CLH Clean Harbors, Inc. Common Stock
$291.20
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$201–$317
78% of range
アナリスト評価
BUY
20 analysts
目標株価
$326
+12% upside
P/E (TTM)
32.2
ROE
14.3%
純利益率
6.5%
CLH 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$291.20
時価総額
$12.40B
P/E (TTM)
32.2
EPS（TTM）
$7.28
収益（TTM）
$6.03B
配当利回り
—
ROE
14.3%
負債/自己資本
1.0
52週レンジ
$201 – $317
CLH 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
$6.03B
2016-12-31
→
2025-12-31
EPS
$7.28
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$442M
2016-12-31
→
2025-12-31
利益率
6.5%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
CLH
競合中央値
P/E (TTM)
32.2
33.6
P/S (TTM) (株価売上高倍率（TTM）)
2.1
2.6
P/B (株価純資産倍率)
4.5
4.4
Price / FCF (株価FCF倍率)
28.1
—
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
CLH
競合中央値
Operating Margin (営業利益率)
11.2%
—
Net Profit Margin (純利益率)
6.5%
1.8%
ROA
5.2%
2.2%
ROE
14.3%
5.8%
ROIC
9.0%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
CLH
競合中央値
Debt / Equity (負債資本倍率)
1.0
58.0
Current Ratio (流動比率)
2.3
1.5
Quick Ratio (クイックレシオ)
1.0
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
CLH
競合中央値
Revenue YoY (収益（前年比）)
2.4%
—
Revenue CAGR 3Y (収益（3年CAGR）)
5.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
13.9%
—
EPS YoY
-1.9%
—
Net Income YoY (純利益（前年比）)
-2.8%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
CLH
競合中央値
CLH アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
20 アナリスト
- 強い買い 6 30.0%
- 買い 9 45.0%
- 保有 5 25.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
14 アナリスト · 2026-07-01
中央値
$325.00
← 全目標を下回る
$291.20
安値
$304.00
高値
$350.00
中央値ターゲット
$325.00
+11.6%
平均値ターゲット
$325.86
+11.9%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
-0.05%
次回決算
7月 28, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $1.19 | $1.16 | 0.03% |
| 2025年12月31日 | $1.61 | $1.62 | -0.01% |
| 2025年9月30日 | $2.21 | $2.43 | -0.22% |
| 2025年6月30日 | $2.36 | $2.42 | -0.06% |
| 2025年3月31日 | $1.09 | $1.08 | 0.01% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| CLH | $12.40B | 32.2 | 2.4% | 6.5% | 14.3% | — |
| WM | $88.52B | 32.8 | 14.2% | 10.7% | 29.7% | — |
| RSG | — | 30.9 | 3.3% | 11.2% | 18.3% | — |
| ROL | $28.88B | 55.1 | 11.0% | 14.0% | 37.4% | — |
| VLTO | $24.79B | 26.5 | 6.0% | 17.1% | 36.5% | 60.0% |
| TTEK | $8.71B | 35.8 | 4.7% | 4.6% | 13.7% | 17.7% |
| CWST | — | 816.2 | 17.9% | 0.43% | 0.50% | — |
| ABM | $2.59B | 16.6 | 4.6% | 1.9% | 9.1% | — |
| BV | $1.27B | 103.1 | -3.4% | 2.1% | 4.4% | 23.3% |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.03B | $5.89B | $5.41B | $5.17B | $3.81B | $3.14B | $3.41B | $3.30B | $2.94B | $2.76B | $3.28B | $3.40B | |
| Cost of Revenue | $4.14B | $4.07B | $3.75B | $3.54B | $2.61B | $2.14B | $2.39B | $2.31B | $2.06B | $1.93B | $2.36B | $2.44B | |
| SG&A Expense | $753M | $740M | $671M | $627M | $538M | $451M | $484M | $504M | $457M | $422M | $414M | $438M | |
| Operating Income | $673M | $670M | $612M | $635M | $348M | $251M | $229M | $183M | $128M | $69M | $188M | $112M | |
| Interest Income | $26M | $19M | $12M | $5M | $2M | $3M | $4M | $3M | $2M | $784.0K | $626.0K | $819.0K | |
| Other Non-op | $5M | $-1M | $2M | $2M | $-515.0K | $-290.0K | $3M | $-5M | $-6M | $6M | $-1M | $4M | |
| Pretax Income | $528M | $533M | $503M | $538M | $270M | $175M | $148M | $94M | $59M | $9M | $110M | $39M | |
| Income Tax | $137M | $131M | $125M | $126M | $66M | $40M | $50M | $29M | $-42M | $49M | $66M | $67M | |
| Net Income | $391M | $402M | $378M | $412M | $203M | $135M | $98M | $66M | $101M | $-40M | $44M | $-28M | |
| EPS (Basic) | $7.31 | $7.46 | $6.99 | $7.59 | $3.73 | $2.43 | $1.75 | $1.17 | $1.77 | $-0.69 | $0.76 | $-0.47 | |
| EPS (Diluted) | $7.28 | $7.42 | $6.95 | $7.56 | $3.71 | $2.42 | $1.74 | $1.16 | $1.76 | $-0.69 | $0.76 | $-0.47 | |
| Shares (Basic) | 53,509,000 | 53,902,000 | 54,071,000 | 54,223,000 | 54,514,000 | 55,479,000 | 55,845,000 | 56,148,000 | 57,072,000 | 57,532,000 | 58,324,000 | 60,311,000 | |
| Shares (Diluted) | 53,716,000 | 54,199,000 | 54,382,000 | 54,487,000 | 54,761,000 | 55,690,000 | 56,129,000 | 56,340,000 | 57,200,000 | 57,532,000 | 58,434,000 | 60,311,000 | |
| EBITDA | $1.12B | $1.07B | $978M | $982M | $646M | $544M | $530M | $481M | $416M | $356M | $462M | $388M |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | $372M | $227M | $319M | $307M | $185M | $247M | |
| Short-term Investments | $127M | $103M | $106M | $62M | $82M | $52M | $42M | $53M | $38M | $0 | · | $0 | |
| Receivables | $1.04B | $1.02B | $983M | $965M | $793M | $612M | $645M | $607M | $529M | $496M | $496M | $557M | |
| Inventory | $372M | $385M | $328M | $325M | $251M | $220M | $215M | · | · | · | · | · | |
| Prepaid Expense | $116M | $82M | $83M | $83M | $68M | $67M | $49M | $43M | $35M | $56M | $46M | $57M | |
| Other Current Assets | · | · | · | · | · | · | · | $316M | $268M | $290M | $240M | $322M | |
| Current Assets | $2.65B | $2.43B | $2.05B | $2.03B | $1.74B | $1.53B | $1.40B | $1.20B | $1.15B | $1.09B | $921M | $1.13B | |
| PP&E (Net) | · | · | · | · | · | · | $1.59B | $1.56B | $1.59B | $1.61B | $1.53B | $1.56B | |
| PP&E (Gross) | · | · | · | · | · | · | · | $3.33B | $3.19B | $2.98B | $2.69B | $2.56B | |
| Accum. Depreciation | · | · | · | · | · | · | · | $1.77B | $1.60B | $1.37B | $1.16B | $1.01B | |
| Goodwill | $1.48B | $1.48B | $1.29B | $1.25B | $1.23B | $527M | $525M | $514M | $479M | $465M | $453M | $453M | |
| Intangibles | $653M | $702M | $603M | $621M | $645M | $387M | $419M | $442M | $469M | $499M | $507M | $530M | |
| Other Non-current Assets | $49M | $66M | $60M | $82M | $16M | $17M | $14M | $18M | $17M | $13M | $18M | $19M | |
| Total Assets | $7.62B | $7.38B | $6.38B | $6.13B | $5.65B | $4.13B | $4.11B | $3.74B | $3.71B | $3.68B | $3.43B | $3.69B | |
| Accounts Payable | $507M | $487M | $452M | $447M | $360M | $196M | $298M | $276M | $224M | $230M | $241M | $267M | |
| Accrued Liabilities | $442M | $419M | $397M | $397M | $391M | $296M | $277M | $233M | $188M | $191M | $194M | $220M | |
| Current Liabilities | $1.14B | $1.10B | $1.04B | $1.02B | $925M | $636M | $720M | $602M | $504M | $505M | $517M | $572M | |
| Capital Leases | $184M | $183M | $132M | $119M | $118M | $114M | $121M | · | · | $0 | $0 | $0 | |
| Deferred Tax | $384M | $364M | $353M | $350M | $315M | $230M | $231M | · | · | · | · | · | |
| Other Non-current Liabilities | $198M | $163M | $118M | $91M | $79M | $83M | $46M | · | · | · | · | · | |
| Total Liabilities | · | · | · | · | · | · | · | $2.57B | $2.52B | $2.60B | $2.34B | $2.43B | |
| Long-term Debt | $2.78B | $2.79B | $2.30B | $2.42B | $2.53B | $1.56B | $1.56B | $1.57B | $1.63B | $1.63B | · | · | |
| Total Debt | $2.78B | $2.79B | $2.30B | $2.42B | $2.53B | $1.56B | $1.56B | $1.57B | $1.63B | $1.63B | $1.38B | $1.40B | |
| Common Stock | $529.0K | $538.0K | $539.0K | $541.0K | $544.0K | $548.0K | $558.0K | $558.0K | $565.0K | $573.0K | $576.0K | $589.0K | |
| Retained Earnings | $2.76B | $2.36B | $1.96B | $1.58B | $1.17B | $970M | $835M | $737M | $673M | $573M | $613M | $569M | |
| AOCI | $-205M | $-214M | $-175M | $-167M | $-196M | $-211M | $-210M | $-223M | $-172M | $-214M | $-255M | $-111M | |
| Stockholders' Equity | $2.75B | $2.57B | $2.25B | $1.92B | $1.51B | $1.34B | $1.27B | $1.17B | $1.19B | $1.08B | $1.10B | $1.26B | |
| Liabilities + Equity | $7.62B | $7.38B | $6.38B | $6.13B | $5.65B | $4.13B | $4.11B | $3.74B | $3.71B | $3.68B | $3.43B | $3.69B | |
| Shares Outstanding | 52,870,599 | 53,833,000 | 53,930,000 | 54,065,000 | 54,419,000 | 54,773,000 | 55,797,734 | 55,847,261 | 56,501,190 | 57,297,978 | 57,593,201 | 58,903,482 |
キャッシュフロー 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $446M | $401M | $366M | $348M | $298M | $293M | $301M | $299M | $288M | $287M | $274M | $276M | |
| Stock-based Comp | $33M | $28M | $21M | $27M | $19M | $19M | $18M | $17M | $13M | $10M | $9M | $9M | |
| Deferred Tax | $26M | $18M | $13M | $18M | $1M | $-10M | $8M | $19M | $-83M | $15M | $2M | $32M | |
| Amort. of Intangibles | $54M | $54M | $50M | $50M | $35M | $36M | $35M | $34M | $37M | $40M | $40M | $37M | |
| Other Non-cash | $-29M | $-72M | $-42M | $-178M | $24M | $-6M | $-11M | $-27M | $-33M | $-13M | $68M | $8M | |
| Operating Cash Flow | $867M | $778M | $735M | $626M | $546M | $431M | $413M | $373M | $286M | $260M | $396M | $297M | |
| CapEx | $425M | $432M | $422M | $345M | $242M | $196M | $216M | $193M | $167M | $219M | $257M | $258M | |
| Investing Cash Flow | $-426M | $-904M | $-575M | $-389M | $-1.51B | $-199M | $-218M | $-350M | $-203M | $-362M | $-351M | $-258M | |
| Debt Issued | · | · | · | · | · | · | $845M | $348M | $399M | $251M | $0 | $0 | |
| Net Debt Issued | $-2.01B | $-15M | $-624M | $-116M | $-8M | $-8M | $-8M | $-406M | $-402M | $251M | $0 | $-5M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | $250M | $55M | $51M | $50M | $54M | $75M | $21M | $45M | $49M | $22M | $73M | $104M | |
| Net Stock Activity | $-250M | $-55M | $-51M | $-50M | $-54M | $-75M | $-21M | $-45M | $-49M | $-22M | $-73M | $-104M | |
| Financing Cash Flow | $-309M | $377M | $-209M | $-187M | $898M | $-89M | $-53M | $-111M | $-73M | $220M | $-90M | $-94M | |
| Net Change in Cash | $139M | $242M | $-48M | $40M | $-67M | $147M | $145M | $-93M | $12M | $122M | $-62M | $-63M | |
| Taxes Paid | $118M | $131M | $132M | $79M | $65M | $53M | $27M | $20M | $19M | $29M | $53M | $42M | |
| Free Cash Flow | $442M | $346M | $312M | $281M | $304M | $234M | $197M | $180M | $119M | $40M | $139M | $40M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.2% | 11.4% | 11.3% | 12.3% | 9.1% | 8.0% | 6.7% | 5.5% | 4.3% | 2.5% | 5.7% | 3.3% | |
| Net Margin | 6.5% | 6.8% | 7.0% | 8.0% | 5.3% | 4.3% | 2.9% | 2.0% | 3.4% | -1.5% | 1.4% | -0.83% | |
| Pretax Margin | 8.8% | 9.1% | 9.3% | 10.4% | 7.1% | 5.5% | 4.3% | 2.9% | 2.0% | 0.32% | 3.4% | 1.1% | |
| EBITDA Margin | 18.6% | 18.2% | 18.1% | 19.0% | 17.0% | 17.3% | 15.5% | 14.6% | 14.1% | 12.9% | 14.1% | 11.4% | |
| ROA | 5.2% | 5.9% | 6.0% | 7.0% | 4.2% | 3.3% | 2.5% | 1.8% | 2.7% | -1.1% | 1.2% | -0.74% | |
| ROE | 14.3% | 15.8% | 17.1% | 21.9% | 13.7% | 10.2% | 7.8% | 5.5% | 8.9% | -3.7% | 3.7% | -2.1% | |
| ROIC | 9.0% | 9.4% | 10.1% | 11.2% | 6.5% | 6.7% | 5.3% | 4.6% | 7.8% | -11.6% | 3.0% | -3.1% |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 2.2 | 2.0 | 2.0 | 1.9 | 2.4 | 1.9 | 2.0 | 2.3 | 2.2 | 1.8 | 2.0 | |
| Quick Ratio | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | 1.5 | 1.8 | 1.6 | 1.3 | 1.4 | |
| Debt / Equity | 1.0 | 1.1 | 1.0 | 1.3 | 1.7 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.3 | 1.1 | |
| LT Debt / Equity | 1.0 | 1.1 | 1.0 | 1.3 | 1.7 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.3 | 1.1 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | |
| Inventory Turnover | 11.0 | 11.4 | 11.5 | 12.3 | 11.1 | 9.8 | · | · | · | · | · | · | |
| Receivables Turnover | 5.9 | 5.9 | 5.6 | 5.9 | 5.4 | 5.0 | 5.5 | 5.8 | 5.7 | 5.6 | 6.2 | 6.0 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.4% | 8.9% | 4.7% | 35.8% | 21.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 5.3% | 15.7% | 19.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -1.9% | 6.8% | -8.1% | 103.8% | 53.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -1.2% | 26.0% | 42.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 24.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -2.8% | 6.5% | -8.2% | 102.6% | 50.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -1.7% | 25.6% | 41.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 23.7% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.03B | $5.89B | $5.41B | $5.17B | $3.81B | $3.14B | $3.41B | $3.30B | $2.94B | $2.76B | $3.28B | $3.40B | |
| Net Income TTM | $391M | $402M | $378M | $412M | $203M | $135M | $98M | $66M | $101M | $-40M | $44M | $-28M | |
| Market Cap | $12.40B | $12.39B | $9.41B | $6.17B | $5.43B | $4.17B | $4.78B | $2.81B | $3.06B | $3.19B | $2.40B | $2.83B | |
| Enterprise Value | · | · | · | · | · | · | · | $4.10B | $4.33B | $4.51B | $3.60B | $3.98B | |
| P/E | 32.2 | 31.0 | 25.1 | 15.1 | 26.9 | 31.4 | 49.3 | 42.5 | 30.8 | -80.7 | 54.8 | -102.2 | |
| P/S | 2.1 | 2.1 | 1.7 | 1.2 | 1.4 | 1.3 | 1.4 | 0.8 | 1.0 | 1.2 | 0.7 | 0.8 | |
| P/B | 4.5 | 4.8 | 4.2 | 3.2 | 3.6 | 3.1 | 3.8 | 2.4 | 2.6 | 2.9 | 2.2 | 2.2 | |
| P / Tangible Book | 20.2 | 31.4 | 26.4 | 112.9 | · | 9.7 | · | · | · | · | · | · | |
| P / Cash Flow | 14.3 | 15.9 | 12.8 | 9.9 | 9.9 | 9.7 | 11.6 | 7.5 | 10.7 | 12.3 | 6.1 | 9.5 | |
| P / FCF | 28.1 | 35.9 | 30.1 | 21.9 | 17.9 | 17.8 | 24.3 | 15.6 | 25.8 | 79.2 | 17.2 | 71.2 | |
| EV / EBITDA | · | · | · | · | · | · | · | 8.5 | 10.4 | 12.7 | 7.8 | 10.3 | |
| EV / FCF | · | · | · | · | · | · | · | 22.8 | 36.5 | 112.2 | 25.8 | 100.1 | |
| EV / Revenue | · | · | · | · | · | · | · | 1.2 | 1.5 | 1.6 | 1.1 | 1.2 | |
| Earnings Yield | 3.1% | 3.2% | 4.0% | 6.6% | 3.7% | 3.2% | 2.0% | 2.4% | 3.2% | -1.2% | 1.8% | -0.98% |
損益計算書 14
| 指標 | トレンド | 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 | $1.46B | $1.50B | $1.55B | $1.55B | $1.43B | $1.43B | $1.53B | $1.55B | $1.38B | $1.34B | $1.37B | $1.40B | $1.31B | $1.28B | $1.36B | $1.36B | |
| Cost of Revenue | $1.01B | $1.04B | $1.05B | $1.03B | $1.02B | $1.00B | $1.06B | $1.04B | $971M | $923M | $944M | $948M | $932M | $891M | $911M | $898M | |
| SG&A Expense | $207M | $194M | $190M | $186M | $183M | $182M | $178M | $198M | $182M | $166M | $171M | $167M | $167M | $169M | $152M | $156M | |
| Operating Income | $119M | $158M | $193M | $210M | $112M | $137M | $192M | $215M | $125M | $147M | $154M | $190M | $121M | $127M | $209M | $211M | |
| Interest Income | $6M | $9M | $6M | $5M | $6M | $6M | $5M | $4M | $4M | $4M | $3M | $2M | $3M | $2M | $1M | $563.0K | |
| Other Non-op | $-731.0K | $3M | $4M | $-603.0K | $-932.0K | $977.0K | $-1M | $-167.0K | $-1M | $3M | $334.0K | $-1M | $116.0K | $399.0K | $104.0K | $1M | |
| Pretax Income | $84M | $120M | $161M | $173M | $75M | $103M | $155M | $179M | $96M | $122M | $125M | $158M | $98M | $99M | $181M | $195M | |
| Income Tax | $21M | $33M | $42M | $46M | $16M | $19M | $40M | $46M | $26M | $23M | $34M | $43M | $26M | $17M | $45M | $47M | |
| Net Income | $63M | $87M | $119M | $127M | $59M | $84M | $115M | $133M | $70M | $98M | $91M | $116M | $72M | $82M | $136M | $148M | |
| EPS (Basic) | $1.20 | $1.63 | $2.22 | $2.37 | $1.09 | $1.56 | $2.14 | $2.47 | $1.29 | $1.82 | $1.69 | $2.14 | $1.34 | $1.52 | $2.51 | $2.73 | |
| EPS (Diluted) | $1.19 | $1.62 | $2.21 | $2.36 | $1.09 | $1.55 | $2.12 | $2.46 | $1.29 | $1.81 | $1.68 | $2.13 | $1.33 | $1.52 | $2.50 | $2.71 | |
| Shares (Basic) | 52,821,000 | -107,361,000 | 53,518,000 | 53,593,000 | 53,759,000 | -107,911,000 | 53,951,000 | 53,932,000 | 53,930,000 | -108,219,000 | 54,122,000 | 54,092,000 | 54,076,000 | -108,614,000 | 54,111,000 | 54,318,000 | |
| Shares (Diluted) | 52,992,000 | -107,789,000 | 53,713,000 | 53,799,000 | 53,993,000 | -108,491,000 | 54,229,000 | 54,248,000 | 54,213,000 | -108,889,000 | 54,419,000 | 54,448,000 | 54,404,000 | -109,163,000 | 54,381,000 | 54,597,000 | |
| EBITDA | $235M | · | $308M | $327M | $224M | · | $292M | $316M | $221M | · | $247M | $280M | $206M | · | $297M | $299M |
貸借対照表 23
| 指標 | トレンド | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Short-term Investments | $121M | $127M | $91M | $99M | $106M | $103M | $82M | $91M | $105M | · | $84M | $87M | $72M | · | $65M | $71M | |
| Receivables | $1.11B | $1.04B | $1.10B | $1.12B | $1.08B | $1.02B | $1.10B | $1.09B | $1.04B | · | $1.01B | $981M | $964M | · | $1.03B | $1.01B | |
| Inventory | $364M | $372M | $377M | $383M | $376M | $385M | $377M | $365M | $354M | · | $312M | $326M | $322M | · | $294M | $276M | |
| Prepaid Expense | $105M | $116M | $94M | $97M | $91M | $82M | $78M | $93M | $103M | · | $78M | $93M | $103M | · | $72M | $93M | |
| Current Assets | $2.44B | $2.65B | $2.61B | $2.48B | $2.31B | $2.43B | $2.35B | $2.23B | $2.11B | · | $1.95B | $1.85B | $1.90B | · | $2.04B | $1.92B | |
| Goodwill | $1.56B | $1.48B | $1.48B | $1.48B | $1.48B | $1.48B | $1.49B | $1.48B | $1.49B | $1.29B | $1.29B | $1.29B | $1.29B | $1.25B | $1.25B | $1.24B | |
| Intangibles | $679M | $653M | $664M | $677M | $689M | $702M | $709M | $727M | $740M | · | $614M | $626M | $637M | · | $622M | $637M | |
| Other Non-current Assets | $50M | $49M | $51M | $53M | $58M | $66M | $59M | $75M | $69M | · | $80M | $74M | $62M | · | $78M | $48M | |
| Total Assets | $7.55B | $7.62B | $7.54B | $7.44B | $7.25B | $7.38B | $7.31B | $7.14B | $6.94B | · | $6.25B | $6.10B | $6.08B | · | $6.07B | $5.92B | |
| Accounts Payable | $464M | $507M | $444M | $433M | $444M | $487M | $504M | $448M | $453M | · | $415M | $374M | $427M | · | $417M | $409M | |
| Accrued Liabilities | $384M | $442M | $415M | $377M | $326M | $419M | $398M | $393M | $349M | · | $369M | $349M | $314M | · | $405M | $387M | |
| Current Liabilities | $1.04B | $1.14B | $1.07B | $1.01B | $976M | $1.10B | $1.12B | $1.06B | $1.02B | · | $975M | $914M | $927M | · | $1.02B | $990M | |
| Capital Leases | $190M | $184M | $173M | $178M | $179M | $183M | $179M | $152M | $146M | · | $133M | $129M | $118M | · | $117M | $113M | |
| Deferred Tax | $384M | $384M | $359M | $360M | $360M | $364M | $356M | $361M | $361M | · | $348M | $346M | $344M | · | $327M | $322M | |
| Other Non-current Liabilities | $190M | $198M | $193M | $200M | $180M | $163M | $147M | $146M | $125M | · | $103M | $96M | $92M | · | $79M | $80M | |
| Long-term Debt | $2.77B | $2.78B | $2.78B | $2.78B | $2.78B | $2.79B | $2.79B | $2.79B | $2.79B | · | $2.30B | $2.30B | $2.42B | · | $2.53B | $2.53B | |
| Total Debt | $2.77B | · | $2.78B | $2.78B | $2.78B | · | $2.79B | $2.79B | $2.79B | · | $2.30B | $2.30B | $2.42B | · | $2.53B | $2.53B | |
| Common Stock | $528.0K | $529.0K | $534.0K | $536.0K | $536.0K | $538.0K | $539.0K | $539.0K | $539.0K | · | $541.0K | $541.0K | $541.0K | · | $541.0K | $541.0K | |
| Retained Earnings | $2.82B | $2.76B | $2.67B | $2.55B | $2.42B | $2.36B | $2.28B | $2.17B | $2.03B | · | $1.86B | $1.77B | $1.66B | · | $1.50B | $1.37B | |
| AOCI | $-213M | $-205M | $-211M | $-199M | $-219M | $-214M | $-192M | $-184M | $-180M | · | $-169M | $-166M | $-182M | · | $-172M | $-163M | |
| Stockholders' Equity | $2.78B | $2.75B | $2.78B | $2.71B | $2.57B | $2.57B | $2.53B | $2.44B | $2.31B | $2.25B | $2.19B | $2.11B | $1.98B | $1.92B | $1.84B | $1.72B | |
| Liabilities + Equity | $7.55B | $7.62B | $7.54B | $7.44B | $7.25B | $7.38B | $7.31B | $7.14B | $6.94B | · | $6.25B | $6.10B | $6.08B | · | $6.07B | $5.92B | |
| Shares Outstanding | 52,833,291 | 52,870,599 | 53,430,975 | 53,614,135 | 53,636,038 | 53,832,692 | 53,898,805 | 53,930,201 | 53,926,191 | 53,930,000 | 54,102,982 | 54,090,202 | 54,092,240 | 54,065,000 | 54,070,197 | 54,110,459 |
キャッシュフロー 15
| 指標 | トレンド | 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 | $116M | $103M | $115M | $116M | $112M | $105M | $100M | $101M | $95M | $98M | $93M | $90M | $85M | $87M | $88M | $88M | |
| Stock-based Comp | $10M | $10M | $9M | $6M | $8M | $7M | $6M | $9M | $6M | $6M | $4M | $4M | $6M | $6M | $8M | $7M | |
| Deferred Tax | · | $26M | $0 | $0 | $0 | $19M | $-330.0K | $0 | $-88.0K | $13M | $0 | $7.0K | $-363.0K | $15M | $0 | $0 | |
| Amort. of Intangibles | $14M | $14M | $13M | $14M | $13M | $14M | $14M | $14M | $13M | $13M | $12M | $12M | $13M | $13M | $13M | $12M | |
| Other Non-cash | $-182M | · | · | · | $-177M | · | · | · | $-153M | · | · | · | $-135M | · | · | · | |
| Operating Cash Flow | $6M | $355M | $302M | $208M | $2M | $304M | $239M | $216M | $19M | $279M | $220M | $208M | $28M | $269M | $226M | $171M | |
| CapEx | $98M | $122M | $94M | $90M | $119M | $62M | $97M | $135M | $138M | $110M | $108M | $123M | $82M | $101M | $97M | $78M | |
| Investing Cash Flow | $-223M | $-149M | $-76M | $-80M | $-120M | $-91M | $-82M | $-121M | $-610M | $-128M | $-100M | $-149M | $-198M | $-107M | $-94M | $-129M | |
| Net Debt Issued | $-3M | · | · | · | $-4M | · | · | · | $-4M | · | · | · | $-616M | · | · | · | |
| Stock Repurchased | $25M | $133M | $50M | $12M | $55M | $25M | $20M | $5M | $5M | $33M | $10M | $5M | $3M | $6M | $10M | $30M | |
| Net Stock Activity | $-25M | · | · | · | $-55M | · | · | · | $-5M | · | · | · | $-3M | · | · | · | |
| Financing Cash Flow | $-58M | $-143M | $-65M | $-22M | $-79M | $-32M | $-47M | $-31M | $486M | $-44M | $-22M | $-124M | $-18M | $-115M | $-21M | $-35M | |
| Net Change in Cash | $-278M | $67M | $159M | $111M | $-198M | $175M | $110M | $64M | $-107M | $109M | $97M | $-66M | $-188M | $44M | $104M | $5M | |
| Taxes Paid | $8M | $24M | $29M | $55M | $9M | $30M | $30M | $62M | $8M | $25M | $15M | $55M | $37M | $25M | $24M | $26M | |
| Free Cash Flow | $-92M | · | · | · | $-117M | · | · | · | $-119M | · | · | · | $-54M | · | · | · |
収益性 7
| 指標 | トレンド | 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 | 8.2% | · | 12.5% | 13.6% | 7.8% | · | 12.6% | 13.9% | 9.1% | · | 11.3% | 13.6% | 9.2% | · | 15.3% | 15.6% | |
| Net Margin | 4.3% | · | 7.7% | 8.2% | 4.1% | · | 7.5% | 8.6% | 5.1% | · | 6.7% | 8.3% | 5.5% | · | 10.0% | 10.9% | |
| Pretax Margin | 5.8% | · | 10.4% | 11.1% | 5.2% | · | 10.2% | 11.5% | 7.0% | · | 9.2% | 11.3% | 7.5% | · | 13.3% | 14.4% | |
| EBITDA Margin | 16.1% | · | 19.9% | 21.1% | 15.6% | · | 19.1% | 20.3% | 16.0% | · | 18.1% | 20.0% | 15.7% | · | 21.8% | 22.1% | |
| ROA | 0.85% | · | 1.6% | 1.7% | 0.83% | · | 1.7% | 2.0% | 1.1% | · | 1.5% | 1.9% | 1.2% | · | 2.6% | 2.9% | |
| ROE | 2.4% | · | 4.5% | 4.9% | 2.4% | · | 4.9% | 5.9% | 3.2% | · | 4.5% | 6.0% | 4.0% | · | 8.2% | 9.5% | |
| ROIC | 1.6% | · | 2.6% | 2.8% | 1.6% | · | 2.7% | 3.1% | 1.8% | · | 2.5% | 3.1% | 2.0% | · | 3.6% | 3.8% |
流動性と支払能力 4
| 指標 | トレンド | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | · | 2.4 | 2.4 | 2.4 | · | 2.1 | 2.1 | 2.1 | · | 2.0 | 2.0 | 2.1 | · | 2.0 | 1.9 | |
| Quick Ratio | 1.2 | · | 1.1 | 1.2 | 1.2 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.2 | 1.1 | · | 1.1 | 1.1 | |
| Debt / Equity | 1.0 | · | 1.0 | 1.0 | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.4 | 1.5 | |
| LT Debt / Equity | 1.0 | · | 1.0 | 1.0 | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.0 | 1.1 | 1.2 | · | 1.4 | 1.5 |
効率性 3
| 指標 | トレンド | 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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | |
| Inventory Turnover | 2.7 | · | 2.8 | 2.8 | 2.8 | · | 3.1 | 3.0 | 2.9 | · | 3.1 | 3.2 | 3.2 | · | 3.5 | 3.7 | |
| Receivables Turnover | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.5 | 1.4 | · | 1.3 | 1.4 | 1.4 | · | 1.6 | 1.6 |
バリュエーション（TTM） 10
| 指標 | トレンド | 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 | $5.99B | · | $6.06B | $6.06B | $5.89B | · | $5.82B | $5.69B | $5.45B | · | $5.43B | $5.42B | $5.20B | · | $4.84B | $4.40B | |
| Net Income TTM | $368M | · | $420M | $434M | $377M | · | $410M | $410M | $349M | · | $415M | $472M | $402M | · | $395M | $326M | |
| Market Cap | $15.15B | · | $12.41B | $12.39B | $10.57B | · | $13.03B | $12.20B | $10.86B | · | $9.05B | $8.89B | $7.71B | · | $5.95B | $4.74B | |
| P/E | 41.9 | · | 29.8 | 28.8 | 28.3 | · | 32.0 | 29.9 | 31.3 | · | 21.9 | 19.0 | 19.3 | · | 15.2 | 14.7 | |
| P/S | 2.5 | · | 2.0 | 2.0 | 1.8 | · | 2.2 | 2.1 | 2.0 | · | 1.7 | 1.6 | 1.5 | · | 1.2 | 1.1 | |
| P/B | 5.5 | · | 4.5 | 4.6 | 4.1 | · | 5.2 | 5.0 | 4.7 | · | 4.1 | 4.2 | 3.9 | · | 3.2 | 2.8 | |
| P / Tangible Book | 28.0 | · | 19.6 | 22.2 | 26.1 | · | 39.0 | 52.5 | 129.9 | · | 31.7 | 45.5 | 137.4 | · | · | · | |
| P / Cash Flow | 2405.7 | · | · | · | 6586.7 | · | · | · | 585.3 | · | · | · | 275.3 | · | · | · | |
| P / FCF | -164.4 | · | · | · | -90.3 | · | · | · | -90.9 | · | · | · | -143.7 | · | · | · | |
| Earnings Yield | 2.4% | · | 3.4% | 3.5% | 3.5% | · | 3.1% | 3.3% | 3.2% | · | 4.6% | 5.3% | 5.2% | · | 6.6% | 6.8% |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $6.03B | $5.89B | $5.41B | $5.17B | $3.81B |
| 営業利益率 % | 11.2% | 11.4% | 11.3% | 12.3% | 9.1% |
| 純利益 | $391M | $402M | $378M | $412M | $203M |
| 希薄化後EPS | $7.28 | $7.42 | $6.95 | $7.56 | $3.71 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 1.0 | 1.1 | 1.0 | 1.3 | 1.7 |
| 流動比率 | 2.3 | 2.2 | 2.0 | 2.0 | 1.9 |
| クイックレシオ | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $442M | $346M | $312M | $281M | $304M |
最新ニュース この会社に言及した最近の見出し
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。