MET MetLife, Inc. Common Stock
$87,76
Harga · Jun 23, 2026
Fundamental per Mei 7, 2026
Rentang 52M
$67–$90
92% of range
Peringkat Analis
BUY
23 analysts
Target Harga
$92
+5% upside
P/E (TTM)
16.8
ROE
12.1%
Margin Laba Bersih
4.4%
MET Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$87.76
Kapitalisasi Pasar
$51.73B
P/E (TTM)
16.8
EPS (TTM)
$4.71
Pendapatan (TTM)
$77.08B
Imbal Hasil Dividen
2.9%
ROE
12.1%
D/E Utang/Ekuitas
0.0
Rentang 52M
$67 – $90
MET 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
$77.08B
2016-12-31
→
2025-12-31
EPS
$4.71
2016-12-31
→
2025-12-31
Arus Kas Bebas
—
Margin
4.4%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
MET
Median Rekan
P/E (TTM)
16.8
12.3
P/S (TTM)
0.7
0.9
P/B
1.8
1.7
EV / EBITDA
4.3
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
MET
Median Rekan
Operating Margin (Margin Operasi)
8.0%
—
Net Profit Margin (Margin Laba Bersih)
4.4%
6.4%
ROA
0.48%
0.53%
ROE
12.1%
12.0%
ROIC
15.6%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
MET
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.0
33.8
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
MET
Median Rekan
Revenue YoY (Pendapatan YoY)
8.6%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
3.9%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
2.6%
—
EPS YoY
-20.7%
—
Net Income YoY (Laba Bersih YoY)
-23.7%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
MET
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
44.7%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
2.9%
Rasio Pembayaran Dividen
44.7%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 12 Mei 2026 | $0,5930 |
| 3 Feb. 2026 | $0,5680 |
| 4 Nov. 2025 | $0,5680 |
| 5 Agu 2025 | $0,5680 |
| 6 Mei 2025 | $0,5680 |
| 4 Feb. 2025 | $0,5450 |
| 5 Nov. 2024 | $0,5450 |
| 6 Agu 2024 | $0,5450 |
| 6 Mei 2024 | $0,5450 |
| 5 Feb. 2024 | $0,5200 |
| 8 Nov. 2023 | $0,5200 |
| 7 Agu 2023 | $0,5200 |
| 8 Mei 2023 | $0,5200 |
| 6 Feb. 2023 | $0,5000 |
| 7 Nov. 2022 | $0,5000 |
| 8 Agu 2022 | $0,5000 |
| 9 Mei 2022 | $0,5000 |
| 7 Feb. 2022 | $0,4800 |
| 8 Nov. 2021 | $0,4800 |
| 9 Agu 2021 | $0,4800 |
MET Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
23 analis
- Beli Kuat 5 21,7%
- Beli 11 47,8%
- Tahan 7 30,4%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
16 analis · 2026-06-23
Median
$93.00
Sekarang
$87.76
Rendah
$75.00
Tinggi
$106.00
Target median
$93.00
+6,0%
Target rata-rata
$92.00
+4,8%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.03%
Laporan Berikutnya
Agu 04, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $2.42 | $2.29 | 0.13% |
| 31 Des. 2025 | $2.58 | $2.37 | 0.21% |
| 30 Sep. 2025 | $2.37 | $2.34 | 0.03% |
| 30 Juni 2025 | $2.02 | $2.17 | -0.15% |
| 31 Maret 2025 | $1.96 | $2.02 | -0.06% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| MET | $51.73B | 16.8 | 8.6% | 4.4% | 12.1% | — |
| AFL | $57.20B | 16.2 | -9.3% | 21.2% | 12.9% | — |
| PRU | — | — | — | — | — | — |
| PFG | $19.18B | 16.8 | -3.1% | 7.6% | 10.3% | — |
| UNM | — | — | — | — | — | — |
