ATR AptarGroup, Inc. Common Stock
$113,13
Harga · Jun 3, 2026
Fundamental per Mei 1, 2026
Rentang 52M
$103–$164
16% of range
Peringkat Analis
BUY
12 analysts
Target Harga
$163
+44% upside
P/E (TTM)
20.7
ROE
15.3%
Margin Laba Bersih
10.4%
ATR Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$113.12
Kapitalisasi Pasar
—
P/E (TTM)
20.7
EPS (TTM)
$5.89
Pendapatan (TTM)
$3.78B
Imbal Hasil Dividen
—
ROE
15.3%
D/E Utang/Ekuitas
0.1
Rentang 52M
$103 – $164
ATR Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$3.78B
2016-12-31
→
2025-12-31
EPS
$5.89
2016-12-31
→
2025-12-31
Arus Kas Bebas
$300M
2016-12-31
→
2025-12-31
Margin
10.4%
2016-12-31
→
2020-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
ATR
Median Rekan
P/E (TTM)
20.7
18.5
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
ATR
Median Rekan
Operating Margin (Margin Operasi)
13.3%
—
Net Profit Margin (Margin Laba Bersih)
10.4%
5.2%
ROA
8.1%
4.0%
ROE
15.3%
15.4%
ROIC
14.0%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
ATR
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.1
56.4
Current Ratio (Rasio Lancar)
1.6
1.2
Quick Ratio (Rasio Cepat)
0.4
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
ATR
Median Rekan
Revenue YoY (Pendapatan YoY)
5.4%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
4.4%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
5.2%
—
EPS YoY
6.5%
—
Net Income YoY (Laba Bersih YoY)
4.9%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
ATR
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
30.8%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
30.8%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 6 Mei 2026 | $0,4800 |
| 4 Feb. 2026 | $0,4800 |
| 23 Okt. 2025 | $0,4800 |
| 24 Juli 2025 | $0,4500 |
| 1 Mei 2025 | $0,4500 |
| 5 Feb. 2025 | $0,4500 |
| 24 Okt. 2024 | $0,4500 |
| 25 Juli 2024 | $0,4500 |
| 24 April 2024 | $0,4100 |
| 31 Jan. 2024 | $0,4100 |
| 25 Okt. 2023 | $0,4100 |
| 26 Juli 2023 | $0,4100 |
| 3 Mei 2023 | $0,3800 |
| 1 Feb. 2023 | $0,3800 |
| 25 Okt. 2022 | $0,3800 |
| 26 Juli 2022 | $0,3800 |
| 26 April 2022 | $0,3800 |
| 2 Feb. 2022 | $0,3800 |
| 26 Okt. 2021 | $0,3800 |
| 3 Agu 2021 | $0,3800 |
ATR Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
12 analis
- Beli Kuat 4 33,3%
- Beli 5 41,7%
- Tahan 3 25,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
7 analis · 2026-05-29
Median
$156.00
Rata-rata
$163.29
← Di bawah semua target
$113.12
Rendah
$145.00
Tinggi
$220.00
Target median
$156.00
+37,9%
Target rata-rata
$163.29
+44,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.04%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $1.19 | $1.16 | 0.03% |
| 31 Des. 2025 | $1.25 | $1.24 | 0.01% |
| 30 Sep. 2025 | $1.62 | $1.58 | 0.04% |
| 30 Juni 2025 | $1.66 | $1.58 | 0.08% |
| 31 Maret 2025 | $1.20 | $1.17 | 0.03% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| ATR | — | 20.7 | 5.4% | 10.4% | 15.3% | — |
