TT Trane Technologies plc
$458,50
Prix · Jui 5, 2026
Données fondamentales au Avr 30, 2026
Fourchette 52 semaines
$348–$503
71% of range
Note des analystes
HOLD
34 analysts
Objectif de cours
$520
+13% upside
P/E (TTM)
30.0
ROE
36.4%
Marge nette
13.7%
TT Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$458.50
Capitalisation Boursière
$95.35B
P/E (TTM)
30.0
BPA (TTM)
$12.98
Revenus (TTM)
$21.32B
Rendement div.
0.88%
ROE
36.4%
Dette/Capitaux propres
0.5
Fourchette 52 semaines
$348 – $503
TT 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
$21.32B
2016-12-31
→
2025-12-31
BPA
$12.98
2016-12-31
→
2025-12-31
Flux de trésorerie libre
$2.81B
2016-12-31
→
2025-12-31
Marges
13.7%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
TT
Médiane des pairs
P/E (TTM)
30.0
25.7
P/S (TTM)
4.5
4.3
P/B
11.1
6.6
EV / EBITDA
22.4
—
Price / FCF (Cours / FCF)
33.9
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
TT
Médiane des pairs
Operating Margin (Marge d'exploitation)
18.6%
—
Net Profit Margin (Marge nette)
13.7%
15.8%
ROA
14.0%
12.9%
ROE
36.4%
34.8%
ROIC
25.7%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
TT
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.5
—
Current Ratio (Ratio de liquidité)
1.3
1.2
Quick Ratio (Ratio de liquidité réduite)
0.8
—
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
TT
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
7.5%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
10.1%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
11.3%
—
EPS YoY (BPA Année/Année)
15.5%
—
Net Income YoY (Bénéfice net YoY)
13.7%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
TT
Médiane des pairs
Payout Ratio (Ratio de distribution)
28.7%
—
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
0.88%
Ratio de distribution
28.7%
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 6 mars 2026 | $1,0500 |
| 5 septembre 2025 | $0,9400 |
| 6 juin 2025 | $0,9400 |
| 7 mars 2025 | $0,9400 |
| 6 décembre 2024 | $0,8400 |
| 6 septembre 2024 | $0,8400 |
| 7 juin 2024 | $0,8400 |
| 29 février 2024 | $0,8400 |
| 30 novembre 2023 | $0,7500 |
| 31 août 2023 | $0,7500 |
| 1 juin 2023 | $0,7500 |
| 2 mars 2023 | $0,7500 |
| 1 décembre 2022 | $0,6700 |
| 1 septembre 2022 | $0,6700 |
| 2 juin 2022 | $0,6700 |
| 3 mars 2022 | $0,6700 |
| 2 décembre 2021 | $0,5900 |
| 2 septembre 2021 | $0,5900 |
| 3 juin 2021 | $0,5900 |
| 4 mars 2021 | $0,5900 |
TT Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
34 analystes
- Achat fort 8 23,5%
- Achat 11 32,4%
- Conserver 14 41,2%
- Vente 1 2,9%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
22 analystes · 2026-06-02
Médiane
$527.50
Maintenant
$458.50
Bas
$402.00
Haut
$585.00
Objectif médian
$527.50
+15,1%
Objectif moyen
$520.22
+13,5%
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 | $2.63 | $2.61 | 0.02% |
| 31 décembre 2025 | $2.86 | $2.90 | -0.04% |
| 30 septembre 2025 | $3.88 | $3.89 | -0.01% |
| 30 juin 2025 | $3.88 | $3.91 | -0.03% |
| 31 mars 2025 | $2.45 | $2.28 | 0.17% |
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 |
|---|---|---|---|---|---|---|
| TT | $95.35B | 30.0 | 7.5% | 13.7% | 36.4% | — |
| JCI | — | 21.9 | 2.8% | 14.0% | 22.7% | 36.4% |
| ALLE | $13.70B | 21.4 | 7.8% | 15.8% | 33.4% | — |
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 | $21.32B | $19.84B | $17.68B | $15.99B | $14.14B | $12.45B | $13.08B | $12.34B | $14.20B | $13.51B | $13.30B | $12.89B | |