| GL | $12.90B | 9.9 | 3.7% | 19.4% | 20.4% | — |
| PRI | $8.22B | 11.3 | 6.6% | 22.8% | 31.9% | — |
| OSCR | — | -8.5 | 27.5% | -3.8% | -44.5% | — |
| LNC | $8.46B | 7.6 | -1.2% | 6.5% | 12.3% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $77.08B | $70.99B | $66.91B | $68.77B | $68.70B | $67.84B | $69.62B | $67.94B | $62.31B | $60.79B | $61.34B | $73.32B | |
| SG&A Expense | $560M | $481M | $828M | $669M | $670M | $761M | $901M | $910M | $1.13B | $1.01B | $1.42B | · | |
| Operating Expenses | $13.86B | $13.02B | $12.71B | $11.86B | $12.02B | $13.15B | $13.69B | $13.71B | $13.62B | $13.75B | $14.78B | $17.09B | |
| Operating Income | $6.14B | $6.00B | $5.72B | $5.98B | · | · | · | · | · | · | · | · | |
| Pretax Income | $4.66B | $5.62B | $2.16B | $6.36B | $8.52B | $6.93B | $6.79B | $6.31B | $3.54B | $4.28B | $5.65B | $8.80B | |
| Income Tax | $1.26B | $1.18B | $560M | $1.06B | $1.64B | $1.51B | $886M | $1.18B | $-1.47B | $693M | $1.59B | $2.46B | |
| Net Income | $3.38B | $4.43B | $1.58B | $5.28B | $6.86B | $5.41B | $5.90B | $5.12B | $4.01B | $850M | $5.37B | $6.31B | |
| EPS (Basic) | $4.74 | $5.98 | $1.82 | $6.35 | $7.71 | $5.72 | $6.10 | $4.95 | $3.65 | $0.68 | $4.67 | $5.48 | |
| EPS (Diluted) | $4.71 | $5.94 | $1.81 | $6.30 | $7.65 | $5.68 | $6.06 | $4.91 | $3.62 | $0.67 | $4.62 | $5.42 | |
| Shares (Basic) | 668,900,000 | 706,400,000 | 757,700,000 | 803,200,000 | 862,700,000 | 907,800,000 | 937,600,000 | 1,005,900,000 | 1,069,700,000 | 1,100,500,000 | 1,117,800,000 | 1,128,700,000 | |
| Shares (Diluted) | 673,300,000 | 711,100,000 | 762,300,000 | 808,900,000 | 869,400,000 | 913,200,000 | 944,400,000 | 1,013,900,000 | 1,078,500,000 | 1,108,500,000 | 1,128,300,000 | 1,142,500,000 | |
| EBITDA | $6.14B | $6.00B | · | · | · | · | · | · | · | · | · | · |
Neraca 19
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22.03B | $20.07B | $20.64B | $20.20B | $20.05B | $19.80B | $16.60B | $15.82B | $12.70B | $12.65B | $11.18B | $9.21B | |
| Short-term Investments | $3.60B | $5.16B | $6.04B | $4.93B | $7.18B | $3.90B | $3.85B | $3.94B | $4.87B | $6.52B | $9.30B | $8.62B | |
| PP&E (Gross) | · | · | · | $2.50B | $2.70B | $2.80B | $2.70B | $2.60B | $2.50B | $2.40B | $2.00B | $2.00B | |
| Accum. Depreciation | · | · | · | $1.60B | $1.60B | $1.50B | $1.40B | $1.20B | $1.10B | $1.10B | $1.10B | $1.00B | |
| Goodwill | $9.61B | $8.90B | $9.24B | $9.30B | $9.54B | $10.11B | $9.31B | $9.42B | $9.59B | $9.22B | $9.22B | $9.61B | |
| Intangibles | $636M | $710M | $794M | $876M | $972M | $1.10B | $335M | $384M | $459M | $509M | $583M | $692M | |
| Total Assets | $745.17B | $677.46B | $687.58B | $663.07B | $759.71B | $795.15B | $740.46B | $687.54B | $719.89B | $898.76B | $877.93B | $902.34B | |
| Short-term Debt | $355M | $465M | $119M | $175M | $341M | $393M | $235M | $268M | $477M | $242M | $100M | $100M | |
| Deferred Tax | $536M | $132M | $927M | $950M | $9.69B | $11.01B | $9.10B | $5.41B | · | · | · | · | |