| BALL | — | 16.1 | 11.6% | 7.0% | 16.2% | — |
| CCK | $11.68B | 16.1 | 4.8% | 6.0% | 25.7% | — |
| SLGN | $4.26B | 15.0 | 10.7% | 4.5% | 13.5% | 17.7% |
| GEF | — | — | — | — | — | — |
| TRS | $1.33B | 12.0 | 2.4% | 18.6% | 17.5% | 21.4% |
| OI | — | -17.6 | -1.6% | -2.0% | -9.7% | 17.3% |
| MYE | $700M | 20.1 | -1.3% | 4.2% | 12.1% | 33.4% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.78B | $3.58B | $3.49B | $3.32B | $3.23B | $2.93B | $2.86B | $2.76B | $2.47B | $2.33B | $2.32B | $2.60B | |
| Gross Profit | · | · | · | · | · | $906M | $874M | $796M | $723M | $687M | $680M | $696M | |
| R&D Expense | $105M | $96M | $93M | $94M | $100M | $92M | $83M | $75M | $68M | $66M | $67M | $76M | |
| Operating Expenses | $3.28B | $3.09B | $3.08B | $2.94B | $2.88B | $2.59B | $2.49B | $2.48B | $2.15B | $2.02B | $1.99B | $2.29B | |
| Operating Income | $501M | $496M | $404M | $379M | $347M | $339M | $372M | $286M | $323M | $314M | $324M | $306M | |
| Interest Expense | · | · | $40M | $41M | $30M | $33M | $35M | $33M | $41M | $35M | $35M | $21M | |
| Interest Income | $12M | $12M | $4M | $3M | $4M | $958.0K | $4M | $7M | $5M | $3M | $6M | $5M | |
| Other Non-op | $-2M | $3M | $3M | $-5M | $-3M | $-8M | $2M | $6M | $7M | $-407.0K | $163.0K | $-2M | |
| Pretax Income | $491M | $470M | $375M | $335M | $322M | $301M | $342M | $266M | $295M | $280M | $295M | $286M | |
| Income Tax | $99M | $96M | $91M | $95M | $78M | $87M | $100M | $71M | $75M | $75M | $95M | $95M | |
| Net Income | $393M | $375M | $284M | $239M | $244M | $214M | $242M | $195M | $220M | $206M | $199M | $192M | |
| EPS (Basic) | $5.97 | $5.65 | $4.34 | $3.66 | $3.72 | $3.32 | $3.81 | $3.12 | $3.52 | $3.27 | $3.19 | $2.95 | |
| EPS (Diluted) | $5.89 | $5.53 | $4.25 | $3.59 | $3.61 | $3.21 | $3.66 | $3.00 | $3.41 | $3.17 | $3.09 | $2.85 | |
| Shares (Basic) | 65,740,000 | 66,334,000 | 65,616,000 | 65,402,000 | 65,663,000 | 64,418,000 | 63,574,000 | 62,437,000 | 62,435,000 | 62,804,000 | 62,585,000 | 65,009,000 | |
| Shares (Diluted) | 66,725,000 | 67,691,000 | 66,905,000 | 66,719,000 | 67,682,000 | 66,657,000 | 66,150,000 | 64,958,000 | 64,596,000 | 64,849,000 | 64,492,000 | 67,292,000 | |
| EBITDA | $788M | $760M | $653M | $613M | $582M | $560M | $566M | $458M | $475M | $465M | $463M | $459M |
Neraca 25
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $402M | $224M | $224M | $142M | $123M | $300M | $242M | $262M | $713M | $466M | $490M | $400M | |
| Short-term Investments | $7M | $2M | $0 | $0 | $740.0K | $243.0K | $0 | · | · | · | $30M | · | |
| Receivables | · | $658M | $678M | $677M | $671M | $567M | · | · | · | · | · | · | |
| Inventory | $538M | $462M | $513M | $487M | $441M | $379M | $376M | $381M | $337M | $297M | $295M | $311M | |
| Prepaid Expense | $142M | $132M | $135M | $125M | $122M | $123M | $115M | $118M | $110M | $74M | $89M | $96M | |
