FSS Federal Signal Corporation Common Stock
$131.09
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 4月 29, 2026
52週レンジ
$101–$133
94% of range
アナリスト評価
BUY
10 analysts
目標株価
$144
+10% upside
P/E (TTM)
27.1
ROE
18.6%
純利益率
11.3%
FSS 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
$131.09
時価総額
$6.61B
P/E (TTM)
27.1
EPS（TTM）
$4.01
収益（TTM）
$2.18B
配当利回り
0.52%
ROE
18.6%
負債/自己資本
0.0
52週レンジ
$101 – $133
FSS 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
$2.18B
2016-12-31
→
2025-12-31
EPS
$4.01
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$227M
2016-12-31
→
2025-12-31
利益率
11.3%
2016-12-31
→
2025-12-31
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
FSS
競合中央値
P/E (TTM)
27.1
26.6
P/S (TTM) (株価売上高倍率（TTM）)
3.0
2.7
P/B (株価純資産倍率)
4.8
3.8
EV / EBITDA (EV/EBITDA)
15.5
—
Price / FCF (株価FCF倍率)
29.1
—
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
FSS
競合中央値
Gross Margin (粗利益率)
28.9%
27.4%
Operating Margin (営業利益率)
15.6%
—
Net Profit Margin (純利益率)
11.3%
10.9%
ROA
11.9%
7.5%
ROE
18.6%
21.6%
ROIC
18.8%
—
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
FSS
競合中央値
Debt / Equity (負債資本倍率)
0.0
81.8
Current Ratio (流動比率)
3.0
1.9
Quick Ratio (クイックレシオ)
1.3
—
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
FSS
競合中央値
Revenue YoY (収益（前年比）)
17.1%
—
Revenue CAGR 3Y (収益（3年CAGR）)
15.0%
—
Revenue CAGR 5Y (収益（5年CAGR）)
14.0%
—
EPS YoY
14.6%
—
Net Income YoY (純利益（前年比）)
14.0%
—
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
FSS
競合中央値
Payout Ratio (配当性向)
13.8%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
0.52%
配当性向
13.8%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月15日 | $0.1500 |
| 2026年3月13日 | $0.1500 |
| 2025年11月14日 | $0.1400 |
| 2025年8月15日 | $0.1400 |
| 2025年5月16日 | $0.1400 |
| 2025年3月14日 | $0.1400 |
| 2024年11月15日 | $0.1200 |
| 2024年8月16日 | $0.1200 |
| 2024年5月16日 | $0.1200 |
| 2024年3月14日 | $0.1200 |
| 2023年11月16日 | $0.1000 |
| 2023年8月17日 | $0.1000 |
| 2023年5月18日 | $0.1000 |
| 2023年3月16日 | $0.0900 |
| 2022年11月17日 | $0.0900 |
| 2022年8月18日 | $0.0900 |
| 2022年5月19日 | $0.0900 |
| 2022年3月17日 | $0.0900 |
| 2021年11月18日 | $0.0900 |
| 2021年8月19日 | $0.0900 |
FSS 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
10 アナリスト
- 強い買い 2 20.0%
- 買い 6 60.0%
- 保有 2 20.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
7 アナリスト · 2026-07-03
中央値
$145.00
← 全目標を下回る
$131.09
安値
$132.00
高値
$155.00
中央値ターゲット
$145.00
+10.6%
平均値ターゲット
$143.57
+9.5%
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
0.11%
次回決算
7月 28, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $1.18 | $0.90 | 0.28% |
| 2025年12月31日 | $1.16 | $1.08 | 0.08% |
| 2025年9月30日 | $1.14 | $1.09 | 0.05% |
| 2025年6月30日 | $1.17 | $1.07 | 0.10% |
| 2025年3月31日 | $0.76 | $0.74 | 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 |
|---|---|---|---|---|---|---|
| FSS | $6.61B | 27.1 | 17.1% | 11.3% | 18.6% | 28.9% |
| CMI | — | 24.9 | -1.3% | 8.8% | 26.2% | 25.3% |
| PCAR | — | 24.3 | -15.5% | 8.3% | 12.9% | — |
| WAB | $36.41B | 31.3 | 7.5% | 10.5% | 11.0% | 34.1% |
| ALSN | — | 13.4 | -6.7% | 20.7% | 34.4% | 48.6% |
| OSK | $7.86B | — | -2.9% | 6.2% | 14.9% | 17.4% |
| TEX | $3.46B | 16.0 | 5.7% | 4.1% | 10.9% | 19.4% |
| ATMU | — | 20.8 | 5.7% | 11.8% | 59.7% | 28.2% |
| TRN | — | 8.7 | -29.9% | 11.7% | 23.7% | — |
| BLBD | $1.85B | 14.9 | 9.9% | 8.6% | 61.6% | 20.5% |
| GBX | $1.44B | 7.3 | -8.6% | 6.3% | 14.0% | 18.8% |
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 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.18B | $1.86B | $1.72B | $1.43B | $1.21B | $1.13B | $1.22B | $1.09B | $898M | $708M | $768M | $779M | |
| Cost of Revenue | $1.55B | $1.33B | $1.27B | $1.09B | $924M | $837M | $898M | $807M | $677M | $524M | $542M | $570M | |
| Gross Profit | $631M | $533M | $450M | $345M | $289M | $294M | $323M | $282M | $221M | $183M | $226M | $209M | |
| SG&A Expense | $256M | $234M | $210M | $172M | $149M | $149M | $164M | $159M | $144M | $120M | $122M | $120M | |
| Operating Income | $341M | $281M | $224M | $161M | $131M | $131M | $147M | $122M | $74M | $61M | $103M | $89M | |
| Interest Expense | $14M | $12M | $20M | $10M | $4M | $6M | $8M | $9M | $7M | $2M | $2M | $4M | |
| Other Non-op | $-2M | $-1M | $-2M | $400.0K | $2M | $-1M | $-600.0K | $-600.0K | $800.0K | $-2M | $-1M | $-2M | |
| Pretax Income | $324M | $264M | $203M | $151M | $118M | $125M | $139M | $112M | $61M | $57M | $100M | $83M | |
| Income Tax | $78M | $48M | $46M | $30M | $17M | $28M | $30M | $18M | $500.0K | $17M | $34M | $24M | |
| Net Income | $247M | $216M | $157M | $120M | $101M | $96M | $108M | $94M | $62M | $44M | $64M | $64M | |
| EPS (Basic) | $4.06 | $3.55 | $2.59 | $1.99 | $1.65 | $1.59 | $1.80 | $1.57 | $1.03 | $0.72 | $1.02 | $1.01 | |
| EPS (Diluted) | $4.01 | $3.50 | $2.56 | $1.97 | $1.63 | $1.56 | $1.76 | $1.54 | $1.02 | $0.71 | $1.00 | $1.00 | |
| Shares (Basic) | 60,800,000 | 60,900,000 | 60,700,000 | 60,500,000 | 60,800,000 | 60,300,000 | 60,200,000 | 59,900,000 | 59,700,000 | 60,400,000 | 62,200,000 | 62,700,000 | |
| Shares (Diluted) | 61,500,000 | 61,700,000 | 61,500,000 | 61,200,000 | 61,900,000 | 61,700,000 | 61,600,000 | 61,200,000 | 60,400,000 | 61,200,000 | 63,400,000 | 63,600,000 | |
| EBITDA | $421M | $347M | $285M | $216M | $181M | $176M | $189M | $158M | $97M | $77M | $116M | $108M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $64M | $91M | $61M | $48M | $40M | $82M | $32M | $37M | $38M | $51M | $76M | $24M | |
| Receivables | $292M | $196M | $186M | $174M | $136M | $127M | $134M | $124M | $118M | $81M | $73M | $74M | |
| Inventory | $472M | $331M | $303M | $293M | $229M | $185M | $183M | $157M | $137M | $120M | $87M | $88M | |
| Prepaid Expense | $26M | $24M | $20M | $17M | $25M | $12M | $12M | $9M | $11M | $8M | $15M | $9M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | $3M | |
| Current Assets | $854M | $642M | $570M | $531M | $431M | $406M | $361M | $328M | $304M | $260M | $315M | $271M | |
| PP&E (Net) | $275M | $219M | $191M | $179M | $142M | $107M | $92M | $62M | $60M | $43M | $45M | $53M | |
| PP&E (Gross) | $483M | $406M | $364M | $336M | $294M | $243M | $217M | $178M | $169M | $144M | $145M | $153M | |
| Accum. Depreciation | $208M | $187M | $173M | $156M | $152M | $136M | $126M | $116M | $109M | $101M | $100M | $100M | |
| Goodwill | $620M | $478M | $473M | $453M | $432M | $394M | $389M | $375M | $377M | $236M | $232M | $235M | |
| Intangibles | $383M | $200M | $208M | $208M | $206M | $154M | $163M | $143M | $152M | $10M | $200.0K | · | |
| Total Assets | $2.39B | $1.77B | $1.62B | $1.52B | $1.37B | $1.21B | $1.17B | $1.02B | $992M | $643M | $666M | $659M | |
| Accounts Payable | $98M | $79M | $67M | $72M | $65M | $52M | $65M | $66M | $52M | $35M | $38M | $42M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Current Liabilities | $282M | $242M | $196M | $180M | $170M | $148M | $160M | $159M | $117M | $85M | $117M | $139M | |
| Capital Leases | $22M | $22M | $15M | $18M | $22M | $16M | $22M | $0 | · | · | · | · | |
| Deferred Tax | $72M | $58M | $53M | $51M | $53M | $54M | $53M | $46M | $45M | $0 | · | · | |
| Other Non-current Liabilities | $27M | $11M | $16M | $13M | $14M | $24M | $17M | $16M | $28M | $27M | $17M | $16M | |
| Total Liabilities | $1.01B | $579M | $619M | $663M | $582M | $507M | $524M | $494M | $535M | $249M | $261M | $287M | |
| Long-term Debt | · | $211M | $297M | $361M | $281M | $209M | $220M | $209M | $277M | · | · | · | |
| Total Debt | $0 | $7M | $4M | $800.0K | · | · | · | · | · | · | $0 | $6M | |
| Common Stock | $71M | $70M | $70M | $70M | $69M | $68M | $67M | $66M | $66M | $65M | $65M | $64M | |
| Retained Earnings | $1.32B | $1.10B | $916M | $782M | $684M | $605M | $528M | $432M | $347M | $302M | $275M | $227M | |
| Treasury Stock | $264M | $208M | $194M | $179M | $151M | $120M | $93M | $88M | $86M | $81M | $41M | $27M | |
| AOCI | $-71M | $-89M | $-81M | $-84M | $-74M | $-92M | $-89M | $-97M | $-77M | $-92M | $-89M | $-80M | |
| Stockholders' Equity | $1.38B | $1.19B | $1.00B | $861M | $784M | $702M | $642M | $530M | $457M | $394M | $406M | $372M | |
| Liabilities + Equity | $2.39B | $1.77B | $1.62B | $1.52B | $1.37B | $1.21B | $1.17B | $1.02B | $992M | $643M | $666M | $659M | |
| Shares Outstanding | 60,900,000 | 61,100,000 | 61,000,000 | 60,700,000 | 60,900,000 | 60,500,000 | 60,500,000 | 60,200,000 | 60,000,000 | 59,600,000 | 62,200,000 | 62,500,000 |
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 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $80M | $65M | $60M | $55M | $50M | $45M | $42M | $36M | $30M | $19M | $12M | $12M | |
| Stock-based Comp | $15M | $16M | $13M | $10M | $8M | $8M | $9M | $8M | $5M | $5M | $7M | $6M | |
| Deferred Tax | $14M | $5M | $-300.0K | $-4M | $-6M | $6M | $3M | $-6M | $-15M | $8M | $26M | $19M | |
| Amort. of Intangibles | $18M | $15M | $15M | $13M | $11M | $10M | $9M | $8M | $5M | · | · | · | |
| Restructuring | · | · | · | $0 | $0 | $1M | $0 | $0 | $600.0K | $2M | $400.0K | $0 | |
| Other Non-cash | $-101M | $-71M | $-36M | $-109M | $-50M | $-19M | $-59M | $-40M | $-8M | $-51M | $-11M | $-32M | |
| Operating Cash Flow | $255M | $231M | $194M | $72M | $102M | $136M | $103M | $93M | $73M | $25M | $97M | $72M | |
| CapEx | $28M | $41M | $30M | $53M | $37M | $30M | $35M | $14M | $8M | $6M | $10M | $14M | |
| Investing Cash Flow | $-528M | $-79M | $-84M | $-100M | $-169M | $-34M | $-84M | $-11M | $-278M | $-17M | $-13M | $-12M | |
| Debt Issued | $400M | $0 | $0 | · | · | · | · | · | · | · | $0 | $0 | |
| Net Debt Issued | $400M | · | · | · | · | · | · | $0 | $0 | $-43M | $-6M | $-22M | |
| Stock Repurchased | $40M | $7M | $6M | $16M | $15M | $14M | $1M | $1M | $0 | $38M | $11M | $10M | |
| Net Stock Activity | $-40M | $-7M | $-6M | $-16M | $-15M | $-14M | $-1M | $-1M | $0 | $-38M | $-11M | $-10M | |
| Dividends Paid | $34M | $29M | $24M | $22M | $22M | $19M | $19M | $19M | $17M | $17M | $16M | $6M | |
| Financing Cash Flow | $244M | $-121M | $-98M | $36M | $26M | $-53M | $-25M | $-81M | $191M | $-36M | $-33M | $-54M | |
| Net Change in Cash | $-27M | $30M | $14M | $7M | $-41M | $50M | $-6M | $-100.0K | $-13M | $-30M | $51M | $7M | |
