VSH Vishay Intertechnology, Inc. Common Stock
$56,72
Harga · Jun 26, 2026
Fundamental per Mei 13, 2026
Rentang 52M
$12–$69
78% of range
Peringkat Analis
SELL
10 analysts
Target Harga
$34
P/E (TTM)
-207.0
ROE
-0.44%
Margin Laba Bersih
-0.29%
VSH Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$56.72
Kapitalisasi Pasar
—
P/E (TTM)
-207.0
EPS (TTM)
$-0.07
Pendapatan (TTM)
$3.07B
Imbal Hasil Dividen
—
ROE
-0.44%
D/E Utang/Ekuitas
0.5
Rentang 52M
$12 – $69
VSH 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
$3.07B
2020-12-31
→
2025-12-31
EPS
$-0.07
2020-12-31
→
2025-12-31
Arus Kas Bebas
$-89M
2020-12-31
→
2025-12-31
Margin
-0.29%
2020-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
VSH
Median Rekan
P/E (TTM)
-207.0
53.1
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
VSH
Median Rekan
Gross Margin (Margin Kotor)
19.4%
37.1%
Operating Margin (Margin Operasi)
1.8%
—
Net Profit Margin (Margin Laba Bersih)
-0.29%
6.3%
ROA
-0.22%
3.5%
ROE
-0.44%
5.3%
ROIC
-0.66%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
VSH
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.5
30.2
Current Ratio (Rasio Lancar)
2.6
2.9
Quick Ratio (Rasio Cepat)
1.2
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
VSH
Median Rekan
Revenue YoY (Pendapatan YoY)
4.5%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-4.3%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
4.2%
—
EPS YoY
-22.5%
—
Net Income YoY (Laba Bersih YoY)
-24.5%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
VSH
Median Rekan
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
—
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 18 Juni 2026 | $0,1000 |
| 12 Maret 2026 | $0,1000 |
| 3 Des. 2025 | $0,1000 |
| 11 Sep. 2025 | $0,1000 |
| 18 Juni 2025 | $0,1000 |
| 13 Maret 2025 | $0,1000 |
| 3 Des. 2024 | $0,1000 |
| 10 Sep. 2024 | $0,1000 |
| 13 Juni 2024 | $0,1000 |
| 13 Maret 2024 | $0,1000 |
| 12 Des. 2023 | $0,1000 |
| 7 Sep. 2023 | $0,1000 |
| 15 Juni 2023 | $0,1000 |
| 16 Maret 2023 | $0,1000 |
| 29 Nov. 2022 | $0,1000 |
| 8 Sep. 2022 | $0,1000 |
| 16 Juni 2022 | $0,1000 |
| 16 Maret 2022 | $0,1000 |
| 6 Des. 2021 | $0,1000 |
| 9 Sep. 2021 | $0,0950 |
VSH Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
TAHAN
10 analis
- Beli Kuat 1 10,0%
- Beli 0 0,0%
- Tahan 3 30,0%
- Jual 5 50,0%
- Jual Kuat 1 10,0%
Target Harga 12 Bulan
2 analis · 2026-06-22
Median
$34.00
Di atas semua target →
$56.72
Rendah
$28.00
Tinggi
$40.00
Target median
$34.00
-40,1%
Target rata-rata
$34.00
-40,1%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.01%
Laporan Berikutnya
Agu 04, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.05 | $0.03 | 0.02% |
| 31 Des. 2025 | $0.01 | $0.02 | -0.01% |
| 30 Sep. 2025 | $0.04 | $0.04 | 0.00% |
| 30 Juni 2025 | $0.01 | $0.03 | -0.02% |
| 31 Maret 2025 | $-0.03 | $-0.01 | -0.02% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| VSH | — | -207.0 | 4.5% | -0.29% | -0.44% | 19.4% |
| APH | $165.76B | 40.5 | 51.7% | 18.5% | 36.8% | 36.9% |