| Current Assets | $1.89B | $1.48B | $1.55B | $1.43B | $1.36B | $1.37B | $1.29B | $1.33B | $1.67B | $1.27B | $1.29B | $1.21B | |
| PP&E (Net) | $1.68B | $1.45B | $1.48B | $1.34B | $1.28B | $1.20B | $1.09B | $992M | $868M | $784M | $765M | $812M | |
| PP&E (Gross) | · | · | · | · | · | $3.42B | $3.05B | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | · | · | $2.22B | $1.96B | $1.86B | $1.81B | $1.55B | $1.47B | $1.48B | |
| Goodwill | $1.08B | $936M | $963M | $946M | $974M | $899M | $763M | $712M | $444M | $408M | $310M | $330M | |
| Intangibles | $255M | $255M | $283M | $316M | $362M | $344M | $291M | $255M | $95M | $94M | $32M | $40M | |
| Other Non-current Assets | $1.68B | $1.51B | $1.42B | $1.43B | $1.51B | $1.42B | $1.18B | $1.06B | $600M | $552M | $377M | $36M | |
| Total Assets | $5.25B | $4.43B | $4.45B | $4.20B | $4.14B | $3.99B | $3.56B | $3.38B | $3.14B | $2.61B | $2.44B | $2.44B | |
| Short-term Debt | $184M | $176M | $82M | $4M | $147M | $52M | $44M | $101M | $4M | $169M | $5M | $233M | |
| Current Liabilities | $1.17B | $1.07B | $1.25B | $917M | $982M | $780M | $683M | $689M | $528M | $543M | $412M | $605M | |
| Capital Leases | $48M | $50M | $45M | $43M | $48M | $52M | $55M | $0 | $135.0K | $739.0K | $1M | $2M | |
| Deferred Tax | $20M | $14M | $19M | $21M | $28M | $37M | $41M | $54M | $21M | $17M | $20M | $26M | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | $6M | $5M | |
| Total Debt | $184M | $176M | $82M | $4M | $147M | $52M | $44M | $101M | $4M | $169M | $5M | $233M | |
| Common Stock | $728.0K | $725.0K | $717.0K | $709.0K | $704.0K | $695.0K | $686.0K | $673.0K | $667.0K | $660.0K | $667.0K | $862.0K | |
| Retained Earnings | $2.64B | $2.37B | $2.11B | $1.93B | $1.79B | $1.64B | $1.52B | $1.37B | $1.30B | $1.20B | $1.19B | $1.74B | |
| Treasury Stock | $954M | $596M | $539M | $503M | $421M | $362M | $381M | $318M | $346M | $251M | $270M | $1.03B | |
| AOCI | $-186M | $-429M | $-309M | $-341M | $-316M | $-282M | $-342M | $-311M | $-253M | $-320M | $-262M | $-110M | |
| Stockholders' Equity | $2.67B | $2.47B | $2.31B | $2.05B | $1.97B | $1.85B | $1.57B | $1.42B | $1.31B | $1.17B | $1.15B | $1.10B | |
| Liabilities + Equity | $5.25B | $4.43B | $4.45B | $4.20B | $4.14B | $3.99B | $3.56B | $3.38B | $3.14B | $2.61B | $2.44B | $2.44B |
Arus Kas 19
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $287M | $264M | $249M | $234M | $235M | $220M | $195M | $172M | $153M | $155M | $139M | $152M | |
| Stock-based Comp | $44M | $48M | $41M | $41M | $39M | $34M | $24M | $20M | $19M | $20M | $21M | $20M | |
| Deferred Tax | $-12M | $-21M | $-20M | $-12M | $-14M | $-8M | $9M | $-23M | $2M | $-11M | $-7M | $-19M | |
| Amort. of Intangibles | $45M | $44M | $45M | $44M | $41M | $40M | $28M | $15M | $10M | $9M | $4M | $5M | |
| Restructuring | $10M | $13M | $45M | $7M | $23M | $26M | $20M | $64M | $2M | · | · | · | |
| Other Non-cash | $-142M | $-21M | $21M | $-23M | $-140M | $110M | $45M | $-49M | $-70M | $-42M | $-27M | $-28M | |
