C

Zurn Elkay Water Solutions Corp — Earnings Quality Grade C

ZWS · Industrials

Some red flags

Revenue
$1.7B
2025
Net Income
$198M
2025
Gross Margin
45.1%
Free Cash Flow
$317M
01

Screening Summary

14
Passed
2
Watch
1
Failed
-2.83
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 40 days, change -7 days YoY

A2AR vs Revenue Growth

AR growth -8.6% vs revenue growth 8.3%

A3Revenue vs CFFO

Revenue 8.3%, CFFO 18.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 0.7% vs COGS 8.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 37.2% is >2x revenue growth 8.3%

B3SG&A Ratio

SG&A/Gross Profit = 54.6%. Normal

B4Gross Margin

Gross margin 45.1%, change -0.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.75. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 1.60

C3Accruals Ratio

Accruals ratio = -5.5%. Low accruals

!
C4Cash vs Debt

Cash $0.3B covers 54% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.6B = 102% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.5x. Healthy

D3Soft Asset Growth

Other assets 4.6% vs revenue 8.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.83 (< -2.22). Unlikely manipulator

持仓监控

把 ZWS 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-2.83
-4.0 Clean-2.22 Grey-1.78 Danger0
0.844
DSRI
AR growing faster than revenue?
1.001
GMI
Gross margin declining?
0.959
AQI
Asset quality deteriorating?
1.083
SGI
Revenue growth rate
0.972
DEPI
Depreciation slowing?
0.99
SGAI
SG&A ratio changing?
-0.0554
TATA
Accruals level
1.006
LVGI
Leverage increasing?
05

Altman Z-Score

2.25
Grey Zone
0 Distress1.102.605.0+ Safe
0.2061
Liquidity
-0.4224
Cumulative profit
0.1063
Operating efficiency
1.4899
Leverage

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