F

Ulta Beauty, Inc. — Earnings Quality Grade F

ULTA · Consumer Cyclical

Major red flags

Revenue
$12.4B
2026
Net Income
$1.2B
2026
Gross Margin
39.1%
Free Cash Flow
$1.1B
01

Screening Summary

11
Passed
2
Watch
1
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 9.7%, CFFO 12.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 10.8% vs COGS 9.3%. Normal

B2CapEx vs Revenue

CapEx growth 16.1% vs revenue 9.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 68.0%. Normal

B4Gross Margin

Gross margin 39.1%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.30. Profits backed by cash

C2Free Cash Flow

FCF $1.1B, FCF/NI = 0.93

C3Accruals Ratio

Accruals ratio = -5.0%. Low accruals

C4Cash vs Debt

Cash $0.5B covers only 23% of debt $2.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 15% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.2x. Healthy

!
D3Soft Asset Growth

Other assets grew 142.2% vs revenue 9.7%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 3780% YoY

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

3.86
Safe Zone
0 Distress1.102.605.0+ Safe
0.1314
Liquidity
0.2482
Cumulative profit
0.2213
Operating efficiency
0.6681
Leverage

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

Ulta Beauty, Inc. (ULTA) Earnings Quality Grade F — EarningsGrade