HLI Houlihan Lokey, Inc. Class A Common Stock
$140,15
Harga · Jul 2, 2026
Fundamental per Mei 22, 2026
Rentang 52M
$131–$212
11% of range
Peringkat Analis
BUY
14 analysts
Target Harga
$172
+23% upside
P/E (TTM)
23.1
ROE
18.6%
Margin Laba Bersih
16.3%
HLI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$140.15
Kapitalisasi Pasar
—
P/E (TTM)
23.1
EPS (TTM)
$6.22
Pendapatan (TTM)
$2.62B
Imbal Hasil Dividen
—
ROE
18.6%
D/E Utang/Ekuitas
—
Rentang 52M
$131 – $212
HLI 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
$2.62B
2019-03-31
→
2026-03-31
EPS
$6.22
2017-03-31
→
2026-03-31
Arus Kas Bebas
$682M
2017-03-31
→
2026-03-31
Margin
16.3%
2019-03-31
→
2025-03-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
HLI
Median Rekan
P/E (TTM)
23.1
22.7
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
HLI
Median Rekan
Operating Margin (Margin Operasi)
20.1%
—
Net Profit Margin (Margin Laba Bersih)
16.3%
13.9%
ROA
10.5%
2.8%
ROE
18.6%
18.2%
ROIC
17.0%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
HLI
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
HLI
Median Rekan
Revenue YoY (Pendapatan YoY)
9.6%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
13.1%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
11.4%
—
EPS YoY
6.9%
—
Net Income YoY (Laba Bersih YoY)
6.5%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
HLI
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
40.9%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
40.9%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 1 Juni 2026 | $0,7000 |
| 2 Maret 2026 | $0,6000 |
| 1 Des. 2025 | $0,6000 |
| 2 Sep. 2025 | $0,6000 |
| 2 Juni 2025 | $0,6000 |
| 3 Maret 2025 | $0,5700 |
| 2 Des. 2024 | $0,5700 |
| 3 Sep. 2024 | $0,5700 |
| 3 Juni 2024 | $0,5700 |
| 29 Feb. 2024 | $0,5500 |
| 30 Nov. 2023 | $0,5500 |
| 31 Agu 2023 | $0,5500 |
| 1 Juni 2023 | $0,5500 |
| 1 Maret 2023 | $0,5300 |
| 1 Des. 2022 | $0,5300 |
| 1 Sep. 2022 | $0,5300 |
| 1 Juni 2022 | $0,5300 |
| 1 Maret 2022 | $0,4300 |
| 1 Des. 2021 | $0,4300 |
| 1 Sep. 2021 | $0,4300 |
HLI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
TAHAN
14 analis
- Beli Kuat 1 7,1%
- Beli 6 42,9%
- Tahan 6 42,9%
- Jual 0 0,0%
- Jual Kuat 1 7,1%
Target Harga 12 Bulan
8 analis · 2026-07-03
Median
$169.00
← Di bawah semua target
$140.15
Rendah
$155.00
Tinggi
$200.00
Target median
$169.00
+20,6%
Target rata-rata
$172.50
+23,1%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.15%
Laporan Berikutnya
Jul 27, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $1.63 | $1.85 | -0.22% |
| 31 Des. 2025 | $1.94 | $1.89 | 0.05% |
| 30 Sep. 2025 | $1.84 | $1.72 | 0.12% |
| 30 Juni 2025 | $2.14 | $1.69 | 0.45% |
| 31 Maret 2025 | $1.96 | $1.64 | 0.32% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| HLI | — | 23.1 | 9.6% | 16.3% | 18.6% | — |
| LPLA | — | 32.7 | 37.2% | 5.1% | 16.6% | — |
| EVR | — | 24.2 | 29.5% | 15.3% | 31.7% | — |
| SF | — | 14.2 | 6.7% | 10.8% | 11.7% | — |
| JEF | — | 20.3 | 2.9% | 6.3% | 6.6% | — |
| SNEX | $5.27B | 17.1 | 32.5% | 0.23% | 14.4% | 3.1% |
| FRHC | $8.88B | 57.7 | 9.3% | 7.0% | 11.3% | — |
| VIRT | — | 6.5 | 26.2% | 12.9% | 58.4% | — |
| MC | — | — | — | — | 51.4% | — |
| BGC | — | 28.8 | 30.0% | — | — | — |
| PIPR | $1.43B | 5.4 | 24.3% | 14.8% | 21.6% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 13
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.62B | $2.39B | $1.91B | $1.81B | $2.27B | $1.53B | $1.16B | $1.08B | |
| Gross Profit | · | $772M | $571M | $557M | $795M | $521M | $323M | $306M | |
| Operating Expenses | $2.09B | $1.89B | $1.54B | $1.47B | $1.66B | $1.12B | $930M | $865M | |
| Operating Income | $527M | $503M | $373M | $342M | $613M | $408M | $230M | $219M | |
| Other Non-op | $35M | $29M | $17M | $-18M | $-9M | $1M | $6M | $5M | |
| Pretax Income | $562M | $531M | $391M | $324M | $604M | $409M | $236M | $224M | |
| Income Tax | $138M | $132M | $110M | $70M | $166M | $96M | $52M | $65M | |
| Net Income | $426M | $400M | $280M | $254M | $438M | $313M | $184M | $159M | |
| EPS (Basic) | $6.40 | $6.08 | $4.36 | $4.01 | $6.74 | $4.75 | $2.96 | $2.56 | |
| EPS (Diluted) | $6.22 | $5.82 | $4.11 | $3.76 | $6.41 | $4.55 | $2.80 | $2.42 | |
| Shares (Basic) | 66,547,768 | 65,724,473 | 64,337,975 | 63,358,408 | 64,970,287 | 65,785,042 | 62,152,870 | 62,213,414 | |
| Shares (Diluted) | 68,434,896 | 68,658,347 | 68,159,390 | 67,586,263 | 68,259,708 | 68,671,248 | 65,725,516 | 65,846,132 | |
| EBITDA | $570M | $543M | $391M | $400M | $661M | $423M | $247M | $234M |
Neraca 15
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.19B | $971M | $721M | $714M | $834M | $847M | $380M | $286M | |
| PP&E (Net) | $143M | $149M | $137M | $88M | $52M | $46M | $42M | $31M | |
| PP&E (Gross) | $242M | $230M | $205M | $156M | $114M | $101M | $90M | $74M | |
| Accum. Depreciation | $99M | $81M | $68M | $68M | $61M | $54M | $48M | $43M | |
| Goodwill | $1.40B | $1.28B | $1.13B | $1.09B | $1.07B | $671M | $618M | $595M | |
| Total Assets | $4.31B | $3.82B | $3.17B | $2.97B | $2.89B | $2.43B | $1.68B | $1.43B | |
| Deferred Tax | · | $9M | $8M | $544.0K | $789.0K | $52.0K | $664.0K | $8M | |
| Total Liabilities | $1.86B | $1.64B | $1.33B | $1.36B | $1.44B | $1.04B | $693M | $535M | |
| Long-term Debt | · | · | · | · | · | $56M | $37M | $31M | |
| Paid-in Capital | $746M | $843M | $740M | $643M | $565M | $804M | $650M | $645M | |
| Retained Earnings | $1.65B | $1.39B | $1.16B | $1.03B | $922M | $600M | $377M | $276M | |
| Treasury Stock | · | · | · | · | · | · | $0 | $0 | |
| AOCI | $-49M | $-63M | $-67M | $-63M | $-43M | $-20M | $-43M | $-30M | |
| Stockholders' Equity | $2.34B | $2.17B | $1.84B | $1.61B | $1.44B | $1.38B | $984M | $891M | |
| Liabilities + Equity | $4.31B | $3.82B | $3.17B | $2.97B | $2.89B | $2.43B | $1.68B | $1.43B |
Arus Kas 16
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $43M | $41M | $29M | $58M | $49M | $15M | $17M | $14M | |
| Stock-based Comp | · | · | · | · | · | · | · | $57M | |
| Deferred Tax | $-25M | $-957.0K | $20M | $-3M | $-71M | $-21M | $-10M | $-11M | |
| Amort. of Intangibles | $15M | $19M | $11M | $45M | $34M | $4M | $7M | $6M | |
| Other Non-cash | $261M | $409M | $-849.0K | $-173M | $321M | $273M | · | · | |
| Operating Cash Flow | $704M | $849M | $328M | $136M | $737M | $580M | $288M | $224M | |
| CapEx | $22M | $40M | $67M | $51M | $9M | $14M | $21M | $7M | |
| Investing Cash Flow | $2M | $-265M | $-70M | $-3M | $-274M | $-100M | $-33M | $6M | |
| Stock Issued | · | · | · | $0 | $0 | $189M | $0 | $0 | |
| Stock Repurchased | $175M | $53M | $25M | $49M | $305M | $102M | $30M | $70M | |
| Net Stock Activity | $-175M | $-53M | $-25M | $-49M | $-305M | $87M | $-30M | $-35M | |
| Dividends Paid | $174M | $165M | $148M | $140M | $115M | $92M | $81M | $67M | |
| Financing Cash Flow | $-493M | $-329M | $-251M | $-240M | $-459M | $-27M | $-152M | $-236M | |
| Net Change in Cash | $218M | $254M | $7M | $-119M | $-13M | $466M | $95M | $-14M | |
| Taxes Paid | $187M | $93M | $105M | $157M | $242M | $44M | $74M | $81M | |
| Free Cash Flow | $682M | $809M | $262M | $86M | $728M | $566M | $267M | $218M |
Profitabilitas 8
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 32.3% | 29.8% | 30.8% | 35.0% | 34.2% | 27.8% | 28.2% | |
| Operating Margin | 20.1% | 21.0% | 18.9% | 18.9% | 27.0% | 26.8% | 19.8% | 20.2% | |
| Net Margin | 16.3% | 16.7% | 14.6% | 14.1% | 19.3% | 20.5% | · | · | |
| Pretax Margin | 21.5% | 22.2% | 20.4% | 17.9% | 26.6% | 26.8% | 20.3% | 20.7% | |
| EBITDA Margin | 21.8% | 22.7% | 20.4% | 22.1% | 29.1% | 27.8% | 21.3% | 21.6% | |
| ROA | 10.5% | 11.4% | 9.1% | 8.7% | 16.5% | 15.2% | · | · | |
| ROE | 18.6% | 18.8% | 16.2% | 16.6% | 31.0% | 26.4% | · | · | |
| ROIC | 17.0% | 17.3% | 14.2% | 16.6% | 30.8% | 22.6% | 18.2% | 17.5% |
Efisiensi 1
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.6 | 0.6 | 0.9 | 0.7 | 0.7 | 0.8 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.6% | 24.8% | 5.8% | -20.3% | 48.8% | · | · | · | |
| Revenue CAGR 3Y | 13.1% | 1.7% | 7.9% | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.4% | · | · | · | · | · | · | · | |
| EPS YoY | 6.9% | 41.6% | 9.3% | -41.3% | 40.9% | · | · | · | |
| EPS CAGR 3Y | 18.3% | -3.2% | -3.3% | · | · | · | · | · | |
| EPS CAGR 5Y | 6.5% | · | · | · | · | · | · | · | |
| Net Income YoY | 6.5% | 42.6% | 10.3% | -41.9% | 40.0% | · | · | · | |
| Net Income CAGR 3Y | 18.8% | -3.0% | -3.6% | · | · | · | · | · | |
| Net Income CAGR 5Y | 6.4% | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 13.6% | · | · | · | · | · | · | · |
Valuasi (TTM) 6
| Metrik | Tren | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.62B | $2.39B | $1.91B | $1.81B | $2.27B | $1.53B | $1.16B | $1.08B | |
| Net Income TTM | $426M | $400M | $280M | $254M | $438M | $313M | $184M | $159M | |
| P/E | 23.1 | 27.7 | 31.2 | 23.3 | 13.7 | 14.6 | 18.6 | 18.9 | |
| Earnings Yield | 4.3% | 3.6% | 3.2% | 4.3% | 7.3% | 6.8% | 5.4% | 5.3% | |
| Payout Ratio | 40.9% | 41.3% | 53.0% | 55.2% | 26.2% | 29.4% | · | · | |
| Annual Payout | $174M | $165M | $148M | $140M | $115M | $92M | $81M | $67M |
Laporan Laba Rugi 13
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $636M | $717M | $659M | $605M | $666M | $634M | $575M | $514M | $520M | $511M | $467M | $416M | $445M | $456M | $490M | $419M | |
| Gross Profit | · | $231M | $223M | $188M | $226M | $199M | $190M | $157M | $157M | $151M | $143M | $120M | $146M | $136M | $138M | $137M | |
| Operating Expenses | $510M | $556M | $508M | $516M | $525M | $498M | $444M | $419M | $407M | $415M | $377M | $342M | $354M | $372M | $400M | $341M | |
| Operating Income | $125M | $161M | $151M | $90M | $141M | $136M | $131M | $95M | $113M | $97M | $90M | $73M | $91M | $84M | $89M | $78M | |
| Other Non-op | $9M | $9M | $9M | $8M | $9M | $9M | $5M | $5M | $5M | $6M | $3M | $3M | $-10M | $-563.0K | $-5M | $-2M | |
| Pretax Income | $135M | $170M | $160M | $98M | $150M | $145M | $136M | $100M | $118M | $103M | $94M | $76M | $80M | $84M | $84M | $76M | |
| Income Tax | $36M | $53M | $48M | $517.0K | $28M | $50M | $43M | $11M | $37M | $32M | $27M | $15M | $21M | $21M | $24M | $5M | |
| Net Income | $100M | $117M | $112M | $98M | $122M | $95M | $94M | $89M | $81M | $71M | $67M | $61M | $60M | $63M | $61M | $71M | |
| EPS (Basic) | $1.51 | $1.75 | $1.67 | $1.47 | $1.84 | $1.45 | $1.42 | $1.37 | $1.26 | $1.10 | $1.04 | $0.96 | $0.94 | $0.99 | $0.96 | $1.12 | |
| EPS (Diluted) | $1.47 | $1.70 | $1.63 | $1.42 | $1.76 | $1.39 | $1.37 | $1.30 | $1.18 | $1.04 | $0.99 | $0.90 | $0.96 | $0.90 | $0.87 | $1.03 | |
| Shares (Basic) | -133,293,635 | 66,633,965 | 66,963,260 | 66,244,178 | -130,960,555 | 65,831,122 | 65,822,690 | 65,031,216 | -128,431,202 | 64,411,668 | 64,551,353 | 63,806,156 | -126,722,913 | 63,381,024 | 63,422,701 | 63,277,596 | |
| Shares (Diluted) | -137,470,749 | 68,426,644 | 68,591,031 | 68,887,970 | -137,026,271 | 68,760,959 | 68,422,600 | 68,501,059 | -135,594,684 | 67,886,301 | 67,867,381 | 68,000,392 | -140,767,703 | 69,725,692 | 69,800,028 | 68,828,246 | |
| EBITDA | · | $161M | $151M | $106M | · | $136M | $131M | $104M | · | $97M | $90M | $80M | · | $84M | $89M | $97M |
Neraca 13
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.19B | $1.06B | $924M | $794M | $971M | $799M | $691M | $450M | $721M | $556M | $494M | $456M | · | $549M | $504M | $489M | |
| PP&E (Net) | $143M | $141M | $145M | $151M | $149M | $140M | $149M | $143M | $137M | $131M | $119M | $101M | · | $76M | $62M | $53M | |
| PP&E (Gross) | $242M | $240M | $239M | $238M | $230M | $217M | $224M | $217M | $205M | $200M | $184M | $172M | · | $141M | $125M | $114M | |
| Accum. Depreciation | $99M | $99M | $94M | $87M | $81M | $77M | $75M | $73M | $68M | $69M | $64M | $70M | · | $66M | $63M | $61M | |
| Goodwill | $1.40B | $1.29B | $1.29B | $1.30B | $1.28B | $1.28B | $1.18B | $1.18B | $1.13B | $1.13B | $1.09B | $1.09B | · | $1.06B | $1.05B | $1.06B | |
| Total Assets | $4.31B | $3.94B | $3.79B | $3.52B | $3.82B | $3.48B | $3.21B | $2.94B | $3.17B | $2.96B | $2.78B | $2.71B | · | $2.67B | $2.51B | $2.44B | |
| Deferred Tax | · | · | · | $9M | $9M | $8M | $8M | $8M | $8M | $3M | $349.0K | $285.0K | · | $619.0K | $538.0K | $683.0K | |
| Total Liabilities | $1.86B | $1.64B | $1.55B | $1.34B | $1.64B | $1.40B | $1.26B | $1.11B | $1.33B | $1.19B | $1.14B | $1.09B | · | $1.13B | $1.06B | $1.02B | |
| Paid-in Capital | $746M | $734M | $760M | $744M | $843M | $852M | $735M | $692M | $740M | $702M | $638M | $616M | · | $602M | $560M | $528M | |
| Retained Earnings | $1.65B | $1.59B | $1.52B | $1.45B | $1.39B | $1.31B | $1.26B | $1.21B | $1.16B | $1.12B | $1.09B | $1.06B | · | $1.01B | $981M | $955M | |
| AOCI | $-49M | $-29M | $-29M | $-15M | $-63M | $-86M | $-38M | $-70M | $-67M | $-54M | $-80M | $-60M | · | $-70M | $-94M | $-66M | |
| Stockholders' Equity | $2.34B | $2.29B | $2.25B | $2.18B | $2.17B | $2.08B | $1.96B | $1.83B | $1.84B | $1.77B | $1.65B | $1.62B | · | $1.54B | $1.45B | $1.42B | |
| Liabilities + Equity | $4.31B | $3.94B | $3.79B | $3.52B | $3.82B | $3.48B | $3.21B | $2.94B | $3.17B | $2.96B | $2.78B | $2.71B | · | $2.67B | $2.51B | $2.44B |
Arus Kas 12
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $8M | $10M | $16M | $15M | $10M | $7M | $9M | $8M | $7M | $7M | $7M | $6M | $13M | $19M | $19M | |
| Deferred Tax | · | · | · | $-1M | $-7M | $1M | $-4M | $9M | $17M | $6M | $2M | $-5M | $8M | $3M | $-7M | $-7M | |
| Amort. of Intangibles | $2M | $1M | $3M | $9M | $10M | $4M | $2M | $4M | $2M | $2M | $3M | $3M | $3M | $10M | $16M | $16M | |
| Other Non-cash | · | · | · | $-244M | · | · | · | $-171M | · | · | · | $-197M | · | · | · | $-361M | |
| Operating Cash Flow | $293M | $218M | $325M | $-132M | $358M | $266M | $289M | $-65M | $225M | $101M | $136M | $-134M | $238M | $91M | $85M | $-278M | |
| CapEx | $6M | $639.0K | $2M | $13M | $14M | $4M | $10M | $11M | $12M | $16M | $23M | $16M | $19M | $14M | $13M | $4M | |
| Investing Cash Flow | $-50M | $56M | $-114M | $110M | $-106M | $-87M | $-31M | $-40M | $-15M | $-23M | $-21M | $-12M | $-39M | $-17M | $-15M | $68M | |
| Dividends Paid | $39M | $41M | $42M | $52M | $39M | $37M | $38M | $51M | $36M | $36M | $35M | $42M | $32M | $34M | $33M | $40M | |
| Financing Cash Flow | $-93M | $-131M | $-72M | $-197M | $-91M | $-37M | $-39M | $-161M | $-36M | $-36M | $-68M | $-111M | $-33M | $-39M | $-45M | $-124M | |
| Net Change in Cash | $133M | $133M | $130M | $-177M | $175M | $108M | $243M | $-272M | $166M | $62M | $38M | $-258M | $165M | $46M | $15M | $-345M | |
| Taxes Paid | $46M | $86M | $44M | $11M | $34M | $22M | $20M | $17M | $20M | $37M | $31M | $18M | $21M | $34M | $98M | $5M | |
| Free Cash Flow | · | · | · | $-145M | · | · | · | $-75M | · | · | · | $-149M | · | · | · | $-283M |
Profitabilitas 8
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 32.2% | 33.8% | 31.0% | · | 31.4% | 33.0% | 30.6% | · | 29.5% | 30.5% | 28.9% | · | 29.9% | 28.1% | 32.8% | |
| Operating Margin | · | 22.4% | 22.9% | 14.8% | · | 21.4% | 22.7% | 18.6% | · | 18.9% | 19.3% | 17.6% | · | 18.4% | 18.3% | 18.5% | |
| Net Margin | · | 16.2% | 17.0% | 16.1% | · | 15.0% | 16.3% | 17.3% | · | 13.9% | 14.3% | 14.8% | · | 13.8% | 12.4% | 16.9% | |
| Pretax Margin | · | 23.7% | 24.3% | 16.2% | · | 22.9% | 23.7% | 19.4% | · | 20.1% | 20.0% | 18.4% | · | 18.3% | 17.2% | 18.1% | |
| EBITDA Margin | · | 22.4% | 22.9% | 17.5% | · | 21.4% | 22.7% | 20.3% | · | 18.9% | 19.3% | 19.2% | · | 18.4% | 18.3% | 23.1% | |
| ROA | · | 3.1% | 3.2% | 3.0% | · | 3.1% | 3.0% | 3.1% | · | · | 2.5% | 2.4% | · | 2.2% | 2.8% | 2.9% | |
| ROE | · | 5.3% | 5.3% | 4.9% | · | 5.3% | 5.0% | 5.2% | · | · | 4.3% | 4.0% | · | 4.1% | 4.5% | 5.0% | |
| ROIC | · | 4.8% | 4.7% | 4.1% | · | 4.3% | 4.6% | 4.7% | · | · | 3.9% | 3.6% | · | 4.1% | 4.5% | 5.1% |
Efisiensi 1
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 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 |
Valuasi (TTM) 5
| Metrik | Tren | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $2.62B | $2.47B | $2.33B | · | $2.23B | $2.07B | $1.91B | · | $1.85B | $1.83B | $1.78B | · | $2.25B | $2.33B | $2.22B | |
| Net Income TTM | · | $421M | $398M | $375M | · | $349M | $320M | $288M | · | $262M | $252M | $256M | · | $368M | $418M | $443M | |
| P/E | · | 28.4 | 35.3 | 32.8 | · | 34.1 | 33.6 | 31.9 | · | 31.3 | 29.3 | 26.6 | · | 16.3 | 12.4 | 12.2 | |
| Earnings Yield | · | 3.5% | 2.8% | 3.0% | · | 2.9% | 3.0% | 3.1% | · | 3.2% | 3.4% | 3.8% | · | 6.1% | 8.1% | 8.2% | |
| Payout Ratio | · | · | · | 53.8% | · | · | · | 57.6% | · | · | · | 68.4% | · | · | · | 57.2% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| Pendapatan | $2.62B | $2.39B | $1.91B | $1.81B | $2.27B |
| Margin Kotor % | — | 32.3% | 29.8% | 30.8% | 35.0% |
| Margin Operasi % | 20.1% | 21.0% | 18.9% | 18.9% | 27.0% |
| Laba Bersih | $426M | $400M | $280M | $254M | $438M |
| EPS Dilusian | $6.22 | $5.82 | $4.11 | $3.76 | $6.41 |
Arus Kas
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $682M | $809M | $262M | $86M | $728M |
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.