TNL Travel Leisure Co. Common Stock

NYSE · Hotels, Restaurants & Leisure · Lihat di SEC EDGAR ↗

$61,98

Harga · Mei 20, 2026

Fundamental per Apr 22, 2026

TNL Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu

Harga

$61.98

Kapitalisasi Pasar

$4.45B

P/E (TTM)

20.5

EPS (TTM)

$3.44

Pendapatan (TTM)

$4.02B

Imbal Hasil Dividen

3.4%

ROE

-24.7%

D/E Utang/Ekuitas

—

Rentang 52M

$47 – $81

TNL Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda

Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS

Pendapatan & Laba Bersih $4.02B

2016-12-31 → 2025-12-31

EPS $3.44

2016-12-31 → 2025-12-31

Arus Kas Bebas $523M

2016-12-31 → 2025-12-31

Margin 5.7%

Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?

Metrik

Tren 5 Tahun

TNL

Median Rekan

P/E (TTM)

20.5

27.9

P/S (TTM)

1.1

2.5

P/B

-4.5

7.6

Price / FCF (Harga / FCF)

8.5

—

Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC

Metrik

Tren 5 Tahun

TNL

Median Rekan

Operating Margin (Margin Operasi)

13.8%

—

Net Profit Margin (Margin Laba Bersih)

5.7%

3.5%

ROA

3.4%

2.5%

ROE

-24.7%

12.2%

ROIC

-38.5%

—

Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca

Metrik

Tren 5 Tahun

TNL

Median Rekan

Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T

Metrik

Tren 5 Tahun

TNL

Median Rekan

Revenue YoY (Pendapatan YoY)

4.1%

—

Revenue CAGR 3Y (CAGR Pendapatan 3T)

4.1%

—

Revenue CAGR 5Y (CAGR Pendapatan 5T)

13.2%

—

EPS YoY

-40.9%

—

Net Income YoY (Laba Bersih YoY)

-44.0%

—

Metrik Per Saham EPS, nilai buku per saham, arus kas per saham, dividen per saham

Metrik

Tren 5 Tahun

TNL

Median Rekan

EPS (Diluted)

$3.44

—

Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang

Metrik

Tren 5 Tahun

TNL

Median Rekan

Payout Ratio (Rasio Pembayaran Dividen)

64.8%

—

Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun

Imbal Hasil Dividen

3.4%

Rasio Pembayaran Dividen

64.8%

CAGR Dividen 5T

—

Tanggal ex-dividen	Jumlah
20 Maret 2026	$0,6000
12 Des. 2025	$0,5600
12 Sep. 2025	$0,5600
13 Juni 2025	$0,5600
17 Maret 2025	$0,5600
13 Des. 2024	$0,5000
13 Sep. 2024	$0,5000
14 Juni 2024	$0,5000
20 Maret 2024	$0,5000
14 Des. 2023	$0,4500
14 Sep. 2023	$0,4500
14 Juni 2023	$0,4500
14 Maret 2023	$0,4500
14 Des. 2022	$0,4000
14 Sep. 2022	$0,4000
14 Juni 2022	$0,4000
14 Maret 2022	$0,4000
14 Des. 2021	$0,3500
14 Sep. 2021	$0,3000
14 Juni 2021	$0,3000

TNL Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan

BELI 16 analis

Beli Kuat 5 31,2%
Beli 8 50,0%
Tahan 3 18,8%
Jual 0 0,0%
Jual Kuat 0 0,0%

Target Harga 12 Bulan

12 analis · 2026-05-19

Median $87.00

← Di bawah semua target $61.98

Rendah $73.00

Tinggi $105.00

Target median $87.00 +40,4%

Target rata-rata $86.08 +38,9%

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	$1.45	$1.32	0.13%
31 Des. 2025	$1.83	$1.82	0.01%
30 Sep. 2025	$1.80	$1.76	0.04%
30 Juni 2025	$1.65	$1.66	-0.01%
31 Maret 2025	$1.11	$1.12	-0.01%

Perbandingan Sejawat Metrik utama vs rekan sektor

Ticker	Kapitalisasi Pasar	P/E	Pendapatan YoY	Margin Bersih	ROE	Margin Kotor
TNL	$4.45B	20.5	4.1%	5.7%	-24.7%	—
NCLH	$10.16B	24.3	3.7%	4.3%	22.4%	—
WH	—	30.2	1.5%	13.5%	37.2%	—
CHH	$4.38B	12.1	0.75%	23.2%	477.4%	—
GBTG	—	34.8	12.2%	4.1%	8.3%	—
NAVN	$3.00B	-3.0	30.8%	-56.7%	204117.9%	71.3%
HGV	$3.72B	50.3	1.3%	1.6%	5.3%	—
VAC	$1.97B	-6.5	1.3%	-6.1%	-13.9%	—
TH	$799M	-21.6	-17.0%	-11.6%	-9.2%	13.3%
LIND	$798M	-22.9	19.6%	-3.9%	10.8%	—
SABR	$537M	1.0	0.95%	18.9%	-36.9%	—

Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas

Laporan Laba Rugi 16

Data Laporan Laba Rugi Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$4.02B	$3.86B	$3.75B	$3.57B	$3.13B	$2.16B	$4.04B	$3.93B	$3.81B	$3.69B	$4.88B	$5.28B
Cost of Revenue	$273M	$92M	$133M	$157M	$157M	$2M	$186M	$183M	$150M	·	·	·
SG&A Expense	$498M	$475M	$454M	$479M	$434M	$398M	$491M	$513M	$580M	$568M	$685M	$755M
Operating Expenses	$3.47B	$3.13B	$3.03B	$2.91B	$2.52B	$2.27B	$3.30B	$3.41B	$3.37B	$3.03B	$3.94B	$4.34B
Operating Income	$553M	$733M	$720M	$653M	$618M	$-105M	$812M	$523M	$439M	$658M	$935M	$941M
Interest Expense	·	·	$251M	$195M	$198M	$192M	$162M	$170M	$155M	$133M	$122M	$113M
Interest Income	·	·	$13M	$6M	$3M	$7M	$7M	$5M	$6M	·	·	·
Other Non-op	$7M	$15M	$3M	$22M	·	·	·	·	·	·	·	·
Pretax Income	$337M	$513M	$485M	$486M	$429M	$-276M	$680M	$396M	$318M	$542M	$837M	$845M
Income Tax	$107M	$135M	$94M	$130M	$116M	$-23M	$191M	$130M	$-328M	$190M	$285M	$316M
Net Income	$230M	$411M	$396M	$357M	$308M	$-255M	$507M	$672M	$854M	$611M	$612M	$529M
EPS (Basic)	$3.51	$5.87	$5.31	$4.28	$3.56	$-2.97	$5.50	$6.80	$8.29	$5.56	$5.18	$4.22
EPS (Diluted)	$3.44	$5.82	$5.28	$4.24	$3.52	$-2.97	$5.48	$6.77	$8.24	$5.52	$5.14	$4.18
Shares (Basic)	65,600,000	70,100,000	74,500,000	83,400,000	86,500,000	86,100,000	92,100,000	98,900,000	103,000,000	109,900,000	118,000,000	125,000,000
Shares (Diluted)	66,900,000	70,700,000	75,000,000	84,200,000	87,300,000	86,100,000	92,400,000	99,200,000	103,700,000	110,600,000	119,000,000	127,000,000
EBITDA	$677M	$848M	$832M	$772M	$742M	$21M	$933M	$523M	$893M	$1.27B	$1.21B	$1.14B

