FICO Fair Isaac Corporation Common Stock
$1186.33
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 4月 28, 2026
52週レンジ
$870–$1998
28% of range
アナリスト評価
BUY
29 analysts
目標株価
$1560
+31% upside
P/E (TTM)
56.4
ROE
-45.4%
純利益率
32.8%
FICO 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
$1186.33
時価総額
$35.56B
P/E (TTM)
56.4
EPS（TTM）
$26.54
収益（TTM）
$1.99B
配当利回り
—
ROE
-45.4%
負債/自己資本
-1.8
52週レンジ
$870 – $1998
FICO 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
$1.99B
2016-09-30
→
2025-09-30
EPS
$26.54
2016-09-30
→
2025-09-30
フリーキャッシュフロー
$770M
2016-09-30
→
2025-09-30
利益率
32.8%
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
FICO
競合中央値
P/E (TTM)
56.4
33.3
P/S (TTM) (株価売上高倍率（TTM）)
17.9
7.7
P/B (株価純資産倍率)
-20.4
6.0
EV / EBITDA (EV/EBITDA)
41.0
—
Price / FCF (株価FCF倍率)
46.2
—
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
FICO
競合中央値
Operating Margin (営業利益率)
46.5%
—
Net Profit Margin (純利益率)
32.8%
23.6%
ROA
36.4%
9.3%
ROE
-45.4%
15.6%
ROIC
57.4%
—
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
FICO
競合中央値
Debt / Equity (負債資本倍率)
-1.8
26.3
Current Ratio (流動比率)
0.8
1.1
Quick Ratio (クイックレシオ)
0.8
—
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
FICO
競合中央値
Revenue YoY (収益（前年比）)
15.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
13.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
9.0%
—
EPS YoY
29.8%
—
Net Income YoY (純利益（前年比）)
27.1%
—
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
FICO
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2017年3月1日 | $0.0200 |
| 2016年11月30日 | $0.0200 |
| 2016年9月12日 | $0.0200 |
| 2016年5月23日 | $0.0200 |
| 2016年3月7日 | $0.0200 |
| 2015年11月30日 | $0.0200 |
| 2015年9月14日 | $0.0200 |
| 2015年5月22日 | $0.0200 |
| 2015年3月5日 | $0.0200 |
| 2014年12月1日 | $0.0200 |
| 2014年9月8日 | $0.0200 |
| 2014年5月23日 | $0.0200 |
| 2014年2月20日 | $0.0200 |
| 2013年12月2日 | $0.0200 |
| 2013年9月5日 | $0.0200 |
| 2013年5月23日 | $0.0200 |
| 2013年2月21日 | $0.0200 |
| 2012年12月3日 | $0.0200 |
| 2012年9月6日 | $0.0200 |
| 2012年5月10日 | $0.0200 |
FICO 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
29 アナリスト
- 強い買い 6 20.7%
- 買い 15 51.7%
- 保有 7 24.1%
- 売り 1 3.4%
- 強い売り 0 0.0%
12ヶ月目標株価
20 アナリスト · 2026-05-17
中央値
$1549.50
現在
$1186.33
安値
$707.00
高値
$2400.00
中央値ターゲット
$1549.50
+30.6%
平均値ターゲット
$1560.02
+31.5%
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
0.52%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $12.50 | $11.20 | 1.3% |
| 2025年12月31日 | $7.33 | $7.20 | 0.13% |
| 2025年9月30日 | $7.74 | $7.49 | 0.25% |
| 2025年6月30日 | $8.57 | $7.85 | 0.72% |
| 2025年3月31日 | $7.81 | $7.59 | 0.22% |
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 |
|---|---|---|---|---|---|---|
| FICO | $35.56B | 56.4 | 15.9% | 32.8% | -45.4% | — |
| MSTR | — | -10.0 | 3.0% | -806.3% | -8.4% | 68.7% |
| ADSK | $53.90B | 48.6 | 17.5% | 15.6% | 39.0% | 91.0% |
| ROP | $47.45B | 31.3 | 12.3% | 19.4% | 7.8% | 69.2% |
| WDAY | $45.51B | 67.8 | 13.1% | 7.3% | 8.2% | — |
| ZM | — | 14.9 | 4.4% | 39.0% | 20.3% | 77.0% |
| CRCL | — | -180.2 | 63.9% | -2.5% | -2.4% | — |
| IOT | $16.29B | -1402.5 | 29.6% | -0.56% | -0.69% | 76.7% |
| PTC | $24.27B | 33.4 | 19.2% | 26.8% | 20.3% | 83.8% |
| AUR | — | — | — | — | — | — |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
