ECL Ecolab Inc. Common Stock
$257,37
Prix · Jui 8, 2026
Données fondamentales au Mai 7, 2026
Fourchette 52 semaines
$243–$309
22% of range
Note des analystes
BUY
32 analysts
Objectif de cours
$316
+23% upside
P/E (TTM)
36.1
ROE
22.4%
Marge nette
12.9%
ECL Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$257.37
Capitalisation Boursière
$74.03B
P/E (TTM)
36.1
BPA (TTM)
$7.28
Revenus (TTM)
$16.08B
Rendement div.
1.0%
ROE
22.4%
Dette/Capitaux propres
—
Fourchette 52 semaines
$243 – $309
ECL Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$16.08B
2016-12-31
→
2025-12-31
BPA
$7.28
2016-12-31
→
2025-12-31
Flux de trésorerie libre
$1.90B
2016-12-31
→
2025-12-31
Marges
12.9%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
ECL
Médiane des pairs
P/E (TTM)
36.1
20.2
P/S (TTM)
4.6
1.8
P/B
7.6
2.0
Price / FCF (Cours / FCF)
38.9
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
ECL
Médiane des pairs
Operating Margin (Marge d'exploitation)
17.0%
—
Net Profit Margin (Marge nette)
12.9%
8.1%
ROA
8.8%
3.8%
ROE
22.4%
7.7%
ROIC
23.0%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
ECL
Médiane des pairs
Current Ratio (Ratio de liquidité)
1.1
1.6
Quick Ratio (Ratio de liquidité réduite)
0.7
—
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
ECL
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
2.2%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
4.3%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
6.4%
—
EPS YoY (BPA Année/Année)
-1.2%
—
Net Income YoY (Bénéfice net YoY)
-1.7%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
ECL
Médiane des pairs
Payout Ratio (Ratio de distribution)
36.3%
—
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
1.0%
Ratio de distribution
36.3%
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 17 mars 2026 | $0,7300 |
| 16 décembre 2025 | $0,7300 |
| 16 septembre 2025 | $0,6500 |
| 17 juin 2025 | $0,6500 |
| 18 mars 2025 | $0,6500 |
| 17 décembre 2024 | $0,6500 |
| 17 septembre 2024 | $0,5700 |
| 18 juin 2024 | $0,5700 |
| 18 mars 2024 | $0,5700 |
| 18 décembre 2023 | $0,5700 |
| 18 septembre 2023 | $0,5300 |
| 16 juin 2023 | $0,5300 |
| 20 mars 2023 | $0,5300 |
| 19 décembre 2022 | $0,5300 |
| 19 septembre 2022 | $0,5100 |
| 17 juin 2022 | $0,5100 |
| 14 mars 2022 | $0,5100 |
| 13 décembre 2021 | $0,5100 |
| 13 septembre 2021 | $0,4800 |
| 14 juin 2021 | $0,4800 |
ECL Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
32 analystes
- Achat fort 8 25,0%
- Achat 15 46,9%
- Conserver 9 28,1%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
21 analystes · 2026-06-04
Médiane
$325.00
Moyenne
$316.43
← En dessous de tous les objectifs
$257.37
Bas
$260.00
Haut
$345.00
Objectif médian
$325.00
+26,3%
Objectif moyen
$316.43
+22,9%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
-0.02%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $1.70 | $1.71 | -0.01% |
| 31 décembre 2025 | $2.08 | $2.09 | -0.01% |
| 30 septembre 2025 | $2.07 | $2.09 | -0.02% |
| 30 juin 2025 | $1.89 | $1.92 | -0.03% |
| 31 mars 2025 | $1.50 | $1.51 | -0.01% |
Comparaison avec les pairs Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| ECL | $74.03B | 36.1 | 2.2% | 12.9% | 22.4% | — |
| SHW | $80.26B | 31.6 | 2.1% | 10.9% | 57.1% | 48.9% |
| PPG | $22.89B | 14.8 | 0.19% | 9.9% | 21.4% | — |
| DD | — | -21.6 | 1.9% | -11.4% | -4.2% | — |
