F

LCI Industries — Earnings Quality Grade F

LCII · Consumer Cyclical

Major red flags

Revenue
$4.1B
2025
Net Income
$188M
2025
Gross Margin
23.8%
Free Cash Flow
$278M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-2.54
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 22 days, change +2 days YoY

!
A2AR vs Revenue Growth

AR growth 22.0% exceeds revenue growth 10.2%

A3Revenue vs CFFO

Revenue grew 10.2% but CFFO declined -10.6%

02

Expense Quality

B1Inventory vs COGS

Inventory 9.8% vs COGS 9.8%. Normal

!
B2CapEx vs Revenue

CapEx growth 24.4% is >2x revenue growth 10.2%

B3SG&A Ratio

SG&A/Gross Profit = 50.5%. Normal

B4Gross Margin

Gross margin 23.8%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.76. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 1.48

C3Accruals Ratio

Accruals ratio = -4.5%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 18% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 75% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.0x. Healthy

D3Soft Asset Growth

Other assets 0.9% vs revenue 10.2%. Normal

D4Asset Impairment

No write-off data

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 = -2.54 (< -2.22). Unlikely manipulator

持仓监控

把 LCII 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-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
1.107
DSRI
AR growing faster than revenue?
0.989
GMI
Gross margin declining?
0.952
AQI
Asset quality deteriorating?
1.102
SGI
Revenue growth rate
1.089
DEPI
Depreciation slowing?
0.967
SGAI
SG&A ratio changing?
-0.0449
TATA
Accruals level
1.103
LVGI
Leverage increasing?
05

Altman Z-Score

4.53
Safe Zone
0 Distress1.102.605.0+ Safe
0.2759
Liquidity
0.4029
Cumulative profit
0.0916
Operating efficiency
0.7497
Leverage

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