Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q3 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading insider activity...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
Average free cash flow across the last 3 positive fiscal years (FY2024, FY2025, FY2026). Smooths the cycle. Stock compensation is NOT charged — it is added back inside operating cash flow.
To be worth $220.61 today, the market must believe free cash flow compounds 8.2%/yr for a decade (off $89.6M on the 3-yr avg basis).
On the basis ($82.4M) the requirement is 9.3%/yr. Shares issued to employees are added back in operating cash flow, so this basis treats them as free.
The market's 8.2% is more optimistic than its 9-yr track record.
Default is 7.4% — this company's computed cost of capital (computed WACC), the same rate the Analysis tab discounts at.
2-stage DCF · 0.01B shares (market data) · net debt $15.4M
mean -9.7% · volatility σ 45% · implied rate exceeded in 2/7 yrs
Central path = implied 8.2%/yr growth; shaded band = ±1σ (45%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $97.6M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 23%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~4.0% on $87.0M of debt. Interest last disclosed in FY2025 (no longer broken out).
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.
EOD close · as of 2026-10-30
How a revenue dollar becomes profit — FY2026
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $620.0M 100.0% | $590.6M 100.0% | $537.3M 100.0% | — | $518.8M 100.0% | $488.1M 100.0% | $408.5M 100.0% | $423.4M 100.0% | $408.5M 100.0% | $380.5M 100.0% |
| Cost of Revenue | $278.6M 44.9% | $275.3M 46.6% | $263.0M 49.0% | — | $264.1M 50.9% | $224.4M 46.0% | $185.5M 45.4% | $191.0M 45.1% | $183.3M 44.9% | $166.6M 43.8% |
| Cost of Products | — | — | — | — | — | — | — | — | — | $166.6M 43.8% |
| Gross Profit | $341.3M 55.1% | $315.2M 53.4% | $274.2M 51.0% | — | $254.8M 49.1% | $263.7M 54.0% | $223.0M 54.6% | $232.3M 54.9% | $225.3M 55.1% | $213.9M 56.2% |
| Research & Development | $8.7M 1.4% | $8.0M 1.4% | $6.2M 1.2% | — | $5.1M 1.0% | $5.6M 1.1% | $6.0M 1.5% | $6.5M 1.5% | $7.0M 1.7% | $8.4M 2.2% |
| Selling, General & Admin | $199.9M 32.2% | $183.9M 31.1% | $154.7M 28.8% | — | $138.7M 26.7% | $145.5M 29.8% | $122.0M 29.9% | $123.9M 29.3% | $121.4M 29.7% | $114.6M 30.1% |
| Total Operating Expenses | $237.6M 38.3% | $218.9M 37.1% | $184.5M 34.3% | — | $167.4M 32.3% | $174.9M 35.8% | $145.8M 35.7% | $150.0M 35.4% | $146.7M 35.9% | $138.0M 36.3% |
| Operating Income | $103.8M 16.7% | $96.4M 16.3% | $89.7M 16.7% | — | $87.3M 16.8% | $88.8M 18.2% | $77.2M 18.9% | $82.4M 19.5% | $78.6M 19.2% | $75.9M 19.9% |
| Interest Expense | $3.4M 0.6% | $4.3M 0.7% | $5.6M 1.0% | — | $2.7M 0.5% | $2.4M 0.5% | $2.4M 0.6% | $2.5M 0.6% | $4.2M 1.0% | $2.6M 0.7% |
| Interest & Investment Income | $517K 0.1% | $474K 0.1% | $231K 0.0% | — | $102K 0.0% | $81K 0.0% | $93K 0.0% | $155K 0.0% | $454K 0.1% | $508K 0.1% |
| Other Income (Expense), net | $757K 0.1% | -$1.0M -0.2% | $822K 0.2% | — | -$582K -0.1% | -$28K -0.0% | $641K 0.2% | $774K 0.2% | $339K 0.1% | $787K 0.2% |
| Pretax Income | $101.6M 16.4% | $91.5M 15.5% | $85.2M 15.9% | — | $84.1M 16.2% | $86.5M 17.7% | $75.5M 18.5% | $80.8M 19.1% | $75.2M 18.4% | $74.6M 19.6% |
| Income Tax Expense | $10.6M 1.7% | $21.9M 3.7% | $19.2M 3.6% | — | $16.8M 3.2% | $16.3M 3.3% | $14.8M 3.6% | $24.9M 5.9% | $10.0M 2.4% | $21.7M 5.7% |