| Total Liabilities | $716.25B | $649.75B | $657.33B | $632.95B | $691.96B | $720.33B | $674.08B | $634.58B | $661.02B | $831.06B | $809.44B | $829.68B | |
| Total Debt | $355M | $465M | $119M | $175M | $341M | $393M | $235M | $268M | $477M | $242M | $100M | $100M | |
| Common Stock | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | |
| Paid-in Capital | $32.86B | $33.79B | $33.69B | $33.62B | $33.51B | $33.81B | $32.68B | $32.47B | $31.11B | $30.94B | $30.75B | $30.54B | |
| Retained Earnings | $44.29B | $42.63B | $40.15B | $40.33B | $41.20B | $36.49B | $33.08B | $28.93B | $26.53B | $34.68B | $35.67B | $32.11B | |
| Treasury Stock | $30.68B | $27.80B | $24.59B | $21.46B | $18.16B | $13.83B | $12.68B | $10.39B | $6.40B | $3.47B | $3.10B | $1.17B | |
| AOCI | $-18.08B | $-21.19B | $-19.24B | $-22.62B | $-2.45B | $18.07B | $13.05B | $1.72B | $7.43B | $5.37B | $4.77B | $10.71B | |
| Stockholders' Equity | $28.40B | $27.45B | $30.02B | $29.88B | $67.48B | $74.56B | $66.14B | $52.74B | $58.68B | $67.53B | $68.10B | $72.21B | |
| Liabilities + Equity | $745.17B | $677.46B | $687.58B | $663.07B | $759.71B | $795.15B | $740.46B | $687.54B | $719.89B | $898.76B | $877.93B | $902.34B | |
| Shares Outstanding | 655,333,773 | 689,211,065 | 730,821,111 | 779,098,414 | 825,540,267 | 892,910,600 | 915,338,098 | 958,613,542 | 1,043,588,396 | 1,095,519,005 | 1,098,028,525 | 1,131,927,894 |
Arus Kas 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred Tax | $7M | $-766M | $-1.11B | $-216M | $747M | $329M | $221M | $443M | $-2.12B | $-458M | $392M | $1.73B | |
| Amort. of Intangibles | $83M | $85M | $88M | $92M | $100M | $41M | $42M | $47M | $51M | $57M | $56M | $82M | |
| Operating Cash Flow | $17.09B | $14.60B | $13.72B | $13.04B | $12.35B | $11.64B | $13.79B | $11.74B | $12.28B | $14.77B | $14.05B | $16.38B | |
| Investing Cash Flow | $-15.61B | $-11.49B | $-10.25B | $-2.62B | $-11.19B | $-18.57B | $-17.59B | $-5.63B | $-16.88B | $-5.85B | $-10.40B | $-15.05B | |
| Debt Issued | $743M | $1.57B | $1.99B | $1.01B | $29M | $1.12B | $1.38B | $24M | $3.66B | $0 | $3.89B | $1.00B | |
| Net Debt Issued | $743M | $1.57B | $1.99B | $1.01B | $29M | $1.12B | $476M | $-1.85B | $2.58B | $-1.28B | $2.46B | $-1.86B | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $1.00B | |
| Stock Repurchased | $2.88B | $3.21B | $3.10B | $3.33B | $4.30B | $1.15B | $2.29B | $3.99B | $2.93B | $372M | $1.93B | $1.00B | |
| Net Stock Activity | $-2.88B | $-3.21B | $-3.10B | $-3.33B | $-4.30B | $-1.15B | $-2.29B | $-3.99B | $-2.93B | $-372M | $-1.93B | $0 | |
| Dividends Paid | $1.51B | $1.53B | $1.57B | $1.60B | $1.65B | $1.66B | $1.64B | $1.68B | $1.72B | $1.74B | $1.65B | $1.50B | |
| Financing Cash Flow | $163M | $-3.13B | $-2.94B | $-9.95B | $-1.13B | $10.73B | $4.57B | $-2.80B | $-906M | $-3.50B | $-1.22B | $2.26B | |
| Net Change in Cash | $1.96B | $-571M | $444M | $79M | $-444M | $3.96B | $777M | $3.12B | $-5.18B | $5.12B | $1.94B | $3.22B | |
