ONB Old National Bancorp - Common Stock
$23,53
Harga · Mei 20, 2026
Fundamental per Apr 29, 2026
Rentang 52M
$19–$26
62% of range
Peringkat Analis
BUY
15 analysts
Target Harga
$28
+19% upside
P/E (TTM)
12.5
ROE
8.1%
Margin Laba Bersih
26.5%
ONB Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$23.52
Kapitalisasi Pasar
$8.69B
P/E (TTM)
12.5
EPS (TTM)
$1.79
Pendapatan (TTM)
—
Imbal Hasil Dividen
2.6%
ROE
8.1%
D/E Utang/Ekuitas
—
Rentang 52M
$19 – $26
ONB 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
—
2018-12-31
→
2021-12-31
EPS
$1.79
2018-12-31
→
2025-12-31
Arus Kas Bebas
$637M
2018-12-31
→
2025-12-31
Margin
26.5%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
ONB
Median Rekan
P/E (TTM)
12.5
12.9
P/S (TTM)
70.1
2.2
P/B
1.0
1.2
Price / FCF (Harga / FCF)
13.6
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
ONB
Median Rekan
Net Profit Margin (Margin Laba Bersih)
26.5%
27.6%
ROA
1.1%
1.0%
ROE
8.1%
9.7%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
ONB
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
ONB
Median Rekan
EPS YoY
6.6%
—
Net Income YoY (Laba Bersih YoY)
24.1%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
ONB
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
33.6%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
2.6%
Rasio Pembayaran Dividen
33.6%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 5 Maret 2026 | $0,1450 |
| 5 Des. 2025 | $0,1400 |
| 5 Sep. 2025 | $0,1400 |
| 5 Juni 2025 | $0,1400 |
| 5 Maret 2025 | $0,1400 |
| 5 Des. 2024 | $0,1400 |
| 5 Sep. 2024 | $0,1400 |
| 5 Juni 2024 | $0,1400 |
| 4 Maret 2024 | $0,1400 |
| 30 Nov. 2023 | $0,1400 |
| 31 Agu 2023 | $0,1400 |
| 31 Mei 2023 | $0,1400 |
| 28 Feb. 2023 | $0,1400 |
| 30 Nov. 2022 | $0,1400 |
| 31 Agu 2022 | $0,1400 |
| 31 Mei 2022 | $0,1400 |
| 3 Maret 2022 | $0,1400 |
| 3 Des. 2021 | $0,1400 |
| 31 Agu 2021 | $0,1400 |
| 28 Mei 2021 | $0,1400 |
ONB Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
15 analis
- Beli Kuat 2 13,3%
- Beli 8 53,3%
- Tahan 5 33,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
11 analis · 2026-05-14
Median
$28.00
← Di bawah semua target
$23.52
Rendah
$25.00
Tinggi
$30.00
Target median
$28.00
+19,0%
Target rata-rata
$27.91
+18,6%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.01%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.61 | $0.61 | -0.00% |
| 31 Des. 2025 | $0.62 | $0.60 | 0.02% |
| 30 Sep. 2025 | $0.59 | $0.57 | 0.02% |
| 30 Juni 2025 | $0.53 | $0.52 | 0.01% |
| 31 Maret 2025 | $0.45 | $0.43 | 0.02% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| ONB | $8.69B | 12.5 | — | 26.5% | 8.1% | — |
| WBS | — | 10.7 | 11.9% | — | — | — |
| FHN | $11.59B | 12.8 | 7.2% | 28.7% | 11.1% | — |
| WTFC | $9.36B | 12.3 | 5.9% | 310.1% | 11.4% | — |
| UMBF | $8.74B | 12.4 | 62.8% | 26.5% | 9.4% | — |