| GLW | — | 47.8 | 19.1% | 10.2% | 14.2% | 36.0% |
| COHR | $15.33B | -171.6 | 23.4% | 0.85% | 0.91% | — |
| LFUS | — | -90.7 | 8.9% | -3.0% | -3.0% | 38.0% |
| BDC | $4.54B | 19.7 | 10.3% | 8.8% | 19.0% | 38.0% |
| BELFA | — | — | 26.3% | 9.1% | 15.7% | 39.1% |
| KN | $1.82B | 42.9 | 7.2% | 7.4% | 5.8% | 43.2% |
| ROG | $1.63B | -26.9 | -2.3% | -7.6% | -5.1% | 31.7% |
| LWLG | $473M | -20.2 | 147.7% | -8576.5% | -39.3% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.07B | $2.94B | $3.40B | $3.50B | $3.24B | $2.50B | $2.67B | $3.03B | $2.60B | $2.32B | $2.30B | $2.49B | |
| Cost of Revenue | $2.47B | $2.31B | $2.43B | $2.44B | · | · | · | · | $1.90B | $1.74B | $1.76B | $1.88B | |
| Gross Profit | $595M | $626M | $974M | $1.06B | $888M | $582M | $671M | $889M | $703M | $574M | $542M | $611M | |
| R&D Expense | $122M | $120M | $100M | $81M | $77M | $71M | $70M | $73M | $67M | $67M | $64M | $65M | |
| SG&A Expense | $538M | $514M | $488M | $444M | $420M | $371M | $385M | $403M | $368M | $356M | $362M | $386M | |
| Operating Income | $57M | $6M | $486M | $615M | $468M | $210M | $262M | $485M | $324M | $197M | $98M | $189M | |
| Interest Expense | · | · | $25M | $17M | $18M | $32M | $34M | $37M | $28M | $26M | $26M | $24M | |
| Other Non-op | $7M | $19M | $25M | $-5M | $-16M | $-12M | $-419.0K | $-5M | $2M | $5M | $8M | $2M | |
| Pretax Income | $26M | $-2M | $467M | $594M | $435M | $158M | $226M | $417M | $279M | $94M | $75M | $167M | |
| Income Tax | $34M | $27M | $142M | $163M | $136M | $35M | $62M | $70M | $299M | $45M | $182M | $49M | |
| Net Income | $-9M | $-31M | $324M | $429M | $298M | $123M | $164M | $346M | $-20M | $49M | $-109M | $118M | |
| EPS (Basic) | $-0.07 | $-0.23 | $2.32 | $2.99 | $2.05 | $0.85 | $1.13 | $2.39 | $-0.14 | $0.33 | $-0.73 | $0.80 | |
| EPS (Diluted) | $-0.07 | $-0.23 | $2.31 | $2.98 | $2.05 | $0.85 | $1.13 | $2.24 | $-0.14 | $0.32 | $-0.73 | $0.77 | |
| Shares (Basic) | 135,737,000 | 136,964,000 | 139,447,000 | 143,399,000 | 145,005,000 | 144,836,000 | 144,608,000 | 144,370,000 | 145,633,000 | 147,152,000 | 147,700,000 | 147,567,000 | |
| Shares (Diluted) | 135,737,000 | 136,964,000 | 140,246,000 | 143,915,000 | 145,495,000 | 145,228,000 | 145,136,000 | 154,622,000 | 145,633,000 | 150,697,000 | 147,700,000 | 153,716,000 | |
| EBITDA | $282M | $216M | $671M | $779M | $635M | $376M | $427M | $647M | $475M | $261M | $274M | $369M |
Neraca 25
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $515M | $590M | $973M | $611M | $774M | $620M | $694M | $686M | $748M | $472M | $476M | $592M | |
| Receivables | $382M | $402M | $427M | $416M | $396M | $339M | $328M | $397M | $340M | $274M | $273M | $272M | |
| Inventory | $759M | $689M | $648M | $619M | $536M | $448M | $432M | $480M | $430M | $381M | $421M | $425M | |
| Prepaid Expense | $231M | $218M | $214M | $170M | $157M | $132M | $141M | $143M | $130M | $111M | $100M | $106M | |
| Current Assets | $1.89B | $1.92B | $2.30B | $2.12B | $2.01B | $1.70B | $1.70B | $1.78B | $2.20B | $1.86B | $1.89B | $1.91B | |
