F

Linde plc — Earnings Quality Grade F

LIN · Basic Materials

Major red flags

Revenue
$34.0B
2025
Net Income
$6.9B
2025
Gross Margin
48.8%
Free Cash Flow
$5.1B
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.64
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 53 days, change +2 days YoY

A2AR vs Revenue Growth

AR growth 7.4% vs revenue growth 3.0%

A3Revenue vs CFFO

Revenue 3.0%, CFFO 9.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 5.6% vs COGS 1.4%. Normal

B2CapEx vs Revenue

CapEx growth 17.0% vs revenue 3.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 20.7%, excellent (<30%)

B4Gross Margin

Gross margin 48.8%, change +0.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.50. Profits backed by cash

C2Free Cash Flow

FCF $5.1B, FCF/NI = 0.74

C3Accruals Ratio

Accruals ratio = -4.0%. Low accruals

C4Cash vs Debt

Cash $5.1B covers only 18% of debt $28.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $39.8B = 104% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets 17.6% vs revenue 3.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.64 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.64
-4.0 Clean-2.22 Grey-1.78 Danger0
1.043
DSRI
AR growing faster than revenue?
0.984
GMI
Gross margin declining?
0.984
AQI
Asset quality deteriorating?
1.03
SGI
Revenue growth rate
1.125
DEPI
Depreciation slowing?
0.999
SGAI
SG&A ratio changing?
-0.0398
TATA
Accruals level
1.108
LVGI
Leverage increasing?
05

Altman Z-Score

2.06
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0216
Liquidity
0.1913
Cumulative profit
0.1078
Operating efficiency
0.8124
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Linde plc (LIN) 财报排雷评级 F — EarningsGrade