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| CFR | — | 12.8 | 8.3% | 29.0% | 14.8% | — |
| COLB | $8.26B | 12.2 | 18.8% | 310.7% | 8.5% | — |
| WAL | — | 9.6 | 99.7% | 713.6% | 13.5% | — |
| BOKF | $7.18B | 12.9 | 6.1% | 26.6% | 10.1% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | · | $126M | $118M | $131M | $127M | $122M | $137M | |
| Interest Expense | · | · | $704M | $126M | $42M | $67M | $126M | $94M | $58M | $44M | |
| Interest Income | $3.27B | $2.60B | $2.21B | $1.45B | $639M | $663M | $730M | $632M | $495M | $447M | |
| Pretax Income | $841M | $680M | $751M | $545M | $339M | $256M | $290M | $209M | $169M | $200M | |
| Income Tax | $172M | $141M | $169M | $116M | $61M | $29M | $52M | $18M | $73M | $66M | |
| Net Income | $669M | $539M | $582M | $428M | $278M | $226M | $238M | $191M | $96M | $134M | |
| EPS (Basic) | $1.80 | $1.69 | $1.95 | $1.51 | $1.68 | $1.37 | $1.39 | $1.23 | $0.69 | $1.05 | |
| EPS (Diluted) | $1.79 | $1.68 | $1.94 | $1.50 | $1.67 | $1.36 | $1.38 | $1.22 | $0.69 | $1.05 | |
| Shares (Basic) | 363,513,000 | 309,499,000 | 290,748,000 | 275,179,000 | 165,178,000 | 165,509,000 | 171,907,000 | 155,675,000 | 137,821,000 | 127,705,000 | |
| Shares (Diluted) | 365,464,000 | 311,001,000 | 291,855,000 | 276,688,000 | 165,929,000 | 166,177,000 | 172,687,000 | 156,539,000 | 138,513,000 | 128,301,000 |
Neraca 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.83B | $1.23B | $1.18B | $728M | $822M | $590M | $276M | $317M | $290M | $256M | |
| PP&E (Net) | · | · | · | · | · | · | $491M | $486M | $458M | $430M | |
| PP&E (Gross) | · | · | · | · | · | · | $617M | $594M | $550M | $525M | |
| Accum. Depreciation | · | · | · | · | · | · | $126M | $109M | $92M | $95M | |
| Goodwill | $2.43B | $2.18B | $2.00B | $2.00B | $1.04B | $1.04B | $1.04B | $1.04B | $828M | $655M | |
| Intangibles | $482M | $121M | $102M | $126M | $35M | $46M | $60M | $77M | $53M | $38M | |
| Total Assets | $72.15B | $53.55B | $49.09B | $46.76B | $24.45B | $22.96B | $20.41B | $19.73B | $17.52B | $14.86B | |
| Total Liabilities | $63.66B | $47.21B | $43.53B | $41.63B | $21.44B | $19.99B | $17.56B | $17.04B | $15.36B | $13.05B | |
| Long-term Debt | · | · | · | · | · | · | · | · | $249M | $219M | |
| Common Stock | $390M | $319M | $293M | $293M | $166M | $165M | $170M | $175M | $152M | $135M | |
| Retained Earnings | $2.41B | $1.97B | $1.62B | $1.22B | $968M | $784M | $682M | $528M | $413M | $390M | |
| AOCI | $-479M | $-746M | $-739M | $-786M | $-2M | $148M | $56M | $-45M | $-50M | $-59M | |
| Stockholders' Equity | $8.49B | $6.34B | $5.56B | $5.13B | $3.01B | $2.97B | $2.85B | $2.69B | $2.15B | $1.81B | |
| Liabilities + Equity | $72.15B | $53.55B | $49.09B | $46.76B | $24.45B | $22.96B | $20.41B | $19.73B | $17.52B | $14.86B | |
| Shares Outstanding | 389,662,000 | 318,980,000 | 292,655,000 | 292,903,000 | 165,838,000 | 165,367,000 | 169,616,000 | 175,141,000 | 152,040,000 | 135,159,000 |
Arus Kas 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $38M | $32M | $28M | $29M | $7M | $8M | $8M | $8M | $6M | $7M | |
| Deferred Tax | $82M | $20M | $11M | $-23M | $21M | $3M | $25M | $993.0K | $73M | $40M | |
| Amort. of Intangibles | $79M | $28M | $24M | $26M | $11M | $14M | $17M | $14M | $12M | $12M | |
| Operating Cash Flow | $681M | $622M | $516M | $814M | $330M | $220M | $234M | $234M | $250M | $25M | |
| CapEx | $44M | $30M | $38M | $38M | $49M | $31M | $37M | $33M | $37M | $225M | |
| Investing Cash Flow | $-1.83B | $-1.37B | $-1.82B | $-1.69B | $-1.43B | $-2.14B | $-525M | $-271M | $-536M | $-641M | |
| Stock Issued | · | $1M | $1M | $809.0K | $583.0K | $577.0K | $567.0K | $497.0K | $404.0K | $388.0K | |
| Stock Repurchased | $72M | $9M | $44M | $71M | $4M | $82M | $102M | $2M | $3M | $2M | |
| Net Stock Activity | $-72M | $-8M | $-43M | $-70M | $-3M | $-82M | $-102M | $-1M | $-2M | $-2M | |
| Dividends Paid | $225M | $191M | $180M | $178M | $93M | $93M | $89M | $82M | $73M | $68M | |
| Financing Cash Flow | $1.75B | $803M | $1.75B | $777M | $1.33B | $2.24B | $251M | $64M | $321M | $652M | |
| Net Change in Cash | $598M | $53M | $447M | $-94M | $232M | $313M | $-41M | $27M | $35M | $36M | |
| Taxes Paid | $154M | $101M | $190M | $66M | $32M | $24M | $5M | $-3M | $4M | $24M | |
| Free Cash Flow | $637M | $592M | $478M | $777M | $282M | $189M | $196M | $201M | $253M | $-143M | |
| Levered FCF | · | · | $-67M | $677M | $247M | $129M | $93M | $115M | $220M | $-172M |
Profitabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 26.5% | 28.6% | 31.7% | 24.8% | 220.9% | 191.2% | 182.1% | 149.8% | 15.4% | 20.5% | |
| Pretax Margin | 33.3% | 36.1% | 40.9% | 31.5% | 269.8% | 215.8% | 222.0% | 163.8% | 27.2% | 30.6% | |
| ROA | 1.1% | 1.1% | 1.2% | 1.2% | 1.2% | 1.0% | 1.2% | 1.0% | 0.59% | 0.91% | |
| ROE | 8.1% | 8.5% | 10.8% | 8.5% | 9.2% | 7.7% | 8.4% | 7.8% | 4.7% | 7.4% |
Efisiensi 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Tingkat Pertumbuhan 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | · | · | 6.1% | · | · | · | · | · | |
| EPS YoY | 6.6% | -13.4% | 29.3% | -10.2% | 22.8% | · | · | · | · | · | |
| EPS CAGR 3Y | 6.1% | 0.20% | 12.6% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 5.7% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 24.1% | -7.3% | 35.9% | 54.3% | 22.6% | · | · | · | · | · | |
| Net Income CAGR 3Y | 16.0% | 24.8% | 37.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 24.2% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 19.4% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $124M | $124M | $124M | $124M | $126M | $118M | $131M | $127M | $122M | $137M | |
