% 39.5% 41.9% 19.7% 34.0% 0.5% 24.7% 32.5% 20.5% 39.8% 17.1% 17.09%
EBITDA Margin 57.9% 56.5% 56.7% 55.9% 55.6% 89.2% 31.0% 26.7% 74.1% 46.1% 60.0% 42.7% 43.0% 64.0% 15.4% 41.1% 47.0% 39.9% 38.3% 33.7% 33.68%
FCF Margin 38.8% 58.1% 57.9% 36.5% 38.7% 31.4% 14.7% 19.5% 27.7% 23.0% 34.8% 60.7% 71.2% 46.9% 29.8% 16.4% 8.0% 13.2% 11.6% 11.8% 11.82%
OCF Margin 39.6% 58.8% 58.5% 36.9% 39.2% 32.0% 15.1% 20.6% 29.7% 27.6% 42.0% 67.8% 77.6% 51.1% 32.8% 19.8% 11.4% 15.6% 13.8% 13.6% 13.62%
ROE 3Y Avg snapshot only 15.13%
ROE 5Y Avg snapshot only 15.16%
ROA 3Y Avg snapshot only 8.24%
ROIC 3Y Avg snapshot only 21.00%
ROIC Economic snapshot only 4.81%
Cash ROA snapshot only 5.48%
Cash ROIC snapshot only 11.36%
CROIC snapshot only 9.86%
NOPAT Margin snapshot only 8.81%
Pretax Margin snapshot only 33.04%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 42.75%
SBC / Revenue snapshot only 1.09%
Valuation
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio — — — — — — — — — — — — — — — — — — — — 7.574
P/S Ratio — — — — — — — — — — — — — — — — — — — — 1.929
P/B Ratio — — — — — — — — — — — — — — — — — — — — 1.616
P/FCF — — — — — — — — — — — — — — — — — — — — —
P/OCF — — — — — — — — — — — — — — — — — — — — —
EV/EBITDA — — — — — — — — — — — — — — — — — — — — —
EV/Revenue — — — — — — — — — — — — — — — — — — — — —
EV/EBIT — — — — — — — — — — — — — — — — — — — — —
EV/FCF — — — — — — — — — — — — — — — — — — — — —
Earnings Yield — — — — — — — — — — — — — — — — — — — — —
FCF Yield — — — — — — — — — — — — — — — — — — — — —
PEG Ratio snapshot only 0.056
Graham Number snapshot only $64.67
Leverage & Solvency
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 14.31 9.85 9.32 16.20 15.25 10.30 9.35 13.63 11.27 6.91 8.31 11.29 10.68 12.68 5.86 7.84 6.68 16.30 5.08 3.58 3.581
Quick Ratio 14.31 9.85 17.70 16.20 15.25 10.30 17.33 13.63 11.27 6.91 8.31 11.29 10.68 12.68 5.86 7.84 6.68 16.30 5.08 3.58 3.581
Debt/Equity 0.07 0.07 0.06 0.06 0.06 0.19 0.19 0.19 0.19 0.19 0.50 0.52 0.59 0.54 0.51 0.47 0.47 0.06 0.52 0.49 0.490
Net Debt/Equity -0.92 -0.95 -0.98 -0.93 -0.93 -0.82 -0.82 -0.77 -0.79 -0.80 -0.83 -0.78 -0.83 -0.91 -0.40 -0.40 -0.42 -0.85 0.05 -0.04 -0.037
Debt/Assets 0.06 0.06 0.05 0.05 0.05 0.15 0.15 0.15 0.15 0.15 0.30 0.31 0.32 0.29 0.27 0.26 0.25 0.03 0.27 0.25 0.245
Debt/EBITDA 0.73 0.48 0.30 0.29 0.30 0.90 0.93 1.03 0.95 1.07 2.55 2.43 3.03 2.49 4.29 3.03 2.22 0.21 1.54 1.52 1.520
Net Debt/EBITDA -9.61 -6.48 -4.89 -4.55 -4.70 -3.89 -3.96 -4.14 -3.92 -4.47 -4.20 -3.65 -4.24 -4.17 -3.38 -2.53 -1.97 -2.75 0.14 -0.11 -0.114
