PHM PulteGroup, Inc. Common Stock
$116,20
Harga · Mei 22, 2026
Fundamental per Apr 23, 2026
Rentang 52M
$95–$144
43% of range
Peringkat Analis
BUY
23 analysts
Target Harga
$138
+18% upside
P/E (TTM)
10.5
ROE
17.4%
Margin Laba Bersih
12.8%
PHM Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$116.19
Kapitalisasi Pasar
$22.60B
P/E (TTM)
10.5
EPS (TTM)
$11.12
Pendapatan (TTM)
$17.31B
Imbal Hasil Dividen
0.78%
ROE
17.4%
D/E Utang/Ekuitas
—
Rentang 52M
$95 – $145
PHM 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
$17.31B
2016-12-31
→
2025-12-31
EPS
$11.12
2016-12-31
→
2025-12-31
Arus Kas Bebas
$1.75B
2016-12-31
→
2025-12-31
Margin
12.8%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
PHM
Median Rekan
P/E (TTM)
10.5
11.5
P/S (TTM)
1.3
1.3
P/B
1.7
1.9
Price / FCF (Harga / FCF)
12.9
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
PHM
Median Rekan
Net Profit Margin (Margin Laba Bersih)
12.8%
9.6%
ROA
12.5%
9.5%
ROE
17.4%
17.2%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
PHM
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
PHM
Median Rekan
Revenue YoY (Pendapatan YoY)
-3.5%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
2.7%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
9.4%
—
EPS YoY
-24.3%
—
Net Income YoY (Laba Bersih YoY)
-28.0%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
PHM
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
8.0%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
0.78%
Rasio Pembayaran Dividen
8.0%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 17 Maret 2026 | $0,2600 |
| 16 Des. 2025 | $0,2600 |
| 16 Sep. 2025 | $0,2200 |
| 17 Juni 2025 | $0,2200 |
| 18 Maret 2025 | $0,2200 |
| 17 Des. 2024 | $0,2200 |
| 17 Sep. 2024 | $0,2000 |
| 18 Juni 2024 | $0,2000 |
| 14 Maret 2024 | $0,2000 |
| 18 Des. 2023 | $0,2000 |
| 15 Sep. 2023 | $0,1600 |
| 16 Juni 2023 | $0,1600 |
| 17 Maret 2023 | $0,1600 |
| 13 Des. 2022 | $0,1600 |
| 21 Sep. 2022 | $0,1500 |
| 9 Juni 2022 | $0,1500 |
| 14 Maret 2022 | $0,1500 |
| 14 Des. 2021 | $0,1500 |
| 17 Sep. 2021 | $0,1400 |
| 10 Juni 2021 | $0,1400 |
PHM Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
23 analis
- Beli Kuat 3 13,0%
- Beli 10 43,5%
- Tahan 8 34,8%
- Jual 2 8,7%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
14 analis · 2026-05-26
Median
$143.50
Rata-rata
$137.50
Sekarang
$116.19
Rendah
$100.00
Tinggi
$162.00
Target median
$143.50
+23,5%
Target rata-rata
$137.50
+18,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.03%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $1.79 | $1.84 | -0.05% |
| 31 Des. 2025 | $2.56 | $2.84 | -0.28% |
| 30 Sep. 2025 | $2.96 | $2.92 | 0.04% |
| 30 Juni 2025 | $3.03 | $2.99 | 0.04% |
| 31 Maret 2025 | $2.57 | $2.44 | 0.12% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| PHM | $22.60B | 10.5 | -3.5% | 12.8% | 17.4% | — |
| DHI | $49.90B | 14.6 | -6.9% | 10.5% | 14.5% | — |
| LEN | — | — | — | — | — | — |
| NVR | $20.42B | 16.7 | -1.9% | 13.0% | 34.8% | — |
| TOL | $12.79B | 10.0 | 1.1% | 12.3% | 16.9% | — |
| BLD | $11.71B | 22.8 | 1.5% | 9.7% | 23.4% | 29.0% |
| IBP | $7.00B | 26.7 | 1.0% | 8.9% | 38.6% | 34.0% |
| TMHC | $5.68B | 7.6 | -0.57% | 9.6% | 12.7% | 23.0% |
