nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.69%
Rasio Pembayaran Dividen7.8%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata3.6%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$0.45
$0.37
21.7%
31 Maret 2026
$0.84
$0.89
-5.3%
31 Des. 2025
$0.95
$0.86
10.0%
30 Sep. 2025
$0.82
$0.91
-9.4%
30 Juni 2025
$0.93
$0.91
2.7%
31 Maret 2025
$0.83
$0.81
2.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Interest Expense
·
·
$120M
$25M
$14M
$21M
$29M
Interest Income
$468M
$460M
$414M
$267M
$169M
$157M
$156M
Pretax Income
$123M
$95M
$131M
$74M
$52M
$57M
$22M
Income Tax
$25M
$19M
$28M
$15M
$9M
$10M
$1M
Net Income
$98M
$76M
$104M
$59M
$43M
$48M
$21M
EPS (Basic)
$3.52
$2.76
$4.15
$2.55
$2.36
$2.60
$1.05
EPS (Diluted)
$3.47
$2.69
$4.08
$2.48
$2.30
$2.58
$1.03
Shares (Basic)
27,786,887
27,433,865
24,938,359
23,245,598
18,321,794
18,325,630
19,559,766
Shares (Diluted)
28,249,796
28,067,273
25,387,196
23,838,471
18,770,785
18,475,538
19,863,202
EBITDA
$8M
$7M
$7M
·
·
·
·
Neraca16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$653M
$616M
$479M
$344M
$668M
$202M
·
PP&E (Net)
$82M
$82M
$85M
$88M
$53M
$57M
·
PP&E (Gross)
$147M
$141M
$137M
$134M
$94M
$96M
·
Accum. Depreciation
$65M
$58M
$53M
$46M
$40M
$39M
·
Goodwill
$93M
$93M
$93M
$93M
$33M
$33M
·
Intangibles
$5M
$7M
$11M
$16M
$8M
$10M
$10M
Total Assets
$8.49B
$8.10B
$7.88B
$7.43B
$5.67B
$5.00B
$4.19B
Total Liabilities
$7.33B
$7.06B
$7.00B
$6.66B
$5.14B
$4.51B
·
Common Stock
$3.0K
$3.0K
$2.0K
$2.0K
$2.0K
$2.0K
·
Paid-in Capital
$550M
$547M
$463M
$461M
$262M
$259M
·
Retained Earnings
$631M
$533M
$458M
$358M
$299M
$255M
·
Treasury Stock
·
·
$0
$0
$38M
$38M
$37M
AOCI
$-27M
$-39M
$-43M
$-44M
$2M
$9M
·
Stockholders' Equity
$1.15B
$1.04B
$877M
$775M
$524M
$486M
$430M
Liabilities + Equity
$8.49B
$8.10B
$7.88B
$7.43B
$5.67B
$5.00B
·
Shares Outstanding
27,887,337
27,709,679
24,960,639
24,920,984
18,346,288
18,321,659
·
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
D&A
$8M
$7M
$7M
$8M
$7M
·
·
Stock-based Comp
$4M
$2M
$2M
$1M
$3M
$2M
$2M
Deferred Tax
$3M
$3M
$3M
$9M
$3M
$-3M
$2M
Amort. of Intangibles
$2M
$3M
$5M
$4M
$1M
$1M
$2M
Other Non-cash
$-996.0K
$12M
$9M
·
·
·
·
Operating Cash Flow
$111M
$101M
$125M
$97M
$113M
$-547.0K
$4M
CapEx
$8M
$5M
$4M
$2M
$3M
$6M
$7M
Investing Cash Flow
$-330M
$-81M
$-327M
$-538M
$-294M
$-663M
$-217M
Stock Issued
$-1M
$82M
$-167.0K
$-579.0K
$-456.0K
$0
$1M
Stock Repurchased
·
·
·
$0
$0
$2M
$37M
Net Stock Activity
$-1M
$82M
$-167.0K
$-579.0K
$-456.0K
·
·
Dividends Paid
$8M
$0
$26M
$8M
$0
$0
$32M
Financing Cash Flow
$255M
$116M
$338M
$116M
$647M
$721M
$257M
Net Change in Cash
$37M
$137M
$136M
$-325M
$466M
$57M
$44M
Taxes Paid
$16M
$15M
$28M
$6M
$7M
$8M
$520.0K
Free Cash Flow
$104M
$96M
$121M
$95M
$110M
·
·
Levered FCF
·
·
$26M
$75M
$98M
·
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Net Margin
23.4%
19.6%
27.8%
17.9%
15.4%
·
·
Pretax Margin
29.3%
24.6%
35.3%
22.4%
18.6%
·
·
EBITDA Margin
2.0%
1.9%
2.0%
·
·
·
·
ROA
1.2%
0.93%
1.3%
0.82%
0.76%
·
·
ROE
8.7%
7.3%
12.0%
7.8%
8.3%
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.1
0.0
0.0
0.0
0.0
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$41.36
$37.58
$35.14
$31.08
$28.56
·
·
Revenue / Share
$14.84
$13.78
$14.67
$13.89
$14.89
·
·
Cash Flow / Share
$3.95
$3.60
$4.93
$4.07
$6.03
·
·
Cash / Share
$23.40
$22.23
$19.20
$13.78
$36.44
·
·
EPS (TTM)
$3.47
$2.69
$4.08
$2.48
$2.30
·
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
8.4%
3.8%
12.5%
18.5%
-1.7%
·
·
Revenue CAGR 3Y
8.2%
11.4%
9.4%
·
·
·
·
Revenue CAGR 5Y
8.1%
·
·
·
·
·
·
EPS YoY
29.0%
-34.1%
64.5%
7.8%
-10.8%
·
·
EPS CAGR 3Y
11.8%
5.4%
16.5%
·
·
·
·
EPS CAGR 5Y
6.1%
·
·
·
·
·
·
Net Income YoY
29.5%
-27.0%
74.9%
37.1%
-9.3%
·
·
Net Income CAGR 3Y
18.3%
20.6%
29.6%
·
·
·
·
Net Income CAGR 5Y
15.5%
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$419M
$387M
$373M
$331M
$279M
·
·
Net Income TTM
$98M
$76M
$104M
$59M
$43M
·
·
Market Cap
$1.05B
$1.11B
$849M
$908M
·
·
·
P/E
10.8
14.9
8.3
14.7
·
·
·
P/S
2.5
2.9
2.3
2.7
·
·
·
P/B
0.9
1.1
1.0
1.2
·
·
·
P / Tangible Book
1.0
1.2
1.1
1.4
·
·
·
P / Cash Flow
9.4
11.0
6.8
9.4
·
·
·
P / FCF
10.1
11.6
7.0
9.6
·
·
·
Dividend Yield
0.72%
0.00%
3.1%
0.88%
·
·
·
Earnings Yield
9.2%
6.7%
12.0%
6.8%
·
·
·
Payout Ratio
7.8%
0.00%
25.1%
0.01%
0.00%
·
·
Annual Payout
$8M
$0
$26M
$8M
$0
·
·
Laporan Laba Rugi10
Metrik
Tren
Q2 2026
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
Interest Expense
·
·
·
·
·
·
·
·
·
$39M
·
$33M
$28M
$21M
·
$5M
Interest Income
$230M
$116M
$119M
$121M
$117M
$110M
$116M
$119M
$115M
$110M
$110M
$107M
$102M
$95M
$85M
$74M
Pretax Income
$-28M
$26M
$32M
$28M
$33M
$30M
$20M
$29M
$31M
$15M
$30M
$32M
$36M
$33M
$31M
$34M
Income Tax
$-5M
$5M
$7M
$5M
$7M
$6M
$4M
$6M
$7M
$3M
$6M
$7M
$8M
$7M
$6M
$8M
Net Income
$-23M
$22M
$25M
$23M
$26M
$24M
$16M
$22M
$25M
$12M
$24M
$25M
$28M
$26M
$25M
$27M
EPS (Basic)
$-0.49
$0.77
$0.89
$0.83
$0.95
$0.85
$0.59
$0.81
$0.90
$0.46
$0.97
$1.01
$1.12
$1.05
$1.04
$1.07
EPS (Diluted)
$-0.49
$0.76
$0.89
$0.82
$0.93
$0.83
$0.57
$0.79
$0.88
$0.45
$0.94
$1.00
$1.11
$1.03
$1.01
$1.04
Shares (Basic)
46,722,106
27,851,041
·
27,801,255
27,783,710
27,721,760
·
27,612,538
27,430,761
27,019,625
·
24,942,389
24,933,664
24,923,259
·
24,877,607
Shares (Diluted)
46,722,106
28,316,608
·
28,291,778
28,232,319
28,293,912
·
28,212,809
28,031,956
27,628,941
·
25,357,807
25,206,359
25,487,582
·
25,494,315
EBITDA
$3M
$2M
·
$2M
$2M
$2M
·
·
·
$2M
·
·
·
·
·
·
Neraca16
Metrik
Tren
Q2 2026
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
Cash & Equivalents
$990M
$414M
$653M
$660M
$785M
$621M
$616M
$574M
$536M
$384M
·
$444M
$493M
$388M
·
$325M
PP&E (Net)
$119M
$81M
$82M
$82M
$82M
$82M
$82M
$83M
$83M
$84M
·
$84M
$84M
$86M
·
$88M
PP&E (Gross)
·
·
$147M
·
·
·
$141M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$65M
·
·
·
$58M
·
·
·
·
·
·
·
·
·
Goodwill
$103M
$93M
$93M
$93M
$93M
$93M
$93M
$93M
$93M
$93M
·
$93M
$93M
$93M
·
$93M
Intangibles
$90M
$4M
$5M
$6M
$6M
$7M
$7M
$9M
$10M
$10M
$11M
$12M
$13M
$15M
$16M
$18M
Total Assets
$15.72B
$8.57B
$8.49B
$8.50B
$8.44B
$8.22B
$8.10B
$8.14B
$8.00B
$7.78B
$7.88B
$7.76B
$7.80B
$7.61B
$7.43B
$7.05B
Total Liabilities
$13.88B
$7.39B
$7.33B
$7.37B
$7.34B
$7.15B
$7.06B
$7.10B
$7.00B
$6.82B
·
$6.91B
$6.97B
$6.81B
·
$6.30B
Common Stock
$5.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
·
$2.0K
$2.0K
$2.0K
·
$2.0K
Paid-in Capital
$1.24B
$551M
$550M
$549M
$548M
$547M
$547M
$547M
$543M
$543M
·
$463M
$462M
$461M
·
$461M
Retained Earnings
$630M
$653M
$631M
$606M
$583M
$557M
$533M
$517M
$494M
$470M
·
$434M
$408M
$380M
·
$333M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
AOCI
$-30M
$-28M
$-27M
$-28M
$-36M
$-36M
$-39M
$-30M
$-41M
$-48M
·
$-52M
$-46M
$-42M
·
$-43M
Stockholders' Equity
$1.84B
$1.18B
$1.15B
$1.13B
$1.10B
$1.07B
$1.04B
$1.03B
$997M
$965M
$877M
$844M
$824M
$799M
$775M
$751M
Liabilities + Equity
$15.72B
$8.57B
$8.49B
$8.50B
$8.44B
$8.22B
$8.10B
$8.14B
$8.00B
$7.78B
·
$7.76B
$7.80B
$7.61B
·
$7.05B
Shares Outstanding
·
·
27,887,337
27,854,764
27,834,525
27,753,918
27,709,679
27,665,918
27,443,246
27,442,943
·
24,942,645
24,941,468
24,924,023
·
24,906,032
Arus Kas16
Metrik
Tren
Q2 2026
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
D&A
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
Stock-based Comp
$2M
$1M
$601.0K
$1M
$1M
$636.0K
$562.0K
$549.0K
$772.0K
$492.0K
$384.0K
$660.0K
$656.0K
$427.0K
$355.0K
$473.0K
Deferred Tax
·
·
$-4M
$2M
·
·
$816.0K
$29.0K
$3M
$0
$3M
$11.0K
$-2M
$2M
$9M
$671.0K
Amort. of Intangibles
·
·
·
·
·
·
$652.0K
$651.0K
$652.0K
$815.0K
$829.0K
$899.0K
$2M
$1M
$2M
$935.0K
Other Non-cash
·
$-37M
·
·
·
$113.0K
·
·
·
$13M
·
·
·
·
·
·
Operating Cash Flow
$1.10B
$-12M
$21M
$49M
$15M
$26M
$5M
$48M
$21M
$27M
$41M
$19M
$41M
$25M
$55M
$9M
CapEx
$-85.0K
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$3M
$156.0K
$151.0K
$1M
$401.0K
$737.0K
Investing Cash Flow
$3.43B
$-278M
$9M
$-178M
$-44M
$-116M
$92M
$-105M
$-43M
$-25M
$-98M
$-4M
$-87M
$-138M
$-359M
$-153M
Stock Issued
$-1M
$-163.0K
$64.0K
$-241.0K
$-590.0K
$-477.0K
$-508.0K
$3M
$-15.0K
$79M
$-211.0K
$-9.0K
$26.0K
$27.0K
$-165.0K
$-206.0K
Net Stock Activity
·
$-163.0K
·
·
·
$-477.0K
·
·
·
$79M
·
·
·
$27.0K
·
·
Dividends Paid
$25M
$0
·
·
$0
$0
·
·
·
$0
·
·
·
·
·
·
Financing Cash Flow
$-3.96B
$52M
$-37M
$4M
$193M
$95M
$-54M
$94M
$174M
$-98M
$93M
$-63M
$151M
$158M
$323M
$-41M
Net Change in Cash
$576M
$-239M
$-7M
$-125M
$164M
$5M
$42M
$38M
$152M
$-96M
$35M
$-49M
$104M
$45M
$18M
$-186M
Taxes Paid
$10M
$90.0K
$4M
$2M
$10M
$103.0K
$9M
$334.0K
$5M
$5.0K
$5M
$-8M
$31M
$247.0K
$-4M
$0
Free Cash Flow
·
$-14M
·
·
·
$24M
·
·
·
$26M
·
·
·
$24M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-5M
·
·
·
$7M
·
·
Profitabilitas5
Metrik
Tren
Q2 2026
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
Net Margin
-12.4%
19.6%
·
21.6%
25.0%
24.5%
·
22.8%
25.5%
13.1%
·
27.4%
28.5%
28.2%
·
28.4%
Pretax Margin
-15.2%
24.0%
·
26.4%
31.2%
30.9%
·
29.1%
32.3%
16.3%
·
34.8%
36.3%
35.9%
·
36.5%
EBITDA Margin
1.5%
1.9%
·
1.9%
2.0%
2.1%
·
·
·
1.9%
·
·
·
·
·
·
ROA
-0.19%
0.26%
·
0.28%
0.32%
0.29%
·
0.28%
0.31%
0.16%
·
0.34%
0.38%
0.39%
·
0.42%
ROE
-1.6%
1.9%
·
2.1%
2.5%
2.3%
·
2.4%
2.7%
1.4%
·
3.2%
3.6%
4.0%
·
4.2%
Efisiensi1
Metrik
Tren
Q2 2026
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
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
Per Saham5
Metrik
Tren
Q2 2026
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
Book Value / Share
·
·
·
$40.48
$39.35
$38.49
·
$37.38
$36.31
$35.15
·
$33.83
$33.02
$32.06
·
$30.14
Revenue / Share
$3.94
$3.88
·
$3.79
$3.74
$3.40
·
$3.48
$3.43
$3.39
·
$3.63
$3.89
$3.65
·
$3.67
Cash Flow / Share
·
$-0.44
·
·
·
$0.93
·
·
·
$0.98
·
·
·
$0.97
·
·
Cash / Share
·
·
·
$23.69
$28.21
$22.39
·
$20.74
$19.52
$13.98
·
$17.80
$19.76
$15.58
·
$13.05
EPS (TTM)
$1.98
$3.40
·
$3.15
$3.12
$3.07
·
$3.06
$3.27
$3.50
·
$4.15
$4.19
$3.10
·
$1.95
Valuasi (TTM)10
Metrik
Tren
Q2 2026
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
Revenue TTM
$512M
$433M
·
$408M
$399M
$389M
·
$377M
$371M
$373M
·
$375M
$377M
$359M
·
$309M
Net Income TTM
$47M
$96M
·
$89M
$89M
$87M
·
$83M
$86M
$90M
·
$104M
$105M
$78M
·
$43M
Market Cap
·
·
·
$1.08B
$967M
$1.00B
·
$1.18B
$952M
$981M
·
$728M
$636M
$698M
·
$766M
P/E
19.6
10.7
·
12.3
11.1
11.8
·
13.9
10.6
10.2
·
7.0
6.1
9.0
·
15.8
P/S
·
·
·
2.6
2.4
2.6
·
3.1
2.6
2.6
·
1.9
1.7
1.9
·
2.5
P/B
·
·
·
1.0
0.9
0.9
·
1.1
1.0
1.0
·
0.9
0.8
0.9
·
1.0
P / Tangible Book
·
·
·
1.1
1.0
1.0
·
1.3
1.1
1.1
·
1.0
0.9
1.0
·
1.2
P / Cash Flow
·
·
·
·
·
38.1
·
·
·
36.2
·
·
·
28.1
·
·
Earnings Yield
5.1%
9.3%
·
8.1%
9.0%
8.5%
·
7.2%
9.4%
9.8%
·
14.2%
16.4%
11.1%
·
6.3%
Payout Ratio
-109.4%
0.00%
·
·
·
0.00%
·
·
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Laba Bersih
$98M
·
·
$76M
·
EPS Dilusian
$3.47
·
·
$2.69
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$104M
·
·
$96M
·
Pemilik institusional (13F)
168 pengaju
· $975.1M total
· Per tanggal 30 Juni 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang168
Nilai yang dipegang$975.1M
Posisi baru57
Posisi yang keluar21
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
57 (+15 vs Kuartal sebelumnya)
21 (+16 vs Kuartal sebelumnya)
79 (+34 vs Kuartal sebelumnya)
21 (-6 vs Kuartal sebelumnya)
+13.4M
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 31 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.