WILLIS LEASE FINANCE CORP

WLFC

Willis Lease Finance Corporation, together with its subsidiaries, operates as a lessor and servicer of commercial aircraft and aircraft engines worldwide. It operates in two segments, Leasing and Related Operations, and Spare Parts Sales. The company engages in acquiring and leasing commercial aircraft, aircraft engines, and related aircraft equipment, as well as the purchase and resale of commercial aircraft engines and other aircraft equipment, and service and maintenance related businesses.

About the company

Country: United StatesPrice: $46.04Market Cap: $1.1B

Investment snapshot

41%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

5 / 4

NEUTRAL / FAIL

Median fair value

$184.80

+301.4% vs price

Models with upside

11 / 17

Positive margin of safety

Strongest signal

WLFC undervalued: all 11 models price fair value above $46.04 (median $184.80)

Key risk

Split decision: 6 PASS · 5 NEUTRAL · 4 FAIL · 1 BUY

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	PASS	FAIL	FAIL	Not ranked	PASS	PASS	PASS	NEUTRAL	FAIL	BUY	NEUTRAL	NEUTRAL	PASS	NEUTRAL	PASS	NEUTRAL	FAIL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)					N/A								N/A	N/A	N/A	N/A	N/A
Margin of Safety	+75.0%	+86.4%	+88.0%	+62.1%	N/A	+75.1%	+93.2%	+90.8%	+55.0%	+54.3%	+96.5%	+36.9%	N/A	N/A	N/A	N/A	N/A
Financial Basis	Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment · Balance sheet at 2026-09-30 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-03-30 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-11-03 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-03-30 Score computed: 2026-11-14

Where It Passes

Valuation models100% pass✓ 11▾
WLFC undervalued: all 11 models price fair value above $46.04 (median $184.80)
Graham fair value$183.81
✓Graham+75.0% margin vs $46.04
Buffett fair value$338.22
✓Buffett+86.4% margin vs $46.04
Lynch fair value$384.75
✓Lynch+88.0% margin vs $46.04
Greenblatt fair value$121.42
✓Greenblatt+62.1% margin vs $46.04
Dreman fair value$184.80
✓Dreman+75.1% margin vs $46.04
Munger fair value$676.88
✓Munger+93.2% margin vs $46.04
Pabrai fair value$502.40
✓Pabrai+90.8% margin vs $46.04
Akre fair value$102.40
✓Akre+55.0% margin vs $46.04
Marks fair value$100.77
✓Marks+54.3% margin vs $46.04
Ackman fair value$1331.08
✓Ackman+96.5% margin vs $46.04
Templeton fair value$72.96
✓Templeton+36.9% margin vs $46.04
Cash Flow90% pass✓ 11✗ 1▾
9 of 10 pass — Lynch objects
Free Cash Flow Proxy$194.2M
✓BuffettPositive and growing
FCF Positive and Growing$252.2M
✗LynchPositive and growing
Operating Cash Flow$283.2M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=7.20%, ROA=2.89%
✓PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)1.1x
✓Dreman< 8x
P/E or FCF YieldP/E=3.0x, FCF Yield=24.0%
✓PabraiP/E < 15 or FCF Yield > 10%
FCF Positive17/17 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap80.7%
✓Ackman>= 4%
Price / FCF per Share1.2x
✓Ackman<= 25
Positive Operating Cash Flow frequency26/26 years positive
✓SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$252.2M
✓Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization+24.01%; #237/4519 (top 5.2%)
✓OshaughnessyTop 10% of eligible cross-section
Valuation77% pass✓ 23✗ 5▾
10 of 13 pass — Greenblatt, Asness and Oshaughnessy object
Price / 3-yr avg EPS3.7x
✓Graham<= 15x
Price-to-Book Ratio0.5x
✓Graham<= 1.5x
P/E x P/B1.80
✓Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)0.04
✓Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value2.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=2.8%, ROC=None
✗GreenblattBoth EY > 10% and ROC > 25%
Price / EPS3.0x
✓Dreman< 12x✓Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)1.1x
✓Dreman< 8x
Price / Book Value per Share0.5x
✓Dreman< 1.2x✓Templeton< 1.5x✓SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=3.0x, OE Yield=62.2%
✓MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=3.0x, FCF Yield=24.0%
✓PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=3.0x, P/B=0.5x
✓MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic Value75.1% (IV=$184.80 vs Price=$46.04)
✓Marks>= 20% below intrinsic value
Price / FCF per Share1.2x
✓Ackman<= 25
Price vs. Trailing Low119% of trailing low ($38.70)
✓Templeton<= 120% of trailing low (certified split-adjusted live window)
Net income / market capitalization+10.83%; #581/6340 (top 9.2%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Positive book equity / market capitalization+0.6945; #2221/6449 (top 34.4%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS3.0x
✓NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E24.69
✓Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per Share0.47x
✓SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change+60.8%
✓SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.6953; #2208/5247 (top 42.1%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization+24.01%; #237/4519 (top 5.2%)
✓OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date-31.95%; #4500/6202 (top 72.6%)
✗OshaughnessyTop 10% of eligible cross-section
Verdicts64% pass✓ 7✗ 4▾
Split decision: 6 PASS · 5 NEUTRAL · 4 FAIL · 1 BUY
Overall verdict
✓GrahamPASS (4/9)✗BuffettFAIL (2/9)✗LynchFAIL (4/7)•GreenblattNot ranked✓PiotroskiPASS (F-Score 5)✓DremanPASS (6/11)✓MungerPASS (2/4)•PabraiNEUTRAL (2/3)✗AkreFAIL (1/6)✓MarksBUY (4/5)•AckmanNEUTRAL (6/9)•TempletonNEUTRAL (5/8)✓SleepPASS (3/6)•AsnessNEUTRAL (Not ranked)✓NeffPASS (5/6)•SchlossNEUTRAL (4/7)✗OshaughnessyFAIL (Rank #829/963 (Top 86.1%))

