Also trades as: 0LP3.L (LSE) · $vol 0M

$171.11

-0.49 (-0.29%)

Weekly Expected Move ±5.8%

$144 $153 $163 $172 $182

NASDAQ · Technology · Software - Services · Alpha Radar Sell · Power 47 · $22.4B mcap · 131M float · 1.54% daily turnover · Short 63% 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.

NARROW EDGE

59.2 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 33.8% · 5Y Avg: 40.9%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

100

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. VRSK has a Narrow competitive edge (59.2/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Efficient Scale. ROIC of 33.8% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

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

$235

Low

$235

Avg Target

$235

High

Based on 1 analyst since Apr 29, 2026 earnings

Analyst Recommendations

Strong Buy: 1Buy: 8Hold: 15Sell: 1Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$239.67

Analysts3

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-04-30	Morgan Stanley	—	$230	$235	+5	+27.2%	$184.74
2026-03-05	Capital One Financial	—	Initiated	$224	—	+7.0%	$209.32
2026-03-02	Raymond James	Gregory Peters	$315	$260	-55	+22.9%	$211.54
2026-02-19	RBC Capital	Verisk Analytics to	$250	$230	-20	+24.8%	$184.33
2026-02-19	Robert W. Baird	Verisk Analytics to	$285	$230	-55	+24.3%	$185.02
2026-02-19	Morgan Stanley	Verisk Analytics to	$270	$230	-40	+24.3%	$184.97
2026-02-19	UBS	—	$285	$224	-61	+21.0%	$185.11
2026-02-19	BMO Capital	Verisk Analytics to	$233	$224	-9	+21.7%	$184.07
2026-02-19	Wells Fargo	Jason Haas	$237	$223	-14	+21.1%	$184.07
2026-02-11	Wells Fargo	Verisk Analytics to	$334	$237	-97	+39.8%	$169.47
2026-02-04	BMO Capital	Verisk Analytics to Outperform	$241	$233	-8	+21.0%	$192.49
2025-12-17	Morgan Stanley	—	$181	$270	+89	+23.6%	$218.41
2025-10-30	RBC Capital	Verisk Analytics to	$300	$250	-50	+20.2%	$208.00
2025-10-30	Goldman Sachs	—	Initiated	$239	—	+14.9%	$208.00
2025-10-01	Seaport Global	John Mazzoni	Initiated	$280	—	+11.3%	$251.51
2025-09-17	Wells Fargo	—	Initiated	$334	—	+33.8%	$249.69
2025-08-04	Raymond James	—	Initiated	$315	—	+17.5%	$268.00
2024-10-21	Evercore ISI	David Motemaden	Initiated	$279	—	+4.3%	$267.62
2024-10-17	RBC Capital	Ashish Sabadra	$268	$300	+32	+10.9%	$270.60
2024-09-24	Robert W. Baird	Jeffrey Meuler	$268	$285	+17	+7.4%	$265.27
2024-09-13	Barclays	Manav Patnaik	$220	$310	+90	+15.1%	$269.37
2024-07-24	Autonomous Research	Kelsey Zhu	Initiated	$326	—	+17.2%	$278.12
2024-07-09	UBS	Alex Kramm	$215	$285	+70	+4.1%	$273.67
2024-06-18	RBC Capital	Ashish Sabadra	$210	$268	+58	-0.3%	$268.80
2024-05-07	Argus Research	John Staszak	Initiated	$280	—	+15.8%	$241.86
2024-05-02	Robert W. Baird	Jeffrey Meuler	Initiated	$268	—	+15.1%	$232.81
2024-05-02	BMO Capital	Jeffrey Silber	Initiated	$241	—	+3.5%	$232.81
2024-05-02	Deutsche Bank	Faiza Alwy	Initiated	$262	—	+12.5%	$232.81
2023-01-04	Morgan Stanley	—	$201	$181	-20	+0.9%	$179.31
2022-12-02	Barclays	—	$240	$220	-20	+20.5%	$182.51
2022-06-29	RBC Capital	Ashish Sabadra	Initiated	$210	—	+22.9%	$170.93
2022-04-19	UBS	—	Initiated	$215	—	+0.0%	$214.97
2022-03-25	Jefferies	Hamzah Mazari	Initiated	$230	—	+10.6%	$208.00
2022-02-23	Morgan Stanley	Toni Kaplan	Initiated	$201	—	+12.3%	$178.91
2021-11-02	Truist Financial	Andrew Jeffrey	Initiated	$250	—	+17.0%	$213.65
2021-09-16	Barclays	Raimo Lenschow	Initiated	$240	—	+19.7%	$200.50

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-

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. VRSK receives an overall rating of B-. Strongest factors: DCF (4/5), ROA (5/5). Areas of concern: ROE (1/5), D/E (1/5), P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-04-29	B+	B-
2026-04-01	B	B+
2026-03-06	B+	B
2026-02-19	B	B+
2026-02-19	B-	B
2026-02-18	B	B-
2026-01-09	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.

★ ★ ★ ★ ★ 71 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. VRSK scores highest in Safety (100/100) and lowest in Value (44/100). 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

5.72

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✓ ✗

Beneish M-Score

-2.93

Unlikely Manipulator

Ohlson O-Score

-5.57

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

A+

Score: 75.1/100

Trend: Deteriorating

Earnings Quality

75/100

OCF/NI: 1.52x

Accruals: -9.0%

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. VRSK scores 5.72, 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. VRSK scores 7/9, signaling strong financial health across all three dimensions. 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. VRSK's score of -2.93 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. VRSK's implied 0.4% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. VRSK receives an estimated rating of A+ (score: 75.1/100), with a deteriorating 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). VRSK'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

25.38x

PEG

-6.01x

P/S

7.23x

P/B

-19.79x

P/FCF

22.76x

P/OCF

18.57x

EV/EBITDA

16.69x

EV/Revenue

9.19x

EV/EBIT

20.38x

EV/FCF

25.30x

Earnings Yield

3.55%

FCF Yield

4.39%

Shareholder Yield

9.00%

Graham Number

$18.60

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 25.4x earnings, VRSK commands a growth premium. Graham's intrinsic value formula yields $18.60 per share, 820% 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

0.769

NI / EBT

Interest Burden

0.846

EBT / EBIT

EBIT Margin

0.451

EBIT / Rev

Asset Turnover

0.593

Rev / Assets

Equity Multiplier

25.569

Assets / Equity

ROE

445.0%

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. VRSK's ROE of 445.0% is driven by financial leverage (equity multiplier: 25.57x). Note: high leverage means ROE is amplified by debt rather than operational performance.

Graham-Dodd Adjusted Valuation

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

Adj. Growth Rate

26.77%

Fair P/E

62.03x

Intrinsic Value

$417.54

Price/Value

0.45x

Margin of Safety

54.56%

Premium

-54.56%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with VRSK's realized 26.8% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $417.54, VRSK appears undervalued with a 55% margin of safety. The adjusted fair P/E of 62.0x compares to the current market P/E of 25.4x.

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

$171.11

Median 1Y

$172.53

5th Pctile

$113.32

95th Pctile

$264.11

Ann. Volatility

26.3%

Analyst Target

$239.67

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

Executive Compensation

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

C-Suite Compensation

Executive	Salary	Stock	Total
Lee M. Shavel President and Chief Executive Officer	$1,000,000	$8,800,086	$13,540,847
Elizabeth D. Mann Executive Vice President and Chief Financial Officer	$650,000	$2,560,282	$4,807,851
Nick Daffan Information ice President and Chief Information Officer	$545,000	$1,479,829	$3,090,864
Kathy Card Beckles Executive Vice President and Chief Legal Officer	$540,000	$1,280,032	$2,727,039
Sunita Holzer Human tive Vice President and Chief Human Relations Officer	$550,000	$1,039,804	$2,474,885

CEO Pay Ratio

240:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $13,540,847

Avg Employee Cost (SGA/emp): $56,338

Employees: 8,000

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

8,000

+2.6% YoY

Revenue / Employee

$384,088

Rev: $3,072,700,000

Profit / Employee

$113,538

NI: $908,300,000

SGA / Employee

$56,338

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	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	27.6%	28.3%	24.2%	36.4%	38.0%	37.5%	41.8%	22.1%	22.1%	22.0%	59.7%	75.5%	86.3%	89.5%	4.7%	4.7%	4.5%	4.5%	4.4%	4.4%	4.45%
ROA	9.4%	9.6%	8.7%	13.1%	13.6%	13.5%	12.9%	6.8%	6.8%	6.8%	10.8%	13.7%	15.7%	16.3%	22.2%	22.5%	21.2%	21.4%	17.4%	17.4%	17.40%
ROIC	13.0%	13.3%	12.1%	17.3%	17.7%	17.1%	19.7%	14.3%	14.9%	15.2%	27.3%	28.3%	28.8%	29.8%	31.8%	32.2%	33.0%	33.6%	33.5%	33.8%	33.80%
ROCE	17.1%	17.3%	16.8%	23.0%	22.7%	22.1%	28.6%	21.5%	22.6%	23.2%	31.8%	32.1%	35.5%	36.6%	44.7%	45.7%	43.7%	44.6%	35.4%	35.9%	35.93%
Gross Margin	64.6%	65.0%	65.4%	64.5%	68.1%	68.0%	77.7%	66.8%	67.9%	67.9%	66.6%	67.6%	69.4%	69.2%	68.7%	69.3%	70.3%	70.1%	59.6%	69.8%	69.77%
Operating Margin	35.8%	38.1%	25.3%	96.8%	40.4%	41.6%	94.9%	45.1%	45.3%	41.5%	37.0%	43.7%	44.5%	42.9%	43.0%	43.8%	45.9%	45.0%	43.6%	45.0%	45.00%
Net Margin	20.6%	26.6%	18.5%	78.6%	32.3%	31.1%	26.6%	8.6%	29.2%	27.7%	25.7%	31.2%	42.9%	30.3%	28.6%	30.8%	32.8%	29.4%	25.3%	29.9%	29.93%
EBITDA Margin	49.6%	49.9%	38.0%	1.1%	54.9%	55.9%	1.2%	54.5%	54.1%	51.2%	52.7%	54.0%	69.7%	54.3%	52.5%	55.2%	57.7%	53.1%	53.7%	55.8%	55.78%
FCF Margin	30.4%	32.6%	29.6%	28.7%	26.2%	27.3%	37.4%	35.6%	38.0%	36.0%	31.0%	30.9%	31.1%	32.2%	31.6%	33.6%	34.2%	36.8%	38.8%	36.3%	36.34%
OCF Margin	39.4%	41.3%	38.5%	37.9%	36.1%	37.9%	50.5%	48.7%	50.2%	47.3%	39.6%	39.1%	39.1%	40.1%	39.4%	41.2%	41.5%	44.5%	46.7%	44.5%	44.54%
ROE 3Y Avg	snapshot only																				5.05%
ROE 5Y Avg	snapshot only																				3.16%
ROA 3Y Avg	snapshot only																				18.42%
ROIC 3Y Avg	snapshot only																				44.63%
ROIC Economic	snapshot only																				20.26%
Cash ROA	snapshot only																				22.30%
Cash ROIC	snapshot only																				43.62%
CROIC	snapshot only																				35.59%
NOPAT Margin	snapshot only																				34.51%
Pretax Margin	snapshot only																				38.15%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				14.55%
SBC / Revenue	snapshot only																				1.84%

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	40.44	45.29	54.55	33.74	25.72	25.50	28.48	57.08	64.27	67.66	55.81	43.16	43.05	41.12	40.45	43.00	47.55	38.12	34.26	28.19	25.383
P/S Ratio	9.58	10.77	12.12	11.61	9.68	10.02	12.96	13.69	14.95	15.19	12.79	12.28	13.78	13.42	13.44	14.24	14.58	11.59	10.13	8.27	7.227
P/B Ratio	10.26	11.76	12.90	12.02	9.56	9.37	15.53	16.47	18.51	19.41	110.61	108.27	123.41	122.19	386.96	416.88	435.07	350.89	100.70	83.04	-19.785
P/FCF	31.49	33.03	40.96	40.44	37.01	36.74	34.65	38.46	39.37	42.23	41.28	39.79	44.34	41.73	42.49	42.34	42.68	31.48	26.11	22.76	22.761
P/OCF	24.33	26.09	31.45	30.60	26.84	26.43	25.66	28.11	29.78	32.11	32.33	31.44	35.21	33.45	34.11	34.54	35.10	26.05	21.67	18.57	18.570
EV/EBITDA	21.72	24.34	28.72	21.26	17.66	17.73	18.62	24.99	27.13	28.19	26.04	25.09	25.93	24.95	25.13	26.36	28.33	23.00	20.12	16.69	16.687
EV/Revenue	10.72	11.89	13.28	12.80	10.93	11.34	14.80	15.51	16.72	16.91	13.83	13.30	14.79	14.41	14.47	15.25	15.57	12.57	11.06	9.19	9.192
EV/EBIT	29.64	33.07	39.72	27.22	22.50	22.70	23.39	32.70	34.46	35.07	32.45	31.51	32.17	30.94	30.81	32.34	35.15	28.21	24.62	20.38	20.378
EV/FCF	35.25	36.47	44.87	44.57	41.78	41.56	39.55	43.60	44.04	47.01	44.64	43.10	47.58	44.81	45.73	45.34	45.58	34.13	28.51	25.30	25.297
Earnings Yield	2.5%	2.2%	1.8%	3.0%	3.9%	3.9%	3.5%	1.8%	1.6%	1.5%	1.8%	2.3%	2.3%	2.4%	2.5%	2.3%	2.1%	2.6%	2.9%	3.5%	3.55%
FCF Yield	3.2%	3.0%	2.4%	2.5%	2.7%	2.7%	2.9%	2.6%	2.5%	2.4%	2.4%	2.5%	2.3%	2.4%	2.4%	2.4%	2.3%	3.2%	3.8%	4.4%	4.39%
EV/OCF	snapshot only																				20.639
EV/Gross Profit	snapshot only																				13.631
Acquirers Multiple	snapshot only																				20.488
Shareholder Yield	snapshot only																				9.00%
Graham Number	snapshot only																				$18.60

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	0.56	0.56	0.49	0.49	0.49	0.49	0.40	0.40	0.40	0.40	1.05	1.05	1.05	1.05	0.74	0.74	0.74	0.74	1.20	1.20	1.202
Quick Ratio	0.56	0.56	0.49	0.49	0.49	0.49	0.40	0.40	0.40	0.40	1.05	1.05	1.05	1.05	0.74	0.74	0.74	0.74	1.20	1.20	1.202
Debt/Equity	1.31	1.31	1.27	1.27	1.27	1.27	2.26	2.26	2.26	2.26	9.99	9.99	9.99	9.99	32.43	32.43	32.43	32.43	16.30	16.30	16.302
Net Debt/Equity	1.23	1.23	1.23	1.23	1.23	1.23	2.20	2.20	2.20	2.20	9.01	9.01	9.01	9.01	29.52	29.52	29.52	29.52	9.25	9.25	9.250
Debt/Assets	0.47	0.47	0.46	0.46	0.46	0.46	0.57	0.57	0.57	0.57	0.71	0.71	0.71	0.71	0.76	0.76	0.76	0.76	0.81	0.81	0.813
Debt/EBITDA	2.47	2.45	2.58	2.04	2.08	2.12	2.37	3.03	2.96	2.95	2.17	2.14	1.96	1.90	1.96	1.91	1.98	1.96	2.98	2.95	2.948
Net Debt/EBITDA	2.32	2.30	2.50	1.97	2.01	2.06	2.31	2.94	2.88	2.87	1.96	1.93	1.76	1.71	1.78	1.74	1.80	1.78	1.69	1.67	1.673
Interest Coverage	7.60	8.02	7.89	11.16	10.96	10.29	9.55	7.45	7.87	8.38	9.89	9.78	11.05	11.12	10.86	10.47	9.56	9.09	8.07	7.87	7.871
Equity Multiplier	2.80	2.80	2.77	2.77	2.77	2.77	3.98	3.98	3.98	3.98	14.08	14.08	14.08	14.08	42.60	42.60	42.60	42.60	20.05	20.05	20.050
Cash Ratio	snapshot only																				0.947
Debt Service Coverage	snapshot only																				9.611
Cash to Debt	snapshot only																				0.433
FCF to Debt	snapshot only																				0.224
Defensive Interval	snapshot only																				1381.2 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	0.40	0.40	0.39	0.38	0.36	0.34	0.28	0.28	0.29	0.30	0.47	0.48	0.49	0.50	0.67	0.68	0.69	0.70	0.59	0.59	0.593
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	6.61	6.74	8.76	8.51	8.12	7.69	7.73	7.76	7.98	8.23	8.59	8.76	8.89	9.04	7.50	7.63	7.77	7.88	7.17	7.24	7.243
Payables Turnover	11.46	11.75	11.05	10.70	9.97	9.24	6.07	5.96	6.15	6.35	6.11	6.19	6.20	6.25	7.39	7.41	7.50	7.55	12.66	12.73	12.731
DSO	55	54	42	43	45	47	47	47	46	44	42	42	41	40	49	48	47	46	51	50	50.4 days
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	32	31	33	34	37	40	60	61	59	57	60	59	59	58	49	49	49	48	29	29	28.7 days
Cash Conversion Cycle	23	23	9	9	8	8	-13	-14	-14	-13	-17	-17	-18	-18	-1	-1	-2	-2	22	22	21.7 days
Fixed Asset Turnover	snapshot only																				4.299
Cash Velocity	snapshot only																				1.424
Capital Intensity	snapshot only																				1.997

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	7.1%	7.2%	7.7%	3.4%	-3.7%	-10.6%	-30.1%	-27.8%	-22.1%	-15.1%	27.9%	29.9%	28.1%	26.4%	7.5%	7.2%	7.6%	7.3%	6.6%	5.9%	5.86%
Net Income	32.7%	4.8%	-6.5%	41.4%	53.0%	47.8%	43.2%	-49.7%	-51.9%	-51.5%	-35.6%	54.1%	76.4%	83.6%	55.9%	24.8%	3.1%	0.0%	-5.2%	-6.2%	-6.20%
EPS	34.4%	6.6%	-5.7%	43.9%	56.7%	52.3%	48.8%	-46.8%	-47.4%	-47.5%	-30.5%	63.5%	79.1%	87.8%	60.1%	27.5%	5.2%	1.9%	-3.5%	-2.2%	-2.24%
FCF	14.5%	26.9%	8.0%	-7.1%	-17.2%	-25.2%	-11.6%	-10.6%	13.0%	11.9%	5.9%	12.7%	4.9%	12.9%	9.7%	16.8%	18.3%	22.9%	30.7%	14.4%	14.38%
EBITDA	27.0%	7.4%	-0.6%	25.2%	20.6%	17.0%	20.2%	-25.6%	-22.4%	-20.4%	-14.5%	10.9%	18.6%	21.6%	16.5%	17.0%	3.7%	1.6%	1.8%	0.8%	0.82%
Op. Income	33.5%	7.0%	-3.6%	32.5%	29.6%	24.6%	34.2%	-26.2%	-20.8%	-16.6%	-15.7%	13.0%	8.0%	8.1%	10.8%	11.5%	13.3%	13.3%	9.2%	9.0%	9.03%
OCF Growth	snapshot only																				14.38%
Asset Growth	snapshot only																				45.27%
Equity Growth	snapshot only																				2.09%
Debt Growth	snapshot only																				55.19%
Shares Change	snapshot only																				-4.06%
Dividend Growth	snapshot only																				10.98%

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	7.9%	7.8%	7.8%	6.1%	3.8%	1.1%	-7.0%	-7.7%	-7.1%	-6.7%	-1.3%	-1.0%	-1.3%	-1.4%	-1.3%	0.2%	2.4%	4.8%	13.6%	13.8%	13.81%
Revenue 5Y	7.4%	7.5%	8.5%	7.8%	6.5%	4.8%	-0.5%	-1.1%	-1.2%	-1.0%	2.3%	2.3%	2.2%	2.1%	2.0%	1.9%	2.1%	2.0%	2.0%	1.9%	1.92%
EPS 3Y	5.0%	3.3%	4.5%	19.9%	22.5%	33.1%	31.0%	4.0%	3.5%	-5.2%	-0.8%	7.8%	13.9%	14.5%	18.3%	3.5%	-0.3%	0.2%	2.4%	26.8%	26.77%
EPS 5Y	3.7%	4.4%	3.3%	11.7%	18.9%	19.1%	13.0%	-0.7%	-0.9%	-2.5%	3.4%	8.4%	11.6%	18.4%	20.1%	18.6%	15.9%	10.3%	8.5%	9.3%	9.30%
Net Income 3Y	3.8%	2.2%	3.6%	18.7%	20.6%	30.7%	28.5%	1.2%	-0.8%	-9.1%	-4.8%	3.1%	9.1%	9.6%	12.9%	-1.1%	-4.4%	-3.8%	-1.6%	21.7%	21.73%
Net Income 5Y	2.7%	3.3%	2.4%	10.6%	17.5%	17.6%	11.4%	-2.7%	-3.8%	-5.3%	0.5%	5.3%	8.3%	14.7%	16.3%	14.8%	12.2%	6.6%	5.0%	5.1%	5.11%
EBITDA 3Y	8.8%	8.3%	6.6%	14.9%	13.9%	18.3%	17.8%	6.7%	5.9%	0.0%	0.7%	1.1%	3.5%	4.2%	6.2%	-1.2%	-1.6%	-0.6%	0.4%	9.4%	9.37%
EBITDA 5Y	6.6%	7.1%	6.8%	12.3%	11.7%	10.7%	9.7%	4.1%	3.8%	3.4%	4.5%	4.6%	6.3%	9.9%	10.2%	9.5%	7.9%	4.3%	3.9%	4.0%	4.04%
Gross Profit 3Y	8.7%	8.5%	8.8%	7.1%	5.1%	2.9%	-4.4%	-4.7%	-4.4%	-4.4%	0.3%	0.4%	0.4%	0.6%	0.7%	2.3%	4.3%	6.5%	13.2%	13.1%	13.10%
Gross Profit 5Y	7.6%	7.6%	8.7%	8.1%	7.2%	5.9%	0.9%	0.6%	0.5%	0.7%	3.7%	3.7%	3.7%	3.7%	4.0%	4.0%	4.0%	3.7%	2.9%	2.8%	2.80%
Op. Income 3Y	8.1%	8.5%	6.3%	17.7%	16.9%	23.1%	24.8%	11.0%	11.1%	3.6%	2.9%	3.4%	3.5%	4.0%	7.8%	-2.4%	-1.0%	0.7%	0.7%	11.2%	11.15%
Op. Income 5Y	6.1%	6.3%	5.4%	12.5%	12.0%	11.2%	10.9%	4.6%	5.4%	5.8%	6.3%	6.3%	6.4%	11.0%	12.7%	11.5%	10.9%	6.4%	5.7%	6.1%	6.08%
FCF 3Y	11.3%	11.8%	8.1%	4.2%	-0.7%	-0.3%	2.0%	0.9%	2.3%	2.0%	0.4%	-2.2%	-0.6%	-1.9%	0.9%	5.6%	11.9%	15.8%	15.0%	14.6%	14.61%
FCF 5Y	12.6%	17.5%	16.7%	14.6%	10.4%	7.4%	7.0%	6.1%	5.2%	3.2%	3.4%	2.6%	3.0%	4.6%	4.3%	6.2%	5.9%	8.1%	7.7%	4.6%	4.58%
OCF 3Y	10.3%	10.1%	7.3%	4.4%	1.3%	1.6%	3.5%	2.5%	2.8%	2.0%	-0.2%	-2.6%	-1.5%	-2.3%	-0.6%	3.0%	7.3%	10.5%	10.7%	10.5%	10.48%
OCF 5Y	11.7%	15.6%	15.3%	13.8%	10.4%	8.2%	7.3%	6.4%	5.1%	3.0%	2.6%	1.9%	2.4%	3.5%	3.5%	4.9%	4.4%	6.2%	6.1%	3.7%	3.66%
Assets 3Y	7.9%	7.9%	9.8%	9.8%	9.8%	9.8%	-0.4%	-0.4%	-0.4%	-0.4%	-16.7%	-16.7%	-16.7%	-16.7%	-18.3%	-18.3%	-18.3%	-18.3%	-3.8%	-3.8%	-3.81%
Assets 5Y	6.1%	6.1%	11.0%	11.0%	11.0%	11.0%	2.9%	2.9%	2.9%	2.9%	-5.8%	-5.8%	-5.8%	-5.8%	-9.6%	-9.6%	-9.6%	-9.6%	-3.9%	-3.9%	-3.91%
Equity 3Y	11.9%	11.9%	10.8%	10.8%	10.8%	10.8%	-8.2%	-8.2%	-8.2%	-8.2%	-51.4%	-51.4%	-51.4%	-51.4%	-67.1%	-67.1%	-67.1%	-67.1%	-43.9%	-43.9%	-43.89%
Book Value 3Y	13.2%	13.1%	11.8%	11.9%	12.5%	12.8%	-6.4%	-5.7%	-4.2%	-4.2%	-49.3%	-49.2%	-49.2%	-49.2%	-65.5%	-65.6%	-65.7%	-65.8%	-41.6%	-41.6%	-41.57%
Dividend 3Y	3.6%	3.5%	3.2%	3.1%	3.5%	3.5%	3.2%	3.6%	4.8%	4.6%	4.5%	6.0%	6.9%	7.9%	9.0%	8.8%	8.5%	8.4%	8.6%	7.8%	7.82%

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	0.99	0.99	1.00	0.98	0.88	0.66	0.05	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.02	0.06	0.10	0.20	0.20	0.199
Earnings Stability	0.15	0.23	0.17	0.45	0.61	0.67	0.58	0.09	0.07	0.07	0.25	0.11	0.19	0.25	0.46	0.26	0.24	0.14	0.27	0.11	0.111
Margin Stability	0.99	0.99	0.99	0.98	0.98	0.98	0.97	0.96	0.96	0.97	0.97	0.97	0.97	0.96	0.96	0.96	0.96	0.97	0.97	0.97	0.974
Rev. Growth Consistency	1.00	1.00	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	1.00	0.00	1.00	1.00	1.00	0.50	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	0.000
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	0.87	0.98	0.97	0.83	0.50	0.81	0.83	0.80	0.50	0.50	0.86	0.50	0.50	0.50	0.50	0.90	0.99	1.00	0.98	0.98	0.975
Earnings Smoothness	0.72	0.95	0.93	0.66	0.58	0.61	0.64	0.34	0.30	0.31	0.57	0.57	0.45	0.41	0.56	0.78	0.97	1.00	0.95	0.94	0.936
ROE Trend	-0.00	-0.00	0.01	0.12	0.13	0.09	0.30	-0.02	-0.02	-0.03	1.59	2.19	2.54	2.64	8.30	8.30	7.57	7.58	-2.84	-3.16	-3.156
Gross Margin Trend	0.01	0.01	0.01	0.01	0.02	0.02	0.03	0.04	0.04	0.03	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	-0.01	-0.01	-0.009
FCF Margin Trend	0.01	0.05	0.01	-0.01	-0.03	-0.03	0.08	0.05	0.10	0.06	-0.03	-0.01	-0.01	0.01	-0.03	0.00	-0.00	0.03	0.07	0.04	0.041
Sustainable Growth Rate	20.3%	20.8%	17.3%	29.5%	31.0%	30.5%	33.2%	13.6%	13.5%	13.4%	40.6%	55.8%	66.0%	68.5%	3.6%	3.6%	3.3%	3.3%	3.2%	3.2%	3.21%
Internal Growth Rate	7.4%	7.6%	6.6%	11.8%	12.5%	12.3%	11.5%	4.4%	4.4%	4.3%	8.0%	11.3%	13.6%	14.2%	20.6%	20.8%	18.7%	18.6%	14.4%	14.4%	14.36%

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	1.66	1.74	1.73	1.10	0.96	0.96	1.11	2.03	2.16	2.11	1.73	1.37	1.22	1.23	1.19	1.24	1.35	1.46	1.58	1.52	1.518
FCF/OCF	0.77	0.79	0.77	0.76	0.73	0.72	0.74	0.73	0.76	0.76	0.78	0.79	0.79	0.80	0.80	0.82	0.82	0.83	0.83	0.82	0.816
FCF/Net Income	snapshot only																				1.239
OCF/EBITDA	snapshot only																				0.809
CapEx/Revenue	9.0%	8.7%	9.0%	9.2%	9.9%	10.6%	13.1%	13.1%	12.2%	11.3%	8.6%	8.2%	8.1%	8.0%	7.8%	7.6%	7.4%	7.7%	7.9%	8.2%	8.20%
CapEx/Depreciation	snapshot only																				0.822
Accruals Ratio	-0.06	-0.07	-0.06	-0.01	0.01	0.00	-0.01	-0.07	-0.08	-0.08	-0.08	-0.05	-0.03	-0.04	-0.04	-0.06	-0.08	-0.10	-0.10	-0.09	-0.090
Sloan Accruals	snapshot only																				0.092
Cash Flow Adequacy	snapshot only																				2.720
Earnings Quality Score	snapshot only																				0.750

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	0.7%	0.6%	0.5%	0.6%	0.7%	0.7%	0.7%	0.7%	0.6%	0.6%	0.6%	0.6%	0.5%	0.6%	0.6%	0.5%	0.5%	0.7%	0.8%	1.0%	1.08%
Dividend/Share	$1.12	$1.14	$1.15	$1.18	$1.21	$1.23	$1.24	$1.28	$1.34	$1.34	$1.35	$1.41	$1.46	$1.51	$1.56	$1.62	$1.68	$1.74	$1.81	$1.88	$1.85
Payout Ratio	26.6%	26.4%	28.2%	19.0%	18.4%	18.8%	20.5%	38.6%	38.8%	39.0%	32.0%	26.2%	23.6%	23.4%	23.1%	23.5%	25.8%	26.4%	27.6%	27.9%	27.86%
FCF Payout Ratio	20.7%	19.3%	21.2%	22.7%	26.5%	27.1%	24.9%	26.0%	23.7%	24.4%	23.7%	24.1%	24.3%	23.7%	24.3%	23.2%	23.1%	21.8%	21.1%	22.5%	22.50%
Total Payout Ratio	78.2%	91.1%	1.0%	1.1%	1.3%	1.4%	1.9%	7.5%	6.9%	6.4%	4.9%	90.4%	96.7%	1.3%	1.3%	1.3%	1.3%	1.0%	96.3%	2.5%	2.54%
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	0.08	0.08	0.08	0.07	0.06	0.06	0.04	0.03	0.02	0.01	0.01	0.05	0.08	0.11	0.13	0.13	0.13	0.14	0.14	0.12	0.120
Buyback Yield	1.3%	1.4%	1.3%	2.8%	4.2%	4.8%	6.1%	12.5%	10.1%	8.9%	8.2%	1.5%	1.7%	2.6%	2.7%	2.5%	2.3%	1.9%	2.0%	8.0%	8.01%
Net Buyback Yield	1.1%	1.3%	1.1%	2.6%	3.6%	4.2%	5.6%	11.9%	9.6%	8.4%	7.8%	1.2%	1.5%	2.3%	2.4%	2.2%	2.0%	1.8%	1.8%	7.8%	7.84%
Total Shareholder Return	1.7%	1.9%	1.6%	3.1%	4.3%	5.0%	6.3%	12.5%	10.2%	9.0%	8.3%	1.8%	2.0%	2.9%	3.0%	2.8%	2.6%	2.5%	2.6%	8.8%	8.83%

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)	0.75	0.76	0.76	0.80	0.85	0.87	0.80	0.58	0.55	0.53	0.60	0.75	0.77	0.77	0.78	0.78	0.77	0.77	0.78	0.77	0.769
Interest Burden (EBT/EBIT)	0.87	0.88	0.87	0.91	0.91	0.90	0.90	0.87	0.87	0.88	0.90	0.90	0.91	0.91	0.91	0.90	0.90	0.89	0.85	0.85	0.846
EBIT Margin	0.36	0.36	0.33	0.47	0.49	0.50	0.63	0.47	0.49	0.48	0.43	0.42	0.46	0.47	0.47	0.47	0.44	0.45	0.45	0.45	0.451
Asset Turnover	0.40	0.40	0.39	0.38	0.36	0.34	0.28	0.28	0.29	0.30	0.47	0.48	0.49	0.50	0.67	0.68	0.69	0.70	0.59	0.59	0.593
Equity Multiplier	2.95	2.95	2.79	2.79	2.79	2.79	3.23	3.23	3.23	3.23	5.50	5.50	5.50	5.50	21.05	21.05	21.05	21.05	25.57	25.57	25.569

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)	$4.20	$4.30	$4.09	$6.21	$6.58	$6.55	$6.08	$3.30	$3.46	$3.44	$4.23	$5.40	$6.20	$6.46	$6.76	$6.89	$6.53	$6.58	$6.53	$6.73	$6.73
Book Value/Share	$16.55	$16.57	$17.27	$17.42	$17.70	$17.83	$11.14	$11.46	$12.02	$12.00	$2.13	$2.15	$2.16	$2.18	$0.71	$0.71	$0.71	$0.72	$2.22	$2.29	$-8.64
Tangible Book/Share	$-17.14	$-17.17	$1.76	$1.77	$1.80	$1.81	$-2.75	$-2.83	$-2.97	$-2.96	$-13.22	$-13.35	$-13.42	$-13.49	$-14.26	$-14.32	$-14.39	$-14.43	$-13.77	$-14.17	$-14.17
Revenue/Share	$17.72	$18.10	$18.39	$18.04	$17.48	$16.66	$13.35	$13.78	$14.89	$15.33	$18.44	$18.99	$19.37	$19.81	$20.35	$20.79	$21.28	$21.65	$22.09	$22.94	$22.98
FCF/Share	$5.39	$5.90	$5.44	$5.18	$4.57	$4.55	$5.00	$4.90	$5.65	$5.52	$5.71	$5.86	$6.02	$6.37	$6.44	$6.99	$7.27	$7.97	$8.57	$8.34	$8.35
OCF/Share	$6.98	$7.47	$7.09	$6.85	$6.31	$6.32	$6.75	$6.71	$7.47	$7.25	$7.30	$7.42	$7.58	$7.95	$8.02	$8.57	$8.84	$9.63	$10.32	$10.22	$10.23
Cash/Share	$1.34	$1.34	$0.69	$0.69	$0.70	$0.71	$0.72	$0.74	$0.77	$0.77	$2.08	$2.10	$2.11	$2.12	$2.06	$2.07	$2.07	$2.08	$15.66	$16.11	$3.89
EBITDA/Share	$8.75	$8.84	$8.50	$10.86	$10.82	$10.66	$10.61	$8.55	$9.18	$9.20	$9.79	$10.06	$11.05	$11.44	$11.72	$12.03	$11.70	$11.83	$12.14	$12.64	$12.64
Debt/Share	$21.61	$21.65	$21.93	$22.13	$22.48	$22.64	$25.20	$25.90	$27.19	$27.14	$21.29	$21.50	$21.60	$21.72	$22.92	$23.03	$23.13	$23.19	$36.21	$37.25	$37.25
Net Debt/Share	$20.27	$20.30	$21.25	$21.44	$21.78	$21.93	$24.48	$25.17	$26.41	$26.37	$19.21	$19.40	$19.49	$19.60	$20.87	$20.96	$21.05	$21.11	$20.55	$21.14	$21.14

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	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	5.717
Altman Z-Prime	snapshot only																				10.698
Piotroski F-Score	8	8	7	8	6	6	6	5	4	4	6	8	8	8	7	7	7	7	6	7	7
Beneish M-Score	-2.76	-2.81	-2.93	-2.78	-2.72	-2.71	-1.01	-2.87	-2.90	-2.92	-0.62	-3.01	-2.92	-2.91	-2.30	-2.41	-2.48	-2.57	-2.92	-2.93	-2.925
Ohlson O-Score	snapshot only																				-5.574
Net-Net WC	snapshot only																				$-23.08
EVA	snapshot only																				$753825641.37

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																				A+
Credit Score	66.14	68.55	65.32	69.89	67.63	67.55	61.74	62.13	63.57	65.90	69.34	70.27	73.82	75.62	70.83	78.90	77.94	80.35	76.89	75.12	75.116
Credit Grade	snapshot only																				5
Credit Trend	snapshot only																				-3.789
Implied Spread (bps)	snapshot only																				125.000
Industry Credit Rank	snapshot only																				66
Sector Credit Rank	snapshot only																				61

VRSK NASDAQ

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