Interest Coverage 20.89 21.10 21.51 22.67 23.27 18.19 2.86 2.56 2.90 2.49 12.21 13.25 6.44 5.46 3.88 3.57 6.45 9.16 14.32 12.22 12.216
Equity Multiplier 1.13 1.17 1.16 1.11 1.11 1.27 1.29 1.25 1.27 1.31 1.67 1.68 1.84 1.88 1.85 1.82 1.85 2.04 1.94 2.00 1.996
Cash Ratio snapshot only 2.767
Debt Service Coverage snapshot only 13.506
Cash to Debt snapshot only 1.075
FCF to Debt snapshot only 0.194
Defensive Interval snapshot only 394.8 days
Efficiency & Turnover
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.14 0.22 0.30 0.31 0.30 0.27 0.31 0.33 0.33 0.32 0.25 0.26 0.26 0.26 0.22 0.28 0.34 0.50 0.44 0.44 0.438
Inventory Turnover — — — — — — — — — — — — — — — — — — — — —
Receivables Turnover 4.12 7.72 11.13 11.79 9.25 9.43 10.53 10.42 9.65 9.47 6.41 6.81 7.78 7.76 3.88 5.75 7.53 9.81 7.83 8.20 8.201
Payables Turnover 5.57 10.30 185.35 18.51 22.02 24.09 138.15 30.26 256.11 145.37 67.78 244.08 27.10 123.78 23.44 43.14 25.98 626.55 26.25 17.65 17.646
DSO 89 47 33 31 39 39 35 35 38 39 57 54 47 47 94 63 48 37 47 45 44.5 days
DIO 0 0 -3253 0 0 0 -3327 0 0 0 -2149 0 0 0 0 0 0 0 0 0 0.0 days
DPO 65 35 2 20 17 15 3 12 1 3 5 1 13 3 16 8 14 1 14 21 20.7 days
Cash Conversion Cycle 23 12 -3223 11 23 24 -3295 23 36 36 -2098 52 33 44 78 55 34 37 33 24 23.8 days
Fixed Asset Turnover snapshot only 8.244
Cash Velocity snapshot only 1.527
Capital Intensity snapshot only 2.484
Growth (YoY)
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue — — — 3.4% 99.2% 26.3% 8.8% 7.0% 12.0% 20.3% -5.0% -3.6% -0.4% -2.2% 25.3% 57.3% 88.8% 2.0% 1.6% 1.0% 1.05%
Net Income — — — 3.4% 99.1% 43.1% 5.2% -0.0% 26.0% -1.3% 0.4% 12.9% -32.2% -15.9% -46.6% -40.2% 32.4% 85.5% 2.8% 2.0% 2.03%
EPS — — — 3.0% 99.4% 50.2% 8.3% -0.0% 24.7% -5.2% 2.7% 20.3% -26.9% -14.4% -55.1% -51.5% 11.5% 49.3% 2.7% 1.9% 1.91%
FCF — — — 1.9% 99.0% -31.8% -72.3% -43.0% -19.9% -11.7% 1.2% 2.0% 1.6% 99.2% 7.3% -57.5% -78.7% -15.7% 0.1% 47.3% 47.31%
EBITDA — — — 3.2% 90.9% 38.5% -0.5% -12.1% 1.6% -18.8% -4.2% 16.6% -4.8% 20.6% -15.6% 2.1% 52.4% 1.1% 2.0% 1.2% 1.24%
Op. Income — — — 3.0% 71.0% -1.6% -26.3% -16.3% -3.9% 10.5% 16.2% 12.4% 2.4% -0.1% -5.5% -5.7% -1.1% -39.2% -15.9% -8.3% -8.31%
OCF Growth snapshot only 40.44%
Asset Growth snapshot only 19.49%
Equity Growth snapshot only 8.69%
Debt Growth snapshot only 12.31%
Shares Change snapshot only 4.07%
Dividend Growth snapshot only 6.92%
Growth (CAGR)
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y — — — — — — — — — — — 65.6% 30.5% 14.1% 9.0% 17.5% 28.2% 52.3% 45.1% 45.9% 45.86%
Revenue 5Y — — — — — — — — — — — — — — — — — — — 71.0% 71.02%
EPS 3Y — — — — — — — — — — — 68.9% 22.0% 6.8% -20.6% -16.4% 0.5% 6.6% 19.4% 19.4% 19.36%
