UNF Unifirst Corporation Common Stock
$255,52
Harga · Mei 1, 2026
Fundamental per Apr 7, 2026
Rentang 52M
$148–$284
79% of range
Peringkat Analis
HOLD
12 analysts
Target Harga
$279
+9% upside
P/E (TTM)
22.3
ROE
6.9%
Margin Laba Bersih
6.1%
UNF Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$255.52
Kapitalisasi Pasar
—
P/E (TTM)
22.3
EPS (TTM)
$7.98
Pendapatan (TTM)
$2.43B
Imbal Hasil Dividen
—
ROE
6.9%
D/E Utang/Ekuitas
—
Rentang 52M
$148 – $284
UNF Grafik Harga Saham Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$2.43B
2017-08-26
→
2025-08-30
EPS
$7.98
2017-08-26
→
2025-08-30
Arus Kas Bebas
$143M
2017-08-26
→
2025-08-30
Margin
6.1%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
UNF
Median Rekan
P/E (TTM)
22.3
33.0
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
UNF
Median Rekan
Operating Margin (Margin Operasi)
7.6%
—
Net Profit Margin (Margin Laba Bersih)
6.1%
3.9%
ROA
5.4%
4.3%
ROE
6.9%
7.1%
ROIC
6.5%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
UNF
Median Rekan
Current Ratio (Rasio Lancar)
3.2
1.6
Quick Ratio (Rasio Cepat)
1.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
UNF
Median Rekan
Revenue YoY (Pendapatan YoY)
0.20%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
6.7%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
6.2%
—
EPS YoY
2.7%
—
Net Income YoY (Laba Bersih YoY)
1.9%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
UNF
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
16.6%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
16.6%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 6 Maret 2026 | $0,3650 |
| 5 Des. 2025 | $0,3650 |
| 5 Sep. 2025 | $0,3500 |
| 6 Juni 2025 | $0,3500 |
| 7 Maret 2025 | $0,3500 |
| 6 Des. 2024 | $0,3500 |
| 6 Sep. 2024 | $0,3300 |
| 7 Juni 2024 | $0,3300 |
| 7 Maret 2024 | $0,3300 |
| 6 Des. 2023 | $0,3300 |
| 6 Sep. 2023 | $0,3100 |
| 7 Juni 2023 | $0,3100 |
| 8 Maret 2023 | $0,3100 |
| 6 Des. 2022 | $0,3100 |
| 6 Sep. 2022 | $0,3000 |
| 7 Juni 2022 | $0,3000 |
| 8 Maret 2022 | $0,3000 |
| 6 Des. 2021 | $0,3000 |
| 3 Sep. 2021 | $0,2500 |
| 7 Juni 2021 | $0,2500 |
UNF Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
TAHAN
12 analis
- Beli Kuat 0 0,0%
- Beli 0 0,0%
- Tahan 7 58,3%
- Jual 4 33,3%
- Jual Kuat 1 8,3%
Target Harga 12 Bulan
3 analis · 2026-04-28
Median
$280.00
← Di bawah semua target
$255.52
Rendah
$260.00
Tinggi
$297.00
Target median
$280.00
+9,6%
Target rata-rata
$279.00
+9,2%
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 | $1.25 | $1.22 | 0.03% |
| 31 Des. 2025 | $1.98 | $2.08 | -0.10% |
| 30 Sep. 2025 | $2.28 | $2.14 | 0.14% |
| 30 Juni 2025 | $2.19 | $2.11 | 0.08% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| UNF | — | 22.3 | 0.20% | 6.1% | 6.9% | — |
| CTAS | $91.27B | 51.5 | 7.8% | 17.5% | 39.1% | 50.0% |
| CPRT | $43.86B | 28.5 | 9.7% | 33.4% | 18.6% | — |
| OPLN | $3.16B | -31.0 | 8.2% | 9.2% | 13.4% | — |
| HCSG | $1.33B | 23.6 | 7.1% | 3.2% | 12.0% | — |
| VSTS | $666M | -16.3 | -2.5% | -1.5% | -4.6% | — |
| LQDT | $1.02B | 31.5 | 31.2% | 5.9% | 14.1% | 43.8% |
| ACVA | $1.39B | -20.6 | 19.2% | -8.7% | -15.1% | — |