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 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.99B | $1.72B | $1.51B | $1.38B | $1.32B | $1.29B | $1.16B | $1.03B | $932M | $881M | $839M | $789M | |
| Cost of Revenue | $354M | $348M | $311M | $302M | $332M | $361M | $337M | $313M | $288M | $265M | $271M | $249M | |
| R&D Expense | $188M | $172M | $160M | $147M | $171M | $166M | $149M | $128M | $111M | $104M | $99M | $83M | |
| SG&A Expense | $513M | $463M | $401M | $384M | $396M | $421M | $414M | $377M | $337M | $329M | $300M | $278M | |
| Operating Expenses | $1.07B | $984M | $871M | $835M | $811M | $999M | $907M | $825M | $753M | $712M | $701M | $627M | |
| Operating Income | $925M | $734M | $643M | $542M | $505M | $296M | $254M | $175M | $182M | $170M | $138M | $162M | |
| Interest Expense | · | $106M | $96M | $69M | $40M | $42M | $40M | $31M | $26M | $27M | $29M | $29M | |
| Other Non-op | $11M | $14M | $6M | $-2M | $8M | $3M | $2M | $13M | $-86.0K | $2M | $883.0K | $-187.0K | |
| Pretax Income | $803M | $642M | $554M | $471M | $473M | $257M | $216M | $157M | $156M | $145M | $109M | $133M | |
| Income Tax | $151M | $129M | $124M | $98M | $81M | $21M | $24M | $30M | $23M | $35M | $23M | $38M | |
| Net Income | $652M | $513M | $429M | $374M | $392M | $236M | $192M | $126M | $133M | $109M | $87M | $95M | |
| EPS (Basic) | $26.90 | $20.78 | $17.18 | $14.34 | $13.65 | $8.13 | $6.63 | $4.26 | $4.32 | $3.52 | $2.75 | $2.80 | |
| EPS (Diluted) | $26.54 | $20.45 | $16.93 | $14.18 | $13.40 | $7.90 | $6.34 | $4.06 | $4.14 | $3.39 | $2.65 | $2.72 | |
| Shares (Basic) | 24,239,000 | 24,676,000 | 24,986,000 | 26,042,000 | 28,734,000 | 29,067,000 | 28,980,000 | 29,711,000 | 30,862,000 | 31,129,000 | 31,402,000 | 33,870,000 | |
| Shares (Diluted) | 24,561,000 | 25,079,000 | 25,367,000 | 26,347,000 | 29,260,000 | 29,932,000 | 30,294,000 | 31,180,000 | 32,245,000 | 32,308,000 | 32,609,000 | 34,864,000 | |
| EBITDA | $940M | $747M | $657M | $563M | $531M | $326M | $285M | $237M | $213M | $201M | $171M | $194M |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $134M | $151M | $137M | $133M | $195M | $157M | $106M | $90M | $106M | $76M | $86M | $105M | |
| Receivables | $529M | $427M | $388M | $322M | $312M | $334M | $297M | $267M | $169M | $168M | $159M | $155M | |
| Prepaid Expense | $42M | $40M | $32M | $29M | $44M | $43M | $52M | $40M | $37M | $24M | $42M | $28M | |
| Current Assets | $705M | $617M | $556M | $485M | $551M | $534M | $456M | $396M | $311M | $268M | $287M | $289M | |
| PP&E (Net) | $68M | $38M | $11M | $18M | $28M | $46M | $53M | $49M | $41M | $45M | $38M | $37M | |
| PP&E (Gross) | · | · | · | · | · | · | $172M | $156M | $135M | $127M | $110M | $165M | |
| Accum. Depreciation | $46M | $77M | $88M | $95M | $97M | $115M | $119M | $107M | $95M | $82M | $72M | $128M | |
| Goodwill | $783M | $783M | $773M | $761M | $788M | $812M | $804M | $801M | $804M | $798M | $815M | $780M | |
| Intangibles | · | $0 | $917.0K | $2M | $4M | $9M | $14M | $15M | $21M | $34M | $47M | $48M | |
| Other Non-current Assets | $113M | $118M | $116M | $103M | $96M | $105M | $79M | $36M | $6M | $6M | $8M | $6M | |
