F

Otis Worldwide Corporation — Earnings Quality Grade F

OTIS · Industrials

Major red flags

Revenue
$14.4B
2025
Net Income
$1.4B
2025
Gross Margin
30.3%
Free Cash Flow
$1.4B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.43
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 93 days, change +6 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 1.2%, CFFO 2.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 10.1% vs COGS 0.6%. Normal

!
B2CapEx vs Revenue

CapEx growth 20.6% is >2x revenue growth 1.2%

B3SG&A Ratio

SG&A/Gross Profit = 43.3%. Normal

B4Gross Margin

Gross margin 30.3%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.15. Profits backed by cash

C2Free Cash Flow

FCF $1.4B, FCF/NI = 1.04

C3Accruals Ratio

Accruals ratio = -2.0%. Low accruals

C4Cash vs Debt

Cash $1.1B covers only 13% of debt $8.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.0B = -38% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.6x. Healthy

D3Soft Asset Growth

Other assets 13.3% vs revenue 1.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 10% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.43 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.43
-4.0 Clean-2.22 Grey-1.78 Danger0
1.063
DSRI
AR growing faster than revenue?
0.986
GMI
Gross margin declining?
1.202
AQI
Asset quality deteriorating?
1.012
SGI
Revenue growth rate
1.168
DEPI
Depreciation slowing?
1.029
SGAI
SG&A ratio changing?
-0.0199
TATA
Accruals level
1.05
LVGI
Leverage increasing?
05

Altman Z-Score

0.2
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1084
Liquidity
-0.0413
Cumulative profit
0.2083
Operating efficiency
-0.3386
Leverage

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

Otis Worldwide Corporation (OTIS) 财报排雷评级 F — EarningsGrade