F

O'Reilly Automotive, Inc. — Earnings Quality Grade F

ORLY · Consumer Cyclical

Major red flags

i
行业适配说明:行业说明:长期大规模回购导致股东权益被压缩。部分筛查红旗是负权益资产负债表的数学产物,不是财务困境信号。 算法评级 F → 调整后评级 B
Revenue
$17.8B
2025
Net Income
$2.5B
2025
Gross Margin
51.6%
Free Cash Flow
$1.6B
01

Screening Summary

16
Passed
0
Watch
1
Failed
-2.49
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 8 days, change +0 days YoY

A2AR vs Revenue Growth

AR growth 9.2% vs revenue growth 6.4%

A3Revenue vs CFFO

Revenue 6.4%, CFFO -9.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 12.5% vs COGS 5.6%. Normal

B2CapEx vs Revenue

CapEx growth 14.2% vs revenue 6.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 62.3%. Normal

B4Gross Margin

Gross margin 51.6%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.09. Profits backed by cash

C2Free Cash Flow

FCF $1.6B, FCF/NI = 0.63

C3Accruals Ratio

Accruals ratio = -1.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 2% of debt $8.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = -134% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets -0.4% vs revenue 6.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.49 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.49
-4.0 Clean-2.22 Grey-1.78 Danger0
1.026
DSRI
AR growing faster than revenue?
0.992
GMI
Gross margin declining?
0.918
AQI
Asset quality deteriorating?
1.064
SGI
Revenue growth rate
0.986
DEPI
Depreciation slowing?
1.012
SGAI
SG&A ratio changing?
-0.0135
TATA
Accruals level
0.965
LVGI
Leverage increasing?
05

Altman Z-Score

0.1
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1228
Liquidity
-0.1408
Cumulative profit
0.2101
Operating efficiency
-0.0441
Leverage

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

O'Reilly Automotive, Inc. (ORLY) 财报排雷评级 F — EarningsGrade