| Total Assets | $1.87B | $1.72B | $1.58B | $1.44B | $1.57B | $1.61B | $1.43B | $1.33B | $1.26B | $1.22B | $1.23B | $1.19B | |
| Accounts Payable | $32M | $22M | $19M | $17M | $21M | $23M | $23M | $20M | $20M | $23M | $20M | $22M | |
| Accrued Liabilities | $115M | $80M | $59M | $66M | $80M | $63M | $32M | $31M | $32M | $28M | $31M | $36M | |
| Current Liabilities | $849M | $380M | $368M | $331M | $559M | $415M | $491M | $474M | $327M | $246M | $244M | $341M | |
| Capital Leases | $19M | $22M | $24M | $39M | $54M | $73M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $89M | $84M | $60M | $50M | $57M | $48M | $46M | · | · | · | · | · | |
| Total Liabilities | $3.61B | $2.68B | $2.26B | $2.24B | $1.68B | $1.28B | $1.14B | $1.04B | $829M | $774M | $793M | $738M | |
| Long-term Debt | $3.06B | $2.21B | $1.81B | $1.82B | $1.01B | $739M | $607M | $529M | $463M | $494M | $516M | $376M | |
| Total Debt | $3.06B | $2.19B | $1.81B | $1.82B | $1.01B | $739M | $607M | $529M | $463M | $494M | · | · | |
| Retained Earnings | $4.55B | $3.90B | $3.39B | $2.96B | $2.59B | $2.19B | $1.96B | $1.76B | $1.60B | $1.47B | $1.37B | $1.28B | |
| Treasury Stock | $7.54B | $6.14B | $5.32B | $4.94B | $3.86B | $3.00B | $2.80B | $2.61B | $2.30B | $2.14B | $2.03B | $1.94B | |
| AOCI | $-92M | $-92M | $-102M | $-125M | $-76M | $-83M | $-90M | $-76M | $-66M | $-77M | $-51M | $-23M | |
| Stockholders' Equity | $-1.75B | $-963M | $-688M | $-802M | $-111M | $331M | $290M | $287M | $466M | $481M | $437M | $455M | |
| Liabilities + Equity | $1.87B | $1.72B | $1.58B | $1.44B | $1.57B | $1.61B | $1.43B | $1.33B | $1.26B | $1.22B | $1.23B | $1.19B | |
| Shares Outstanding | 23,764,000 | 24,392,000 | 24,770,000 | 25,154,000 | 27,568,000 | 29,096,000 | 28,944,000 | 29,015,000 | 30,243,000 | 30,935,000 | 31,290,000 | 32,047,000 |
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 | $15M | $14M | $15M | $20M | $26M | $30M | $32M | $30M | $36M | $32M | $34M | $33M | |
| Stock-based Comp | $157M | $149M | $124M | $115M | $112M | $94M | $83M | $75M | $61M | $56M | $45M | $36M | |
| Deferred Tax | $-32M | $-27M | $-47M | $8M | $-6M | $-9M | $8M | $11M | $-6M | $-26M | $-6M | $-16M | |
| Amort. of Intangibles | $0 | $917.0K | $1M | $2M | $3M | $5M | $6M | $7M | $13M | $14M | $14M | $12M | |
| Restructuring | $11M | $0 | $0 | $0 | $8M | $12M | $0 | $0 | $4M | $0 | $18M | $4M | |
| Other Non-cash | $-12M | $-16M | $-52M | $-8M | $-100M | $13M | $-54M | $-50M | $6M | $15M | $-27M | $27M | |
| Operating Cash Flow | $779M | $633M | $469M | $509M | $424M | $365M | $260M | $223M | $226M | $210M | $147M | $175M | |
| CapEx | $9M | $9M | $4M | $6M | $8M | $22M | $24M | $31M | $20M | $22M | $25M | $13M | |
| Investing Cash Flow | $-44M | $-28M | $-16M | $-6M | $138M | $-25M | $-43M | $-14M | $-21M | · | · | · | |
| Stock Repurchased | $1.41B | $822M | $406M | $1.10B | $874M | $235M | $229M | $343M | $188M | $138M | $131M | $217M | |
| Net Stock Activity | $-1.41B | $-822M | $-406M | $-1.10B | $-874M | $-235M | $-229M | $-343M | $-188M | $-138M | $-131M | $-217M | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $1M | $2M | $3M | $3M | |
| Financing Cash Flow | $-750M | $-593M | $-455M | $-547M | $-524M | $-289M | $-200M | $-219M | $-181M | · | · | · | |
