Loading institutional data...
Loading institutional data...
Held by 426 of 5,944 reporting institutions (96th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
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.
To be worth $47.41 today, the market must believe free cash flow compounds 14.7%/yr for a decade (off $159M normalized FCF).
The market's 14.7% is more conservative than its 9-yr track record.
2-stage DCF · 0.11B shares · net debt $196M
mean 307.3% · volatility σ 827% · implied rate exceeded in 2/7 yrs
Central path = implied 14.7%/yr growth; shaded band = ±1σ (827%) 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.
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.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.68B 100.0% | $4.46B 100.0% | $4.41B 100.0% | $4.26B 100.0% | $3.43B 100.0% | $2.43B 100.0% | $2.05B 100.0% | $1.71B 100.0% | $1.38B 100.0% | $1.05B 100.0% |
| Cost of Revenue | $2.64B 56.4% | $2.53B 56.7% | $2.56B 57.9% | $2.54B 59.5% | $2.01B 58.6% | $1.39B 57.3% | $1.18B 57.8% | $1.01B 58.9% | $812.2M 58.7% | $621.5M 59.1% |
| Gross Profit | $2.04B 43.6% | $1.93B 43.3% | $1.86B 42.1% | $1.73B 40.5% | $1.42B 41.4% | $1.03B 42.7% | $863.0M 42.2% | $702.3M 41.1% | $572.6M 41.3% | $429.3M 40.9% |
| Selling, General & Admin | $1.77B 37.9% | $1.67B 37.5% | $1.54B 34.8% | $213.8M 5.0% | $199.4M 5.8% | $144.7M 6.0% | $132.4M 6.5% | $105.3M 6.2% | $84.7M 6.1% | $64.0M 6.1% |
| Total Operating Expenses | — | $1.67B 37.5% | $1.54B 34.8% | $1.33B 31.2% | $1.08B 31.5% | $820.3M 33.8% | $703.8M 34.4% | $571.0M 33.4% | $454.8M 32.8% | $360.1M 34.3% |
| Operating Income | $270.1M 5.8% | $256.2M 5.7% | $321.4M 7.3% | $396.8M 9.3% | $339.0M 9.9% | $214.6M 8.8% | $159.2M 7.8% | $131.3M 7.7% | $117.8M 8.5% | $69.1M 6.6% |
| Interest Expense | $3.4M 0.1% | $2.8M 0.1% | $9.9M 0.2% | $11.1M 0.3% | $4.9M 0.1% | $8.4M 0.3% | $8.8M 0.4% | $8.9M 0.5% | $13.8M 1.0% | $12.8M 1.2% |
| Interest & Investment Income | — | — | — | — | $300K 0.0% | $600K 0.0% | $300K 0.0% | — | — | — |
| Pretax Income | $266.7M 5.7% | $253.4M 5.7% | $311.5M 7.1% | $385.6M 9.0% | $334.1M 9.7% | $207.2M 8.5% | $150.4M 7.4% | $122.4M 7.2% | $98.6M 7.1% | $54.5M 5.2% |
| Income Tax Expense | $58.0M 1.2% | $47.5M 1.1% | $65.6M 1.5% | $87.4M 2.1% | $50.8M 1.5% | $12.2M 0.5% | -$251K -0.0% | $6.2M 0.4% | -$4.2M -0.3% | $11.5M 1.1% |
| Net Income | $208.6M 4.5% | $205.9M 4.6% | $246.0M 5.6% | $298.2M 7.0% | $283.2M 8.2% | $195.0M 8.0% | $150.6M 7.4% | $116.2M 6.8% | $102.8M 7.4% | $43.0M 4.1% |
| Per Share | ||||||||||
| EPS (Basic) | $1.94 | $1.92 | $2.31 | $2.82 | $2.71 | $1.90 | $1.51 | $1.20 | $1.13 | $0.52 |
| EPS (Diluted) | $1.92 | $1.90 | $2.28 | $2.78 | $2.64 | $1.84 | $1.44 | $1.11 | $1.03 | $0.49 |
| Weighted Avg Shares (Basic) | 107.6M | 107.1M | 106.3M | 105.6M | 104.7M | 102.7M | 99.4M | 96.8M | 91.0M | 83.4M |
| Weighted Avg Shares (Diluted) | 108.4M | 108.3M | 107.9M | 107.4M | 107.4M | 106.1M | 105.0M | 104.6M | 99.7M | 88.4M |
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.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash conversion lags reported earnings — watch accruals. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
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 $64M 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: 8%. 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.