| Taxes Paid | $1.56B | $1.60B | $1.83B | $1.06B | $1.10B | $787M | $1.10B | $1.94B | $1.53B | $672M | $1.13B | $748M |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 8.0% | 8.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 4.4% | 6.2% | 2.4% | 3.6% | 9.2% | 8.0% | 8.5% | 7.5% | 6.4% | 1.3% | 7.6% | 8.6% | |
| Pretax Margin | 6.0% | 7.9% | 3.2% | 4.1% | 11.4% | 10.2% | 9.8% | 9.3% | 5.7% | -0.31% | 10.7% | 12.0% | |
| EBITDA Margin | 8.0% | 8.5% | · | · | · | · | · | · | · | · | · | · | |
| ROA | 0.48% | 0.65% | 0.23% | 0.36% | 0.84% | 0.70% | 0.83% | 0.73% | 0.50% | 0.09% | 0.60% | 0.71% | |
| ROE | 12.1% | 15.4% | 5.3% | 5.4% | 9.2% | 7.7% | 9.9% | 9.2% | 6.9% | 1.2% | 7.6% | 9.4% | |
| ROIC | 15.6% | 17.0% | · | · | · | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.1 | 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 | 8.6% | 6.1% | -2.7% | 0.11% | 1.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.9% | 1.1% | -0.46% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -20.7% | 228.2% | -71.3% | -17.6% | 34.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -9.2% | -8.1% | -31.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -3.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -23.7% | 180.5% | -70.1% | -22.9% | 26.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -13.9% | -13.6% | -33.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -9.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -1.8% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $77.08B | $70.99B | $66.91B | $68.77B | $68.70B | $67.84B | $69.62B | $67.94B | $62.31B | $60.79B | $61.34B | $73.32B | |
| Net Income TTM | $3.38B | $4.43B | $1.58B | $5.28B | $6.86B | $5.41B | $5.90B | $5.12B | $4.01B | $850M | $5.37B | $6.31B | |
| Market Cap | $51.73B | $56.43B | $48.33B | $56.38B | $51.59B | $41.92B | $46.65B | $39.36B | $52.76B | $52.62B | $47.18B | $54.57B | |
| Enterprise Value | $26.45B | $31.67B | $21.76B | $31.43B | $24.71B | $18.62B | $26.44B | $19.87B | $35.67B | $27.17B | $25.23B | $35.24B | |
| P/E | 16.8 | 13.8 | 36.5 | 11.5 | 8.2 | 8.3 | 8.4 | 8.4 | 14.0 | 71.7 | 9.3 | 8.9 | |
| P/S | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.6 | 0.7 | 0.6 | 0.8 | 0.9 | 0.8 | 0.7 | |
| P/B | 1.8 | 2.1 | 1.6 | 2.1 | 0.8 | 0.6 | 0.7 | 0.7 | 0.9 | 0.8 | 0.7 | 0.8 | |
| P / Tangible Book | 2.9 | 3.2 | 2.4 | 2.9 | 0.9 | 0.7 | · | · | · | · | · | · | |
| P / Cash Flow | 3.0 | 3.9 | 3.5 | 4.3 | 4.1 | 3.6 | 3.4 | 3.4 | 4.3 | 3.5 | 3.3 | 3.3 | |
| EV / EBITDA | 4.3 | 5.3 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.6 | 0.4 | 0.4 | 0.5 | |
| Dividend Yield | 2.9% | 2.7% | 3.2% | 2.8% | 3.2% | 4.0% | 3.5% | 4.3% | 3.2% | 3.3% | 3.5% | 2.8% | |
| Earnings Yield | 6.0% | 7.2% | 2.7% | 8.7% | 12.2% | 12.1% | 11.9% | 12.0% | 7.2% | 1.4% | 10.8% | 11.2% | |
| Payout Ratio | 44.7% | 34.5% | 99.2% | 62.9% | 25.1% | 30.6% | 27.9% | 32.8% | 42.8% | 217.0% | 31.1% | 23.8% | |
| Annual Payout | $1.51B | $1.53B | $1.57B | $1.60B | $1.65B | $1.66B | $1.64B | $1.68B | $1.72B | $1.74B | $1.65B | $1.50B |
Laporan Laba Rugi 12
| 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 | $19.07B | $23.81B | $17.36B | $17.34B | $18.57B | $18.67B | $18.44B | $17.82B | $16.06B | $19.03B | $15.87B | $16.62B | $15.39B | $15.61B | $22.28B | $15.47B | |
| SG&A Expense | $132M | $186M | $118M | $130M | $126M | $18M | $162M | $153M | $148M | $289M | $209M | $187M | $143M | $211M | $178M | $164M | |
| Operating Expenses | $3.80B | $3.68B | $3.51B | $3.32B | $3.35B | $3.36B | $3.26B | $3.18B | $3.22B | $3.32B | $3.20B | $3.13B | $3.06B | $3.08B | $2.92B | $2.91B | |
| Operating Income | $1.63B | $1.68B | $1.65B | $1.39B | $1.42B | $1.49B | $1.44B | $1.66B | $1.40B | · | · | · | · | · | · | · | |
| Pretax Income | $1.51B | $1.12B | $1.21B | $980M | $1.35B | $1.38B | $1.99B | $1.20B | $1.04B | $941M | $534M | $430M | $257M | $2.03B | $1.42B | $988M | |
| Income Tax | $345M | $301M | $308M | $245M | $404M | $106M | $653M | $249M | $170M | $327M | $39M | $22M | $172M | $445M | $248M | $73M | |
| Net Income | $1.19B | $809M | $896M | $729M | $945M | $1.27B | $1.34B | $946M | $867M | $607M | $489M | $402M | $80M | $1.58B | $1.16B | $910M | |
| EPS (Basic) | $1.75 | $1.18 | $1.23 | $1.04 | $1.29 | $1.77 | $1.82 | $1.28 | $1.11 | $0.76 | $0.56 | $0.48 | $0.02 | $1.97 | $1.38 | $1.09 | |
| EPS (Diluted) | $1.74 | $1.18 | $1.22 | $1.03 | $1.28 | $1.75 | $1.81 | $1.28 | $1.10 | $0.75 | $0.56 | $0.48 | $0.02 | $1.96 | $1.37 | $1.08 | |
| Shares (Basic) | 652,000,000 | -1,348,900,000 | 664,700,000 | 670,800,000 | 682,300,000 | -1,426,600,000 | 699,300,000 | 710,500,000 | 723,200,000 | -1,535,000,000 | 751,400,000 | 765,900,000 | 775,400,000 | -1,626,100,000 | 795,800,000 | 809,700,000 | |
| Shares (Diluted) | 655,700,000 | -1,357,800,000 | 669,100,000 | 675,000,000 | 687,000,000 | -1,435,700,000 | 703,700,000 | 714,700,000 | 728,400,000 | -1,544,000,000 | 755,500,000 | 769,600,000 | 781,200,000 | -1,636,800,000 | 800,700,000 | 814,500,000 | |
| EBITDA | $1.63B | · | $1.65B | $1.39B | $1.42B | · | · | · | · | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22.69B | $22.03B | $20.23B | $22.18B | $21.33B | $20.07B | $21.77B | $20.79B | $19.84B | · | $14.91B | $15.42B | $18.46B | · | $22.20B | $20.55B | |
| Short-term Investments | $4.95B | $3.60B | $5.96B | $5.30B | $5.54B | $5.16B | $4.61B | $3.80B | $4.88B | · | $6.50B | $6.92B | $4.18B | · | $5.27B | $3.04B | |
| Goodwill | $9.56B | $9.61B | $9.10B | $9.14B | $9.04B | $8.90B | $9.15B | $8.95B | $9.04B | $9.24B | $9.11B | $9.26B | $9.38B | $9.30B | $9.01B | $9.15B | |
| Intangibles | · | $636M | · | · | · | $710M | · | · | · | $794M | · | · | · | $876M | · | · | |
| Total Assets | $743.21B | $745.17B | $719.73B | $702.47B | $688.32B | $677.46B | $704.98B | $675.75B | $677.58B | · | $652.12B | $677.28B | $674.27B | · | $650.10B | $662.89B | |
| Short-term Debt | $404M | $355M | $378M | $379M | $381M | $465M | $404M | $390M | $127M | · | $161M | $200M | $168M | · | $183M | $196M | |
| Deferred Tax | $382M | $536M | $574M | $430M | $430M | $132M | $956M | $216M | $835M | · | $128M | $752M | $1.11B | · | $172M | $1.30B | |
| Total Liabilities | $715.41B | $716.25B | $690.53B | $674.54B | $660.56B | $649.75B | $673.81B | $648.21B | $648.78B | · | $626.23B | $646.79B | $641.84B | · | $624.77B | $625.53B | |
| Total Debt | $404M | · | $378M | $379M | $381M | · | $404M | $390M | $127M | · | $161M | $200M | $168M | · | $183M | $196M | |
| Common Stock | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | · | $12M | $12M | $12M | · | $12M | $12M | |
| Paid-in Capital | $32.92B | $32.86B | $32.85B | $33.82B | $33.82B | $33.79B | $33.77B | $33.74B | $33.72B | · | $33.67B | $33.63B | $33.62B | · | $33.59B | $33.55B | |
| Retained Earnings | $45.06B | $44.29B | $43.89B | $43.45B | $43.13B | $42.63B | $41.77B | $40.87B | $40.35B | · | $39.96B | $39.93B | $39.96B | · | $41.03B | $41.10B | |
| Treasury Stock | $31.44B | $30.68B | $30.24B | $29.74B | $29.22B | $27.80B | $27.42B | $26.64B | $25.77B | · | $23.72B | $22.92B | $22.25B | · | $20.86B | $20.19B | |
| AOCI | $-19.23B | $-18.08B | $-17.57B | $-19.86B | $-20.25B | $-21.19B | $-17.24B | $-20.74B | $-19.77B | · | $-24.25B | $-20.39B | $-19.15B | · | $-28.70B | $-17.37B | |
| Stockholders' Equity | $27.32B | $28.40B | $28.94B | $27.68B | $27.49B | $27.45B | $30.89B | $27.25B | $28.54B | · | $25.66B | $30.26B | $32.19B | · | $25.08B | $37.10B | |
| Liabilities + Equity | $743.21B | $745.17B | $719.73B | $702.47B | $688.32B | $677.46B | $704.98B | $675.75B | $677.58B | · | $652.12B | $677.28B | $674.27B | · | $650.10B | $662.89B | |
| Shares Outstanding | 646,024,938 | 655,333,773 | 660,724,727 | 666,827,962 | 673,293,988 | 689,211,065 | 693,651,782 | 703,760,956 | 715,661,353 | · | 744,366,475 | 757,210,115 | 769,179,074 | · | 787,340,553 | 797,580,831 |
Arus Kas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $2.69B | $7.08B | $3.57B | $2.19B | $4.26B | $4.61B | $4.17B | $3.49B | $2.33B | $5.18B | $3.48B | $3.04B | $2.03B | $2.30B | $4.35B | $4.48B | |
| Investing Cash Flow | $-5.46B | $-4.29B | $-5.02B | $-2.98B | $-3.32B | $-5.36B | $-2.16B | $-1.34B | $-2.63B | $576M | $-2.97B | $-6.35B | $-1.50B | $-197M | $-4.11B | $2.12B | |
| Debt Issued | $61M | $0 | $30M | $624M | $89M | $21M | $277M | $512M | $758M | $-14M | $1.00B | $0 | $1.00B | $0 | $1.01B | $6M | |
| Net Debt Issued | $61M | · | · | · | $89M | · | · | · | $758M | · | · | · | $1.00B | · | · | · | |
| Stock Repurchased | $755M | $460M | $502M | $510M | $1.41B | $406M | $774M | $855M | $1.17B | $859M | $792M | $672M | $780M | $596M | $674M | $1.12B | |
| Net Stock Activity | $-755M | · | · | · | $-1.41B | · | · | · | $-1.17B | · | · | · | $-780M | · | · | · | |
| Dividends Paid | $372M | $375M | $378M | $382M | $374M | $378M | $383M | $389M | $377M | $386M | $392M | $399M | $389M | $393M | $400M | $408M | |
| Financing Cash Flow | $3.56B | $-998M | $-508M | $1.45B | $220M | $-519M | $-1.15B | $-1.21B | $-261M | $-176M | $-848M | $379M | $-2.29B | $-4.47B | $1.70B | $-9.17B | |
| Net Change in Cash | $655M | $1.80B | $-1.95B | $852M | $1.26B | $-1.70B | $979M | $946M | $-799M | $5.73B | $-505M | $-3.04B | $-1.74B | $-2.00B | $1.65B | $-2.96B | |