| MTH | $4.49B | 10.4 | — | — | 8.7% | — |
| SKY | $5.37B | 27.5 | 22.7% | 8.0% | 13.4% | 26.7% |
| CVCO | $4.12B | 24.8 | 12.3% | 8.5% | 16.1% | 23.1% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 11
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.31B | $17.95B | $16.06B | $16.00B | $13.74B | $11.04B | $10.21B | · | $8.57B | $7.67B | $5.98B | $5.82B | |
| SG&A Expense | $1.57B | $1.32B | $1.31B | $1.38B | $1.21B | $1.01B | $1.04B | $1.01B | $892M | $957M | $795M | $861M | |
| Interest Expense | $605.0K | $479.0K | $469.0K | $284.0K | $502.0K | $4M | $584.0K | $618.0K | $503.0K | $686.0K | · | $849.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $5M | |
| Other Non-op | $-92M | $62M | $38M | $-64M | $-20M | $-18M | $-9M | $-14M | $-32M | $-57M | $-17M | $-27M | |
| Income Tax | $693M | $923M | $847M | $822M | $564M | $322M | $323M | $326M | $492M | $331M | $322M | $215M | |
| Net Income | $2.22B | $3.08B | $2.60B | $2.62B | $1.95B | $1.41B | $1.02B | $1.02B | $447M | $603M | $494M | $474M | |
| EPS (Basic) | $11.21 | $14.82 | $11.79 | $11.07 | $7.44 | $5.19 | $3.67 | $3.56 | $1.45 | $1.76 | $1.38 | $1.27 | |
| EPS (Diluted) | $11.12 | $14.69 | $11.72 | $11.01 | $7.43 | $5.18 | $3.66 | $3.55 | $1.44 | $1.75 | $1.36 | $1.26 | |
| Shares (Basic) | 197,966,000 | 208,107,000 | 219,958,000 | 235,010,000 | 259,285,000 | 268,553,000 | 274,495,000 | 283,578,000 | 305,089,000 | 339,747,000 | 356,576,000 | 370,377,000 | |
| Shares (Diluted) | 199,537,000 | 209,829,000 | 221,163,000 | 236,166,000 | 259,928,000 | 269,414,000 | 275,297,000 | 284,865,000 | 306,814,000 | 342,123,000 | 359,793,000 | 374,102,000 |
Neraca 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.98B | $1.61B | $1.81B | $1.05B | $1.78B | $2.58B | $1.22B | $1.11B | $273M | $699M | $754M | $1.29B | |
| Receivables | · | · | · | · | · | · | $6M | $41M | $80M | $66M | $28M | $5M | |
| PP&E (Net) | $239M | $253M | $222M | $200M | $149M | $132M | $112M | $93M | $71M | $77M | $86M | $75M | |
| Accum. Depreciation | $344M | $287M | $264M | $242M | $228M | $229M | $219M | $209M | $206M | $193M | $186M | $192M | |
| Goodwill | $40M | $69M | $69M | $69M | · | · | · | · | · | · | · | · | |
| Intangibles | $26M | $46M | $56M | $67M | $147M | $163M | $125M | $127M | $141M | $155M | $110M | $123M | |
| Total Assets | $18.05B | $17.36B | $16.09B | $14.80B | $13.35B | $12.21B | $10.72B | $10.17B | $9.69B | $10.18B | $9.19B | $8.56B | |
| Deferred Tax | $448M | $444M | $302M | $215M | $166M | $104M | $0 | · | · | · | · | · | |
| Total Liabilities | $5.06B | $5.24B | $5.70B | $5.88B | $5.86B | $5.64B | $5.26B | $5.36B | $5.53B | $5.52B | $4.43B | $3.76B | |
| Long-term Debt | $44M | $31M | $74M | $77M | $64M | · | · | · | · | · | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | |
| Paid-in Capital | $3.49B | $3.43B | $3.37B | $3.33B | $3.29B | $3.26B | $3.24B | $3.20B | $3.17B | $3.12B | $3.09B | $3.07B | |
| Retained Earnings | $9.49B | $8.69B | $7.01B | $5.58B | $4.20B | $3.31B | $2.22B | $1.61B | $980M | $1.54B | $1.66B | $1.73B | |
| AOCI | · | · | · | $0 | $-45.0K | $-145.0K | $-245.0K | $-345.0K | $-445.0K | $-526.0K | $-609.0K | $-690.0K | |
