{ "ticker": "FDS", "name": "Factset Research Systems Inc", "legal_name": "FACTSET RESEARCH SYSTEMS INC", "cik": "0001013237", "exchange": "NYSE", "sic": "7370", "industry": "Services-Computer Programming, Data Processing, Etc.", "state": "DE", "fiscal_year_end": "0831", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 331.32, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 11680905271.199999, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 331.32, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 35255660.0, "unit": "underlying shares", "concept": "SEC cover page 10-K 0001628280-26-066391 (35,255,660 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/fds-20260831.htm", "period_end": "2026-10-15", "accession": "0001628280-26-066391", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-10-15", "share_count_age_days_at_price_date": 8, "warning": null, "computed": "331.32 (price 2026-10-23) / 1 x 35,255,660 (shares at 2026-10-15) = 11,680,905,271" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 46.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-08-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 22, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 2.48, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.6, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "6.27 -> 13.83 (+121%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 24.0, "threshold": "<= 15", "points": 1.6, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 5.84, product 139.8", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.32, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 2476256000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24292401, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "current_assets", "value": 651893000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24339625, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "current_liabilities", "value": 1089502000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24366537, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "lt_debt", "value": 870586000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24417417, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "equity", "value": 2001866000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24499186, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "Net income FY2016", "value": 338815000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774918019028/", "period": "2016-08-31", "accession": "0001437749-18-019028", "fact_id": 20687916, "verified": "unverified", "age_days": 3708 }, { "name": "Net income FY2017", "value": 258259000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "period": "2017-08-31", "accession": "0001437749-19-020894", "fact_id": 20694582, "verified": "unverified", "age_days": 3343 }, { "name": "Net income FY2018", "value": 267085000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323720000153/", "period": "2018-08-31", "accession": "0001013237-20-000153", "fact_id": 20701066, "verified": "unverified", "age_days": 2978 }, { "name": "Net income FY2019", "value": 352790000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323721000142/", "period": "2019-08-31", "accession": "0001013237-21-000142", "fact_id": 20707424, "verified": "unverified", "age_days": 2613 }, { "name": "Net income FY2020", "value": 372938000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "period": "2020-08-31", "accession": "0001013237-22-000159", "fact_id": 20713871, "verified": "unverified", "age_days": 2247 }, { "name": "Net income FY2021", "value": 399590000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2021-08-31", "accession": "0001013237-23-000128", "fact_id": 20720526, "verified": "unverified", "age_days": 1882 }, { "name": "Net income FY2022", "value": 396917000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20727650, "verified": "unverified", "age_days": 1517 }, { "name": "Net income FY2023", "value": 468173000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20734632, "verified": "unverified", "age_days": 1152 }, { "name": "Net income FY2024", "value": 537126000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20741178, "verified": "unverified", "age_days": 786 }, { "name": "Net income FY2025", "value": 597040000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24293795, "verified": "unverified", "age_days": 421 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/FDS/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2014", "value": 4.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774916040606/", "period": "2014-08-31", "accession": "0001437749-16-040606", "fact_id": 20758685, "verified": "unverified", "age_days": 4439 }, { "name": "EPS diluted FY2015", "value": 5.71, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774917017840/", "period": "2015-08-31", "accession": "0001437749-17-017840", "fact_id": 20763006, "verified": "unverified", "age_days": 4074 }, { "name": "EPS diluted FY2016", "value": 8.19, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774918019028/", "period": "2016-08-31", "accession": "0001437749-18-019028", "fact_id": 20767112, "verified": "unverified", "age_days": 3708 }, { "name": "EPS diluted FY2023", "value": 12.04, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20799448, "verified": "unverified", "age_days": 1152 }, { "name": "EPS diluted FY2024", "value": 13.91, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20805318, "verified": "unverified", "age_days": 786 }, { "name": "EPS diluted FY2025", "value": 15.55, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24299873, "verified": "unverified", "age_days": 421 }, { "name": "Shares outstanding", "value": 35255660.0, "kind": "current", "source": "SEC cover page 10-K 0001628280-26-066391 (35,255,660 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/fds-20260831.htm", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/R1.htm", "period": "2026-10-15", "accession": "0001628280-26-066391", "fact_id": 24599959, "age_days": 11, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (invested capital not positive (negative working capital exceeds fixed assets))", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 56.