| IFF | $17.23B | -47.8 | -5.2% | -3.3% | -2.6% | 36.2% |
| ALB | — | -24.6 | -4.4% | — | — | — |
| RPM | $14.60B | 21.3 | 0.51% | 9.3% | 25.5% | 41.4% |
| SOLS | $7.71B | 32.6 | 3.1% | 6.1% | 10.2% | — |
| ESI | $6.74B | 31.6 | 3.8% | 7.5% | 7.5% | 42.0% |
| EMN | $14.29B | 15.6 | -6.7% | 5.4% | 8.1% | 21.1% |
| NEU | $6.46B | 15.5 | -2.2% | 15.4% | 24.7% | 31.5% |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16.08B | $15.74B | $15.32B | $14.19B | $12.73B | $11.79B | $12.56B | $12.22B | $13.84B | $13.15B | $13.55B | $14.28B | |
| Cost of Revenue | $8.93B | $8.90B | $9.15B | $8.83B | $7.62B | $6.91B | $7.05B | $6.88B | $8.06B | $7.53B | $7.22B | $7.68B | |
| R&D Expense | $202M | $207M | $192M | $190M | $186M | $185M | $190M | $193M | $201M | $189M | $191M | $197M | |
| SG&A Expense | $4.26B | $4.23B | $4.06B | $3.65B | $3.42B | $3.31B | $3.55B | $3.51B | $3.83B | $3.71B | $4.35B | $4.58B | |
| Operating Income | $2.74B | $2.80B | $1.99B | $1.56B | $1.60B | $1.40B | $1.85B | $1.73B | $1.95B | $1.87B | $1.56B | $1.96B | |
| Interest Expense | $306M | $340M | $349M | $252M | $231M | $305M | $214M | $236M | $275M | $285M | $254M | $268M | |
| Interest Income | $65M | $58M | $52M | $8M | $12M | $15M | $24M | $14M | $20M | $21M | $10M | $11M | |
| Other Non-op | $51M | $51M | $60M | $24M | $34M | $56M | $77M | $80M | $67M | $44M | · | · | |
| Pretax Income | $2.55B | $2.57B | $1.76B | $1.34B | $1.41B | $1.16B | $1.73B | $1.59B | $1.76B | $1.65B | $1.32B | $1.70B | |
| Income Tax | $455M | $439M | $362M | $234M | $270M | $177M | $289M | $321M | $244M | $403M | $300M | $476M | |
| Net Income | $2.08B | $2.11B | $1.37B | $1.09B | $1.13B | $-1.19B | $1.58B | $1.44B | $1.52B | $1.25B | $1.02B | $1.22B | |
| EPS (Basic) | $7.33 | $7.43 | $4.82 | $3.83 | $3.95 | $-4.20 | $5.41 | $4.95 | $5.20 | $4.20 | $3.38 | $4.01 | |
| EPS (Diluted) | $7.28 | $7.37 | $4.79 | $3.81 | $3.91 | $-4.15 | $5.33 | $4.88 | $5.12 | $4.14 | $3.32 | $3.93 | |
| Shares (Basic) | 283,300,000 | 284,300,000 | 285,000,000 | 285,200,000 | 286,300,000 | 287,000,000 | 288,100,000 | 288,600,000 | 289,600,000 | 292,500,000 | 296,400,000 | 300,100,000 | |
| Shares (Diluted) | 285,200,000 | 286,600,000 | 286,500,000 | 286,600,000 | 289,100,000 | 290,300,000 | 292,500,000 | 292,800,000 | 294,000,000 | 296,700,000 | 301,400,000 | 305,900,000 | |
| EBITDA | $2.74B | $2.80B | $1.99B | $1.56B | $1.60B | $1.40B | $2.01B | $1.95B | $2.02B | $1.92B | $1.56B | $1.96B |
Bilan 26
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $646M | $1.26B | $920M | $599M | $360M | $1.26B | $119M | $115M | $211M | $327M | $93M | $210M | |
| Receivables | $3.25B | $2.87B | $2.83B | $2.70B | $2.48B | $2.27B | $2.38B | $2.66B | $2.57B | $2.34B | $2.39B | $2.63B | |
| Inventory | $1.49B | $1.46B | $1.50B | $1.79B | $1.49B | $1.29B | $1.08B | $1.55B | $1.45B | $1.32B | $1.39B | $1.47B | |
| Prepaid Expense | $160M | $151M | $144M | $124M | $121M | $99M | $102M | $132M | $154M | $98M | $95M | $105M | |
| Other Current Assets | $570M | $439M | $393M | $405M | $357M | $298M | $295M | $354M | $365M | $291M | $326M | $367M | |
| Current Assets | $5.96B | $6.03B | $5.64B | $5.49B | $4.69B | $5.12B | $4.83B | $4.68B | $4.59B | $4.28B | $4.45B | $4.85B | |
| PP&E (Net) | $4.28B | $3.75B | $3.47B | $3.29B | $3.29B | $3.12B | $3.23B | $3.84B | $3.71B | $3.37B | $3.23B | $3.05B | |
