Every figure this model derived for ZARE, 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
cash
41,129,000
CashAndCashEquivalentsAtCarryingValue
2026-06-30
equity
750,187,000
StockholdersEquity
2026-06-30
interest expense
279,423,000
InterestExpenseNonoperating
2026-06-30
ocf
62,034,000
NetCashProvidedByUsedInOperatingActivities
2026-06-30
revenue
560,461,000
Revenues
2026-06-30
The ratios
The figures themselves rather than their scores — what somebody looking up
ZARE on one particular measure came for.
Ratio
Value
cash operating margin
107.92
dilution pct
12.2
ebit cagr
21.24
ebit yoy
27.42
fcf margin
11.07
growth cv
0.35
interest cover
1.37
net debt ebitda
4.14
operating margin
68.32
owner earnings margin
11.07
revenue growth
24.58
revenue growth per share
11.04
roic
9.3
rule of 40
92.89
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about ZARE's figures. Written by the
derivation as it ran, not added afterwards.
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
no market cap; set `market_cap` in overrides.yaml
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 DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience rests on 2 of 3 inputs; not tagged: liquidity
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left