| Operating Cash Flow | $570M | $643M | $575M | $479M | $363M | $570M | $514M | $314M | $325M | $325M | $324M | $316M | |
| CapEx | $270M | $276M | $312M | $310M | $308M | $246M | $242M | $211M | $157M | $129M | $149M | $162M | |
| Investing Cash Flow | $-331M | $-397M | $-324M | $-296M | $-457M | $-452M | $-336M | $-735M | $-225M | $-301M | $-176M | · | |
| Debt Issued | $600M | $169M | $403.0K | $412M | $12M | $5M | $11M | $13M | $626M | $6M | $225M | $254M | |
| Net Debt Issued | $434M | $-205M | $-125M | $147M | $-57M | $-60M | $-57M | $-59M | $460M | $-49M | $208M | $253M | |
| Stock Repurchased | $365M | $69M | $48M | $92M | $78M | $0 | $86M | $4M | $121M | · | · | $341M | |
| Net Stock Activity | $-365M | $-69M | $-48M | $-92M | $-78M | $0 | $-86M | $-4M | $-121M | · | · | $-341M | |
| Dividends Paid | $121M | $114M | $104M | $99M | $99M | $93M | $90M | $82M | $80M | $77M | $71M | $71M | |
| Financing Cash Flow | $-77M | $-225M | $-172M | $-162M | $-82M | $-74M | $-197M | $-15M | $115M | $-30M | $-32M | · | |
| Net Change in Cash | $181M | $201.0K | $81M | $20M | $-182M | $58M | $-20M | $-446M | $246M | $-24M | $90M | $90M | |
| Taxes Paid | $179M | $89M | $112M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $300M | $367M | $263M | $168M | $56M | $324M | $272M | $102M | $168M | $198M | $175M | $153M | |
| Levered FCF | · | · | $232M | $139M | $33M | $301M | $247M | $78M | $138M | $172M | $152M | $139M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | 30.9% | 30.6% | 28.8% | 29.2% | 29.5% | 29.3% | 26.8% | |
| Operating Margin | 13.3% | 13.9% | 11.6% | 11.4% | 10.8% | 11.6% | 13.0% | 10.3% | 13.0% | 13.3% | 14.0% | 11.8% | |
| Net Margin | 10.4% | 10.4% | 8.2% | 7.2% | 7.5% | 7.3% | 8.5% | 7.0% | 8.9% | 8.8% | 8.6% | 7.4% | |
| Pretax Margin | 13.0% | 13.1% | 10.8% | 10.1% | 10.0% | 10.3% | 12.0% | 9.6% | 11.9% | 12.0% | 12.7% | 11.0% | |
| EBITDA Margin | 20.9% | 21.2% | 18.7% | 18.4% | 18.0% | 19.1% | 19.8% | 16.6% | 19.2% | 20.0% | 20.0% | 17.6% | |
| ROA | 8.1% | 8.4% | 6.6% | 5.7% | 6.0% | 5.7% | 7.0% | 6.0% | 7.7% | 8.2% | 8.2% | 7.8% | |
| ROE | 15.3% | 15.7% | 13.1% | 11.9% | 12.8% | 12.5% | 16.2% | 14.2% | 17.7% | 17.7% | 17.7% | 14.8% | |
| ROIC | 14.0% | 14.9% | 12.8% | 13.2% | 12.4% | 12.7% | 16.3% | 13.8% | 18.2% | 16.9% | 19.0% | 15.3% |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 1.4 | 1.2 | 1.6 | 1.4 | 1.8 | 1.9 | 1.9 | 3.2 | 2.3 | 3.1 | 2.0 | |
| Quick Ratio | 0.4 | 0.8 | 0.7 | 0.9 | 0.8 | 1.1 | 0.4 | 0.4 | 1.4 | 0.9 | 1.3 | 0.7 | |
| Debt / Equity | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | |
| Interest Coverage | · | · | 10.0 | 9.3 | 11.5 | 10.2 | 10.5 | 8.8 | 7.9 | 8.8 | 9.4 | 14.6 |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | |
| Receivables Turnover | · | 5.4 | 5.1 | 4.9 | 5.2 | 10.3 | · | · | · | · | · | · |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.4% | 2.7% | 5.0% | 2.9% | 10.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.4% | 3.5% | 6.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 6.5% | 30.1% | 18.4% | -0.55% | 12.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 17.9% | 15.3% | 9.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 12.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 4.9% | 31.6% | 18.9% | -2.0% | 14.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 18.0% | 15.3% | 10.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 12.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 5.4% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.78B | $3.58B | $3.49B | $3.32B | $3.23B | $2.93B | $2.86B | $2.76B | $2.47B | $2.33B | $2.32B | $2.60B | |
| Net Income TTM | $393M | $375M | $284M | $239M | $244M | $214M | $242M | $195M | $220M | $206M | $199M | $192M | |
| P/E | 20.7 | 28.4 | 29.1 | 30.6 | 33.9 | 42.6 | 31.6 | 31.4 | 25.3 | 23.2 | 23.5 | 23.5 | |
| Earnings Yield | 4.8% | 3.5% | 3.4% | 3.3% | 2.9% | 2.3% | 3.2% | 3.2% | 4.0% | 4.3% | 4.2% | 4.3% | |
| Payout Ratio | 30.8% | 30.4% | 36.4% | 41.6% | 40.4% | 43.3% | 37.2% | 42.3% | 36.3% | 37.3% | 35.8% | 37.1% | |
| Annual Payout | $121M | $114M | $104M | $99M | $99M | $93M | $90M | $82M | $80M | $77M | $71M | $71M |
Laporan Laba Rugi 14
| Metrik | Tren | 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 | $983M | $963M | $961M | $966M | $887M | $848M | $909M | $910M | $915M | $838M | $893M | $896M | $860M | $796M | $837M | $845M | |
| Operating Expenses | $875M | $856M | $824M | $822M | $774M | $728M | $771M | $784M | $803M | $754M | $774M | $779M | $776M | $711M | $742M | $743M | |
| Operating Income | $107M | $106M | $137M | $144M | $113M | $120M | $138M | $126M | $112M | $84M | $119M | $117M | $84M | $85M | $95M | $101M | |
| Interest Expense | · | · | · | · | · | · | · | · | $10M | · | $10M | $10M | $10M | · | $10M | $12M | |
| Interest Income | $4M | $5M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $946.0K | $648.0K | $672.0K | $671.0K | $752.0K | $989.0K | |
| Other Non-op | $-53.0K | $-2M | $232.0K | $-120.0K | $114.0K | $4M | $1M | $-795.0K | $-859.0K | $5M | $3.0K | $-173.0K | $-1M | $-2M | $-2M | $52.0K | |
| Pretax Income | $94M | $92M | $154M | $140M | $106M | $116M | $131M | $118M | $104M | $81M | $110M | $111M | $73M | $74M | $85M | $89M | |
| Income Tax | $21M | $17M | $26M | $28M | $27M | $15M | $31M | $28M | $21M | $18M | $26M | $28M | $19M | $14M | $31M | $26M | |
| Net Income | $73M | $74M | $128M | $112M | $79M | $101M | $100M | $90M | $83M | $62M | $84M | $83M | $55M | $59M | $54M | $64M | |
| EPS (Basic) | $1.13 | $1.14 | $1.95 | $1.69 | $1.19 | $1.52 | $1.51 | $1.36 | $1.26 | $0.95 | $1.28 | $1.27 | $0.84 | $0.91 | $0.83 | $0.97 | |
| EPS (Diluted) | $1.12 | $1.13 | $1.92 | $1.67 | $1.17 | $1.48 | $1.48 | $1.34 | $1.23 | $0.93 | $1.26 | $1.24 | $0.82 | $0.90 | $0.81 | $0.95 | |