Neraca 28

Data Neraca Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$253M	$167M	$282M	$550M	$369M	$1.20B	$355M	$218M	$48M	$113M	$-33M	$183M
Short-term Investments	$18M	$18M	$19M	$18M	$21M	$26M	$35M	$25M	$24M	$14M	$12M	·
Receivables	·	·	·	·	·	·	·	$121M	$195M	$376M	$586M	$516M
Inventory	$1.13B	$1.23B	$1.14B	$1.19B	$1.22B	$1.35B	$1.20B	$1.22B	$1.25B	$310M	$295M	$302M
Prepaid Expense	·	·	·	·	·	·	·	$153M	$118M	$131M	$153M	$147M
Other Current Assets	·	·	·	·	·	·	·	$304M	$328M	$260M	$266M	$320M
Current Assets	·	·	·	·	·	·	·	·	$3.00B	$1.81B	$1.74B	$1.87B
PP&E (Net)	$531M	$591M	$655M	$658M	$689M	$666M	$680M	$712M	$822M	$1.03B	$1.40B	$1.50B
PP&E (Gross)	$1.63B	$1.66B	$1.68B	$1.65B	$1.63B	$1.55B	$1.52B	$1.56B	$1.67B	$2.01B	$2.69B	$2.71B
Accum. Depreciation	$1.09B	$1.07B	$1.03B	$994M	$943M	$882M	$844M	$853M	$845M	$984M	$1.30B	$1.21B
Goodwill	$972M	$966M	$962M	$955M	$961M	$964M	$970M	$922M	$911M	$1.22B	$1.56B	$1.55B
Intangibles	$201M	$209M	$199M	$207M	$219M	$131M	$143M	$109M	$143M	$343M	$400M	$401M
Other Non-current Assets	·	·	·	·	·	·	·	$304M	$328M	$355M	$361M	$381M
Total Assets	$6.76B	$6.74B	$6.74B	$6.76B	$6.59B	$7.61B	$7.45B	$7.16B	$10.45B	$9.82B	$9.59B	$9.57B
Accounts Payable	·	·	·	·	·	·	·	$66M	$232M	$213M	$394M	$385M
Current Liabilities	·	·	·	·	·	·	·	·	$2.63B	$2.03B	$1.96B	$1.86B
Deferred Tax	$704M	$722M	$687M	$679M	$686M	$725M	$815M	$736M	$587M	$1.14B	$1.13B	$1.20B
Other Non-current Liabilities	·	·	·	·	·	·	·	·	$304M	$353M	$401M	$370M
Total Liabilities	$7.74B	$7.62B	$7.66B	$7.66B	$7.38B	$8.58B	$7.98B	$7.73B	$9.68B	$9.10B	$8.64B	$8.42B
Long-term Debt	$5.60B	$5.59B	$5.65B	$5.64B	$5.31B	$6.42B	$5.58B	·	$3.91B	·	·	·
Common Stock	$3M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M
Paid-in Capital	·	·	$4.28B	$4.24B	$4.19B	$4.16B	$4.12B	$4.08B	$4.00B	$3.97B	$3.92B	$3.89B
Retained Earnings	$2.41B	$2.33B	$2.07B	$1.81B	$1.59B	$1.39B	$1.78B	$1.44B	$2.50B	$1.98B	$1.59B	$1.18B
Treasury Stock	$7.74B	$7.43B	$7.20B	$6.89B	$6.53B	$6.51B	$6.38B	$6.04B	$5.72B	$5.12B	$4.49B	$3.84B
AOCI	$-66M	$-112M	$-70M	$-79M	$-48M	$-16M	$-52M	$-52M	$-11M	$-113M	$-74M	$24M
Stockholders' Equity	$-981M	$-881M	$-918M	$-913M	$-801M	$-975M	$-530M	$-574M	$769M	$714M	$950M	$1.25B
Liabilities + Equity	$6.76B	$6.74B	$6.74B	$6.76B	$6.59B	$7.61B	$7.45B	$7.16B	$10.45B	$9.82B	$9.59B	$9.68B
Shares Outstanding	63,100,000	67,100,000	71,400,000	78,400,000	85,900,000	85,900,000	88,100,000	95,000,000	·	·	·	·

Arus Kas 20

Data Arus Kas Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$124M	$115M	$112M	$119M	$124M	$126M	$121M	$138M	$136M	$172M	$157M	$196M
Stock-based Comp	$57M	$41M	$38M	$45M	$32M	$20M	$24M	$129M	$59M	$57M	$58M	$57M
Deferred Tax	$-21M	$26M	$8M	$-4M	$-39M	$-88M	$79M	$122M	$-397M	$72M	$40M	$47M
Amort. of Intangibles	$10M	$10M	$10M	$9M	$9M	$10M	$9M	$12M	$11M	$11M	$30M	$37M
Restructuring	$19M	$16M	$26M	$14M	$-1M	$39M	$9M	$16M	$14M	$12M	$6M	$11M
Other Non-cash	$250M	$-129M	$-204M	$-75M	$143M	$571M	$-279M	·	$269M	$-13M	$84M	$155M
Operating Cash Flow	$640M	$464M	$350M	$442M	$568M	$374M	$452M	$442M	$986M	$963M	$991M	$984M
CapEx	$117M	$81M	$74M	$52M	$57M	$69M	$108M	$99M	$107M	$117M	$189M	$235M
Investing Cash Flow	$-107M	$-124M	$-80M	$-50M	$-93M	$-65M	$-66M	$-725M	$-362M	$-346M	$-302M	$-276M
Debt Issued	·	·	·	·	·	·	·	$3.20B	$1.63B	$112M	·	·
Net Debt Issued	·	·	·	·	·	·	·	$-317M	·	·	·	·
Stock Issued	$34M	$15M	$9M	$10M	$11M	$7M	$11M	$0	$0	·	·	·
Stock Repurchased	$301M	$234M	$309M	$351M	$25M	$128M	$340M	$330M	$599M	$619M	$658M	$646M
Net Stock Activity	$-267M	$-219M	$-300M	$-341M	$-14M	$-121M	$-329M	$-330M	$-599M	$-619M	$-658M	$-646M
Dividends Paid	$149M	$142M	$136M	$135M	$109M	$138M	$166M	$194M	$242M	$223M	$202M	$179M
Financing Cash Flow	$-443M	$-458M	$-500M	$-196M	$-1.29B	$502M	$-289M	$280M	$-558M	$-586M	$-675M	$-701M
Net Change in Cash	$97M	$-129M	$-230M	$191M	$-820M	$815M	$98M	$-12M	$83M	$11M	$-12M	$-11M
Taxes Paid	$87M	$100M	$144M	$153M	$110M	$50M	$89M	$108M	$219M	$177M	$234M	$249M
Free Cash Flow	$523M	$383M	$276M	$390M	$511M	$305M	$344M	$343M	$834M	$782M	$769M	$749M
Levered FCF	·	·	$74M	$247M	$367M	$129M	$228M	$229M	$617M	$693M	$685M	$678M