| Stockholders' Equity | $12.99B | $12.12B | $10.38B | $8.91B | $7.49B | $6.57B | $5.46B | $4.82B | $4.15B | $4.66B | $4.76B | $4.80B | |
| Liabilities + Equity | $18.05B | $17.36B | $16.09B | $14.80B | $13.35B | $12.21B | $10.72B | $10.17B | $9.69B | $10.18B | $9.19B | $8.57B | |
| Shares Outstanding | 192,725,000 | 202,913,000 | 212,558,000 | 225,840,000 | 249,326,000 | 266,464,000 | 270,235,000 | 277,110,000 | 286,752,000 | 319,090,000 | 349,149,000 | 369,459,000 |
Arus Kas 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $113M | $89M | $81M | $71M | $70M | $66M | $54M | $49M | $51M | $54M | $46M | $40M | |
| Stock-based Comp | $55M | $55M | $48M | $43M | $37M | $33M | $28M | $28M | $34M | $22M | $25M | $29M | |
| Deferred Tax | $11M | $151M | $104M | $107M | $59M | $138M | $105M | $363M | $422M | $335M | $312M | $224M | |
| Amort. of Intangibles | $20M | $10M | $10M | $11M | $16M | $20M | $14M | $14M | $14M | $14M | $13M | $13M | |
| Operating Cash Flow | $1.87B | $1.68B | $2.20B | $668M | $1.00B | $1.78B | $1.08B | $1.45B | $663M | $68M | $-338M | $308M | |
| CapEx | $123M | $119M | $92M | $113M | $73M | $58M | $58M | $59M | $32M | $39M | $45M | $49M | |
| Investing Cash Flow | $-80M | $-94M | $-129M | $-172M | $-124M | $-108M | $-225M | $-40M | $-50M | $-471M | $-35M | $-123M | |
| Debt Issued | · | · | · | · | · | · | · | · | $0 | $2.00B | $498M | $0 | |
| Net Debt Issued | $-25M | $-356M | $-123M | $-5M | $-837M | $-65M | $-310M | $-83M | $-135M | $1.01B | $261M | · | |
| Stock Issued | · | · | $0 | $0 | $11.0K | $111.0K | $6M | $7M | $28M | $6M | $11M | $16M | |
| Stock Repurchased | $1.20B | $1.20B | $1.00B | $1.07B | $897M | $171M | $274M | $295M | $910M | $603M | $443M | $253M | |
| Net Stock Activity | $-1.20B | $-1.20B | $-1.00B | $-1.07B | $-897M | $-171M | $-268M | $-296M | $-889M | $-597M | $-432M | $-237M | |
| Dividends Paid | $177M | $168M | $142M | $144M | $148M | $130M | $122M | $104M | $113M | $125M | $116M | $76M | |
| Financing Cash Flow | $-1.44B | $-1.78B | $-1.31B | $-1.24B | $-1.68B | $-296M | $-734M | $-580M | $-1.03B | $351M | $-162M | $-529M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $-539M | $-287M | |
| Taxes Paid | $699M | $740M | $784M | $642M | $457M | $264M | $137M | $89M | $15M | $3M | $-6M | $1M | |
| Free Cash Flow | $1.75B | $1.56B | $2.10B | $556M | $931M | $1.73B | $1.02B | $1.39B | $631M | $29M | $-394M | $260M |
Profitabilitas 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 12.8% | 17.2% | 16.2% | 16.1% | 14.0% | · | · | · | 5.2% | 7.9% | 8.3% | 8.2% | |
| ROA | 12.5% | 18.4% | 16.9% | 18.6% | 15.2% | 12.3% | 9.7% | 10.3% | 4.5% | 6.2% | 5.6% | 5.5% | |
| ROE | 17.4% | 26.0% | 25.5% | 30.6% | 26.6% | 22.0% | 19.1% | 21.4% | 10.5% | 12.9% | 10.6% | 10.0% |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.1 | 1.0 | 1.2 | 1.1 | · | · | · | 0.9 | 0.8 | 0.7 | 0.7 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | 116.8 | 163.2 | 367.0 | 1323.3 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.5% | 11.7% | 0.37% | 16.5% | 24.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.7% | 9.3% | 13.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -24.3% | 25.3% | 6.5% | 48.2% | 43.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 0.33% | 25.5% | 31.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 16.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -28.0% | 18.5% | -0.57% | 34.5% | 38.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -5.4% | 16.6% | 22.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 9.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.3% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17.31B | $17.95B | $16.06B | $16.00B | $13.74B | $11.04B | $10.21B | $10.19B | $8.57B | $7.67B | $5.98B | $5.82B | |
| Net Income TTM | $2.22B | $3.08B | $2.60B | $2.62B | $1.95B | $1.41B | $1.02B | $1.02B | $447M | $603M | $494M | $474M | |
| Market Cap | $22.60B | $22.10B | $21.94B | $10.28B | $14.25B | $11.49B | $10.49B | $7.20B | $9.53B | $5.86B | $6.22B | $7.93B | |
| P/E | 10.5 | 7.4 | 8.8 | 4.1 | 7.7 | 8.3 | 10.6 | 7.3 | 23.1 | 10.5 | 13.1 | 17.0 | |
| P/S | 1.3 | 1.2 | 1.4 | 0.6 | 1.0 | 1.0 | 1.0 | 0.7 | 1.1 | 0.8 | 1.0 | 1.4 | |
| P/B | 1.7 | 1.8 | 2.1 | 1.2 | 1.9 | 1.7 | 1.9 | 1.5 | 2.3 | 1.3 | 1.3 | 1.7 | |
| P / Tangible Book | 1.7 | 1.8 | 2.1 | 1.2 | 1.9 | 1.8 | · | · | · | · | · | · | |
| P / Cash Flow | 12.1 | 13.1 | 10.0 | 15.4 | 14.2 | 6.4 | 9.7 | 5.0 | 14.4 | 85.9 | -17.9 | 25.6 | |
| P / FCF | 12.9 | 14.1 | 10.4 | 18.5 | 15.3 | 6.7 | 10.3 | 5.2 | 15.1 | 202.4 | -15.8 | 30.4 | |
| Dividend Yield | 0.78% | 0.76% | 0.65% | 1.4% | 1.0% | 1.1% | 1.2% | 1.4% | 1.2% | 2.1% | 1.9% | 0.95% | |
| Earnings Yield | 9.5% | 13.5% | 11.3% | 24.2% | 13.0% | 12.0% | 9.4% | 13.7% | 4.3% | 9.5% | 7.6% | 5.9% | |
| Payout Ratio | 8.0% | 5.4% | 5.5% | 5.5% | 7.6% | 9.2% | 12.0% | 10.2% | 25.2% | 20.7% | 23.5% | 16.0% | |
| Annual Payout | $177M | $168M | $142M | $144M | $148M | $130M | $122M | $104M | $113M | $125M | $116M | $76M |
Laporan Laba Rugi 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.41B | $4.61B | $4.40B | $4.40B | $3.89B | $4.92B | $4.48B | $4.60B | $3.95B | $4.29B | $4.00B | $4.19B | $3.58B | $5.08B | $3.90B | $3.88B | |
| Cost of Revenue | $2.53B | · | $3.18B | $3.15B | $2.77B | · | $3.12B | $3.16B | $2.73B | · | $2.77B | $2.89B | $2.50B | · | $2.66B | $2.62B | |
| SG&A Expense | $380M | $389M | $401M | $390M | $393M | $196M | $407M | $361M | $358M | $308M | $353M | $315M | $337M | $351M | $350M | $351M | |
| Other Non-op | $3M | $-101M | $3M | $3M | $3M | $50M | $3M | $2M | $6M | $30M | $3M | $3M | $3M | $-71M | $1M | $3M | |
| Income Tax | $102M | $154M | $182M | $199M | $158M | $269M | $208M | $239M | $206M | $236M | $209M | $233M | $170M | $282M | $183M | $212M | |
| Net Income | $347M | $502M | $586M | $608M | $523M | $913M | $698M | $809M | $663M | $711M | $639M | $720M | $532M | $882M | $628M | $652M | |
| EPS (Basic) | $1.81 | $2.59 | $2.98 | $3.05 | $2.59 | $4.45 | $3.38 | $3.86 | $3.13 | $3.29 | $2.92 | $3.23 | $2.35 | $3.79 | $2.70 | $2.74 | |
| EPS (Diluted) | $1.79 | $2.56 | $2.96 | $3.03 | $2.57 | $4.41 | $3.35 | $3.83 | $3.10 | $3.26 | $2.90 | $3.21 | $2.35 | $3.76 | $2.69 | $2.73 | |
| Shares (Basic) | 192,088,000 | -399,876,000 | 196,536,000 | 199,243,000 | 202,063,000 | -420,051,000 | 206,774,000 | 209,547,000 | 211,837,000 | -445,617,000 | 218,288,000 | 222,160,000 | 225,127,000 | -478,081,000 | 230,967,000 | 236,328,000 | |
| Shares (Diluted) | 193,403,000 | -402,949,000 | 198,141,000 | 200,681,000 | 203,664,000 | -423,378,000 | 208,460,000 | 211,201,000 | 213,546,000 | -447,868,000 | 219,682,000 | 223,392,000 | 225,957,000 | -480,645,000 | 232,300,000 | 237,646,000 |
Neraca 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.81B | $1.98B | $1.45B | $1.23B | $1.24B | $1.61B | $1.40B | $1.39B | $1.72B | · | $1.85B | $1.73B | $1.28B | · | $231M | $663M | |
| PP&E (Net) | · | $239M | · | · | · | $253M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $344M | · | · | · | $287M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $40M | $40M | $69M | $69M | $69M | $69M | $69M | $69M | $69M | · | $69M | $69M | $69M | · | · | · | |
| Intangibles | · | $26M | · | · | · | $46M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $18.20B | $18.05B | $17.85B | $17.59B | $17.34B | $17.36B | $16.96B | $16.54B | $16.50B | · | $15.72B | $15.23B | $14.83B | · | $14.21B | $13.70B | |
| Deferred Tax | · | $448M | · | · | · | $444M | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $5.24B | $5.06B | $5.02B | $5.01B | $5.04B | $5.24B | $5.39B | $5.32B | $5.73B | · | $5.70B | $5.52B | $5.57B | · | $6.05B | $5.96B | |
| Long-term Debt | · | $44M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | · | $2M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Paid-in Capital | · | $3.49B | · | · | · | $3.43B | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | · | $9.49B | · | · | · | $8.69B | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $12.95B | $12.99B | $12.83B | $12.57B | $12.30B | $12.12B | $11.56B | $11.22B | $10.76B | $10.38B | $10.01B | $9.71B | $9.26B | $8.91B | $8.16B | $7.75B | |
| Liabilities + Equity | $18.20B | $18.05B | $17.85B | $17.59B | $17.34B | $17.36B | $16.96B | $16.54B | $16.50B | · | $15.72B | $15.23B | $14.83B | · | $14.21B | $13.70B | |
| Shares Outstanding | 190,771,000 | 192,724,978 | 195,170,000 | 197,599,000 | 200,565,000 | 202,912,881 | 205,375,000 | 207,905,000 | 210,658,000 | 212,558,000 | 216,135,000 | 219,892,000 | 223,522,000 | 225,840,000 | 228,232,000 | 232,570,000 |
Arus Kas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $25M | $37M | $26M | $25M | $25M | $24M | $22M | $22M | $21M | $21M | $21M | $20M | $19M | $19M | $19M | $17M | |
| Stock-based Comp | $19M | $12M | $12M | $13M | $18M | $15M | $10M | $12M | $17M | $10M | $10M | $15M | $12M | $3M | $10M | $13M | |
| Deferred Tax | $9M | $-41M | $32M | $-615.0K | $20M | $35M | $27M | $52M | $37M | $-28M | $39M | $65M | $28M | $63M | $23M | $7M | |
| Amort. of Intangibles | $1M | $13M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Operating Cash Flow | $160M | $771M | $678M | $288M | $134M | $568M | $456M | $417M | $240M | $288M | $458M | $739M | $711M | $972M | $-406M | $-105M | |
| CapEx | $25M | $31M | $27M | $35M | $30M | $24M | $39M | $31M | $24M | $25M | $22M | $21M | $24M | $24M | $26M | $32M | |
| Investing Cash Flow | $-25M | $-16M | $-25M | $551.0K | $-40M | $14M | $-42M | $-39M | $-27M | $-34M | $-41M | $-30M | $-24M | $-17M | $-32M | $-75M | |