| Shares (Basic) | 64,050,000 | -132,235,000 | 65,709,000 | 65,995,000 | 66,271,000 | -132,487,000 | 66,445,000 | 66,312,000 | 66,064,000 | -131,031,000 | 65,707,000 | 65,568,000 | 65,372,000 | -130,938,000 | 65,322,000 | 65,475,000 | |
| Shares (Diluted) | 64,834,000 | -134,444,000 | 66,630,000 | 67,048,000 | 67,491,000 | -135,032,000 | 67,716,000 | 67,575,000 | 67,432,000 | -133,720,000 | 67,035,000 | 66,855,000 | 66,735,000 | -133,908,000 | 66,581,000 | 66,900,000 | |
| EBITDA | $183M | · | $137M | $144M | $179M | · | $205M | $191M | $176M | · | $182M | $179M | $143M | · | $153M | $160M |
Neraca 21
| Metrik | Tren | 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 | $223M | $402M | $257M | $162M | $126M | $224M | $326M | $221M | $200M | $224M | $152M | $121M | $127M | $142M | $125M | $240M | |
| Short-term Investments | $7M | $7M | $8M | $8M | $11M | $2M | $2M | $2M | $1M | · | · | $21.0K | · | · | $0 | $0 | |
| Inventory | $551M | $538M | $547M | $527M | $484M | $462M | $489M | $485M | $497M | · | $491M | $516M | $513M | · | $463M | $471M | |
| Prepaid Expense | $154M | $142M | $172M | $166M | $149M | $132M | $150M | $147M | $138M | · | $143M | $160M | $147M | · | $121M | $145M | |
| Current Assets | $1.77B | $1.89B | $1.78B | $1.66B | $1.51B | $1.48B | $1.67B | $1.59B | $1.56B | · | $1.50B | $1.52B | $1.48B | · | $1.40B | $1.56B | |
| PP&E (Net) | · | $1.68B | · | · | · | $1.45B | · | · | · | $1.48B | · | · | · | $1.34B | · | · | |
| Goodwill | $1.07B | $1.08B | $1.07B | $996M | $954M | $936M | $968M | $950M | $953M | $963M | $943M | $957M | $956M | $946M | $910M | $936M | |
| Intangibles | $245M | $255M | $260M | $250M | $250M | $255M | $271M | $258M | $269M | · | $287M | $299M | $311M | · | $317M | $329M | |
| Other Non-current Assets | $1.67B | $1.68B | $1.68B | $1.62B | $1.53B | $1.51B | $1.45B | $1.39B | $1.41B | · | $1.41B | $1.44B | $1.44B | · | $1.40B | $1.44B | |
| Total Assets | $5.10B | $5.25B | $5.10B | $4.87B | $4.53B | $4.43B | $4.63B | $4.45B | $4.44B | $4.45B | $4.30B | $4.35B | $4.30B | $4.20B | $4.03B | $4.26B | |
| Short-term Debt | $189M | $184M | $368M | $265M | $159M | $176M | $223M | $136M | $164M | · | $125M | $62M | $13M | · | $53M | $2M | |
| Current Liabilities | $1.06B | $1.17B | $1.50B | $1.37B | $1.21B | $1.07B | $1.03B | $1.17B | $1.20B | · | $1.23B | $1.03B | $1.04B | · | $897M | $822M | |
| Capital Leases | $44M | $48M | $49M | $50M | $51M | $50M | $59M | $43M | $44M | · | $40M | $43M | $44M | · | $42M | $47M | |
| Deferred Tax | $17M | $20M | $20M | $21M | $14M | $14M | $14M | $15M | $17M | · | $17M | $19M | $20M | · | $20M | $22M | |
| Total Debt | $189M | · | $368M | $265M | $159M | · | $223M | $136M | $164M | · | $125M | $62M | $13M | · | $53M | $2M | |
| Common Stock | $731.0K | $728.0K | $728.0K | $727.0K | $726.0K | $725.0K | $723.0K | $721.0K | $720.0K | · | $715.0K | $713.0K | $711.0K | · | $707.0K | $706.0K | |