Profitabilitas 7

Data Profitabilitas Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Operating Margin	13.8%	19.0%	19.2%	18.3%	19.7%	-4.9%	20.1%	13.3%	14.0%	18.9%	18.3%	17.8%
Net Margin	5.7%	10.6%	10.6%	10.0%	9.8%	-11.8%	12.5%	17.1%	17.2%	10.9%	11.1%	10.0%
Pretax Margin	8.4%	13.3%	12.9%	13.6%	13.7%	-12.8%	16.8%	10.1%	11.6%	16.8%	16.6%	16.0%
EBITDA Margin	16.8%	21.9%	22.2%	21.6%	23.7%	0.97%	23.1%	13.3%	17.6%	22.7%	21.9%	21.5%
ROA	3.4%	6.1%	5.9%	5.3%	4.3%	-3.4%	6.9%	7.6%	8.6%	6.3%	6.3%	5.5%
ROE	-24.7%	-45.7%	-43.3%	-41.7%	-34.7%	33.9%	-91.8%	689.2%	109.4%	73.4%	55.5%	36.8%
ROIC	-38.5%	-61.3%	-63.2%	-52.4%	-56.3%	9.9%	-110.2%	-61.2%	112.6%	96.4%	71.4%	46.9%

Likuiditas & Solvabilitas 3

Data Likuiditas & Solvabilitas Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	·	·	·	·	·	·	·	·	1.2	0.9	1.0	1.0
Quick Ratio	·	·	·	·	·	·	·	·	0.2	0.4	0.4	0.4
Interest Coverage	·	·	2.9	3.3	3.1	-0.5	5.0	3.1	4.6	7.8	8.1	8.3

Efisiensi 3

Data Efisiensi Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	0.6	0.6	0.6	0.5	0.4	0.3	0.6	0.4	0.5	0.6	0.6	0.5
Inventory Turnover	0.2	0.1	0.1	0.1	0.1	0.0	0.2	·	·	·	·	·
Receivables Turnover	·	·	·	·	·	·	·	24.9	13.3	9.4	10.0	10.3

Per Saham 6

Data Per Saham Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$-15.55	$-13.13	$-12.86	$-11.65	$-9.32	·	·	·	·	·	·	·
Revenue / Share	$60.10	$54.65	$50.00	$42.36	$35.90	$25.09	$43.76	$39.63	$48.95	$50.44	$46.52	$41.58
Cash Flow / Share	$9.57	$6.56	$4.67	$5.25	$6.51	$4.34	$4.89	$4.46	$9.52	$8.77	$8.33	$7.75
Cash / Share	$4.01	$2.49	$3.95	$7.02	$4.30	·	·	·	·	·	·	·
Dividend Paid / Share	$2	$2	$2	$2	$1	$2	$2	$2	$2	$2	$2	$1
EPS (TTM)	$3.44	$5.82	$5.28	$4.24	$3.52	$-2.97	$5.48	$6.77	$8.24	$5.52	$5.14	$4.18

Tingkat Pertumbuhan 8

Data Tingkat Pertumbuhan Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	4.1%	3.0%	5.1%	13.8%	45.1%	·	·	·	·	·	·	·
Revenue CAGR 3Y	4.1%	7.2%	20.2%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	13.2%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	-40.9%	10.2%	24.5%	20.4%	·	·	·	·	·	·	·	·
EPS CAGR 3Y	-6.7%	18.2%	·	·	·	·	·	·	·	·	·	·
Net Income YoY	-44.0%	3.8%	10.9%	15.9%	·	·	·	·	·	·	·	·
Net Income CAGR 3Y	-13.6%	10.1%	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	1.6%	·	·	·	·	·	·	·	·	·	·	·