| PP&E (Net) | $1.67B | $1.55B | $1.29B | $1.13B | $979M | $943M | $952M | $969M | $906M | $849M | $865M | $898M | |
| Accum. Depreciation | $3.20B | $2.93B | $2.85B | $2.70B | $2.64B | $2.59B | $2.43B | $2.37B | $2.31B | $2.17B | $2.25B | $2.21B | |
| Goodwill | $180M | $179M | $201M | $201M | $165M | $158M | $151M | $147M | $143M | $141M | $138M | $144M | |
| Intangibles | $78M | $87M | $72M | $78M | $68M | $67M | $61M | $66M | $70M | $84M | $103M | $187M | |
| Other Non-current Assets | $112M | $106M | $110M | $99M | $108M | $98M | $161M | $140M | $149M | $139M | $159M | $136M | |
| Total Assets | $4.23B | $4.11B | $4.24B | $3.87B | $3.54B | $3.15B | $3.12B | $3.11B | $3.46B | $3.08B | $3.15B | $3.27B | |
| Accounts Payable | $215M | $216M | $191M | $189M | $254M | $196M | $174M | $218M | $222M | $174M | $157M | $174M | |
| Current Liabilities | $720M | $708M | $692M | $726M | $694M | $562M | $520M | $644M | $563M | $457M | $458M | $447M | |
| Capital Leases | $96M | $94M | $103M | $108M | $100M | $86M | $79M | $0 | · | · | · | · | |
| Deferred Tax | $97M | $96M | $96M | $117M | $69M | $2M | $22M | $85M | $336M | $287M | $305M | $175M | |
| Other Non-current Liabilities | $109M | $104M | $88M | $93M | $96M | $104M | $100M | $79M | $75M | $60M | $60M | $77M | |
| Total Liabilities | $2.15B | $2.08B | $2.04B | $1.82B | $1.80B | $1.58B | $1.63B | $1.72B | $1.78B | $1.42B | $1.52B | $1.44B | |
| Long-term Debt | $951M | $905M | $818M | $501M | $456M | $395M | $499M | $495M | $370M | $357M | $437M | $444M | |
| Total Debt | $951M | $905M | $818M | $501M | $456M | $395M | $499M | $495M | $370M | $357M | $437M | $455M | |
| Retained Earnings | $892M | $956M | $1.04B | $773M | $402M | $139M | $72M | $-61M | $-362M | $-307M | $-319M | $-175M | |
| Treasury Stock | $0 | $212M | $162M | $83M | $0 | · | · | · | · | · | · | · | |
| AOCI | $81M | $-35M | $10M | $-11M | $-20M | $14M | $-27M | $-7M | $26M | $-95M | $-131M | $-69M | |
| Stockholders' Equity | $2.09B | $2.03B | $2.20B | $2.05B | $1.74B | $1.58B | $1.49B | $1.38B | $1.43B | $1.57B | $1.62B | $1.83B | |
| Liabilities + Equity | $4.23B | $4.11B | $4.24B | $3.87B | $3.54B | $3.15B | $3.12B | $3.11B | $3.46B | $3.08B | $3.15B | $3.27B | |
| Shares Outstanding | · | · | · | · | · | 132,561,010 | 132,348,357 | 132,117,715 | 131,874,587 | 133,846,801 | 135,460,811 | 135,324,313 |
Arus Kas 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $225M | $211M | $184M | $164M | $167M | $166M | $164M | $162M | $163M | $159M | $176M | $179M | |
| Deferred Tax | $-20M | $-39M | $-27M | $13M | $51M | $-28M | $-62M | $-212M | $52M | $-3M | $118M | $16M | |
| Amort. of Intangibles | $13M | $12M | $10M | $8M | $8M | $8M | $8M | $12M | $14M | $15M | $22M | $19M | |
| Restructuring | $0 | $41M | $0 | $0 | $0 | $743.0K | $24M | $0 | $11M | $19M | $19M | $21M | |
| Other Non-cash | $-34M | $-35M | $-278M | $-264M | $-142M | $72M | $18M | $-139M | $127M | $86M | $32M | $-54M | |