| Net Income TTM | $669M | $539M | $582M | $428M | $278M | $226M | $238M | $191M | $96M | $134M | |
| Market Cap | $8.69B | $6.93B | $4.94B | $2.98B | $3.00B | · | $3.10B | $2.70B | $2.65B | $2.45B | |
| P/E | 12.5 | 12.9 | 8.7 | 12.0 | 10.9 | 12.2 | 13.3 | 12.6 | 25.3 | 17.3 | |
| P/S | 70.1 | 55.8 | 39.8 | 24.0 | 23.9 | · | 23.7 | 21.2 | 21.7 | 17.9 | |
| P/B | 1.0 | 1.1 | 0.9 | 0.6 | 1.0 | · | 1.1 | 1.0 | 1.2 | 1.4 | |
| P / Tangible Book | 1.6 | 1.7 | 1.4 | 1.0 | 1.5 | · | · | · | · | · | |
| P / Cash Flow | 12.8 | 11.1 | 9.6 | 3.7 | 9.1 | · | 13.3 | 11.5 | 9.1 | 29.9 | |
| P / FCF | 13.6 | 11.7 | 10.3 | 3.8 | 10.6 | · | 15.8 | 13.4 | 10.5 | -17.2 | |
| Dividend Yield | 2.6% | 2.8% | 3.6% | 6.0% | 3.1% | · | 2.9% | 3.0% | 2.7% | 2.8% | |
| Earnings Yield | 8.0% | 7.7% | 11.5% | 8.3% | 9.2% | 8.2% | 7.5% | 7.9% | 4.0% | 5.8% | |
| Payout Ratio | 33.6% | 35.4% | 30.9% | 41.5% | 33.5% | 41.0% | 37.6% | 43.0% | 75.8% | 50.3% | |
| Annual Payout | $225M | $191M | $180M | $178M | $93M | $93M | $89M | $82M | $73M | $68M |
Laporan Laba Rugi 9
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | · | $240M | · | $201M | $163M | $114M | · | $30M | $17M | |
| Interest Income | $877M | $897M | $917M | $825M | $630M | $662M | $680M | $664M | $596M | $590M | $577M | $545M | $496M | $458M | $407M | $354M | |
| Pretax Income | $295M | $272M | $233M | $156M | $182M | $186M | $185M | $156M | $153M | $169M | $192M | $202M | $188M | $262M | $179M | $140M | |
| Income Tax | $62M | $55M | $50M | $30M | $37M | $32M | $41M | $35M | $32M | $36M | $44M | $47M | $41M | $61M | $39M | $25M | |
| Net Income | $234M | $217M | $183M | $125M | $145M | $154M | $144M | $121M | $120M | $132M | $148M | $155M | $147M | $201M | $140M | $115M | |
| EPS (Basic) | $0.60 | $0.55 | $0.46 | $0.34 | $0.45 | $0.48 | $0.44 | $0.37 | $0.40 | $0.45 | $0.49 | $0.52 | $0.49 | $0.79 | $0.47 | $0.38 | |
| EPS (Diluted) | $0.59 | $0.55 | $0.46 | $0.34 | $0.44 | $0.47 | $0.44 | $0.37 | $0.40 | $0.44 | $0.49 | $0.52 | $0.49 | $0.78 | $0.47 | $0.38 | |
| Shares (Basic) | 385,849,000 | -701,605,000 | 389,038,000 | 360,155,000 | 315,925,000 | -612,688,000 | 315,622,000 | 315,585,000 | 290,980,000 | -581,547,000 | 290,648,000 | 290,559,000 | 291,088,000 | -533,646,000 | 290,961,000 | 290,862,000 | |
| Shares (Diluted) | 388,054,000 | -707,484,000 | 390,496,000 | 361,436,000 | 321,016,000 | -614,998,000 | 317,331,000 | 316,461,000 | 292,207,000 | -583,884,000 | 291,717,000 | 291,266,000 | 292,756,000 | -534,678,000 | 292,483,000 | 291,881,000 |
Neraca 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.75B | $1.83B | $1.68B | $1.81B | $1.24B | $1.23B | $1.19B | $1.23B | $939M | · | $1.66B | $1.20B | $1.11B | · | $802M | $798M | |
| Goodwill | $2.43B | $2.43B | $2.42B | $2.41B | $2.18B | $2.18B | $2.18B | $2.17B | $2.00B | $2.00B | $2.00B | $2.00B | $2.00B | $2.00B | $2.00B | $1.99B | |
| Intangibles | $457M | $482M | $508M | $534M | $114M | $121M | $128M | $135M | $97M | · | $108M | $114M | $120M | · | $133M | $140M | |
| Total Assets | $73.00B | $72.15B | $71.21B | $70.98B | $53.88B | $53.55B | $53.60B | $53.12B | $49.53B | · | $49.06B | $48.50B | $47.84B | · | $46.22B | $45.75B | |
| Total Liabilities | $64.49B | $63.66B | $62.90B | $62.85B | $47.34B | $47.21B | $47.23B | $47.04B | $43.94B | · | $43.82B | $43.20B | $42.57B | · | $41.27B | $40.67B | |
| Common Stock | $386M | $390M | $391M | $392M | $319M | $319M | $319M | $319M | $293M | · | $293M | $293M | $292M | · | $293M | $293M | |
| Retained Earnings | $2.58B | $2.41B | $2.25B | $2.13B | $2.06B | $1.97B | $1.86B | $1.77B | $1.69B | · | $1.53B | $1.43B | $1.32B | · | $1.06B | $967M | |
| AOCI | $-543M | $-479M | $-524M | $-600M | $-649M | $-746M | $-604M | $-791M | $-780M | · | $-969M | $-809M | $-708M | · | $-808M | $-569M | |
| Stockholders' Equity | $8.51B | $8.49B | $8.31B | $8.13B | $6.53B | $6.34B | $6.37B | $6.08B | $5.60B | $5.56B | $5.24B | $5.29B | $5.28B | $5.13B | $4.94B | $5.08B | |
| Liabilities + Equity | $73.00B | $72.15B | $71.21B | $70.98B | $53.88B | $53.55B | $53.60B | $53.12B | $49.53B | · | $49.06B | $48.50B | $47.84B | · | $46.22B | $45.75B | |
| Shares Outstanding | 386,315,000 | 389,662,000 | 390,768,000 | 391,818,000 | 319,236,000 | 318,980,000 | 318,955,000 | 318,969,000 | 293,330,000 | · | 292,586,000 | 292,597,000 | 291,922,000 | · | 292,880,000 | 292,893,000 |
Arus Kas 14
| 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 | $9M | $7M | $9M | $8M | $14M | $9M | $9M | $9M | $5M | $5M | $5M | $5M | $13M | $7M | $7M | $8M | |
| Amort. of Intangibles | $26M | $26M | $26M | $20M | $7M | $7M | $7M | $7M | $5M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | |
| Operating Cash Flow | $206M | $159M | $341M | $73M | $108M | $236M | $121M | $161M | $104M | $73M | $229M | $161M | $54M | $127M | $248M | $278M | |
| CapEx | $13M | $22M | $8M | $9M | $6M | $7M | $6M | $9M | $8M | $10M | $11M | $7M | $10M | $9M | $11M | $8M | |
| Investing Cash Flow | $-1.08B | $-699M | $-451M | $-414M | $-271M | $-117M | $-298M | $-191M | $-766M | $-257M | $-270M | $-651M | $-640M | $-807M | $-600M | $-1.39B | |
| Stock Issued | · | · | · | · | $250.0K | · | $254.0K | $265.0K | $265.0K | · | $263.0K | $272.0K | $262.0K | $252.0K | $230.0K | $162.0K | |
| Stock Repurchased | $104M | $25M | $25M | $8M | $14M | $139.0K | $287.0K | $1M | $7M | $42.0K | $451.0K | $105.0K | $44M | $251.0K | $531.0K | $322.0K | |
| Net Stock Activity | $-104M | · | · | · | $-13M | · | · | · | $-7M | · | · | · | $-43M | · | · | · | |
| Dividends Paid | $60M | $59M | $59M | $59M | $49M | $49M | $49M | $49M | $45M | $45M | $45M | $45M | $45M | $45M | $45M | $45M | |
| Financing Cash Flow | $805M | $683M | $-16M | $910M | $174M | $-82M | $135M | $323M | $426M | $-304M | $507M | $574M | $972M | $607M | $355M | $-70M | |
| Net Change in Cash | $-72M | $144M | $-126M | $569M | $12M | $36M | $-41M | $294M | $-236M | $-488M | $466M | $84M | $386M | $-73M | $4M | $-1.18B | |
| Taxes Paid | $11M | $100M | $10M | $42M | $2M | $46M | $16M | $36M | $2M | $32M | $71M | $86M | $1M | $51M | $15M | $-2M | |
| Free Cash Flow | $193M | · | · | · | $102M | · | · | · | $96M | · | · | · | $43M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-93M | · | · | · | $-46M | · | · | · |
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 | 33.6% | · | 25.9% | 19.4% | 30.0% | · | 29.6% | 25.5% | 27.7% | · | 32.4% | 33.4% | 32.4% | · | 30.7% | 27.0% | |
| Pretax Margin | 42.5% | · | 33.0% | 24.1% | 37.7% | · | 38.1% | 32.9% | 35.2% | · | 42.1% | 43.6% | 41.6% | · | 39.2% | 32.8% | |
| ROA | 0.37% | · | 0.29% | 0.20% | 0.28% | · | 0.28% | 0.24% | 0.25% | · | 0.31% | 0.33% | 0.31% | · | 0.40% | 0.33% | |
| ROE | 3.1% | · | 2.5% | 1.8% | 2.4% | · | 2.5% | 2.1% | 2.2% | · | 2.9% | 3.0% | 2.8% | · | 3.5% | 2.9% |
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 | $124M | · | $124M | $124M | $124M | · | $124M | $124M | $124M | · | $124M | $124M | $124M | · | $124M | $124M | |
| Net Income TTM | $686M | · | $596M | $535M | $530M | · | $533M | $544M | $570M | · | $590M | $557M | $374M | · | $299M | $222M | |
| Market Cap | $8.54B | · | $8.58B | $8.36B | $6.76B | · | $5.95B | $5.48B | $5.11B | · | $4.25B | $4.08B | $4.21B | · | $4.82B | $4.33B | |
| P/E | 12.1 | · | 13.1 | 13.4 | 12.8 | · | 11.0 | 9.7 | 9.2 | · | 7.4 | 7.5 | 11.9 | · | 14.3 | 14.0 | |
| P/S | 68.8 | · | 69.1 | 67.4 | 54.5 | · | 48.0 | 44.2 | 41.2 | · | 34.3 | 32.9 | 33.9 | · | 38.9 | 34.9 | |
| P/B | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 0.9 | 0.9 | 0.9 | · | 0.8 | 0.8 | 0.8 | · | 1.0 | 0.9 | |
| P / Tangible Book | 1.5 | · | 1.6 | 1.6 | 1.6 | · | 1.5 | 1.5 | 1.5 | · | 1.4 | 1.3 | 1.3 | · | 1.7 | 1.5 | |
| P / Cash Flow | 41.4 | · | · | · | 62.5 | · | · | · | 49.0 | · | · | · | 78.4 | · | · | · | |
| P / FCF | 44.2 | · | · | · | 66.1 | · | · | · | 53.3 | · | · | · | 97.4 | · | · | · | |
| Earnings Yield | 8.3% | · | 7.6% | 7.4% | 7.8% | · | 9.1% | 10.3% | 10.9% | · | 13.6% | 13.3% | 8.4% | · | 7.0% | 7.2% | |
| Payout Ratio | 25.7% | · | · | · | 33.7% | · | · | · | 37.5% | · | · | · | 30.8% | · | · | · |
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 | — | — | — | — | $126M |
| Laba Bersih | $669M | $539M | $582M | $428M | $278M |
| EPS Dilusian | $1.79 | $1.68 | $1.94 | $1.50 | $1.67 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $637M | $592M | $478M | $777M | $282M |
Sinyal Perdagangan Sinyal beli/jual terbaru dengan harga masuk dan rasio risiko/imbalan
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.