| Taxes Paid | $231M | $326M | $308M | $783M | $147M | $327M | $279M | $864M | $130M | $481M | $236M | $945M | $171M | $444M | $35M | $482M |
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 | 8.6% | · | 9.5% | 8.0% | 7.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 6.2% | · | 5.2% | 4.2% | 5.1% | · | 7.3% | 5.3% | 5.4% | · | 3.1% | 2.4% | 0.52% | · | 1.8% | 0.85% | |
| Pretax Margin | 7.9% | · | 7.0% | 5.7% | 7.3% | · | 10.8% | 6.7% | 6.5% | · | 3.4% | 2.6% | 1.7% | · | 1.9% | -0.01% | |
| EBITDA Margin | 8.6% | · | 9.5% | 8.0% | 7.6% | · | · | · | · | · | · | · | · | · | · | · | |
| ROA | 0.17% | · | 0.13% | 0.11% | 0.14% | · | 0.20% | 0.14% | 0.13% | · | 0.08% | 0.06% | 0.01% | · | 0.06% | 0.02% | |
| ROE | 4.3% | · | 3.0% | 2.6% | 3.4% | · | 4.8% | 3.3% | 2.9% | · | 1.9% | 1.2% | 0.19% | · | 0.84% | 0.25% | |
| ROIC | 4.5% | · | 4.2% | 3.7% | 3.6% | · | · | · | · | · | · | · | · | · | · | · |
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 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 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) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $72.34B | · | $71.71B | $72.17B | $70.89B | · | $71.35B | $68.77B | $67.57B | · | $63.48B | $69.90B | $68.75B | · | $70.07B | $66.31B | |
| Net Income TTM | $3.75B | · | $3.91B | $3.96B | $4.10B | · | $3.76B | $2.91B | $2.37B | · | $2.55B | $3.22B | $3.73B | · | $5.29B | $7.54B | |
| Market Cap | $45.69B | · | $54.42B | $53.63B | $54.06B | · | $57.21B | $49.40B | $53.04B | · | $46.83B | $42.81B | $44.57B | · | $47.85B | $50.08B | |
| Enterprise Value | $18.46B | · | $28.61B | $26.53B | $27.57B | · | $31.24B | $25.20B | $28.44B | · | $25.58B | $20.67B | $22.09B | · | $20.57B | $26.69B | |
| P/E | 13.4 | · | 15.4 | 14.9 | 14.7 | · | 16.6 | 18.9 | 25.5 | · | 20.8 | 14.8 | 13.1 | · | 9.9 | 7.3 | |
| P/S | 0.6 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.7 | 0.8 | · | 0.7 | 0.6 | 0.6 | · | 0.7 | 0.8 | |
| P/B | 1.7 | · | 1.9 | 1.9 | 2.0 | · | 1.9 | 1.8 | 1.9 | · | 1.8 | 1.4 | 1.4 | · | 1.9 | 1.3 | |
| P / Tangible Book | 2.6 | · | 2.7 | 2.9 | 2.9 | · | 2.6 | 2.7 | 2.7 | · | 2.8 | 2.0 | 2.0 | · | 3.0 | 1.8 | |
| P / Cash Flow | 17.0 | · | · | · | 12.7 | · | · | · | 22.8 | · | · | · | 22.0 | · | · | · | |
| EV / EBITDA | 11.3 | · | 17.3 | 19.0 | 19.5 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.4 | |
| Earnings Yield | 7.4% | · | 6.5% | 6.7% | 6.8% | · | 6.0% | 5.3% | 3.9% | · | 4.8% | 6.8% | 7.6% | · | 10.1% | 13.7% | |
| Payout Ratio | 31.4% | · | · | · | 39.6% | · | · | · | 43.5% | · | · | · | 486.2% | · | · | · |
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 | $77.08B | $70.99B | $66.91B | $68.77B | $68.70B |
| Margin Operasi % | 8.0% | 8.5% | — | — | — |
| Laba Bersih | $3.38B | $4.43B | $1.58B | $5.28B | $6.86B |
| EPS Dilusian | $4.71 | $5.94 | $1.81 | $6.30 | $7.65 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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.