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -0.8, "unit": "%", "percentile": 39.7, "points": 19.9, "max": 50 }, { "name": "6 month return", "value": 46.5, "unit": "%", "percentile": 93.8, "points": 18.8, "max": 20 }, { "name": "Price / 52-week high", "value": 0.988, "points": 14.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 41.5, "unit": "%", "points": 3.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 331.32, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [] }, "buffett": { "score": 94.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-08-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2017", "history_through": "2026", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 47, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "34.3% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+9.6% a year", "threshold": ">= +10%", "points": 9.6, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 2.5, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "29.7%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.19", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "5.5%", "threshold": ">= 7%", "points": 9.5, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.32, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2019", "value": 352790000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323721000142/", "period": "2019-08-31", "accession": "0001013237-21-000142", "fact_id": 20707424, "verified": "unverified", "age_days": 2613 }, { "name": "Equity at FY2019 end", "value": 672256000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "period": "2019-08-31", "accession": "0001013237-22-000159", "fact_id": 22793925, "verified": "unverified", "age_days": 2613 }, { "name": "Net income FY2020", "value": 372938000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "period": "2020-08-31", "accession": "0001013237-22-000159", "fact_id": 20713871, "verified": "unverified", "age_days": 2247 }, { "name": "Equity at FY2020 end", "value": 896375000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2020-08-31", "accession": "0001013237-23-000128", "fact_id": 22819079, "verified": "unverified", "age_days": 2247 }, { "name": "Net income FY2021", "value": 399590000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2021-08-31", "accession": "0001013237-23-000128", "fact_id": 20720526, "verified": "unverified", "age_days": 1882 }, { "name": "Equity at FY2021 end", "value": 1016353000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2021-08-31", "accession": "0001013237-24-000141", "fact_id": 22845278, "verified": "unverified", "age_days": 1882 }, { "name": "Net income FY2022", "value": 396917000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20727650, "verified": "unverified", "age_days": 1517 }, { "name": "Equity at FY2022 end", "value": 1331408000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2022-08-31", "accession": "0001628280-25-045769", "fact_id": 22873037, "verified": "unverified", "age_days": 1517 }, { "name": "Net income FY2023", "value": 468173000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20734632, "verified": "unverified", "age_days": 1152 }, { "name": "Equity at FY2023 end", "value": 1619930000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2023-08-31", "accession": "0001628280-26-066391", "fact_id": 22900220, "verified": "unverified", "age_days": 1152 }, { "name": "Net income FY2024", "value": 537126000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20741178, "verified": "unverified", "age_days": 786 }, { "name": "Equity at FY2024 end", "value": 1912460000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 22925589, "verified": "unverified", "age_days": 786 }, { "name": "Net income FY2025", "value": 597040000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24293795, "verified": "unverified", "age_days": 421 }, { "name": "Equity at FY2025 end", "value": 2186413000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24483011, "verified": "unverified", "age_days": 421 }, { "name": "Net income FY2026", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "Equity at FY2026 end", "value": 2001866000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24499186, "verified": "unverified", "age_days": 56 }, { "name": "Net income FY2017", "value": 258259000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "period": "2017-08-31", "accession": "0001437749-19-020894", "fact_id": 20694582, "verified": "unverified", "age_days": 3343 }, { "name": "Net income FY2018", "value": 267085000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323720000153/", "period": "2018-08-31", "accession": "0001013237-20-000153", "fact_id": 