| Net Debt Issued | $-600M | · | · | · | $-3M | · | · | · | $-11M | · | · | · | $-4M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | $308M | $300M | $300M | $300M | $300M | $320M | $320M | $314M | $246M | $300M | $300M | $250M | $150M | $100M | $180M | $294M | |
| Net Stock Activity | $-308M | · | · | · | $-300M | · | · | · | $-246M | · | · | · | $-150M | · | · | · | |
| Dividends Paid | $52M | $43M | $44M | $44M | $46M | $41M | $42M | $42M | $43M | $35M | $35M | $36M | $36M | $35M | $35M | $36M | |
| Financing Cash Flow | $-300M | $-226M | $-441M | $-297M | $-472M | $-383M | $-405M | $-698M | $-296M | $-305M | $-295M | $-259M | $-455M | $-152M | $-3M | $-299M | |
| Taxes Paid | $4M | $165M | $141M | $323M | $70M | $193M | $181M | $364M | $1M | $238M | $166M | $380M | $209.0K | $148M | $203M | $289M | |
| Free Cash Flow | $134M | · | · | · | $105M | · | · | · | $216M | · | · | · | $688M | · | · | · |
Profitabilitas 3
| 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 | 10.2% | · | 13.3% | 13.8% | 13.4% | · | 15.6% | 17.6% | 16.8% | · | 16.0% | 17.2% | 14.9% | · | 15.9% | 16.6% | |
| ROA | 1.9% | · | 3.4% | 3.6% | 3.1% | · | 4.3% | 5.1% | 4.2% | · | 4.3% | 5.0% | 3.8% | · | 4.7% | 5.1% | |
| ROE | 2.8% | · | 4.8% | 5.1% | 4.5% | · | 6.5% | 7.7% | 6.6% | · | 7.0% | 8.3% | 6.4% | · | 8.2% | 8.9% |
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 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 |
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 | $16.11B | · | $17.18B | $17.37B | $16.92B | · | $17.03B | $16.74B | $15.72B | · | $15.66B | $15.54B | $14.50B | · | $14.40B | $13.87B | |
| Net Income TTM | $2.06B | · | $2.42B | $2.64B | $2.69B | · | $2.81B | $2.83B | $2.55B | · | $2.52B | $2.53B | $2.27B | · | $2.21B | $2.09B | |
| Market Cap | $22.44B | · | $25.79B | $20.84B | $20.62B | · | $29.48B | $22.89B | $25.41B | · | $16.00B | $17.08B | $13.03B | · | $8.56B | $9.22B | |
| P/E | 11.4 | · | 11.1 | 8.3 | 8.0 | · | 10.9 | 8.4 | 10.4 | · | 6.6 | 7.1 | 6.1 | · | 4.1 | 4.8 | |
| P/S | 1.4 | · | 1.5 | 1.2 | 1.2 | · | 1.7 | 1.4 | 1.6 | · | 1.0 | 1.1 | 0.9 | · | 0.6 | 0.7 | |
| P/B | 1.7 | · | 2.0 | 1.7 | 1.7 | · | 2.5 | 2.0 | 2.4 | · | 1.6 | 1.8 | 1.4 | · | 1.0 | 1.2 | |
| P / Tangible Book | 1.7 | · | 2.0 | 1.7 | 1.7 | · | 2.6 | 2.1 | 2.4 | · | 1.6 | 1.8 | 1.4 | · | 1.0 | 1.2 | |
| P / Cash Flow | 140.4 | · | · | · | 153.6 | · | · | · | 106.0 | · | · | · | 18.3 | · | · | · | |
| P / FCF | 167.0 | · | · | · | 197.1 | · | · | · | 117.8 | · | · | · | 18.9 | · | · | · | |
| Earnings Yield | 8.8% | · | 9.0% | 12.1% | 12.5% | · | 9.2% | 11.8% | 9.6% | · | 15.1% | 14.1% | 16.5% | · | 24.2% | 20.9% | |
| Payout Ratio | 15.0% | · | · | · | 8.8% | · | · | · | 6.4% | · | · | · | 6.8% | · | · | · |
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 | $17.31B | $17.95B | $16.06B | $16.00B | $13.74B |
| Laba Bersih | $2.22B | $3.08B | $2.60B | $2.62B | $1.95B |
| EPS Dilusian | $11.12 | $14.69 | $11.72 | $11.01 | $7.43 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $1.75B | $1.56B | $2.10B | $556M | $931M |
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.