TPR Tapestry, Inc. Common Stock
$144,96
Kurs · Jun 26, 2026
Fundamentaldaten per Mai 7, 2026
52W-Spanne
$84–$162
78% of range
Analystenbewertung
BUY
28 analysts
Kursziel
$167
+15% upside
P/E (TTM)
106.2
ROE
16.7%
Nettogewinnmarge
2.6%
TPR Aktien-Snapshot Kurs, Marktkapitalisierung, P/E, EPS, ROE, Schulden/Eigenkapital, 52-Wochen-Spanne
Kurs
$144.96
Marktkapitalisierung
$18.13B
P/E (TTM)
106.2
EPS (TTM)
$0.82
Umsatz (TTM)
$7.01B
Dividendenrendite
1.7%
ROE
16.7%
Verschuldungsgrad
2.8
52W-Spanne
$84 – $162
TPR Aktienkurs-Chart Täglich OHLCV mit technischen Indikatoren — Schwenken, Zoom und Ansicht anpassen
Configure
10-Jahres-Performance Umsatz-, Nettoergebnis-, Margen- und EPS-Trends
Umsatz & Nettoergebnis
$7.01B
2017-07-01
→
2025-06-28
EPS
$0.82
2017-07-01
→
2025-06-28
Freier Cashflow
$1.09B
2017-07-01
→
2025-06-28
Margen
2.6%
2017-07-01
→
2025-06-28
Bewertung P/E-, P/S-, P/B-, EV/EBITDA-Verhältnisse — ist die Aktie teuer oder günstig?
Kennzahl
5-Jahres-Trend
TPR
Peer-Median
P/E (TTM)
106.2
42.4
P/S (TTM) (K/V (TTM))
2.6
0.4
P/B (K/B)
21.1
0.9
EV / EBITDA
33.6
—
Price / FCF (Kurs / FCF)
16.6
—
Rentabilität Brutto-, Betriebs- und Nettomargen; ROE, ROA, ROIC
Kennzahl
5-Jahres-Trend
TPR
Peer-Median
Gross Margin (Bruttogewinnmarge)
75.4%
48.3%
Operating Margin (Betriebsgewinnmarge)
5.9%
—
Net Profit Margin (Nettogewinnmarge)
2.6%
-8.1%
ROA
1.8%
-5.9%
ROE
16.7%
-26.6%
ROIC
10.8%
—
Finanzielle Gesundheit Verschuldung, Liquidität, Solvenz — Bilanzstärke
Kennzahl
5-Jahres-Trend
TPR
Peer-Median
Debt / Equity (Fremdkapital / Eigenkapital)
2.8
63.1
Current Ratio (Liquiditätsgrad)
1.9
2.0
Quick Ratio
0.9
—
Wachstum Umsatz-, EPS- und Nettoergebniswachstum: YoY, 3-Jahres-CAGR, 5-Jahres-CAGR
Kennzahl
5-Jahres-Trend
TPR
Peer-Median
Revenue YoY (Umsatz YoY)
5.1%
—
Revenue CAGR 3Y (Umsatz CAGR 3J)
1.6%
—
Revenue CAGR 5Y (Umsatz CAGR 5J)
7.2%
—
EPS YoY (EPS VjV)
-76.6%
—
Net Income YoY (Nettogewinn YoY)
-77.5%
—
Kapitaleffizienz Umsatz pro Vermögenswert, Lagerumschlag, Forderungsumschlag
Kennzahl
5-Jahres-Trend
TPR
Peer-Median
Payout Ratio (Ausschüttungsquote)
163.4%
—
Dividenden Rendite, Ausschüttungsquote, Dividendenhistorie, 5-Jahres-CAGR
Dividendenrendite
1.7%
Ausschüttungsquote
163.4%
5J Div CAGR
—
| Ex-Datum | Betrag |
|---|---|
| 5. Juni 2026 | $0,4000 |
| 6. März 2026 | $0,4000 |
| 5. Dezember 2025 | $0,4000 |
| 5. September 2025 | $0,4000 |
| 6. Juni 2025 | $0,3500 |
| 6. März 2025 | $0,3500 |
| 6. Dezember 2024 | $0,3500 |
| 6. September 2024 | $0,3500 |
| 7. Juni 2024 | $0,3500 |
| 7. März 2024 | $0,3500 |
| 7. Dezember 2023 | $0,3500 |
| 7. September 2023 | $0,3500 |
| 8. Juni 2023 | $0,3000 |
| 9. März 2023 | $0,3000 |
| 8. Dezember 2022 | $0,3000 |
| 8. September 2022 | $0,3000 |
| 2. Juni 2022 | $0,2500 |
| 3. März 2022 | $0,2500 |
| 2. Dezember 2021 | $0,2500 |
| 3. September 2021 | $0,2500 |
TPR Analysten-Konsens Bullische und bärische Analystenmeinungen, 12-Monats-Kursziel, Aufwärtspotenzial
KAUF
28 Analysten
- Starker Kauf 6 21,4%
- Kauf 14 50,0%
- Halten 8 28,6%
- Verkauf 0 0,0%
- Starker Verkauf 0 0,0%
12-Monats-Kursziel
19 Analysten · 2026-06-26
Median
$169.00
Jetzt
$144.96
Tief
$88.00
Hoch
$230.00
Median-Ziel
$169.00
+16,6%
Mittelwert-Ziel
$166.74
+15,0%
Ergebnisverlauf EPS Ist vs. Schätzung, Überraschung %, Beat-Rate, nächstes Ergebnisdatum
Durchschn. Überraschung
0.21%
| Zeitraum | EPS Actual | EPS est. | Überraschung |
|---|---|---|---|
| 31. März 2026 | $1.66 | $1.32 | 0.34% |
| 31. Dezember 2025 | $2.69 | $2.25 | 0.44% |
| 30. September 2025 | $1.38 | $1.28 | 0.10% |
| 30. Juni 2025 | $1.04 | $1.03 | 0.01% |
| 31. März 2025 | $1.03 | $0.89 | 0.14% |