20701066, "verified": "unverified", "age_days": 2978 }, { "name": "Net income FY2019", "value": 352790000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323721000142/", "period": "2019-08-31", "accession": "0001013237-21-000142", "fact_id": 20707424, "verified": "unverified", "age_days": 2613 }, { "name": "Net income FY2020", "value": 372938000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "period": "2020-08-31", "accession": "0001013237-22-000159", "fact_id": 20713871, "verified": "unverified", "age_days": 2247 }, { "name": "Net income FY2021", "value": 399590000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2021-08-31", "accession": "0001013237-23-000128", "fact_id": 20720526, "verified": "unverified", "age_days": 1882 }, { "name": "Net income FY2022", "value": 396917000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20727650, "verified": "unverified", "age_days": 1517 }, { "name": "Net income FY2023", "value": 468173000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20734632, "verified": "unverified", "age_days": 1152 }, { "name": "Net income FY2024", "value": 537126000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20741178, "verified": "unverified", "age_days": 786 }, { "name": "Net income FY2025", "value": 597040000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24293795, "verified": "unverified", "age_days": 421 }, { "name": "Net income FY2026", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "debt_incl_current", "value": 1370022000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24428754, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "Operating income FY2022", "value": 475482000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20866081, "verified": "unverified", "age_days": 1517 }, { "name": "Revenue FY2022", "value": 1843892000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20647402, "verified": "unverified", "age_days": 1517 }, { "name": "Operating income FY2023", "value": 629207000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20871757, "verified": "unverified", "age_days": 1152 }, { "name": "Revenue FY2023", "value": 2085508000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20652478, "verified": "unverified", "age_days": 1152 }, { "name": "Operating income FY2024", "value": 701299000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20877038, "verified": "unverified", "age_days": 786 }, { "name": "Revenue FY2024", "value": 2203056000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20657308, "verified": "unverified", "age_days": 786 }, { "name": "Operating income FY2025", "value": 748303000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24305113, "verified": "unverified", "age_days": 421 }, { "name": "Revenue FY2025", "value": 2321748000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24290688, "verified": "unverified", "age_days": 421 }, { "name": "Operating income FY2026", "value": 699957000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24308815, "verified": "unverified", "age_days": 56 }, { "name": "Revenue FY2026", "value": 2476256000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24292401, "verified": "unverified", "age_days": 56 }, { "name": "Operating cash flow FY2022", "value": 538277000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20964332, "verified": "unverified", "age_days": 1517 }, { "name": "Capital expenditure FY2022", "value": 51156000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2022-08-31", "accession": "0001013237-23-000128", "fact_id": 21029896, "verified": "unverified", "age_days": 1517 }, { "name": "Operating cash flow FY2023", "value": 645573000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20971199, "verified": "unverified", "age_days": 1152 }, { "name": "Capital expenditure FY2023", "value": 60786000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2023-08-31", "accession": "0001013237-23-000128", "fact_id": 21034219, "verified": "unverified", "age_days": 1152 }, { "name": "Operating cash flow FY2024", "value": 700338000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20977645, "verified": "unverified", "age_days": 786 }, { "name": "Capital expenditure FY2024", "value": 85681000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20276349, "verified": "unverified", "age_days": 786 }, { "name": "Operating cash flow FY2025", "value": 726260000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24311865, "verified": "unverified", "age_days": 421 }, { "name": "Capital expenditure FY2025", "value": 108806000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 20276350, "verified": "unverified", "age_days": 421 }, { "name": "Operating cash flow FY2026", "value": 822200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24316377, "verified": "unverified", "age_days": 56 }, { "name": "Capital expenditure FY2026", "value": 114720000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 20276351, "verified": "unverified", "age_days": 56 }, { "name": "Shares outstanding", "value": 35255660.0, "kind": "current", "source": "SEC cover page 10-K 0001628280-26-066391 (35,255,660 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/fds-20260831.htm", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/R1.htm", "period": "2026-10-15", "accession": "0001628280-26-066391", "fact_id": 24599959, "age_days": 11, "stale": false } ] }, "lynch": { "score": 47.