CXT Crane NXT, Co. Common Stock
$52.50
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
$36–$69
50% of range
アナリスト評価
BUY
11 analysts
目標株価
$67
+27% upside
P/E (TTM)
18.8
ROE
12.5%
純利益率
8.8%
CXT 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
$52.50
時価総額
$2.70B
P/E (TTM)
18.8
EPS（TTM）
$2.50
収益（TTM）
$1.66B
配当利回り
1.4%
ROE
12.5%
負債/自己資本
0.1
52週レンジ
$36 – $69
CXT 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
$1.66B
2016-12-31
→
2025-12-31
EPS
$2.50
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$198M
2016-12-31
→
2025-12-31
利益率
8.8%
2016-12-31
→
2021-12-31
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
CXT
競合中央値
P/E (TTM)
18.8
83.0
P/S (TTM) (株価売上高倍率（TTM）)
1.6
8.2
P/B (株価純資産倍率)
2.2
5.2
EV / EBITDA (EV/EBITDA)
7.4
—
Price / FCF (株価FCF倍率)
13.6
—
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
CXT
競合中央値
Operating Margin (営業利益率)
14.9%
—
Net Profit Margin (純利益率)
8.8%
1.3%
ROA
5.3%
1.3%
ROE
12.5%
7.4%
ROIC
14.2%
—
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
CXT
競合中央値
Debt / Equity (負債資本倍率)
0.1
3.8
Current Ratio (流動比率)
1.5
2.4
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
CXT
競合中央値
Revenue YoY (収益（前年比）)
11.4%
—
Revenue CAGR 3Y (収益（3年CAGR）)
7.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-10.8%
—
EPS YoY
-21.6%
—
Net Income YoY (純利益（前年比）)
-21.2%
—
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
CXT
競合中央値
Payout Ratio (配当性向)
26.9%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.4%
配当性向
26.9%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月29日 | $0.1800 |
| 2026年2月27日 | $0.1800 |
| 2025年11月28日 | $0.1700 |
| 2025年8月29日 | $0.1700 |
| 2025年5月30日 | $0.1700 |
| 2025年2月28日 | $0.1700 |
| 2024年11月29日 | $0.1600 |
| 2024年8月30日 | $0.1600 |
| 2024年5月31日 | $0.1600 |
| 2024年2月28日 | $0.1600 |
| 2023年11月29日 | $0.1400 |
| 2023年8月30日 | $0.1400 |
| 2023年5月30日 | $0.1400 |
| 2023年2月27日 | $0.1633 |
| 2022年11月29日 | $0.1633 |
| 2022年8月30日 | $0.1633 |
| 2022年5月27日 | $0.1633 |
| 2022年2月25日 | $0.1633 |
| 2021年11月29日 | $0.1494 |
| 2021年8月30日 | $0.1494 |
CXT 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
11 アナリスト
- 強い買い 4 36.4%
- 買い 5 45.5%
- 保有 2 18.2%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
6 アナリスト · 2026-07-02
中央値
$66.00
現在
$52.50
安値
$50.00
高値
$85.00
中央値ターゲット
$66.00
+25.7%
平均値ターゲット
$66.83
+27.3%
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
0.01%
次回決算
8月 04, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.60 | $0.58 | 0.02% |
| 2025年12月31日 | $1.27 | $1.27 | 0.00% |
| 2025年9月30日 | $1.28 | $1.28 | 0.00% |
| 2025年6月30日 | $0.97 | $0.96 | 0.01% |
| 2025年3月31日 | $0.54 | $0.52 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| CXT | $2.70B | 18.8 | 11.4% | 8.8% | 12.5% | — |
| VNT | $5.29B | 13.5 | 3.2% | 13.2% | 35.4% | — |
| OUST | $1.32B | -20.2 | 52.5% | -35.6% | -25.0% | 49.3% |
| LASR | $1.92B | -79.8 | 31.6% | -9.0% | -10.6% | 29.8% |
| ITRI | $4.17B | 14.3 | -3.0% | 12.7% | 19.4% | 37.7% |
| OSIS | $3.78B | 25.8 | 11.3% | 8.7% | 16.8% | 34.3% |
| VPG | — | 96.2 | 0.22% | 1.7% | 1.6% | 38.9% |
| AEVA | $818M | -5.2 | 99.4% | -804.4% | 277.1% | -3.6% |
| ARLO | $1.47B | 99.9 | 3.6% | 2.8% | 12.1% | 44.0% |
| NSSC | $1.06B | 24.9 | -3.8% | 23.9% | 25.3% | 55.6% |
| EVLV | — | — | — | — | — | — |
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 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.66B | $1.49B | $1.39B | $1.34B | $1.35B | $2.94B | $3.07B | $3.35B | $2.79B | $2.75B | $2.74B | $2.92B | |