| PP&E (Gross) | $9.12B | $8.19B | $7.65B | $7.26B | $7.18B | $6.78B | $6.67B | $7.44B | $7.14B | $6.44B | $5.96B | $5.54B | |
| Accum. Depreciation | $4.84B | $4.44B | $4.18B | $3.96B | $3.89B | $3.66B | $3.44B | $3.60B | $3.43B | $3.08B | $2.73B | $2.49B | |
| Goodwill | $9.23B | $7.91B | $8.15B | $8.01B | $8.06B | $6.01B | $5.57B | $5.39B | $7.17B | $6.38B | $6.49B | $6.72B | |
| Intangibles | $3.69B | $3.31B | $3.49B | $3.68B | $4.22B | $2.98B | $2.93B | $3.80B | $4.02B | $3.82B | $4.11B | $4.46B | |
| Other Non-current Assets | $783M | $670M | $533M | $535M | $546M | $476M | $516M | $685M | $477M | $485M | $366M | $350M | |
| Total Assets | $24.70B | $22.39B | $21.85B | $21.46B | $21.21B | $18.13B | $20.87B | $20.07B | $19.96B | $18.33B | $18.64B | $19.43B | |
| Accounts Payable | $2.07B | $1.81B | $1.57B | $1.73B | $1.38B | $1.16B | $1.08B | $1.26B | $1.18B | $983M | $1.05B | $1.16B | |
| Short-term Debt | · | $4M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $5.53B | $4.79B | $4.35B | $4.21B | $3.55B | $2.93B | $3.63B | $3.69B | $3.48B | $3.02B | $4.76B | $4.37B | |
| Deferred Tax | $330M | $280M | $418M | $506M | $622M | $484M | $537M | $765M | $635M | $970M | $1.28B | $1.42B | |
| Other Non-current Liabilities | $519M | $366M | $382M | $406M | $254M | $312M | $270M | $325M | $415M | $205M | $238M | $1.65B | |
| Total Liabilities | $14.89B | $13.60B | $13.77B | $14.21B | $13.95B | $11.92B | $12.14B | $12.02B | $12.31B | $11.36B | $11.66B | $12.05B | |
| Common Stock | $369M | $368M | $366M | $365M | $364M | $363M | $360M | $357M | $355M | $353M | $350M | $348M | |
| Retained Earnings | $12.83B | $11.52B | $10.08B | $9.32B | $8.81B | $8.24B | $9.99B | $8.91B | $8.01B | $6.97B | $6.16B | $5.56B | |
| Treasury Stock | $9.08B | $8.31B | $7.31B | $7.30B | $6.78B | $6.68B | $5.49B | $5.13B | $4.58B | $3.98B | $3.26B | $2.51B | |
| AOCI | $-1.87B | $-1.98B | $-1.85B | $-1.73B | $-1.63B | $-1.99B | $-2.09B | $-1.76B | $-1.64B | $-1.71B | $-1.42B | $-952M | |
| Stockholders' Equity | $9.77B | $8.76B | $8.04B | $7.24B | $7.22B | $6.17B | $8.69B | $8.00B | $7.58B | $6.90B | $6.91B | $7.32B | |
| Liabilities + Equity | $24.70B | $22.39B | $21.85B | $21.46B | $21.21B | $18.13B | $20.87B | $20.07B | $19.96B | $18.33B | $18.64B | $19.43B | |
| Shares Outstanding | 282,000,000 | 283,400,000 | 365,748,640 | 364,711,841 | 364,139,362 | 362,553,443 | 359,569,234 | 356,958,100 | 354,715,896 | 352,607,741 | 350,339,820 | 347,724,788 |
Flux de trésorerie 17
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $137M | $135M | $95M | $88M | $90M | $82M | $84M | $88M | $90M | $86M | $78M | $71M | |
| Deferred Tax | $-36M | $-185M | $-55M | $-143M | $-900.0K | $-39M | $-22M | $123M | $-353M | $-91M | $-244M | $-122M | |
| Amort. of Intangibles | $304M | $301M | $307M | $320M | $239M | $219M | $206M | $193M | $308M | $290M | $292M | $305M | |
| Restructuring | · | · | · | $10M | $5M | $42M | $113M | $84M | · | · | · | · | |
| Operating Cash Flow | $2.95B | $2.81B | $2.41B | $1.79B | $2.06B | $1.86B | $2.42B | $2.28B | $2.09B | $1.94B | $2.00B | $1.82B | |
| CapEx | $1.05B | $994M | $775M | $713M | $643M | $489M | $731M | $779M | $869M | $757M | $771M | $749M | |
| Investing Cash Flow | $-2.71B | $-434M | $-990M | $-717M | $-4.58B | $-414M | $-1.20B | $-1.03B | $-1.73B | $-774M | $-916M | · | |
