F

Dover Corporation — Earnings Quality Grade F

DOV · Industrials

Major red flags

Revenue
$8.1B
2025
Net Income
$1.1B
2025
Gross Margin
39.8%
Free Cash Flow
$1.1B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.56
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 62 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 1.3% vs revenue growth 4.5%

A3Revenue vs CFFO

Revenue 4.5%, CFFO 78.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 11.2% vs COGS 1.8%. Normal

!
B2CapEx vs Revenue

CapEx growth 31.5% is >2x revenue growth 4.5%

B3SG&A Ratio

SG&A/Gross Profit = 57.3%. Normal

B4Gross Margin

Gross margin 39.8%, change +1.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.22. Profits backed by cash

C2Free Cash Flow

FCF $1.1B, FCF/NI = 1.02

C3Accruals Ratio

Accruals ratio = -1.8%. Low accruals

C4Cash vs Debt

Cash $1.7B covers only 47% of debt $3.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $7.2B = 97% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.9x. Healthy

D3Soft Asset Growth

Other assets 10.2% vs revenue 4.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.56 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.56
-4.0 Clean-2.22 Grey-1.78 Danger0
0.969
DSRI
AR growing faster than revenue?
0.96
GMI
Gross margin declining?
1.032
AQI
Asset quality deteriorating?
1.045
SGI
Revenue growth rate
1.006
DEPI
Depreciation slowing?
1.008
SGAI
SG&A ratio changing?
-0.0179
TATA
Accruals level
1.014
LVGI
Leverage increasing?
05

Altman Z-Score

6.46
Safe Zone
0 Distress1.102.605.0+ Safe
0.1481
Liquidity
1.0595
Cumulative profit
0.1106
Operating efficiency
1.2307
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Dover Corporation (DOV) 财报排雷评级 F — EarningsGrade