Where It Falls Short

Efficiency0% pass✓ 1✗ 10▾
No clean pass — all 8 investors flag at least one efficiency criterion
Current Ratio
✗Graham>= 2.0
ROIC (3-5 yr avg)1.9%
✗Buffett> 10%
ROIC - WACC-8.1%
✗BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)
✗Greenblatt> 25%
Current Ratio Change YoY
✗PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.17x -> 0.19x
✓PiotroskiImproved YoY
Current Assets / Current Liabilities
✗Dreman> 1.5
Return on Invested Capital2.5%
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=2.3%; FY2024: ROIC=4.1%; FY2025: ROIC=2.5%
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC2.3% (RR=92% x ROIC=2.5%)
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)0/5 years above 12% (latest 2.5%)
✗SleepROIC > 12% in a majority of years
Debt & Leverage8% pass✓ 1✗ 14▾
11 of 12 flag WLFC's debt & leverage — Graham, Buffett, Lynch +8 more
LT Debt vs Net Current Assets
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest CoverageD/E: 4.08, IC: 0.8x
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / Equity3.46
✗Lynch< 0.33
Cash - Long-term Debt$-2.5B
✗LynchPositive preferred
LT Debt / Total Assets Change68.68% -> 68.60%
✓PiotroskiDecreased YoY
Current Assets / Current Liabilities
✗Dreman> 1.5✗SchlossCurrent ratio >= 1.50x (app cutoff)
Total Debt / Shareholders' Equity3.46
✗Dreman< 0.8✗Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✗SchlossD/E < 1.00x
Debt Levels3.46
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDAIC=0.8x, D/EBITDA=12.5x
✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity3.46
✗Ackman<= 1.0
Negative debt-to-equity (higher means less debt)-3.4609; #3980/4210 (top 94.5%)
✗AsnessTop 30% of eligible cross-section
Profitability38% pass✓ 19✗ 16▾
10 of 16 flag WLFC's profitability — Graham, Buffett, Greenblatt +7 more
Positive EPS (10 years)24/29 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Net Income Positive (10+ years)28/29 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)9.8%
✗Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)14.3% (latest)
✓BuffettStable or rising over 10 years
Free Cash Flow Proxy$194.2M
✓BuffettPositive and growing
Earnings Variance (10-yr CoV)
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)0.04
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR71.1%
✓Lynch15-30% (Fast Grower); > 0% to pass
ROE17.2%
✓Lynch> 15%
EBIT / Enterprise Value2.8%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=2.8%, ROC=None
✗GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets2.89%
✓PiotroskiROA > 0
ROA Change YoY3.29% -> 2.89% (delta: -0.40%)
✗PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=7.20%, ROA=2.89%
✓PiotroskiCFO/Assets > ROA
Gross Margin Change YoY
✗PiotroskiImproved YoY
Pre-Tax Income / Revenue22.0%
✓Dreman>= 8%
Net Income / Shareholders' Equity17.2%
✓Dreman> 12%
Margin of SafetyP/E=3.0x, P/B=0.5x
✓PabraiP/B < 1.5 or P/E < 15
Return on Equity15.6% (3-yr avg)
✗AkreROE > 20% (3-year avg)
Discount to Intrinsic Value75.1% (IV=$184.80 vs Price=$46.04)
✓Marks>= 20% below intrinsic value
Positive Net Income Frequency28/28 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue14.3%
✗Ackman>= 15%
Net Income / Shareholders Equity17.2%
✓Ackman>= 15%
5-Year EPS CAGR71.1% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend15.3% (2023) -> 14.3% (2025)
✗TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendrevenue up, operating margin 15.3% -> 14.3%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Net income / market capitalization+10.83%; #581/6340 (top 9.2%)
✓AsnessTop 30% of eligible cross-section✓OshaughnessyTop 10% of eligible cross-section
Gross profit / total assets
✗AsnessTop 30% of eligible cross-section
Net income / positive book equity+17.18%; #976/5226 (top 18.7%)
✓AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.0131; #1022/5884 (top 17.4%)
✓AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR71.1% over 5 years
✗Neff7%-20% annualized
Positive Diluted-EPS Years9/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)
Growth50% pass✓ 8✗ 5▾
4 of 8 pass — Graham, Dreman, Sleep +1 more object
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)0.04
✓Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR71.1%
✓Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthN/A (no inventory)
✓LynchInventory growth < Revenue growth
EPS Growth Direction
✗DremanPositive over recent years
EPS CAGR
✗Dreman> 5% annualized
Positive Net Income Frequency28/28 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth34.2%
✓Ackman>= 5%
Positive EPS Growth Frequency4/5 years with positive EPS growth
✓AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR71.1% CAGR over 5 years
✓Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendrevenue up, operating margin 15.3% -> 14.3%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR20.4%
✓SleepCAGR > 7%
3-5 Year Diluted EPS CAGR71.1% over 5 years
✗Neff7%-20% annualized

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Wholesale

SIC Sector: Durable Goods Wholesale

Size: Small Cap($1.1B)

Revenue: $730.2M+28.3% YoY

Net Income: $113.8M+4.7% YoY

Financial Snapshot

Operating Margin14.3%

Return on Equity17.2%

Debt / Equity4.08

Current Ratio--

EPS (Diluted)$15.39+0.3% 1y

Buybacks (1y)$3.8M

Buybacks (2y)$3.8M

Shares Retired−2.7% / −6.1% 2y

Similar Companies

MCKMCKESSON CORP

$127.3B

GWWW.W. GRAINGER, INC.

$69.7B

CAHCARDINAL HEALTH INC

$65.0B

SYYSYSCO CORP

$38.0B

Shareholder Return

Fiscal 2025

Issued 2.7% of shares last year, 6.1% issued over two.

Buybacks: $3.8M
Dividends: $8.7M

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY23

1787.9% = 704.9% + 134.5%

FY24

146.2% = 148.1% + −0.7%

FY25

0.3% = 4.7% + −4.2%

Earnings Fewer shares More shares

The two parts do not sum exactly to the total — the difference is the cross-term, plus preferred capital where the company has any. It is left visible rather than distributed into the other two.

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

The latest annual period end is unavailable. Showing the latest fiscal cycle’s quarters; quarter and annual columns may overlap. Quarterly shows the full quarter history.