Valuasi (TTM) 12

Data Valuasi (TTM) Tahunan untuk TNL
Metrik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$4.02B	$3.86B	$3.75B	$3.57B	$3.13B	$2.16B	$4.04B	$3.93B	$3.81B	$3.69B	$4.88B	$5.28B
Net Income TTM	$230M	$411M	$396M	$357M	$308M	$-255M	$507M	$672M	$854M	$611M	$612M	$529M
Market Cap	$4.45B	$3.39B	$2.79B	$2.85B	$4.75B	·	·	·	·	·	·	·
P/E	20.5	8.7	7.4	8.6	15.7	-15.1	9.4	5.3	6.3	6.2	6.4	9.3
P/S	1.1	0.9	0.7	0.8	1.5	·	·	·	·	·	·	·
P/B	-4.5	-3.8	-3.0	-3.1	-5.9	·	·	·	·	·	·	·
P / Cash Flow	7.0	7.3	8.0	6.5	8.4	·	·	·	·	·	·	·
P / FCF	8.5	8.8	10.1	7.3	9.3	·	·	·	·	·	·	·
Dividend Yield	3.4%	4.2%	4.9%	4.7%	2.3%	·	·	·	·	·	·	·
Earnings Yield	4.9%	11.5%	13.5%	11.7%	6.4%	-6.6%	10.6%	18.9%	15.8%	16.0%	15.7%	10.8%
Payout Ratio	64.8%	34.5%	34.3%	37.8%	35.4%	-54.1%	32.7%	28.9%	27.8%	36.5%	33.0%	33.8%
Annual Payout	$149M	$142M	$136M	$135M	$109M	$138M	$166M	$194M	$242M	$223M	$202M	$179M

Laporan Laba Rugi 16

Data Triwulanan Laporan Laba Rugi untuk TNL
Metrik	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	$961M	$1.02B	$1.04B	$1.02B	$934M	$970M	$993M	$985M	$916M	$936M	$986M	$949M	$879M	$899M	$937M	$922M
Cost of Revenue	$35M	$216M	$13M	$21M	$23M	$10M	$27M	$21M	$34M	$27M	$43M	$33M	$30M	$32M	$39M	$46M
SG&A Expense	$121M	$138M	$122M	$116M	$122M	$124M	$111M	$128M	$112M	$108M	$108M	$114M	$124M	$121M	$117M	$121M
Operating Expenses	$802M	$1.05B	$830M	$812M	$778M	$765M	$804M	$796M	$766M	$744M	$779M	$766M	$739M	$737M	$748M	$737M
Operating Income	$159M	$-23M	$214M	$206M	$156M	$205M	$189M	$189M	$150M	$192M	$207M	$183M	$138M	$162M	$189M	$185M
Interest Expense	·	·	·	·	·	·	·	$63M	$64M	·	$64M	$61M	$58M	·	$48M	$47M
Interest Income	·	·	·	·	·	·	·	$3M	$4M	·	$3M	$3M	$3M	·	$2M	$1M
Other Non-op	$3M	$4M	$1M	$1M	$1M	$8M	$1M	$4M	$2M	$-1M	$2M	$0	$2M	$7M	$19M	$-7M
Pretax Income	$108M	$-74M	$158M	$152M	$101M	$158M	$130M	$133M	$92M	$127M	$148M	$125M	$85M	$118M	$162M	$132M
Income Tax	$29M	$-12M	$47M	$44M	$28M	$40M	$33M	$36M	$26M	$-2M	$38M	$36M	$22M	$29M	$46M	$32M
Net Income	$79M	$-62M	$111M	$108M	$73M	$119M	$97M	$129M	$66M	$128M	$110M	$94M	$64M	$90M	$116M	$100M
EPS (Basic)	$1.25	$-0.91	$1.70	$1.63	$1.09	$1.72	$1.40	$1.82	$0.93	$1.74	$1.50	$1.25	$0.82	$1.13	$1.39	$1.17
EPS (Diluted)	$1.22	$-0.92	$1.67	$1.62	$1.07	$1.70	$1.39	$1.81	$0.92	$1.73	$1.49	$1.25	$0.81	$1.11	$1.38	$1.16
Shares (Basic)	62,900,000	-132,800,000	65,200,000	66,100,000	67,100,000	-142,000,000	69,800,000	70,800,000	71,500,000	-151,500,000	73,300,000	75,200,000	77,500,000	-170,500,000	83,000,000	85,000,000
Shares (Diluted)	64,400,000	-133,900,000	66,100,000	66,500,000	68,200,000	-142,500,000	70,200,000	71,000,000	72,000,000	-152,400,000	73,600,000	75,500,000	78,300,000	-172,100,000	83,600,000	85,700,000
EBITDA	$191M	·	$214M	$206M	$186M	·	$189M	$189M	$178M	·	$207M	$183M	$166M	·	$189M	$185M