| Operating Cash Flow | $184M | $174M | $366M | $484M | $457M | $315M | $296M | $259M | $369M | $297M | $246M | $297M | |
| CapEx | $273M | $320M | $329M | $325M | $218M | $124M | $157M | $230M | $170M | $135M | $147M | $157M | |
| Investing Cash Flow | $-258M | $-512M | $-73M | $-529M | $-230M | $-192M | $-195M | $269M | $-35M | · | · | · | |
| Debt Issued | $0 | $0 | $750M | $0 | $0 | $0 | $0 | $600M | $0 | $0 | · | $0 | |
| Net Debt Issued | $0 | $0 | $750M | · | · | $0 | $0 | $600M | · | · | · | $0 | |
| Stock Repurchased | $13M | $50M | $79M | $83M | $0 | $0 | $0 | $0 | $40M | $23M | $0 | $0 | |
| Net Stock Activity | $-13M | $-50M | $-79M | $-83M | · | · | $0 | $0 | $-40M | $-23M | · | $0 | |
| Financing Cash Flow | $-20M | $-35M | $61M | $-101M | $-59M | $-209M | $-90M | $-576M | $-77M | · | · | · | |
| Net Change in Cash | $-75M | $-382M | $362M | $-163M | $154M | $-74M | $8M | $-62M | $276M | · | · | · | |
| Free Cash Flow | $-89M | $-146M | $36M | $159M | $239M | $191M | $140M | $29M | $198M | $161M | $98M | $140M | |
| Levered FCF | · | · | $19M | $147M | $227M | $167M | $115M | $-2M | $200M | $148M | $135M | $123M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.4% | 21.3% | 28.6% | 30.3% | 27.4% | 23.3% | 25.1% | 29.3% | 26.9% | 24.5% | 23.6% | 24.5% | |
| Operating Margin | 1.8% | 0.19% | 14.3% | 17.6% | 14.4% | 8.4% | 9.8% | 16.0% | 12.0% | 4.4% | 4.2% | 7.6% | |
| Net Margin | -0.29% | -1.1% | 9.5% | 12.3% | 9.2% | 4.9% | 6.1% | 11.4% | -0.78% | 2.1% | -4.7% | 4.7% | |
| Pretax Margin | 0.83% | -0.08% | 13.7% | 17.0% | 13.4% | 6.3% | 8.5% | 13.7% | 10.7% | 4.1% | 3.2% | 6.7% | |
| EBITDA Margin | 9.2% | 7.4% | 19.7% | 22.3% | 19.6% | 15.0% | 16.0% | 21.3% | 18.2% | 11.2% | 11.9% | 14.8% | |
| ROA | -0.22% | -0.75% | 8.0% | 11.6% | 8.9% | 3.9% | 5.3% | 10.5% | -0.62% | 1.6% | -3.4% | 3.6% | |
| ROE | -0.44% | -1.5% | 15.3% | 22.6% | 17.9% | 8.0% | 11.4% | 24.6% | -1.4% | 3.1% | -6.3% | 6.4% | |
| ROIC | -0.66% | 2.4% | 11.2% | 17.5% | 14.6% | 8.3% | 9.6% | 21.5% | -1.2% | 2.8% | -6.9% | 5.9% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | 2.7 | 3.3 | 2.9 | 2.9 | 3.0 | 3.3 | 2.8 | 3.9 | 4.1 | 4.1 | 4.2 | |
| Quick Ratio | 1.2 | 1.4 | 2.0 | 1.4 | 1.7 | 1.7 | 2.0 | 1.7 | 1.9 | 1.6 | 1.6 | 1.9 | |
| Debt / Equity | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | |
| LT Debt / Equity | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | |
| Interest Coverage | · | · | 19.3 | 35.9 | 26.7 | 6.6 | 7.8 | 13.2 | 11.2 | 4.0 | 3.8 | 7.7 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | |
| Inventory Turnover | 3.4 | 3.5 | · | · | · | · | · | · | 4.7 | 4.4 | 4.2 | 4.4 | |
| Receivables Turnover | 7.8 | 7.1 | 8.1 | 8.6 | 8.8 | 7.5 | 7.4 | 8.2 | 8.5 | 8.5 | 8.5 | 9.1 |
Tingkat Pertumbuhan 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.5% | -13.7% | -2.7% | 7.9% | 29.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -4.3% | -3.2% | 10.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -22.5% | 45.4% | 141.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | 39.6% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -24.5% | 43.9% | 142.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 38.1% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.07B | $2.94B | $3.40B | $3.50B | $3.24B | $2.50B | $2.67B | $3.03B | $2.60B | $2.32B | $2.30B | $2.49B | |
| Net Income TTM | $-9M | $-31M | $324M | $429M | $298M | $123M | $164M | $346M | $-20M | $49M | $-109M | $118M | |
| Market Cap | · | · | · | · | · | $2.75B | $2.82B | $2.38B | $2.74B | $2.17B | $1.63B | $1.91B | |
| Enterprise Value | · | · | · | · | · | $2.52B | $2.62B | $2.19B | $2.36B | $2.05B | $1.59B | $1.78B | |
| P/E | -207.0 | -73.7 | 10.4 | 7.2 | 10.7 | 24.4 | 18.8 | 8.0 | -148.2 | 50.6 | -16.5 | 18.4 | |
| P/S | · | · | · | · | · | 1.1 | 1.1 | 0.8 | 1.1 | 0.9 | 0.7 | 0.8 | |
| P/B | · | · | · | · | · | 1.7 | 1.9 | 1.7 | 1.9 | 1.4 | 1.0 | 1.0 | |
| P / Tangible Book | · | · | · | · | · | 2.0 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | 8.7 | 9.5 | 9.2 | 7.4 | 7.3 | 6.7 | 6.4 | |
| P / FCF | · | · | · | · | · | 14.3 | 20.2 | 83.2 | 13.8 | 13.4 | 16.6 | 13.7 | |
| EV / EBITDA | · | · | · | · | · | 6.7 | 6.1 | 3.4 | 5.0 | 7.9 | 5.8 | 4.8 | |
| EV / FCF | · | · | · | · | · | 13.2 | 18.8 | 76.5 | 11.9 | 12.7 | 16.2 | 12.7 | |
| EV / Revenue | · | · | · | · | · | 1.0 | 1.0 | 0.7 | 0.9 | 0.9 | 0.7 | 0.7 | |
| Earnings Yield | -0.48% | -1.4% | 9.6% | 13.8% | 9.4% | 4.1% | 5.3% | 12.4% | -0.67% | 2.0% | -6.1% | 5.4% |
Laporan Laba Rugi 15
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $839M | $801M | $791M | $762M | $715M | $715M | $735M | $741M | $746M | $785M | $854M | $892M | $871M | $855M | $925M | $864M | |
| Cost of Revenue | $663M | $644M | $637M | $614M | $580M | $573M | $584M | $578M | $576M | · | · | · | · | · | · | · | |
| Gross Profit | $177M | $157M | $154M | $149M | $136M | $142M | $151M | $163M | $170M | $201M | $238M | $257M | $279M | $249M | $290M | $261M | |
| SG&A Expense | $154M | $142M | $135M | $127M | $135M | $132M | $129M | $125M | $128M | $123M | $123M | $123M | $120M | $114M | $106M | $110M | |
| Operating Income | $22M | $15M | $19M | $22M | $815.0K | $-57M | $-18M | $38M | $43M | $78M | $115M | $135M | $159M | $135M | $183M | $151M | |
| Interest Expense | · | · | · | · | · | · | · | $7M | $6M | · | $7M | $6M | $5M | · | $4M | $4M | |
| Other Non-op | $701.0K | $537.0K | $2M | $747.0K | $4M | $6M | $803.0K | $5M | $8M | $9M | $7M | $5M | $3M | $-3M | $2M | $1M | |
| Pretax Income | $13M | $6M | $12M | $12M | $-4M | $-59M | $-24M | $36M | $44M | $81M | $97M | $133M | $157M | $128M | $181M | $148M | |
| Income Tax | $6M | $5M | $20M | $10M | $-136.0K | $7M | $-5M | $12M | $13M | $29M | $31M | $38M | $45M | $55M | $41M | $35M | |
| Net Income | $7M | $986.0K | $-8M | $2M | $-4M | $-66M | $-19M | $24M | $31M | $51M | $66M | $95M | $112M | $73M | $140M | $112M | |
| EPS (Basic) | $0.05 | $0.01 | $-0.06 | $0.01 | $-0.03 | $-0.48 | $-0.14 | $0.17 | $0.22 | $0.37 | $0.47 | $0.68 | $0.79 | $0.52 | $0.98 | $0.78 | |
| EPS (Diluted) | $0.05 | $0.01 | $-0.06 | $0.01 | $-0.03 | $-0.48 | $-0.14 | $0.17 | $0.22 | $0.37 | $0.47 | $0.68 | $0.79 | $0.52 | $0.98 | $0.78 | |
| Shares (Basic) | 136,045,000 | -271,484,000 | 135,720,000 | 135,702,000 | 135,799,000 | -274,881,000 | 136,793,000 | 137,326,000 | 137,726,000 | -381,000 | 139,083,000 | 139,764,000 | 140,636,000 | -584,000 | 142,887,000 | 143,996,000 | |
| Shares (Diluted) | 137,471,000 | -271,949,000 | 135,720,000 | 136,167,000 | 135,799,000 | -276,389,000 | 136,793,000 | 138,084,000 | 138,476,000 | -331,000 | 140,001,000 | 140,478,000 | 141,251,000 | -555,000 | 143,447,000 | 144,397,000 | |
| EBITDA | $80M | · | $19M | $22M | $55M | · | $-18M | $38M | $92M | · | $115M | $135M | $202M | · | $183M | $151M |
Neraca 24
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $479M | $515M | $444M | $474M | $609M | $590M | $644M | $673M | $797M | · | $1.10B | $1.09B | $848M | · | $735M | $766M | |
| Receivables | $369M | $382M | $464M | $462M | $428M | $402M | $429M | $425M | $411M | · | $443M | $453M | $444M | · | $426M | $430M | |
| Inventory | $791M | $759M | $760M | $755M | $712M | $689M | $687M | $671M | $666M | · | $644M | $660M | $657M | · | $616M | $634M | |
| Prepaid Expense | $237M | $231M | $227M | $216M | $216M | $218M | $238M | $213M | $232M | · | $180M | $178M | $171M | · | $151M | $160M | |
| Current Assets | $1.88B | $1.89B | $1.89B | $1.91B | $1.98B | $1.92B | $2.01B | $2.00B | $2.14B | · | $2.44B | $2.40B | $2.31B | · | $2.11B | $2.07B | |
| PP&E (Net) | $1.72B | $1.67B | $1.63B | $1.63B | $1.57B | $1.55B | $1.48B | $1.46B | $1.44B | · | $1.18B | $1.17B | $1.14B | · | $989M | $971M | |
| Accum. Depreciation | $3.22B | $3.20B | $3.17B | $3.12B | $3.01B | $2.93B | $2.96B | $2.89B | $2.86B | · | $2.79B | $2.79B | $2.76B | · | $2.61B | $2.63B | |
| Goodwill | $180M | $180M | $180M | $180M | $179M | $179M | $255M | $251M | $239M | $201M | $201M | $204M | $202M | $201M | $164M | $164M | |
| Intangibles | $74M | $78M | $82M | $86M | $86M | $87M | $83M | $87M | $73M | · | $72M | $75M | $76M | · | $60M | $63M | |
| Other Non-current Assets | $111M | $112M | $109M | $111M | $105M | $106M | $105M | $100M | $100M | · | $92M | $103M | $100M | · | $94M | $95M | |
| Total Assets | $4.26B | $4.23B | $4.20B | $4.22B | $4.20B | $4.11B | $4.22B | $4.15B | $4.26B | $4.24B | $4.24B | $4.19B | $4.06B | $3.87B | $3.62B | $3.56B | |
| Accounts Payable | $239M | $215M | $213M | $224M | $211M | $216M | $210M | $199M | $198M | · | $207M | $234M | $220M | · | $224M | $243M | |
| Current Liabilities | $712M | $720M | $711M | $707M | $705M | $708M | $714M | $670M | $709M | · | $717M | $758M | $749M | · | $717M | $704M | |
| Capital Leases | $92M | $96M | $96M | $99M | $93M | $94M | $101M | $99M | $104M | · | $103M | $107M | $107M | · | $96M | $92M | |
| Deferred Tax | $98M | $97M | $94M | $98M | $100M | $96M | $112M | $109M | $118M | · | $139M | $134M | $125M | · | $52M | $50M | |