EPS 5Y — — — — — — — — — — — — — — — — — — — 46.8% 46.77%
Net Income 3Y — — — — — — — — — — — 70.6% 19.4% 5.9% -17.4% -12.3% 4.2% 15.5% 26.4% 27.0% 26.98%
Net Income 5Y — — — — — — — — — — — — — — — — — — — 55.2% 55.20%
EBITDA 3Y — — — — — — — — — — — 62.8% 22.7% 10.7% -7.0% 1.5% 13.8% 28.1% 33.9% 38.7% 38.69%
EBITDA 5Y — — — — — — — — — — — — — — — — — — — 58.1% 58.09%
Gross Profit 3Y — — — — — — — — — — — 73.5% 36.3% 19.8% 12.4% 20.1% 33.7% 57.2% 49.3% 49.4% 49.42%
Gross Profit 5Y — — — — — — — — — — — — — — — — — — — 77.7% 77.73%
Op. Income 3Y — — — — — — — — — — — 55.2% 18.9% 2.8% -6.8% -3.9% — -12.4% -2.6% -1.0% -0.96%
Op. Income 5Y — — — — — — — — — — — — — — — — — — — 26.4% 26.41%
FCF 3Y — — — — — — — — — — — 70.4% 59.8% 6.3% -12.6% -10.0% -24.1% 14.0% 34.1% 23.5% 23.51%
FCF 5Y — — — — — — — — — — — — — — — — — — — 25.4% 25.38%
OCF 3Y — — — — — — — — — — — 75.4% 63.2% 8.9% -10.1% -4.5% -15.2% 19.9% 40.7% 27.0% 27.05%
OCF 5Y — — — — — — — — — — — — — — — — — — — 28.4% 28.40%
Assets 3Y — — — — — — — — — — — 11.4% 13.5% 13.6% 29.6% 30.7% 31.7% 31.8% 30.1% 34.7% 34.72%
Assets 5Y — — — — — — — — — — — — — — — — — — — 20.0% 20.02%
Equity 3Y — — — — — — — — — — — -2.4% -3.4% -3.0% 11.1% 10.9% 11.2% 12.7% 13.5% 15.2% 15.22%
Book Value 3Y — — — — — — — — — — — -3.3% -1.2% -2.2% 6.7% 5.7% 7.3% 4.0% 7.2% 8.3% 8.31%
Dividend 3Y — — — — — — — — — — — 7.1% 12.1% 9.0% -1.8% -3.4% -2.4% -6.3% -4.2% -2.6% -2.59%
Growth Quality
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — — — 0.81 0.89 1.00 0.15 0.63 0.74 0.85 0.66 0.64 0.69 0.66 0.67 0.80 0.802
Earnings Stability — — — — — — — 0.75 0.97 0.72 0.81 0.72 0.29 0.12 0.50 0.20 0.36 0.56 0.23 0.54 0.536
Margin Stability — — — — — — — 0.93 0.90 0.89 0.93 0.93 0.91 0.90 0.94 0.94 0.93 0.92 0.96 0.93 0.928
Rev. Growth Consistency 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 0.50 0.50 0.50 0.50 1.00 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.00 1.00 0.00 1.00 0.50 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 0.500
FCF Positive Streak 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Earnings Persistence — — — — — — — 1.00 0.90 0.99 1.00 0.95 0.87 0.94 0.81 0.84 0.87 0.50 0.50 0.50 0.500
Earnings Smoothness — — — 0.00 0.34 0.65 0.95 1.00 0.77 0.99 1.00 0.88 0.62 0.83 0.39 0.50 0.72 0.40 0.00 0.00 0.000
ROE Trend — — — — — — — 0.06 0.08 0.03 0.01 0.02 -0.04 -0.02 -0.10 -0.09 -0.04 0.02 0.11 0.08 0.083
Gross Margin Trend — — — — — — — 0.09 0.13 0.14 0.08 0.06 0.04 0.03 -0.01 -0.05 -0.02 -0.05 0.02 0.07 0.070