| Debt Issued | $1.05B | · | · | $494M | $2.77B | $1.86B | · | · | $1.31B | $2.39B | $1.22B | · | |
| Net Debt Issued | $371M | $-630M | $-500M | $494M | $1.76B | $286M | $-401M | $-552M | $510M | $820M | $189M | $-908M | |
| Stock Repurchased | $784M | $986M | $14M | $518M | $107M | $146M | $354M | $562M | $600M | $740M | $755M | $429M | |
| Net Stock Activity | $-784M | $-986M | $-14M | $-518M | $-107M | $-146M | $-354M | $-562M | $-600M | $-740M | $-755M | $-429M | |
| Dividends Paid | $754M | $664M | $617M | $603M | $566M | $561M | $553M | $495M | $449M | $428M | $401M | $344M | |
| Financing Cash Flow | $-853M | $-2.02B | $-1.05B | $-837M | $1.60B | $-342M | $-1.35B | $-1.17B | $-523M | $-868M | $-1.15B | · | |
| Net Change in Cash | · | · | $321M | $239M | $-900M | $1.07B | $-108M | $83M | $-169M | $288M | $-117M | $-130M | |
| Taxes Paid | $548M | $647M | $469M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $1.90B | $1.82B | $1.64B | $1.08B | $1.42B | $1.37B | $1.62B | $1.43B | $1.30B | $1.23B | $1.23B | $1.07B | |
| Levered FCF | $1.65B | $1.54B | $1.36B | $868M | $1.23B | $1.11B | $1.44B | $1.24B | $1.06B | $1.02B | $1.03B | $874M |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 17.0% | 17.8% | 13.0% | 11.0% | 12.6% | 11.8% | 13.5% | 13.3% | 14.6% | 14.6% | 11.5% | 13.7% | |
| Net Margin | 12.9% | 13.4% | 9.0% | 7.8% | 9.0% | -10.1% | 10.6% | 9.8% | 11.0% | 9.5% | 7.5% | 8.6% | |
| Pretax Margin | 15.8% | 16.3% | 11.5% | 9.5% | 11.1% | 9.8% | 12.7% | 12.3% | 12.8% | 12.6% | 9.7% | 11.9% | |
| EBITDA Margin | 17.0% | 17.8% | 13.0% | 11.0% | 12.6% | 11.8% | 13.5% | 13.3% | 14.6% | 14.6% | 11.5% | 13.7% | |
| ROA | 8.8% | 9.6% | 6.3% | 5.2% | 5.8% | -6.1% | 7.7% | 7.2% | 8.0% | 6.8% | 5.3% | 6.2% | |
| ROE | 22.4% | 25.1% | 18.0% | 15.3% | 17.1% | -16.0% | 18.9% | 18.5% | 21.0% | 18.1% | 14.3% | 16.7% | |
| ROIC | 23.0% | 26.5% | 19.7% | 17.8% | 17.9% | 19.2% | 19.2% | 19.4% | 22.9% | 21.0% | 17.4% | 19.2% |
Liquidité et Solvabilité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.7 | 1.3 | 1.3 | 1.3 | 1.4 | 0.9 | 1.1 | |
| Quick Ratio | 0.7 | 0.9 | 0.9 | 0.8 | 0.8 | 1.2 | 0.8 | 0.8 | 0.8 | 0.9 | 0.5 | 0.6 | |
| Interest Coverage | 8.9 | 8.2 | 5.7 | 6.2 | 6.9 | 4.6 | 9.4 | 8.2 | 7.4 | 6.7 | 6.2 | 7.3 |
Efficacité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |
| Inventory Turnover | 6.0 | 6.0 | 5.6 | 5.4 | 5.5 | 5.8 | 5.7 | 5.8 | 5.4 | 5.1 | 5.1 | 5.5 | |
| Receivables Turnover | 5.3 | 5.5 | 5.5 | 5.5 | 5.4 | 5.1 | 5.5 | 5.6 | 5.6 | 5.6 | 5.4 | 5.5 |
Taux de croissance 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.2% | 2.8% | 8.0% | 11.4% | 8.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.3% | 7.3% | 9.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -1.2% | 53.9% | 25.7% | -2.6% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 24.1% | 23.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -1.7% | 53.9% | 25.7% | -3.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 23.9% | 23.2% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.1% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 12
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16.08B | $15.74B | $15.32B | $14.19B | $12.73B | $11.79B | $12.56B | $12.22B | $13.84B | $13.15B | $13.55B | $14.28B | |
| Net Income TTM | $2.08B | $2.11B | $1.37B | $1.09B | $1.13B | $-1.19B | $1.58B | $1.44B | $1.52B | $1.25B | $1.02B | $1.22B | |
| Market Cap | $74.03B | $66.41B | $56.61B | $41.41B | $67.30B | $61.81B | $55.66B | $42.39B | $38.82B | $34.20B | $33.86B | $31.35B | |
| P/E | 36.1 | 31.8 | 41.4 | 38.2 | 60.0 | -52.1 | 36.2 | 30.2 | 26.2 | 28.3 | 34.5 | 26.6 | |
| P/S | 4.6 | 4.2 | 3.7 | 2.9 | 5.3 | 5.2 | 4.4 | 3.5 | 2.8 | 2.6 | 2.5 | 2.2 | |
| P/B | 7.6 | 7.6 | 7.0 | 5.7 | 9.3 | 10.0 | 6.4 | 5.3 | 5.1 | 5.0 | 4.9 | 4.3 | |
| P / Cash Flow | 25.1 | 23.6 | 23.5 | 23.2 | 32.6 | 33.2 | 23.0 | 18.6 | 18.6 | 17.6 | 16.9 | 17.3 | |
| P / FCF | 38.9 | 36.5 | 34.6 | 38.5 | 47.4 | 45.1 | 34.4 | 29.6 | 29.8 | 27.8 | 27.6 | 29.4 | |
| Dividend Yield | 1.0% | 1.0% | 1.1% | 1.5% | 0.84% | 0.91% | 0.99% | 1.2% | 1.2% | 1.2% | 1.2% | 1.1% | |
| Earnings Yield | 2.8% | 3.1% | 2.4% | 2.6% | 1.7% | -1.9% | 2.8% | 3.3% | 3.8% | 3.5% | 2.9% | 3.8% | |
| Payout Ratio | 36.3% | 31.4% | 45.0% | 54.4% | 49.5% | -47.3% | 35.2% | 34.5% | 29.5% | 34.3% | 39.4% | 28.2% | |
| Annual Payout | $754M | $664M | $617M | $603M | $566M | $561M | $553M | $495M | $449M | $428M | $401M | $344M |
Compte de résultat 15
| Métrique | Tendance | 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 | $4.07B | $4.20B | $4.17B | $4.03B | $3.69B | $4.01B | $4.00B | $3.99B | $3.75B | $3.94B | $3.96B | $3.85B | $3.57B | $3.67B | $3.67B | $3.58B | |
| Cost of Revenue | $2.30B | $2.35B | $2.30B | $2.22B | $2.06B | $2.27B | $2.26B | $2.24B | $2.13B | $2.28B | $2.33B | $2.33B | $2.21B | $2.25B | $2.29B | $2.21B | |
| SG&A Expense | $1.10B | $1.06B | $1.08B | $1.07B | $1.05B | $1.05B | $1.02B | $1.08B | $1.08B | $1.03B | $1.02B | $1.01B | $990M | $922M | $877M | $940M | |
| Operating Income | $622M | $712M | $760M | $710M | $555M | $583M | $1.04B | $657M | $518M | $590M | $566M | $485M | $352M | $399M | $483M | $426M | |
| Interest Expense | $77M | $83M | $75M | $76M | $73M | $79M | $86M | $80M | $94M | $95M | $91M | $83M | $80M | $73M | $67M | $57M | |
| Interest Income | $5M | $18M | $19M | $13M | $14M | $18M | $16M | $1M | $23M | $24M | $17M | $5M | $6M | $4M | $2M | $1M | |
| Other Non-op | $9M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $18M | $14M | $14M | $13M | $-8M | $-6M | $20M | |
| Pretax Income | $558M | $660M | $718M | $660M | $510M | $534M | $987M | $591M | $459M | $538M | $506M | $421M | $290M | $322M | $412M | $389M | |
| Income Tax | $122M | $92M | $128M | $131M | $104M | $55M | $246M | $96M | $42M | $127M | $97M | $87M | $52M | $52M | $60M | $77M | |
| Net Income | $433M | $564M | $585M | $524M | $402M | $473M | $736M | $491M | $412M | $405M | $404M | $330M | $233M | $264M | $347M | $308M | |
| EPS (Basic) | $1.53 | $2.00 | $2.06 | $1.85 | $1.42 | $1.67 | $2.60 | $1.72 | $1.44 | $1.42 | $1.42 | $1.16 | $0.82 | $0.93 | $1.22 | $1.08 | |
| EPS (Diluted) | $1.52 | $1.98 | $2.05 | $1.84 | $1.41 | $1.65 | $2.58 | $1.71 | $1.43 | $1.41 | $1.41 | $1.15 | $0.82 | $0.92 | $1.21 | $1.08 | |
| Shares (Basic) | 282,000,000 | -567,100,000 | 283,500,000 | 283,500,000 | 283,400,000 | -569,600,000 | 283,600,000 | 284,600,000 | 285,700,000 | -569,600,000 | 285,100,000 | 284,900,000 | 284,600,000 | -571,000,000 | 284,900,000 | 285,100,000 | |
| Shares (Diluted) | 283,700,000 | -570,900,000 | 285,400,000 | 285,400,000 | 285,300,000 | -574,200,000 | 286,000,000 | 287,000,000 | 287,800,000 | -572,600,000 | 286,900,000 | 286,300,000 | 285,900,000 | -574,400,000 | 286,300,000 | 286,600,000 | |
| EBITDA | $622M | · | $760M | $710M | $555M | · | $1.04B | $657M | $518M | · | $566M | $485M | $352M | · | $483M | $426M |
Bilan 27
| Métrique | Tendance | 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 | $520M | $646M | $1.96B | $1.92B | $1.16B | $1.26B | $1.26B | $384M | $480M | · | $1.00B | $554M | $419M | · | $113M | $125M | |
| Receivables | $3.28B | $3.25B | $3.11B | $3.06B | $2.86B | $2.87B | $2.88B | $2.88B | $2.79B | · | $2.82B | $2.78B | $2.67B | · | $2.71B | $2.67B | |
| Inventory | $1.57B | $1.49B | $1.53B | $1.57B | $1.55B | $1.46B | $1.57B | $1.51B | $1.57B | · | $1.54B | $1.65B | $1.73B | · | $1.80B | $1.72B | |
| Prepaid Expense | $212M | $160M | $187M | $181M | $198M | $151M | $146M | $144M | $154M | · | $138M | $138M | $151M | · | $129M | $133M | |
| Other Current Assets | $671M | $570M | $502M | $527M | $514M | $439M | $402M | $420M | $379M | · | $429M | $456M | $458M | · | $469M | $391M | |
| Current Assets | $6.04B | $5.96B | $7.11B | $7.08B | $6.08B | $6.03B | $6.12B | $5.75B | $5.21B | · | $5.79B | $5.44B | $5.27B | · | $5.10B | $4.91B | |
| PP&E (Net) | $4.40B | $4.28B | $4.06B | $3.94B | $3.78B | $3.75B | $3.55B | $3.42B | $3.45B | · | $3.33B | $3.33B | $3.31B | · | $3.26B | $3.26B | |
| PP&E (Gross) | $9.41B | $9.12B | $8.86B | $8.65B | $8.30B | $8.19B | $7.95B | $7.72B | $7.76B | · | $7.44B | $7.35B | $7.39B | · | $7.28B | $7.30B | |
| Accum. Depreciation | $5.01B | $4.84B | $4.80B | $4.71B | $4.53B | $4.44B | $4.41B | $4.30B | $4.31B | · | $4.11B | $4.02B | $4.08B | · | $4.02B | $4.04B | |
| Goodwill | $9.44B | $9.23B | $8.11B | $8.05B | $7.86B | $7.91B | $7.90B | $7.82B | $8.11B | $8.15B | $8.10B | $8.10B | $8.06B | $8.01B | $7.74B | $7.94B | |
| Intangibles | $3.52B | $3.69B | $3.14B | $3.20B | $3.23B | $3.31B | $3.28B | $3.33B | $3.41B | · | $3.53B | $3.60B | $3.62B | · | $3.92B | $4.03B | |
| Other Non-current Assets | $863M | $783M | $712M | $714M | $666M | $670M | $569M | $564M | $544M | · | $573M | $542M | $556M | · | $593M | $627M | |
| Total Assets | $25.04B | $24.70B | $23.90B | $23.74B | $22.37B | $22.39B | $22.10B | $21.46B | $21.30B | · | $21.86B | $21.46B | $21.25B | · | $21.04B | $21.16B | |
| Accounts Payable | $2.05B | $2.07B | $1.87B | $1.88B | $1.77B | $1.81B | $1.81B | $1.69B | $1.61B | · | $1.50B | $1.48B | $1.47B | · | $1.58B | $1.52B | |
| Short-term Debt | · | · | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $6.10B | $5.53B | $4.19B | $4.91B | $4.61B | $4.79B | $4.71B | $3.85B | $3.70B | · | $4.60B | $4.47B | $4.49B | · | $3.77B | $3.81B | |
| Deferred Tax | $390M | $330M | $177M | $180M | $249M | $280M | $265M | $291M | $352M | · | $451M | $474M | $496M | · | $577M | $630M | |
| Other Non-current Liabilities | $450M | $519M | $527M | $557M | $418M | $366M | $402M | $411M | $417M | · | $455M | $438M | $390M | · | $376M | $311M | |
| Total Liabilities | $15.01B | $14.89B | $14.14B | $14.39B | $13.46B | $13.60B | $13.53B | $13.15B | $13.07B | · | $14.04B | $13.88B | $13.89B | · | $13.95B | $14.05B | |
| Total Debt | · | · | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $370M | $369M | $369M | $369M | $369M | $368M | $368M | $367M | $367M | · | $365M | $365M | $365M | · | $365M | $364M | |
| Retained Earnings | $13.06B | $12.83B | $12.48B | $12.08B | $11.74B | $11.52B | $11.23B | $10.65B | $10.32B | · | $9.83B | $9.58B | $9.40B | · | $9.21B | $9.00B | |
| Treasury Stock | $9.44B | $9.08B | $8.67B | $8.49B | $8.46B | $8.31B | $8.30B | $7.84B | $7.52B | · | $7.31B | $7.31B | $7.31B | · | $7.23B | $7.19B | |
| AOCI | $-1.63B | $-1.87B | $-1.90B | $-2.00B | $-2.06B | $-1.98B | $-1.85B | $-1.90B | $-1.88B | · | $-1.80B | $-1.76B | $-1.74B | · | $-1.83B | $-1.62B | |
| Stockholders' Equity | $10.00B | $9.77B | $9.72B | $9.32B | $8.88B | $8.76B | $8.55B | $8.29B | $8.21B | · | $7.80B | $7.56B | $7.34B | · | $7.06B | $7.09B | |
| Liabilities + Equity | $25.04B | $24.70B | $23.90B | $23.74B | $22.37B | $22.39B | $22.10B | $21.46B | $21.30B | · | $21.86B | $21.46B | $21.25B | · | $21.04B | $21.16B | |
| Shares Outstanding | 281,400,000 | 282,000,000 | 283,200,000 | 283,600,000 | 283,500,000 | 283,400,000 | 283,200,000 | 284,500,000 | 285,600,000 | 365,748,640 | 285,100,000 | 285,000,000 | 284,700,000 | 364,711,841 | 284,800,000 | 285,000,000 |
Flux de trésorerie 15
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $40M | $27M | $34M | $34M | $42M | $25M | $27M | $36M | $47M | $22M | $15M | $27M | $31M | $21M | $14M | $25M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $-70M | · | · | · | $-157M | · | · | |
| Amort. of Intangibles | $83M | $78M | $77M | $75M | $75M | $75M | $73M | $75M | $78M | $77M | $77M | $77M | $76M | $81M | $81M | $79M | |
| Operating Cash Flow | $446M | $1.09B | $791M | $702M | $369M | $767M | $787M | $611M | $649M | $852M | $788M | $573M | $198M | $859M | $437M | $322M | |
| CapEx | $348M | $332M | $262M | $217M | $238M | $360M | $236M | $197M | $202M | $263M | $166M | $172M | $174M | $203M | $192M | $169M | |
| Investing Cash Flow | $-356M | $-1.98B | $-281M | $-224M | $-224M | $-628M | $639M | $-244M | $-201M | $-348M | $-179M | $-274M | $-189M | $-210M | $-196M | $-182M | |
| Debt Issued | $53M | $27M | $519M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $53M | · | · | · | · | · | · | · | $-630M | · | · | · | · | · | · | · | |
| Stock Repurchased | $344M | $409M | $175M | $46M | $154M | $3M | $464M | $323M | $196M | $2M | $800.0K | $300.0K | $11M | $73M | $43M | $141M | |
| Net Stock Activity | $-344M | · | · | · | $-154M | · | · | · | $-196M | · | · | · | $-11M | · | · | · | |
| Dividends Paid | $216M | $189M | $184M | $188M | $192M | $161M | $162M | $166M | $175M | $155M | $154M | $151M | $158M | $158M | $145M | $146M | |
| Financing Cash Flow | $-226M | $-432M | $-477M | $297M | $-242M | $-140M | $-548M | $-446M | $-889M | $-586M | $-147M | $-156M | $-166M | $-162M | $-247M | $-123M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-440M | · | $447M | $135M | $-179M | · | $-12M | $26M | |
| Free Cash Flow | $97M | · | · | · | $132M | · | · | · | $448M | · | · | · | $24M | · | · | · | |
| Levered FCF | $37M | · | · | · | $74M | · | · | · | $362M | · | · | · | $-41M | · | · | · |
Rentabilité 7
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 15.3% | · | 18.2% | 17.6% | 15.0% | · | 26.1% | 16.5% | 13.8% | · | 14.3% | 12.6% | 9.8% | · | 13.2% | 11.9% | |
| Net Margin | 10.6% | · | 14.1% | 13.0% | 10.9% | · | 18.4% | 12.3% | 11.0% | · | 10.2% | 8.6% | 6.5% | · | 9.5% | 8.6% | |
| Pretax Margin | 13.7% | · | 17.2% | 16.4% | 13.8% | · | 24.7% | 14.8% | 12.2% | · | 12.8% | 10.9% | 8.1% | · | 11.2% | 10.9% | |
| EBITDA Margin | 15.3% | · | 18.2% | 17.6% | 15.0% | · | 26.1% | 16.5% | 13.8% | · | 14.3% | 12.6% | 9.8% | · | 13.2% | 11.9% | |
| ROA | 1.8% | · | 2.5% | 2.3% | 1.8% | · | 3.4% | 2.3% | 1.9% | · | 1.9% | 1.6% | 1.1% | · | 1.8% | 1.6% | |
| ROE | 4.6% | · | 6.4% | 5.9% | 4.7% | · | 9.0% | 6.2% | 5.3% | · | 5.4% | 4.5% | 3.2% | · | 5.0% | 4.5% | |
| ROIC | 4.9% | · | 6.4% | 6.1% | 5.0% | · | 9.2% | 6.6% | 5.7% | · | 5.9% | 5.1% | 3.9% | · | 5.8% | 4.8% |
Liquidité et Solvabilité 4
| Métrique | Tendance | 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 | 1.0 | · | 1.7 | 1.4 | 1.3 | · | 1.3 | 1.5 | 1.4 | · | 1.3 | 1.2 | 1.2 | · | 1.4 | 1.3 | |
| Quick Ratio | 0.6 | · | 1.2 | 1.0 | 0.9 | · | 0.9 | 0.8 | 0.9 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.7 | |
| Debt / Equity | · | · | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | 8.0 | · | 10.2 | 9.3 | 7.6 | · | 12.1 | 8.2 | 5.5 | · | 6.2 | 5.9 | 4.4 | · | 7.2 | 7.4 |
Efficacité 3
| Métrique | Tendance | 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.5 | · | 1.5 | 1.4 | 1.3 | · | 1.5 | 1.4 | 1.3 | · | 1.4 | 1.4 | 1.3 | · | 1.4 | 1.4 | |
| Receivables Turnover | 1.3 | · | 1.4 | 1.4 | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.4 |
Valorisation (TTM) 13
| Métrique | Tendance | 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 | $15.95B | · | $15.89B | $15.72B | $15.68B | · | $15.67B | $15.63B | $15.50B | · | $15.05B | $14.76B | $14.49B | · | $13.88B | $13.53B | |
| Net Income TTM | $1.94B | · | $2.25B | $2.15B | $2.04B | · | $2.04B | $1.64B | $1.38B | · | $1.31B | $1.22B | $1.06B | · | $1.15B | $1.12B | |
| Market Cap | $74.86B | · | $77.56B | $76.41B | $71.87B | · | $72.31B | $67.71B | $65.95B | · | $48.30B | $53.21B | $47.13B | · | $41.13B | $43.82B | |
| Enterprise Value | · | · | $75.61B | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 39.0 | · | 39.3 | 36.0 | 34.4 | · | 35.8 | 39.9 | 42.8 | · | 39.3 | 45.4 | 41.0 | · | 36.7 | 40.0 | |
| P/S | 4.7 | · | 4.9 | 4.9 | 4.6 | · | 4.6 | 4.3 | 4.3 | · | 3.2 | 3.6 | 3.3 | · | 3.0 | 3.2 | |
| P/B | 7.5 | · | 8.0 | 8.2 | 8.1 | · | 8.5 | 8.2 | 8.0 | · | 6.2 | 7.0 | 6.4 | · | 5.8 | 6.2 | |
| P / Cash Flow | 167.9 | · | · | · | 194.6 | · | · | · | 101.5 | · | · | · | 237.8 | · | · | · | |
| P / FCF | 768.6 | · | · | · | 546.6 | · | · | · | 147.2 | · | · | · | 1923.5 | · | · | · | |
| EV / EBITDA | · | · | 99.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 4.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 2.6% | · | 2.5% | 2.8% | 2.9% | · | 2.8% | 2.5% | 2.3% | · | 2.5% | 2.2% | 2.4% | · | 2.7% | 2.5% | |
| Payout Ratio | 49.9% | · | · | · | 47.7% | · | · | · | 42.5% | · | · | · | 67.6% | · | · | · |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $16.08B | $15.74B | $15.32B | $14.19B | $12.73B |
| Marge d'exploitation % | 17.0% | 17.8% | 13.0% | 11.0% | 12.6% |
| Résultat net | $2.08B | $2.11B | $1.37B | $1.09B | $1.13B |
| BPA dilué | $7.28 | $7.37 | $4.79 | $3.81 | $3.91 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ratio de liquidité | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 |
| Ratio de liquidité réduite | 0.7 | 0.9 | 0.9 | 0.8 | 0.8 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $1.90B | $1.82B | $1.64B | $1.08B | $1.42B |
Dernières actualités Actualités récentes mentionnant cette entreprise
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.