Vergleich mit Konkurrenten Wichtige Kennzahlen im Vergleich zu Branchenkollegen
| Ticker | Marktkapitalisierung | P/E | Umsatz Vj. | Nettomarge | ROE | Bruttogewinnmarge |
|---|---|---|---|---|---|---|
| TPR | $18.13B | 106.2 | 5.1% | 2.6% | 16.7% | 75.4% |
| RL | $44.39B | 21.7 | 14.6% | 11.6% | 34.7% | 69.9% |
| LEVI | $8.60B | 15.2 | 4.1% | 9.2% | 26.5% | 61.7% |
| VFC | $6.42B | 25.6 | 1.1% | 2.6% | 15.3% | — |
| KTB | $3.40B | 15.2 | 20.9% | 7.2% | 42.8% | — |
| PVH | — | 119.9 | 3.4% | 0.28% | 0.52% | 57.5% |
| COLM | — | 17.0 | 0.85% | 5.2% | 10.5% | 50.5% |
| UAA | — | -5.1 | -3.8% | -10.0% | -30.3% | 45.5% |
| FIGS | — | 59.8 | 13.6% | 5.4% | 8.2% | 66.5% |
| CRI | $1.21B | 13.1 | 1.9% | 3.2% | 10.3% | 45.4% |
Vollständige Fundamentaldaten Alle Kennzahlen nach Jahr — Gewinn- und Verlustrechnung, Bilanz, Cashflow
Gewinn- und Verlustrechnung 14
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.01B | $6.67B | $6.66B | $6.68B | $5.75B | $4.96B | · | $6.03B | $5.88B | $4.49B | $4.49B | $4.19B | |
| Cost of Revenue | $1.72B | $1.78B | $1.95B | $2.03B | $1.66B | $1.72B | · | $1.97B | $2.03B | $1.41B | $1.44B | $1.28B | |
| Gross Profit | $5.29B | $4.89B | $4.71B | $4.65B | $4.08B | $3.24B | · | $4.05B | $3.85B | $3.08B | $3.05B | $2.91B | |
| SG&A Expense | $4.02B | $3.75B | $3.54B | $3.47B | $3.11B | · | · | $3.23B | $3.18B | $2.29B | $2.40B | $2.29B | |
| Operating Income | $415M | $1.14B | $1.17B | $1.18B | $968M | $-551M | · | $820M | $672M | $787M | $654M | $618M | |
| Other Non-op | $7M | $-3M | $-2M | $-16M | $700.0K | $-13M | · | $-6M | · | · | · | · | |
| Pretax Income | $216M | $1.01B | $1.14B | $1.05B | $897M | $-624M | · | $766M | $597M | $759M | $627M | $627M | |
| Income Tax | $33M | $196M | $207M | $191M | $63M | $28M | · | $123M | $199M | $168M | $166M | $166M | |
| Net Income | $183M | $816M | $936M | $856M | $834M | $-652M | · | $643M | $398M | $591M | $460M | $402M | |
| EPS (Basic) | $0.84 | $3.56 | $3.96 | $3.24 | $3.00 | $-2.34 | · | $2.22 | $1.39 | $2.11 | $1.66 | $1.46 | |
| EPS (Diluted) | $0.82 | $3.50 | $3.88 | $3.17 | $2.95 | $-2.34 | · | $2.21 | $1.38 | $2.09 | $1.65 | $1.45 | |
| Shares (Basic) | 216,800,000 | 229,200,000 | 236,400,000 | 264,300,000 | 277,900,000 | 278,600,000 | · | 289,400,000 | 285,400,000 | 280,600,000 | 277,600,000 | 275,700,000 | |
| Shares (Diluted) | 222,500,000 | 233,200,000 | 241,300,000 | 270,100,000 | 283,000,000 | 278,600,000 | · | 290,800,000 | 288,600,000 | 282,800,000 | 279,300,000 | 277,200,000 | |
| EBITDA | $578M | $1.31B | $1.35B | $1.37B | $1.19B | $278M | · | $1.08B | $942M | $1.01B | $873M | $859M |
Bilanz 29
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.10B | $6.14B | $726M | $790M | $2.01B | $1.43B | · | $969M | $1.24B | $2.67B | $859M | $1.29B | |
| Short-term Investments | $20M | $1.06B | $15M | $163M | $8M | $8M | · | $265M | $7M | $411M | $460M | $234M | |
| Receivables | $239M | $228M | $212M | $252M | $200M | $193M | · | $298M | $314M | $268M | $245M | $220M | |
| Inventory | $861M | $825M | $920M | $994M | $735M | $737M | · | $778M | $674M | $470M | $459M | $485M | |
| Prepaid Expense | $134M | $171M | $126M | $105M | $94M | $58M | $62M | $100M | $83M | $59M | $58M | $73M | |
| Other Current Assets | $98M | $140M | $134M | $52M | $76M | $93M | $89M | $91M | $86M | $32M | $78M | $105M | |
| Current Assets | $2.91B | $8.80B | $2.36B | $2.57B | $3.38B | $2.55B | · | $2.56B | $2.43B | $3.95B | $2.17B | $2.51B | |
| PP&E (Net) | · | · | · | · | · | $775M | · | $939M | $885M | $691M | $920M | $733M | |
| Accum. Depreciation | · | · | · | · | · | $1.13B | · | $1.20B | $954M | $798M | $862M | $841M | |
| Goodwill | $983M | $1.20B | $1.23B | $1.24B | $1.30B | $1.30B | · | $1.52B | $1.48B | $480M | $502M | $434M | |
| Intangibles | $720M | $1.35B | $1.36B | $1.37B | $1.37B | $1.38B | $1.65B | $1.71B | $1.73B | $341M | $347M | $360M | |
| Other Non-current Assets | $118M | $162M | $182M | $210M | $96M | $158M | $107M | $134M | $119M | $120M | $144M | $112M | |
| Total Assets | $6.58B | $13.40B | $7.12B | $7.27B | $8.38B | $7.92B | · | $6.88B | $6.68B | $5.83B | $4.89B | $4.67B | |
| Accounts Payable | $456M | $452M | $417M | $521M | $445M | $131M | · | $244M | $264M | $195M | $187M | $223M | |
| Accrued Liabilities | $737M | $656M | $547M | $628M | $661M | $511M | $634M | $674M | $673M | $559M | $625M | $601M | |
| Current Liabilities | $1.56B | $1.71B | $1.29B | $1.47B | $1.43B | $1.74B | · | $918M | $938M | $754M | $827M | $835M | |
| Capital Leases | $1.21B | $1.22B | $1.33B | $1.28B | $1.53B | $1.80B | $1.96B | · | · | · | · | · | |
| Deferred Tax | $80M | $251M | $240M | $222M | $204M | $155M | $221M | $234M | $206M | $63M | $57M | $60M | |
| Other Non-current Liabilities | $502M | $375M | $300M | $252M | $250M | $363M | $247M | $454M | $467M | $433M | $522M | $463M | |
| Total Liabilities | $5.72B | $10.50B | $4.84B | $4.98B | $5.12B | $5.65B | · | $3.36B | $3.43B | $2.83B | $2.21B | $2.18B | |
| Long-term Debt | $2.38B | $6.94B | $1.64B | $1.66B | $1.59B | $1.59B | $1.60B | $1.60B | $1.60B | $1.58B | $861M | $879M | |
| Total Debt | $2.41B | $7.31B | $1.67B | $1.70B | $1.60B | $2.31B | · | $1.62B | $1.62B | $1.60B | $885M | $900M | |
| Common Stock | $2M | $2M | $2M | $2M | $3M | $3M | · | $3M | $3M | $3M | $3M | $3M | |
| Paid-in Capital | $3.67B | $3.76B | $3.68B | $3.62B | $3.49B | $3.36B | · | $3.30B | $3.21B | $2.98B | $2.86B | $2.75B | |
| Retained Earnings | $-2.56B | $-722M | $-1.22B | $-1.17B | $-158M | $-993M | $243M | $292M | $119M | $108M | $-104M | $-190M | |
| AOCI | $-261M | $-146M | $-190M | $-171M | $-72M | $-92M | · | $-83M | $-83M | $-87M | $-73M | $-78M | |
| Stockholders' Equity | $858M | $2.90B | $2.28B | $2.29B | $3.26B | $2.28B | · | $3.51B | $3.24B | $3.00B | $2.68B | $2.49B | |
| Liabilities + Equity | $6.58B | $13.40B | $7.12B | $7.27B | $8.38B | $7.92B | · | $6.88B | $6.68B | $5.83B | $4.89B | $4.67B | |
| Shares Outstanding | 208,100,000 | 230,200,000 | 227,400,000 | 241,200,000 | 279,500,000 | 276,200,000 | · | 286,800,000 | 288,000,000 | 281,900,000 | 278,500,000 | 276,600,000 |
Cashflow 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $163M | $174M | $182M | $195M | $220M | $829M | · | $270M | $271M | $219M | $219M | $241M | |
| Stock-based Comp | $87M | $86M | $79M | $72M | $64M | $53M | · | $85M | $81M | $74M | $87M | $89M | |
| Deferred Tax | $-140M | $2M | $41M | $30M | $53M | $-116M | · | $34M | $-51M | $78M | $-52M | $22M | |
| Amort. of Intangibles | $5M | $6M | $6M | $7M | · | · | · | · | · | · | · | · | |
| Restructuring | · | $0 | $0 | $15M | · | · | · | · | · | · | · | $49M | |
| Other Non-cash | $923M | $177M | $-263M | $-300M | $152M | $292M | · | $-241M | $298M | $-108M | $44M | $184M | |
| Operating Cash Flow | $1.22B | $1.26B | $975M | $853M | $1.32B | $407M | · | $792M | $998M | $854M | $759M | $937M | |
| CapEx | $123M | $109M | $184M | $94M | $116M | $205M | · | $274M | $267M | $283M | $396M | $199M | |
| Investing Cash Flow | $914M | $-1.04B | $6M | $-254M | $-91M | $44M | · | $-574M | $-2.16B | $593M | $-810M | $-613M | |
| Debt Issued | · | · | · | · | · | $0 | · | $0 | $1.10B | $997M | $0 | $897M | |
| Net Debt Issued | $-7.16B | $-469M | $-31M | $-900M | $-12M | $0 | · | $0 | $0 | $712M | $-15M | $896M | |
| Stock Repurchased | $1.72B | $0 | $704M | $1.60B | $0 | $300M | · | $100M | $0 | $0 | $0 | $0 | |
| Net Stock Activity | $-1.72B | $0 | $-704M | $-1.60B | $0 | $-300M | · | $-100M | · | · | $0 | $0 | |
| Dividends Paid | $299M | $321M | $283M | $264M | $0 | $380M | · | $391M | $384M | $378M | $374M | $372M | |
| Financing Cash Flow | $-7.18B | $5.21B | $-1.04B | $-1.78B | $-666M | $6M | · | $-486M | $-251M | $370M | $-385M | $389M | |
| Net Change in Cash | $-5.04B | $5.42B | $-64M | $-1.22B | $581M | $457M | · | $-274M | $-1.43B | $1.81B | $-433M | $700M | |
| Free Cash Flow | $1.09B | $1.15B | $791M | $759M | $1.21B | $202M | · | $518M | $729M | $571M | $362M | $738M |
Rentabilität 8
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 75.4% | 73.3% | 70.8% | 69.6% | 71.0% | 65.3% | · | 67.3% | 65.5% | 68.7% | 67.9% | 69.4% | |
| Operating Margin | 5.9% | 17.1% | 17.6% | 17.6% | 16.9% | -11.1% | · | 13.5% | 11.4% | 17.5% | 14.5% | 14.7% | |
| Net Margin | 2.6% | 12.2% | 14.1% | 12.8% | 14.5% | -13.1% | · | 10.7% | 6.8% | 13.2% | 10.2% | 9.6% | |
| Pretax Margin | 3.1% | 15.2% | 17.2% | 15.7% | 15.6% | -12.6% | · | 12.7% | 10.2% | 16.9% | 14.0% | 14.6% | |
| EBITDA Margin | 8.2% | 19.7% | 20.3% | 20.5% | 20.7% | 5.6% | · | 18.0% | 16.0% | 22.4% | 19.4% | 20.5% | |
| ROA | 1.8% | 8.0% | 13.0% | 10.9% | 10.2% | -8.8% | · | 9.5% | 6.3% | 11.0% | 9.6% | 9.7% | |
| ROE | 16.7% | 28.8% | 41.2% | 35.5% | 26.6% | -27.0% | · | 18.3% | 12.5% | 20.1% | 17.3% | 16.0% | |
| ROIC | 10.8% | 9.0% | 24.3% | 24.1% | 18.5% | -12.5% | · | 13.3% | 9.2% | 13.3% | 13.5% | 12.0% |
Liquidität & Solvenz 4
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | 5.1 | 1.8 | 1.8 | 2.4 | 1.5 | · | 2.8 | 2.6 | 5.2 | 2.6 | 3.0 | |
| Quick Ratio | 0.9 | 4.3 | 0.7 | 0.8 | 1.6 | 0.9 | · | 1.7 | 1.7 | 4.4 | 1.9 | 2.1 | |
| Debt / Equity | 2.8 | 2.5 | 0.7 | 0.7 | 0.5 | 1.0 | · | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | |
| LT Debt / Equity | 2.8 | 2.4 | 0.7 | 0.7 | 0.5 | 0.7 | · | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 |
Effizienz 3
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.9 | 0.9 | 0.7 | 0.7 | · | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | |
| Inventory Turnover | 2.0 | 2.0 | 2.0 | 2.4 | 2.3 | 2.3 | · | 2.7 | 3.5 | 3.0 | 3.1 | 2.5 | |
| Receivables Turnover | 30.0 | 30.3 | 28.7 | 29.5 | 29.2 | 20.2 | · | 19.7 | 20.2 | 17.5 | 19.3 | 20.1 |
Wachstumsraten 8
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.1% | 0.15% | -0.35% | 16.3% | 15.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.6% | 5.1% | 10.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -76.6% | -9.8% | 22.4% | 7.5% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -36.3% | 5.9% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -77.5% | -12.8% | 9.3% | 2.6% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -40.2% | -0.73% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -4.7% | · | · | · | · | · | · | · | · | · | · | · |
Bewertung (TTM) 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $7.01B | $6.67B | $6.66B | $6.68B | $5.75B | $4.96B | · | $6.03B | $5.88B | $4.49B | $4.49B | $4.19B | |
| Net Income TTM | $183M | $816M | $936M | $856M | $834M | $-652M | · | $643M | $398M | $591M | $460M | $402M | |
| Market Cap | $18.13B | $9.85B | $9.73B | $7.43B | $11.92B | $3.47B | · | $9.10B | $13.45B | $13.35B | $11.34B | $9.99B | |
| Enterprise Value | $19.42B | $9.95B | $10.66B | $8.18B | $11.51B | $4.34B | · | $9.48B | $13.82B | $11.86B | $10.91B | $9.36B | |
| P/E | 106.2 | 12.2 | 11.0 | 9.7 | 14.5 | -5.4 | · | 14.4 | 33.8 | 22.7 | 24.7 | 24.9 | |
| P/S | 2.6 | 1.5 | 1.5 | 1.1 | 2.1 | 0.7 | · | 1.5 | 2.3 | 3.0 | 2.5 | 2.4 | |
| P/B | 21.1 | 3.4 | 4.3 | 3.3 | 3.7 | 1.5 | · | 2.6 | 4.1 | 4.4 | 4.2 | 4.0 | |
| P / Tangible Book | · | 29.0 | · | · | 20.3 | · | · | · | · | · | · | · | |
| P / Cash Flow | 14.9 | 7.8 | 10.0 | 8.7 | 9.0 | 8.5 | · | 11.5 | 13.5 | 15.6 | 15.0 | 10.7 | |
| P / FCF | 16.6 | 8.6 | 12.3 | 9.8 | 9.9 | 17.2 | · | 17.6 | 18.4 | 23.4 | 31.3 | 13.5 | |
| EV / EBITDA | 33.6 | 7.6 | 7.9 | 6.0 | 9.7 | 15.6 | · | 8.7 | 14.7 | 11.8 | 12.5 | 10.9 | |
| EV / FCF | 17.8 | 8.7 | 13.5 | 10.8 | 9.5 | 21.5 | · | 18.3 | 19.0 | 20.8 | 30.1 | 12.7 | |
| EV / Revenue | 2.8 | 1.5 | 1.6 | 1.2 | 2.0 | 0.9 | · | 1.6 | 2.4 | 2.6 | 2.4 | 2.2 | |
| Dividend Yield | 1.7% | 3.3% | 2.9% | 3.6% | 0.00% | 11.0% | · | 4.3% | 2.9% | 2.8% | 3.3% | 3.7% | |
| Earnings Yield | 0.94% | 8.2% | 9.1% | 10.3% | 6.9% | -18.6% | · | 7.0% | 2.9% | 4.4% | 4.0% | 4.0% | |
| Payout Ratio | 163.4% | 39.4% | 30.3% | 30.9% | 0.00% | -58.3% | · | 60.7% | 96.6% | 64.0% | 81.3% | 92.4% | |
| Annual Payout | $299M | $321M | $283M | $264M | $0 | $380M | · | $391M | $384M | $378M | $374M | $372M |
Gewinn- und Verlustrechnung 14
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.92B | $2.50B | $1.70B | $1.72B | $1.58B | $2.20B | $1.51B | $1.59B | $1.48B | $2.08B | $1.51B | $1.62B | $1.51B | $2.03B | $1.51B | $1.62B | |
| Cost of Revenue | $444M | $614M | $404M | $408M | $379M | $562M | $373M | $400M | $375M | $591M | $416M | $447M | $411M | $636M | $452M | $506M | |
| Gross Profit | $1.48B | $1.89B | $1.30B | $1.32B | $1.21B | $1.63B | $1.13B | $1.19B | $1.11B | $1.49B | $1.10B | $1.17B | $1.10B | $1.39B | $1.05B | $1.12B | |
| SG&A Expense | $1.05B | $1.17B | $972M | $1.04B | $952M | $1.14B | $883M | $956M | $903M | $1.05B | $844M | $899M | $872M | $971M | $800M | $871M | |
| Operating Income | $428M | $716M | $328M | $-584M | $254M | $493M | $252M | $235M | $204M | $448M | $253M | $274M | $226M | $418M | $254M | $248M | |
| Other Non-op | $2M | $-2M | $3M | $4M | $800.0K | $-3M | $4M | $-4M | $-3M | $5M | $-1M | $-600.0K | $3M | $7M | $-11M | $-8M | |
| Pretax Income | $416M | $697M | $319M | $-594M | $239M | $345M | $226M | $201M | $170M | $403M | $238M | $267M | $223M | $417M | $236M | $228M | |
| Income Tax | $72M | $136M | $44M | $-77M | $36M | $35M | $39M | $42M | $30M | $81M | $44M | $43M | $36M | $87M | $41M | $40M | |
| Net Income | $344M | $561M | $275M | $-517M | $203M | $310M | $187M | $159M | $139M | $322M | $195M | $359M | $187M | $330M | $195M | $189M | |
| EPS (Basic) | $1.70 | $2.75 | $1.32 | $-2.36 | $0.98 | $1.41 | $0.81 | $0.69 | $0.61 | $1.41 | $0.85 | $0.97 | $0.80 | $1.38 | $0.81 | $0.78 | |
| EPS (Diluted) | $1.65 | $2.68 | $1.28 | $-2.30 | $0.95 | $1.38 | $0.79 | $0.67 | $0.60 | $1.39 | $0.84 | $0.95 | $0.78 | $1.36 | $0.79 | $0.76 | |
| Shares (Basic) | 202,500,000 | 204,100,000 | 207,600,000 | -441,900,000 | 207,300,000 | 219,900,000 | 231,500,000 | -457,900,000 | 229,500,000 | 229,300,000 | 228,300,000 | -479,000,000 | 234,600,000 | 239,300,000 | 241,500,000 | -544,900,000 | |
| Shares (Diluted) | 208,300,000 | 209,800,000 | 215,500,000 | -452,200,000 | 213,900,000 | 224,900,000 | 235,900,000 | -465,200,000 | 234,200,000 | 231,700,000 | 232,500,000 | -488,500,000 | 239,700,000 | 243,300,000 | 246,800,000 | -557,800,000 | |
| EBITDA | $428M | $716M | $365M | · | $254M | $534M | $293M | · | $244M | $489M | $298M | · | $268M | $463M | $298M | · |
Bilanz 27
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.05B | $1.05B | $720M | $1.10B | $1.04B | $983M | $6.46B | $6.14B | $6.98B | $6.83B | $622M | · | $637M | $830M | $526M | · | |
| Short-term Investments | $22M | $24M | $24M | $20M | $19M | $20M | $842M | $1.06B | $443M | $629M | $17M | · | $15M | $16M | $31M | · | |
| Receivables | $305M | $338M | $290M | $239M | $256M | $297M | $279M | $228M | $277M | $246M | $265M | · | $241M | $253M | $270M | · | |
| Inventory | $844M | $896M | $1.02B | $861M | $874M | $937M | $1.03B | $825M | $824M | $825M | $942M | · | $934M | $976M | $1.14B | · | |
| Prepaid Expense | $135M | $139M | $143M | $134M | $133M | $158M | $175M | $171M | $128M | $141M | $161M | · | $120M | $131M | $145M | · | |
| Other Current Assets | $104M | $108M | $105M | $98M | $92M | $109M | $93M | $140M | $128M | $127M | $155M | · | $69M | $80M | $49M | · | |
| Current Assets | $2.72B | $2.79B | $2.62B | $2.91B | $2.86B | $2.77B | $9.15B | $8.80B | $9.00B | $9.04B | $2.41B | · | $2.22B | $2.50B | $2.39B | · | |
| Goodwill | $960M | $967M | $975M | $983M | $1.22B | $1.20B | $1.23B | $1.20B | $1.22B | $1.23B | $1.22B | $1.23B | $1.25B | $1.25B | $1.22B | $1.24B | |
| Intangibles | $717M | $718M | $719M | $720M | $1.33B | $1.35B | $1.35B | $1.35B | $1.36B | $1.36B | $1.36B | · | $1.36B | $1.36B | $1.36B | · | |
| Other Non-current Assets | $162M | $147M | $133M | $118M | $138M | $146M | $146M | $162M | $251M | $232M | $226M | · | $171M | $170M | $253M | · | |
| Total Assets | $6.47B | $6.53B | $6.36B | $6.58B | $7.31B | $7.25B | $13.73B | $13.40B | $13.73B | $13.82B | $7.14B | $7.12B | $6.98B | $7.26B | $7.08B | $7.27B | |
| Accounts Payable | $500M | $565M | $496M | $456M | $393M | $514M | $544M | $452M | $373M | $463M | $386M | · | $331M | $437M | $511M | · | |
| Accrued Liabilities | $666M | $821M | $658M | $737M | $584M | $650M | $709M | $656M | $659M | $654M | $487M | · | $495M | $594M | $490M | · | |
| Current Liabilities | $1.48B | $1.72B | $1.72B | $1.56B | $1.63B | $1.75B | $1.85B | $1.71B | $1.37B | $1.45B | $1.19B | · | $1.15B | $1.34B | $1.31B | · | |
| Capital Leases | $1.24B | $1.23B | $1.26B | $1.21B | $1.13B | $1.14B | $1.20B | $1.22B | $1.26B | $1.29B | $1.30B | · | $1.33B | $1.35B | $1.27B | · | |
| Deferred Tax | $205M | $198M | $151M | $80M | $286M | $274M | $247M | $251M | $286M | $308M | $284M | · | $220M | $225M | $208M | · | |
| Other Non-current Liabilities | $490M | $452M | $460M | $502M | $391M | $372M | $442M | $375M | $354M | $370M | $289M | · | $318M | $311M | $297M | · | |
| Total Liabilities | $5.78B | $5.98B | $5.96B | $5.72B | $5.81B | $5.92B | $10.75B | $10.50B | $10.95B | $11.16B | $4.73B | · | $4.72B | $4.94B | $4.82B | · | |
| Long-term Debt | $2.38B | $2.38B | $2.38B | $2.38B | $2.38B | $2.38B | $7.01B | $6.94B | $7.67B | $7.71B | $1.63B | · | $1.64B | $1.65B | $1.65B | · | |
| Total Debt | $2.40B | $2.41B | $2.65B | · | $2.72B | $2.70B | $7.37B | · | $7.77B | $7.81B | $1.66B | · | $1.68B | $1.68B | $1.69B | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | |
| Paid-in Capital | $4.08B | $4.04B | $3.99B | $3.67B | $3.59B | $3.48B | $3.79B | $3.76B | $3.73B | $3.70B | $3.67B | · | $3.65B | $3.61B | $3.59B | · | |
| Retained Earnings | $-3.17B | $-3.29B | $-3.36B | $-2.56B | $-1.91B | $-1.99B | $-617M | $-722M | $-801M | $-860M | $-1.10B | · | $-1.17B | $-1.09B | $-1.14B | · | |
| AOCI | $-230M | $-202M | $-228M | $-261M | $-180M | $-157M | $-192M | $-146M | $-157M | $-178M | $-155M | · | $-218M | $-218M | $-193M | · | |
| Stockholders' Equity | $682M | $551M | $400M | $858M | $1.49B | $1.34B | $2.98B | $2.90B | $2.78B | $2.66B | $2.42B | $2.28B | $2.26B | $2.31B | $2.26B | $2.29B | |
