FBP First BanCorp. New Common Stock
$26,33
Harga · Jul 2, 2026
Fundamental per Mei 8, 2026
Rentang 52M
$19–$27
92% of range
Peringkat Analis
BUY
10 analysts
Target Harga
$26
P/E (TTM)
9.6
ROE
19.0%
Margin Laba Bersih
27.5%
FBP Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$26.33
Kapitalisasi Pasar
$3.25B
P/E (TTM)
9.6
EPS (TTM)
$2.15
Pendapatan (TTM)
$1.26B
Imbal Hasil Dividen
3.6%
ROE
19.0%
D/E Utang/Ekuitas
—
Rentang 52M
$19 – $27
FBP 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
$1.26B
2016-12-31
→
2025-12-31
EPS
$2.15
2016-12-31
→
2025-12-31
Arus Kas Bebas
$438M
2016-12-31
→
2025-12-31
Margin
27.5%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
FBP
Median Rekan
P/E (TTM)
9.6
10.3
P/S (TTM)
2.6
2.4
P/B
1.7
1.3
Price / FCF (Harga / FCF)
7.4
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
FBP
Median Rekan
Net Profit Margin (Margin Laba Bersih)
27.5%
26.9%
ROA
1.8%
1.7%
ROE
19.0%
15.2%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
FBP
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
FBP
Median Rekan
Revenue YoY (Pendapatan YoY)
2.4%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
8.4%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
9.3%
—
EPS YoY
18.8%
—
Net Income YoY (Laba Bersih YoY)
15.4%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
FBP
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
33.5%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
3.6%
Rasio Pembayaran Dividen
33.5%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 28 Mei 2026 | $0,2000 |
| 26 Feb. 2026 | $0,2000 |
| 28 Agu 2025 | $0,1800 |
| 29 Mei 2025 | $0,1800 |
| 21 Feb. 2025 | $0,1800 |
| 29 Nov. 2024 | $0,1600 |
| 29 Agu 2024 | $0,1600 |
| 30 Mei 2024 | $0,1600 |
| 22 Feb. 2024 | $0,1600 |
| 22 Nov. 2023 | $0,1400 |
| 23 Agu 2023 | $0,1400 |
| 23 Mei 2023 | $0,1400 |
| 23 Feb. 2023 | $0,1400 |
| 23 Nov. 2022 | $0,1200 |
| 24 Agu 2022 | $0,1200 |
| 24 Mei 2022 | $0,1200 |
| 24 Feb. 2022 | $0,1000 |
| 24 Nov. 2021 | $0,1000 |
| 25 Agu 2021 | $0,0700 |
| 25 Mei 2021 | $0,0700 |
FBP Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
10 analis
- Beli Kuat 3 30,0%
- Beli 4 40,0%
- Tahan 3 30,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
6 analis · 2026-06-30
Median
$26.00
Sekarang
$26.33
Rendah
$25.00
Tinggi
$27.00
Target median
$26.00
-1,3%
Target rata-rata
$26.00
-1,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.06%
Laporan Berikutnya
Jul 20, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.57 | $0.52 | 0.05% |
| 31 Des. 2025 | $0.55 | $0.51 | 0.04% |
| 30 Sep. 2025 | $0.63 | $0.49 | 0.14% |
| 30 Juni 2025 | $0.50 | $0.46 | 0.04% |
| 31 Maret 2025 | $0.47 | $0.43 | 0.04% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| FBP | $3.25B | 9.6 | 2.4% | 27.5% | 19.0% | — |
| BPOP | — | — | — | — | — | — |
| OFG | — | 8.9 | — | — | — | — |
| BPOPM | $1.65B | 2.0 | 8.8% | 26.0% | 13.7% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.26B | $1.23B | $1.16B | $986M | $916M | $804M | $766M | $707M | $651M | $673M | $687M | $695M | |
| Interest Expense | · | · | $226M | $67M | $65M | $93M | $109M | $100M | $97M | $101M | $103M | $116M | |