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-08-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2021", "history_through": "2026", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 3.22, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+7.1% a year", "threshold": "12% to 35% a year", "points": 11.8, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 22.7, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.68, "threshold": "<= 0.5", "points": 12.2, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-9.7%", "threshold": ">= +10%", "points": 4.4, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.32, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2026", "value": 14.57, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24303936, "verified": "unverified", "age_days": 56 }, { "name": "EPS diluted FY2021", "value": 10.36, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2021-08-31", "accession": "0001013237-23-000128", "fact_id": 20787610, "verified": "unverified", "age_days": 1882 }, { "name": "debt_incl_current", "value": 1370022000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24428754, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "equity", "value": 2001866000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24499186, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "cash", "value": 233339000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24533012, "verified": "unverified", "age_days": 56, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-08-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2021", "history_through": "2026", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.6, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "10.36 -> 14.57", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 5.84, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.32, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 651893000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24339625, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "current_liabilities", "value": 1089502000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24366537, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "Net income FY2022", "value": 396917000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "period": "2022-08-31", "accession": "0001013237-24-000141", "fact_id": 20727650, "verified": "unverified", "age_days": 1517 }, { "name": "Net income FY2023", "value": 468173000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2023-08-31", "accession": "0001628280-25-045769", "fact_id": 20734632, "verified": "unverified", "age_days": 1152 }, { "name": "Net income FY2024", "value": 537126000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2024-08-31", "accession": "0001628280-26-066391", "fact_id": 20741178, "verified": "unverified", "age_days": 786 }, { "name": "Net income FY2025", "value": 597040000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24293795, "verified": "unverified", "age_days": 421 }, { "name": "Net income FY2026", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/FDS/history?filter=div", "period": null }, { "name": "EPS diluted FY2026", "value": 14.57, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24303936, "verified": "unverified", "age_days": 56 }, { "name": "EPS diluted FY2021", "value": 10.36, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "period": "2021-08-31", "accession": "0001013237-23-000128", "fact_id": 20787610, "verified": "unverified", "age_days": 1882 }, { "name": "equity", "value": 2001866000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24499186, "verified": "unverified", "age_days": 56, "stale": false }, { "name": "Shares outstanding", "value": 35255660.0, "kind": "current", "source": "SEC cover page 10-K 0001628280-26-066391 (35,255,660 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/fds-20260831.htm", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/R1.htm", "period": "2026-10-15", "accession": "0001628280-26-066391", "fact_id": 24599959, "age_days": 11, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2025", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "12.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "822M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "13.9% -> 12.9%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "822M vs 533M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "31.8% -> 21.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.40 -> 0.60", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "37M -> 35M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "32.2% -> 28.