Metric	TTM · 2025-09-30 2024-10-01 – 2025-09-30 Sources · derived quarter values 10-K · 2025-03-11 10-Q · 2025-05-06 10-Q · 2025-08-05 10-Q · 2025-11-04 Derived from cumulative filings: revenue, net income, operating income, ebit, pre tax income, interest expense, operating cash flow, depreciation amortization, capex, dividends paid.	Q3 FY 2026 2026-07-01 – 2026-09-30 Sources · derived quarter values 10-Q · 2026-11-03 Derived from cumulative filings: operating cash flow, capex, dividends paid.	Q2 FY 2026 2026-04-01 – 2026-06-30 Sources · derived quarter values 10-Q · 2026-08-04 Derived from cumulative filings: operating cash flow, capex, dividends paid.	Q1 FY 2026 2026-01-01 – 2026-03-31 Sources 10-Q · 2026-05-05	FY 2025 Sources 10-K/A · 2026-03-30	FY 2024 Sources 10-K · 2025-03-11	FY 2023 Sources 10-K · 2024-03-15	FY 2022 Sources 10-K · 2023-03-10	FY 2021 Sources 10-K · 2022-03-14
Market Cap	$1.1Bcurrent	--	--	--	$1.2Best.	$1.3Best.	$304.3Mest.	$345.0Mest.	$206.3Mest.
Revenue	$689.4M	$246.3M↑34%	$194.0M↓1%	$194.3M↑23%	$730.2M↑28%	$569.2M↑36%	$418.6M↑34%	$311.9M↑14%	$274.2M
Operating Income	$119.6M	$11.5M↓70%	$34.0M↑20%	$33.8M↑41%	$104.3M↓28%	$144.4M↑125%	$64.2M↑552%	$9.9M↑18%	$8.3M
Net Income	$122.6M	$11.7M↓52%	$30.2M↓50%	$25.1M↑49%	$113.8M↑5%	$108.6M↑148%	$43.8M↑705%	$5.4M↑62%	$3.4M
EPS (Diluted)	--	$0.47↓86%	$1.31↓84%	$3.26↑48%	$15.39	$15.34↑146%	$6.23↑1788%	$0.33	$0.00
Gross Margin	—	—	—	—	—	—	—	—	—
Operating Margin	17.3%	4.7%↓78%	17.5%↑21%	17.4%↑15%	14.3%↓44%	25.4%↑65%	15.3%↑386%	3.2%↑4%	3.0%
ROE	18.9%	—	—	—	17.2%↓13%	19.8%↑98%	10.0%↑642%	1.3%↑51%	0.9%
Total Debt	$2.2B	$2.5B↑13%	$2.3B↓17%	$2.3B↑1%	$2.7B↑19%	$2.3B↑26%	$1.8B↓2%	$1.8B↑3%	$1.8B
Shareholders' Equity	$650.2M	$729.5M↑12%	$708.6M↑15%	$694.4M↑23%	$662.1M↑21%	$549.3M↑25%	$439.0M↑8%	$404.7M↑8%	$375.9M
Current Ratio	—	—	—	—	—	—	—	—	—
Debt / Equity	3.44	3.46	3.28↓28%	3.25↓18%	4.08↓1%	4.12	4.11↓10%	4.56↓4%	4.76
Operating Cash Flow	$277.0M	$104.8M↑64%	$77.5M↓26%	$56.7M↑38%	$283.2M	$284.4M↑24%	$229.7M↑59%	$144.4M↑59%	$90.7M
Free Cash Flow	$241.0M	$102.7M↑78%	$74.8M↓21%	$53.1M↑58%	$252.2M↓6%	$268.8M↑20%	$224.6M↑63%	$137.8M↑56%	$88.5M

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Wholesale

WLFC vs Peers — Financial Grading

Revenue$730.2MBottom 25%

Net Income$113.8MBottom 25%

ROE17.2%Median

D/E4.08Bottom 25%

Op. Margin14.3%Top 25%

Curr. Ratio—

Company	Market Cap	Price	Revenue	Net Income	ROE	D/E	Op. Margin	Curr. Ratio	Graham	Buffett	Lynch	Greenblatt	Piotroski	Dreman
MCKESSON CORPMCK	$127.3B	$1102.81	$403.4B	$4.8B	-219.2%	-3.00	1.5%	0.85	2/9	5/9	4/7	0/3	F-Score 6	1/11
W.W. GRAINGER, INC.GWW	$69.7B	$1489.30	$17.9B	$1.7B	45.7%	0.67	13.9%	2.83	4/9	6/9	4/7	1/3	F-Score 6	5/11
CARDINAL HEALTH INCCAH	$65.0B	$281.10	$254.2B	$1.7B	-59.5%	-3.08	1.0%	0.88	2/9	3/9	3/7	0/3	F-Score 8	1/11
SYSCO CORPSYY	$38.0B	$77.10	$81.4B	$1.8B	99.9%	—	3.8%	1.21	3/9	5/9	5/7	1/3	F-Score 4	2/11
RELIANCE, INC.RS	$21.8B	$427.33	$14.3B	$739.4M	10.3%	0.20	7.1%	4.88	4/9	7/9	3/7	0/3	F-Score 5	5/11
WATSCO INCWSO	$12.8B	$308.46	$7.2B	$497.0M	17.9%	0.17	10.0%	4.12	5/9	7/9	4/7	1/3	F-Score 6	8/11
APPLIED INDUSTRIAL TECHNOLOGIES INCAIT	$10.9B	$297.60	$4.6B	$393.0M	21.3%	0.31	10.9%	3.32	6/9	5/9	4/7	1/3	F-Score 5	7/11
POOL CORPPOOL	$7.7B	$216.20	$5.3B	$406.4M	34.3%	1.01	11.0%	2.24	3/9	6/9	4/7	1/3	F-Score 5	6/11