| Cost of Revenue | · | · | · | · | · | $8.65B | $9.09B | $8.58B | $9.81B | $9.31B | $9.28B | $8.98B | |
| R&D Expense | $348M | $310M | $252M | $211M | $194M | $165M | $174M | $167M | $211M | $208M | $206M | $212M | |
| SG&A Expense | $3.74B | $3.58B | $2.96B | $2.55B | $2.45B | $2.27B | $2.32B | $2.25B | $2.72B | $2.60B | $2.53B | $2.50B | |
| Operating Income | $3.97B | $3.50B | $2.89B | $2.42B | $2.02B | $1.53B | $1.67B | $1.51B | $1.67B | $1.60B | $1.49B | $1.40B | |
| Interest Expense | $227M | $238M | $234M | $224M | $234M | $249M | $243M | $221M | $216M | $222M | $223M | $225M | |
| Interest Income | · | · | · | · | · | · | $3M | $6M | $9M | $8M | $11M | $13M | |
| Other Non-op | $-21M | $-20M | $-68M | $-4M | $9M | $24M | $15M | $-2M | $-32M | $360M | $-21M | $30M | |
| Pretax Income | $3.68B | $3.24B | $2.57B | $2.17B | $1.79B | $1.29B | $1.40B | $1.26B | $1.42B | $1.74B | $1.25B | $1.21B | |
| Income Tax | $706M | $628M | $498M | $376M | $334M | $297M | $239M | $235M | $80M | $282M | $541M | $294M | |
| Net Income | $2.92B | $2.57B | $2.02B | $1.76B | $1.42B | $855M | $1.41B | $1.34B | $1.30B | $1.48B | $665M | $932M | |
| EPS (Basic) | $13.09 | $11.35 | $8.85 | $7.55 | $5.96 | $3.56 | $5.84 | $5.41 | $5.11 | $5.70 | $2.51 | $3.44 | |
| EPS (Diluted) | $12.98 | $11.24 | $8.77 | $7.48 | $5.87 | $3.52 | $5.77 | $5.35 | $5.05 | $5.65 | $2.48 | $3.40 | |
| Shares (Basic) | 223,000,000 | 226,200,000 | 228,600,000 | 232,600,000 | 238,700,000 | 240,100,000 | 241,600,000 | 247,200,000 | 254,900,000 | 259,200,000 | 265,100,000 | 270,500,000 | |
| Shares (Diluted) | 224,900,000 | 228,400,000 | 230,700,000 | 234,900,000 | 242,300,000 | 243,100,000 | 244,400,000 | 250,100,000 | 258,100,000 | 261,700,000 | 267,800,000 | 274,300,000 | |
| EBITDA | $4.34B | $3.88B | $3.24B | $2.74B | $2.32B | $1.83B | $2.42B | $2.28B | $2.02B | $1.93B | $1.82B | $1.74B |
Bilan 29
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.76B | $1.59B | $1.10B | $1.22B | $2.16B | $3.29B | $1.28B | $878M | $1.52B | $1.71B | $737M | $1.71B | |
| Receivables | $3.24B | $3.09B | $2.96B | $2.78B | $2.43B | $2.20B | $2.18B | $2.68B | $2.48B | $2.22B | $2.15B | $2.12B | |
| Inventory | $2.10B | $1.97B | $2.15B | $1.99B | $1.53B | $1.19B | $1.28B | $1.68B | $1.56B | $1.39B | $1.41B | $1.36B | |
| Other Current Assets | $761M | $686M | $666M | $385M | $352M | $224M | $345M | $472M | $537M | $256M | $311M | $225M | |
| Current Assets | $7.86B | $7.34B | $6.87B | $6.38B | $6.47B | $6.91B | $9.29B | $5.73B | $6.12B | $5.58B | $4.61B | $5.71B | |
| PP&E (Net) | $2.25B | $2.02B | $1.77B | $1.54B | $1.40B | $1.35B | $1.35B | $1.73B | $1.55B | $1.51B | $1.58B | $1.48B | |
| PP&E (Gross) | $4.63B | $4.21B | $3.82B | $3.45B | $3.22B | $3.10B | $2.96B | $3.84B | $3.66B | $3.37B | $3.23B | $3.00B | |
| Accum. Depreciation | $2.38B | $2.18B | $2.05B | $1.91B | $1.82B | $1.76B | $1.60B | $2.10B | $2.11B | $1.86B | $1.66B | $1.53B | |
| Goodwill | $6.46B | $6.13B | $6.10B | $5.50B | $5.50B | $5.34B | $5.13B | $5.10B | $5.94B | $5.66B | $5.73B | $5.39B | |
| Intangibles | $3.24B | $3.31B | $3.44B | $3.26B | $3.31B | $3.29B | $3.32B | $3.63B | $3.74B | $3.79B | $3.93B | $3.78B | |
| Other Non-current Assets | $1.61B | $1.35B | $1.21B | $1.40B | $1.38B | $1.27B | $1.40B | $858M | $824M | $864M | $877M | $940M | |
| Total Assets | $21.42B | $20.15B | $19.39B | $18.08B | $18.06B | $18.16B | $20.49B | $17.91B | $18.17B | $17.40B | $16.72B | $17.30B | |