Neraca 20

Data Triwulanan Neraca untuk TNL
Metrik	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	$254M	$253M	$240M	$212M	$188M	$167M	$194M	$166M	$479M	$282M	$238M	$214M	$196M	$550M	$169M	$241M
Short-term Investments	·	$18M	·	·	·	$18M	·	·	·	·	·	·	·	·	·	·
Inventory	$1.18B	$1.13B	$1.27B	$1.25B	$1.22B	$1.23B	$1.21B	$1.21B	$1.19B	·	$1.15B	$1.15B	$1.16B	·	$1.15B	$1.19B
PP&E (Net)	$523M	$531M	$597M	$592M	$587M	$591M	$594M	$596M	$614M	·	$655M	$665M	$670M	·	$736M	$730M
PP&E (Gross)	$1.65B	$1.63B	$1.75B	$1.72B	$1.68B	$1.66B	$1.69B	$1.66B	$1.66B	·	$1.71B	$1.70B	$1.69B	·	$1.75B	$1.72B
Accum. Depreciation	$1.12B	$1.09B	$1.15B	$1.12B	$1.10B	$1.07B	$1.09B	$1.07B	$1.05B	·	$1.06B	$1.03B	$1.02B	·	$1.01B	$991M
Goodwill	$971M	$972M	$971M	$972M	$968M	$966M	$971M	$968M	$993M	·	$959M	$961M	$961M	·	$950M	$955M
Intangibles	$200M	$201M	$204M	$208M	$209M	$209M	$215M	$216M	$197M	·	$201M	$204M	$207M	·	$211M	$213M
Total Assets	$6.84B	$6.76B	$6.89B	$6.81B	$6.76B	$6.74B	$6.70B	$6.69B	$7.02B	·	$6.66B	$6.60B	$6.48B	·	$6.38B	$6.48B
Deferred Tax	$732M	$704M	$763M	$745M	$744M	$722M	$698M	$709M	$709M	·	$706M	$715M	$712M	·	$699M	$700M
Total Liabilities	$7.86B	$7.74B	$7.71B	$7.66B	$7.67B	$7.62B	$7.56B	$7.58B	$7.95B	·	$7.65B	$7.61B	$7.45B	·	$7.28B	$7.32B
Long-term Debt	$5.75B	$5.60B	$5.58B	$5.59B	$5.66B	·	$5.58B	$5.58B	$5.92B	·	$5.62B	$5.57B	$5.45B	·	$5.27B	$5.22B
Common Stock	$3M	$3M	$3M	$3M	$3M	$2M	$2M	$2M	$2M	·	$2M	$2M	$2M	·	$2M	$2M
Paid-in Capital	·	·	·	·	·	·	·	$4.30B	$4.28B	·	$4.27B	$4.26B	$4.25B	·	$4.23B	$4.22B
Retained Earnings	$2.45B	$2.41B	$2.51B	$2.44B	$2.37B	$2.33B	$2.25B	$2.19B	$2.10B	·	$1.97B	$1.90B	$1.84B	·	$1.75B	$1.67B
Treasury Stock	$7.82B	$7.74B	$7.64B	$7.57B	$7.50B	$7.43B	$7.36B	$7.29B	$7.22B	·	$7.16B	$7.09B	$6.99B	·	$6.78B	$6.66B
AOCI	$-63M	$-66M	$-69M	$-66M	$-100M	$-112M	$-61M	$-82M	$-85M	·	$-94M	$-79M	$-81M	·	$-112M	$-78M
Stockholders' Equity	$-1.02B	$-981M	$-821M	$-852M	$-903M	$-881M	$-862M	$-885M	$-926M	·	$-1.01B	$-1.01B	$-984M	·	$-911M	$-854M
Liabilities + Equity	$6.84B	$6.76B	$6.89B	$6.81B	$6.76B	$6.74B	$6.70B	$6.69B	$7.02B	·	$6.66B	$6.60B	$6.48B	·	$6.38B	$6.48B
Shares Outstanding	62,400,000	63,100,000	64,300,000	65,000,000	66,400,000	67,100,000	68,300,000	69,900,000	71,300,000	71,400,000	·	·	·	78,400,000	·	·

