Every figure this model derived for CHE, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
Figure
Value
XBRL tag
As at
capex
66,346,000
PaymentsToAcquirePropertyPlantAndEquipment
2026-06-30
cash
40,222,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
current assets
291,235,000
AssetsCurrent
2026-06-30
current liabilities
319,846,000
LiabilitiesCurrent
2026-06-30
equity
830,510,000
StockholdersEquity
2026-06-30
interest expense
3,279,000
InterestExpense
2026-06-30
ocf
389,954,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
2,595,001,000
Revenues
2026-06-30
sbc
38,680,000
AllocatedShareBasedCompensationExpense
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
CHE on one particular measure came for.
Ratio
Value
cash operating margin
17.51
current ratio
0.91
current ratio reported
0.91
dilution pct
-4.78
ebit cagr
0.47
ebit yoy
-5.34
fcf margin
12.47
growth cv
0.65
interest cover
106.49
net debt ebitda
0.24
operating margin
13.46
owner earnings margin
10.98
revenue growth
3.31
revenue growth per share
8.5
roic
29.65
rule of 40
16.76
sbc pct revenue
1.49
What to be careful about
What this model itself distrusts about CHE's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability rests on 3 of 4 inputs; not tagged: contracted coverage