$2M of principal comes due within a year. Scheduled principal only (excludes interest & revolver draws). As of 2021-12-30 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~1.7% on $196M of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
No material risks flagged.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 58.9 | 57.8 | 57.3 | 58.6 | 59.5 | 57.9 | 56.7 | 56.4 |
| Gross Profit | 41.1 | 42.2 | 42.7 | 41.4 | 40.5 | 42.1 | 43.3 | 43.6 |
| SG&A | 6.2 | 6.5 | 6.0 | 5.8 | 5.0 | 34.8 | 37.5 | 37.9 |
| Operating Income | 7.7 | 7.8 | 8.8 | 9.9 | 9.3 | 7.3 | 5.7 | 5.8 |
| Income Tax | 0.4 | -0.0 | 0.5 | 1.5 | 2.1 | 1.5 | 1.1 | 1.2 |
| Net Income | 6.8 | 7.4 | 8.0 | 8.2 | 7.0 | 5.6 | 4.6 | 4.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on FND: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 490 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | $2.70T | — | — | — | — | — | — | 20.5% | 16.2% | — | 5,764 |
| TSLA | $1.37T | 339.1× | 145.5× | 14.5× | -2.9% | 18.0% | 4.0% | 4.6% | 4.2% | 0.9× | 4,029 |
| TM | $614.2B | 60.0× | 24.8× | 2.6× | 3.8% | 18.4% | 4.4% | 7.9% | 5.9% | 1.7× | 665 |
| PDD | $442.6B | 32.9× | 31.9× | 7.2× | 14.5% | 56.3% | 22.7% | 23.7% | 23.7% | — | 548 |
| HD | $301.3B | 21.3× | 14.3× | 1.8× | 3.2% | 33.3% | 8.6% | 110% | 22.8% | 2.0× | 3,970 |
| BABA | $201.7B | 135.7× | — | 1.4× | 8.1% | 39.8% | 10.1% | 9.8% | 9.8% | — | 1,298 |
| TJX | $140.1B | 26.0× | — | 2.3× | 7.1% | 31.0% | 9.1% | 53.9% | 42.1% | — | 2,608 |
| HTHT | $132.7B | 187.9× | 114.3× | — | — | — | — | 39.7% | 27.3% | 0.7× | 258 |
| SBUX | $109.9B | 59.3× | 26.8× | 3.0× | 2.8% | — | 5.0% | -22.9% | 23.3% | 3.4× | 2,252 |
| LOW | $108.9B | 16.4× | 12.0× | 1.3× | 3.1% | 33.5% | 7.7% | -67.1% | 22.3% | 3.2× | 2,591 |
| ABNB | $101.7B | — | 37.9× | 8.3× | 10.3% | 83.0% | 20.5% | 30.6% | 24.6% | 0.8× | 1,246 |
| MELI | $92.5B | 46.3× | — | 3.2× | 39.1% | 44.5% | 6.9% | 29.6% | 12.5% | — | 1,380 |
| MAR | $88.8B | 35.1× | 20.6× | 3.4× | 4.3% | — | 9.9% | -69.0% | -69.4% | 0.0× | 1,559 |
| LKNCY | $86.3B | 168.2× | 90.8× | 12.3× | 48.9% | — | 7.3% | 23.0% | 23.0% | — | 9 |
| GM | $78.3B | 26.5× | 3.9× | 0.4× | -1.3% | — | 1.5% | 4.4% | 4.4% | — | 1,447 |
| ROST | $74.0B | 34.7× | 22.0× | 3.3× | 7.7% | 27.7% | 9.4% | 34.7% | 27.8% | 0.5× | 1,276 |
| ORLY | $71.5B | 28.6× | 19.5× | 4.0× | 6.4% | 51.6% | 14.3% | -333% | 48.3% | 1.5× | 1,569 |
| HLT | $69.7B | 49.4× | 24.0× | 5.8× | 7.7% | — | 12.1% | -27.0% | -27.0% | — | 1,126 |
| RCL | $67.7B | 16.0× | — | 3.8× | 8.8% | 49.4% | 23.8% | 42.5% | 32.3% | — | 1,114 |
| SE | $62.0B | 40.2× | 24.6× | 2.7× | 36.4% | 44.7% | 6.9% | 12.6% | 12.6% | — | 718 |
| F | $54.2B | — | 4.5× | 0.3× | 1.2% | 6.8% | -4.4% | -22.7% | -22.7% | — | — |
| NKE | $53.9B | 17.3× | — | 1.2× | 0.2% | 42.9% | 6.7% | 20.9% | 13.6% | — | 1,848 |
| EBAY | $50.7B | 26.0× | 18.4× | 4.6× | 7.9% | 71.5% | 18.3% | 45.3% | 38.8% | 0.3× | 1,182 |
| AZO | $47.8B | 19.6× | 13.3× | 2.5× | 2.4% | 52.6% | 13.2% | -73.2% | 46.4% | 2.1× | 1,245 |
| CMG | $44.8B | 29.4× | 19.4× | 3.8× | 5.4% | — | 12.9% | 54.3% | 54.3% | 0.0× | 1,203 |
| FND | $5.1B | 24.7× | 10.4× | 1.1× | 5.1% | 43.6% | 4.5% | 8.7% | 8.0% | 0.4× | 426 |
Peers = companies sharing FND's sector (Consumer Cyclical) 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.
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