F

Dine Brands Global, Inc. Common — Earnings Quality Grade F

DIN · Consumer Cyclical

Major red flags

Revenue
$879M
2025
Net Income
$17M
2025
Gross Margin
40.9%
Free Cash Flow
$53M
01

Screening Summary

13
Passed
3
Watch
2
Failed
-2.59
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 49 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 3.3% vs revenue growth 8.3%

A3Revenue vs CFFO

Revenue 8.3%, CFFO -17.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 152.5% is >2x revenue growth 8.3%

B3SG&A Ratio

SG&A/Gross Profit = 56.7%. Normal

!
B4Gross Margin

Gross margin swung -5.3pp (46.2% → 40.9%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.20. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 3.12

C3Accruals Ratio

Accruals ratio = -4.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 8% of debt $1.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = -286% of equity. Manageable

D2Leverage

Debt/EBITDA = 11.0x (>4x). Interest coverage = 1.8x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 22.1% vs revenue 8.3%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.59 (< -2.22). Unlikely manipulator

持仓监控

把 DIN 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.59
-4.0 Clean-2.22 Grey-1.78 Danger0
0.954
DSRI
AR growing faster than revenue?
1.131
GMI
Gross margin declining?
0.999
AQI
Asset quality deteriorating?
1.083
SGI
Revenue growth rate
0.937
DEPI
Depreciation slowing?
0.957
SGAI
SG&A ratio changing?
-0.0414
TATA
Accruals level
1.045
LVGI
Leverage increasing?
05

Altman Z-Score

0.53
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0079
Liquidity
0.1008
Cumulative profit
0.0594
Operating efficiency
-0.1363
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25