| Interest Income | $1.12B | $1.10B | $1.02B | $863M | $795M | $693M | $676M | $625M | $588M | $585M | $606M | $634M | |
| Pretax Income | $417M | $391M | $397M | $448M | $428M | $116M | $239M | $191M | $62M | $130M | $28M | $92M | |
| Income Tax | $72M | $92M | $95M | $143M | $147M | $14M | $72M | $-11M | $-5M | $-37M | $6M | $-301M | |
| Net Income | $345M | $299M | $303M | $305M | $281M | $102M | $167M | $202M | $67M | $93M | $21M | $392M | |
| EPS (Basic) | $2.16 | $1.82 | $1.72 | $1.60 | $1.32 | $0.46 | $0.76 | $0.92 | $0.30 | $0.44 | $0.10 | $1.89 | |
| EPS (Diluted) | $2.15 | $1.81 | $1.71 | $1.59 | $1.31 | $0.46 | $0.76 | $0.92 | $0.30 | $0.43 | $0.10 | $1.87 | |
| Shares (Basic) | 159,956,000 | 164,549,000 | 176,504,000 | 190,805,000 | 210,122,000 | 216,904,000 | 216,614 | 215,709 | 213,963 | 212,818 | 211,457,000 | 208,752,000 | |
| Shares (Diluted) | 160,739,000 | 165,268,000 | 177,180,000 | 191,968,000 | 211,300,000 | 217,668,000 | 217,134 | 216,677 | 216,118 | 215,794 | 212,971,000 | 210,540,000 |
Neraca 18
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | $2.54B | $1.49B | $644M | $586M | $716M | $300M | $752M | $796M | |
| PP&E (Net) | $127M | $133M | $142M | $143M | $146M | $158M | $150M | $148M | $142M | $151M | $161M | $167M | |
| PP&E (Gross) | · | · | $383M | $368M | $366M | $445M | $339M | $362M | $353M | $366M | $367M | $366M | |
| Accum. Depreciation | $285M | $275M | $278M | $264M | $252M | $319M | $229M | $256M | $246M | $248M | $239M | $232M | |
| Goodwill | $39M | $39M | $39M | $39M | $39M | $39M | $28M | $28M | $28M | $28M | $28M | $28M | |
| Intangibles | $3M | $7M | $13M | $21M | $30M | $41M | $8M | $11M | · | · | · | · | |
| Total Assets | $19.13B | $19.29B | $18.91B | $18.63B | $20.79B | $18.79B | $12.61B | $12.24B | $12.26B | $11.92B | $12.57B | $12.73B | |
| Short-term Debt | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $17.17B | $17.62B | $17.41B | $17.31B | $18.68B | $16.52B | $10.38B | $10.20B | $10.39B | $10.14B | $10.88B | $11.06B | |
| Long-term Debt | $290M | $562M | $662M | · | · | · | · | · | · | · | · | · | |
| Common Stock | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $21M | |
| Paid-in Capital | $964M | $965M | $966M | $971M | $973M | $946M | $942M | $940M | $937M | $932M | $926M | $916M | |
| Retained Earnings | $2.27B | $2.04B | $1.85B | $1.64B | $1.43B | $1.22B | $1.22B | $1.09B | $895M | $831M | $738M | $717M | |
| Treasury Stock | $933M | $790M | $697M | $507M | $236M | $480.0K | $474.0K | $455.0K | $410.0K | $125.0K | $96.0K | $74.0K | |
| AOCI | $-355M | $-567M | $-639M | $-805M | $-84M | $55M | $7M | $-40M | $-21M | $-34M | $-28M | $-18M | |
| Stockholders' Equity | $1.97B | $1.67B | $1.50B | $1.33B | $2.10B | $2.28B | $2.23B | $2.04B | $1.87B | $1.79B | $1.69B | $1.67B | |
| Liabilities + Equity | $19.13B | $19.29B | $18.91B | $18.63B | $20.79B | $18.79B | $12.61B | $12.24B | $12.26B | $11.92B | $12.57B | $12.73B | |
| Shares Outstanding | 156,618,996 | 163,868,877 | 169,302,812 | 182,709,059 | 201,826,505 | 218,235,064 | 217,359,337 | 217,235,140 | 216,278,040 | 217,446,205 | 215,088,698 | 212,984,700 |
Arus Kas 18
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $17M | $19M | $20M | $22M | $25M | $20M | $18M | $15M | $16M | $18M | $21M | $21M | |
| Stock-based Comp | $10M | $9M | $8M | $5M | $5M | $5M | $4M | $6M | $7M | $7M | $6M | $4M | |
| Deferred Tax | $-12M | $14M | $6M | $54M | $118M | $-4M | $55M | $-25M | $-13M | $-24M | $80.0K | $-306M | |
| Amort. of Intangibles | $4M | $6M | $8M | $9M | $11M | $6M | $3M | $4M | $4M | $5M | $5M | $5M | |
| Operating Cash Flow | $449M | $404M | $363M | $440M | $400M | $298M | $294M | $288M | $236M | $199M | $262M | $264M | |
| CapEx | $11M | $10M | $23M | $20M | $13M | $16M | $22M | $21M | $9M | $10M | $12M | $22M | |
| Investing Cash Flow | $-170M | $136M | $-78M | $-681M | $-1.26B | $-1.24B | $-343M | $-223M | $-73M | $83M | $439M | $255M | |
| Debt Issued | $0 | $0 | $300M | $200M | $0 | $0 | $0 | $120M | $415M | · | · | · | |
| Net Debt Issued | $-270M | $-97M | $280M | $-300M | $-240M | $-95M | $-205M | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | $154M | $102M | $203M | $278M | $217M | $206.0K | $2M | $3M | $2M | $1M | $1M | $946.0K | |
| Net Stock Activity | $-154M | $-102M | $-203M | $-278M | $-217M | $-206.0K | $-2M | $-3M | $-2M | $-1M | $-1M | $-946.0K | |
| Dividends Paid | $116M | $106M | $100M | $88M | $65M | $43M | $30M | $7M | $0 | $0 | $0 | $0 | |
| Financing Cash Flow | $-779M | $-44M | $-102M | $-1.82B | $1.91B | $1.79B | $107M | $-195M | $254M | $-735M | $-745M | $-379M | |
| Net Change in Cash | · | · | · | · | · | · | · | $-130M | $417M | $-453M | $-44M | $140M | |
| Taxes Paid | $73M | $93M | $110M | $52M | $15M | $17M | $13M | $7M | $4M | $3M | $4M | $8M | |
| Free Cash Flow | $438M | $394M | $340M | $420M | $386M | $282M | $272M | $268M | $227M | $189M | $249M | $242M | |
| Levered FCF | · | · | $168M | $374M | $344M | $200M | $196M | $174M | $122M | $117M | $152M | $-54M |
Profitabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 27.5% | 24.4% | 26.2% | 30.9% | 30.7% | 12.7% | 21.8% | 28.5% | 10.3% | 13.9% | 3.1% | 56.4% | |
| Pretax Margin | 33.2% | 31.9% | 34.4% | 45.4% | 46.7% | 14.5% | 31.2% | 27.0% | 9.5% | 19.4% | 17.2% | 27.8% | |
| ROA | 1.8% | 1.6% | 1.6% | 1.6% | 1.4% | 0.65% | 1.4% | 1.7% | 0.55% | 0.76% | 0.17% | 3.1% | |
| ROE | 19.0% | 17.7% | 21.6% | 23.5% | 13.1% | 4.5% | 7.6% | 10.2% | 3.6% | 5.2% | 1.2% | 26.2% |
Efisiensi 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.4% | 6.0% | 17.3% | 7.6% | 13.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.4% | 10.2% | 12.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 18.8% | 5.9% | 7.5% | 21.4% | 184.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 10.6% | 11.4% | 54.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 36.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 15.4% | -1.4% | -0.72% | 8.6% | 174.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 4.2% | 2.1% | 43.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 27.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 21.6% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.26B | $1.23B | $1.16B | $986M | $916M | $804M | $766M | $707M | $651M | $673M | $687M | $695M | |
| Net Income TTM | $345M | $299M | $303M | $305M | $281M | $102M | $167M | $202M | $67M | $93M | $21M | $392M | |
| Market Cap | $3.25B | $3.05B | $2.79B | $2.32B | $2.78B | $2.01B | $2.30B | $1.87B | $1.10B | $1.44B | $699M | $1.25B | |
| P/E | 9.6 | 10.3 | 9.6 | 8.0 | 10.5 | 20.0 | 13.9 | 9.3 | 17.0 | 15.4 | 32.5 | 3.1 | |
| P/S | 2.6 | 2.5 | 2.4 | 2.4 | 3.0 | 2.5 | 3.0 | 2.6 | 1.7 | 2.1 | 1.0 | 1.8 | |
| P/B | 1.7 | 1.8 | 1.9 | 1.8 | 1.3 | 0.9 | 1.0 | 0.9 | 0.6 | 0.8 | 0.4 | 0.7 | |
| P / Tangible Book | 1.7 | 1.9 | 1.9 | 1.8 | 1.4 | 0.9 | · | · | · | · | · | · | |
| P / Cash Flow | 7.2 | 7.5 | 7.7 | 5.3 | 7.0 | 6.8 | 7.8 | 6.5 | 4.7 | 7.2 | 2.7 | 4.7 | |
| P / FCF | 7.4 | 7.7 | 8.2 | 5.5 | 7.2 | 7.1 | 8.5 | 7.0 | 4.9 | 7.6 | 2.8 | 5.2 | |
| Dividend Yield | 3.6% | 3.5% | 3.6% | 3.8% | 2.3% | 2.2% | 1.3% | 0.35% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Earnings Yield | 10.4% | 9.7% | 10.4% | 12.5% | 9.5% | 5.0% | 7.2% | 10.7% | 5.9% | 6.5% | 3.1% | 31.9% | |
| Payout Ratio | 33.5% | 35.3% | 32.9% | 28.8% | 23.1% | 42.4% | 18.1% | 3.2% | 4.0% | 0.24% | · | · | |
| Annual Payout | $116M | $106M | $100M | $88M | $65M | $43M | $30M | $7M | $0 | $0 | $0 | $0 |
Laporan Laba Rugi 10
| 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 | $259M | $511M | $249M | $247M | $248M | $529M | $235M | $232M | $231M | $457M | $230M | $236M | $233M | $302M | $238M | $227M | |
| Interest Expense | · | · | · | · | · | · | · | $73M | $72M | · | $64M | $52M | $42M | · | $15M | $12M | |
| Interest Income | $280M | $285M | $283M | $278M | $277M | $280M | $275M | $272M | $269M | $265M | $263M | $252M | $242M | $233M | $223M | $209M | |
| Pretax Income | $114M | $107M | $106M | $103M | $100M | $96M | $96M | $101M | $97M | $85M | $109M | $101M | $103M | $107M | $107M | $109M | |
| Income Tax | $25M | $20M | $6M | $23M | $23M | $20M | $23M | $26M | $24M | $5M | $27M | $30M | $32M | $33M | $32M | $34M | |
| Net Income | $89M | $87M | $101M | $80M | $77M | $76M | $74M | $76M | $73M | $79M | $82M | $71M | $71M | $73M | $75M | $75M | |
| EPS (Basic) | $0.57 | $0.56 | $0.63 | $0.50 | $0.47 | $0.47 | $0.45 | $0.46 | $0.44 | $0.47 | $0.47 | $0.39 | $0.39 | $0.40 | $0.40 | $0.38 | |
| EPS (Diluted) | $0.57 | $0.55 | $0.63 | $0.50 | $0.47 | $0.46 | $0.45 | $0.46 | $0.44 | $0.47 | $0.46 | $0.39 | $0.39 | $0.40 | $0.40 | $0.38 | |
| Shares (Basic) | 155,262,000 | -323,153,000 | 159,291,000 | 160,884,000 | 162,934,000 | -330,597,000 | 163,059,000 | 164,945,000 | 167,142,000 | -358,995,000 | 176,358,000 | 178,926,000 | 180,215,000 | -388,966,000 | 187,236,000 | 194,405,000 | |
| Shares (Diluted) | 156,101,000 | -324,610,000 | 160,087,000 | 161,513,000 | 163,749,000 | -331,945,000 | 163,872,000 | 165,543,000 | 167,798,000 | -360,295,000 | 176,962,000 | 179,277,000 | 181,236,000 | -391,254,000 | 188,319,000 | 195,366,000 |
Neraca 17
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $128M | $127M | $127M | $128M | $130M | $133M | $136M | $139M | $141M | · | $145M | $147M | $138M | · | $143M | $145M | |
| Accum. Depreciation | · | $285M | · | · | · | $275M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $39M | $39M | $39M | $39M | $39M | $39M | $39M | $39M | $39M | · | $39M | $39M | $39M | · | $39M | $39M | |
| Intangibles | $3M | $3M | $4M | $5M | $6M | $7M | $8M | $10M | $12M | · | $15M | $17M | $19M | · | $23M | $25M | |
| Total Assets | $19.09B | $19.13B | $19.32B | $18.90B | $19.11B | $19.29B | $18.86B | $18.88B | $18.89B | · | $18.59B | $19.15B | $18.98B | · | $18.44B | $19.53B | |
| Short-term Debt | $90M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $17.12B | $17.17B | $17.40B | $17.05B | $17.33B | $17.62B | $17.16B | $17.39B | $17.41B | · | $17.29B | $17.75B | $17.57B | · | $17.18B | $17.97B | |
| Long-term Debt | $200M | $290M | $290M | $320M | $331M | $562M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $90M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | · | $22M | $22M | $22M | · | · | $22M | |
| Paid-in Capital | $953M | $964M | $961M | $960M | $957M | $965M | $963M | $961M | $959M | · | $964M | $962M | $960M | · | $969M | $589M | |
| Retained Earnings | $2.33B | $2.27B | $2.21B | $2.14B | $2.09B | $2.04B | $1.99B | $1.94B | $1.89B | · | $1.79B | $1.73B | $1.69B | · | $1.59B | $1.54B | |
| Treasury Stock | $972M | $933M | $883M | $833M | $804M | $790M | $790M | $790M | $740M | · | $622M | $548M | $547M | · | $457M | $3M | |
| AOCI | $-361M | $-355M | $-392M | $-441M | $-482M | $-567M | $-484M | $-644M | $-654M | · | $-851M | $-772M | $-718M | · | $-863M | $-592M | |
| Stockholders' Equity | $1.97B | $1.97B | $1.92B | $1.85B | $1.78B | $1.67B | $1.70B | $1.49B | $1.48B | $1.50B | $1.30B | $1.40B | $1.41B | $1.33B | $1.27B | $1.56B | |
| Liabilities + Equity | $19.09B | $19.13B | $19.32B | $18.90B | $19.11B | $19.29B | $18.86B | $18.88B | $18.89B | · | $18.59B | $19.15B | $18.98B | · | $18.44B | $19.53B | |
| Shares Outstanding | 154,693,926 | 156,618,996 | 159,134,896 | 161,507,795 | 163,104,181 | 163,868,877 | 163,875,810 | 163,865,453 | 166,707,047 | 169,302,812 | 174,386,326 | 179,756,622 | 179,788,698 | 182,709,059 | 186,257,659 | 191,626,336 |
Arus Kas 15
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $4M | $2M | $2M | $2M | $4M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Deferred Tax | $5M | $-2M | $-12M | $-426.0K | $2M | $1M | $5M | $5M | $2M | $566.0K | $3M | $855.0K | $2M | $12M | $899.0K | $10M | |
| Amort. of Intangibles | $218.0K | $218.0K | $859.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Cash Flow | $121M | $107M | $138M | $95M | $108M | $97M | $118M | $71M | $118M | $79M | $117M | $51M | $115M | $106M | $115M | $105M | |
| CapEx | $5M | $4M | $3M | $3M | $1M | $2M | $3M | $2M | $4M | $3M | $4M | $15M | $2M | $5M | $4M | $5M | |
| Investing Cash Flow | $-62M | $-74M | $-122M | $-368M | $394M | $-78M | $202M | $-28M | $40M | $-96M | $-8M | $-26M | $51M | $-173M | $50M | $-225M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $300M | $200M | $0 | $0 | |
| Net Debt Issued | $-90M | · | · | · | $-229M | · | · | · | $0 | · | · | · | $300M | · | · | · | |
| Stock Repurchased | $55M | $50M | $50M | $29M | $25M | $24.0K | $770.0K | $49M | $52M | $76M | $74M | $0 | $53M | $51M | $75M | $100M | |
| Net Stock Activity | $-55M | · | · | · | $-25M | · | · | · | $-52M | · | · | · | $-53M | · | · | · | |
| Dividends Paid | $32M | $28M | $28M | $30M | $29M | $26M | $26M | $27M | $27M | $24M | $25M | $26M | $25M | $22M | $22M | $24M | |
| Financing Cash Flow | $-167M | $-274M | $147M | $-319M | $-333M | $455M | $-221M | $-141M | $-137M | $95M | $-572M | $198M | $177M | $-7M | $-873M | $-313M | |
| Taxes Paid | $11M | $23M | $7M | $27M | $15M | $25M | $19M | $49M | $0 | $21M | $6M | $71M | $11M | $29M | $8M | $13M | |
| Free Cash Flow | $116M | · | · | · | $107M | · | · | · | $114M | · | · | · | $114M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $60M | · | · | · | $85M | · | · | · |
Profitabilitas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 34.3% | · | 40.4% | 32.5% | 31.1% | · | 31.4% | 32.7% | 31.9% | · | 35.7% | 29.9% | 30.3% | · | 31.4% | 32.9% | |
| Pretax Margin | 44.2% | · | 42.7% | 41.7% | 40.4% | · | 41.1% | 43.8% | 42.3% | · | 47.4% | 42.8% | 44.0% | · | 44.9% | 47.9% | |
| ROA | 0.46% | · | 0.53% | 0.42% | 0.41% | · | 0.39% | 0.40% | 0.39% | · | 0.44% | 0.37% | 0.36% | · | 0.38% | 0.37% | |
| ROE | 4.7% | · | 5.6% | 4.8% | 4.7% | · | 4.9% | 5.2% | 5.1% | · | 6.4% | 4.8% | 4.4% | · | 4.3% | 4.0% |
Likuiditas & Solvabilitas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
Valuasi (TTM) 11
| 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 | $1.00B | · | $978M | $961M | $945M | · | $927M | $928M | $930M | · | $937M | $934M | $917M | · | $898M | $875M | |
| Net Income TTM | $347M | · | $331M | $307M | $300M | · | $305M | $302M | $297M | · | $298M | $291M | $303M | · | $308M | $304M | |
| Market Cap | $3.30B | · | $3.51B | $3.36B | $3.13B | · | $3.47B | $3.00B | $2.92B | · | $2.35B | $2.20B | $2.05B | · | $2.55B | $2.47B | |
| P/E | 9.8 | · | 10.8 | 11.1 | 10.5 | · | 11.7 | 10.5 | 10.4 | · | 8.2 | 7.8 | 7.2 | · | 8.8 | 8.7 | |
| P/S | 3.3 | · | 3.6 | 3.5 | 3.3 | · | 3.7 | 3.2 | 3.1 | · | 2.5 | 2.4 | 2.2 | · | 2.8 | 2.8 | |
| P/B | 1.7 | · | 1.8 | 1.8 | 1.8 | · | 2.0 | 2.0 | 2.0 | · | 1.8 | 1.6 | 1.5 | · | 2.0 | 1.6 | |
| P / Tangible Book | 1.7 | · | 1.9 | 1.9 | 1.8 | · | 2.1 | 2.1 | 2.0 | · | 1.9 | 1.6 | 1.5 | · | 2.1 | 1.7 | |
| P / Cash Flow | 27.3 | · | · | · | 28.9 | · | · | · | 24.7 | · | · | · | 17.8 | · | · | · | |
| P / FCF | 28.5 | · | · | · | 29.3 | · | · | · | 25.6 | · | · | · | 18.1 | · | · | · | |
| Earnings Yield | 10.2% | · | 9.3% | 9.0% | 9.5% | · | 8.6% | 9.6% | 9.6% | · | 12.2% | 12.8% | 13.8% | · | 11.3% | 11.5% | |
| Payout Ratio | 36.1% | · | · | · | 38.0% | · | · | · | 36.2% | · | · | · | 35.5% | · | · | · |
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 | $1.26B | $1.23B | $1.16B | $986M | $916M |
| Laba Bersih | $345M | $299M | $303M | $305M | $281M |
| EPS Dilusian | $2.15 | $1.81 | $1.71 | $1.59 | $1.31 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $438M | $394M | $340M | $420M | $386M |
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.