| Net Income | $91.0M 14.7% | $69.6M 11.8% | $66.0M 12.3% | — | $67.3M 13.0% | $70.2M 14.4% | $60.7M 14.9% | $55.9M 13.2% | $65.2M 16.0% | $52.9M 13.9% |
| Per Share | ||||||||||
| EPS (Basic) | $6.70 | $5.12 | $4.84 | — | $4.91 | $5.11 | $4.41 | $4.03 | $4.65 | $3.73 |
| EPS (Diluted) | $6.69 | $5.11 | $4.83 | — | $4.90 | $5.09 | $4.40 | $4.02 | $4.64 | $3.72 |
| Weighted Avg Shares (Basic) | 13.5M | 13.6M | 13.6M | — | 13.7M | 13.7M | 13.7M | 13.8M | 13.9M | 14.1M |
| Weighted Avg Shares (Diluted) | 13.6M | 13.6M | 13.6M | — | 13.7M | 13.7M | 13.7M | 13.8M | 14.0M | 14.1M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Ranked against 39 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-09-30.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ADPT | $4.3B | — | — | 15.3× | 54.8% | 74.2% | -21.5% | -27.2% | -17.0% | — | 52 |
| INDV | $4.2B | 21.6× | 15.8× | 3.4× | 4.3% | 80.2% | 16.9% | -214% | 95.0% | 0.5× | 52 |
| ARQT | $4.0B | — | — | 10.7× | 91.3% | 90.2% | -4.3% | -8.5% | -5.4% | — | 50 |
| AVNT | $3.9B | 48.1× | 15.0× | 1.2× | 0.6% | 31.2% | 2.5% | 3.4% | 1.9% | 4.9× | 64 |
| CBT | $3.8B | 12.4× | 5.8× | 1.0× | -7.0% | 25.3% | 8.9% | 21.4% | 13.7% | 0.8× | 86 |
| IOVA | $3.8B | — | — | 14.6× | 60.6% | 34.3% | -148% | -56.0% | -56.0% | — | 50 |
| IPAR | $3.7B | 22.2× | 13.1× | 2.5× | 2.5% | 63.6% | 11.3% | 19.1% | 16.6% | 0.4× | 61 |
| OGN | $3.6B | 19.2× | — | 0.6× | -2.9% | 53.3% | 3.0% | 24.9% | 2.0% | — | 150 |
| SMG | $3.6B | 25.2× | 13.5× | 1.1× | -3.9% | 30.6% | 4.3% | -40.6% | 8.3% | 4.9× | 100 |
| ACAD | $3.5B | 8.9× | 31.9× | 3.3× | 11.9% | 91.7% | 36.5% | 31.9% | 31.9% | -1.7× | 61 |
| BHC | $3.1B | 19.5× | 11.2× | 0.3× | 6.7% | — | 1.5% | -28.3% | 0.8% | 9.7× | 35 |
| COTY | $3.0B | — | 14.6× | 0.5× | -1.5% | 62.9% | -10.4% | -20.2% | -10.0% | 7.2× | 62 |
| WDFC | $3.0B | 33.0× | 26.6× | 4.8× | 5.0% | 55.1% | 14.7% | 33.9% | 25.6% | 0.3× | 67 |
| ZLAB | $2.7B | — | — | 6.0× | 15.3% | 58.6% | -38.1% | -24.5% | -19.1% | — | 8 |
| FUL | $2.7B | 18.1× | 12.9× | 0.8× | -2.7% | 31.1% | 4.4% | 7.6% | 3.8% | 5.4× | 67 |
| NEOG | $2.6B | — | 33.7× | 3.0× | -2.7% | 46.9% | -0.9% | -0.4% | -0.3% | 6.4× | 61 |
| ADMA | $2.6B | 19.0× | 12.7× | 5.0× | 19.6% | 57.4% | 28.8% | 30.8% | 26.7% | -0.1× | 72 |
| NGVT | $2.6B | — | 7.0× | 2.2× | -2.7% | 39.5% | -14.3% | -563% | -13.5% | 2.1× | 84 |
| IOSP | $2.5B | 21.4× | 12.5× | 1.4× | -3.7% | 27.7% | 6.6% | 8.8% | 8.8% | -1.7× | 57 |
| SUPN | $2.4B | — | 79.0× | 3.4× | 8.6% | 89.6% | -5.4% | -3.6% | -3.6% | -4.4× | 60 |
| RXRX | $2.4B | — | — | 32.3× | 26.9% | 5.0% | -863% | -57.0% | -56.1% | — | 63 |
| ROG | $2.4B | — | — | 2.9× | -2.3% | 31.7% | -7.6% | -5.2% | -5.2% | — | 54 |
| PBH | $2.3B | 12.6× | 9.6× | 2.1× | -4.3% | 54.7% | 17.5% | 10.1% | 6.6% | 2.7× | 57 |
| HCM | $2.3B | 25.3× | — | 4.2× | -13.0% | 38.7% | 83.3% | 36.9% | 34.3% | — | 8 |
| HRMY | $2.3B | 14.3× | — | 2.6× | 21.5% | 77.2% | 18.3% | 18.2% | 15.3% | — | 67 |
Peers = companies sharing WDFC's sector (Miscellaneous Chemical Products) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Last reported position per insider, carried forward. Steps can be a holding disclosed for the first time rather than a trade.
| Date | Insider | What it was | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-10-26 | Brass Steven A CEO and President | Tax withholding | 3,101 | — | — |
| 2026-10-26 | Kiamilev Phenix Q. VP, GC & Chief Compliance Ofcr | Tax withholdingindirect | 293 | — | — |
| 2026-10-26 | Lindeman Jeffrey G VP, Chief People, Cult. & Cap. | Tax withholding | 269 | — | — |
| 2026-10-26 | Cloez Christophe Paul Managing Director, EIMEA | Tax withholding | 183 | — | — |
Every row is classified by what it MEANT, not by its SEC code. A code is not a meaning: code P (“purchase”) also covers dividend reinvestment and employee stock purchase plans, and code S (“sale”) also covers 10b5-1 plan sales scheduled months earlier and option exercises sold the same day.
Across 30 days of all filings, $5.08bn of insider selling contained $3.50bn of plan sales and $0.46bn of exercise-and-sell. Only 29% was discretionary. Reading an unclassified feed badly overstates how much insiders decided.
Buys and sales are counted separately and never netted. They are different decisions by different people; a company where one officer bought while another sold is not “neutral”.
The holding line carries each insider's last reported position forward, so it shows the total held rather than a sawtooth of whoever traded that day. It covers only insiders who filed in the window.
“Filed late” counts calendar days past the two-business-day deadline with five days' grace, so a Thursday or Friday trade crossing a weekend is never flagged. It describes the company's filing discipline, not the trade.
Insider activity is descriptive. Nothing here is investment advice.
| 2026-10-26 |
Hyzer Sara Kathleen VP, Finance & CFO |
| Tax withholding |
| 693 |
| — |
| — |
| 2026-10-26 | Giordano Nicholas Daniel VP, Corporate Controller & CAO | Tax withholding | 34 | — | — |
| 2026-10-26 | Olsem Patricia Q Division President, Americas | Tax withholding | 332 | — | — |
| 2026-10-08 | Kiamilev Phenix Q. VP, GC & Chief Compliance Ofcr | Grantindirect | 1,103 | — | — |
| 2026-10-08 | Giordano Nicholas Daniel VP, Corporate Controller & CAO | Grant | 257 | — | — |
| 2026-10-08 | Brass Steven A CEO and President | Grant | 9,808 | — | — |
| 2026-10-08 | Cloez Christophe Paul Managing Director, EIMEA | Grant | 1,103 | — | — |
| 2026-10-08 | Olsem Patricia Q Division President, Americas | Grant | 1,054 | — | — |
| 2026-10-08 | Hyzer Sara Kathleen VP, Finance & CFO | Grant | 1,961 | — | — |
| 2026-10-08 | Lindeman Jeffrey G VP, Chief People, Cult. & Cap. | Grant | 1,005 | — | — |
| 2026-08-13 | Olsem Patricia Q Division President, Americas | Open-market sale | 200 | $234.72 | $47k |
| 2026-08-10 | Olsem Patricia Q Division President, Americas | Open-market sale | 300 | $233.73 | $70k |
| 2026-02-18 | Plunk Ken Allen Director | Grant | 515 | — | — |
| 2026-02-05 | Pendarvis David Director | Open-market buy | 424 | $247.15 | $105k |
| 2025-12-12 | Carter Daniel T Director | Grant | 612 | — | — |
| 2025-12-12 | Lee Lara L Director | Grant | 612 | — | — |
| 2025-12-12 | Saunders Anne Director | Grant | 612 | — | — |
| 2025-12-12 | Monteagudo Graciela Director | Grant | 612 | — | — |
| 2025-12-12 | Burks Cynthia Director | Grant | 612 | — | — |
| 2025-12-12 | Pendarvis David Director | Grant | 612 | — | — |
| 2025-12-12 | Magee Edward O Jr Director | Grant | 612 | — | — |
| 2025-12-12 | 2 co-filers Group filing | Grant | 612 | — | — |
| 2025-12-12 | 2 co-filers Group filing | Grant | 367 | — | — |
EOD close · as of 2026-10-30
Where each multiple sits in its own 16-yr range · 62th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 16-yr history.
Is the profit real, and how strong is the balance sheet?
FY2026 · every deduction from revenue to net income
DuPont — the three levers
ROE 30% against ROIC 23% — 7% of the return on equity comes from leverage and buybacks rather than from the operating business.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 45.4 | 46.0 | 50.9 | — | 49.0 | 46.6 | 44.9 | — |
| Gross Profit | 54.6 | 54.0 | 49.1 | — | 51.0 | 53.4 | 55.1 | — |
| R&D | 1.5 | 1.1 | 1.0 | — | 1.2 | 1.4 | 1.4 | — |
| SG&A | 29.9 | 29.8 | 26.7 | — | 28.8 | 31.1 | 32.2 | — |
| Operating Income | 18.9 | 18.2 | 16.8 | — | 16.7 | 16.3 | 16.7 | — |
| Income Tax | 3.6 | 3.3 | 3.2 | — | 3.6 | 3.7 | 1.7 | — |
| Net Income | 14.9 | 14.4 | 13.0 | — | 12.3 | 11.8 | 14.7 | — |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on WDFC: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
Earns 17.92pts above its cost of capital, positive in 5 of the last 5 years.
| Period | ROIC | Cost of capital | Spread |
|---|---|---|---|
| FY2020 | 26.7% | 7.4% (today's — no rate published for this year) | 19.3pts |
| FY2021 | 28.9% | 7.4% (today's — no rate published for this year) | 21.5pts |
| FY2022 | 22.5% | 6.7% | 15.7pts |
| FY2023 | 24.1% | 8.2% | 15.9pts |
| FY2024 | 26.2% | 8.3% | 17.9pts |
| FY2025 | 26.3% | 6.6% | 19.6pts |
| Now | 22.9% | 7.4% | 15.5pts |
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2018 | 55.1% | 19.2% | 16.0% |
| FY2019 | 54.9% | 19.5% | 13.2% |
| FY2020 | 54.6% | 18.9% | 14.9% |
| FY2021 | 54.0% | 18.2% | 14.4% |
| FY2022 | 49.1% | 16.8% | 13.0% |
| FY2023 | 51.0% | 16.7% | 12.3% |
| FY2024 | 53.4% | 16.3% | 11.8% |
| FY2025 | 55.1% | 16.7% | 14.7% |
| FY2026 | 55.3% | 15.8% | 12.0% |
Leverage and buybacks account for 7 points of the 30% return on equity in FY2026. The business earns 23% on the capital it employs; the rest is balance sheet.
ROE is on average equity; ROIC is NOPAT over average invested capital (debt plus equity less excess cash). The gap is not a single adjustment.
$98M of goodwill — 30% of invested capital. The gap is what was paid above the fair value of what was bought; it is real capital shareholders provided, so neither bar is the whole answer.
ROIC ex-goodwill is 35.95% against 25.31% reported — the return is earned on a capital base inflated by what was paid for acquisitions, not by the operating business alone.
Converts 0.89x of reported profit into cash — adequate, without much margin.
Capex has been below depreciation for 3 consecutive years (0.71x on average over the last 4). Spending less than the asset base is consuming flatters free cash flow now and defers the cost — though depreciation also covers amortisation of acquired intangibles, which capex is not meant to replace.
Covers interest 21.1x even after a 30% EBITDA decline.
| EBITDA decline | Interest coverage |
|---|---|
| 0% | 30.16x |
| 5% | 28.66x |
| 10% | 27.15x |
| 15% | 25.64x |
| 20% | 24.13x |
| 25% | 22.62x |
| 30% | 21.11x |
| 35% | 19.61x |
| 40% | 18.10x |
| 45% | 16.59x |
| 50% | 15.08x |
| 55% | 13.57x |
| 60% | 12.07x |
Balance sheet at 2026-08-31. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
The maturity schedule is not part of this verdict — its filing anchor is often older than the balance sheet it sits beside, so a wall inside 24 months may not be visible here.
At $220.61, free cash flow must compound 8.64%/yr for 10 years. It has done 9.34%/yr over 5 years.
| Fiscal year | FCF growth | Price requires |
|---|---|---|
| FY2021 | 30.5% | 8.6% |
| FY2022 | −108.2% | 8.6% |
| FY2024 | −4.0% | 8.6% |
| FY2025 | −5.0% | 8.6% |
The percentile ranks the FISCAL-YEAR point, because the distribution behind each strip is built from fiscal-year closes — ranking a TTM figure inside it would compare two different bases. TTM basis: TTM.
The implied rate has been matched or beaten in 1 of the last 4 years.
| Step | Amount | Running total |
|---|---|---|
| Net income | $91M | $91M |
| Share-based comp | $7M | $98M |
| Other non-cash & working capital | −$10M | $88M |
| Operating cash flow | $88M | $88M |
| Capex | −$5M | $83M |
| Free cash flow | $83M | $83M |
| FCF after SBC | $76M | $76M |
| Fiscal year | Revenue growth | Receivables growth | Gap |
|---|---|---|---|
| FY2021 | 19.5% | 11.0% | -8.5 points |
| FY2022 | 6.3% | 0.4% | -5.9 points |
| FY2023 | not reported | -2.9% | not reported |
| FY2023 | not reported | 12.3% | not reported |
| FY2024 | 9.9% | 19.8% | 9.9 points |
| FY2025 | 5.0% | 2.6% | -2.3 points |
| Fiscal year | DSO | DIO | DPO | Cash conversion cycle |
|---|---|---|---|---|
| FY2020 | 72.1 days | 81.2 days | 42.7 days | 110.6 days |
| FY2021 | 67 days | 90.7 days | 54.5 days | 103.2 days |
| FY2022 | 63.3 days | 143.9 days | 45.4 days | 161.8 days |
| FY2023 | not reported | not reported | not reported | not reported |
| FY2023 | 66.6 days | 120.1 days | 42.8 days | 143.9 days |
| FY2024 | 72.6 days | 104.8 days | 47.7 days | 129.8 days |
| FY2025 | 71 days | 104.6 days | 49.7 days | 125.9 days |
| Fiscal year | Accruals / assets |
|---|---|
| FY2020 | -3.3 percent |
| FY2021 | -3.4 percent |
| FY2022 | 14.9 percent |
| FY2023 | not reported |
| FY2023 | -7.4 percent |
| FY2024 | -5.0 percent |
| FY2025 | 0.7 percent |
Below the line, the asset base is being consumed faster than it is replaced.
Below the line for 3 consecutive years to the latest.
Depreciation here includes amortisation of acquired intangibles — goodwill written down over time, customer lists, acquired technology. Capex does not replace those and is not meant to, so an acquisitive or asset-light company sits below 1.0 permanently and correctly. The signal is cleanest for capital-intensive businesses, where the two measure the same physical base. For that reason this informs the earnings-quality verdict but never caps it.
SBC is added back inside operating cash flow, so reported free cash flow treats shares issued to employees as free. Percent of revenue says how expensive the payroll is; percent of operating cash flow says how much of the cash exists only because the charge was added back. The buyback offset is buybacks over SBC — below 1.0 the repurchase does not cover the shares issued.
Figures are the latest fiscal year (FY2025) from the company's own filings, not a trailing-twelve-month window — Q2 reads fiscal years throughout so the cash-conversion ratios and these share one basis. A blank is a line the filer did not report; it is never read as zero.