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.54 -> 0.60", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2026-08-31", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "total_assets 2026-08-31", "value": 4140023000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24398511, "verified": "unverified", "age_days": 56 }, { "name": "cfo 2026-08-31", "value": 822200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24316377, "verified": "unverified", "age_days": 56 }, { "name": "net_income 2026-08-31", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "net_income 2025-08-31", "value": 597040000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24293795, "verified": "unverified", "age_days": 421 }, { "name": "total_assets 2026-08-31", "value": 4140023000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24398511, "verified": "unverified", "age_days": 56 }, { "name": "total_assets 2025-08-31", "value": 4304272000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24382797, "verified": "unverified", "age_days": 421 }, { "name": "cfo 2026-08-31", "value": 822200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24316377, "verified": "unverified", "age_days": 56 }, { "name": "net_income 2026-08-31", "value": 533481000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24298450, "verified": "unverified", "age_days": 56 }, { "name": "lt_debt 2026-08-31", "value": 870586000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24417417, "verified": "unverified", "age_days": 56 }, { "name": "lt_debt 2025-08-31", "value": 1368260000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24412293, "verified": "unverified", "age_days": 421 }, { "name": "total_assets 2026-08-31", "value": 4140023000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24398511, "verified": "unverified", "age_days": 56 }, { "name": "total_assets 2025-08-31", "value": 4304272000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24382797, "verified": "unverified", "age_days": 421 }, { "name": "current_assets 2026-08-31", "value": 651893000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24339625, "verified": "unverified", "age_days": 56 }, { "name": "current_assets 2025-08-31", "value": 729759000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24327328, "verified": "unverified", "age_days": 421 }, { "name": "current_liabilities 2026-08-31", "value": 1089502000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24366537, "verified": "unverified", "age_days": 56 }, { "name": "current_liabilities 2025-08-31", "value": 521306000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24354281, "verified": "unverified", "age_days": 421 }, { "name": "shares_out 2026-10-15", "value": 35255660.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-10-15", "accession": "0001628280-26-066391", "fact_id": 24587442, "verified": "unverified", "age_days": 11 }, { "name": "shares_out 2025-10-15", "value": 37456326.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "period": "2025-10-15", "accession": "0001628280-25-045769", "fact_id": 24573280, "verified": "unverified", "age_days": 376 }, { "name": "operating_income 2026-08-31", "value": 699957000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24308815, "verified": "unverified", "age_days": 56 }, { "name": "operating_income 2025-08-31", "value": 748303000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24305113, "verified": "unverified", "age_days": 421 }, { "name": "revenue 2026-08-31", "value": 2476256000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24292401, "verified": "unverified", "age_days": 56 }, { "name": "revenue 2025-08-31", "value": 2321748000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24290688, "verified": "unverified", "age_days": 421 }, { "name": "revenue 2026-08-31", "value": 2476256000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24292401, "verified": "unverified", "age_days": 56 }, { "name": "revenue 2025-08-31", "value": 2321748000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24290688, "verified": "unverified", "age_days": 421 }, { "name": "total_assets 2026-08-31", "value": 4140023000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2026-08-31", "accession": "0001628280-26-066391", "fact_id": 24398511, "verified": "unverified", "age_days": 56 }, { "name": "total_assets 2025-08-31", "value": 4304272000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "period": "2025-08-31", "accession": "0001628280-26-066391", "fact_id": 24382797, "verified": "unverified", "age_days": 421 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-08-31", "sec_frame": "CY2013", "value": 198637000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774915019227/", "accession": "0001437749-15-019227" }, { "fy": 2014, "period_end": "2014-08-31", "sec_frame": "CY2014", "value": 211543000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774916040606/", "accession": "0001437749-16-040606" }, { "fy": 2015, "period_end": "2015-08-31", "sec_frame": "CY2015", "value": 241051000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774917017840/", "accession": "0001437749-17-017840" }, { "fy": 2016, "period_end": "2016-08-31", "sec_frame": "CY2016", "value": 338815000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774918019028/", "accession": "0001437749-18-019028" }, { "fy": 2017, "period_end": "2017-08-31", "sec_frame": "CY2017", "value": 258259000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "accession": "0001437749-19-020894" }, { "fy": 2018, "period_end": "2018-08-31", "sec_frame": "CY2018", "value": 267085000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323720000153/", "accession": "0001013237-20-000153" }, { "fy": 2019, "period_end": "2019-08-31", "sec_frame": "CY2019", "value": 352790000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323721000142/", "accession": "0001013237-21-000142" }, { "fy": 2020, "period_end": "2020-08-31", "sec_frame": "CY2020", "value": 372938000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "accession": "0001013237-22-000159" }, { "fy": 2021, "period_end": "2021-08-31", "sec_frame": "CY2021", "value": 