| CVEO | $261M | -14.4 | -6.3% | -3.1% | -9.8% | 23.6% |
| BAER | — | — | — | — | — | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.43B | $2.43B | $2.23B | $2.00B | $1.83B | $1.80B | $1.81B | · | $1.70B | $1.59B | $1.47B | $1.46B | |
| Cost of Revenue | $1.54B | $1.58B | $1.48B | $1.31B | $1.14B | $1.16B | $1.14B | · | $1.06B | $994M | $900M | $885M | |
| SG&A Expense | $565M | $523M | $497M | $451M | $383M | $362M | $335M | · | $361M | $342M | $285M | $294M | |
| Operating Expenses | $2.25B | $2.24B | $2.10B | $1.87B | $1.63B | $1.63B | $1.58B | · | $1.51B | $1.48B | $1.27B | $1.26B | |
| Operating Income | $184M | $184M | $134M | $134M | $196M | $173M | $232M | · | $182M | $110M | $201M | $200M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $927.0K | $873.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $3M | $3M | |
| Other Non-op | $1M | $-1M | $-2M | $-3M | $-2M | $-1M | $-3M | · | $-673.0K | $571.0K | $-332.0K | $-2M | |
| Pretax Income | $195M | $189M | $139M | $134M | $197M | $178M | $238M | · | $187M | $115M | $203M | $201M | |
| Income Tax | $47M | $44M | $35M | $31M | $46M | $42M | $59M | · | $23M | $45M | $78M | $77M | |
| Net Income | $148M | $145M | $104M | $103M | $151M | $136M | $179M | · | $164M | $70M | $125M | $124M | |
| EPS (Diluted) | $7.98 | $7.77 | $5.53 | $5.46 | $7.94 | $7.13 | $9.33 | · | $8.21 | $3.44 | $6.17 | $6.15 | |
| Shares (Basic) | 18,521,000 | 18,663,000 | 18,688,000 | 18,824,000 | 18,880,000 | 18,919,000 | 19,082,000 | · | 19,811,000 | 20,284,000 | 20,168,000 | 20,098,000 | |
| Shares (Diluted) | 18,581,000 | 18,724,000 | 18,762,000 | 18,933,000 | 19,038,000 | 19,042,000 | 19,196,000 | · | 19,963,000 | 20,276,000 | 20,154,000 | 20,079,000 | |
| EBITDA | $325M | $325M | $255M | $243M | $302M | $277M | $335M | · | $279M | $199M | $283M | $277M |
Neraca 24
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $204M | $162M | $79M | $376M | $513M | $475M | $385M | · | $271M | $350M | $364M | $277M | |
| Short-term Investments | $6M | $14M | $10M | $0 | $0 | $0 | · | · | · | · | · | · | |
| Receivables | $285M | $279M | $279M | $249M | $208M | $191M | $203M | · | $201M | $187M | $157M | $152M | |
| Inventory | $145M | $157M | $148M | $151M | $144M | $106M | $101M | · | $90M | $79M | $79M | $80M | |
| Prepaid Expense | $50M | $52M | $54M | $42M | $41M | $36M | $36M | $33M | $22M | $17M | $30M | $12M | |
| Current Assets | $925M | $916M | $840M | $1.06B | $1.10B | $969M | $914M | $796M | $785M | $814M | $778M | $662M | |
| PP&E (Net) | $830M | $802M | $757M | $665M | $618M | $582M | $575M | · | $548M | $525M | $540M | $514M | |
| PP&E (Gross) | $1.96B | $1.87B | $1.75B | $1.59B | $1.50B | $1.42B | $1.35B | · | $1.27B | $1.23B | $1.20B | $1.13B | |
| Accum. Depreciation | $1.13B | $1.07B | $996M | $928M | $882M | $839M | $772M | · | $722M | $702M | $661M | $618M | |
| Goodwill | $658M | $649M | $648M | $457M | $430M | $425M | $401M | · | $397M | $376M | $321M | $313M | |
| Intangibles | $106M | $120M | $146M | $85M | $85M | $86M | $73M | · | $82M | $72M | $39M | $40M | |
| Other Non-current Assets | $189M | $143M | $117M | $106M | $103M | $94M | $85M | $75M | $30M | $32M | $25M | $3M | |
| Total Assets | $2.78B | $2.70B | $2.57B | $2.43B | $2.38B | $2.20B | $2.05B | $1.90B | $1.84B | $1.82B | $1.70B | $1.53B | |
| Accounts Payable | $95M | $93M | $93M | $82M | $81M | $64M | $78M | · | $74M | $65M | $51M | $51M | |
| Accrued Liabilities | $177M | $170M | $156M | $147M | $160M | $133M | $112M | · | $124M | $112M | $101M | $113M | |
| Current Liabilities | $290M | $281M | $267M | $244M | $255M | $210M | $190M | · | $198M | $178M | $153M | $184M | |
| Capital Leases | $55M | $51M | $47M | $38M | $30M | $29M | · | · | · | · | · | · | |
| Total Liabilities | $609M | $588M | $566M | $512M | $508M | $458M | $406M | $393M | $378M | $366M | $337M | $291M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Paid-in Capital | $109M | $105M | $99M | $93M | $89M | $87M | $85M | · | $83M | $86M | $73M | $68M | |
| Retained Earnings | $2.08B | $2.03B | $1.93B | $1.85B | $1.81B | $1.68B | $1.59B | $1.45B | $1.41B | $1.39B | $1.32B | $1.20B | |
| AOCI | $-22M | $-24M | $-24M | $-24M | $-25M | $-32M | $-34M | · | $-25M | $-22M | $-29M | $-24M | |
| Stockholders' Equity | $2.17B | $2.11B | $2.00B | $1.92B | $1.87B | $1.74B | $1.64B | $1.51B | $1.46B | $1.45B | $1.36B | $1.24B | |
| Liabilities + Equity | $2.78B | $2.70B | $2.57B | $2.43B | $2.38B | $2.20B | $2.05B | $1.90B | $1.84B | $1.82B | $1.70B | $1.53B |
Arus Kas 18
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $140M | $141M | $121M | $109M | $106M | $105M | $103M | · | $97M | $89M | $82M | $77M | |
| Stock-based Comp | $12M | $10M | $9M | $9M | $7M | $6M | $6M | · | $5M | $12M | $6M | $5M | |
| Deferred Tax | $3M | $6M | $23M | $18M | $-1M | $-12M | $9M | · | $-9M | $-737.0K | $12M | $-3M | |
| Amort. of Intangibles | $17M | $19M | $15M | $11M | · | · | · | · | $13M | $13M | $9M | $9M | |
| Other Non-cash | $-7M | $-7M | $-41M | $-116M | $-51M | $53M | $-15M | · | $-26M | $47M | $-17M | $23M | |
| Operating Cash Flow | $297M | $295M | $216M | $123M | $212M | $287M | $282M | · | $230M | $218M | $208M | $227M | |
| CapEx | $154M | $160M | $172M | $144M | $134M | $117M | $120M | · | $113M | $109M | $98M | $101M | |
| Investing Cash Flow | $-155M | $-162M | $-488M | $-187M | $-141M | $-158M | $-124M | · | $-154M | $-233M | $-115M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | $0 | $-1M | $-6M | |
| Stock Repurchased | $71M | $24M | $0 | $44M | $11M | $22M | $31M | · | $146M | $0 | $0 | · | |
| Net Stock Activity | $-71M | $-24M | $0 | $-44M | $-11M | $-22M | $-31M | · | $-146M | · | · | · | |
| Dividends Paid | $25M | $23M | $22M | $21M | $18M | $16M | $8M | · | $4M | $3M | $3M | $3M | |
| Financing Cash Flow | $-101M | $-50M | $-26M | $-69M | $-34M | $-41M | $-41M | · | $-153M | $-2M | $-6M | · | |
| Net Change in Cash | $42M | $82M | $-297M | $-136M | $38M | $89M | $115M | · | $-79M | $-14M | $87M | $85M | |
| Taxes Paid | $37M | $34M | $8M | $25M | $56M | $58M | $28M | · | $28M | $62M | $74M | $60M | |
| Free Cash Flow | $143M | $135M | $44M | $-22M | $79M | $170M | $162M | · | $117M | $110M | $109M | $126M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $109M | $125M |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 7.6% | 7.6% | 6.0% | 6.7% | 10.7% | 9.6% | 12.8% | · | 10.8% | 6.9% | 13.7% | 13.8% | |
| Net Margin | 6.1% | 6.0% | 4.6% | 5.2% | 8.3% | 7.5% | 9.9% | · | 9.7% | 4.4% | 8.5% | 8.5% | |
| Pretax Margin | 8.0% | 7.8% | 6.2% | 6.7% | 10.8% | 9.9% | 13.2% | · | 11.0% | 7.2% | 13.9% | 13.8% | |
| EBITDA Margin | 13.4% | 13.4% | 11.4% | 12.2% | 16.5% | 15.4% | 18.5% | · | 16.4% | 12.5% | 19.3% | 19.1% | |
| ROA | 5.4% | 5.5% | 4.2% | 4.3% | 6.6% | 6.4% | 9.1% | · | 8.9% | 4.0% | 7.7% | 8.4% | |
| ROE | 6.9% | 7.0% | 5.2% | 5.4% | 8.1% | 7.9% | 11.0% | · | 11.3% | 5.0% | 9.6% | 10.5% | |
| ROIC | 6.5% | 6.7% | 5.0% | 5.4% | 8.0% | 7.6% | 10.6% | · | 10.9% | 4.6% | 9.1% | 10.0% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.2 | 3.3 | 3.1 | 4.4 | 4.3 | 4.6 | 4.8 | · | 4.0 | 4.6 | 5.1 | 3.6 | |
| Quick Ratio | 1.7 | 1.6 | 1.4 | 2.6 | 2.8 | 3.2 | 3.1 | · | 2.4 | 3.0 | 3.4 | 2.3 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 217.0 | 229.5 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | · | 0.9 | 0.9 | 0.9 | 1.0 | |
| Inventory Turnover | 10.2 | 10.4 | 9.9 | 8.9 | 9.1 | 11.2 | 11.9 | · | 12.5 | 12.6 | 11.3 | 11.1 | |
| Receivables Turnover | 8.6 | 8.7 | 8.5 | 8.7 | 9.1 | 9.1 | 9.0 | · | 8.7 | 9.3 | 9.5 | 9.6 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.20% | 8.7% | 11.6% | 9.6% | 1.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.7% | 10.0% | 7.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 2.7% | 40.5% | 1.3% | -31.2% | 11.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 13.5% | -0.72% | -8.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 2.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 1.9% | 40.3% | 0.26% | -31.6% | 11.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 12.8% | -1.3% | -8.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 1.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 9.4% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.43B | $2.43B | $2.23B | $2.00B | $1.83B | $1.80B | $1.81B | · | $1.70B | $1.59B | $1.47B | $1.46B | |
| Net Income TTM | $148M | $145M | $104M | $103M | $151M | $136M | $179M | · | $164M | $70M | $125M | $124M | |
| P/E | 22.3 | 24.4 | 31.4 | 33.5 | 28.8 | 27.6 | 21.0 | · | 22.2 | 40.1 | 20.7 | 17.6 | |
| Earnings Yield | 4.5% | 4.1% | 3.2% | 3.0% | 3.5% | 3.6% | 4.8% | · | 4.5% | 2.5% | 4.8% | 5.7% | |
| Payout Ratio | 16.6% | 16.1% | 21.3% | 20.1% | 12.0% | 11.6% | 4.6% | · | 2.6% | 4.1% | 2.3% | 2.3% | |
| Annual Payout | $25M | $23M | $22M | $21M | $18M | $16M | $8M | · | $4M | $3M | $3M | $3M |
Laporan Laba Rugi 14
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $623M | $621M | $614M | $611M | $602M | $605M | $640M | $603M | $591M | $594M | $572M | $577M | $543M | $542M | $516M | $512M | |
| Cost of Revenue | $404M | $393M | $382M | $385M | $394M | $381M | $409M | $391M | $396M | $384M | $378M | $379M | $370M | $354M | $337M | $335M | |
| SG&A Expense | $157M | $148M | $147M | $143M | $142M | $134M | $139M | $129M | $131M | $123M | $125M | $133M | $122M | $117M | $118M | $116M | |