| Accounts Payable | $2.15B | $2.15B | $2.03B | $2.09B | $1.79B | $1.52B | $1.38B | $1.71B | $1.56B | $1.33B | $1.25B | $1.29B | |
| Accrued Liabilities | $2.83B | $2.79B | $2.63B | $2.01B | $2.07B | $1.59B | $1.56B | $1.73B | $1.66B | $1.43B | $1.46B | $1.42B | |
| Short-term Debt | · | · | · | · | · | · | · | $0 | $0 | $143M | $143M | $100M | |
| Current Liabilities | $6.29B | $6.07B | $6.05B | $5.69B | $4.75B | $4.34B | $5.24B | $4.32B | $4.83B | $3.59B | $3.65B | $3.67B | |
| Capital Leases | · | · | · | · | · | · | $330M | · | · | · | · | · | |
| Other Non-current Liabilities | $1.35B | $1.12B | $1.04B | $1.15B | $1.15B | $1.29B | $1.40B | $1.06B | $1.14B | $1.14B | $1.17B | $1.23B | |
| Total Liabilities | $12.82B | $12.66B | $12.37B | $11.98B | $11.79B | $11.73B | $13.18B | $10.85B | $10.97B | $10.68B | $10.84B | $11.25B | |
| Long-term Debt | $4.62B | $4.77B | $4.78B | $4.84B | $4.84B | $5.27B | $5.57B | $4.09B | $4.06B | $4.06B | $4.09B | $4.11B | |
| Total Debt | $3.92B | $4.32B | $3.98B | $3.79B | $4.49B | $4.50B | $4.92B | $3.74B | $2.96B | $3.71B | $3.88B | $3.84B | |
| Common Stock | $245M | $249M | $252M | $253M | $260M | $263M | $263M | $266M | $274M | $272M | $269M | $266M | |
| Paid-in Capital | · | · | · | $0 | $0 | $0 | $0 | $0 | $461M | $346M | $223M | $97M | |
| Retained Earnings | $10.42B | $9.79B | $9.13B | $8.32B | $8.35B | $8.50B | $9.73B | $9.44B | $8.90B | $8.02B | $6.90B | $6.54B | |
| Treasury Stock | $1.65B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $703M | $453M | $202M | |
| AOCI | $-439M | $-864M | $-671M | $-766M | $-638M | $-632M | $-1.01B | $-964M | $-779M | $-1.29B | $-1.12B | $-714M | |
| Stockholders' Equity | $8.58B | $7.46B | $7.00B | $6.09B | $6.26B | $6.41B | $7.27B | $7.02B | $7.14B | $6.64B | $5.82B | $5.99B | |
| Liabilities + Equity | $21.42B | $20.15B | $19.39B | $18.08B | $18.06B | $18.16B | $20.49B | $17.91B | $18.17B | $17.40B | $16.72B | $17.30B | |
| Shares Outstanding | 245,000,000 | 249,000,000 | 251,700,000 | 253,300,000 | 259,700,000 | 263,300,000 | 262,800,000 | 266,400,000 | 274,000,000 | 271,700,000 | 269,000,000 | 266,300,000 |
Flux de trésorerie 19
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $376M | $379M | $348M | $324M | $299M | $294M | $289M | $282M | $353M | $352M | $364M | $332M | |
| Stock-based Comp | $87M | $83M | $64M | $56M | $66M | $70M | $66M | $79M | $71M | · | · | · | |
| Deferred Tax | $114M | $-129M | $-54M | $68M | $-25M | $22M | $-21M | $-98M | $-117M | $-34M | $108M | $-23M | |
| Amort. of Intangibles | $164M | $181M | $165M | $143M | $124M | $116M | $117M | $117M | $132M | $132M | $150M | $128M | |
| Restructuring | · | · | $15M | $21M | $27M | $76M | · | · | · | · | · | · | |
| Other Non-cash | $-301M | $244M | $7M | $-700M | $-176M | $194M | $28M | $-148M | $-15M | $-294M | $-285M | $-268M | |
| Operating Cash Flow | $3.19B | $3.15B | $2.39B | $1.50B | $1.59B | $1.44B | $1.92B | $1.41B | $1.52B | $1.52B | $888M | $973M | |
| CapEx | $383M | $371M | $301M | $292M | $223M | $146M | $205M | $285M | $221M | $183M | $250M | $234M | |
| Investing Cash Flow | $-640M | $-563M | $-1.17B | $-540M | $-546M | $-376M | $-1.78B | $-629M | $-375M | $240M | $-1.19B | $-197M | |
| Debt Issued | $0 | $498M | $699M | $0 | $0 | $0 | $1.50B | $1.15B | $0 | $0 | $0 | $1.11B | |