FCF Margin Trend — — — — — — — -0.27 -0.11 -0.22 -0.02 0.33 0.38 0.20 0.05 -0.24 -0.41 -0.22 -0.21 -0.27 -0.268
Sustainable Growth Rate -1.1% -3.7% -3.3% 0.6% -3.1% 0.9% 4.0% 3.9% 7.3% 4.3% 2.2% 2.9% -2.2% -1.2% -5.1% -3.9% 1.2% 7.9% 11.7% 10.0% 10.04%
Internal Growth Rate — — — 0.5% — 0.8% 3.3% 3.4% 6.6% 3.5% 1.5% 2.0% — — — — 0.7% 4.1% 6.6% 5.5% 5.55%
Cash Flow Quality
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 0.95 1.41 1.38 0.88 0.94 0.68 0.37 0.53 0.63 0.71 0.97 1.48 2.44 1.53 1.78 1.14 0.51 0.76 0.51 0.53 0.529
FCF/OCF 0.98 0.99 0.99 0.99 0.99 0.98 0.97 0.94 0.93 0.83 0.83 0.90 0.92 0.92 0.91 0.83 0.71 0.84 0.84 0.87 0.868
FCF/Net Income snapshot only 0.459
OCF/EBITDA snapshot only 0.340
CapEx/Revenue 0.9% 0.7% 0.6% 0.4% 0.4% 0.7% 0.4% 1.1% 2.0% 4.6% 7.2% 7.0% 6.4% 4.2% 3.0% 3.4% 3.3% 2.4% 2.2% 1.8% 1.80%
CapEx/Depreciation snapshot only 0.470
Accruals Ratio 0.00 -0.04 -0.05 0.02 0.01 0.04 0.08 0.06 0.06 0.04 0.00 -0.06 -0.12 -0.05 -0.03 -0.01 0.04 0.03 0.06 0.05 0.053
Sloan Accruals snapshot only -0.190
Cash Flow Adequacy snapshot only 0.877
Earnings Quality Score snapshot only 0.500
Dividends & Buybacks
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield — — — — — — — — — — — — — — — — — — — — 7.27%
Dividend/Share $2.05 $3.61 $4.51 $3.50 $4.29 $3.77 $2.98 $2.71 $2.64 $2.77 $3.53 $3.66 $3.75 $3.55 $3.17 $3.09 $3.27 $2.99 $3.24 $3.31 $3.53
Payout Ratio 1.2% 1.3% 1.2% 95.9% 1.2% 93.9% 74.9% 74.5% 60.2% 72.8% 86.3% 83.5% 1.2% 1.1% 1.7% 1.5% 91.5% 61.5% 47.8% 53.4% 53.37%
FCF Payout Ratio 1.2% 97.0% 89.6% 1.1% 1.3% 1.4% 2.1% 1.5% 1.0% 1.2% 1.1% 62.8% 52.4% 77.7% 1.1% 1.5% 2.5% 96.3% 1.1% 1.2% 1.16%
Total Payout Ratio 1.2% 1.5% 1.5% 1.3% 1.6% 1.3% 1.0% 99.5% 83.0% 1.0% 1.1% 1.1% 1.5% 1.4% 2.5% 2.0% 1.2% 76.2% 50.8% 54.3% 54.32%
Div. Increase Streak 0 0 0 1 1 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1
Chowder Number — — — — — — — — — — — — — — — — — — — — —
Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Net Buyback Yield — — — — — — — — — — — — — — — — — — — — —
Total Shareholder Return — — — — — — — — — — — — — — — — — — — — —
DuPont Factors
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 0.78 0.79 0.81 0.81 0.82 0.83 0.81 0.79 0.82 0.80 0.82 0.83 0.79 0.79 0.73 0.76 0.76 0.79 0.80 0.78 0.779
Interest Burden (EBT/EBIT) 0.95 0.95 0.95 0.96 0.96 0.95 1.02 1.12 1.19 1.23 1.07 1.03 0.88 0.85 0.79 0.72 0.84 0.76 0.89 0.91 0.911
EBIT Margin 0.56 0.55 0.55 0.54 0.53 0.60 0.50 0.44 0.48 0.39 0.49 0.53 0.46 0.50 0.32 0.32 0.35 0.34 0.38 0.36 0.363
Asset Turnover 0.14 0.22 0.30 0.31 0.30 0.27 0.31 0.33 0.33 0.32 0.25 0.26 0.26 0.26 0.22 0.28 0.34 0.50 0.44 0.44 0.438
