F

Nucor Corporation — Earnings Quality Grade F

NUE · Basic Materials

Major red flags

Revenue
$32.5B
2025
Net Income
$1.7B
2025
Gross Margin
11.9%
Free Cash Flow
-$188M
01

Screening Summary

14
Passed
1
Watch
3
Failed
-2.49
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 35 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.7%, CFFO -18.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 7.0% vs COGS 7.4%. Normal

B2CapEx vs Revenue

CapEx growth 7.8% vs revenue 5.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 31.4%. Normal

B4Gross Margin

Gross margin 11.9%, change -1.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.85. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -4.2%. Low accruals

C4Cash vs Debt

Cash $2.7B covers only 38% of debt $7.1B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $7.2B = 34% of equity

D2Leverage

Debt/EBITDA = 1.7x. Healthy

D3Soft Asset Growth

Other assets 7.0% vs revenue 5.7%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.49 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.49
-4.0 Clean-2.22 Grey-1.78 Danger0
1.098
DSRI
AR growing faster than revenue?
1.118
GMI
Gross margin declining?
0.945
AQI
Asset quality deteriorating?
1.057
SGI
Revenue growth rate
1.053
DEPI
Depreciation slowing?
1.027
SGAI
SG&A ratio changing?
-0.0424
TATA
Accruals level
0.985
LVGI
Leverage increasing?
05

Altman Z-Score

6.59
Safe Zone
0 Distress1.102.605.0+ Safe
0.2211
Liquidity
0.8974
Cumulative profit
0.078
Operating efficiency
1.6129
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Nucor Corporation (NUE) Earnings Quality Grade F — EarningsGrade