| Operating Expenses | $596M | $576M | $565M | $563M | $571M | $549M | $586M | $555M | $563M | $540M | $536M | $543M | $522M | $498M | $483M | $478M | |
| Operating Income | $26M | $45M | $50M | $48M | $31M | $56M | $54M | $48M | $28M | $53M | $36M | $33M | $21M | $43M | $33M | $34M | |
| Interest Expense | $2M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-250.0K | $-259.0K | $-513.0K | $3M | $-794.0K | $-290.0K | $372.0K | $-522.0K | $-575.0K | $-716.0K | $22.0K | $-621.0K | $-114.0K | $-791.0K | $-1M | $-431.0K | |
| Pretax Income | $27M | $47M | $51M | $53M | $33M | $58M | $57M | $49M | $28M | $55M | $36M | $33M | $24M | $45M | $33M | $34M | |
| Income Tax | $7M | $13M | $10M | $14M | $8M | $15M | $12M | $11M | $7M | $13M | $9M | $9M | $6M | $11M | $7M | $9M | |
| Net Income | $20M | $34M | $41M | $40M | $24M | $43M | $45M | $38M | $20M | $42M | $28M | $24M | $18M | $34M | $26M | $25M | |
| EPS (Diluted) | $1.13 | $1.89 | $2.22 | $2.13 | $1.31 | $2.31 | $2.39 | $2.03 | $1.09 | $2.26 | $1.48 | $1.29 | $0.95 | $1.81 | $1.39 | $1.33 | |
| Shares (Basic) | 18,074,000 | 18,148,000 | -49,000 | 18,547,000 | 18,567,000 | 18,586,000 | -37,387,000 | 18,652,000 | 18,696,000 | 18,702,000 | -37,338,000 | 18,677,000 | 18,677,000 | 18,672,000 | -37,695,000 | 18,802,000 | |
| Shares (Diluted) | 18,143,000 | 18,188,000 | -52,000 | 18,607,000 | 18,649,000 | 18,666,000 | -37,504,000 | 18,705,000 | 18,754,000 | 18,769,000 | -37,507,000 | 18,748,000 | 18,767,000 | 18,754,000 | -37,935,000 | 18,875,000 | |
| EBITDA | $61M | $80M | · | $83M | $66M | $90M | · | $83M | $63M | $87M | · | $65M | $51M | $70M | · | $61M |
Neraca 23
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $152M | $124M | $204M | $212M | $192M | $166M | $162M | $112M | $91M | $77M | · | $59M | $244M | $244M | · | $411M | |
| Short-term Investments | $6M | $6M | $6M | $0 | $9M | $15M | $14M | $13M | $11M | $11M | · | $10M | $101M | $107M | · | · | |
| Receivables | $292M | $293M | $285M | $282M | $282M | $282M | $279M | $284M | $292M | $299M | · | $279M | $277M | $273M | · | $241M | |
| Inventory | $147M | $143M | $145M | $149M | $159M | $155M | $157M | $161M | $158M | $149M | · | $150M | $151M | $143M | · | $152M | |
| Prepaid Expense | $63M | $59M | $50M | $56M | $57M | $57M | $52M | $56M | $62M | $62M | · | $49M | $50M | $51M | · | $45M | |
| Current Assets | $903M | $873M | $925M | $938M | $937M | $916M | $916M | $884M | $864M | $859M | · | $813M | $1.07B | $1.07B | · | $1.07B | |
| PP&E (Net) | $848M | $834M | $830M | $818M | $803M | $803M | $802M | $790M | $772M | $767M | · | $740M | $685M | $681M | · | $641M | |
| PP&E (Gross) | · | · | $1.96B | · | · | · | $1.87B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | $1.13B | · | · | · | $1.07B | · | · | · | · | · | · | · | · | · | |
| Goodwill | $670M | $669M | $658M | $653M | $653M | $650M | $649M | $649M | $649M | $649M | $648M | $648M | $461M | $461M | $457M | $457M | |
| Intangibles | $96M | $104M | $106M | $107M | $111M | $114M | $120M | $126M | $132M | $138M | · | $151M | $83M | $85M | · | $88M | |
| Other Non-current Assets | $205M | $197M | $189M | $170M | $161M | $153M | $143M | $135M | $133M | $123M | · | $110M | $109M | $108M | · | $107M | |
| Total Assets | $2.80B | $2.75B | $2.78B | $2.76B | $2.73B | $2.70B | $2.70B | $2.65B | $2.62B | $2.60B | · | $2.53B | $2.45B | $2.45B | $2.43B | $2.41B | |
| Accounts Payable | $92M | $91M | $95M | $76M | $90M | $86M | $93M | $86M | $86M | $86M | · | $89M | $81M | $85M | · | $80M | |
| Accrued Liabilities | $178M | $154M | $177M | $173M | $171M | $156M | $170M | $165M | $158M | $155M | · | $151M | $137M | $144M | · | $152M | |
| Current Liabilities | $290M | $264M | $290M | $267M | $278M | $261M | $281M | $270M | $263M | $259M | · | $259M | $232M | $243M | · | $247M | |
| Capital Leases | $60M | $58M | $55M | $57M | $54M | $50M | $51M | $51M | $54M | $50M | · | $46M | $36M | $35M | · | $37M | |
| Total Liabilities | $617M | $590M | $609M | $585M | $590M | $568M | $588M | $576M | $571M | $562M | · | $549M | $499M | $509M | · | $507M | |
| Paid-in Capital | $110M | $107M | $109M | $108M | $106M | $104M | $105M | $103M | $101M | $100M | · | $97M | $95M | $93M | · | $92M | |
| Retained Earnings | $2.09B | $2.08B | $2.08B | $2.09B | $2.07B | $2.06B | $2.03B | $1.99B | $1.97B | $1.96B | · | $1.90B | $1.89B | $1.87B | · | $1.84B | |
| AOCI | $-20M | $-24M | $-22M | $-24M | $-33M | $-29M | $-24M | $-24M | $-23M | $-24M | · | $-27M | $-27M | $-26M | · | $-27M | |
| Stockholders' Equity | $2.18B | $2.16B | $2.17B | $2.17B | $2.14B | $2.13B | $2.11B | $2.08B | $2.05B | $2.04B | $2.00B | $1.98B | $1.96B | $1.94B | $1.92B | $1.90B | |
| Liabilities + Equity | $2.80B | $2.75B | $2.78B | $2.76B | $2.73B | $2.70B | $2.70B | $2.65B | $2.62B | $2.60B | · | $2.53B | $2.45B | $2.45B | · | $2.41B |
Arus Kas 13
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $35M | $35M | $36M | $35M | $35M | $35M | $38M | $35M | $35M | $34M | $33M | $31M | $30M | $27M | $28M | $27M | |
| Stock-based Comp | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $3M | $1M | $2M | $2M | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $2M | $3M | · | · | |
| Other Non-cash | · | $-57M | · | · | · | $-23M | · | · | · | $-33M | · | · | · | $-35M | · | · | |
| Operating Cash Flow | $74M | $15M | $100M | $68M | $70M | $58M | $102M | $86M | $61M | $46M | $73M | $79M | $36M | $28M | $34M | $44M | |
| CapEx | $38M | $39M | $45M | $44M | $33M | $34M | $38M | $49M | $34M | $39M | $48M | $49M | $36M | $39M | $47M | $37M | |
| Investing Cash Flow | $-39M | $-52M | $-57M | $-31M | $-30M | $-37M | $-38M | $-51M | $-34M | $-40M | $-48M | $-257M | $-30M | $-152M | $-47M | $-37M | |
| Stock Repurchased | $0 | $33M | $45M | $13M | $6M | $6M | $8M | $8M | $8M | $255.0K | $0 | $0 | $0 | $0 | $14M | $16M | |
| Net Stock Activity | · | $-33M | · | · | · | $-6M | · | · | · | $-255.0K | · | · | · | $0 | · | · | |
| Dividends Paid | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $6M | $5M | $5M | |
| Financing Cash Flow | $-7M | $-42M | $-53M | $-19M | $-13M | $-16M | $-14M | $-14M | $-14M | $-8M | $-6M | $-6M | $-6M | $-8M | $-20M | $-21M | |
| Net Change in Cash | $28M | $-80M | $-8M | $20M | $26M | $5M | $49M | $22M | $13M | $-2M | $20M | $-185M | $-76.0K | $-132M | $-34M | $-15M | |
| Free Cash Flow | · | $-24M | · | · | · | $25M | · | · | · | $7M | · | · | · | $-11M | · | · |
Profitabilitas 7
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.2% | 7.3% | · | 7.9% | 5.2% | 9.2% | · | 8.0% | 4.7% | 8.9% | · | 5.8% | 3.8% | 8.0% | · | 6.6% | |
| Net Margin | 3.3% | 5.5% | · | 6.5% | 4.1% | 7.1% | · | 6.3% | 3.5% | 7.1% | · | 4.2% | 3.3% | 6.3% | · | 4.9% | |
| Pretax Margin | 4.4% | 7.6% | · | 8.7% | 5.4% | 9.6% | · | 8.2% | 4.7% | 9.3% | · | 5.8% | 4.3% | 8.4% | · | 6.6% | |
| EBITDA Margin | 9.9% | 13.0% | · | 13.6% | 11.0% | 14.9% | · | 13.8% | 10.7% | 14.6% | · | 11.2% | 9.3% | 13.0% | · | 11.9% | |
| ROA | 0.74% | 1.3% | · | 1.5% | · | 1.6% | · | 1.5% | 0.81% | 1.7% | · | 0.98% | 0.73% | 1.4% | · | 1.1% | |
| ROE | 0.95% | 1.6% | · | 1.9% | · | 2.1% | · | 1.9% | 1.0% | 2.1% | · | 1.2% | 0.92% | 1.8% | · | 1.3% | |
| ROIC | 0.89% | 1.5% | · | 1.7% | · | 1.9% | · | 1.8% | 1.0% | 2.0% | · | 1.2% | 0.80% | 1.7% | · | 1.3% |
Likuiditas & Solvabilitas 3
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | 3.3 | · | 3.5 | · | 3.5 | · | 3.3 | 3.3 | 3.3 | · | 3.1 | 4.6 | 4.4 | · | 4.3 | |
| Quick Ratio | 1.5 | 1.6 | · | 1.8 | · | 1.8 | · | 1.5 | 1.5 | 1.5 | · | 1.3 | 2.7 | 2.6 | · | 2.6 | |
| Interest Coverage | 16.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Efisiensi 3
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | · | 0.2 | · | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Inventory Turnover | 2.6 | 2.6 | · | 2.5 | · | 2.5 | · | 2.5 | 2.6 | 2.6 | · | 2.5 | 2.4 | 2.3 | · | 2.5 | |
| Receivables Turnover | 2.2 | 2.2 | · | 2.2 | · | 2.1 | · | 2.1 | 2.1 | 2.1 | · | 2.2 | 2.1 | 2.1 | · | 2.3 |
Valuasi (TTM) 5
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q3 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.46B | $2.44B | · | $2.42B | $2.40B | $2.39B | · | $2.36B | $2.30B | $2.25B | · | $2.17B | $2.08B | $2.03B | · | $1.95B | |
| Net Income TTM | $119M | $142M | · | $145M | $126M | $144M | · | $125M | $105M | $118M | · | $101M | $95M | $111M | · | $119M | |
| P/E | 36.3 | 22.6 | · | 24.2 | 31.9 | 26.1 | · | 24.4 | 29.9 | 27.2 | · | 31.7 | 38.8 | 32.7 | · | 26.3 | |
| Earnings Yield | 2.8% | 4.4% | · | 4.1% | 3.1% | 3.8% | · | 4.1% | 3.4% | 3.7% | · | 3.1% | 2.6% | 3.1% | · | 3.8% | |
| Payout Ratio | · | 17.8% | · | · | · | 13.7% | · | · | · | 13.2% | · | · | · | 16.4% | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-08-30 | 2024-08-31 | 2023-08-26 | 2022-08-27 | 2021-08-28 | |
|---|---|---|---|---|---|
| Pendapatan | $2.43B | $2.43B | $2.23B | $2.00B | $1.83B |
| Margin Operasi % | 7.6% | 7.6% | 6.0% | 6.7% | 10.7% |
| Laba Bersih | $148M | $145M | $104M | $103M | $151M |
| EPS Dilusian | $7.98 | $7.77 | $5.53 | $5.46 | $7.94 |
Neraca
| 2025-08-30 | 2024-08-31 | 2023-08-26 | 2022-08-27 | 2021-08-28 | |
|---|---|---|---|---|---|
| Rasio Lancar | 3.2 | 3.3 | 3.1 | 4.4 | 4.3 |
| Rasio Cepat | 1.7 | 1.6 | 1.4 | 2.6 | 2.8 |
Arus Kas
| 2025-08-30 | 2024-08-31 | 2023-08-26 | 2022-08-27 | 2021-08-28 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $143M | $135M | $44M | $-22M | $79M |
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.