Equity Multiplier 1.13 1.17 1.16 1.12 1.12 1.22 1.22 1.18 1.19 1.29 1.48 1.47 1.55 1.59 1.77 1.76 1.84 1.97 1.89 1.91 1.910
Per Share
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $1.77 $2.67 $3.68 $3.65 $3.52 $4.01 $3.98 $3.64 $4.39 $3.80 $4.09 $4.38 $3.21 $3.26 $1.84 $2.13 $3.58 $4.86 $6.77 $6.20 $6.20
Book Value/Share $26.04 $25.19 $24.94 $24.34 $24.10 $25.51 $24.92 $23.60 $23.76 $23.55 $25.60 $25.33 $25.08 $23.59 $30.33 $28.71 $29.74 $28.71 $30.70 $29.99 $31.52
Tangible Book/Share $26.02 $25.17 $24.91 $24.32 $24.07 $22.07 $21.48 $20.22 $20.38 $19.91 $21.96 $21.28 $20.73 $19.06 $13.81 $12.68 $13.13 $9.47 $10.54 $10.13 $10.13
Revenue/Share $4.24 $6.40 $8.70 $8.73 $8.46 $8.49 $9.75 $9.35 $9.38 $9.80 $9.47 $9.60 $10.07 $9.76 $9.98 $12.25 $16.00 $23.59 $25.07 $24.09 $24.09
FCF/Share $1.64 $3.72 $5.03 $3.19 $3.28 $2.66 $1.44 $1.82 $2.60 $2.26 $3.29 $5.83 $7.17 $4.58 $2.97 $2.01 $1.28 $3.11 $2.92 $2.85 $2.85
OCF/Share $1.68 $3.76 $5.09 $3.23 $3.31 $2.72 $1.48 $1.93 $2.79 $2.71 $3.98 $6.50 $7.81 $4.99 $3.28 $2.43 $1.82 $3.68 $3.46 $3.28 $3.28
Cash/Share $25.71 $25.79 $26.00 $24.02 $23.75 $25.82 $25.06 $22.53 $23.29 $23.30 $33.94 $32.94 $35.69 $34.28 $27.39 $24.97 $26.33 $26.32 $14.53 $15.78 $15.76
EBITDA/Share $2.49 $3.71 $5.01 $4.96 $4.75 $5.39 $5.13 $4.36 $4.78 $4.20 $5.03 $5.42 $4.91 $5.15 $3.57 $4.49 $6.30 $8.90 $10.37 $9.66 $9.66
Debt/Share $1.81 $1.77 $1.51 $1.45 $1.42 $4.85 $4.75 $4.47 $4.53 $4.51 $12.81 $13.16 $14.88 $12.81 $15.32 $13.61 $13.96 $1.84 $15.94 $14.68 $14.68
Net Debt/Share $-23.90 $-24.02 $-24.50 $-22.57 $-22.32 $-20.98 $-20.31 $-18.06 $-18.75 $-18.79 $-21.14 $-19.77 $-20.80 $-21.47 $-12.07 $-11.36 $-12.38 $-24.48 $1.40 $-1.10 $-1.10
Academic Models
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — — —
Piotroski F-Score 3 4 4 7 7 6 7 5 5 5 3 4 4 5 4 5 6 7 6 6 6
Beneish M-Score — — — -2.71 -2.71 -0.91 0.15 -0.37 -0.35 -1.91 -1.42 -2.20 -2.76 -2.49 -1.10 -0.44 -0.26 2.13 -2.11 -2.22 -2.218
Ohlson O-Score snapshot only -8.523
ROIC (Greenblatt) snapshot only 49.55%
Net-Net WC snapshot only $-7.91
EVA snapshot only $-52280021.13
Credit
Metric Trend 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 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only A
Credit Score 78.22 78.28 78.03 79.10 79.49 79.10 64.25 64.41 63.52 63.36 71.84 74.50 67.09 68.44 57.68 59.07 64.68 75.13 73.72 72.35 72.349
Credit Grade snapshot only 6
Credit Trend snapshot only 13.275
Implied Spread (bps) snapshot only 150.000
Industry Credit Rank snapshot only 65
Sector Credit Rank snapshot only 64

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms