{ "ticker": { "uuid": "74cd6fbe-a185-45c2-a09d-ad0cba409ffc", "symbol": "MSM", "name": "MSC Industrial Direct Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/74cd6fbe-a185-45c2-a09d-ad0cba409ffc/", "api_url": "https://sharemaestro.com/factors/api/tickers/74cd6fbe-a185-45c2-a09d-ad0cba409ffc/" }, "latest_snapshot": { "ticker": { "uuid": "74cd6fbe-a185-45c2-a09d-ad0cba409ffc", "symbol": "MSM", "name": "MSC Industrial Direct Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/74cd6fbe-a185-45c2-a09d-ad0cba409ffc/", "api_url": "https://sharemaestro.com/factors/api/tickers/74cd6fbe-a185-45c2-a09d-ad0cba409ffc/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.13, "quality": 0.66, "momentum": 0.83, "coverage": 1, "confidence": 1, "delta": 1 }, "headline_factors": { "price": 125.64, "market_cap": 7016528880.72, "pe_ratio": 30.4347, "earnings_yield": 0.0444, "ebitda_to_ev": 0.0576, "shareholder_yield": 0.0279, "roe": 0.1624, "piotroski_f_score": 5, "momentum_12_1": 0.3824, "volatility_252d": 0.2367 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 30.4347, "ev_ebitda": 17.3572, "earnings_yield": 0.0444, "fcf_yield": 0.0522, "shareholder_yield": 0.0279 }, "quality": { "roe": 0.1624, "roic": 0.1313, "gross_margin": 0.4082, "fcf_margin": 0.1002, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0441, "eps_growth_1y": 0.1616, "fcf_growth_1y": -0.1446 }, "momentum": { "price_return_12m": 0.4805, "momentum_12_1": 0.3824, "relative_strength": 0.3121 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.66, "momentum_percentile": 0.83, "growth_composite": 85, "yield_composite": 32, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 114.67, "os": 0.41, "value": 0.15, "quality": 0.68, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 27.7717, "earnings_yield": 0.0479, "shareholder_yield": 0.0304, "roe": 0.1624, "momentum_12_1": 0.335 }, { "week_end_date": "2026-06-14", "price": 115.84, "os": 0.43, "value": 0.15, "quality": 0.66, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 28.0554, "earnings_yield": 0.0474, "shareholder_yield": 0.0301, "roe": 0.1624, "momentum_12_1": 0.3424 }, { "week_end_date": "2026-06-21", "price": 117.65, "os": 0.42, "value": 0.15, "quality": 0.69, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 28.493, "earnings_yield": 0.0468, "shareholder_yield": 0.0297, "roe": 0.1624, "momentum_12_1": 0.3645 }, { "week_end_date": "2026-06-28", "price": 117.32, "os": 0.44, "value": 0.15, "quality": 0.67, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 28.4137, "earnings_yield": 0.0469, "shareholder_yield": 0.0298, "roe": 0.1624, "momentum_12_1": 0.3306 }, { "week_end_date": "2026-07-05", "price": 121.89, "os": 0.4, "value": 0.15, "quality": 0.66, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 29.526, "earnings_yield": 0.0452, "shareholder_yield": 0.0286, "roe": 0.1624, "momentum_12_1": 0.3243 }, { "week_end_date": "2026-07-12", "price": 123.02, "os": 0.33, "value": 0.14, "quality": 0.66, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 29.8, "earnings_yield": 0.0452, "shareholder_yield": 0.0285, "roe": 0.1624, "momentum_12_1": 0.3194 }, { "week_end_date": "2026-07-19", "price": 124.77, "os": 0.4, "value": 0.13, "quality": 0.66, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 30.2239, "earnings_yield": 0.0446, "shareholder_yield": 0.0281, "roe": 0.1624, "momentum_12_1": 0.3847 }, { "week_end_date": "2026-07-26", "price": 125.64, "os": 0.39, "value": 0.13, "quality": 0.66, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 30.4347, "earnings_yield": 0.0444, "shareholder_yield": 0.0279, "roe": 0.1624, "momentum_12_1": 0.3824 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3769521000, "cost_of_revenue": 2233386000, "gross_profit": 1536135000, "ebit": 287640999, "ebitda": 377818999, "pretax_income": 263577999, "tax_provision": 65742000, "net_income": 199328000, "net_income_to_common": 199328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56228000, "total_current_assets": 1226554000, "total_assets": 2462064000, "short_term_debt": 339104000, "long_term_debt": 168831000, "total_debt": 538807000, "total_liabilities": 1065562000, "total_equity": 1388210000, "shares_outstanding": 55894000, "goodwill_and_intangibles": 809157000 }, "cash_flow": { "operating_cash_flow": 333717000, "capital_expenditure": 92840000, "free_cash_flow": 426557000, "dividends_paid": 189650000, "share_repurchases": -39317000, "shares_issued": 12376000, "net_debt_issued": -3012000 } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3820951000, "cost_of_revenue": 2250156000, "gross_profit": 1570795000, "ebit": 368519000, "ebitda": 451029000, "pretax_income": 342749000, "tax_provision": 86792000, "net_income": 258594000, "net_income_to_common": 258594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29588000, "total_current_assets": 1188089000, "total_assets": 2462313000, "short_term_debt": 251852000, "long_term_debt": 278853000, "total_debt": 568173000, "total_liabilities": 1061031000, "total_equity": 1391797000, "shares_outstanding": 56441000, "goodwill_and_intangibles": 825041000 }, "cash_flow": { "operating_cash_flow": 410696000, "capital_expenditure": 