| Retained Earnings | $2.68B | $2.64B | $2.60B | $2.50B | $2.42B | $2.37B | $2.30B | $2.23B | $2.17B | · | $2.07B | $2.02B | $1.96B | · | $1.90B | $1.87B | |
| Treasury Stock | $1.05B | $954M | $779M | $740M | $674M | $596M | $560M | $548M | $546M | · | $533M | $526M | $520M | · | $485M | $468M | |
| AOCI | $-199M | $-186M | $-207M | $-206M | $-351M | $-429M | $-309M | $-369M | $-347M | · | $-371M | $-322M | $-317M | · | $-491M | $-405M | |
| Stockholders' Equity | $2.63B | $2.67B | $2.77B | $2.70B | $2.54B | $2.47B | $2.54B | $2.40B | $2.35B | · | $2.20B | $2.17B | $2.11B | · | $1.87B | $1.93B | |
| Liabilities + Equity | $5.10B | $5.25B | $5.10B | $4.87B | $4.53B | $4.43B | $4.63B | $4.45B | $4.44B | · | $4.30B | $4.35B | $4.30B | · | $4.03B | $4.26B |
Arus Kas 18
| Metrik | Tren | 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 | $76M | · | · | · | $66M | $67M | $67M | $65M | $64M | $64M | $63M | $62M | $59M | $59M | $58M | $59M | |
| Stock-based Comp | $17M | $7M | $10M | $8M | $19M | $10M | $10M | $9M | $18M | $5M | $11M | $10M | $15M | $9M | $10M | $9M | |
| Deferred Tax | $-5M | $20M | $-11M | $-19M | $-2M | $-10M | $-4M | $-181.0K | $-8M | $-3M | $-11M | $-838.0K | $-5M | $-3M | $-4M | $-3M | |
| Amort. of Intangibles | $11M | $12M | $12M | $11M | $11M | $11M | $12M | $10M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Restructuring | $1M | $4M | $2M | $2M | $2M | $3M | $4M | $2M | $3M | $25M | $6M | $2M | $12M | $4M | $2M | $428.0K | |
| Other Non-cash | $-42M | · | · | · | $-79M | · | · | · | $-65M | · | · | · | $-25M | · | · | · | |
| Operating Cash Flow | $119M | $184M | $178M | $126M | $83M | $178M | $229M | $144M | $92M | $220M | $173M | $84M | $98M | $172M | $130M | $85M | |
| CapEx | $65M | $87M | $63M | $63M | $57M | $66M | $67M | $68M | $76M | $81M | $76M | $77M | $78M | $84M | $79M | $74M | |
| Investing Cash Flow | $-65M | $-116M | $-89M | $-69M | $-57M | $-171M | $-81M | $-68M | $-77M | $-85M | $-76M | $-74M | $-89M | $-73M | $-83M | $-71M | |
| Debt Issued | $5M | $599M | $319.0K | $761.0K | $124.0K | $-33.0K | $166M | $3M | $26.0K | $146.0K | $-4.0K | $51.0K | $210.0K | $5M | $4M | $91.0K | |
| Net Debt Issued | $-123M | · | · | · | $-4M | · | · | · | $-101M | · | · | · | $-3M | · | · | · | |
| Stock Repurchased | $100M | $175M | $40M | $70M | $80M | $37M | $14M | $5M | $12M | $10M | $8M | $9M | $20M | $20M | $19M | $37M | |
| Net Stock Activity | $-100M | · | · | · | $-80M | · | · | · | $-12M | · | · | · | $-20M | · | · | · | |
| Dividends Paid | $31M | $31M | $30M | $30M | $30M | $30M | $30M | $27M | $27M | $27M | $27M | $25M | $25M | $25M | $25M | $25M | |
| Financing Cash Flow | $-230M | $77M | $8M | $-27M | $-135M | $-88M | $-49M | $-53M | $-36M | $-78M | $-58M | $-11M | $-25M | $-82M | $-161M | $-131M | |
| Net Change in Cash | $-180M | $147M | $95M | $36M | $-98M | $-102M | $104M | $22M | $-24M | $72M | $30M | $-6M | $-15M | $17M | $-115M | $-115M | |
| Free Cash Flow | $53M | · | · | · | $26M | · | · | · | $17M | · | · | · | $20M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $9M | · | · | · | $13M | · | · | · |
Profitabilitas 7
| Metrik | Tren | 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 | 10.9% | · | 14.2% | 14.9% | 12.8% | · | 15.2% | 13.9% | 12.2% | · | 13.4% | 13.0% | 9.8% | · | 11.4% | 12.0% | |
| Net Margin | 7.4% | · | 13.3% | 11.6% | 8.9% | · | 11.0% | 9.9% | 9.1% | · | 9.4% | 9.3% | 6.4% | · | 6.5% | 7.5% | |
| Pretax Margin | 9.5% | · | 16.0% | 14.5% | 11.9% | · | 14.4% | 13.0% | 11.4% | · | 12.3% | 12.4% | 8.5% | · | 10.2% | 10.6% | |
| EBITDA Margin | 18.6% | · | 14.2% | 14.9% | 20.2% | · | 22.6% | 21.0% | 19.3% | · | 20.4% | 20.0% | 16.7% | · | 18.3% | 18.9% | |
| ROA | 1.5% | · | 2.6% | 2.4% | 1.8% | · | 2.2% | 2.1% | 1.9% | · | 2.0% | 1.9% | 1.3% | · | 1.3% | 1.5% | |
| ROE | 2.8% | · | 4.8% | 4.4% | 3.2% | · | 4.2% | 4.0% | 3.7% | · | 4.1% | 4.0% | 2.7% | · | 2.8% | 3.2% | |
| ROIC | 3.0% | · | 3.6% | 3.9% | 3.1% | · | 3.8% | 3.8% | 3.5% | · | 3.9% | 3.9% | 2.9% | · | 3.1% | 3.7% |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 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 | 1.7 | · | 1.2 | 1.2 | 1.3 | · | 1.6 | 1.4 | 1.3 | · | 1.2 | 1.5 | 1.4 | · | 1.6 | 1.9 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 0.3 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.3 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 11.0 | · | 12.0 | 12.0 | 8.2 | · | 9.8 | 8.4 |
Efisiensi 1
| Metrik | Tren | 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 |
Valuasi (TTM) 5
| Metrik | Tren | 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 | $3.80B | · | $3.72B | $3.67B | $3.62B | · | $3.63B | $3.61B | $3.56B | · | $3.49B | $3.44B | $3.39B | · | $3.35B | $3.33B | |
| Net Income TTM | $391M | · | $418M | $381M | $352M | · | $358M | $341M | $305M | · | $276M | $256M | $235M | · | $228M | $229M | |
| P/E | 21.4 | · | 21.4 | 27.6 | 28.4 | · | 30.2 | 27.8 | 31.6 | · | 30.3 | 30.3 | 33.7 | · | 28.0 | 30.4 | |
| Earnings Yield | 4.7% | · | 4.7% | 3.6% | 3.5% | · | 3.3% | 3.6% | 3.2% | · | 3.3% | 3.3% | 3.0% | · | 3.6% | 3.3% | |
| Payout Ratio | 42.5% | · | · | · | 38.0% | · | · | · | 32.6% | · | · | · | 45.4% | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $3.78B | $3.58B | $3.49B | $3.32B | $3.23B |
| Margin Operasi % | 13.3% | 13.9% | 11.6% | 11.4% | 10.8% |
| Laba Bersih | $393M | $375M | $284M | $239M | $244M |
| EPS Dilusian | $5.89 | $5.53 | $4.25 | $3.59 | $3.61 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 |
| Rasio Lancar | 1.6 | 1.4 | 1.2 | 1.6 | 1.4 |
| Rasio Cepat | 0.4 | 0.8 | 0.7 | 0.9 | 0.8 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $300M | $367M | $263M | $168M | $56M |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.