ANDE The Andersons, Inc. - Common Stock
$70,18
السعر · مايو 20, 2026
البيانات الأساسية اعتبارًا من مايو 6, 2026
نطاق 52 أسبوعًا
$32–$82
76% of range
تقييم المحللين
BUY
9 analysts
السعر المستهدف
$80
+14% upside
P/E (TTM)
32.6
ROE
7.3%
هامش صافي الربح
0.87%
ANDE لقطة سريعة للسهم السعر، القيمة السوقية، مكرر الربحية (P/E)، ربحية السهم (EPS)، العائد على حقوق الملكية (ROE)، نسبة الدين إلى حقوق الملكية، نطاق 52 أسبوعًا
السعر
$70.18
القيمة السوقية
—
P/E (TTM)
32.6
ربح السهم (آخر 12 شهرًا)
$3.32
الإيرادات (آخر 12 شهرًا)
$11.01B
عائد التوزيعات
—
ROE
7.3%
D/E الدين/حقوق الملكية
0.5
نطاق 52 أسبوعًا
$32 – $82
ANDE مخطط سعر السهم OHLCV يومي مع مؤشرات فنية — تحريك وتكبير وتخصيص عرضك
Configure
أداء 10 سنوات اتجاهات الإيرادات وصافي الدخل والهوامش وربحية السهم
الإيرادات وصافي الدخل
$11.01B
2023-12-31
→
2025-12-31
ربح السهم
$3.32
2023-12-31
→
2024-12-31
التدفق النقدي الحر
$-56M
2023-12-31
→
2025-12-31
الهوامش
0.87%
2023-12-31
→
2025-12-31
التقييم نسب مكرر الربحية (P/E)، مكرر المبيعات (P/S)، مكرر القيمة الدفترية (P/B)، EV/EBITDA — هل السهم مرتفع السعر أم رخيص؟
المقياس
اتجاه 5 سنوات
ANDE
متوسط الأقران
P/E (TTM)
32.6
22.1
الربحية هامش الربح الإجمالي والتشغيلي والصافي؛ العائد على حقوق الملكية (ROE)، العائد على الأصول (ROA)، العائد على رأس المال المستثمر (ROIC)
المقياس
اتجاه 5 سنوات
ANDE
متوسط الأقران
Gross Margin (هامش الربح الإجمالي)
6.5%
15.2%
Net Profit Margin (هامش صافي الربح)
0.87%
0.19%
ROA (العائد على الأصول)
2.4%
0.48%
ROE
7.3%
0.29%
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
ANDE
متوسط الأقران
Debt / Equity (الدين / حقوق الملكية)
0.5
65.6
Current Ratio (النسبة الحالية)
1.4
1.3
Quick Ratio (النسبة السريعة)
0.1
—
النمو نمو الإيرادات وربحية السهم وصافي الدخل: مقارنة بالعام السابق (YoY)، متوسط النمو السنوي المركب لـ 3 سنوات (3Y CAGR)، متوسط النمو السنوي المركب لـ 5 سنوات (5Y CAGR)
المقياس
اتجاه 5 سنوات
ANDE
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
-2.2%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
-14.0%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
6.4%
—
EPS YoY (ربحية السهم على أساس سنوي)
12.9%
—
Net Income YoY (صافي الدخل مقارنة بالعام السابق)
-16.1%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
ANDE
متوسط الأقران
Payout Ratio (نسبة التوزيع)
28.1%
—
التوزيعات العائد، نسبة التوزيع، تاريخ توزيع الأرباح، معدل النمو السنوي المركب لمدة 5 سنوات
عائد الأرباح
—
نسبة التوزيع
28.1%
5Y Div CAGR
—
| تاريخ الاستحقاق | المبلغ |
|---|---|
| 1 إبريل، 2026 | $0,2000 |
| 2 يناير، 2026 | $0,2000 |
| 1 أكتوبر، 2025 | $0,1950 |
| 1 يوليو، 2025 | $0,1950 |
| 1 إبريل، 2025 | $0,1950 |
| 2 يناير، 2025 | $0,1950 |
| 1 أكتوبر، 2024 | $0,1900 |
| 1 يوليو، 2024 | $0,1900 |
| 28 مارس، 2024 | $0,1900 |
| 29 ديسمبر، 2023 | $0,1900 |
| 29 سبتمبر، 2023 | $0,1850 |
| 30 يونيو، 2023 | $0,1850 |
| 31 مارس، 2023 | $0,1850 |
| 30 ديسمبر، 2022 | $0,1850 |
| 30 سبتمبر، 2022 | $0,1800 |
| 30 يونيو، 2022 | $0,1800 |
| 31 مارس، 2022 | $0,1800 |
| 31 ديسمبر، 2021 | $0,1800 |
| 30 سبتمبر، 2021 | $0,1750 |
| 2 يوليو، 2021 | $0,1750 |
ANDE توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
9 محللين
- شراء قوي 3 33,3%
- شراء 5 55,6%
- احتفاظ 1 11,1%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
3 محللين · 2026-05-18
الوسيط
$75.00
المتوسط
$80.00
← أقل من جميع الأهداف
$70.18
منخفض
$75.00
مرتفع
$90.00
السعر المستهدف الوسيط
$75.00
+6,9%
السعر المستهدف المتوسط
$80.00
+14,0%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
0.23%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $1.12 | $0.71 | 0.41% |
| 31 ديسمبر، 2025 | $2.04 | $1.59 | 0.45% |
| 30 سبتمبر، 2025 | $0.84 | $0.47 | 0.37% |
| 30 يونيو، 2025 | $0.24 | $0.52 | -0.28% |
| 31 مارس، 2025 | $0.12 | $-0.10 | 0.22% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| ANDE | — | 32.6 | -2.2% | 0.87% | 7.3% | 6.5% |
| SYY | $57.40B | 20.1 | 3.2% | 2.2% | 95.1% | 18.4% |
| USFD | $16.84B | 26.0 | 4.1% | 1.7% | 15.1% | 17.4% |
| PFGC | $13.55B | 40.1 | 8.6% | 0.54% | 7.8% | 11.7% |
| CHEF | $2.58B | 37.8 | 9.4% | 1.7% | 12.4% | 24.2% |
| UNFI | $1.64B | -13.9 | 2.6% | -0.37% | -7.4% | 13.3% |
| HFFG | $114M | -2.9 | 2.2% | -3.2% | -17.6% | 16.9% |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11.01B | $11.26B | $14.75B | $17.33B | $12.61B | $8.06B | $8.00B | $3.05B | · | · | $3.69B | $3.92B | |
| Cost of Revenue | $10.30B | $10.56B | $14.00B | $16.64B | $12.02B | $7.70B | $7.54B | $2.74B | · | · | $3.37B | $3.58B | |
| Gross Profit | $714M | $694M | $745M | $684M | $593M | $366M | $461M | $302M | · | · | $319M | $346M | |
| Operating Expenses | · | · | · | · | · | · | $437M | $258M | · | · | $287M | $316M | |
| Interest Income | $7M | $21M | $13M | $3M | · | · | · | · | · | · | · | · | |
| Other Non-op | $2M | $5M | $14M | $-4M | $10M | $13M | $19M | $16M | · | · | $23M | $12M | |
| Pretax Income | $141M | $201M | $170M | $195M | $161M | $-27M | $13M | $53M | · | · | $-21M | $21M | |
| Income Tax | $22M | $30M | $37M | $40M | $29M | $-11M | $9M | $12M | · | · | $-63M | $7M | |
| Net Income | $96M | $114M | $101M | $131M | $104M | $8M | $18M | $41M | · | · | $43M | $12M | |
| EPS (Basic) | · | $3.35 | $3.00 | $3.89 | $3.12 | $0.23 | $0.56 | $1.47 | · | · | $1.51 | $0.41 | |
| EPS (Diluted) | · | $3.32 | $2.94 | $3.81 | $3.07 | $0.23 | $0.55 | $1.46 | · | · | $1.50 | $0.41 | |
| Shares (Basic) | 34,036,000 | 34,032,000 | 33,718,000 | 33,731,000 | 33,279,000 | 32,924,000 | 32,570,000 | 28,258,000 | · | · | 28,126,000 | 28,193,000 | |
| Shares (Diluted) | 34,337,000 | 34,322,000 | 34,382,000 | 34,422,000 | 33,855,000 | 33,189,000 | 33,096,000 | 28,452,000 | · | · | 28,296,000 | 28,431,000 | |
| EBITDA | $133M | $128M | $125M | $135M | $179M | $189M | $146M | $90M | · | · | $86M | $84M |
الميزانية العمومية 26
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $98M | $562M | $644M | $115M | $216M | $29M | $55M | $23M | $59M | $31M | $35M | $63M | |
| Inventory | $1.37B | $1.29B | $1.17B | $1.73B | $1.81B | $1.29B | $1.17B | $691M | $496M | $732M | $649M | $683M | |
| Other Current Assets | $125M | $88M | $56M | $74M | $74M | $100M | $76M | $51M | $43M | $57M | $64M | $72M | |
| Current Assets | $2.38B | $2.85B | $2.81B | $3.47B | $3.37B | $2.42B | $1.95B | $1.02B | $879M | $1.14B | $999M | $1.06B | |
| PP&E (Net) | $940M | $868M | $693M | $763M | $786M | $860M | $938M | $477M | $409M | $394M | $385M | $450M | |
| PP&E (Gross) | $1.89B | $1.83B | $1.47B | $1.52B | $1.46B | $1.43B | $1.41B | $880M | $793M | $777M | $757M | $838M | |
| Accum. Depreciation | $948M | $964M | $774M | $754M | $670M | $569M | $474M | $403M | $384M | $383M | $372M | $388M | |
| Goodwill | $128M | $128M | $128M | $129M | $129M | $132M | $131M | $2M | $6M | $6M | $6M | $64M | |
| Intangibles | $64M | $69M | $86M | $101M | $117M | $140M | $175M | $99M | · | · | $113M | $106M | |
| Other Non-current Assets | $397M | $101M | $87M | $87M | $69M | $47M | $46M | $22M | $27M | $29M | $13M | $10M | |
| Total Assets | $3.71B | $4.12B | $3.86B | $4.61B | $4.57B | $4.27B | $3.90B | $2.39B | $2.12B | $2.36B | $2.16B | $2.23B | |
| Accrued Liabilities | $208M | $227M | $232M | $246M | $230M | $153M | $176M | $79M | $75M | $60M | $70M | $70M | |
| Short-term Debt | $249M | $167M | $43M | $273M | $502M | $404M | $147M | $205M | $185M | $489M | $22M | $29M | |
| Current Liabilities | $1.69B | $1.73B | $1.64B | $2.52B | $2.46B | $1.93B | $1.44B | $833M | $657M | $924M | $739M | $800M | |
| Capital Leases | $72M | $65M | $32M | $37M | $31M | $20M | $51M | $0 | $0 | $0 | · | · | |
| Deferred Tax | · | $55M | $59M | $64M | $71M | $170M | $146M | $130M | $119M | $119M | $122M | $182M | |
| Other Non-current Liabilities | $176M | $117M | $49M | $63M | $79M | $55M | $52M | $32M | $30M | $32M | $33M | $28M | |
| Total Liabilities | $2.42B | $2.52B | $2.34B | $3.18B | $3.26B | $3.11B | $2.71B | $1.52B | $1.27B | $1.54B | $1.34B | $1.44B | |
| Long-term Debt | $560M | $608M | $563M | $493M | $633M | $956M | $1.08B | $518M | $449M | $453M | $473M | $445M | |
| Total Debt | $623M | $644M | $591M | $875M | $1.13B | $1.40B | $1.23B | $518M | · | · | $473M | $445M | |
| Common Stock | $144.0K | $142.0K | $142.0K | $142.0K | $140.0K | $138.0K | $137.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | |
| Retained Earnings | $1.04B | $971M | $883M | $808M | $703M | $626M | $643M | $648M | $635M | $619M | $633M | $609M | |
| Treasury Stock | $14M | $3M | $10M | $15M | $263.0K | $966.0K | $7M | $35M | $36M | $36M | $40M | $45M | |
| AOCI | $11M | $13M | $23M | $20M | $1M | $-12M | $-7M | $-6M | $-5M | $-4M | $-3M | $-12M | |
| Stockholders' Equity | $1.24B | $1.37B | $1.28B | $1.20B | $1.07B | $962M | $974M | $830M | $818M | $801M | $815M | $774M | |
| Liabilities + Equity | $3.71B | $4.12B | $3.86B | $4.61B | $4.57B | $4.27B | $3.90B | $2.39B | $2.12B | $2.36B | $2.16B | $2.23B |
التدفق النقدي 17
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $133M | $128M | $125M | $135M | $179M | $189M | $146M | $90M | · | · | $86M | $84M | |
| Stock-based Comp | $17M | $14M | $13M | $11M | $11M | $10M | $16M | $7M | · | · | $6M | $7M | |
| Deferred Tax | $-9M | $-3M | $-2M | $-17M | $201.0K | $26M | $4M | $11M | · | · | $-63M | $6M | |
| Amort. of Intangibles | $17M | $22M | $24M | $24M | $30M | $31M | $33M | $19M | · | · | $18M | $17M | |
| Other Non-cash | $-60M | $79M | $710M | $28M | $-345M | $-307M | $161M | $-185M | · | · | $3M | $-69M | |
| Operating Cash Flow | $177M | $332M | $947M | $287M | $-51M | $-74M | $349M | $-36M | · | · | $75M | $40M | |
| CapEx | $233M | $149M | $150M | $108M | $76M | $77M | $165M | $143M | · | · | $35M | $78M | |
| Investing Cash Flow | $-195M | $-163M | $-154M | $-53M | $487M | $-87M | $-325M | $-186M | · | · | $-113M | $-28M | |
| Debt Issued | $15M | $67M | $100M | $0 | $203M | $472M | $923M | $132M | · | · | $85M | $82M | |
| Net Debt Issued | $-22M | $-17M | $50M | $-30M | $-328M | $-88M | $314M | $11M | · | · | $28M | $82M | |
| Stock Repurchased | $15M | $2M | $2M | $13M | $0 | $0 | · | · | · | · | $0 | $0 | |
| Net Stock Activity | $-15M | $-2M | $-2M | $-13M | · | · | · | · | · | · | $0 | $0 | |
| Dividends Paid | $27M | $26M | $25M | $25M | $24M | $23M | $22M | $19M | · | · | $18M | $17M | |
| Financing Cash Flow | $-447M | $-250M | $-264M | $-335M | $-249M | $136M | $9M | $209M | · | · | $10M | $-12M | |
| Net Change in Cash | $-463M | $-82M | $529M | $-101M | $187M | $-26M | $32M | $-12M | · | · | $-28M | $-1M | |
| Taxes Paid | $16M | $31M | $46M | $89M | $52M | $2M | $2M | $-5M | · | · | $2M | $-11M | |
| Free Cash Flow | $-56M | $182M | $796M | $179M | $-127M | $-152M | $183M | $-178M | · | · | $41M | $-38M |
الربحية 6
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.5% | 6.2% | 5.1% | 4.0% | 4.7% | 4.9% | 6.3% | 9.9% | · | · | 8.6% | 8.8% | |
| Net Margin | 0.87% | 1.0% | 0.69% | 0.76% | 0.82% | 0.09% | 0.22% | 1.4% | · | · | 1.1% | 0.30% | |
| Pretax Margin | 1.3% | 1.8% | 1.1% | 1.1% | 1.3% | -0.30% | 0.34% | 1.8% | · | · | -0.56% | 0.54% | |
| EBITDA Margin | 1.2% | 1.1% | 0.85% | 0.78% | 1.4% | 2.3% | 1.8% | 3.0% | · | · | 2.3% | 2.1% | |
| ROA | 2.4% | 3.0% | 2.7% | 2.9% | 2.5% | 0.20% | 0.51% | 1.8% | · | · | 2.1% | 0.55% | |
| ROE | 7.3% | 8.5% | 8.0% | 11.0% | 9.9% | 0.81% | 1.9% | 5.1% | · | · | 5.5% | 1.5% |
السيولة والملاءة 4
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.6 | 1.7 | 1.4 | 1.4 | 1.3 | 1.4 | 1.2 | · | · | 1.4 | 1.3 | |
| Quick Ratio | 0.1 | 0.3 | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.1 | |
| Debt / Equity | 0.5 | 0.5 | 0.5 | 0.7 | 1.1 | 1.5 | 1.3 | 0.6 | · | · | 0.6 | 0.6 | |
| LT Debt / Equity | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 1.0 | 1.0 | 0.6 | · | · | 0.5 | 0.5 |
الكفاءة 2
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.8 | 3.0 | 4.0 | 3.8 | 3.0 | 2.1 | 2.3 | 1.3 | · | · | 1.8 | 1.9 | |
| Inventory Turnover | 7.8 | 9.7 | 13.0 | 10.1 | 8.5 | 7.6 | 8.0 | 4.6 | · | · | 6.0 | 6.4 |
معدلات النمو 9
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.2% | -23.7% | -14.9% | 37.4% | 56.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -14.0% | -3.7% | 22.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 12.9% | -22.8% | 24.1% | 1234.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 2.6% | 133.8% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -16.1% | 12.7% | -22.8% | 26.1% | 1248.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.0% | 3.1% | 135.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 65.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 3.1% | · | · | · | · | · | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 6
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $11.01B | $11.26B | $14.75B | $17.33B | $12.61B | $8.06B | $8.00B | $3.05B | · | · | $3.69B | $3.92B | |
| Net Income TTM | $96M | $114M | $101M | $131M | $104M | $8M | $18M | $41M | · | · | $43M | $12M | |
| P/E | 32.6 | 12.2 | 19.6 | 9.2 | 12.6 | 106.6 | 46.0 | 20.5 | · | · | 20.8 | 109.0 | |
| Earnings Yield | 3.1% | 8.2% | 5.1% | 10.9% | 7.9% | 0.94% | 2.2% | 4.9% | · | · | 4.8% | 0.92% | |
| Payout Ratio | 28.1% | 23.0% | 25.1% | 18.8% | 22.8% | 298.4% | 120.8% | 44.9% | · | · | 42.7% | 149.8% | |
| Annual Payout | $27M | $26M | $25M | $25M | $24M | $23M | $22M | $19M | · | · | $18M | $17M |
قائمة الدخل 13
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.63B | $2.54B | $2.68B | $3.14B | $2.66B | $3.12B | $2.62B | $2.80B | $2.72B | $3.21B | $3.64B | $4.02B | $3.88B | $4.68B | $4.22B | $4.45B | |
| Cost of Revenue | $2.47B | $2.30B | $2.51B | $2.98B | $2.51B | $2.91B | $2.44B | $2.62B | $2.59B | $3.00B | $3.48B | $3.80B | $3.73B | $4.51B | $4.06B | $4.22B | |
| Gross Profit | $161M | $231M | $171M | $158M | $153M | $213M | $177M | $175M | $128M | $218M | $158M | $222M | $148M | $170M | $164M | $231M | |
| Interest Income | $855.0K | $700.0K | $2M | $2M | $3M | $5M | $8M | $4M | $5M | · | · | · | · | · | · | · | |
| Other Non-op | $3M | $675.0K | $3M | $-2M | $751.0K | $2M | $577.0K | $951.0K | $860.0K | $9M | $-382.0K | $2M | $3M | $-5M | $130.0K | $-2M | |
| Pretax Income | $34M | $88M | $26M | $25M | $3M | $67M | $62M | $57M | $14M | $92M | $38M | $104M | $-65M | $31M | $35M | $118M | |
| Income Tax | $5M | $16M | $-228.0K | $8M | $-2M | $13M | $11M | $5M | $1M | $13M | $8M | $22M | $-6M | $10M | $10M | $16M | |
| Net Income | $33M | $67M | $20M | $8M | $284.0K | $45M | $27M | $36M | $6M | $51M | $10M | $55M | $-15M | $9M | $37M | $80M | |
| EPS (Basic) | $0.98 | · | $0.59 | $0.23 | $0.01 | · | $0.80 | $1.06 | $0.16 | · | $0.29 | $1.63 | $-0.44 | $0.29 | $1.08 | $2.36 | |
| EPS (Diluted) | $0.97 | · | $0.59 | $0.23 | $0.01 | · | $0.80 | $1.05 | $0.16 | · | $0.28 | $1.61 | $-0.44 | $0.27 | $1.06 | $2.32 | |
| Shares (Basic) | 33,956,000 | -68,273,000 | 34,010,000 | 34,199,000 | 34,100,000 | -68,029,000 | 34,069,000 | 34,060,000 | 33,932,000 | -67,400,000 | 33,752,000 | 33,744,000 | 33,622,000 | -67,682,000 | 33,825,000 | 33,850,000 | |
| Shares (Diluted) | 34,157,000 | -68,461,000 | 34,184,000 | 34,298,000 | 34,316,000 | -68,618,000 | 34,358,000 | 34,339,000 | 34,243,000 | -67,675,000 | 34,270,000 | 34,165,000 | 33,622,000 | -68,680,000 | 34,407,000 | 34,416,000 | |
| EBITDA | $34M | · | $33M | $33M | $34M | · | · | · | $31M | · | · | · | $32M | · | · | · |
الميزانية العمومية 26
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $98M | · | · | · | $562M | · | · | · | · | · | · | · | · | · | · | |
| Inventory | $1.40B | $1.37B | $899M | $772M | $1.25B | $1.29B | $884M | $687M | $995M | · | $985M | $991M | $1.55B | · | $1.56B | $1.62B | |
| Other Current Assets | $152M | $125M | $110M | $121M | $93M | $88M | $114M | $109M | $55M | · | $67M | $72M | $81M | · | $75M | $70M | |
| Current Assets | $2.56B | $2.38B | $1.96B | $2.18B | $2.53B | $2.85B | $2.33B | $2.25B | $2.21B | · | $2.53B | $2.54B | $3.05B | · | $3.27B | $3.57B | |
| PP&E (Net) | $961M | $940M | $906M | $884M | $860M | $868M | $710M | $694M | $689M | · | $680M | $663M | $679M | · | $766M | $763M | |
| PP&E (Gross) | · | $1.89B | · | · | · | $1.83B | $1.55B | $1.51B | $1.49B | · | $1.43B | $1.41B | $1.46B | · | $1.50B | $1.48B | |
| Accum. Depreciation | · | $948M | · | · | · | $964M | $839M | $818M | $796M | · | $752M | $748M | $779M | · | $729M | $718M | |
| Goodwill | · | $128M | · | · | · | $128M | · | · | $128M | $128M | $129M | $129M | $129M | $129M | $129M | $129M | |
| Intangibles | · | $64M | · | · | · | $69M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $402M | $97M | $430M | $387M | $409M | $101M | $347M | $356M | $97M | · | $105M | $90M | $89M | · | $100M | $92M | |
| Total Assets | $3.92B | $3.71B | $3.30B | $3.45B | $3.80B | $4.12B | $3.39B | $3.30B | $3.26B | $3.86B | $3.59B | $3.57B | $4.10B | $4.61B | $4.42B | $4.74B | |
| Accrued Liabilities | $207M | $208M | $202M | $187M | $194M | $227M | $208M | $193M | $178M | · | $189M | $181M | $202M | · | $206M | $212M | |
| Short-term Debt | $717M | · | $141M | $104M | $223M | · | $15M | $4M | $10M | · | $14M | $103M | $638M | · | $653M | $1.16B | |
| Current Liabilities | $1.87B | $1.69B | $1.33B | $1.08B | $1.43B | $1.73B | $1.18B | $1.08B | $1.08B | · | $1.41B | $1.39B | $2.11B | · | $2.32B | $2.58B | |
| Capital Leases | · | $72M | · | · | · | $65M | · | · | $31M | · | $33M | $34M | $36M | · | $35M | $29M | |
| Deferred Tax | · | · | · | · | · | · | · | · | $59M | · | $58M | $57M | $54M | · | $59M | $63M | |
| Other Non-current Liabilities | $171M | $105M | $174M | $177M | $181M | $117M | $145M | $145M | $56M | · | $71M | $70M | $66M | · | $80M | $84M | |
| Total Liabilities | $2.61B | $2.42B | $2.07B | $1.84B | $2.20B | $2.52B | $1.87B | $1.78B | $1.79B | · | $2.14B | $2.13B | $2.76B | · | $2.99B | $3.32B | |
| Long-term Debt | $593M | $560M | $633M | $643M | $651M | $608M | $570M | $577M | $584M | · | $597M | $604M | $572M | · | $610M | $617M | |
| Total Debt | $1.31B | · | $774M | $747M | $873M | · | $585M | $581M | $594M | · | $611M | $707M | $1.21B | · | $1.26B | $1.78B | |
| Common Stock | $144.0K | $144.0K | $144.0K | $144.0K | $143.0K | $142.0K | $143.0K | $143.0K | $142.0K | · | $142.0K | $142.0K | $142.0K | · | $142.0K | $142.0K | |
| Retained Earnings | $1.07B | $1.04B | $979M | $965M | $964M | $971M | $932M | $911M | $882M | · | $839M | $835M | $786M | · | $806M | $775M | |
| Treasury Stock | $8M | $14M | $14M | $0 | $0 | $3M | $572.0K | $631.0K | $631.0K | · | $10M | $10M | $11M | · | $10M | $2M | |
| AOCI | $10M | $11M | $11M | $14M | $9M | $13M | $15M | $21M | $23M | · | $29M | $25M | $16M | · | $16M | $15M | |
| Stockholders' Equity | $1.27B | $1.24B | $1.18B | $1.36B | $1.36B | $1.37B | $1.33B | $1.31B | $1.28B | · | $1.24B | $1.23B | $1.17B | · | $1.19B | $1.17B | |
| Liabilities + Equity | $3.92B | $3.71B | $3.30B | $3.45B | $3.80B | $4.12B | $3.39B | $3.30B | $3.26B | · | $3.59B | $3.57B | $4.10B | · | $4.42B | $4.74B |
التدفق النقدي 15
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $34M | $33M | $33M | $33M | $34M | $36M | $30M | $30M | $31M | $31M | $31M | $30M | $32M | $33M | $33M | $34M | |
| Stock-based Comp | · | · | · | · | · | · | · | · | · | · | · | $3M | $3M | $3M | $3M | $3M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | $103.0K | $-8M | $3M | $-7M | $-7M | |
| Other Non-cash | $-461M | · | · | · | $-385M | · | · | · | $-276M | · | · | · | $-346M | · | · | · | |
| Operating Cash Flow | $-394M | $-6M | $234M | $299M | $-350M | $269M | $-2M | $304M | $-240M | $251M | $489M | $541M | $-334M | $440M | $568M | $353M | |
| CapEx | $52M | $71M | $67M | $49M | $47M | $56M | $38M | $29M | $27M | $42M | $34M | $50M | $25M | $36M | $29M | $23M | |
| Investing Cash Flow | $-49M | $-68M | $-52M | $-32M | $-44M | $-72M | $-32M | $-36M | $-22M | $-37M | $-46M | $-52M | $-20M | $-56M | $33M | $-5M | |
| Debt Issued | $86M | $0 | $0 | $0 | $15M | $67M | $0 | $0 | $0 | $0 | $0 | · | · | $0 | $0 | $0 | |
| Net Debt Issued | $86M | · | · | · | $15M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | $0 | · | · | · | $2M | · | · | · | $0 | $0 | $76.0K | $2M | $6M | $7M | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Financing Cash Flow | $418M | $91M | $-451M | $-137M | $50M | $-88M | $-43M | $-22M | $-98M | $12M | $-121M | $-464M | $309M | $-410M | $-547M | $-298M | |
| Net Change in Cash | $-26M | $17M | $-269M | $132M | $-343M | $108M | $-76M | $246M | $-360M | $226M | $322M | $25M | $-44M | $-26M | $55M | $50M | |
| Free Cash Flow | $-445M | · | · | · | $-397M | · | · | · | $-266M | · | · | · | $-359M | · | · | · |
الربحية 6
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.1% | · | 6.4% | 5.1% | 5.8% | · | 6.8% | 6.3% | 4.7% | · | 4.3% | 5.5% | 3.8% | · | 3.9% | 5.2% | |
| Net Margin | 1.3% | · | 0.75% | 0.25% | 0.01% | · | 1.0% | 1.3% | 0.21% | · | 0.27% | 1.4% | -0.38% | · | 0.87% | 1.8% | |
| Pretax Margin | 1.3% | · | 0.97% | 0.79% | 0.12% | · | 2.4% | 2.1% | 0.51% | · | 1.1% | 2.6% | -1.7% | · | 0.82% | 2.6% | |
| EBITDA Margin | 1.3% | · | 1.2% | 1.1% | 1.3% | · | · | · | 1.1% | · | · | · | 0.83% | · | · | · | |
| ROA | 0.86% | · | 0.60% | 0.23% | 0.01% | · | 0.78% | 1.1% | 0.15% | · | 0.24% | 1.3% | -0.32% | · | 0.90% | 1.8% | |
| ROE | 2.5% | · | 1.6% | 0.59% | 0.02% | · | 2.1% | 2.8% | 0.46% | · | 0.80% | 4.6% | -1.3% | · | 3.3% | 7.3% |
السيولة والملاءة 3
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | · | 1.5 | 2.0 | 1.8 | · | 2.0 | 2.1 | 2.0 | · | 1.8 | 1.8 | 1.4 | · | 1.4 | 1.4 | |
| Debt / Equity | 1.0 | · | 0.7 | 0.5 | 0.6 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | 1.0 | · | 1.1 | 1.5 | |
| LT Debt / Equity | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.5 |
الكفاءة 2
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | · | 0.8 | 0.9 | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.9 | 1.0 | 0.8 | · | 1.0 | 1.0 | |
| Inventory Turnover | 1.9 | · | 2.8 | 4.1 | 2.2 | · | 2.6 | 3.1 | 2.0 | · | 2.7 | 2.9 | 2.1 | · | 3.2 | 3.3 |
التقييم (آخر 12 شهرًا) 5
| المقياس | اتجاه | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $11.10B | · | $11.09B | $11.21B | $10.79B | · | $11.77B | $13.17B | $14.26B | · | $15.76B | $16.57B | $16.53B | · | $16.43B | $15.21B | |
| Net Income TTM | $61M | · | $56M | $71M | $69M | · | $79M | $106M | $56M | · | $87M | $157M | $107M | · | $152M | $131M | |
| P/E | 39.9 | · | 24.4 | 17.6 | 21.3 | · | 21.9 | 16.0 | 35.6 | · | 20.5 | 10.1 | 13.3 | · | 7.8 | 7.8 | |
| Earnings Yield | 2.5% | · | 4.1% | 5.7% | 4.7% | · | 4.6% | 6.2% | 2.8% | · | 4.9% | 9.9% | 7.5% | · | 12.9% | 12.8% | |
| Payout Ratio | 20.6% | · | · | · | 2356.7% | · | · | · | 116.8% | · | · | · | -42.6% | · | · | · |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| الإيرادات | $11.01B | — | $11.26B | — | — |
| هامش الربح الإجمالي % | 6.5% | — | 6.2% | — | — |
| صافي الدخل | $96M | — | $114M | — | — |
| EPS المخفف | — | — | $3.32 | — | — |
الميزانية العمومية
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | 0.5 | — | 0.5 | — | — |
| النسبة الحالية | 1.4 | — | 1.6 | — | — |
| النسبة السريعة | 0.1 | — | 0.3 | — | — |
التدفق النقدي
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $-56M | — | $182M | — | — |
مقاييسي قائمة المراقبة الشخصية الخاصة بك — صفوف مختارة من الأساسيات الكاملة
📊
اختر المقاييس التي تهمك — انقر فوق علامة ➕ بجوار أي صف في الأساسيات الكاملة أعلاه.
يتم حفظ اختيارك ويتبعك عبر جميع الأسهم.