| Net Change in Cash | $-17M | $14M | $4M | $-62M | $38M | $51M | $16M | $-16M | $30M | $-10M | $-19M | $22M | |
| Taxes Paid | $162M | $134M | $153M | $65M | $71M | $10M | $19M | $13M | $31M | $11M | $34M | $22M | |
| Free Cash Flow | $770M | $624M | $465M | $503M | $416M | $343M | $236M | $192M | $206M | $163M | $108M | $162M | |
| Levered FCF | · | $540M | $391M | $449M | $383M | $304M | $201M | $168M | $184M | $143M | $85M | $142M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 46.5% | 42.7% | 42.5% | 39.4% | 38.4% | · | · | 20.0% | 19.0% | 19.2% | 16.4% | 20.5% | |
| Net Margin | 32.8% | 29.9% | 28.4% | 27.1% | 29.8% | · | · | 13.8% | 13.8% | 12.4% | 10.3% | 12.0% | |
| Pretax Margin | 40.3% | 37.4% | 36.6% | 34.2% | 35.9% | · | · | 18.2% | 16.2% | 16.4% | 13.0% | 16.9% | |
| EBITDA Margin | 47.2% | 43.5% | 43.4% | 40.9% | 40.3% | · | · | 22.9% | 22.9% | 22.8% | 20.4% | 24.6% | |
| ROA | 36.4% | 31.1% | 28.5% | 24.8% | 24.7% | 15.6% | 13.9% | 11.3% | 10.4% | 8.9% | 7.1% | 8.1% | |
| ROE | -45.4% | -57.2% | -61.7% | -45.3% | 5643.1% | 81.8% | 68.8% | 47.5% | 28.2% | 24.8% | 19.4% | 19.3% | |
| ROIC | 57.4% | 47.6% | 44.4% | 42.1% | 46.6% | 25.4% | 25.1% | 19.7% | 16.9% | 13.7% | 24.9% | 25.4% |
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 | 0.8 | 1.6 | 1.5 | 1.5 | 1.0 | 1.3 | 0.9 | 0.8 | 1.0 | 1.1 | 1.2 | 0.8 | |
| Quick Ratio | 0.8 | 1.5 | 1.4 | 1.4 | 0.9 | 1.2 | 0.8 | 0.7 | 0.8 | 1.0 | 1.0 | 0.8 | |
| Debt / Equity | -1.8 | -2.3 | -2.6 | -2.3 | -9.1 | 2.2 | 2.1 | 2.0 | 1.1 | 1.1 | · | · | |
| LT Debt / Equity | -1.5 | -2.3 | -2.6 | -2.3 | -9.1 | 2.2 | 2.1 | 2.0 | 1.1 | 1.1 | · | · | |
| Interest Coverage | · | 6.9 | 6.7 | 7.9 | 12.6 | 7.0 | 6.4 | 6.6 | 6.9 | 6.4 | 4.7 | 5.7 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | · | · | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | |
| Receivables Turnover | 4.2 | 4.2 | 4.3 | 4.3 | 4.1 | · | · | 5.5 | 5.5 | 5.4 | 5.3 | 5.3 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 15.9% | 13.5% | 9.9% | 4.6% | 1.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 13.1% | 9.3% | 5.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 29.8% | 20.8% | 19.4% | 5.8% | 69.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 23.2% | 15.1% | 28.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 27.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 27.1% | 19.4% | 14.9% | -4.7% | 65.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 20.4% | 9.4% | 22.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 22.5% | · | · | · | · | · | · | · | · | · | · | · |
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 | $1.99B | $1.72B | $1.51B | $1.38B | $1.32B | $1.29B | $1.16B | $1.03B | $932M | $881M | $839M | $789M | |
| Net Income TTM | $652M | $513M | $429M | $374M | $392M | $236M | $192M | $126M | $133M | $109M | $87M | $95M | |
| Market Cap | $35.56B | $47.41B | $21.51B | $10.36B | $10.97B | $12.38B | $8.79B | $6.63B | $4.25B | $3.85B | $2.64B | $1.77B | |
| Enterprise Value | $38.49B | $49.45B | $23.19B | $12.05B | $11.78B | $12.96B | $9.29B | $7.07B | $4.61B | $4.27B | · | · | |
| P/E | 56.4 | 95.0 | 51.3 | 29.1 | 29.7 | 53.8 | 47.9 | 56.3 | 33.9 | 36.8 | 31.9 | 20.3 | |