99406000, "free_cash_flow": 510102000, "dividends_paid": 187280000, "share_repurchases": -187695000, "shares_issued": 14013000, "net_debt_issued": 99875000 } } ], "quarterly": [ { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1047083000, "cost_of_revenue": 616678000, "gross_profit": 430405000, "ebit": 109627000, "ebitda": 135374000, "pretax_income": 104244000, "tax_provision": 25539000, "net_income": 80362000, "net_income_to_common": 80362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74094000, "total_current_assets": 1276750000, "total_assets": 2495661000, "short_term_debt": 439719000, "long_term_debt": 89194000, "total_debt": 555424000, "total_liabilities": 1076240000, "total_equity": 1419421000, "shares_outstanding": 55990000, "goodwill_and_intangibles": 797894000 }, "cash_flow": { "operating_cash_flow": 101726000, "capital_expenditure": 20805000, "free_cash_flow": 122531000, "dividends_paid": 48577000, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": -6134000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1047083000, "cost_of_revenue": 616678000, "gross_profit": 430405000, "ebit": 109627000, "ebitda": 135374000, "pretax_income": 104244000, "tax_provision": 25539000, "net_income": 80362000, "net_income_to_common": 80362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74094000, "total_current_assets": 1276750000, "total_assets": 2495661000, "short_term_debt": 439719000, "long_term_debt": 89194000, "total_debt": 555424000, "total_liabilities": 1076240000, "total_equity": 1419421000, "shares_outstanding": 55990000, "goodwill_and_intangibles": 797894000 }, "cash_flow": { "operating_cash_flow": 101726000, "capital_expenditure": 20805000, "free_cash_flow": 122531000, "dividends_paid": 48577000, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": -6134000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1047083000, "cost_of_revenue": 616678000, "gross_profit": 430405000, "ebit": 109627000, "ebitda": 135374000, "pretax_income": 104244000, "tax_provision": 25539000, "net_income": 80362000, "net_income_to_common": 80362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74094000, "total_current_assets": 1276750000, "total_assets": 2495661000, "short_term_debt": 439719000, "long_term_debt": 89194000, "total_debt": 555924000, "total_liabilities": 1076240000, "total_equity": 1419421000, "shares_outstanding": 55990000, "goodwill_and_intangibles": 797894000 }, "cash_flow": { "operating_cash_flow": 101726000, "capital_expenditure": 20805000, "free_cash_flow": 122531000, "dividends_paid": 48577000, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": -6134000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1047083000, "cost_of_revenue": 616678000, "gross_profit": 430405000, "ebit": 106745000, "ebitda": 109270000, "pretax_income": 104244000, "tax_provision": 25539000, "net_income": 80362000, "net_income_to_common": 80362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74094000, "total_current_assets": 1276750000, "total_assets": 2495661000, "short_term_debt": 439719000, "long_term_debt": 89194000, "total_debt": 555924000, "total_liabilities": 1076240000, "total_equity": 1419421000, "shares_outstanding": 55990000, "goodwill_and_intangibles": 797894000 }, "cash_flow": { "operating_cash_flow": 101726000, "capital_expenditure": 20805000, "free_cash_flow": 122531000, "dividends_paid": 48577000, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": -6134000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 917774000, "cost_of_revenue": 540186000, "gross_profit": 377588000, "ebit": 68109000, "ebitda": 94003000, "pretax_income": 56018000, "tax_provision": 13860000, "net_income": 41832000, "net_income_to_common": 41832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46192000, "total_current_assets": 1229728000, "total_assets": 2450817000, "short_term_debt": 338724000, "long_term_debt": 194112000, "total_debt": 558732000, "total_liabilities": 1065593000, "total_equity": 1383571000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 802285000 }, "cash_flow": { "operating_cash_flow": 94398000, "capital_expenditure": 21319000, "free_cash_flow": 115717000, "dividends_paid": 48549000, "share_repurchases": -764000, "shares_issued": 0, "net_debt_issued": -18866000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 965684000, "cost_of_revenue": 573007000, "gross_profit": 392677000, "ebit": 72930000, "ebitda": 98041000, "pretax_income": 67514000, "tax_provision": 16406000, "net_income": 51804000, "net_income_to_common": 51804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40254000, "total_current_assets": 1259522000, "total_assets": 2487066000, "short_term_debt": 338539000, "long_term_debt": 213647000, "total_debt": 580027000, "total_liabilities": 1104239000, "total_equity": 1381171000, "shares_outstanding": 55975000, "goodwill_and_intangibles": 804866000 }, "cash_flow": { "operating_cash_flow": 29411000, "capital_expenditure": 22006000, "free_cash_flow": 51417000, "dividends_paid": 48626000, "share_repurchases": -12959000, "shares_issued": 0, "net_debt_issued": 45000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-08-31" }, "schema": { "public_fields_only": true } }