399590000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "accession": "0001013237-23-000128" }, { "fy": 2022, "period_end": "2022-08-31", "sec_frame": "CY2022", "value": 396917000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "accession": "0001013237-24-000141" }, { "fy": 2023, "period_end": "2023-08-31", "sec_frame": "CY2023", "value": 468173000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "accession": "0001628280-25-045769" }, { "fy": 2024, "period_end": "2024-08-31", "sec_frame": "CY2024", "value": 537126000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" }, { "fy": 2025, "period_end": "2025-08-31", "sec_frame": "CY2025", "value": 597040000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" }, { "fy": 2026, "period_end": "2026-08-31", "sec_frame": "CY2026", "value": 533481000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-08-31", "sec_frame": "CY2013", "value": 4.45, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774915019227/", "accession": "0001437749-15-019227", "value_reported": 4.45, "split_factor": 1.0, "split_basis": "filed 2015-11-02" }, { "fy": 2014, "period_end": "2014-08-31", "sec_frame": "CY2014", "value": 4.92, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774916040606/", "accession": "0001437749-16-040606", "value_reported": 4.92, "split_factor": 1.0, "split_basis": "filed 2016-10-31" }, { "fy": 2015, "period_end": "2015-08-31", "sec_frame": "CY2015", "value": 5.71, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774917017840/", "accession": "0001437749-17-017840", "value_reported": 5.71, "split_factor": 1.0, "split_basis": "filed 2017-10-30" }, { "fy": 2016, "period_end": "2016-08-31", "sec_frame": "CY2016", "value": 8.19, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774918019028/", "accession": "0001437749-18-019028", "value_reported": 8.19, "split_factor": 1.0, "split_basis": "filed 2018-10-30" }, { "fy": 2017, "period_end": "2017-08-31", "sec_frame": "CY2017", "value": 6.51, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "accession": "0001437749-19-020894", "value_reported": 6.51, "split_factor": 1.0, "split_basis": "filed 2019-10-30" }, { "fy": 2018, "period_end": "2018-08-31", "sec_frame": "CY2018", "value": 6.78, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323720000153/", "accession": "0001013237-20-000153", "value_reported": 6.78, "split_factor": 1.0, "split_basis": "filed 2020-10-29" }, { "fy": 2019, "period_end": "2019-08-31", "sec_frame": "CY2019", "value": 9.08, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323721000142/", "accession": "0001013237-21-000142", "value_reported": 9.08, "split_factor": 1.0, "split_basis": "filed 2021-10-22" }, { "fy": 2020, "period_end": "2020-08-31", "sec_frame": "CY2020", "value": 9.65, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "accession": "0001013237-22-000159", "value_reported": 9.65, "split_factor": 1.0, "split_basis": "filed 2022-10-21" }, { "fy": 2021, "period_end": "2021-08-31", "sec_frame": "CY2021", "value": 10.36, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "accession": "0001013237-23-000128", "value_reported": 10.36, "split_factor": 1.0, "split_basis": "filed 2023-10-27" }, { "fy": 2022, "period_end": "2022-08-31", "sec_frame": "CY2022", "value": 10.25, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "accession": "0001013237-24-000141", "value_reported": 10.25, "split_factor": 1.0, "split_basis": "filed 2024-10-29" }, { "fy": 2023, "period_end": "2023-08-31", "sec_frame": "CY2023", "value": 12.04, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "accession": "0001628280-25-045769", "value_reported": 12.04, "split_factor": 1.0, "split_basis": "filed 2025-10-22" }, { "fy": 2024, "period_end": "2024-08-31", "sec_frame": "CY2024", "value": 13.91, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391", "value_reported": 13.91, "split_factor": 1.0, "split_basis": "filed 2026-10-20" }, { "fy": 2025, "period_end": "2025-08-31", "sec_frame": "CY2025", "value": 15.55, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391", "value_reported": 15.55, "split_factor": 1.0, "split_basis": "filed 2026-10-20" }, { "fy": 2026, "period_end": "2026-08-31", "sec_frame": "CY2026", "value": 14.57, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391", "value_reported": 14.57, "split_factor": 1.0, "split_basis": "filed 2026-10-20" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-08-31", "sec_frame": "CY2013", "value": 858112000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774915019227/", "accession": "0001437749-15-019227" }, { "fy": 2014, "period_end": "2014-08-31", "sec_frame": "CY2014", "value": 920335000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774916040606/", "accession": "0001437749-16-040606" }, { "fy": 2015, "period_end": "2015-08-31", "sec_frame": "CY2015", "value": 1006768000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774917017840/", "accession": "0001437749-17-017840" }, { "fy": 2016, "period_end": "2016-08-31", "sec_frame": "CY2016", "value": 1127092000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774918019028/", "accession": "0001437749-18-019028" }, { "fy": 2017, "period_end": "2017-08-31", "sec_frame": "CY2017", "value": 1221179000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "accession": "0001437749-19-020894" }, { "fy": 2018, "period_end": "2018-08-31", "sec_frame": "CY2018", "value": 