| Other Non-current Liabilities | $132M | $109M | $106M | $120M | $104M | $104M | $106M | $85M | $89M | · | $93M | $99M | $94M | · | $85M | $89M | |
| Total Liabilities | $2.19B | $2.15B | $2.11B | $2.13B | $2.17B | $2.08B | $2.05B | $1.97B | $2.08B | · | $2.10B | $1.97B | $1.92B | · | $1.72B | $1.72B | |
| Long-term Debt | $983M | $951M | $920M | $915M | $988M | $905M | $821M | $821M | $819M | · | $817M | $640M | $567M | · | $458M | $463M | |
| Total Debt | · | · | $920M | $915M | $988M | · | $821M | $821M | $819M | · | $817M | · | · | · | · | · | |
| Retained Earnings | $886M | $892M | $905M | $926M | $938M | $956M | $1.04B | $1.07B | $1.06B | · | $1.00B | $952M | $871M | · | $715M | $589M | |
| Treasury Stock | · | $0 | $225M | $225M | $225M | $212M | $199M | $187M | $174M | · | $141M | $123M | $103M | · | $55M | $36M | |
| AOCI | $67M | $81M | $68M | $65M | $-4M | $-35M | $15M | $-17M | $-10M | · | $-26M | $13M | $9M | · | $-129M | $-80M | |
| Stockholders' Equity | $2.08B | $2.09B | $2.08B | $2.09B | $2.03B | $2.03B | $2.17B | $2.18B | $2.18B | · | $2.14B | $2.21B | $2.14B | · | $1.90B | $1.84B | |
| Liabilities + Equity | $4.26B | $4.23B | $4.20B | $4.22B | $4.20B | $4.11B | $4.22B | $4.15B | $4.26B | · | $4.24B | $4.19B | $4.06B | · | $3.62B | $3.56B |
Arus Kas 13
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $58M | $58M | $57M | $56M | $54M | $55M | $54M | $52M | $50M | $50M | $46M | · | $43M | $43M | $40M | · | |
| Restructuring | · | $0 | $0 | · | · | $0 | $41M | · | · | $0 | $0 | · | · | · | · | · | |
| Other Non-cash | $-26M | · | · | · | $-83M | · | · | · | $-19M | · | · | · | $-67M | · | · | · | |
| Operating Cash Flow | $64M | $149M | $28M | $-9M | $16M | $68M | $51M | $-25M | $80M | $6M | $122M | · | $130M | $166M | $209M | · | |
| CapEx | $111M | $95M | $52M | $65M | $62M | $145M | $60M | $63M | $53M | $145M | $67M | · | $46M | $153M | $76M | · | |
| Investing Cash Flow | $-110M | $-94M | $-48M | $-59M | $-56M | $-160M | $-58M | $-72M | $-224M | $-109M | $-135M | · | $76M | $-308M | $-185M | · | |
| Debt Issued | · | · | · | · | · | $0 | · | · | · | $0 | · | · | · | $0 | · | · | |
| Stock Repurchased | $0 | $-10.0K | $0 | $0 | $13M | $13M | $13M | $13M | $13M | $21M | $17M | · | $20M | $28M | $19M | · | |
| Net Stock Activity | $0 | · | · | · | $-13M | · | · | · | $-13M | · | · | · | $-20M | · | · | · | |
| Financing Cash Flow | $14M | $16M | $-10M | $-78M | $52M | $49M | $-27M | $-26M | $-30M | $-35M | $32M | · | $27M | $-426.0K | $-39M | · | |
| Net Change in Cash | $-36M | $71M | $-30M | $-136M | $19M | $-53M | $-29M | $-124M | $-176M | $-122M | $6M | · | $237M | $-124M | $-31M | · | |
| Free Cash Flow | $-47M | · | · | · | $-45M | · | · | · | $27M | · | · | · | $84M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $23M | · | · | · | $81M | · | · | · |
Profitabilitas 8
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 21.0% | · | 19.5% | 19.5% | 18.9% | · | 20.5% | 22.0% | 22.8% | · | 27.8% | 28.9% | 32.0% | · | 31.3% | 30.2% | |