| Cost of Revenue | $953M | $822M | $737M | $714M | $746M | $1.93B | $1.94B | $2.16B | $1.77B | $1.76B | $1.79B | $1.91B | |
| Gross Profit | · | · | · | · | $1.24B | $965M | $1.18B | $1.19B | $1.02B | $990M | $954M | $1.02B | |
| R&D Expense | $46M | $40M | $43M | $34M | $33M | $75M | $74M | $89M | $58M | $62M | $63M | $68M | |
| SG&A Expense | $440M | $386M | $367M | $319M | $323M | $698M | $679M | $712M | $606M | $611M | $566M | $605M | |
| Operating Expenses | · | · | · | · | · | · | · | $2.90B | $2.40B | $2.56B | $2.37B | $2.61B | |
| Operating Income | $247M | $269M | $287M | $301M | $279M | $263M | $183M | $441M | $388M | $187M | $373M | $316M | |
| Interest Expense | · | · | · | $52M | $47M | $55M | $47M | $51M | $36M | $36M | $38M | $39M | |
| Interest Income | $1M | $2M | $1M | $200.0K | $100.0K | $2M | $3M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-op | $5M | $3M | $2M | $3M | $5M | $15M | $5M | $19M | $13M | $12M | $-700.0K | $2M | |
| Pretax Income | $181M | $226M | $240M | $248M | $226M | $224M | $144M | $411M | $368M | $164M | $336M | $281M | |
| Income Tax | $36M | $42M | $52M | $43M | $48M | $43M | $31M | $76M | $195M | $40M | $106M | $88M | |
| Net Income | $145M | $184M | $188M | $205M | $178M | $181M | $133M | $336M | $172M | $123M | $229M | $193M | |
| EPS (Basic) | $2.53 | $3.22 | $3.31 | $3.61 | $3.14 | $3.10 | $2.23 | $5.63 | $2.89 | $2.10 | $3.94 | $3.28 | |
| EPS (Diluted) | $2.50 | $3.19 | $3.28 | $3.61 | $3.14 | $3.08 | $2.20 | $5.50 | $2.84 | $2.07 | $3.89 | $3.23 | |
| Shares (Basic) | 57,400,000 | 57,100,000 | 56,800,000 | 56,700,000 | 56,700,000 | 58,300,000 | 59,800,000 | 59,600,000 | 59,400,000 | 58,500,000 | 58,100,000 | 58,700,000 | |
| Shares (Diluted) | 58,000,000 | 57,800,000 | 57,500,000 | 56,700,000 | 56,700,000 | 58,800,000 | 60,600,000 | 61,000,000 | 60,400,000 | 59,300,000 | 58,800,000 | 59,600,000 | |
| EBITDA | $353M | $356M | $364M | $488M | $622M | $390M | $324M | $561M | $475M | $268M | $440M | $392M |
貸借対照表 30
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $234M | $166M | $227M | $231M | $479M | $551M | $394M | $343M | $706M | $510M | $364M | $364M | |
| Receivables | $352M | $266M | $215M | $205M | $483M | $424M | $555M | $516M | $418M | $396M | $398M | $411M | |
| Inventory | $170M | $145M | $157M | $146M | $449M | $430M | $457M | $412M | $349M | $342M | $377M | $370M | |
| Other Current Assets | $85M | $57M | $45M | $42M | $119M | $137M | $80M | $76M | $20M | $20M | $18M | $15M | |
| Current Assets | $853M | $642M | $644M | $623M | $1.54B | $1.57B | $1.50B | $1.36B | $1.52B | $1.32B | $1.20B | $1.20B | |
| PP&E (Net) | $304M | $272M | $261M | $262M | $556M | $574M | $616M | $599M | $282M | $279M | $276M | $290M | |
| PP&E (Gross) | $689M | $600M | $564M | $522M | $1.29B | $1.19B | $1.26B | $1.19B | $839M | $827M | $810M | $825M | |
| Accum. Depreciation | $385M | $328M | $303M | $260M | $733M | $618M | $641M | $586M | $557M | $548M | $534M | $535M | |
| Goodwill | $1.16B | $957M | $841M | $837M | $861M | $1.61B | $1.30B | $1.40B | $1.21B | $1.21B | $1.17B | $1.19B | |
| Intangibles | $557M | $419M | $309M | $345M | $388M | $433M | $505M | $478M | $277M | $282M | $317M | $354M | |
| Other Non-current Assets | $97M | $92M | $71M | $57M | $259M | $197M | $211M | $101M | $115M | $95M | $101M | $98M | |
| Total Assets | $3.12B | $2.39B | $2.13B | $2.13B | $4.49B | $4.62B | $4.42B | $4.04B | $3.59B | $3.43B | $3.34B | $3.45B | |
| Accounts Payable | $132M | $117M | $106M | $110M | $274M | $199M | $311M | $329M | $247M | $223M | $223M | $229M | |
| Accrued Liabilities | $273M | $211M | $210M | $204M | $443M | $388M | $378M | $337M | $252M | $223M | $219M | $226M | |
| Short-term Debt | $135M | $210M | $5M | $300M | $0 | $376M | $149M | $7M | $249M | $0 | $50M | $101M | |
| Current Liabilities | $569M | $562M | $334M | $631M | $789M | $1.06B | $917M | $740M | $838M | $521M | $573M | $640M | |
| Capital Leases | $56M | $53M | $43M | $29M | $79M | $86M | $92M | · | · | · | · | · | |
| Deferred Tax | $151M | $119M | $104M | $110M | $77M | $54M | $56M | $53M | $45M | $42M | $50M | $46M | |
| Other Non-current Liabilities | $116M | $80M | $64M | $38M | $161M | $171M | $188M | $85M | $108M | $100M | $113M | $132M | |
| Total Liabilities | $1.86B | $1.32B | $1.17B | $1.35B | $2.65B | $3.08B | $2.95B | $2.52B | $2.25B | $2.28B | $2.19B | $2.38B | |
| Long-term Debt | $1.00B | $541M | $640M | $545M | $842M | $843M | $842M | $949M | · | · | · | · | |
| Total Debt | $135M | $210M | $5M | $1.24B | $842M | $1.22B | $991M | $949M | $744M | $745M | $799M | $850M | |
| Common Stock | $72M | $72M | $72M | $0 | $72M | $72M | $72M | $72M | $72M | $72M | $72M | $72M | |
| Paid-in Capital | $1.72B | $1.72B | $1.73B | $0 | $364M | $331M | $316M | $304M | $292M | $277M | $264M | $249M | |
| Retained Earnings | $374M | $268M | $121M | $0 | $2.53B | $2.19B | $2.11B | $2.07B | $1.81B | $1.72B | $1.67B | $1.52B | |
| Treasury Stock | $810M | $823M | $839M | $0 | $691M | $601M | $543M | $476M | $452M | $459M | $494M | $485M | |
| AOCI | $-100M | $-173M | $-119M | $-132M | $-440M | $-466M | $-484M | $-448M | $-380M | $-476M | $-377M | $-299M | |
| Stockholders' Equity | $1.25B | $1.06B | $964M | $784M | $764M | $914M | $1.47B | $1.52B | $1.35B | $1.13B | $1.14B | $1.06B | |
| Liabilities + Equity | $3.12B | $2.39B | $2.13B | $2.13B | $4.49B | $4.62B | $4.42B | $4.04B | $3.59B | $3.43B | $3.34B | $3.45B | |
| Shares Outstanding | 57,441,541 | 57,197,147 | 56,897,457 | 56,325,382 | 57,835,865 | 58,127,948 | 59,002,205 | 59,508,401 | 59,411,636 | 58,964,859 | 58,109,037 | 58,185,267 |
キャッシュフロー 19
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $107M | $87M | $78M | $79M | $82M | $128M | $108M | $120M | $73M | $67M | $67M | $76M | |
| Stock-based Comp | $13M | $11M | $10M | $9M | $9M | $22M | $22M | $22M | $22M | $22M | $21M | $21M | |
| Deferred Tax | $-14M | $-15M | $-2M | $-28M | $8M | $18M | $-28M | $48M | $102M | $-25M | $40M | $38M | |
| Amort. of Intangibles | $60M | $47M | $36M | $36M | $37M | $48M | $38M | $44M | $31M | $31M | $32M | $38M | |
| Restructuring | $17M | $10M | $500.0K | $6M | $-4M | $32M | $18M | $7M | $13M | $0 | $8M | $29M | |
| Other Non-cash | $-25M | $-103M | $2M | $-680M | $-94M | $-300.0K | $110M | $-95M | $3M | $158M | $-144M | $-41M | |
| Operating Cash Flow | $242M | $214M | $276M | $306M | $277M | $310M | $370M | $414M | $318M | $318M | $229M | $264M | |
| CapEx | $43M | $45M | $31M | $21M | $19M | $34M | $64M | $109M | $49M | $52M | $40M | $44M | |
| Investing Cash Flow | $-549M | $-318M | $-31M | $-21M | $-16M | $-229M | $-221M | $-752M | $-87M | $-51M | $-35M | $-26M | |
| Debt Issued | · | · | · | · | $0 | $0 | $3M | $567M | $0 | $0 | $0 | $0 | |
| Net Debt Issued | $0 | $0 | $-300M | · | $0 | · | $-96M | $115M | · | · | $0 | $0 | |
| Stock Repurchased | · | · | · | $204M | $96M | $70M | $80M | $50M | $25M | $0 | $25M | $50M | |
| Net Stock Activity | · | · | · | $-204M | $-96M | $-70M | $-80M | $-50M | $-25M | $0 | $-25M | $-50M | |
| Dividends Paid | $39M | $37M | $24M | $0 | $0 | $100M | $93M | $84M | $78M | $77M | $77M | $74M | |
| Financing Cash Flow | $364M | $62M | $-252M | $-135M | $-298M | $55M | $-125M | $-8M | $-81M | $-100M | $-144M | $-133M | |
| Net Change in Cash | $73M | $-54M | $-4M | $130M | $-44M | $157M | $50M | $-363M | $196M | $146M | $17M | $76M | |
| Taxes Paid | $51M | $64M | $46M | $64M | $25M | $46M | $35M | $58M | $84M | $70M | $51M | $40M | |
| Free Cash Flow | $198M | $169M | $245M | $-210M | $415M | $275M | $325M | $305M | $268M | $267M | $190M | $220M | |
| Levered FCF | · | · | · | $-247M | $376M | $231M | $288M | $263M | $252M | $239M | $164M | $193M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 39.0% | · | 35.9% | 35.5% | 36.4% | 36.0% | 34.8% | 34.8% | |
| Operating Margin | 14.9% | 18.1% | 20.6% | 10.9% | 15.8% | 8.9% | 6.4% | 13.2% | 14.4% | 7.3% | 13.6% | 10.8% | |
| Net Margin | 8.8% | 12.4% | 13.5% | 11.9% | 13.7% | 6.2% | 4.1% | 10.0% | 6.2% | 4.5% | 8.3% | 6.6% | |
| Pretax Margin | 10.9% | 15.2% | 17.2% | 16.7% | 15.0% | 7.6% | 5.2% | 12.3% | 13.2% | 6.0% | 12.3% | 9.6% | |
| EBITDA Margin | 21.3% | 23.9% | 26.2% | 14.5% | 19.6% | 13.3% | 9.9% | 16.8% | 17.0% | 9.7% | 16.1% | 13.4% | |
| ROA | 5.3% | 8.2% | 8.8% | 9.0% | 9.6% | 4.0% | 3.1% | 8.8% | 4.9% | 3.6% | 6.8% | 5.5% | |
| ROE | 12.5% | 17.2% | 20.5% | 30.8% | 31.7% | 12.1% | 8.9% | 23.4% | 13.9% | 10.8% | 20.8% | 17.0% | |
| ROIC | 14.2% | 17.1% | 23.2% | 8.4% | 15.5% | 7.7% | 6.7% | 14.5% | 9.0% | 8.0% | 13.2% | 11.4% |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.1 | 1.9 | 1.2 | 2.2 | 1.5 | 1.6 | 1.8 | 1.8 | 2.5 | 2.1 | 1.9 | |
| Quick Ratio | 1.0 | 0.8 | 1.3 | 0.8 | 1.2 | 0.9 | 1.0 | 1.2 | 1.3 | 1.7 | 1.3 | 1.2 | |
| Debt / Equity | 0.1 | 0.2 | 0.0 | 0.7 | 0.5 | 0.8 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | |
| LT Debt / Equity | · | · | · | 0.3 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.7 | 0.7 | 0.7 | |
| Interest Coverage | · | · | · | 7.1 | 10.7 | 4.8 | 4.5 | 8.7 | 11.1 | 5.5 | 9.9 | 8.1 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | |
| Inventory Turnover | 6.1 | 5.4 | 4.9 | 4.6 | 4.5 | 4.3 | 4.8 | 5.7 | 5.1 | 4.9 | 4.8 | 5.2 | |
| Receivables Turnover | 5.4 | 6.2 | 6.6 | 7.0 | 7.1 | 5.9 | 6.1 | 7.2 | 6.8 | 6.9 | 6.8 | 6.9 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.4% | 6.9% | 3.8% | -0.39% | -54.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.3% | 3.4% | -22.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -10.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -21.6% | -2.7% | -9.1% | 15.0% | 1.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -11.5% | 0.53% | 2.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -4.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -21.2% | -2.2% | -8.1% | 15.1% | -1.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.9% | 1.1% | 1.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -4.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -17.2% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.66B | $1.49B | $1.39B | $1.34B | $1.35B | $2.94B | $3.07B | $3.35B | $2.79B | $2.75B | $2.74B | $2.92B | |
| Net Income TTM | $145M | $184M | $188M | $205M | $178M | $181M | $133M | $336M | $172M | $123M | $229M | $193M | |
| Market Cap | $2.70B | $3.33B | $3.24B | $1.97B | $2.04B | $1.57B | $1.77B | $1.49B | $1.84B | · | · | $1.19B | |
| Enterprise Value | $2.61B | $3.37B | $3.01B | $2.55B | $2.41B | $2.24B | $2.37B | $2.10B | $1.88B | · | · | $1.69B | |
| P/E | 18.8 | 18.3 | 17.3 | 9.7 | 11.3 | 8.8 | 13.6 | 4.6 | 10.9 | 12.1 | 4.3 | 6.3 | |
| P/S | 1.6 | 2.2 | 2.3 | 1.5 | 1.5 | 0.5 | 0.6 | 0.4 | 0.7 | · | · | 0.4 | |
| P/B | 2.2 | 3.1 | 3.4 | 1.0 | 1.1 | 1.0 | 1.2 | 1.0 | 1.4 | · | · | 1.1 | |
| P / Cash Flow | 11.2 | 15.6 | 11.7 | -13.0 | 4.4 | 5.1 | 4.5 | 3.6 | 5.8 | · | · | 4.5 | |
| P / FCF | 13.6 | 19.7 | 13.2 | -9.4 | 4.9 | 5.7 | 5.4 | 4.9 | 6.9 | · | · | 5.4 | |
| EV / EBITDA | 7.4 | 9.5 | 8.3 | 5.2 | 3.9 | 5.7 | 7.3 | 3.7 | 4.0 | · | · | 4.3 | |
| EV / FCF | 13.1 | 20.0 | 12.3 | -12.1 | 5.8 | 8.1 | 7.3 | 6.9 | 7.0 | · | · | 7.7 | |
| EV / Revenue | 1.6 | 2.3 | 2.2 | 1.9 | 1.8 | 0.8 | 0.8 | 0.6 | 0.7 | · | · | 0.6 | |
| Dividend Yield | 1.4% | 1.1% | 0.73% | 0.00% | 0.00% | 6.4% | 5.3% | 5.6% | 4.3% | · | · | 6.2% | |
| Earnings Yield | 5.3% | 5.5% | 5.8% | 10.3% | 8.9% | 11.4% | 7.3% | 21.9% | 9.2% | 8.3% | 23.4% | 15.8% | |
| Payout Ratio | 26.9% | 19.9% | 12.6% | 26.4% | 23.1% | 55.5% | 69.9% | 24.9% | 45.6% | 62.9% | 33.5% | 38.4% | |
| Annual Payout | $39M | $37M | $24M | $0 | $0 | $100M | $93M | $84M | $78M | $77M | $77M | $74M |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $388M | $477M | $445M | $404M | $330M | $399M | $404M | $371M | $314M | $357M | $353M | $352M | $329M | $-201M | $335M | $334M | |
| Cost of Revenue | $232M | $275M | $252M | $236M | $190M | $219M | $232M | $210M | $161M | $191M | $187M | $184M | $174M | $-170M | $175M | $183M | |
| SG&A Expense | $131M | $117M | $107M | $114M | $103M | $102M | $96M | $93M | $94M | $93M | $86M | $100M | $89M | $-40M | $82M | $78M | |
| Operating Income | $22M | $80M | $82M | $48M | $37M | $71M | $75M | $68M | $55M | $72M | $80M | $69M | $66M | $3M | $78M | $73M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | $17M | · | $14M | $11M | |
| Interest Income | · | $300.0K | $300.0K | $200.0K | $200.0K | $200.0K | $400.0K | $400.0K | $600.0K | $400.0K | $300.0K | $200.0K | $200.0K | $-200.0K | $0 | $100.0K | |
| Other Non-op | $100.0K | $1M | $600.0K | $1M | $2M | $1M | $1M | $-200.0K | $600.0K | $-600.0K | $700.0K | $1M | $1M | $-3M | $400.0K | $2M | |
| Pretax Income | $9M | $54M | $67M | $33M | $28M | $61M | $63M | $55M | $47M | $61M | $68M | $56M | $55M | $-17M | $64M | $62M | |
| Income Tax | $2M | $6M | $16M | $8M | $6M | $3M | $16M | $14M | $9M | $12M | $16M | $13M | $11M | $-24M | $20M | $13M | |
| Net Income | $6M | $48M | $50M | $25M | $22M | $58M | $47M | $42M | $38M | $50M | $52M | $43M | $44M | $62M | $45M | $49M | |
| EPS (Basic) | $0.11 | $0.84 | $0.88 | $0.43 | $0.38 | $1.01 | $0.82 | $0.73 | $0.66 | $0.87 | $0.91 | $0.76 | $0.77 | $0.12 | $0.79 | $0.86 | |
| EPS (Diluted) | $0.11 | $0.82 | $0.87 | $0.43 | $0.38 | $1.00 | $0.81 | $0.72 | $0.66 | $0.86 | $0.90 | $0.75 | $0.77 | $0.15 | $0.79 | $0.86 | |
| Shares (Basic) | 57,500,000 | -114,700,000 | 57,400,000 | 57,400,000 | 57,300,000 | -114,200,000 | 57,200,000 | 57,100,000 | 57,000,000 | -113,500,000 | 56,800,000 | 56,800,000 | 56,700,000 | -113,800,000 | 56,700,000 | 56,700,000 | |
| Shares (Diluted) | 58,000,000 | -115,800,000 | 58,000,000 | 57,900,000 | 57,900,000 | -115,500,000 | 57,800,000 | 57,800,000 | 57,700,000 | -114,100,000 | 57,500,000 | 57,400,000 | 56,700,000 | -114,600,000 | 56,700,000 | 56,700,000 | |
| EBITDA | $52M | · | $111M | $75M | $59M | · | $75M | $68M | $74M | · | $80M | $69M | $181M | · | $-31M | $124M |
貸借対照表 30
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $228M | $234M | $182M | $152M | $174M | $166M | $165M | $176M | $221M | · | $229M | $277M | $510M | · | $439M | $651M | |
| Receivables | $420M | $352M | $301M | $309M | $274M | $266M | $215M | $225M | $183M | · | $179M | $201M | $500M | · | $487M | $490M | |
| Inventory | $260M | $170M | $196M | $190M | $158M | $145M | $170M | $171M | $166M | · | $166M | $174M | $493M | · | $436M | $443M | |
| Other Current Assets | $91M | $85M | $82M | $75M | $63M | $57M | $62M | $55M | $60M | · | $51M | $50M | $193M | · | $121M | $131M | |
| Current Assets | $1.01B | $853M | $771M | $743M | $677M | $642M | $631M | $632M | $629M | · | $625M | $701M | $1.70B | · | $1.48B | $1.73B | |
| PP&E (Net) | $321M | $304M | $308M | $310M | $276M | $272M | $278M | $271M | $255M | · | $245M | $251M | $508M | · | $494M | $514M | |
| PP&E (Gross) | $716M | $689M | $682M | $676M | $620M | $600M | $609M | $586M | $562M | · | $531M | $531M | $1.27B | · | $1.22B | $1.24B | |
| Accum. Depreciation | $395M | $385M | $374M | $367M | $344M | $328M | $331M | $315M | $307M | · | $287M | $280M | $761M | · | $725M | $725M | |
| Goodwill | $1.40B | $1.16B | $1.16B | $1.17B | $964M | $957M | $965M | $950M | $830M | $841M | $827M | $835M | $1.53B | $837M | $1.50B | $1.52B | |
| Intangibles | $789M | $557M | $573M | $592M | $412M | $419M | $440M | $444M | $297M | $309M | $314M | $325M | $406M | $345M | $420M | $436M | |
| Other Non-current Assets | $98M | $97M | $104M | $104M | $98M | $92M | $96M | $87M | $85M | · | $78M | $78M | $185M | · | $233M | $240M | |
| Total Assets | $3.64B | $3.12B | $2.92B | $2.92B | $2.43B | $2.39B | $2.41B | $2.39B | $2.10B | · | $2.09B | $2.19B | $4.34B | · | $4.13B | $4.50B | |
| Accounts Payable | $131M | $132M | $115M | $104M | $87M | $117M | $108M | $101M | $84M | · | $111M | $101M | $247M | · | $241M | $248M | |
| Accrued Liabilities | $358M | $273M | $226M | $233M | $198M | $211M | $183M | $205M | $170M | · | $182M | $198M | $396M | · | $396M | $362M | |
| Short-term Debt | $250M | $135M | $248M | $267M | $264M | $210M | $155M | $220M | $30M | · | $7M | $9M | $308M | · | $400M | $119M | |
| Current Liabilities | $763M | $569M | $610M | $619M | $564M | $562M | $456M | $527M | $297M | · | $313M | $317M | $974M | · | $1.08B | $845M | |
| Capital Leases | · | $56M | · | · | · | $53M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $212M | $151M | $150M | $154M | $118M | $119M | $131M | $132M | $104M | · | $112M | $105M | $161M | · | $166M | $75M | |
| Other Non-current Liabilities | $120M | $116M | $90M | $85M | $80M | $80M | $92M | $78M | $73M | · | $68M | $68M | $148M | · | $145M | $143M | |
| Total Liabilities | $2.38B | $1.86B | $1.71B | $1.74B | $1.32B | $1.32B | $1.34B | $1.40B | $1.13B | · | $1.22B | $1.34B | $2.32B | · | $2.42B | $2.63B | |
| Long-term Debt | $1.26B | $1.00B | $834M | $862M | $541M | $541M | $638M | $639M | $640M | · | $708M | $830M | · | · | · | · | |
| Total Debt | $250M | · | $248M | $267M | $264M | · | $155M | $220M | $30M | · | $7M | $9M | $1.19B | · | $1.24B | $962M | |
| Common Stock | $72M | $72M | $72M | $72M | $72M | $72M | $72M | $72M | $72M | · | $72M | $72M | $72M | · | $72M | $72M | |
| Paid-in Capital | $1.71B | $1.72B | $1.72B | $1.71B | $1.71B | $1.72B | $1.72B | $1.72B | $1.72B | · | $1.72B | $1.72B | $377M | · | $368M | $369M | |
| Retained Earnings | $371M | $374M | $336M | $296M | $280M | $268M | $220M | $182M | $150M | · | $79M | $35M | $2.90B | · | $2.75B | $2.84B | |
| Treasury Stock | $802M | $810M | $812M | $814M | $815M | $823M | $824M | $827M | $828M | · | $844M | $844M | $848M | · | $878M | $887M | |
| AOCI | $-111M | $-100M | $-98M | $-92M | $-142M | $-173M | $-116M | $-155M | $-146M | · | $-152M | $-131M | $-488M | · | $-606M | $-531M | |
| Stockholders' Equity | $1.24B | $1.25B | $1.21B | $1.17B | $1.11B | $1.06B | $1.07B | $990M | $964M | · | $873M | $855M | $2.02B | $784M | $1.71B | $1.86B | |
| Liabilities + Equity | $3.64B | $3.12B | $2.92B | $2.92B | $2.43B | $2.39B | $2.41B | $2.39B | $2.10B | · | $2.09B | $2.19B | $4.34B | · | $4.13B | $4.50B | |
| Shares Outstanding | 57,537,288 | 57,441,541 | 57,422,039 | 57,387,420 | 57,357,459 | 57,197,147 | 57,178,212 | 57,135,553 | 57,115,678 | · | 56,803,152 | 56,794,268 | 56,725,307 | · | 56,136,580 | 56,092,755 |
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 | $30M | $29M | $29M | $27M | $22M | $23M | $25M | $20M | $18M | $19M | $20M | $10M | $19M | $19M | $-2M | $11M | |
| Stock-based Comp | $15M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $-2M | $2M | $2M | $-5M | $-1M | |
| Deferred Tax | $-2M | $-3M | $1M | $-12M | $-500.0K | $-15M | $-500.0K | $0 | $200.0K | $-7M | $0 | $5M | $3M | $-41M | $-7M | $8M | |
| Amort. of Intangibles | $16M | $16M | $16M | $16M | $11M | $13M | $14M | $11M | $9M | $9M | $9M | $8M | $10M | $5M | $10M | $10M | |
| Restructuring | $3M | $6M | $4M | $7M | $0 | $7M | $0 | $0 | $3M | $500.0K | $0 | $0 | $0 | $6M | $0 | $0 | |
| Other Non-cash | $-114M | · | · | · | $-126M | · | · | · | $-100M | · | · | · | $-426M | · | · | · | |
| Operating Cash Flow | $-14M | $106M | $92M | $63M | $-19M | $81M | $67M | $57M | $10M | $78M | $103M | $166M | $36M | $75M | $182M | $170M | |
| Investing Cash Flow | $-231M | $-126M | $-10M | $-399M | $-14M | $-14M | $-13M | $-279M | $-12M | $-15M | $-8M | $4M | $-4M | $-9M | $-301M | $5M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | $0 | $28M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Dividends Paid | $10M | $10M | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | $-19M | $0 | $0 | $-53M | $-27M | |
| Financing Cash Flow | $240M | $70M | $-52M | $307M | $38M | $-54M | $-74M | $180M | $11M | $-76M | $-133M | $24M | $-47M | $-46M | $47M | $25M | |
| Net Change in Cash | $-7M | $51M | $30M | $-21M | $12M | $-600.0K | $-9M | $-44M | $-300.0K | $-2M | $-48M | $194M | $-12M | $34M | $-77M | $199M | |
| Taxes Paid | $11M | $3M | $6M | $26M | $16M | $2M | $20M | $33M | $9M | $8M | $9M | $-13M | $6M | $15M | $-27M | $5M |
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 | 5.7% | · | 18.4% | 11.8% | 11.3% | · | 18.6% | 18.2% | 17.7% | · | 22.6% | 19.5% | 18.1% | · | -3.8% | 14.4% | |
| Net Margin | 1.7% | · | 11.3% | 6.2% | 6.6% | · | 11.7% | 11.2% | 12.0% | · | 14.7% | 12.3% | 12.5% | · | -7.3% | 29.9% | |
| Pretax Margin | 2.4% | · | 15.0% | 8.1% | 8.5% | · | 15.7% | 14.9% | 14.9% | · | 19.2% | 15.9% | 15.9% | · | -4.3% | 41.3% | |
| EBITDA Margin | 13.4% | · | 24.9% | 18.6% | 17.8% | · | 18.6% | 18.2% | 23.6% | · | 22.6% | 19.5% | 21.4% | · | -3.8% | 14.4% | |
| ROA | 0.21% | · | 1.9% | 0.94% | 0.96% | · | 2.1% | 1.8% | 1.2% | · | 1.7% | 1.3% | 2.4% | · | -1.4% | 5.8% | |
| ROE | 0.55% | · | 4.4% | 2.3% | 2.1% | · | 4.9% | 4.5% | 2.5% | · | 4.0% | 3.2% | 5.7% | · | -3.4% | 14.4% | |
| ROIC | 1.1% | · | 4.3% | 2.5% | 2.1% | · | 4.5% | 4.2% | 4.5% | · | 6.9% | 6.2% | 3.8% | · | -1.8% | 3.2% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | · | 1.3 | 1.2 | 1.2 | · | 1.4 | 1.2 | 2.1 | · | 2.0 | 2.2 | 1.7 | · | 1.4 | 2.0 | |
| Quick Ratio | 0.8 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.8 | 1.4 | · | 1.3 | 1.5 | 1.0 | · | 0.9 | 1.3 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.2 | 0.0 | · | 0.0 | 0.0 | 0.6 | · | 0.7 | 0.5 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.4 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | 9.0 | · | -2.3 | 10.9 |
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 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.1 | · | 1.4 | 1.3 | 1.2 | · | 1.4 | 1.2 | 0.5 | · | 0.6 | 0.6 | 1.0 | · | 1.1 | 1.2 | |
| Receivables Turnover | 1.1 | · | 1.7 | 1.5 | 1.4 | · | 2.0 | 1.7 | 0.9 | · | 1.1 | 1.0 | 1.7 | · | 1.6 | 1.8 |
バリュエーション（TTM） 13
| 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 | $1.57B | · | $1.58B | $1.51B | $1.42B | · | $1.44B | $1.39B | $1.35B | · | $1.37B | $1.35B | $1.87B | · | $2.31B | $2.87B | |
| Net Income TTM | $104M | · | $144M | $135M | $148M | · | $178M | $174M | $177M | · | $183M | $180M | $187M | · | $215M | $287M | |
| Market Cap | $2.34B | · | $3.85B | $3.09B | $2.95B | · | $3.21B | $3.51B | $3.54B | · | $3.16B | $3.21B | $2.24B | · | $1.71B | $1.71B | |
| Enterprise Value | $2.36B | · | $3.92B | $3.21B | $3.04B | · | $3.20B | $3.55B | $3.35B | · | $2.93B | $2.94B | $2.92B | · | $2.51B | $2.02B | |
| P/E | 22.7 | · | 26.9 | 23.0 | 20.0 | · | 18.2 | 20.3 | 20.1 | · | 17.3 | 17.8 | 9.3 | · | 6.5 | 5.2 | |
| P/S | 1.5 | · | 2.4 | 2.1 | 2.1 | · | 2.2 | 2.5 | 2.6 | · | 2.3 | 2.4 | 1.2 | · | 0.7 | 0.6 | |
| P/B | 1.9 | · | 3.2 | 2.6 | 2.7 | · | 3.0 | 3.5 | 3.7 | · | 3.6 | 3.7 | 1.1 | · | 1.0 | 0.9 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | 28.7 | · | · | · | |
| P / Cash Flow | -166.8 | · | · | · | -154.4 | · | · | · | 372.2 | · | · | · | -31.6 | · | · | · | |
| EV / EBITDA | 45.4 | · | 35.3 | 42.8 | 51.6 | · | 42.6 | 52.6 | 45.3 | · | 36.8 | 42.7 | 16.1 | · | -80.5 | 16.2 | |
| EV / Revenue | 1.5 | · | 2.5 | 2.1 | 2.1 | · | 2.2 | 2.6 | 2.5 | · | 2.1 | 2.2 | 1.6 | · | 1.1 | 0.7 | |
| Earnings Yield | 4.4% | · | 3.7% | 4.3% | 5.0% | · | 5.5% | 4.9% | 5.0% | · | 5.8% | 5.6% | 10.7% | · | 15.4% | 19.2% | |
| Payout Ratio | 160.9% | · | · | · | 44.7% | · | · | · | 24.1% | · | · | · | 25.2% | · | · | · |
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 | $1.66B | $1.49B | $1.39B | $1.34B | $1.35B |
| 粗利益率 % | — | — | — | — | 39.0% |
| 営業利益率 % | 14.9% | 18.1% | 20.6% | 10.9% | 15.8% |
| 純利益 | $145M | $184M | $188M | $205M | $178M |
| 希薄化後EPS | $2.50 | $3.19 | $3.28 | $3.61 | $3.14 |
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 | 0.1 | 0.2 | 0.0 | 0.7 | 0.5 |
| 流動比率 | 1.5 | 1.1 | 1.9 | 1.2 | 2.2 |
| クイックレシオ | 1.0 | 0.8 | 1.3 | 0.8 | 1.2 |
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 | $198M | $169M | $245M | $-210M | $415M |
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。