| P/S | 17.9 | 27.6 | 14.2 | 7.5 | 8.3 | 9.6 | 7.6 | 6.4 | 4.6 | 4.4 | 3.2 | 2.2 | |
| P/B | -20.4 | -49.2 | -31.3 | -12.9 | -98.9 | 37.4 | 30.3 | 25.1 | 10.0 | 8.6 | 6.1 | 3.9 | |
| P / Cash Flow | 45.7 | 74.9 | 45.9 | 20.3 | 25.9 | 33.9 | 33.7 | 29.7 | 18.8 | 20.8 | 19.9 | 10.1 | |
| P / FCF | 46.2 | 76.0 | 46.3 | 20.6 | 26.4 | 36.1 | 37.2 | 34.6 | 20.6 | 23.6 | 24.5 | 10.9 | |
| EV / EBITDA | 41.0 | 66.2 | 35.3 | 21.4 | 22.2 | 39.7 | 32.6 | 29.9 | 21.6 | 21.2 | · | · | |
| EV / FCF | 50.0 | 79.2 | 49.9 | 23.9 | 28.3 | 37.8 | 39.3 | 36.9 | 22.4 | 26.2 | · | · | |
| EV / Revenue | 19.3 | 28.8 | 15.3 | 8.8 | 9.0 | 10.0 | 8.0 | 6.8 | 4.9 | 4.8 | · | · | |
| Dividend Yield | · | · | · | · | · | · | 0.00% | 0.00% | 0.03% | 0.06% | 0.09% | 0.15% | |
| Earnings Yield | 1.8% | 1.1% | 1.9% | 3.4% | 3.4% | 1.9% | 2.1% | 1.8% | 2.9% | 2.7% | 3.1% | 4.9% | |
| Payout Ratio | · | · | · | · | · | · | 0.00% | 0.00% | 0.97% | 2.3% | 2.9% | 2.9% | |
| Annual Payout | · | · | · | · | · | · | $0 | $0 | $1M | $2M | $3M | $3M |
損益計算書 16
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $692M | $512M | $516M | $536M | $499M | $440M | $454M | $448M | $434M | $382M | $390M | $399M | $380M | $345M | $349M | $349M | |
| Cost of Revenue | $91M | $87M | $91M | $88M | $88M | $87M | $90M | $88M | $87M | $83M | $83M | $72M | $80M | $77M | $82M | $79M | |
| R&D Expense | $54M | $50M | $51M | $47M | $45M | $45M | $44M | $44M | $41M | $43M | $42M | $41M | $40M | $37M | $36M | $36M | |
| SG&A Expense | $144M | $141M | $126M | $139M | $120M | $128M | $123M | $125M | $111M | $104M | $99M | $108M | $100M | $93M | $96M | $93M | |
| Operating Expenses | $289M | $278M | $279M | $274M | $253M | $260M | $257M | $258M | $239M | $231M | $224M | $222M | $221M | $205M | $215M | $208M | |
| Operating Income | $402M | $234M | $237M | $263M | $246M | $180M | $197M | $190M | $195M | $151M | $166M | $177M | $160M | $140M | $134M | $141M | |
| Interest Expense | · | · | · | · | $31M | $29M | · | $27M | $26M | $24M | · | $25M | $24M | $23M | $21M | $19M | |
| Other Non-op | $-2M | $-112.0K | $5M | $7M | $-1M | $89.0K | $3M | $4M | $4M | $3M | $-930.0K | $5M | $2M | $364.0K | $-206.0K | $-1M | |
| Pretax Income | $356M | $192M | $202M | $237M | $213M | $150M | $171M | $167M | $173M | $131M | $140M | $158M | $137M | $118M | $113M | $121M | |
| Income Tax | $92M | $34M | $47M | $55M | $50M | $-2M | $36M | $41M | $43M | $10M | $39M | $29M | $36M | $20M | $22M | $27M | |
| Net Income | $264M | $158M | $155M | $182M | $163M | $153M | $136M | $126M | $130M | $121M | $101M | $129M | $102M | $98M | $91M | $94M | |
| EPS (Basic) | $11.19 | $6.68 | $6.48 | $7.49 | $6.67 | $6.26 | $5.54 | $5.12 | $5.23 | $4.89 | $4.08 | $5.16 | $4.04 | $3.90 | $3.57 | $3.65 | |
| EPS (Diluted) | $11.14 | $6.61 | $6.41 | $7.40 | $6.59 | $6.14 | $5.44 | $5.05 | $5.16 | $4.80 | $4.01 | $5.08 | $4.00 | $3.84 | $3.53 | $3.61 | |
| Shares (Basic) | 23,628,000 | 23,723,000 | -48,812,000 | 24,284,000 | 24,389,000 | 24,378,000 | -49,553,000 | 24,646,000 | 24,819,000 | 24,764,000 | -50,134,000 | 24,959,000 | 25,116,000 | 25,045,000 | -52,904,000 | 25,634,000 | |
| Shares (Diluted) | 23,748,000 | 23,958,000 | -49,526,000 | 24,575,000 | 24,685,000 | 24,827,000 | -50,309,000 | 25,015,000 | 25,154,000 | 25,219,000 | -50,832,000 | 25,337,000 | 25,419,000 | 25,443,000 | -53,465,000 | 25,867,000 | |
| EBITDA | $402M | $238M | · | $263M | $246M | $183M | · | $190M | $195M | $154M | · | · | $160M | $145M | · | $141M |
貸借対照表 24
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $219M | $162M | $134M | $189M | $147M | $184M | $151M | $156M | $136M | $160M | · | $163M | $138M | $140M | · | $155M | |
| Receivables | $620M | $495M | $529M | $454M | $493M | $351M | $427M | $438M | $469M | $367M | · | $384M | $338M | $308M | · | $286M | |
| Prepaid Expense | $61M | $42M | $42M | $67M | $86M | $61M | $40M | $37M | $37M | $37M | · | $28M | $45M | $36M | · | $32M | |
| Current Assets | $901M | $699M | $705M | $710M | $725M | $596M | $617M | $631M | $641M | $565M | · | $575M | $521M | $484M | · | $473M | |
| PP&E (Net) | $80M | $74M | $68M | $60M | $51M | $43M | $38M | $34M | $27M | · | · | · | · | · | · | · | |
| Accum. Depreciation | $49M | $48M | $46M | $66M | $67M | $68M | $77M | $79M | $77M | · | · | · | · | · | · | · | |
| Goodwill | $781M | $784M | $783M | $785M | $779M | $776M | $783M | $777M | $776M | $777M | $773M | $777M | $774M | $771M | $761M | $773M | |
| Intangibles | · | · | · | · | · | · | · | $92.0K | $367.0K | $642.0K | · | $1M | $1M | $2M | · | $2M | |
| Other Non-current Assets | $105M | $107M | $113M | $122M | $108M | $124M | $118M | $118M | $114M | $119M | · | $110M | $101M | $106M | · | $103M | |
| Total Assets | $2.05B | $1.85B | $1.87B | $1.86B | $1.84B | $1.71B | $1.72B | $1.71B | $1.70B | $1.59B | · | $1.58B | $1.50B | $1.46B | · | $1.46B | |
| Accounts Payable | $36M | $27M | $32M | $29M | $24M | $23M | $22M | $22M | $19M | $19M | · | $17M | $14M | $17M | · | $17M | |
| Accrued Liabilities | $99M | $76M | $115M | $74M | $56M | $51M | $80M | $58M | $69M | $46M | · | $50M | $68M | $51M | · | $58M | |
| Current Liabilities | $405M | $752M | $849M | $771M | $343M | $331M | $380M | $337M | $315M | $433M | · | $393M | $373M | $355M | · | $384M | |
| Capital Leases | $18M | $18M | $19M | $21M | $21M | $21M | $22M | $18M | $21M | $12M | · | $25M | $29M | $32M | · | $43M | |
| Other Non-current Liabilities | $88M | $95M | $89M | $88M | $83M | $86M | $84M | $78M | $74M | $66M | · | $56M | $53M | $53M | · | $51M | |
| Total Liabilities | $4.15B | $3.66B | $3.61B | $3.26B | $2.96B | $2.84B | $2.68B | $2.54B | $2.44B | $2.32B | · | $2.29B | $2.27B | $2.26B | · | $2.30B | |
| Long-term Debt | $3.64B | $3.20B | $3.06B | $2.78B | $2.51B | $2.41B | $2.21B | $2.10B | $2.03B | $1.81B | · | $1.81B | $1.82B | $1.82B | · | $1.83B | |
| Total Debt | $3.64B | $3.20B | · | $2.78B | $2.51B | $2.41B | · | $2.10B | $2.03B | $1.81B | · | · | · | · | · | · | |
| Retained Earnings | $4.98B | $4.71B | $4.55B | $4.40B | $4.22B | $4.05B | $3.90B | $3.77B | $3.64B | $3.51B | · | $3.29B | $3.16B | $3.06B | · | $2.87B | |
| Treasury Stock | $8.30B | $7.69B | $7.54B | $7.00B | $6.49B | $6.29B | $6.14B | $5.81B | $5.56B | $5.38B | · | $5.21B | $5.11B | $5.00B | · | $4.88B | |
| AOCI | $-96M | $-92M | $-92M | $-88M | $-101M | $-108M | $-92M | $-102M | $-98M | $-93M | · | $-95M | $-100M | $-106M | · | $-104M | |
| Stockholders' Equity | $-2.10B | $-1.81B | $-1.75B | $-1.40B | $-1.12B | $-1.14B | $-963M | $-829M | $-736M | $-726M | $-688M | $-704M | $-771M | $-802M | $-802M | $-847M | |
| Liabilities + Equity | $2.05B | $1.85B | $1.87B | $1.86B | $1.84B | $1.71B | $1.72B | $1.71B | $1.70B | $1.59B | · | $1.58B | $1.50B | $1.46B | · | $1.46B | |
| Shares Outstanding | 23,295,000 | 23,763,000 | 23,764,000 | 24,096,000 | 24,352,000 | 24,443,000 | 24,392,000 | 24,564,000 | 24,753,000 | 24,879,000 | · | 24,892,000 | 25,016,000 | 25,155,000 | · | 25,252,000 |
キャッシュフロー 15
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $4M | $4M | $5M | $5M | |
| Stock-based Comp | $45M | $44M | $32M | $42M | $42M | $41M | $40M | $42M | $35M | $32M | $34M | $33M | $27M | $30M | $29M | $29M | |
| Deferred Tax | $7M | $8M | $-13M | $-7M | $-7M | $-6M | $-8M | $-6M | $-9M | $-4M | $-10M | $-19M | $-10M | $-9M | $6M | $-1M | |
| Amort. of Intangibles | · | · | $0 | $0 | $0 | $0 | $92.0K | $275.0K | $275.0K | $275.0K | $275.0K | $275.0K | $275.0K | $275.0K | $442.0K | $532.0K | |
| Other Non-cash | · | $-40M | · | · | · | $3M | · | · | · | $-29M | · | · | · | $-31M | · | · | |
| Operating Cash Flow | $223M | $174M | $224M | $286M | $75M | $194M | $226M | $213M | $71M | $122M | $164M | $123M | $90M | $92M | $145M | $117M | |
| CapEx | $266.0K | $226.0K | $4M | $2M | $2M | $841.0K | $2M | $2M | $4M | $1M | $1M | $792.0K | $2M | $850.0K | $797.0K | $2M | |
| Investing Cash Flow | $-8M | $-13M | $-13M | $-11M | $-11M | $-9M | $-8M | $-8M | $-10M | $-2M | $-3M | $-1M | $-1M | $-11M | $-1M | $-758.0K | |
| Stock Repurchased | $605M | $171M | $548M | $487M | $217M | $163M | $324M | $255M | $172M | $72M | $120M | $101M | $109M | $75M | $56M | $287M | |
| Net Stock Activity | · | $-171M | · | · | · | $-163M | · | · | · | $-72M | · | · | · | $-75M | · | · | |
| Financing Cash Flow | $-156M | $-133M | $-264M | $-239M | $-104M | $-144M | $-228M | $-182M | $-83M | $-100M | $-184M | $-98M | $-94M | $-80M | $-157M | $-127M | |
| Net Change in Cash | $57M | $28M | $-55M | $42M | $-38M | $34M | $-5M | $20M | $-25M | $24M | $-26M | $25M | $-2M | $7M | $-22M | $-19M | |
| Taxes Paid | $111M | $9M | $33M | $37M | $70M | $22M | $36M | $44M | $49M | $5M | $46M | $34M | $59M | $13M | $19M | $15M | |
| Free Cash Flow | · | $174M | · | · | · | $193M | · | · | · | $121M | · | · | · | $92M | · | · | |
| Levered FCF | · | · | · | · | · | $163M | · | · | · | $98M | · | · | · | $73M | · | · |
収益性 7
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 58.2% | 45.7% | · | 48.9% | 49.2% | 40.8% | · | 42.5% | 44.9% | 39.6% | · | · | 42.0% | 40.7% | · | 40.3% | |
| Net Margin | 38.2% | 30.9% | · | 33.9% | 32.6% | 34.7% | · | 28.2% | 29.9% | 31.7% | · | · | 26.7% | 28.3% | · | 26.8% | |
| Pretax Margin | 51.5% | 37.5% | · | 44.2% | 42.7% | 34.1% | · | 37.4% | 39.8% | 34.2% | · | · | 36.1% | 34.2% | · | 34.6% | |
| EBITDA Margin | 58.2% | 46.5% | · | 48.9% | 49.2% | 41.6% | · | 42.5% | 44.9% | 40.4% | · | · | 42.0% | 41.9% | · | 40.3% | |
| ROA | 13.6% | 8.9% | · | 10.2% | 9.2% | 9.2% | · | 7.7% | 8.1% | 7.9% | · | · | 6.8% | 6.7% | · | 6.1% | |
| ROE | -16.4% | -10.8% | · | -16.3% | -17.5% | -16.4% | · | -16.5% | -17.2% | -15.8% | · | · | -14.2% | -14.6% | · | -25.9% | |
| ROIC | 19.4% | 13.9% | · | 14.6% | 13.5% | 14.4% | · | 11.2% | 11.3% | 13.0% | · | · | -15.3% | -14.5% | · | -12.8% |
流動性と支払能力 5
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 0.9 | · | 0.9 | 2.1 | 1.8 | · | 1.9 | 2.0 | 1.3 | · | · | 1.4 | 1.4 | · | 1.2 | |
| Quick Ratio | 2.1 | 0.9 | · | 0.8 | 1.9 | 1.6 | · | 1.8 | 1.9 | 1.2 | · | · | 1.3 | 1.3 | · | 1.1 | |
| Debt / Equity | -1.7 | -1.8 | · | -2.0 | -2.2 | -2.1 | · | -2.5 | -2.8 | -2.5 | · | · | · | · | · | · | |
| LT Debt / Equity | -1.7 | -1.5 | · | -1.7 | -2.2 | -2.1 | · | -2.5 | -2.8 | -2.5 | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | 7.8 | 6.1 | · | 7.1 | 7.5 | 6.3 | · | · | 6.7 | 6.2 | · | 7.5 |
効率性 2
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | · | 0.3 | 0.2 | · | 0.2 | |
| Receivables Turnover | 1.2 | 1.2 | · | 1.2 | 1.0 | 1.2 | · | 1.1 | 1.1 | 1.1 | · | · | 1.2 | 1.2 | · | 1.2 |
バリュエーション（TTM） 13
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.24B | $1.99B | · | $1.92B | $1.82B | $1.70B | · | $1.66B | $1.59B | $1.51B | · | $1.47B | $1.43B | $1.37B | · | $1.37B | |
| Net Income TTM | $767M | $655M | · | $623M | $571M | $530M | · | $506M | $481M | $449M | · | $421M | $397M | $380M | · | $434M | |
| Market Cap | $24.87B | $40.17B | · | $44.05B | $44.91B | $48.66B | · | $36.57B | $30.93B | $28.96B | · | · | $17.58B | $15.06B | · | $10.12B | |
| Enterprise Value | $28.29B | $43.21B | · | $46.64B | $47.28B | $50.89B | · | $38.52B | $32.82B | $30.61B | · | · | · | · | · | · | |
| P/E | 33.6 | 63.2 | · | 72.6 | 80.4 | 94.1 | · | 74.1 | 65.6 | 65.7 | · | 49.0 | 45.6 | 41.3 | · | 25.3 | |
| P/S | 11.1 | 20.2 | · | 22.9 | 24.7 | 28.6 | · | 22.0 | 19.4 | 19.2 | · | · | 12.3 | 11.0 | · | 7.4 | |
| P/B | -11.8 | -22.2 | · | -31.5 | -40.0 | -42.8 | · | -44.1 | -42.0 | -39.9 | · | · | -22.8 | -18.8 | · | -11.9 | |
| P / Cash Flow | · | 230.8 | · | · | · | 250.9 | · | · | · | 237.1 | · | · | · | 162.9 | · | · | |
| P / FCF | · | 231.1 | · | · | · | 251.9 | · | · | · | 239.8 | · | · | · | 164.4 | · | · | |
| EV / EBITDA | 70.3 | 181.5 | · | 177.7 | 192.5 | 278.0 | · | 202.5 | 168.5 | 198.5 | · | · | · | · | · | · | |
| EV / FCF | · | 248.5 | · | · | · | 263.4 | · | · | · | 253.5 | · | · | · | · | · | · | |
| EV / Revenue | 12.6 | 21.7 | · | 24.3 | 26.0 | 29.9 | · | 23.2 | 20.6 | 20.3 | · | · | · | · | · | · | |
| Earnings Yield | 3.0% | 1.6% | · | 1.4% | 1.2% | 1.1% | · | 1.4% | 1.5% | 1.5% | · | 2.0% | 2.2% | 2.4% | · | 4.0% |
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
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 収益 | $1.99B | $1.72B | $1.51B | $1.38B | $1.32B |
| 営業利益率 % | 46.5% | 42.7% | 42.5% | 39.4% | 38.4% |
| 純利益 | $652M | $513M | $429M | $374M | $392M |
| 希薄化後EPS | $26.54 | $20.45 | $16.93 | $14.18 | $13.40 |
貸借対照表
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 負債資本倍率 | -1.8 | -2.3 | -2.6 | -2.3 | -9.1 |
| 流動比率 | 0.8 | 1.6 | 1.5 | 1.5 | 1.0 |
| クイックレシオ | 0.8 | 1.5 | 1.4 | 1.4 | 0.9 |
キャッシュフロー
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $770M | $624M | $465M | $503M | $416M |
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。