| Operating Margin | 2.6% | · | 2.4% | 2.9% | 0.11% | · | -2.5% | 5.1% | 5.7% | · | 13.5% | 15.1% | 18.2% | · | 19.8% | 17.5% | |
| Net Margin | 0.85% | · | -1.0% | 0.26% | -0.57% | · | -2.6% | 3.2% | 4.1% | · | 7.7% | 10.7% | 12.8% | · | 15.2% | 13.0% | |
| Pretax Margin | 1.5% | · | 1.5% | 1.6% | -0.59% | · | -3.3% | 4.9% | 5.9% | · | 11.3% | 15.0% | 18.0% | · | 19.6% | 17.1% | |
| EBITDA Margin | 9.6% | · | 2.4% | 2.9% | 7.6% | · | -2.5% | 5.1% | 12.3% | · | 13.5% | 15.1% | 23.2% | · | 19.8% | 17.5% | |
| ROA | · | · | -0.19% | 0.05% | -0.10% | · | -0.46% | 0.56% | 0.74% | · | 1.7% | · | · | · | · | · | |
| ROE | · | · | -0.37% | 0.09% | -0.19% | · | -0.90% | 1.1% | 1.4% | · | 3.2% | · | · | · | · | · | |
| ROIC | · | · | -0.42% | 0.12% | 0.03% | · | -0.48% | 0.83% | 1.0% | · | 2.7% | · | · | · | · | · |
Likuiditas & Solvabilitas 5
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 2.7 | 2.7 | 2.8 | · | 2.8 | 3.0 | 3.0 | · | 3.4 | · | · | · | · | · | |
| Quick Ratio | · | · | 1.3 | 1.3 | 1.5 | · | 1.5 | 1.6 | 1.7 | · | 2.1 | · | · | · | · | · | |
| Debt / Equity | · | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | · | · | · | · | · | |
| LT Debt / Equity | · | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | 5.7 | 6.6 | · | 16.1 | 21.0 | 31.0 | · | 44.6 | 35.0 |
Efisiensi 3
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | · | · | · | · | · | |
| Inventory Turnover | · | · | 0.9 | 0.9 | 0.8 | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | · | · | 1.8 | 1.7 | 1.7 | · | 1.7 | 1.7 | 1.7 | · | 2.0 | · | · | · | · | · |
Valuasi (TTM) 4
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.11B | · | $3.00B | $2.95B | $2.94B | · | $3.08B | $3.23B | $3.36B | · | $3.54B | $3.55B | $3.51B | · | $3.46B | $3.35B | |
| Net Income TTM | $-3M | · | $-29M | $2M | $31M | · | $101M | $215M | $303M | · | $412M | $459M | $468M | · | $453M | $406M | |
| P/E | -619.3 | · | -68.3 | 1596.0 | 73.5 | · | 26.5 | 14.5 | 10.5 | · | 8.5 | 9.1 | 6.9 | · | 5.7 | 6.2 | |
| Earnings Yield | -0.16% | · | -1.5% | 0.06% | 1.4% | · | 3.8% | 6.9% | 9.5% | · | 11.8% | 11.0% | 14.4% | · | 17.6% | 16.1% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2025-03-29 | 2024-12-31 | 2024-09-28 | 2024-06-29 | |
|---|---|---|---|---|---|
| Pendapatan | $3.07B | — | $2.94B | — | — |
| Margin Kotor % | 19.4% | — | 21.3% | — | — |
| Margin Operasi % | 1.8% | — | 0.19% | — | — |
| Laba Bersih | $-9M | — | $-31M | — | — |
| EPS Dilusian | $-0.07 | — | $-0.23 | — | — |
Neraca
| 2025-12-31 | 2025-03-29 | 2024-12-31 | 2024-09-28 | 2024-06-29 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.5 | — | 0.4 | — | — |
| Rasio Lancar | 2.6 | — | 2.7 | — | — |
| Rasio Cepat | 1.2 | — | 1.4 | — | — |
Arus Kas
| 2025-12-31 | 2025-03-29 | 2024-12-31 | 2024-09-28 | 2024-06-29 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-89M | — | $-146M | — | — |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.