| Net Debt Issued | $-159M | $-9M | $-55M | $-10M | $-432M | $-308M | $1.49B | $24M | $0 | $0 | $-24M | $601M | |
| Stock Repurchased | $1.48B | $1.28B | $669M | $1.20B | $1.10B | $250M | $750M | $900M | $1.02B | $250M | $250M | $1.37B | |
| Net Stock Activity | $-1.48B | $-1.28B | $-669M | $-1.20B | $-1.10B | $-250M | $-750M | $-900M | $-1.02B | $-250M | $-250M | $-1.37B | |
| Dividends Paid | $837M | $758M | $684M | $620M | $561M | $507M | $510M | $480M | $430M | $349M | $303M | $265M | |
| Financing Cash Flow | $-2.50B | $-2.02B | $-1.35B | $-1.85B | $-2.13B | $884M | $270M | $-1.38B | $-1.43B | $-727M | $-528M | $-860M | |
| Net Change in Cash | $173M | $495M | $-125M | $-939M | $-1.13B | $2.01B | $400M | $-646M | $-165M | $978M | $-968M | $-232M | |
| Taxes Paid | $647M | $717M | $526M | $321M | $357M | $152M | $425M | $375M | $287M | $334M | $409M | $160M | |
| Free Cash Flow | $2.81B | $2.77B | $2.09B | $1.21B | $1.37B | $1.29B | $1.67B | $1.04B | $1.30B | $1.32B | $602M | $740M | |
| Levered FCF | $2.63B | $2.58B | $1.90B | $1.03B | $1.18B | $1.10B | $1.47B | $859M | $1.10B | $1.13B | $475M | $569M |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 18.6% | 17.6% | 16.4% | 15.1% | 14.3% | 12.3% | 12.2% | 12.2% | 11.7% | 11.6% | 11.0% | 10.9% | |
| Net Margin | 13.7% | 12.9% | 11.5% | 11.0% | 10.1% | 6.9% | 8.5% | 8.5% | 9.2% | 10.9% | 5.0% | 7.2% | |
| Pretax Margin | 17.2% | 16.3% | 14.5% | 13.6% | 12.7% | 10.3% | 10.5% | 10.6% | 10.0% | 12.9% | 9.4% | 9.4% | |
| EBITDA Margin | 20.4% | 19.6% | 18.3% | 17.2% | 16.4% | 14.7% | 14.5% | 14.5% | 14.2% | 14.2% | 13.7% | 13.5% | |
| ROA | 14.0% | 13.0% | 10.8% | 9.7% | 7.9% | 4.4% | 7.3% | 7.4% | 7.3% | 8.6% | 3.9% | 5.3% | |
| ROE | 36.4% | 35.5% | 30.9% | 28.5% | 22.5% | 12.5% | 19.8% | 18.9% | 18.9% | 23.7% | 11.3% | 14.3% | |
| ROIC | 25.7% | 24.0% | 21.2% | 20.2% | 15.3% | 10.8% | 13.2% | 14.8% | 15.6% | 12.7% | 8.5% | 10.8% |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.2 | 1.1 | 1.1 | 1.4 | 1.6 | 1.3 | 1.3 | 1.3 | 1.6 | 1.3 | 1.6 | |
| Quick Ratio | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 1.3 | 0.8 | 0.8 | 0.8 | 1.1 | 0.8 | 1.0 | |
| Debt / Equity | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | 0.6 | 0.7 | 0.6 | |
| LT Debt / Equity | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | |
| Interest Coverage | 17.5 | 14.7 | 12.3 | 10.8 | 8.7 | 6.2 | 8.3 | 8.7 | 7.7 | 7.1 | 6.5 | 6.2 |
Efficacité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.6 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | |
| Inventory Turnover | · | · | · | · | · | 7.0 | 6.8 | 6.7 | 6.7 | 6.7 | 6.7 | 7.1 | |
| Receivables Turnover | 6.7 | 6.6 | 6.2 | 6.1 | 6.1 | 5.7 | 6.1 | 6.1 | 6.0 | 6.2 | 6.2 | 6.2 |
Taux de croissance 10
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.5% | 12.2% | 10.5% | 13.1% | 13.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 10.1% | 12.0% | 12.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 15.5% | 28.2% | 17.2% | 27.4% | 66.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 20.2% | 24.2% | 35.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 29.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 13.7% | 26.9% | 15.2% | 23.4% | 66.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 18.4% | 21.7% | 33.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 27.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.5% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $21.32B | $19.84B | $17.68B | $15.99B | $14.14B | $12.45B | $13.08B | $12.34B | $14.20B | $13.51B | $13.30B | $12.89B | |
| Net Income TTM | $2.92B | $2.57B | $2.02B | $1.76B | $1.42B | $855M | $1.41B | $1.34B | $1.30B | $1.48B | $665M | $932M | |
| Market Cap | $95.35B | $91.97B | $61.39B | $42.58B | $52.47B | $38.22B | $27.10B | $18.85B | $18.96B | $15.82B | $11.54B | $13.10B | |
| Enterprise Value | $97.51B | $94.70B | $64.27B | $45.14B | $54.80B | $39.43B | $30.72B | $21.69B | $20.37B | $17.81B | $14.68B | $15.23B | |
| P/E | 30.0 | 32.9 | 27.8 | 22.5 | 34.4 | 41.2 | 17.9 | 13.2 | 13.7 | 10.3 | 17.3 | 14.5 | |
| P/S | 4.5 | 4.6 | 3.5 | 2.7 | 3.7 | 3.1 | 2.1 | 1.5 | 1.3 | 1.2 | 0.9 | 1.0 | |
| P/B | 11.1 | 12.3 | 8.8 | 7.0 | 8.4 | 6.0 | 3.7 | 2.7 | 2.7 | 2.4 | 2.0 | 2.2 | |
| P / Cash Flow | 29.8 | 29.2 | 25.7 | 28.3 | 33.0 | 26.6 | 14.1 | 13.4 | 12.4 | 10.5 | 13.6 | 13.5 | |
| P / FCF | 33.9 | 33.1 | 29.4 | 35.1 | 38.4 | 29.7 | 16.3 | 18.1 | 14.6 | 12.0 | 19.2 | 17.7 | |
| EV / EBITDA | 22.4 | 24.4 | 19.8 | 16.5 | 23.6 | 21.6 | 12.7 | 9.5 | 10.1 | 9.3 | 8.1 | 8.8 | |
| EV / FCF | 34.7 | 34.1 | 30.8 | 37.2 | 40.1 | 30.6 | 18.4 | 20.8 | 15.6 | 13.5 | 24.4 | 20.6 | |
| EV / Revenue | 4.6 | 4.8 | 3.6 | 2.8 | 3.9 | 3.2 | 2.3 | 1.8 | 1.4 | 1.3 | 1.1 | 1.2 | |
| Dividend Yield | 0.88% | 0.82% | 1.1% | 1.5% | 1.1% | 1.3% | 1.9% | 2.5% | 2.3% | 2.2% | 2.6% | 2.0% | |
| Earnings Yield | 3.3% | 3.0% | 3.6% | 4.5% | 2.9% | 2.4% | 5.6% | 7.6% | 7.3% | 9.7% | 5.8% | 6.9% | |
| Payout Ratio | 28.7% | 29.5% | 33.8% | 35.3% | 39.4% | 59.3% | 36.1% | 35.9% | 33.0% | 23.6% | 45.6% | 28.4% | |
| Annual Payout | $837M | $758M | $684M | $620M | $561M | $507M | $510M | $480M | $430M | $349M | $303M | $265M |
Compte de résultat 14
| 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 | $4.97B | $5.14B | $5.74B | $5.75B | $4.69B | $4.87B | $5.44B | $5.31B | $4.22B | $4.42B | $4.88B | $4.70B | $3.67B | $4.07B | $4.37B | $4.19B | |
| Cost of Revenue | $3.24B | · | $3.62B | $3.59B | $3.01B | · | $3.47B | $3.37B | $2.76B | · | $3.22B | $3.12B | $2.52B | · | $2.94B | $2.87B | |
| SG&A Expense | $952M | $935M | $953M | $996M | $859M | $903M | $950M | $901M | $826M | $784M | $794M | $699M | $687M | $639M | $693M | $613M | |
| Operating Income | $776M | $819M | $1.17B | $1.16B | $819M | $808M | $1.02B | $1.03B | $634M | $688M | $864M | $885M | $457M | $581M | $740M | $711M | |
| Interest Expense | $56M | $56M | $56M | $57M | $58M | $60M | $63M | $58M | $58M | $57M | $58M | $62M | $58M | $56M | $56M | $56M | |
| Other Non-op | $17M | $-2M | $-10M | $-4M | $-4M | $-2M | $-2M | $-4M | $-12M | $-7M | $-3M | $-56M | $-2M | $-2M | $-2M | $-200.0K | |
| Pretax Income | · | $741M | $1.09B | $1.09B | $753M | $751M | $968M | $973M | $551M | $615M | $796M | $766M | $390M | $522M | $665M | $653M | |
| Income Tax | $136M | $123M | $232M | $217M | $135M | $135M | $181M | $206M | $106M | $98M | $158M | $170M | $73M | $74M | $105M | $137M | |
| Net Income | $584M | $591M | $848M | $875M | $605M | $604M | $772M | $755M | $436M | $504M | $626M | $586M | $307M | $439M | $548M | $509M | |
| EPS (Basic) | $2.64 | $2.66 | $3.81 | $3.92 | $2.70 | $2.68 | $3.42 | $3.33 | $1.92 | $2.20 | $2.74 | $2.57 | $1.34 | $1.90 | $2.36 | $2.18 | |
| EPS (Diluted) | $2.62 | $2.64 | $3.78 | $3.89 | $2.67 | $2.65 | $3.39 | $3.30 | $1.90 | $2.17 | $2.72 | $2.55 | $1.33 | $1.88 | $2.34 | $2.16 | |
| Shares (Basic) | 221,600,000 | -447,200,000 | 222,600,000 | 223,200,000 | 224,400,000 | -453,600,000 | 225,800,000 | 226,600,000 | 227,400,000 | -457,800,000 | 228,600,000 | 228,500,000 | 229,300,000 | -467,700,000 | 231,900,000 | 233,800,000 | |
| Shares (Diluted) | 223,100,000 | -451,000,000 | 224,400,000 | 225,100,000 | 226,400,000 | -457,800,000 | 228,000,000 | 228,700,000 | 229,500,000 | -461,700,000 | 230,600,000 | 230,300,000 | 231,500,000 | -471,900,000 | 234,000,000 | 235,700,000 | |
| EBITDA | $877M | · | $1.17B | $1.16B | $918M | · | $1.12B | $1.13B | $725M | · | $956M | $974M | $537M | · | $824M | $790M |
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 | · | $1.76B | · | · | · | $1.59B | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $3.77B | $3.24B | $3.60B | $3.61B | $3.16B | $3.09B | $3.39B | $3.43B | $2.94B | · | $3.14B | $3.20B | $2.61B | · | $2.87B | $2.76B | |
| Inventory | $2.40B | $2.10B | $2.36B | $2.36B | $2.22B | $1.97B | $2.03B | $2.20B | $2.38B | · | $2.19B | $2.36B | $2.34B | · | $1.95B | $1.89B | |
| Other Current Assets | $758M | $761M | $776M | $764M | $694M | $686M | $745M | $751M | $715M | · | $433M | $456M | $432M | · | $402M | $390M | |
| Current Assets | $8.00B | $7.86B | $7.86B | $7.51B | $6.93B | $7.34B | $8.10B | $7.71B | $6.89B | · | $6.73B | $6.67B | $6.07B | · | $6.30B | $6.13B | |
| PP&E (Net) | $2.34B | $2.25B | $2.21B | $2.18B | $2.07B | $2.02B | $1.91B | $1.83B | $1.79B | · | $1.68B | $1.65B | $1.58B | · | $1.43B | $1.43B | |
| PP&E (Gross) | · | $4.63B | · | · | · | $4.21B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $2.38B | · | · | · | $2.18B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $6.96B | $6.46B | $6.44B | $6.45B | $6.36B | $6.13B | $6.21B | $6.06B | $6.06B | $6.10B | $5.72B | $5.75B | $5.52B | $5.50B | $5.37B | $5.46B | |
| Intangibles | $3.56B | $3.24B | $3.27B | $3.31B | $3.34B | $3.31B | $3.36B | $3.35B | $3.39B | · | $3.34B | $3.39B | $3.23B | · | $3.24B | $3.28B | |
| Other Non-current Assets | $1.89B | $1.61B | $1.59B | $1.55B | $1.42B | $1.35B | $1.32B | $1.25B | $1.22B | · | $1.44B | $1.44B | $1.49B | · | $1.40B | $1.39B | |
| Total Assets | $22.75B | $21.42B | $21.37B | $20.99B | $20.12B | $20.15B | $20.90B | $20.20B | $19.34B | · | $18.90B | $18.91B | $17.90B | · | $17.74B | $17.68B | |
| Accounts Payable | $2.42B | $2.15B | $2.40B | $2.53B | $2.27B | $2.15B | $2.19B | $2.18B | $2.01B | · | $2.09B | $2.18B | $1.96B | · | $2.06B | $2.00B | |
| Accrued Liabilities | $3.66B | $2.83B | $2.82B | $3.01B | $2.79B | $2.79B | $2.86B | $2.96B | $2.76B | · | $2.26B | $2.44B | $2.17B | · | $1.96B | $2.12B | |
| Current Liabilities | $7.31B | $6.29B | $6.52B | $6.80B | $6.37B | $6.07B | $6.63B | $6.59B | $6.10B | · | $5.21B | $5.59B | $4.83B | · | $5.55B | $5.63B | |
| Other Non-current Liabilities | $1.62B | $1.35B | $1.35B | $1.31B | $1.19B | $1.12B | $1.09B | $1.03B | $1.07B | · | $1.19B | $1.19B | $1.22B | · | $1.17B | $1.15B | |
| Total Liabilities | $14.14B | $12.82B | $13.03B | $13.14B | $12.60B | $12.66B | $13.29B | $13.23B | $12.43B | · | $12.20B | $12.63B | $11.84B | · | $11.87B | $11.94B | |
| Long-term Debt | · | $4.62B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $3.92B | · | $3.92B | $3.92B | $3.92B | · | $4.32B | $4.32B | $3.98B | · | $4.48B | $4.48B | $4.48B | · | $3.79B | $3.79B | |
| Common Stock | $245M | $245M | $246M | $247M | $248M | $249M | $250M | $250M | $251M | · | $252M | $253M | $252M | · | $255M | $256M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $23M | · | · | $0 | $12M | |
| Retained Earnings | $10.49B | $10.42B | $10.31B | $9.81B | $9.70B | $9.79B | $9.70B | $9.19B | $9.10B | · | $8.97B | $8.45B | $8.20B | · | $8.32B | $8.00B | |
| Treasury Stock | $1.65B | $1.65B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | · | $1.72B | $1.72B | $1.72B | · | $1.72B | $1.72B | |
| AOCI | $-496M | $-439M | $-515M | $-501M | $-741M | $-864M | $-636M | $-778M | $-746M | $-671M | $-822M | $-743M | $-699M | $-766M | $-998M | $-829M | |
| Stockholders' Equity | $8.59B | $8.58B | $8.33B | $7.83B | $7.49B | $7.46B | $7.59B | $6.95B | $6.89B | · | $6.68B | $6.26B | $6.04B | · | $5.86B | $5.72B | |
| Liabilities + Equity | $22.75B | $21.42B | $21.37B | $20.99B | $20.12B | $20.15B | $20.90B | $20.20B | $19.34B | · | $18.90B | $18.91B | $17.90B | · | $17.74B | $17.68B | |
| Shares Outstanding | 244,700,000 | 245,000,000 | 246,500,000 | 247,200,000 | 248,000,000 | 249,000,000 | 249,700,000 | 250,400,000 | 251,200,000 | 251,700,000 | 252,300,000 | 252,800,000 | 252,500,000 | 253,300,000 | 254,800,000 | 256,200,000 |
Flux de trésorerie 16
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $101M | $91M | $88M | $98M | $99M | $97M | $95M | $96M | $92M | $88M | $92M | $88M | $80M | $82M | $84M | $80M | |
| Stock-based Comp | $27M | $19M | $20M | $25M | $22M | $19M | $20M | $24M | $20M | $10M | $13M | $16M | $24M | $10M | $11M | $14M | |
| Amort. of Intangibles | $44M | $36M | $36M | $45M | $47M | $46M | $45M | $45M | $45M | $43M | $45M | $42M | $35M | $37M | $36M | $36M | |
| Other Non-cash | $-86M | · | · | · | $-387M | · | · | · | $-300M | · | · | · | $-403M | · | · | · | |
| Operating Cash Flow | $626M | $1.16B | $1.00B | $692M | $340M | $900M | $1.30B | $696M | $247M | $935M | $922M | $524M | $8M | $760M | $510M | $422M | |
| CapEx | $80M | $106M | $68M | $90M | $119M | $126M | $88M | $73M | $84M | $84M | $83M | $57M | $77M | $89M | $59M | $69M | |
| Investing Cash Flow | $-756M | $-85M | $-69M | $-101M | $-385M | $324M | $-260M | $-545M | $-82M | $-436M | $-89M | $-556M | $-91M | $-215M | $-67M | $-175M | |
| Debt Issued | · | $0 | $0 | · | · | $0 | $0 | $498M | $0 | $100.0K | $0 | $0 | $699M | $0 | $0 | $0 | |
| Net Debt Issued | $-400M | · | · | · | · | · | · | · | $0 | · | · | · | $-900.0K | · | · | · | |
| Stock Repurchased | $287M | $231M | $370M | $402M | $478M | $355M | $302M | $324M | $300M | $210M | $160M | $0 | $300M | $300M | $250M | $300M | |
| Net Stock Activity | $-287M | · | · | · | $-478M | · | · | · | $-300M | · | · | · | $-300M | · | · | · | |
| Dividends Paid | $232M | $208M | $209M | $210M | $210M | $189M | $189M | $190M | $190M | $171M | $172M | $171M | $170M | $153M | $156M | $155M | |
| Financing Cash Flow | $-546M | $-439M | $-576M | $-758M | $-723M | $-1.03B | $-486M | $-118M | $-387M | $-398M | $-516M | $23M | $-459M | $-439M | $-411M | $-467M | |
| Net Change in Cash | $-689M | $638M | $352M | $-86M | $-730M | $120M | $595M | $25M | $-245M | $135M | $296M | $-29M | $-528M | $140M | $-10M | $-258M | |
| Free Cash Flow | $546M | · | · | · | $221M | · | · | · | $163M | · | · | · | $-69M | · | · | · | |
| Levered FCF | · | · | · | · | $173M | · | · | · | $116M | · | · | · | $-115M | · | · | · |
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 | 15.6% | · | 20.3% | 20.3% | 17.5% | · | 18.8% | 19.5% | 15.0% | · | 17.7% | 18.8% | 12.5% | · | 16.9% | 17.0% | |
