CPF Central Pacific Financial Corp New
$33.97
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 4月 29, 2026
52週レンジ
$26–$35
85% of range
アナリスト評価
BUY
7 analysts
目標株価
$39
+15% upside
P/E (TTM)
10.9
ROE
13.3%
純利益率
149.5%
CPF 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
$33.97
時価総額
$822M
P/E (TTM)
10.9
EPS（TTM）
$2.86
収益（TTM）
$52M
配当利回り
3.6%
ROE
13.3%
負債/自己資本
0.0
52週レンジ
$26 – $35
CPF 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
$52M
2018-12-31
→
2025-12-31
EPS
$2.86
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$92M
2016-12-31
→
2025-12-31
利益率
149.5%
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
CPF
競合中央値
P/E (TTM)
10.9
12.7
P/S (TTM) (株価売上高倍率（TTM）)
15.9
2.2
P/B (株価純資産倍率)
1.4
1.0
Price / FCF (株価FCF倍率)
8.9
—
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
CPF
競合中央値
Net Profit Margin (純利益率)
149.5%
33.6%
ROA
1.0%
0.91%
ROE
13.3%
8.8%
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
CPF
競合中央値
Debt / Equity (負債資本倍率)
0.0
11.1
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
CPF
競合中央値
Revenue YoY (収益（前年比）)
33.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
2.6%
—
Revenue CAGR 5Y (収益（5年CAGR）)
16.8%
—
EPS YoY
45.2%
—
Net Income YoY (純利益（前年比）)
45.1%
—
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
CPF
競合中央値
Payout Ratio (配当性向)
37.9%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
3.6%
配当性向
37.9%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月27日 | $0.2900 |
| 2025年11月28日 | $0.2800 |
| 2025年8月29日 | $0.2700 |
| 2025年5月30日 | $0.2700 |
| 2025年2月28日 | $0.2700 |
| 2024年11月29日 | $0.2600 |
| 2024年8月30日 | $0.2600 |
| 2024年5月31日 | $0.2600 |
| 2024年2月28日 | $0.2600 |
| 2023年11月29日 | $0.2600 |
| 2023年8月30日 | $0.2600 |
| 2023年5月30日 | $0.2600 |
| 2023年2月27日 | $0.2600 |
| 2022年11月29日 | $0.2600 |
| 2022年8月30日 | $0.2600 |
| 2022年5月27日 | $0.2600 |
| 2022年2月25日 | $0.2600 |
| 2021年11月29日 | $0.2500 |
| 2021年8月30日 | $0.2400 |
| 2021年5月27日 | $0.2400 |
CPF 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
7 アナリスト
- 強い買い 1 14.3%
- 買い 3 42.9%
- 保有 3 42.9%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
2 アナリスト · 2026-05-15
中央値
$39.00
← 全目標を下回る
$33.97
安値
$37.00
高値
$41.00
中央値ターゲット
$39.00
+14.8%
平均値ターゲット
$39.00
+14.8%
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
0.02%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.78 | $0.75 | 0.03% |
| 2025年12月31日 | $0.85 | $0.74 | 0.11% |
| 2025年9月30日 | $0.73 | $0.75 | -0.02% |
| 2025年6月30日 | $0.67 | $0.71 | -0.04% |
| 2025年3月31日 | $0.65 | $0.64 | 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 |
|---|---|---|---|---|---|---|
| CPF | $822M | 10.9 | 33.8% | 149.5% | 13.3% | — |
| EQBK | — | 36.3 | -6.6% | 10.8% | 3.3% | — |
| HBNC | $869M | -5.2 | 2.0% | 558.0% | -20.3% | — |
| MCBS | $765M | 10.1 | 10.2% | 44.0% | 14.0% | — |
| BFST | $771M | 9.4 | 1.2% | 820.8% | 10.1% | — |
| CCNE | — | 10.5 | 24.6% | 23.4% | 8.8% | — |
| MBWM | $826M | 8.8 | 4.8% | 36.6% | 13.1% | — |
| FSBC | $765M | 12.3 | 25.6% | 38.9% | 14.3% | — |
| HAFC | $808M | 10.8 | 15.3% | 28.2% | 9.8% | — |
| AMTB | — | 15.5 | 30.8% | 11.9% | 5.6% | — |
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 11
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $52M | $39M | $47M | $48M | $43M | $24M | $26M | $25M | |
| Interest Expense | · | · | $73M | $17M | $8M | $15M | $32M | $25M | |
| Interest Income | $314M | $306M | $283M | $233M | $219M | $212M | $216M | $198M | |
| Pretax Income | $98M | $68M | $77M | $99M | $106M | $49M | $78M | $78M | |
| Income Tax | $21M | $15M | $18M | $25M | $26M | $12M | $20M | $19M | |
| Net Income | $77M | $53M | $59M | $74M | $80M | $37M | $58M | $59M | |
| EPS (Basic) | $2.88 | $1.97 | $2.17 | $2.70 | $2.85 | $1.33 | $2.05 | $2.02 | |
| EPS (Diluted) | $2.86 | $1.97 | $2.17 | $2.68 | $2.83 | $1.32 | $2.03 | $2.01 | |
| Shares (Basic) | 26,931,761 | 27,057,329 | 27,027,681 | 27,398,445 | 28,003,744 | 28,074,543 | 28,495,699 | 29,409,683 | |
| Shares (Diluted) | 27,045,170 | 27,157,120 | 27,080,518 | 27,567,780 | 28,257,323 | 28,180,576 | 28,677,100 | 29,609,907 | |
| EBITDA | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M |
貸借対照表 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $102M | |
| PP&E (Net) | $101M | $104M | $96M | $92M | $80M | $65M | $46M | $45M | |
| PP&E (Gross) | $206M | $224M | $210M | $206M | $191M | $175M | $155M | $148M | |
| Accum. Depreciation | $106M | $119M | $114M | $115M | $111M | $109M | $109M | $103M | |
| Intangibles | · | $2M | $2M | $9M | $10M | $12M | $15M | $16M | |
| Total Assets | $7.41B | $7.47B | $7.64B | $7.43B | $7.42B | $6.59B | $6.01B | $5.81B | |
| Short-term Debt | $0 | $0 | $0 | $5M | $0 | $22M | $150M | $197M | |
| Total Liabilities | $6.82B | $6.93B | $7.14B | $6.98B | $6.86B | $6.05B | $5.48B | $5.32B | |
| Long-term Debt | $77M | $156M | $156M | $106M | $106M | $0 | $102M | $122M | |
| Total Debt | $0 | $0 | $0 | $5M | $0 | $22M | $150M | $197M | |
| Common Stock | $381M | $404M | $405M | $408M | $426M | $443M | $448M | $471M | |
| Paid-in Capital | $107M | $105M | $103M | $101M | $98M | $95M | $92M | $89M | |
| Retained Earnings | $191M | $143M | $118M | $87M | $42M | $-11M | $-19M | $-52M | |
| AOCI | $-87M | $-114M | $-123M | $-144M | $-8M | $20M | $8M | $-16M | |
| Stockholders' Equity | $593M | $538M | $504M | $453M | $558M | $547M | $529M | $492M | |
| Liabilities + Equity | $7.41B | $7.47B | $7.64B | $7.43B | $7.42B | $6.59B | $6.01B | $5.81B | |
| Shares Outstanding | 26,374,967 | 27,065,570 | 27,045,033 | 27,025,070 | 27,714,071 | 28,183,340 | 28,289,257 | 28,967,715 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | |
| Stock-based Comp | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | |
| Deferred Tax | $-15M | $9M | $11M | $26M | $11M | $-13M | $-4M | $8M | |
| Amort. of Intangibles | · | · | · | · | · | $6M | $2M | $4M | |
| Other Non-cash | $26M | $19M | $27M | $4M | $10M | $43M | $9M | $27M | |
| Operating Cash Flow | $97M | $91M | $105M | $114M | $110M | $77M | $72M | $103M | |
| CapEx | $5M | $15M | $13M | $18M | $22M | $26M | $7M | $3M | |
| Investing Cash Flow | $67M | $654.0K | $180M | $-384M | $-662M | $-597M | $-129M | $-211M | |
| Debt Issued | $0 | $0 | $50M | $0 | $0 | $120M | $0 | $50M | |
| Net Debt Issued | $-80M | $0 | $50M | $0 | $0 | $4M | $-21M | $29M | |
| Dividends Paid | $29M | $28M | $28M | $29M | $27M | $26M | $26M | $24M | |
| Financing Cash Flow | $-167M | $-233M | $126M | $53M | $777M | $521M | $58M | $128M | |
| Net Change in Cash | $-2M | $-141M | $410M | $-217M | $225M | $1M | $786.0K | $20M | |
| Taxes Paid | $21M | $-9M | $7M | $6M | · | · | · | · | |
| Free Cash Flow | $92M | $75M | $92M | $96M | $88M | $51M | $65M | $100M | |
| Levered FCF | · | · | $37M | $83M | $82M | $40M | $41M | $81M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 149.5% | 137.9% | 125.7% | 243.2% | 278.3% | 156.6% | 225.2% | 242.0% | |
| Pretax Margin | 189.7% | 175.7% | 164.6% | 324.9% | 368.0% | 206.1% | 300.9% | 318.2% | |
| EBITDA Margin | 13.7% | 17.8% | 14.9% | 22.6% | 24.3% | 26.2% | 23.7% | 25.6% | |
| ROA | 1.0% | 0.71% | 0.78% | 1.0% | 1.1% | 0.59% | 0.99% | 1.0% | |
| ROE | 13.3% | 9.9% | 12.1% | 14.6% | 14.5% | 6.9% | 11.4% | 12.0% |
流動性と支払能力 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 33.8% | -17.0% | -2.6% | 11.3% | 80.8% | · | · | · | |
| Revenue CAGR 3Y | 2.6% | -3.5% | 25.1% | · | · | · | · | · | |
| Revenue CAGR 5Y | 16.8% | · | · | · | · | · | · | · | |
| EPS YoY | 45.2% | -9.2% | -19.0% | -5.3% | 114.4% | · | · | · | |
| EPS CAGR 3Y | 2.2% | -11.4% | 18.0% | · | · | · | · | · | |
| EPS CAGR 5Y | 16.7% | · | · | · | · | · | · | · | |
| Net Income YoY | 45.1% | -9.0% | -20.6% | -7.5% | 114.3% | · | · | · | |
| Net Income CAGR 3Y | 1.6% | -12.6% | 16.3% | · | · | · | · | · | |
| Net Income CAGR 5Y | 15.8% | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 2.5% | · | · | · | · | · | · | · |
バリュエーション（TTM） 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $52M | $39M | $47M | $48M | $43M | $24M | $26M | $25M | |
| Net Income TTM | $77M | $53M | $59M | $74M | $80M | $37M | $58M | $59M | |
| Market Cap | $822M | $786M | $532M | $548M | $781M | $536M | $837M | $705M | |
| Enterprise Value | · | · | · | · | · | · | · | $800M | |
| P/E | 10.9 | 14.7 | 9.1 | 7.6 | 10.0 | 14.4 | 14.6 | 12.1 | |
| P/S | 15.9 | 20.3 | 11.4 | 11.4 | 18.1 | 22.5 | 32.1 | 28.7 | |
| P/B | 1.4 | 1.5 | 1.1 | 1.2 | 1.4 | 1.0 | 1.6 | 1.4 | |
| P / Tangible Book | 1.4 | 1.5 | 1.1 | 1.2 | 1.4 | 1.0 | · | · | |
| P / Cash Flow | 8.4 | 8.7 | 5.1 | 4.8 | 7.1 | 7.0 | 11.6 | 6.8 | |
| P / FCF | 8.9 | 10.4 | 5.8 | 5.7 | 8.8 | 10.5 | 12.9 | 7.0 | |
| EV / EBITDA | · | · | · | · | · | · | · | 127.3 | |
| EV / FCF | · | · | · | · | · | · | · | 8.0 | |
| EV / Revenue | · | · | · | · | · | · | · | 32.5 | |
| Dividend Yield | 3.6% | 3.6% | 5.3% | 5.2% | 3.5% | 4.8% | 3.1% | 3.4% | |
| Earnings Yield | 9.2% | 6.8% | 11.0% | 13.2% | 10.1% | 6.9% | 6.9% | 8.2% | |
| Payout Ratio | 37.9% | 52.7% | 47.9% | 38.6% | 33.7% | 69.6% | 44.1% | 40.6% | |
| Annual Payout | $29M | $28M | $28M | $29M | $27M | $26M | $26M | $24M |
損益計算書 11
| 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 | $12M | $14M | $14M | $13M | $11M | $3M | $13M | $12M | $11M | $15M | $10M | $10M | $11M | $25M | $8M | $8M | |
| Interest Expense | · | · | · | · | · | · | $24M | $24M | $24M | · | $20M | $17M | $13M | · | $4M | $2M | |
| Interest Income | $77M | $79M | $80M | $78M | $77M | $78M | $78M | $76M | $74M | $74M | $72M | $69M | $67M | $65M | $60M | $55M | |
| Pretax Income | $27M | $28M | $24M | $24M | $23M | $13M | $17M | $21M | $17M | $19M | $17M | $19M | $21M | $27M | $23M | $24M | |
| Income Tax | $6M | $5M | $5M | $6M | $5M | $2M | $4M | $5M | $4M | $4M | $4M | $4M | $5M | $7M | $6M | $6M | |
| Net Income | $21M | $23M | $19M | $18M | $18M | $11M | $13M | $16M | $13M | $15M | $13M | $14M | $16M | $20M | $17M | $18M | |
| EPS (Basic) | $0.79 | $0.85 | $0.69 | $0.68 | $0.66 | $0.42 | $0.49 | $0.58 | $0.48 | $0.54 | $0.49 | $0.54 | $0.60 | $0.75 | $0.61 | $0.64 | |
| EPS (Diluted) | $0.78 | $0.85 | $0.69 | $0.67 | $0.65 | $0.42 | $0.49 | $0.58 | $0.48 | $0.55 | $0.49 | $0.53 | $0.60 | $0.73 | $0.61 | $0.64 | |
| Shares (Basic) | 26,277,749 | -54,111,725 | 26,968,163 | 26,988,169 | 27,087,154 | -54,106,780 | 27,064,035 | 27,053,549 | 27,046,525 | -54,038,262 | 27,042,762 | 27,024,043 | 26,999,138 | -55,065,843 | 27,356,614 | 27,516,284 | |
| Shares (Diluted) | 26,414,880 | -54,321,193 | 27,083,280 | 27,069,677 | 27,213,406 | -54,252,955 | 27,194,625 | 27,116,349 | 27,099,101 | -54,192,456 | 27,079,484 | 27,071,478 | 27,122,012 | -55,484,975 | 27,501,212 | 27,676,619 | |
| EBITDA | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · |
貸借対照表 16
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $100M | $101M | $101M | $104M | $103M | $104M | $105M | $101M | $98M | · | $97M | $96M | $94M | · | $90M | $89M | |
| PP&E (Gross) | · | $206M | · | · | · | $224M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $106M | · | · | · | $119M | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | · | · | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $7.50B | $7.41B | $7.42B | $7.37B | $7.41B | $7.47B | $7.42B | $7.39B | $7.41B | · | $7.64B | $7.57B | $7.52B | · | $7.34B | $7.30B | |
| Short-term Debt | · | $0 | · | · | · | $0 | · | · | · | $0 | $0 | $0 | $25M | $5M | $115M | · | |
| Total Liabilities | $6.90B | $6.82B | $6.83B | $6.80B | $6.85B | $6.93B | $6.87B | $6.87B | $6.90B | · | $7.17B | $7.09B | $7.05B | · | $6.90B | $6.84B | |
| Long-term Debt | $77M | $77M | $132M | $131M | $131M | $156M | $156M | $156M | $156M | · | $156M | $156M | $156M | · | $106M | $106M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $25M | · | $115M | · | |
| Common Stock | $371M | $381M | $397M | $400M | $402M | $404M | $404M | $404M | $404M | · | $405M | $406M | $406M | · | $413M | $418M | |
| Paid-in Capital | $107M | $107M | $107M | $106M | $105M | $105M | $105M | $104M | $103M | · | $103M | $102M | $101M | · | $100M | $99M | |
| Retained Earnings | $204M | $191M | $176M | $165M | $154M | $143M | $139M | $133M | $124M | · | $110M | $104M | $97M | · | $74M | $65M | |
| AOCI | $-88M | $-87M | $-92M | $-102M | $-104M | $-114M | $-105M | $-123M | $-124M | · | $-150M | $-135M | $-133M | · | $-149M | $-126M | |
| Stockholders' Equity | $594M | $593M | $588M | $569M | $557M | $538M | $544M | $519M | $507M | $504M | $469M | $476M | $471M | $453M | $438M | $455M | |
| Liabilities + Equity | $7.50B | $7.41B | $7.42B | $7.37B | $7.41B | $7.47B | $7.42B | $7.39B | $7.41B | · | $7.64B | $7.57B | $7.52B | · | $7.34B | $7.30B | |
| Shares Outstanding | 26,115,229 | 26,374,967 | 26,903,512 | 26,981,436 | 27,061,589 | 27,065,570 | 27,064,501 | 27,063,644 | 27,042,326 | · | 27,043,169 | 27,045,792 | 27,005,545 | · | 27,262,879 | 27,463,562 |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Stock-based Comp | $579.0K | $633.0K | $642.0K | $1M | $566.0K | $260.0K | $633.0K | $1M | $148.0K | $432.0K | $553.0K | $809.0K | $-158.0K | $920.0K | $1M | $707.0K | |
| Deferred Tax | $-3M | $-15M | $2M | $-9M | $5M | $-5M | $12M | $-1M | $3M | $2M | $-2M | $3M | $8M | $62M | $-2M | $-8M | |
| Other Non-cash | $-2M | · | · | · | $-4M | · | · | · | $-495.0K | · | · | · | $-8M | · | · | · | |
| Operating Cash Flow | $18M | $21M | $22M | $34M | $20M | $26M | $21M | $26M | $17M | $22M | $35M | $30M | $18M | $32M | $34M | $38M | |
| CapEx | $1M | $1M | $873.0K | $2M | $889.0K | $2M | $6M | $5M | $3M | $2M | $3M | $4M | $4M | $3M | $3M | $11M | |
| Investing Cash Flow | $-62M | $95M | $-52M | $67M | $-42M | $-26M | $13M | $3M | $10M | $96M | $31M | $56M | $-3M | $-117M | $-64M | $-121M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $50M | $0 | $0 | $0 | |
| Net Debt Issued | $0 | · | · | · | $-25M | · | · | · | $0 | · | · | · | $50M | · | · | · | |
| Dividends Paid | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Financing Cash Flow | $71M | $-47M | $23M | $-61M | $-82M | $54M | $-6M | $-43M | $-237M | $-34M | $62M | $26M | $72M | $58M | $37M | $12M | |
| Net Change in Cash | $28M | $69M | $-7M | $40M | $-104M | $54M | $28M | $-14M | $-210M | $84M | $128M | $112M | $87M | $-27M | $8M | $-71M | |
| Free Cash Flow | $17M | · | · | · | $20M | · | · | · | $14M | · | · | · | $14M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-5M | · | · | · | $5M | · | · | · |
収益性 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 179.1% | · | 137.5% | 140.4% | 160.1% | · | 104.5% | 130.5% | 115.1% | · | 154.3% | 186.0% | 263.0% | · | 213.3% | 225.5% | |
| Pretax Margin | 232.5% | · | 175.0% | 183.5% | 203.2% | · | 134.0% | 170.4% | 150.5% | · | 205.4% | 243.5% | 345.1% | · | 288.9% | 304.7% | |
| EBITDA Margin | 14.9% | · | · | · | 15.7% | · | · | · | 15.5% | · | · | · | 26.5% | · | · | · | |
| ROA | 0.28% | · | 0.25% | 0.25% | 0.24% | · | 0.18% | 0.21% | 0.17% | · | 0.18% | 0.19% | 0.22% | · | 0.23% | 0.24% | |
| ROE | 3.6% | · | 3.3% | 3.4% | 3.3% | · | 2.6% | 3.2% | 2.6% | · | 2.9% | 3.1% | 3.4% | · | 3.4% | 3.5% |
流動性と支払能力 1
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.1 | · | 0.3 | · |
効率性 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 11
| 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 | $49M | · | $50M | $49M | $47M | · | $46M | $44M | $43M | · | $39M | $37M | $34M | · | $30M | $29M | |
| Net Income TTM | $75M | · | $68M | $65M | $60M | · | $55M | $56M | $57M | · | $61M | $65M | $70M | · | $76M | $80M | |
| Market Cap | $835M | · | $816M | $756M | $732M | · | $799M | $574M | $534M | · | $451M | $425M | $483M | · | $564M | $589M | |
| P/E | 11.5 | · | 12.1 | 11.7 | 12.3 | · | 14.5 | 10.2 | 9.4 | · | 7.5 | 6.6 | 7.0 | · | 7.5 | 7.4 | |
| P/S | 17.0 | · | 16.2 | 15.4 | 15.5 | · | 17.3 | 13.1 | 12.5 | · | 11.5 | 11.5 | 14.3 | · | 18.8 | 20.1 | |
| P/B | 1.4 | · | 1.4 | 1.3 | 1.3 | · | 1.5 | 1.1 | 1.1 | · | 1.0 | 0.9 | 1.0 | · | 1.3 | 1.3 | |
| P / Tangible Book | 1.4 | · | 1.4 | 1.3 | 1.3 | · | 1.5 | 1.1 | 1.1 | · | 1.0 | 0.9 | 1.0 | · | 1.3 | 1.3 | |
| P / Cash Flow | 45.5 | · | · | · | 35.8 | · | · | · | 31.4 | · | · | · | 26.5 | · | · | · | |
| P / FCF | 48.3 | · | · | · | 37.4 | · | · | · | 38.9 | · | · | · | 33.5 | · | · | · | |
| Earnings Yield | 8.7% | · | 8.2% | 8.5% | 8.1% | · | 6.9% | 9.8% | 10.6% | · | 13.4% | 15.2% | 14.2% | · | 13.3% | 13.4% | |
| Payout Ratio | 36.7% | · | · | · | 41.3% | · | · | · | 54.3% | · | · | · | 43.4% | · | · | · |
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 | $52M | $39M | $47M | $48M | $43M |
| 純利益 | $77M | $53M | $59M | $74M | $80M |
| 希薄化後EPS | $2.86 | $1.97 | $2.17 | $2.68 | $2.83 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | $92M | $75M | $92M | $96M | $88M |
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。