Arus Kas 16

Data Triwulanan Arus Kas untuk TNL
Metrik	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	$32M	$32M	$31M	$31M	$30M	$29M	$30M	$28M	$28M	$29M	$28M	$27M	$28M	$28M	$30M	$31M
Stock-based Comp	$13M	$19M	$12M	$12M	$14M	$12M	$9M	$11M	$9M	$7M	$9M	$12M	$10M	$11M	$10M	$12M
Restructuring	$-2M	$19M	$0	$0	$0	$2M	$14M	$0	$0	$13M	$2M	$11M	$0	$6M	$0	$1M
Other Non-cash	$-86M	·	·	·	$4M	·	·	·	$-56M	·	·	·	$-95M	·	·	·
Operating Cash Flow	$38M	$124M	$163M	$232M	$121M	$98M	$145M	$174M	$47M	$152M	$88M	$103M	$7M	$175M	$37M	$89M
CapEx	$19M	$32M	$27M	$37M	$21M	$23M	$20M	$21M	$17M	$32M	$14M	$16M	$12M	$16M	$12M	$14M
Investing Cash Flow	$-18M	$-29M	$-30M	$-26M	$-22M	$-23M	$-20M	$-24M	$-57M	$-34M	$-13M	$-16M	$-17M	$-16M	$-5M	$-13M
Stock Issued	$4M	$7M	$20M	$5M	$2M	$6M	$2M	$7M	$0	$3M	$0	·	·	$4M	$0	$6M
Stock Repurchased	$87M	$90M	$71M	$70M	$70M	$72M	$68M	$69M	$25M	$40M	$67M	$101M	$101M	$111M	$113M	$82M
Net Stock Activity	$-83M	·	·	·	$-68M	·	·	·	$-25M	·	·	·	$-101M	·	·	·
Dividends Paid	$41M	$35M	$36M	$37M	$41M	$34M	$35M	$35M	$38M	$31M	$33M	$35M	$37M	$32M	$33M	$35M
Financing Cash Flow	$7M	$-83M	$-105M	$-192M	$-63M	$-84M	$-113M	$-464M	$203M	$-56M	$-58M	$-43M	$-343M	$218M	$-99M	$-236M
Net Change in Cash	$30M	$12M	$27M	$20M	$38M	$-20M	$17M	$-315M	$189M	$66M	$14M	$44M	$-354M	$383M	$-73M	$-169M
Taxes Paid	$12M	$18M	$12M	$49M	$8M	$26M	$27M	$41M	$6M	$30M	$34M	$75M	$5M	$43M	$22M	$78M
Free Cash Flow	$19M	·	·	·	$100M	·	·	·	$30M	·	·	·	$-5M	·	·	·
Levered FCF	·	·	·	·	·	·	·	·	$-16M	·	·	·	$-48M	·	·	·

Profitabilitas 7

Data Triwulanan Profitabilitas untuk TNL
Metrik	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	16.6%	·	20.5%	20.2%	16.7%	·	19.0%	19.2%	16.4%	·	21.0%	19.3%	15.7%	·	20.2%	20.1%
Net Margin	8.2%	·	10.6%	10.6%	7.8%	·	9.8%	13.1%	7.2%	·	11.2%	9.9%	7.3%	·	12.4%	10.8%
Pretax Margin	11.2%	·	15.1%	14.9%	10.8%	·	13.1%	13.5%	10.0%	·	15.0%	13.2%	9.7%	·	17.3%	14.3%
EBITDA Margin	19.9%	·	20.5%	20.2%	19.9%	·	19.0%	19.2%	19.4%	·	21.0%	19.3%	18.9%	·	20.2%	20.1%
ROA	1.2%	·	1.6%	1.6%	1.1%	·	1.5%	1.9%	0.98%	·	1.7%	1.4%	0.98%	·	1.8%	1.5%
ROE	-8.2%	·	-13.2%	-12.4%	-8.0%	·	-10.4%	-13.6%	-6.9%	·	-11.5%	-10.1%	-7.1%	·	-13.1%	-11.2%
ROIC	-11.4%	·	-18.3%	-17.2%	-12.5%	·	-16.4%	-15.6%	-11.6%	·	-15.3%	-12.8%	-10.4%	·	-14.9%	-16.4%

Likuiditas & Solvabilitas 1

Data Triwulanan Likuiditas & Solvabilitas untuk TNL
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 Coverage		·	·	·	·	·	·	·	3.0	2.3	·	3.2	3.0	2.4	·	3.9	3.9

Efisiensi 2

Data Triwulanan Efisiensi untuk TNL
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		0.1	·	0.2	0.2	0.1	·	0.1	0.1	0.1	·	0.2	0.1	0.1	·	0.1	0.1
Inventory 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

Per Saham 6

Data Triwulanan Per Saham untuk TNL
Metrik	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
Book Value / Share	$-16.38	·	$-12.77	$-13.11	$-13.60	·	$-12.62	$-12.66	$-12.99	·	·	·	·	·	·	·
Revenue / Share	$14.92	·	$15.79	$15.31	$13.70	·	$14.15	$13.87	$12.72	·	$13.40	$12.57	$11.23	·	$11.21	$10.76
Cash Flow / Share	$0.59	·	·	·	$1.77	·	·	·	$0.65	·	·	·	$0.09	·	·	·
Cash / Share	$4.07	·	$3.73	$3.26	$2.83	·	$2.84	$2.37	$6.72	·	·	·	·	·	·	·
Dividend Paid / Share	$1	$1	$1	$1	$1	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
EPS (TTM)	$5.58	·	$5.75	$5.89	$5.19	·	$5.61	$5.47	$4.47	·	$4.93	$4.60	$3.94	·	$4.28	$3.72

Valuasi (TTM) 12

Data Triwulanan Valuasi (TTM) untuk TNL
Metrik	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	$3.96B	·	$3.99B	$3.93B	$3.83B	·	$3.88B	$3.84B	$3.73B	·	$3.75B	$3.69B	$3.55B	·	$3.51B	$3.37B
Net Income TTM	$371M	·	$389M	$407M	$365M	·	$402M	$399M	$334M	·	$384M	$374M	$331M	·	$368M	$324M
Market Cap	$4.32B	·	$3.83B	$3.35B	$3.07B	·	$3.15B	$3.14B	$3.49B	·	·	·	·	·	·	·
P/E	12.4	·	10.3	8.8	8.9	·	8.2	8.2	11.0	·	7.5	8.8	9.9	·	8.0	10.4
P/S	1.1	·	1.0	0.9	0.8	·	0.8	0.8	0.9	·	·	·	·	·	·	·
P/B	-4.2	·	-4.7	-3.9	-3.4	·	-3.7	-3.6	-3.8	·	·	·	·	·	·	·
P / Cash Flow	113.6	·	·	·	25.4	·	·	·	74.3	·	·	·	·	·	·	·
P / FCF	227.2	·	·	·	30.7	·	·	·	116.4	·	·	·	·	·	·	·
Dividend Yield	3.6%	·	3.9%	4.4%	4.9%	·	4.5%	4.5%	4.1%	·	·	·	·	·	·	·
Earnings Yield	8.1%	·	9.7%	11.4%	11.2%	·	12.2%	12.2%	9.1%	·	13.4%	11.4%	10.1%	·	12.5%	9.6%
Payout Ratio	51.9%	·	32.4%	34.3%	56.2%	·	36.1%	27.1%	57.6%	·	30.0%	37.2%	57.8%	·	28.4%	35.0%
Annual Payout	$155M	·	$149M	$148M	$149M	·	$141M	$141M	$143M	·	$138M	$140M	$140M	·	$129M	$123M

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	$4.02B	$3.86B	$3.75B	$3.57B	$3.13B
Margin Operasi %	13.8%	19.0%	19.2%	18.3%	19.7%
Laba Bersih	$230M	$411M	$396M	$357M	$308M
EPS Dilusian	$3.44	$5.82	$5.28	$4.24	$3.52

Arus Kas

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Arus Kas Bebas	$523M	$383M	$276M	$390M	$511M

Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini

Laporan Pembelian Orang Dalam Jumat 4/24: SMPL, TNL Nasdaq · 3 minggu, 5 hari lalu

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.

TNL Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu

TNL Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda

Rata-rata bergerak dan lapisan tumpang tindih

Volume

Osilator

Momentum dan tren

Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS

Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?

Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC

Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca

Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T

Metrik Per Saham EPS, nilai buku per saham, arus kas per saham, dividen per saham

Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang

Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun

TNL Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan

Target Harga 12 Bulan

Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya

Perbandingan Sejawat Metrik utama vs rekan sektor

Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas

Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir

Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini

Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap