EQT EQT Corporation Common Stock
$54.91
株価 · 5月 29, 2026
ファンダメンタルズ（時点） 4月 22, 2026
52週レンジ
$48–$68
33% of range
アナリスト評価
BUY
30 analysts
目標株価
$70
+28% upside
P/E (TTM)
16.2
ROE
9.2%
純利益率
23.6%
EQT 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
$54.91
時価総額
$33.45B
P/E (TTM)
16.2
EPS（TTM）
$3.31
収益（TTM）
$8.64B
配当利回り
1.2%
ROE
9.2%
負債/自己資本
0.3
52週レンジ
$48 – $68
EQT 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
$8.64B
2021-12-31
→
2025-12-31
EPS
$3.31
2021-12-31
→
2025-12-31
フリーキャッシュフロー
$2.84B
2021-12-31
→
2025-12-31
利益率
23.6%
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
EQT
競合中央値
P/E (TTM)
16.2
16.1
P/S (TTM) (株価売上高倍率（TTM）)
3.9
2.7
P/B (株価純資産倍率)
1.4
1.4
EV / EBITDA (EV/EBITDA)
7.0
—
Price / FCF (株価FCF倍率)
11.8
—
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
EQT
競合中央値
Operating Margin (営業利益率)
37.6%
—
Net Profit Margin (純利益率)
23.6%
17.5%
ROA
5.0%
6.1%
ROE
9.2%
12.1%
ROIC
8.0%
—
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
EQT
競合中央値
Debt / Equity (負債資本倍率)
0.3
34.6
Current Ratio (流動比率)
0.8
0.9
Quick Ratio (クイックレシオ)
0.6
—
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
EQT
競合中央値
Revenue YoY (収益（前年比）)
63.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
4.9%
—
Revenue CAGR 5Y (収益（5年CAGR）)
23.1%
—
EPS YoY
635.6%
—
Net Income YoY (純利益（前年比）)
784.4%
—
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
EQT
競合中央値
Payout Ratio (配当性向)
19.1%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.2%
配当性向
19.1%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月6日 | $0.1650 |
| 2026年2月17日 | $0.1650 |
| 2025年11月5日 | $0.1650 |
| 2025年8月6日 | $0.1580 |
| 2025年5月7日 | $0.1580 |
| 2025年2月18日 | $0.1580 |
| 2024年11月6日 | $0.1580 |
| 2024年8月7日 | $0.1580 |
| 2024年5月7日 | $0.1580 |
| 2024年2月16日 | $0.1580 |
| 2023年11月7日 | $0.1580 |
| 2023年8月8日 | $0.1500 |
| 2023年5月9日 | $0.1500 |
| 2023年2月17日 | $0.1500 |
| 2022年11月8日 | $0.1500 |
| 2022年8月8日 | $0.1500 |
| 2022年5月10日 | $0.1250 |
| 2022年2月11日 | $0.1250 |
| 2020年2月13日 | $0.0300 |
| 2019年11月7日 | $0.0300 |
EQT 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
30 アナリスト
- 強い買い 8 26.7%
- 買い 15 50.0%
- 保有 7 23.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
24 アナリスト · 2026-06-01
中央値
$70.00
← 全目標を下回る
$54.91
安値
$57.00
高値
$83.00
中央値ターゲット
$70.00
+27.5%
平均値ターゲット
$70.04
+27.6%
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
0.13%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $2.33 | $2.10 | 0.23% |
| 2025年12月31日 | $0.90 | $0.75 | 0.15% |
| 2025年9月30日 | $0.52 | $0.43 | 0.09% |
| 2025年6月30日 | $0.45 | $0.41 | 0.04% |
| 2025年3月31日 | $1.18 | $1.03 | 0.15% |
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 |
|---|---|---|---|---|---|---|
| EQT | $33.45B | 16.2 | 63.9% | 23.6% | 9.2% | — |
| EOG | — | 11.5 | -4.5% | 22.0% | 16.9% | — |
| FANG | $42.78B | 26.2 | 35.8% | 11.1% | 4.5% | — |
| DVN | — | 8.8 | 7.8% | — | — | — |
| VG | — | 7.9 | 176.9% | 19.9% | 56.7% | — |
| TPL | $19.80B | 41.2 | 13.1% | 60.3% | 35.0% | — |
| EXE | $26.40B | 14.6 | 186.3% | 15.0% | 10.0% | — |
| VNOM | — | -80.5 | 62.0% | -4.9% | -2.2% | — |
| PR | $10.55B | 11.0 | 1.3% | 18.5% | 9.6% | — |
| COP | — | 14.7 | 7.7% | 13.6% | 12.3% | — |
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 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.64B | $5.27B | $6.91B | $7.50B | $3.06B | $3.06B | $4.42B | $4.56B | $3.09B | $1.39B | |
| Cost of Revenue | $1.53B | $1.92B | $2.16B | $2.12B | $1.94B | $1.71B | $1.75B | $1.70B | $1.16B | $880M | |
| SG&A Expense | $380M | $337M | $236M | $253M | $196M | $175M | $171M | $233M | $209M | $219M | |
| Operating Expenses | $5.39B | $4.59B | $4.59B | $4.78B | $4.43B | $3.94B | $5.57B | $7.34B | $2.71B | $2.15B | |
| Operating Income | $3.25B | $685M | $2.31B | $2.72B | $-1.36B | $-878M | $-1.15B | $-2.78B | $382M | $-755M | |
| Interest Expense | · | · | $220M | $250M | $290M | $259M | $200M | $229M | $168M | $131M | |
| Other Non-op | $5M | $26M | $1M | $11M | $19M | $36M | $91M | $7M | $-3M | · | |
| Pretax Income | $2.98B | $264M | $2.10B | $2.33B | $-1.57B | $-1.25B | $-1.60B | $-3.08B | $199M | $-894M | |
| Income Tax | $652M | $22M | $369M | $554M | $-428M | $-295M | $-376M | $-697M | $-1.19B | $-363M | |
| Net Income | $2.04B | $231M | $1.74B | $1.77B | $-1.14B | $-959M | $-1.22B | $-2.24B | $1.51B | $-453M | |
| EPS (Basic) | $3.33 | $0.45 | $4.56 | $4.79 | $-3.54 | $-3.68 | $-4.79 | $-8.60 | $8.05 | $-2.71 | |
| EPS (Diluted) | $3.31 | $0.45 | $4.22 | $4.38 | $-3.54 | $-3.68 | $-4.79 | $-8.60 | $8.04 | $-2.71 | |
| Shares (Basic) | 611,571,000 | 509,597,000 | 380,902,000 | 370,048,000 | 323,196,000 | 260,613,000 | 255,141,000 | 260,932,000 | 187,380,000 | 166,978,000 | |
| Shares (Diluted) | 615,717,000 | 514,593,000 | 413,224,000 | 406,495,000 | 323,196,000 | 260,613,000 | 255,141,000 | 260,932,000 | 187,727,000 | 166,978,000 | |
| EBITDA | $5.85B | $2.85B | $4.05B | $4.38B | $316M | $516M | $387M | · | $2.01B | $650M |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $111M | $202M | $81M | $1.46B | $114M | $18M | $5M | $3M | $26M | $1.10B | |
| Receivables | $1.46B | $1.13B | $824M | $1.61B | $1.44B | $567M | $610M | $1.24B | $665M | $342M | |
| Prepaid Expense | $59M | $52M | $25M | $35M | $44M | $21M | $16M | $111M | $59M | $64M | |
| Current Assets | $1.90B | $1.71B | $2.01B | $4.01B | $2.29B | $1.22B | $1.75B | $1.97B | $1.16B | $1.83B | |
| PP&E (Net) | $33.56B | $31.75B | $22.95B | $18.17B | $18.42B | $16.05B | $16.16B | $17.39B | $19.73B | $13.16B | |
| PP&E (Gross) | $48.47B | $44.51B | $33.82B | $27.39B | $26.02B | $22.00B | $21.66B | $22.15B | $25.40B | $18.22B | |
| Accum. Depreciation | $14.91B | $12.76B | $10.87B | $9.23B | $7.60B | $5.94B | $5.50B | $4.76B | $5.67B | $5.05B | |
| Goodwill | $2.06B | $2.08B | $0 | · | · | · | · | $0 | $471M | $0 | |
| Intangibles | $200M | $215M | $23M | · | · | $0 | $26M | $77M | $119M | $0 | |
| Other Non-current Assets | $446M | $456M | $207M | $488M | $492M | $434M | $223M | $269M | $251M | $223M | |
| Total Assets | $41.79B | $39.83B | $25.29B | $22.67B | $21.61B | $18.11B | $18.81B | $20.72B | $29.52B | $15.47B | |
| Accounts Payable | $1.37B | $1.18B | $1.27B | $1.57B | $1.34B | $705M | $796M | $1.06B | $726M | $310M | |
| Current Liabilities | $2.48B | $2.46B | $2.04B | $3.73B | $5.19B | $1.76B | $1.35B | $2.36B | $1.23B | $805M | |
| Capital Leases | $27M | $29M | $8M | · | · | · | · | · | · | · | |
| Deferred Tax | $3.47B | $2.85B | $1.90B | $1.44B | $907M | $1.37B | $1.49B | $2.37B | $3.00B | $2.64B | |
| Other Non-current Liabilities | · | $1.24B | $1.06B | $1.03B | $1.01B | $945M | $897M | $792M | $753M | $500M | |
| Total Liabilities | $14.43B | $15.55B | $10.50B | $11.46B | $11.64B | $8.85B | $9.01B | $9.76B | $11.11B | $6.35B | |
| Long-term Debt | $7.80B | $9.32B | $5.80B | $5.68B | $5.59B | $4.93B | $5.29B | $4.70B | $4.70B | $3.29B | |
| Total Debt | $7.80B | $9.32B | $5.80B | $5.68B | $5.49B | $4.93B | $5.00B | · | $5.57B | $3.29B | |
| Common Stock | · | · | · | · | · | · | · | · | · | $3.44B | |
| Retained Earnings | $4.24B | $2.59B | $2.68B | $1.28B | $-94M | $1.05B | $2.02B | $3.18B | $4.00B | $2.51B | |
| Treasury Stock | · | · | · | $0 | $18M | $29M | $33M | $49M | $64M | $91M | |
| AOCI | $-2M | $-2M | $-3M | $-3M | $-5M | $-5M | $-5M | $-5M | $-2M | $2M | |
| Stockholders' Equity | $23.75B | $20.60B | $14.77B | $11.17B | $9.95B | $9.26B | $9.80B | $10.96B | $18.41B | $5.86B | |
| Liabilities + Equity | $41.79B | $39.83B | $25.29B | $22.67B | $21.61B | $18.11B | $18.81B | $20.72B | $29.52B | $15.47B | |
| Shares Outstanding | 624,076,000 | 596,870,000 | 419,896,000 | 365,363,000 | 376,399,000 | 278,345,000 | 255,171,000 | 254,472,000 | 264,320,000 | 172,827,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.60B | $2.16B | $1.73B | $1.67B | $1.68B | $1.39B | $1.54B | $1.57B | $971M | $856M | |
| Stock-based Comp | $61M | $158M | $50M | $45M | $28M | $20M | $31M | $25M | $95M | $45M | |
| Deferred Tax | $658M | $15M | $385M | $535M | $-427M | $-152M | $-275M | $-137M | $-1.09B | $-158M | |
| Amort. of Intangibles | $13M | $6M | · | $0 | $0 | $26M | $36M | $77M | $11M | $0 | |
| Other Non-cash | $-232M | $261M | $-723M | $-551M | $1.55B | $1.25B | $1.78B | · | $8M | $725M | |
| Operating Cash Flow | $5.13B | $2.83B | $3.18B | $3.47B | $1.66B | $1.54B | $1.85B | $2.98B | $1.64B | $1.06B | |
| CapEx | $2.29B | $2.25B | $2.02B | $1.40B | $1.06B | $1.04B | $1.60B | $3.00B | $1.56B | $943M | |
| Investing Cash Flow | $-2.84B | $-1.58B | $-4.31B | $-1.42B | $-2.07B | $-1.56B | $-1.60B | $-3.98B | $-4.20B | $-2.89B | |
| Debt Issued | · | · | · | · | · | · | $1.00B | $0 | $0 | $500M | |
| Net Debt Issued | $-1.40B | $-4.31B | $-1.02B | $-917M | $-154M | $-2.82B | $295M | · | $-2.00B | $495M | |
| Stock Issued | · | · | · | $0 | $0 | $341M | $0 | $0 | $0 | $1.23B | |
| Stock Repurchased | $0 | $0 | $201M | $409M | $13M | $0 | $0 | $27.0K | $30.0K | $30.0K | |
| Net Stock Activity | $0 | $0 | $-201M | $-409M | $-13M | $341M | $0 | · | $-30.0K | $1.23B | |
| Dividends Paid | $390M | $327M | $228M | $204M | $0 | $8M | $31M | $31M | $21M | $20M | |
| Financing Cash Flow | $-2.37B | $-1.13B | $-243M | $-699M | $506M | $32M | $-249M | $859M | $1.53B | $1.40B | |
| Net Change in Cash | $-91M | $121M | $-1.38B | $1.34B | $96M | · | · | · | $-956M | $-498M | |
| Taxes Paid | $-79M | $8M | $13M | $21M | $19M | $-449M | $-2M | $-4M | $4M | $-41M | |
| Free Cash Flow | $2.84B | $573M | $1.16B | $2.07B | $607M | $495M | $249M | · | $-302M | $-475M | |
| Levered FCF | · | · | $979M | $1.87B | $383M | $288M | $96M | · | $-809M | $-524M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 37.6% | 13.0% | 33.5% | 36.2% | -44.4% | -28.7% | -26.1% | · | · | · | |
| Net Margin | 23.6% | 4.4% | 25.1% | 23.6% | -37.7% | -31.6% | -27.7% | · | · | · | |
| Pretax Margin | 34.4% | 5.0% | 30.4% | 31.1% | -51.8% | -41.4% | -36.2% | · | · | · | |
| EBITDA Margin | 67.7% | 54.0% | 58.6% | 58.5% | 10.3% | 16.9% | 8.8% | · | · | · | |
| ROA | 5.0% | 0.58% | 7.0% | 8.0% | -5.8% | -5.2% | -6.2% | · | 6.7% | -3.1% | |
| ROE | 9.2% | 1.3% | 13.4% | 16.8% | -12.0% | -10.3% | -11.8% | · | 15.7% | -8.3% | |
| ROIC | 8.0% | 2.1% | 9.3% | 12.3% | -6.4% | -4.7% | -5.9% | · | 12.4% | -1.0% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.7 | 1.0 | 1.1 | 0.5 | 0.7 | 1.3 | · | 0.9 | 2.3 | |
| Quick Ratio | 0.6 | 0.5 | 0.4 | 0.8 | 0.3 | 0.3 | 0.5 | · | 0.7 | 1.8 | |
| Debt / Equity | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.6 | |
| LT Debt / Equity | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.6 | |
| Interest Coverage | · | · | 10.5 | 10.9 | -4.4 | -3.2 | -5.8 | · | 4.6 | -1.9 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | · | · | · | |
| Receivables Turnover | 6.7 | 5.4 | 5.7 | 4.9 | 3.1 | 5.2 | 4.8 | · | · | · |
成長率 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 63.9% | -23.7% | -7.8% | 144.6% | 0.19% | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.9% | 19.8% | 31.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 23.1% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 635.6% | -89.3% | -3.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.9% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 784.4% | -86.7% | -2.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 4.8% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 119.4% | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8.64B | $5.27B | $6.91B | $7.50B | $3.06B | $3.06B | $4.42B | $4.56B | $3.09B | $1.39B | |
| Net Income TTM | $2.04B | $231M | $1.74B | $1.77B | $-1.14B | $-959M | $-1.22B | $-2.24B | $1.51B | $-453M | |
| Market Cap | $33.45B | $27.52B | $16.23B | $12.36B | $8.21B | $3.54B | $2.78B | · | $8.19B | $6.15B | |
| Enterprise Value | $41.14B | $36.64B | $21.95B | $16.58B | $13.58B | $8.45B | $7.78B | · | $13.61B | $8.34B | |
| P/E | 16.2 | 102.5 | 9.2 | 7.7 | -6.2 | -3.5 | -2.3 | -2.2 | 3.9 | -13.1 | |
| P/S | 3.9 | 5.2 | 2.3 | 1.6 | 2.7 | 1.2 | 0.6 | · | 2.6 | 4.4 | |
| P/B | 1.4 | 1.3 | 1.1 | 1.1 | 0.8 | 0.4 | 0.3 | · | 0.6 | 1.0 | |
| P / Tangible Book | 1.6 | 1.5 | 1.1 | 1.1 | 0.8 | 0.4 | · | · | · | · | |
| P / Cash Flow | 6.5 | 9.7 | 5.1 | 3.6 | 4.9 | 2.3 | 1.5 | · | 5.0 | 5.8 | |
| P / FCF | 11.8 | 48.0 | 14.0 | 6.0 | 13.5 | 7.1 | 11.2 | · | -27.2 | -12.9 | |
| EV / EBITDA | 7.0 | 12.9 | 5.4 | 3.8 | 43.0 | 16.4 | 20.1 | · | 6.8 | 12.8 | |
| EV / FCF | 14.5 | 63.9 | 18.9 | 8.0 | 22.4 | 17.0 | 31.2 | · | -45.2 | -17.5 | |
| EV / Revenue | 4.8 | 6.9 | 3.2 | 2.2 | 4.4 | 2.8 | 1.8 | · | 4.4 | 6.0 | |
| Dividend Yield | 1.2% | 1.2% | 1.4% | 1.7% | 0.00% | 0.22% | 1.1% | · | 0.25% | 0.33% | |
| Earnings Yield | 6.2% | 0.98% | 10.9% | 13.0% | -16.2% | -28.9% | -43.9% | -45.5% | 25.9% | -7.6% | |
| Payout Ratio | 19.1% | 141.6% | 13.2% | 11.5% | 0.00% | -0.79% | -2.5% | · | 1.4% | -4.5% | |
| Annual Payout | $390M | $327M | $228M | $204M | $0 | $8M | $31M | $31M | $21M | $20M |
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 | $3.38B | $2.39B | $1.96B | $2.56B | $1.74B | $1.62B | $1.28B | $953M | $1.41B | $2.04B | $1.19B | $1.02B | $2.66B | $3.48B | $2.07B | $2.53B | |
| Cost of Revenue | $400M | $388M | $377M | $389M | $378M | $387M | $441M | $543M | $545M | $564M | $555M | $523M | $515M | $520M | $541M | $540M | |
| SG&A Expense | $96M | $108M | $99M | $82M | $91M | $108M | $88M | $67M | $73M | $67M | $57M | $60M | $52M | $57M | $67M | $59M | |
| Operating Expenses | $1.34B | $1.37B | $1.36B | $1.42B | $1.24B | $843M | $1.57B | $950M | $1.23B | $1.32B | $1.17B | $1.05B | $1.05B | $1.16B | $1.14B | $1.17B | |
| Operating Income | $2.04B | $1.02B | $603M | $1.13B | $496M | $781M | $-282M | $3M | $183M | $723M | $16M | $-35M | $1.61B | $2.32B | $925M | $1.36B | |
| Interest Expense | · | · | · | · | · | · | · | · | $54M | · | $60M | $40M | $47M | · | $60M | $66M | |
| Other Non-op | $118.0K | $1M | $472.0K | $3M | $623.0K | $2M | $4M | $19M | $205.0K | $362.0K | $132.0K | $562.0K | $175.0K | $214.0K | $157.0K | $7M | |
| Pretax Income | $1.99B | $955M | $536M | $1.09B | $394M | $574M | $-402M | $-35M | $127M | $652M | $-46M | $-79M | $1.58B | $2.27B | $840M | $1.20B | |
| Income Tax | $433M | $208M | $129M | $236M | $79M | $147M | $-105M | $-44M | $24M | $151M | $-127M | $-12M | $357M | $559M | $152M | $308M | |
| Net Income | $1.49B | $677M | $336M | $784M | $242M | $418M | $-301M | $10M | $103M | $502M | $81M | $-67M | $1.22B | $1.71B | $684M | $891M | |
| EPS (Basic) | $2.38 | $1.08 | $0.54 | $1.31 | $0.40 | $0.73 | $-0.54 | $0.02 | $0.24 | $1.16 | $0.21 | $-0.18 | $3.37 | $4.58 | $1.85 | $2.41 | |
| EPS (Diluted) | $2.36 | $1.08 | $0.53 | $1.30 | $0.40 | $0.74 | $-0.54 | $0.02 | $0.23 | $1.10 | $0.20 | $-0.18 | $3.10 | $4.55 | $1.69 | $2.19 | |
| Shares (Basic) | 625,136,000 | -1,210,158,000 | 624,532,000 | 599,221,000 | 597,976,000 | -931,433,000 | 559,603,000 | 441,968,000 | 439,459,000 | -725,901,000 | 383,359,000 | 361,982,000 | 361,462,000 | -743,947,000 | 369,987,000 | 369,866,000 | |
| Shares (Diluted) | 629,209,000 | -1,218,369,000 | 628,324,000 | 602,924,000 | 602,838,000 | -934,898,000 | 559,603,000 | 444,921,000 | 444,967,000 | -758,831,000 | 416,190,000 | 361,982,000 | 393,883,000 | -778,839,000 | 403,889,000 | 407,303,000 | |
| EBITDA | $2.69B | · | $1.29B | $1.76B | $1.12B | · | $307M | $469M | $669M | · | $463M | $361M | $2.00B | · | $1.34B | $1.79B |
貸借対照表 25
| 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 | $327M | $111M | $236M | $555M | $282M | $202M | $89M | $30M | $648M | · | $65M | $1.22B | $2.13B | · | $88M | $44M | |
| Receivables | $953M | $1.46B | $804M | $817M | $1.21B | $1.13B | $578M | $587M | $445M | · | $559M | $475M | $628M | · | $1.94B | $2.06B | |
| Prepaid Expense | · | $59M | · | · | · | $52M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $1.56B | $1.90B | $1.27B | $1.63B | $1.74B | $1.71B | $1.08B | $1.23B | $2.10B | · | $1.25B | $2.43B | $3.95B | · | $3.90B | $4.09B | |
| PP&E (Net) | $33.53B | $33.56B | $33.61B | $31.62B | $31.66B | $31.75B | $32.55B | $23.18B | $23.02B | · | $22.92B | $18.32B | $18.23B | · | $18.13B | $18.20B | |
| PP&E (Gross) | $49.07B | $48.47B | $47.90B | $45.26B | $44.87B | $44.51B | $44.88B | $34.95B | $34.36B | · | $33.31B | $28.30B | $27.83B | · | $26.98B | $26.64B | |
| Accum. Depreciation | $15.54B | $14.91B | $14.29B | $13.64B | $13.21B | $12.76B | $12.34B | $11.78B | $11.34B | · | $10.39B | $9.98B | $9.60B | · | $8.85B | $8.44B | |
| Goodwill | $2.06B | $2.06B | $2.06B | $2.06B | $2.07B | $2.08B | $2.18B | · | · | · | · | · | · | · | · | · | |
| Intangibles | $197M | $200M | $204M | $208M | $212M | $215M | $268M | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $432M | $446M | $451M | $518M | $445M | $456M | $512M | $300M | $320M | · | $386M | $524M | $507M | · | $477M | $305M | |
| Total Assets | $41.69B | $41.79B | $41.20B | $39.67B | $39.70B | $39.83B | $39.95B | $24.71B | $25.44B | $25.29B | $24.55B | $21.27B | $22.69B | $22.67B | $22.54B | $22.62B | |
| Accounts Payable | $1.41B | $1.37B | $1.12B | $1.15B | $1.34B | $1.18B | $1.04B | $1.20B | $1.12B | · | $1.16B | $1.05B | $1.15B | · | $1.68B | $1.70B | |
| Current Liabilities | $2.37B | $2.48B | $2.19B | $2.31B | $3.06B | $2.46B | $2.11B | $1.69B | $2.37B | · | $2.12B | $2.18B | $2.66B | · | $6.64B | $7.19B | |
| Capital Leases | · | $27M | · | · | · | $29M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $3.88B | $3.47B | $3.27B | $3.12B | $2.89B | $2.85B | $2.75B | $1.88B | $1.93B | · | $1.75B | $1.88B | $1.88B | · | $893M | $743M | |
| Other Non-current Liabilities | · | · | · | · | $1.24B | · | $1.20B | $1.07B | $1.07B | · | $974M | $910M | $934M | · | $1.00B | $998M | |
| Total Liabilities | $12.91B | $14.43B | $14.40B | $14.57B | $15.30B | $15.55B | $19.46B | $9.58B | $10.27B | · | $10.35B | $9.23B | $10.54B | · | $12.88B | $13.53B | |
| Long-term Debt | $5.99B | $7.80B | $8.22B | $8.32B | $8.39B | $9.32B | $13.79B | $4.95B | $5.50B | · | $5.92B | $4.67B | $5.47B | · | $4.77B | $5.04B | |
| Total Debt | $5.99B | · | $8.22B | $8.32B | $8.39B | · | $13.79B | $4.95B | $5.50B | · | $5.92B | $4.67B | $5.47B | · | $4.77B | $5.04B | |
| Retained Earnings | $5.62B | $4.24B | $3.66B | $3.43B | $2.74B | $2.59B | $2.26B | $2.66B | $2.72B | · | $2.25B | $2.22B | $2.34B | · | $-300M | $-880M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $579.0K | $3M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-3M | $-3M | · | $-3M | $-3M | $-3M | · | $-4M | $-4M | |
| Stockholders' Equity | $25.12B | $23.75B | $23.15B | $21.42B | $20.72B | $20.60B | $20.33B | $15.12B | $15.16B | · | $14.20B | $12.01B | $12.11B | · | $9.62B | $9.06B | |
| Liabilities + Equity | $41.69B | $41.79B | $41.20B | $39.67B | $39.70B | $39.83B | $39.95B | $24.71B | $25.44B | · | $24.55B | $21.27B | $22.69B | · | $22.54B | $22.62B | |
| Shares Outstanding | 625,475,000 | 624,076,000 | 624,064,000 | 598,812,000 | 598,586,000 | 596,870,000 | 596,268,000 | 441,597,000 | 441,558,000 | 419,896,000 | 411,311,000 | 361,654,000 | 361,586,000 | 365,363,000 | 368,162,000 | 369,720,000 |
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 | $655M | $668M | $688M | $623M | $621M | $620M | $589M | $466M | $487M | $502M | $447M | $396M | $388M | $396M | $419M | $429M | |
| Stock-based Comp | $19M | $17M | $15M | $14M | $15M | $17M | $119M | $12M | $11M | $12M | $15M | $12M | $11M | $11M | $12M | $14M | |
| Other Non-cash | $894M | · | · | · | $863M | · | · | · | $555M | · | · | · | $45M | · | · | · | |
| Operating Cash Flow | $3.06B | $1.13B | $1.02B | $1.24B | $1.74B | $756M | $593M | $322M | $1.16B | $624M | $455M | $437M | $1.66B | $1.06B | $1.15B | $230M | |
| CapEx | $599M | $613M | $626M | $550M | $500M | $592M | $569M | $558M | $534M | $533M | $504M | $487M | $495M | $353M | $363M | $393M | |
| Investing Cash Flow | $-842M | $-621M | $-1.03B | $-664M | $-534M | $582M | $-1.28B | $-312M | $-567M | $-540M | $-2.79B | $-486M | $-498M | $-405M | $-509M | $-217M | |
| Net Debt Issued | $-1.73B | · | · | · | $-740M | · | · | · | $-752M | · | · | · | $-211M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $201M | $139M | $54M | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $-201M | · | · | · | |
| Dividends Paid | $103M | $103M | $98M | $94M | $94M | $94M | $94M | $70M | $69M | $66M | $54M | $54M | $54M | $55M | $55M | $46M | |
| Financing Cash Flow | $-2.00B | $-629M | $-312M | $-304M | $-1.13B | $-1.23B | $749M | $-628M | $-21M | $-69M | $1.18B | $-863M | $-496M | $712M | $-597M | $13M | |
| Net Change in Cash | $216M | $-125M | $-320M | $274M | $80M | $113M | $59M | $-618M | $567M | $16M | $-1.15B | $-912M | $669M | $1.37B | $44M | $27M | |
| Taxes Paid | $3M | $-21.0K | $-70.0K | $-79M | $218.0K | $3M | $0 | $-2M | $7M | $-91.0K | $-178.0K | $93.0K | $14M | $10M | $4M | $4M | |
| Free Cash Flow | $2.46B | · | · | · | $1.24B | · | · | · | $621M | · | · | · | $1.17B | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $577M | · | · | · | $1.13B | · | · | · |
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 | 60.3% | · | 30.8% | 44.3% | 28.5% | · | -21.9% | 0.31% | 12.9% | · | 1.3% | -3.4% | 60.5% | · | 44.7% | 53.9% | |
| Net Margin | 44.0% | · | 17.2% | 30.7% | 13.9% | · | -23.4% | 1.0% | 7.3% | · | 6.9% | -6.5% | 45.8% | · | 33.0% | 35.3% | |
| Pretax Margin | 58.8% | · | 27.4% | 42.7% | 22.7% | · | -31.3% | -3.7% | 9.0% | · | -3.9% | -7.7% | 59.2% | · | 40.6% | 47.6% | |
| EBITDA Margin | 79.6% | · | 66.0% | 68.7% | 64.2% | · | 23.9% | 49.2% | 47.4% | · | 39.0% | 35.4% | 75.1% | · | 64.9% | 70.9% | |
| ROA | 3.6% | · | 0.83% | 2.4% | 0.74% | · | -0.93% | 0.04% | 0.43% | · | 0.35% | -0.30% | 5.5% | · | 3.0% | 4.3% | |
| ROE | 6.5% | · | 1.5% | 4.3% | 1.4% | · | -1.7% | 0.07% | 0.76% | · | 0.68% | -0.63% | 12.0% | · | 7.6% | 10.3% | |
| ROIC | 5.1% | · | 1.5% | 3.0% | 1.4% | · | -0.61% | 0.00% | 0.72% | · | -0.14% | -0.18% | 7.1% | · | 5.3% | 7.2% |
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 | 0.7 | · | 0.6 | 0.7 | 0.6 | · | 0.5 | 0.7 | 0.9 | · | 0.6 | 1.1 | 1.5 | · | 0.6 | 0.6 | |
| Quick Ratio | 0.5 | · | 0.5 | 0.6 | 0.5 | · | 0.3 | 0.4 | 0.5 | · | 0.3 | 0.8 | 1.0 | · | 0.3 | 0.3 | |
| Debt / Equity | 0.2 | · | 0.4 | 0.4 | 0.4 | · | 0.7 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | |
| LT Debt / Equity | 0.2 | · | 0.3 | 0.4 | 0.4 | · | 0.7 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 3.4 | · | 0.3 | -0.9 | 34.6 | · | 15.4 | 20.6 |
効率性 2
| 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 | · | 0.0 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.0 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 3.1 | · | 2.8 | 3.6 | 2.1 | · | 2.3 | 1.8 | 2.6 | · | 0.9 | 0.8 | 2.9 | · | 1.3 | 1.9 |
バリュエーション（TTM） 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 TTM | $9.63B | · | $7.54B | $6.53B | $5.39B | · | $4.83B | $4.57B | $6.28B | · | $6.94B | $8.28B | $6.68B | · | $2.55B | $223M | |
| Net Income TTM | $2.85B | · | $1.06B | $735M | $54M | · | $-107M | $128M | $1.34B | · | $1.92B | $2.73B | $1.28B | · | $-1.92B | $-3.53B | |
| Market Cap | $39.81B | · | $33.97B | $34.92B | $31.98B | · | $21.85B | $16.33B | $16.37B | · | $16.69B | $14.87B | $11.54B | · | $15.00B | $12.72B | |
| Enterprise Value | $45.47B | · | $41.95B | $42.68B | $40.09B | · | $35.55B | $21.25B | $21.23B | · | $22.54B | $18.33B | $14.88B | · | $19.68B | $17.72B | |
| P/E | 13.9 | · | 32.2 | 49.4 | 485.7 | · | -407.1 | 137.0 | 11.1 | · | 8.4 | 6.0 | 10.9 | · | -7.1 | -3.2 | |
| P/S | 4.1 | · | 4.5 | 5.3 | 5.9 | · | 4.5 | 3.6 | 2.6 | · | 2.4 | 1.8 | 1.7 | · | 5.9 | 56.9 | |
| P/B | 1.6 | · | 1.5 | 1.6 | 1.5 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.6 | 1.4 | |
| P / Tangible Book | 1.7 | · | 1.6 | 1.8 | 1.7 | · | 1.2 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.6 | 1.4 | |
| P / Cash Flow | 13.0 | · | · | · | 18.4 | · | · | · | 14.2 | · | · | · | 6.9 | · | · | · | |
| P / FCF | 16.2 | · | · | · | 25.8 | · | · | · | 26.4 | · | · | · | 9.9 | · | · | · | |
| EV / EBITDA | 16.9 | · | 32.5 | 24.3 | 35.9 | · | 115.6 | 45.3 | 31.7 | · | 48.7 | 50.8 | 7.4 | · | 14.7 | 9.9 | |
| EV / FCF | 18.5 | · | · | · | 32.3 | · | · | · | 34.2 | · | · | · | 12.7 | · | · | · | |
| EV / Revenue | 4.7 | · | 5.6 | 6.5 | 7.4 | · | 7.4 | 4.7 | 3.4 | · | 3.3 | 2.2 | 2.2 | · | 7.7 | 79.3 | |
| Earnings Yield | 7.2% | · | 3.1% | 2.0% | 0.21% | · | -0.25% | 0.73% | 9.0% | · | 11.8% | 16.5% | 9.2% | · | -14.0% | -31.2% | |
| Payout Ratio | 6.9% | · | · | · | 38.9% | · | · | · | 67.1% | · | · | · | 4.4% | · | · | · |
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 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 収益 | $8.64B | — | $5.27B | — | — |
| 営業利益率 % | 37.6% | — | 13.0% | — | — |
| 純利益 | $2.04B | — | $231M | — | — |
| 希薄化後EPS | $3.31 | — | $0.45 | — | — |
貸借対照表
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.3 | — | 0.5 | — | — |
| 流動比率 | 0.8 | — | 0.7 | — | — |
| クイックレシオ | 0.6 | — | 0.5 | — | — |
キャッシュフロー
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $2.84B | — | $573M | — | — |
最新ニュース この会社に言及した最近の見出し
- Private equity firm EQT partners with Google Cloud for AI rollout
- EQT (EQT) はなぜ高品質なビジネスなのか？
- LY、ベインがカカクへの買収提案を40億ドルに引き上げ、EQTの提示額を上回る
- EQTによるインターテック買収（143億ドル）が英国のテイク・プライベート・ラッシュに拍車をかける
- Americold Realty Trust Q1 決算説明会 ハイライト
- Jim Cramer は「GE Vernova を手に入れたいと思うかもしれない」と提案
- EQT (EQT) 2026年第1四半期の財務および事業運営結果を発表
- EQT、ガイダンスを上回る第1四半期生産で記録的なフリーキャッシュフローを達成
- 月曜日の異例の出来高を伴うETF：PXE
- FTSE 100 穏やかに上昇; Intertek、Entain が大幅な利益を計上
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。