| Net Margin | 11.8% | · | 14.8% | 15.2% | 12.9% | · | 14.2% | 14.2% | 10.3% | · | 12.8% | 12.5% | 8.4% | · | 12.5% | 12.2% | |
| Pretax Margin | · | · | 19.0% | 19.0% | 16.1% | · | 17.8% | 18.3% | 13.1% | · | 16.3% | 16.3% | 10.6% | · | 15.2% | 15.6% | |
| EBITDA Margin | 17.6% | · | 20.3% | 20.3% | 19.6% | · | 20.6% | 21.3% | 17.2% | · | 19.6% | 20.7% | 14.6% | · | 18.8% | 18.9% | |
| ROA | 2.7% | · | 4.0% | 4.2% | 3.1% | · | 3.9% | 3.9% | 2.3% | · | 3.4% | 3.2% | 1.7% | · | 3.0% | 2.8% | |
| ROE | 7.3% | · | 10.7% | 11.8% | 8.4% | · | 10.8% | 11.4% | 6.8% | · | 10.0% | 9.8% | 5.1% | · | 8.9% | 8.4% | |
| ROIC | · | · | 7.5% | 7.9% | 5.9% | · | 7.0% | 7.2% | 4.7% | · | 6.2% | 6.4% | 3.5% | · | 6.5% | 5.9% |
Liquidité et Solvabilité 5
| 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 | 1.1 | · | 1.2 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.1 | · | 1.3 | 1.2 | 1.3 | · | 1.1 | 1.1 | |
| Quick Ratio | 0.5 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.5 | |
| Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.7 | |
| LT Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.7 | |
| Interest Coverage | 14.0 | · | 21.0 | 20.3 | 14.1 | · | 16.3 | 18.0 | 10.9 | · | 14.9 | 14.4 | 7.9 | · | 13.3 | 12.7 |
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 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.4 | · | 1.7 | 1.6 | 1.3 | · | 1.6 | 1.5 | 1.2 | · | 1.6 | 1.5 | 1.2 | · | 1.7 | 1.8 | |
| Receivables Turnover | 1.4 | · | 1.6 | 1.6 | 1.5 | · | 1.7 | 1.6 | 1.5 | · | 1.6 | 1.6 | 1.5 | · | 1.6 | 1.6 |
Valorisation (TTM) 10
| 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 | $21.15B | · | $21.62B | $21.18B | $19.65B | · | $19.85B | $19.11B | $17.47B | · | $17.63B | $16.93B | $15.58B | · | $15.64B | $15.10B | |
| Net Income TTM | $2.91B | · | $3.10B | $3.01B | $2.57B | · | $2.59B | $2.40B | $1.96B | · | $2.07B | $1.95B | $1.62B | · | $1.72B | $1.64B | |
| Market Cap | $101.98B | · | $104.01B | $108.13B | $83.56B | · | $97.07B | $82.36B | $75.41B | · | $51.19B | $48.35B | $46.45B | · | $36.90B | $33.27B | |
| P/E | 32.2 | · | 30.7 | 33.0 | 29.9 | · | 34.4 | 31.4 | 35.3 | · | 22.7 | 22.8 | 26.5 | · | 19.9 | 19.0 | |
| P/S | 4.8 | · | 4.8 | 5.1 | 4.3 | · | 4.9 | 4.3 | 4.3 | · | 2.9 | 2.9 | 3.0 | · | 2.4 | 2.2 | |
| P/B | 11.9 | · | 12.5 | 13.8 | 11.2 | · | 12.8 | 11.9 | 10.9 | · | 7.7 | 7.7 | 7.7 | · | 6.3 | 5.8 | |
| P / Cash Flow | 162.8 | · | · | · | 246.1 | · | · | · | 305.1 | · | · | · | 5465.3 | · | · | · | |
| P / FCF | 186.6 | · | · | · | 378.8 | · | · | · | 461.5 | · | · | · | -677.2 | · | · | · | |
| Earnings Yield | 3.1% | · | 3.2% | 3.0% | 3.3% | · | 2.9% | 3.2% | 2.8% | · | 4.4% | 4.4% | 3.8% | · | 5.0% | 5.3% | |
| Payout Ratio | 39.6% | · | · | · | 34.7% | · | · | · | 43.4% | · | · | · | 55.5% | · | · | · |
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 | $21.32B | $19.84B | $17.68B | $15.99B | $14.14B |
| Marge d'exploitation % | 18.6% | 17.6% | 16.4% | 15.1% | 14.3% |
| Résultat net | $2.92B | $2.57B | $2.02B | $1.76B | $1.42B |
| BPA dilué | $12.98 | $11.24 | $8.77 | $7.48 | $5.87 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 |
| Ratio de liquidité | 1.3 | 1.2 | 1.1 | 1.1 | 1.4 |
| Ratio de liquidité réduite | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $2.81B | $2.77B | $2.09B | $1.21B | $1.37B |
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.