| Liabilities + Equity | $6.47B | $6.53B | $6.36B | $6.58B | $7.31B | $7.25B | $13.73B | $13.40B | $13.73B | $13.82B | $7.14B | · | $6.98B | $7.26B | $7.08B | · | |
| Shares Outstanding | 202,300,000 | 202,700,000 | 205,700,000 | 208,100,000 | 207,700,000 | 206,900,000 | 233,000,000 | 230,200,000 | 229,800,000 | 229,400,000 | 229,200,000 | 227,400,000 | 231,800,000 | 236,000,000 | 240,900,000 | 241,200,000 |
Cashflow 15
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $39M | $39M | $37M | $43M | $38M | $41M | $41M | $48M | $40M | $42M | $44M | $52M | $42M | $45M | $44M | $47M | |
| Stock-based Comp | $28M | $29M | $22M | $22M | $24M | $22M | $19M | $20M | $24M | $22M | $20M | $23M | $21M | $20M | $15M | $19M | |
| Deferred Tax | $10M | $40M | $58M | $-182M | $19M | $10M | $12M | $-51M | $-26M | $43M | $37M | $10M | $-500.0K | $35M | $-3M | $25M | |
| Amort. of Intangibles | $800.0K | $800.0K | $800.0K | $800.0K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | |
| Other Non-cash | · | · | $-280M | · | · | · | $-139M | · | · | · | $-220M | · | · | · | $-421M | · | |
| Operating Cash Flow | $263M | $1.08B | $113M | $447M | $144M | $506M | $120M | $256M | $98M | $826M | $75M | $400M | $112M | $633M | $-170M | $237M | |
| CapEx | $37M | $44M | $32M | $35M | $31M | $31M | $26M | $46M | $19M | $23M | $21M | $35M | $41M | $82M | $27M | $19M | |
| Investing Cash Flow | $-36M | $-43M | $69M | $-34M | $-31M | $789M | $190M | $-556M | $169M | $-632M | $-23M | $-35M | $-40M | $-66M | $147M | $84M | |
| Net Debt Issued | · | · | · | · | · | · | $0 | · | · | · | $-6M | · | · | · | $-12M | · | |
| Stock Repurchased | $150M | $404M | $698M | $53M | $52M | $1.61B | $0 | $0 | $0 | $0 | $0 | $202M | $202M | $205M | $95M | $350M | |
| Net Stock Activity | · | · | $-698M | · | · | · | · | · | · | · | $0 | · | · | · | $-95M | · | |
| Dividends Paid | $81M | $81M | $83M | $73M | $73M | $72M | $81M | $80M | $80M | $80M | $80M | $69M | $70M | $72M | $73M | $62M | |
| Financing Cash Flow | $-229M | $-706M | $-551M | $-367M | $-33M | $-6.70B | $-74M | $-519M | $-76M | $5.96B | $-149M | $-267M | $-264M | $-278M | $-226M | $-310M | |
| Net Change in Cash | $-7M | $334M | $-380M | $62M | $54M | $-5.48B | $321M | $-833M | $142M | $6.21B | $-104M | $89M | $-193M | $304M | $-263M | $-16M | |
| Free Cash Flow | · | · | $80M | · | · | · | $94M | · | · | · | $54M | · | · | · | $-198M | · |
Rentabilität 8
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 76.9% | 75.5% | 76.3% | · | 76.1% | 74.4% | 75.3% | · | 74.7% | 71.6% | 72.5% | · | 72.8% | 68.6% | 70.0% | · | |
| Operating Margin | 22.3% | 28.6% | 19.2% | · | 16.0% | 22.4% | 16.7% | · | 13.8% | 21.5% | 16.7% | · | 15.0% | 20.6% | 16.9% | · | |
| Net Margin | 17.9% | 22.4% | 16.1% | · | 12.8% | 14.1% | 12.4% | · | 9.4% | 15.5% | 12.9% | · | 12.4% | 16.3% | 13.0% | · | |
| Pretax Margin | 21.7% | 27.9% | 18.7% | · | 15.1% | 15.7% | 15.0% | · | 11.4% | 19.3% | 15.8% | · | 14.8% | 20.6% | 15.7% | · | |
| EBITDA Margin | 22.3% | 28.6% | 21.4% | · | 16.0% | 24.3% | 19.4% | · | 16.5% | 23.5% | 19.7% | · | 17.8% | 22.9% | 19.8% | · | |
| ROA | 5.0% | 8.1% | 2.7% | · | 1.9% | 2.9% | 1.8% | · | 1.4% | 3.1% | 2.7% | · | 2.6% | 4.3% | 2.6% | · | |
| ROE | 31.6% | 59.5% | 16.2% | · | 9.5% | 15.5% | 6.9% | · | 5.5% | 13.0% | 8.3% | · | 7.8% | 12.6% | 7.2% | · | |
| ROIC | 11.5% | 19.5% | 9.3% | · | 5.1% | 11.0% | 2.0% | · | 1.6% | 3.4% | 5.1% | · | 4.8% | 8.3% | 5.3% | · |
Liquidität & Solvenz 4
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.6 | 1.5 | · | 1.8 | 1.6 | 4.9 | · | 6.6 | 6.2 | 2.0 | · | 1.9 | 1.9 | 1.8 | · | |
| Quick Ratio | 0.9 | 0.8 | 0.6 | · | 0.8 | 0.7 | 4.1 | · | 5.6 | 5.3 | 0.8 | · | 0.8 | 0.8 | 0.6 | · | |
| Debt / Equity | 3.5 | 4.4 | 6.6 | · | 1.8 | 2.0 | 2.5 | · | 2.8 | 2.9 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | |
| LT Debt / Equity | 3.5 | 4.3 | 6.0 | · | 1.6 | 1.8 | 2.4 | · | 2.8 | 2.9 | 0.7 | · | 0.7 | 0.7 | 0.7 | · |
Effizienz 3
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.4 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | |
| Inventory Turnover | 0.5 | 0.7 | 0.4 | · | 0.4 | 0.6 | 0.4 | · | 0.4 | 0.7 | 0.4 | · | 0.4 | 0.7 | 0.5 | · | |
| Receivables Turnover | 6.8 | 7.9 | 6.0 | · | 6.0 | 8.1 | 5.5 | · | 5.7 | 8.4 | 5.7 | · | 6.2 | 7.4 | 5.9 | · |
Bewertung (TTM) 15
| Kennzahl | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $7.71B | $7.99B | $6.99B | · | $6.77B | $7.27B | $6.59B | · | $6.59B | $6.62B | $6.56B | · | · | $7.11B | $6.57B | · | |
| Net Income TTM | $1.38B | $1.35B | $975M | · | $840M | $959M | $843M | · | $843M | $891M | $898M | · | · | $843M | $831M | · | |
| Market Cap | $28.09B | $26.61B | $22.43B | · | $14.59B | $13.63B | $11.17B | · | $10.91B | $8.44B | $6.59B | · | $9.99B | $8.99B | $6.85B | · | |
| Enterprise Value | $29.42B | $27.95B | $24.34B | · | $16.25B | $15.33B | $11.24B | · | $11.26B | $8.79B | $7.61B | · | $11.02B | $9.82B | $7.98B | · | |
| P/E | 21.2 | 20.9 | 24.8 | · | 18.9 | 15.8 | 13.2 | · | 13.2 | 9.7 | 7.6 | · | · | 10.1 | 8.9 | · | |
| P/S | 3.6 | 3.3 | 3.2 | · | 2.2 | 1.9 | 1.7 | · | 1.7 | 1.3 | 1.0 | · | · | 1.3 | 1.0 | · | |
| P/B | 41.2 | 48.3 | 56.1 | · | 9.8 | 10.2 | 3.7 | · | 3.9 | 3.2 | 2.7 | · | 4.4 | 3.9 | 3.0 | · | |
| P / Tangible Book | · | · | · | · | · | · | 28.1 | · | 53.6 | 121.2 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | 199.2 | · | · | · | 93.5 | · | · | · | 87.5 | · | · | · | -40.2 | · | |
| P / FCF | · | · | 279.7 | · | · | · | 119.0 | · | · | · | 121.1 | · | · | · | -34.6 | · | |
| EV / EBITDA | 68.8 | 39.0 | 66.6 | · | 64.1 | 28.7 | 38.4 | · | 46.1 | 18.0 | 25.6 | · | 41.1 | 21.2 | 26.8 | · | |
| EV / FCF | · | · | 303.5 | · | · | · | 119.7 | · | · | · | 139.9 | · | · | · | -40.4 | · | |
| EV / Revenue | 3.8 | 3.5 | 3.5 | · | 2.4 | 2.1 | 1.7 | · | 1.7 | 1.3 | 1.2 | · | · | 1.4 | 1.2 | · | |
| Earnings Yield | 4.7% | 4.8% | 4.0% | · | 5.3% | 6.3% | 7.5% | · | 7.6% | 10.3% | 13.1% | · | · | 9.9% | 11.3% | · | |
| Payout Ratio | · | · | 30.3% | · | · | · | 43.6% | · | · | · | 41.1% | · | · | · | 37.2% | · |
Finanzberichte Gewinn- und Verlustrechnung, Bilanz, Cashflow — jährlich, letzte 5 Jahre
Gewinn- und Verlustrechnung
| 2025-06-28 | 2024-09-28 | 2024-06-29 | 2023-07-01 | 2022-07-02 | |
|---|---|---|---|---|---|
| Umsatz | $7.01B | — | $6.67B | $6.66B | $6.68B |
| Bruttogewinnmarge % | 75.4% | — | 73.3% | 70.8% | 69.6% |
| Betriebsgewinnmarge % | 5.9% | — | 17.1% | 17.6% | 17.6% |
| Nettoergebnis | $183M | — | $816M | $936M | $856M |
| Verwässerte EPS | $0.82 | — | $3.50 | $3.88 | $3.17 |
Bilanz
| 2025-06-28 | 2024-09-28 | 2024-06-29 | 2023-07-01 | 2022-07-02 | |
|---|---|---|---|---|---|
| Fremdkapital / Eigenkapital | 2.8 | — | 2.5 | 0.7 | 0.7 |
| Liquiditätsgrad | 1.9 | — | 5.1 | 1.8 | 1.8 |
| Quick Ratio | 0.9 | — | 4.3 | 0.7 | 0.8 |
Cashflow
| 2025-06-28 | 2024-09-28 | 2024-06-29 | 2023-07-01 | 2022-07-02 | |
|---|---|---|---|---|---|
| Freier Cashflow | $1.09B | — | $1.15B | $791M | $759M |
Meine Kennzahlen Ihre persönliche Watchlist — ausgewählte Zeilen aus den vollständigen Fundamentaldaten
📊
Wählen Sie die Kennzahlen, die für Sie wichtig sind — klicken Sie auf das ➕ neben jeder Zeile in den vollständigen Fundamentaldaten oben.
Ihre Auswahl wird gespeichert und begleitet Sie über alle Ticker hinweg.