1350145000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "accession": "0001437749-19-020894" }, { "fy": 2019, "period_end": "2019-08-31", "sec_frame": "CY2019", "value": 1435351000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000143774919020894/", "accession": "0001437749-19-020894" }, { "fy": 2020, "period_end": "2020-08-31", "sec_frame": "CY2020", "value": 1494111000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323722000159/", "accession": "0001013237-22-000159" }, { "fy": 2021, "period_end": "2021-08-31", "sec_frame": "CY2021", "value": 1591445000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/", "accession": "0001013237-23-000128" }, { "fy": 2022, "period_end": "2022-08-31", "sec_frame": "CY2022", "value": 1843892000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323724000141/", "accession": "0001013237-24-000141" }, { "fy": 2023, "period_end": "2023-08-31", "sec_frame": "CY2023", "value": 2085508000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828025045769/", "accession": "0001628280-25-045769" }, { "fy": 2024, "period_end": "2024-08-31", "sec_frame": "CY2024", "value": 2203056000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" }, { "fy": 2025, "period_end": "2025-08-31", "sec_frame": "CY2025", "value": 2321748000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" }, { "fy": 2026, "period_end": "2026-08-31", "sec_frame": "CY2026", "value": 2476256000.0, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "accession": "0001628280-26-066391" } ], "dividend_years": [ 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001013237", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013237.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001013237&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001013237&type=8-K", "yahoo": "https://finance.yahoo.com/quote/FDS", "stooq": "https://stooq.com/q/d/?s=fds.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=FDS", "finviz": "https://finviz.com/quote.ashx?t=FDS", "stockanalysis": "https://stockanalysis.com/stocks/fds/", "seeking_alpha": "https://seekingalpha.com/symbol/FDS", "openinsider": "http://openinsider.com/search?q=FDS", "google_news": "https://news.google.com/rss/search?q=FDS+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/FDS.json", "markdown": "https://theclaudetrader.com/s/FDS.md", "research_packet": "https://theclaudetrader.com/r/FDS.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": { "url": "https://theclaudetrader.com/d/FDS.md", "written": "2026-10-22", "note": "librarian agent dossier: cited facts only, no opinions" }, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/FDS; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 422.62, "fv_low": 136.43, "fv_high": 440.43, "fv_gap_pct": 27.6, "fv_verdict": "green", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-10-20", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 422.6210985113366, "growth_used": 0.09244801867910168, "fcf_avg": 646530333.3333334, "inputs": { "fcf": { "value": 646530333.3333334, "years": [ 2024, 2025, 2026 ], "by_year": [ 614657000.0, 617454000.0, 707480000.0 ], "cfo": [ { "value": 700338000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" }, { "value": 726260000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" }, { "value": 822200000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" } ], "capex": [ { "value": 85681000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-08-31", "accession": "0001628280-26-066391", "filed": "2026-10-20", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" }, { "value": 108806000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-08-31", "accession": "0001628280-26-066391", "filed": "2026-10-20", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" }, { "value": 114720000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": "2026-10-20", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" } ] }, "revenue_cagr_5y": { "value": 0.09244801867910168, "from": { "value": 1591445000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2021-08-31", "accession": "0001013237-23-000128", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000101323723000128/" }, "to": { "value": 2476256000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" } }, "shares": { "value": 35255660.0, "tag": "SEC cover page 10-K 0001628280-26-066391 (35,255,660 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/fds-20260831.htm", "period_end": "2026-10-15", "accession": "0001628280-26-066391", "filed": "2026-10-20", "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/R1.htm" } } }, "earnings": { "value": 440.4277160493827, "pe_used": 30.228395061728392, "pe_raw": 30.228395061728392, "pe_basis": "SIC 73 peer median excluding itself (47 peers)", "inputs": { "eps": { "fy": 2026, "value": 14.57, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "value_reported": 14.57, "split_factor": 1.0 } } }, "graham": { "value": 136.43447123167866, "inputs": { "eps": { "fy": 2026, "value": 14.57, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/", "value_reported": 14.57, "split_factor": 1.0 }, "bvps": { "value": 56.7814075810806, "equity": { "value": 2001866000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-08-31", "accession": "0001628280-26-066391", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1013237/000162828026066391/" }, "shares": 35255660.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }