KFRC Kforce, Inc. Common Stock
$50,93
Harga · Jul 2, 2026
Fundamental per Apr 29, 2026
Rentang 52M
$24–$51
98% of range
Peringkat Analis
STRONG BUY
12 analysts
Target Harga
$42
P/E (TTM)
15.8
ROE
26.9%
Margin Laba Bersih
2.6%
KFRC Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$50.93
Kapitalisasi Pasar
—
P/E (TTM)
15.8
EPS (TTM)
$1.96
Pendapatan (TTM)
$1.33B
Imbal Hasil Dividen
—
ROE
26.9%
D/E Utang/Ekuitas
—
Rentang 52M
$24 – $51
KFRC 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
$1.33B
2016-12-31
→
2025-12-31
EPS
$1.96
2016-12-31
→
2025-12-31
Arus Kas Bebas
$47M
2016-12-31
→
2025-12-31
Margin
2.6%
2018-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
KFRC
Median Rekan
P/E (TTM)
15.8
16.9
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
KFRC
Median Rekan
Gross Margin (Margin Kotor)
27.2%
30.3%
Operating Margin (Margin Operasi)
3.8%
—
Net Profit Margin (Margin Laba Bersih)
2.6%
1.3%
ROA
9.6%
3.5%
ROE
26.9%
1.4%
ROIC
29.8%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
KFRC
Median Rekan
Current Ratio (Rasio Lancar)
1.8
1.4
Quick Ratio (Rasio Cepat)
1.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
KFRC
Median Rekan
Revenue YoY (Pendapatan YoY)
-5.4%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-8.1%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
-1.0%
—
EPS YoY
-26.9%
—
Net Income YoY (Laba Bersih YoY)
-30.9%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
KFRC
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
79.0%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
79.0%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 12 Juni 2026 | $0,4000 |
| 6 Maret 2026 | $0,4000 |
| 5 Des. 2025 | $0,3900 |
| 12 Sep. 2025 | $0,3900 |
| 13 Juni 2025 | $0,3900 |
| 7 Maret 2025 | $0,3900 |
| 6 Des. 2024 | $0,3800 |
| 13 Sep. 2024 | $0,3800 |
| 14 Juni 2024 | $0,3800 |
| 14 Maret 2024 | $0,3800 |
| 14 Des. 2023 | $0,3600 |
| 14 Sep. 2023 | $0,3600 |
| 15 Juni 2023 | $0,3600 |
| 9 Maret 2023 | $0,3600 |
| 8 Des. 2022 | $0,3000 |
| 15 Sep. 2022 | $0,3000 |
| 9 Juni 2022 | $0,3000 |
| 10 Maret 2022 | $0,3000 |
| 9 Des. 2021 | $0,2600 |
| 9 Sep. 2021 | $0,2600 |
KFRC Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
12 analis
- Beli Kuat 5 41,7%
- Beli 3 25,0%
- Tahan 4 33,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
3 analis · 2026-07-01
Median
$42.00
Di atas semua target →
$50.93
Rendah
$38.00
Tinggi
$47.00
Target median
$42.00
-17,5%
Target rata-rata
$42.33
-16,9%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.00%
Laporan Berikutnya
Jul 27, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.46 | $0.40 | 0.06% |
| 31 Des. 2025 | $0.43 | $0.48 | -0.05% |
| 30 Sep. 2025 | $0.63 | $0.58 | 0.05% |
| 30 Juni 2025 | $0.59 | $0.61 | -0.02% |
| 31 Maret 2025 | $0.45 | $0.48 | -0.03% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| KFRC | — | 15.8 | -5.4% | 2.6% | 26.9% | 27.2% |
| NSP | $1.46B | -203.8 | 3.5% | -0.10% | -8.9% | 13.2% |
| UPWK | $2.59B | 23.6 | 2.4% | 14.6% | 18.6% | 77.8% |
| BBSI | $912M | 17.4 | 8.4% | 4.4% | 23.3% | 21.0% |
| KELYA | — | -1.2 | -1.9% | -6.0% | -23.0% | 20.1% |
| ALIT | — | -0.3 | -3.0% | -136.9% | -115.7% | 33.8% |
| ASUR | $264M | -19.6 | 24.3% | — | -6.6% | — |
| TBI | $139M | -2.9 | 3.1% | -3.0% | -16.3% | 22.8% |
| HQI | — | 23.4 | -11.4% | 20.7% | 9.4% | — |
| ADP | $124.99B | 30.9 | 7.1% | 19.8% | 72.4% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.33B | $1.41B | $1.53B | $1.71B | $1.58B | $1.40B | $1.35B | $1.30B | $1.25B | $1.32B | |
| Cost of Revenue | $968M | $1.02B | $1.10B | $1.21B | $1.12B | $1.00B | $952M | $917M | $878M | $911M | |
| Gross Profit | $361M | $385M | $427M | $501M | $457M | $396M | $395M | $386M | $376M | $408M | |
| SG&A Expense | $306M | $310M | $335M | $380M | $346M | $311M | $314M | $307M | $308M | $341M | |
| Operating Expenses | · | · | $342M | $399M | $358M | $321M | $324M | $319M | $321M | $353M | |
| Operating Income | $50M | $70M | $87M | $117M | $107M | $80M | $75M | $72M | $60M | $59M | |
| Other Non-op | $-3M | $-2M | $-2M | $-14M | $-7M | $-5M | $-3M | $-5M | $-5M | $-3M | |
| Pretax Income | $47M | $68M | $85M | $102M | $99M | $75M | $71M | $68M | $55M | $56M | |
| Income Tax | $12M | $17M | $24M | $27M | $24M | $19M | $17M | $17M | $25M | $23M | |
| Net Income | $35M | $50M | $61M | $75M | $75M | $56M | $131M | $58M | $33M | $33M | |
| EPS (Basic) | $1.97 | $2.71 | $3.18 | $3.76 | $3.65 | $2.67 | $5.64 | $2.34 | $1.32 | $1.26 | |
| EPS (Diluted) | $1.96 | $2.68 | $3.13 | $3.68 | $3.54 | $2.62 | $5.50 | $2.30 | $1.30 | $1.25 | |
| Shares (Basic) | 17,675,000 | 18,574,000 | 19,188,000 | 20,054,000 | 20,579,000 | 20,983,000 | 23,186,000 | 24,738,000 | 25,222,000 | 26,099,000 | |
| Shares (Diluted) | 17,776,000 | 18,811,000 | 19,507,000 | 20,503,000 | 21,212,000 | 21,395,000 | 23,772,000 | 25,251,000 | 25,586,000 | 26,274,000 | |
| EBITDA | $56M | $76M | $92M | $121M | $111M | $86M | $81M | $90M | $77M | $59M |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $349.0K | $119.0K | $121.0K | $97M | $103M | $20M | $112.0K | $379.0K | $1M | |
| Receivables | $190M | $216M | $233M | $269M | $265M | $228M | $218M | $211M | $226M | $206M | |
| Prepaid Expense | $10M | $9M | $11M | $8M | $7M | $7M | $7M | $8M | $12M | $11M | |
| Current Assets | $202M | $225M | $244M | $278M | $372M | $339M | $245M | $248M | $245M | $219M | |
| PP&E (Net) | $6M | $8M | $9M | $9M | $6M | $27M | $30M | $34M | $40M | $43M | |
| PP&E (Gross) | $18M | $19M | $19M | $20M | $18M | $50M | $57M | $63M | $72M | $73M | |
| Accum. Depreciation | $12M | $11M | $9M | $12M | $12M | $24M | $27M | $29M | $32M | $30M | |
| Goodwill | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $46M | |
| Intangibles | · | · | · | · | · | · | · | $3M | $3M | $4M | |
| Other Non-current Assets | $129M | $95M | $76M | $76M | $93M | $78M | $73M | $37M | $39M | $31M | |
| Total Assets | $366M | $358M | $358M | $392M | $503M | $479M | $381M | $380M | $384M | $365M | |
| Accounts Payable | $40M | $38M | $43M | $50M | $40M | $20M | $20M | $19M | $22M | $20M | |
| Accrued Liabilities | $4M | $4M | $8M | $12M | $41M | $15M | $13M | $14M | $13M | $17M | |
| Short-term Debt | · | · | · | · | · | $0 | · | · | · | · | |
| Current Liabilities | $114M | $112M | $103M | $131M | $160M | $108M | $85M | $90M | $84M | $83M | |
| Capital Leases | $13M | $12M | $12M | $16M | $12M | $15M | $15M | $0 | · | · | |
| Deferred Tax | · | · | · | · | $0 | · | · | · | · | · | |
| Other Non-current Liabilities | $61M | $58M | $54M | $53M | $55M | $91M | $64M | $45M | $47M | $45M | |
| Total Liabilities | $241M | $203M | $199M | $210M | $315M | $299M | $214M | $212M | $250M | $244M | |
| Common Stock | $742.0K | $738.0K | $734.0K | $732.0K | $730.0K | $726.0K | $722.0K | $719.0K | $715.0K | $713.0K | |
| Paid-in Capital | $558M | $543M | $527M | $508M | $488M | $472M | $460M | $447M | $437M | $428M | |
| Retained Earnings | $552M | $546M | $525M | $493M | $443M | $389M | $351M | $237M | $195M | $175M | |
| Treasury Stock | $987M | $935M | $894M | $819M | $744M | $677M | $642M | $518M | $499M | $482M | |
| AOCI | · | · | $0 | $6.0K | $621.0K | $-4M | $-2M | $1M | $100.0K | $184.0K | |
| Stockholders' Equity | $125M | $155M | $159M | $182M | $188M | $180M | $167M | $168M | $134M | $122M | |
| Liabilities + Equity | $366M | $358M | $358M | $392M | $503M | $479M | $381M | $380M | $384M | $365M | |
| Shares Outstanding | · | · | 73,462,000 | 73,242,000 | 72,997,000 | 72,600,000 | 72,202,000 | 71,856,000 | 71,494,000 | · |
Arus Kas 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $5M | $4M | $4M | $5M | $6M | $8M | $9M | $9M | |
| Stock-based Comp | $14M | $14M | $18M | $18M | $14M | $12M | $10M | $9M | $8M | $7M | |
| Deferred Tax | $2M | $-2M | $2M | $3M | $3M | $-2M | $-301.0K | $-397.0K | $8M | $3M | |
| Other Non-cash | $6M | $18M | $6M | $-10M | $-23M | $38M | $-80M | $12M | $-33M | · | |
| Operating Cash Flow | $62M | $87M | $91M | $91M | $73M | $109M | $67M | $88M | $29M | $40M | |
| CapEx | $15M | $8M | $8M | $8M | $6M | $6M | $10M | $5M | $6M | $12M | |
| Investing Cash Flow | $-14M | $-8M | $-5M | $-14M | $8M | $-7M | $103M | $-4M | $-5M | $-12M | |
| Stock Repurchased | $51M | $42M | $75M | $75M | $66M | $36M | $124M | $22M | $15M | $46M | |
| Net Stock Activity | $-51M | $-42M | $-75M | $-75M | $-66M | $-36M | $-124M | $-22M | $-15M | $-46M | |
| Dividends Paid | $27M | $28M | $28M | $24M | $20M | $17M | $17M | $15M | $12M | $12M | |
| Financing Cash Flow | $-46M | $-79M | $-87M | $-173M | $-88M | $-19M | $-150M | $-84M | $-26M | $-27M | |
| Net Change in Cash | $2M | $230.0K | $-2.0K | $-97M | $-6M | $84M | $20M | $-267.0K | $-1M | $-15.0K | |
| Taxes Paid | $20M | $10M | $29M | $17M | · | · | · | · | $24M | $21M | |
| Free Cash Flow | $47M | $79M | $84M | $83M | $66M | $103M | $56M | $83M | $23M | $27M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.2% | 27.4% | 27.9% | 29.3% | 28.9% | 28.3% | 29.3% | 29.5% | · | · | |
| Operating Margin | 3.8% | 5.0% | 5.7% | 6.8% | 6.8% | 5.7% | 5.5% | 5.8% | · | · | |
| Net Margin | 2.6% | 3.6% | 4.0% | 4.4% | 4.8% | 4.0% | 9.7% | 4.1% | · | · | |
| Pretax Margin | 3.5% | 4.8% | 5.6% | 6.0% | 6.3% | 5.4% | 5.3% | 5.4% | · | · | |
| EBITDA Margin | 4.2% | 5.4% | 6.0% | 7.1% | 7.0% | 6.1% | 6.0% | 6.3% | · | · | |
| ROA | 9.6% | 14.1% | 16.3% | 16.9% | 15.3% | 13.0% | 34.4% | 15.2% | 8.9% | 9.1% | |
| ROE | 26.9% | 31.3% | 36.1% | 38.6% | 39.7% | 32.0% | 73.7% | 34.9% | 26.0% | 25.1% | |
| ROIC | 29.8% | 33.6% | 39.2% | 47.2% | 42.9% | 33.2% | 34.2% | 36.4% | 26.5% | 28.2% |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 2.0 | 2.4 | 2.1 | 2.3 | 3.1 | 2.9 | 2.7 | 2.9 | 2.7 | |
| Quick Ratio | 1.7 | 1.9 | 2.3 | 2.1 | 2.3 | 3.1 | 2.8 | 2.6 | 2.7 | 2.5 |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 3.7 | 3.9 | 4.1 | 3.8 | 3.2 | 3.2 | 3.5 | 3.7 | · | · | |
| Receivables Turnover | 6.5 | 6.3 | 6.1 | 6.4 | 6.4 | 6.3 | 6.3 | 6.2 | · | · |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.4% | -8.3% | -10.5% | 8.3% | 13.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | -8.1% | -3.8% | 3.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.0% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -26.9% | -14.4% | -14.9% | 4.0% | 35.1% | · | · | · | · | · | |
| EPS CAGR 3Y | -18.9% | -8.9% | 6.1% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -5.6% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -30.9% | -17.5% | -19.0% | 0.34% | 34.2% | · | · | · | · | · | |
| Net Income CAGR 3Y | -22.7% | -12.5% | 2.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -9.1% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.4% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.33B | $1.41B | $1.53B | $1.71B | $1.58B | $1.40B | $1.35B | $1.30B | $1.25B | $1.32B | |
| Net Income TTM | $35M | $50M | $61M | $75M | $75M | $56M | $131M | $58M | $33M | $33M | |
| Market Cap | · | · | · | $4.02B | $5.49B | $3.06B | $2.87B | · | · | · | |
| P/E | 15.8 | 21.2 | 21.6 | 14.9 | 21.2 | 16.1 | 7.2 | 13.4 | 19.4 | 18.5 | |
| P/S | · | · | · | 2.3 | 3.5 | 2.2 | 2.1 | · | · | · | |
| P/B | · | · | · | 22.0 | 29.1 | 17.0 | 17.1 | · | · | · | |
| P / Tangible Book | · | · | · | 25.6 | 33.6 | 19.7 | · | · | · | · | |
| P / Cash Flow | · | · | · | 44.2 | 75.3 | 28.0 | 43.0 | · | · | · | |
| P / FCF | · | · | · | 48.6 | 82.6 | 29.8 | 51.0 | · | · | · | |
| Dividend Yield | · | · | · | 0.60% | 0.37% | 0.55% | 0.58% | · | · | · | |
| Earnings Yield | 6.3% | 4.7% | 4.6% | 6.7% | 4.7% | 6.2% | 13.9% | 7.4% | 5.1% | 5.4% | |
| Payout Ratio | 79.0% | 56.0% | 45.1% | 31.9% | 26.8% | 30.0% | 12.7% | 25.7% | 36.5% | 38.0% | |
| Annual Payout | $27M | $28M | $28M | $24M | $20M | $17M | $17M | $15M | $12M | $12M |
Laporan Laba Rugi 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $330M | $332M | $333M | $334M | $330M | $344M | $353M | $356M | $352M | $363M | $373M | $389M | $406M | $420M | $438M | $437M | |
| Cost of Revenue | $240M | $242M | $240M | $244M | $242M | $251M | $255M | $257M | $257M | $264M | $270M | $279M | $292M | $300M | $311M | $305M | |
| Gross Profit | $90M | $90M | $92M | $91M | $88M | $93M | $99M | $99M | $95M | $99M | $103M | $110M | $114M | $119M | $127M | $131M | |
| SG&A Expense | $77M | $80M | $76M | $74M | $75M | $76M | $78M | $78M | $78M | $76M | $86M | $83M | $89M | $94M | $94M | $96M | |
| Operating Expenses | · | · | · | · | · | · | $80M | $80M | $80M | · | $88M | $85M | $92M | · | $96M | $95M | |
| Operating Income | $12M | $9M | $15M | $15M | $12M | $16M | $19M | $20M | $16M | $22M | $16M | $26M | $23M | $24M | $31M | $34M | |
| Other Non-op | $-652.0K | $-780.0K | $-758.0K | $-1M | $-565.0K | $-508.0K | $-429.0K | $-504.0K | $-656.0K | $-332.0K | $-181.0K | $-313.0K | $-1M | $-15M | $-906.0K | $3M | |
| Pretax Income | $11M | $8M | $14M | $14M | $11M | $15M | $18M | $19M | $15M | $21M | $16M | $26M | $22M | $9M | $30M | $37M | |
| Income Tax | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $5M | $4M | $6M | $5M | $7M | $6M | $2M | $8M | $10M | |
| Net Income | $8M | $5M | $11M | $10M | $8M | $11M | $14M | $14M | $11M | $16M | $11M | $19M | $16M | $7M | $22M | $27M | |
| EPS (Basic) | $0.46 | $0.30 | $0.63 | $0.59 | $0.45 | $0.60 | $0.76 | $0.76 | $0.59 | $0.84 | $0.55 | $0.96 | $0.83 | $0.38 | $1.11 | $1.33 | |
| EPS (Diluted) | $0.46 | $0.29 | $0.63 | $0.59 | $0.45 | $0.60 | $0.75 | $0.75 | $0.58 | $0.82 | $0.54 | $0.95 | $0.82 | $0.36 | $1.09 | $1.30 | |
| Shares (Basic) | 17,132,000 | -35,789,000 | 17,589,000 | 17,714,000 | 18,161,000 | -37,426,000 | 18,578,000 | 18,696,000 | 18,726,000 | -38,766,000 | 19,158,000 | 19,341,000 | 19,455,000 | -40,570,000 | 20,022,000 | 20,283,000 | |
| Shares (Diluted) | 17,197,000 | -35,869,000 | 17,645,000 | 17,759,000 | 18,241,000 | -37,830,000 | 18,823,000 | 18,886,000 | 18,932,000 | -39,289,000 | 19,518,000 | 19,611,000 | 19,667,000 | -41,395,000 | 20,450,000 | 20,718,000 | |
| EBITDA | $13M | · | $15M | $15M | $13M | · | $19M | $20M | $17M | · | $16M | $26M | $25M | · | $31M | $34M |
Neraca 24
| 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 | $1M | $2M | $1M | $2M | $444.0K | $349.0K | $127.0K | $110.0K | $106.0K | · | $122.0K | $147.0K | $171.0K | · | $5M | $30M | |
| Receivables | $207M | $190M | $204M | $210M | $221M | $216M | $229M | $231M | $237M | · | $248M | $250M | $267M | · | $281M | $285M | |
| Prepaid Expense | $9M | $10M | $12M | $11M | $9M | $9M | $11M | $8M | $9M | · | $9M | $9M | $8M | · | $10M | $11M | |
| Current Assets | $217M | $202M | $218M | $223M | $230M | $225M | $240M | $239M | $246M | · | $258M | $259M | $275M | · | $296M | $326M | |
| PP&E (Net) | $6M | $6M | $6M | $7M | $7M | $8M | $8M | $9M | $9M | · | $9M | $10M | $10M | · | $6M | $7M | |
| PP&E (Gross) | · | $18M | · | · | · | $19M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $12M | · | · | · | $11M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | |
| Other Non-current Assets | $134M | $129M | $120M | $112M | $101M | $95M | $91M | $85M | $83M | · | $72M | $71M | $72M | · | $82M | $83M | |
| Total Assets | $385M | $366M | $374M | $374M | $368M | $358M | $370M | $363M | $366M | · | $370M | $368M | $385M | · | $413M | $442M | |
| Accounts Payable | $46M | $40M | $43M | $46M | $43M | $38M | $43M | $42M | $43M | · | $47M | $46M | $48M | · | $52M | $57M | |
| Accrued Liabilities | $5M | $4M | $3M | $3M | $4M | $4M | $6M | $5M | $6M | · | $20M | $14M | $22M | · | $21M | $38M | |
| Current Liabilities | $122M | $114M | $116M | $109M | $111M | $112M | $117M | $103M | $106M | · | $119M | $104M | $126M | · | $163M | $190M | |
| Capital Leases | $12M | $13M | $13M | $13M | $12M | $12M | $12M | $12M | $12M | · | $13M | $11M | $14M | · | $8M | $9M | |
| Other Non-current Liabilities | $54M | $61M | $61M | $60M | $53M | $58M | $59M | $57M | $55M | · | $50M | $52M | $51M | · | $41M | $42M | |
| Total Liabilities | $267M | $241M | $242M | $239M | $230M | $203M | $202M | $196M | $202M | · | $191M | $180M | $199M | · | $204M | $232M | |
| Common Stock | $743.0K | $742.0K | $739.0K | $739.0K | $738.0K | $738.0K | $735.0K | $735.0K | $735.0K | · | $732.0K | $732.0K | $732.0K | · | $730.0K | $730.0K | |
| Paid-in Capital | $562M | $558M | $555M | $551M | $547M | $543M | $539M | $535M | $531M | · | $524M | $517M | $513M | · | $503M | $498M | |
| Retained Earnings | $553M | $552M | $554M | $550M | $547M | $546M | $542M | $536M | $529M | · | $517M | $513M | $502M | · | $492M | $476M | |
| Treasury Stock | $999M | $987M | $977M | $968M | $957M | $935M | $915M | $905M | $896M | · | $862M | $843M | $829M | · | $787M | $764M | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $6.0K | $6.0K | |
| Stockholders' Equity | $117M | $125M | $132M | $134M | $138M | $155M | $167M | $167M | $165M | $159M | $179M | $188M | $186M | $182M | $209M | $211M | |
| Liabilities + Equity | $385M | $366M | $374M | $374M | $368M | $358M | $370M | $363M | $366M | · | $370M | $368M | $385M | · | $413M | $442M | |
| Shares Outstanding | · | · | · | · | · | · | 73,484,000 | 73,479,000 | 73,455,000 | · | 73,224,000 | 73,279,000 | 73,247,000 | · | 73,006,000 | 73,007,000 |
Arus Kas 13
| 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 | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stock-based Comp | $4M | $3M | $3M | $4M | $4M | $3M | $4M | $3M | $4M | $3M | $6M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-cash | $-17M | · | · | · | $-13M | · | · | · | $-3M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $-4M | $20M | $23M | $18M | $249.0K | $22M | $31M | $21M | $13M | $22M | $29M | $21M | $19M | $13M | $7M | $32M | |
| CapEx | $3M | $3M | $4M | $4M | $4M | $-928.0K | $4M | $3M | $2M | $2M | $1M | $3M | $2M | $3M | $1M | $1M | |
| Investing Cash Flow | $-3M | $-3M | $-4M | $-3M | $-5M | $337.0K | $-4M | $-1M | $-2M | $-2M | $-2M | $-3M | $2M | $-5M | $-4M | $-3M | |
| Stock Repurchased | $12M | $9M | $9M | $11M | $21M | $21M | $10M | $8M | $3M | $34M | $17M | $13M | $11M | $33M | $23M | $9M | |
| Net Stock Activity | $-12M | · | · | · | $-21M | · | · | · | $-3M | · | · | · | $-11M | · | · | · | |
| Dividends Paid | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | |
| Financing Cash Flow | $7M | $-16M | $-21M | $-14M | $5M | $-22M | $-27M | $-20M | $-11M | $-20M | $-27M | $-18M | $-21M | $-13M | $-28M | $-115M | |
| Net Change in Cash | $-804.0K | $890.0K | $-1M | $2M | $95.0K | $222.0K | $17.0K | $4.0K | $-13.0K | $-3.0K | $-25.0K | $-24.0K | $50.0K | $-5M | $-25M | $-87M | |
| Taxes Paid | · | · | · | · | · | $692.0K | · | · | · | $9M | · | · | · | · | · | · | |
| Free Cash Flow | $-7M | · | · | · | $-4M | · | · | · | $11M | · | · | · | $17M | · | · | · |
Profitabilitas 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.3% | · | 27.7% | 27.1% | 26.7% | · | 27.9% | 27.8% | 27.1% | · | 27.7% | 28.3% | 28.1% | · | 28.9% | 30.0% | |
| Operating Margin | 3.6% | · | 4.5% | 4.5% | 3.5% | · | 5.3% | 5.5% | 4.5% | · | 4.3% | 6.7% | 5.8% | · | 7.2% | 7.8% | |
| Net Margin | 2.4% | · | 3.3% | 3.1% | 2.5% | · | 4.0% | 4.0% | 3.1% | · | 2.8% | 4.8% | 4.0% | · | 5.1% | 6.2% | |
| Pretax Margin | 3.4% | · | 4.3% | 4.2% | 3.4% | · | 5.2% | 5.4% | 4.3% | · | 4.2% | 6.6% | 5.5% | · | 7.0% | 8.4% | |
| EBITDA Margin | 4.0% | · | 4.5% | 4.5% | 4.0% | · | 5.3% | 5.5% | 4.9% | · | 4.3% | 6.7% | 6.1% | · | 7.2% | 7.8% | |
| ROA | 2.1% | · | 3.0% | 2.8% | 2.2% | · | 3.8% | 3.9% | 2.9% | · | 2.7% | 4.6% | 3.5% | · | 4.8% | 5.6% | |
| ROE | 6.2% | · | 7.4% | 6.9% | 5.4% | · | 8.2% | 8.0% | 6.3% | · | 5.5% | 9.3% | 8.4% | · | 11.2% | 13.6% | |
| ROIC | 7.1% | · | 8.8% | 8.3% | 6.2% | · | 8.7% | 8.7% | 7.0% | · | 6.0% | 10.0% | 9.1% | · | 11.0% | 11.8% |
Likuiditas & Solvabilitas 2
| 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 | 1.8 | · | 1.9 | 2.0 | 2.1 | · | 2.1 | 2.3 | 2.3 | · | 2.2 | 2.5 | 2.2 | · | 1.8 | 1.7 | |
| Quick Ratio | 1.7 | · | 1.8 | 1.9 | 2.0 | · | 2.0 | 2.2 | 2.2 | · | 2.1 | 2.4 | 2.1 | · | 1.8 | 1.7 |
Efisiensi 2
| 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 | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 1.0 | 1.0 | 0.9 | · | 1.0 | 1.0 | 0.9 | · | 0.9 | 0.9 | |
| Receivables Turnover | 1.5 | · | 1.5 | 1.5 | 1.4 | · | 1.5 | 1.5 | 1.4 | · | 1.4 | 1.5 | 1.5 | · | 1.6 | 1.6 |
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 | $1.33B | · | $1.35B | $1.37B | $1.39B | · | $1.43B | $1.47B | $1.52B | · | $1.61B | $1.67B | $1.70B | · | $1.69B | $1.66B | |
| Net Income TTM | $38M | · | $44M | $47M | $47M | · | $50M | $54M | $56M | · | $68M | $84M | $85M | · | $89M | $87M | |
| Market Cap | · | · | · | · | · | · | $4.52B | $4.57B | $5.18B | · | $4.37B | $4.59B | $4.63B | · | $4.28B | $4.48B | |
| P/E | 13.7 | · | 12.4 | 16.2 | 19.3 | · | 23.5 | 22.0 | 24.4 | · | 17.5 | 15.1 | 15.3 | · | 13.7 | 14.6 | |
| P/S | · | · | · | · | · | · | 3.1 | 3.1 | 3.4 | · | 2.7 | 2.8 | 2.7 | · | 2.5 | 2.7 | |
| P/B | · | · | · | · | · | · | 27.0 | 27.4 | 31.5 | · | 24.4 | 24.5 | 24.9 | · | 20.5 | 21.3 | |
| P / Tangible Book | · | · | · | · | · | · | 31.7 | 32.2 | 37.1 | · | 28.4 | 28.2 | 28.8 | · | 23.3 | 24.1 | |
| P / Cash Flow | · | · | · | · | · | · | · | · | 393.4 | · | · | · | 243.1 | · | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | 458.7 | · | · | · | 269.6 | · | · | · | |
| Earnings Yield | 7.3% | · | 8.1% | 6.2% | 5.2% | · | 4.3% | 4.5% | 4.1% | · | 5.7% | 6.6% | 6.6% | · | 7.3% | 6.8% | |
| Payout Ratio | 86.1% | · | · | · | 86.6% | · | · | · | 64.9% | · | · | · | 43.2% | · | · | · |
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 | $1.33B | $1.41B | $1.53B | $1.71B | $1.58B |
| Margin Kotor % | 27.2% | 27.4% | 27.9% | 29.3% | 28.9% |
| Margin Operasi % | 3.8% | 5.0% | 5.7% | 6.8% | 6.8% |
| Laba Bersih | $35M | $50M | $61M | $75M | $75M |
| EPS Dilusian | $1.96 | $2.68 | $3.13 | $3.68 | $3.54 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | 1.8 | 2.0 | 2.4 | 2.1 | 2.3 |
| Rasio Cepat | 1.7 | 1.9 | 2.3 | 2.1 | 2.3 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $47M | $79M | $84M | $83M | $66M |
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.