F

Vulcan Materials Company (Holdi — Earnings Quality Grade F

VMC · Basic Materials

Major red flags

i
行业适配说明:行业说明:标准筛查模型对资本密集的受管制行业(公用事业、REITs)可能产生结构性误判。本评级是经行业调整后的结果。 算法评级 F → 调整后评级 C
Revenue
$7.9B
2025
Net Income
$1.1B
2025
Gross Margin
27.4%
Free Cash Flow
$1.1B
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.69
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 41 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -0.5% vs revenue growth 7.1%

A3Revenue vs CFFO

Revenue 7.1%, CFFO 28.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -0.2% vs COGS 6.4%. Normal

B2CapEx vs Revenue

CapEx growth 12.3% vs revenue 7.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 25.9%, excellent (<30%)

B4Gross Margin

Gross margin 27.4%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.68. Profits backed by cash

C2Free Cash Flow

FCF $1.1B, FCF/NI = 1.05

C3Accruals Ratio

Accruals ratio = -4.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 4% of debt $4.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $5.3B = 62% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets 6.7% vs revenue 7.1%. 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 = -2.69 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.69
-4.0 Clean-2.22 Grey-1.78 Danger0
0.929
DSRI
AR growing faster than revenue?
0.984
GMI
Gross margin declining?
0.956
AQI
Asset quality deteriorating?
1.071
SGI
Revenue growth rate
0.848
DEPI
Depreciation slowing?
0.992
SGAI
SG&A ratio changing?
-0.0441
TATA
Accruals level
0.886
LVGI
Leverage increasing?
05

Altman Z-Score

3.48
Safe Zone
0 Distress1.102.605.0+ Safe
0.0965
Liquidity
0.3347
Cumulative profit
0.0976
Operating efficiency
1.0458
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Vulcan Materials Company (Holdi (VMC) 财报排雷评级 F — EarningsGrade