| Taxes Paid | $65M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $227M | $191M | $164M | $19M | $64M | $106M | $68M | $79M | $65M | $19M | $88M | $53M | |
| Levered FCF | $216M | $180M | $149M | $11M | $61M | $102M | $62M | $71M | $58M | $17M | $86M | $50M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.9% | 28.6% | 26.1% | 24.0% | 23.8% | 26.0% | 26.4% | 25.9% | 24.6% | 25.9% | 29.4% | 25.4% | |
| Operating Margin | 15.6% | 15.1% | 13.0% | 11.2% | 10.8% | 11.6% | 12.0% | 11.2% | 7.5% | 8.2% | 13.4% | 10.1% | |
| Net Margin | 11.3% | 11.6% | 9.1% | 8.4% | 8.3% | 8.5% | 8.9% | 8.6% | 6.9% | 6.2% | 8.3% | 6.9% | |
| Pretax Margin | 14.9% | 14.2% | 11.8% | 10.5% | 9.7% | 11.0% | 11.3% | 10.2% | 6.8% | 8.0% | 13.0% | 9.5% | |
| EBITDA Margin | 19.3% | 18.6% | 16.5% | 15.0% | 14.9% | 15.6% | 15.4% | 14.5% | 10.8% | 10.8% | 15.0% | 11.7% | |
| ROA | 11.9% | 12.8% | 10.0% | 8.3% | 7.8% | 8.1% | 9.9% | 9.3% | 7.5% | 6.7% | 9.6% | 9.8% | |
| ROE | 18.6% | 18.5% | 16.1% | 14.3% | 13.0% | 13.9% | 17.4% | 18.0% | 14.0% | 11.0% | 15.8% | 17.0% | |
| ROIC | 18.8% | 19.3% | 17.3% | 14.9% | 14.3% | 14.4% | 17.9% | 19.2% | 14.5% | 10.2% | 16.8% | 17.7% |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.0 | 2.7 | 2.9 | 2.9 | 2.5 | 2.7 | 2.3 | 2.1 | 2.6 | 3.1 | 2.7 | 2.1 | |
| Quick Ratio | 1.3 | 1.2 | 1.3 | 1.2 | 1.0 | 1.4 | 1.0 | 1.0 | 1.3 | 1.6 | 1.3 | 1.0 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | 24.2 | 22.5 | 11.4 | 15.6 | 29.0 | 23.1 | 18.6 | 13.1 | 9.2 | 30.4 | 44.9 | 24.4 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.1 | 1.1 | 1.0 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.4 | |
| Inventory Turnover | 3.9 | 4.2 | 4.3 | 4.2 | 4.5 | 4.6 | 5.3 | 5.5 | 5.3 | 5.1 | 6.2 | 5.9 | |
| Receivables Turnover | 8.9 | 9.7 | 9.6 | 9.3 | 9.2 | 8.7 | 9.4 | 9.0 | 9.0 | 9.2 | 10.5 | 9.0 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 17.1% | 8.1% | 20.1% | 18.3% | 7.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 15.0% | 15.3% | 15.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 14.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 14.6% | 36.7% | 29.9% | 20.9% | 4.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 26.7% | 29.0% | 17.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 20.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 14.0% | 37.4% | 30.7% | 19.7% | 4.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 27.0% | 29.1% | 17.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 20.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 11.9% | · | · | · | · | · | · | · | · | · | · | · |
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 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.18B | $1.86B | $1.72B | $1.43B | $1.21B | $1.13B | $1.22B | $1.09B | $898M | $708M | $768M | $779M | |
| Net Income TTM | $247M | $216M | $157M | $120M | $101M | $96M | $108M | $94M | $62M | $44M | $64M | $64M | |
| Market Cap | $6.61B | $5.65B | $4.68B | $2.82B | $2.64B | $2.01B | $1.95B | $1.20B | $1.21B | $930M | $986M | $965M | |
| Enterprise Value | $6.55B | $5.56B | $4.62B | $2.77B | · | · | · | · | · | · | $910M | $940M | |
| P/E | 27.1 | 26.4 | 30.0 | 23.6 | 26.6 | 21.3 | 18.3 | 12.9 | 19.7 | 22.0 | 15.8 | 15.4 | |
| P/S | 3.0 | 3.0 | 2.7 | 2.0 | 2.2 | 1.8 | 1.6 | 1.1 | 1.3 | 1.3 | 1.3 | 1.2 | |
| P/B | 4.8 | 4.8 | 4.7 | 3.3 | 3.4 | 2.9 | 3.0 | 2.3 | 2.6 | 2.4 | 2.4 | 2.6 | |
| P / Tangible Book | 17.4 | 11.1 | 14.6 | 14.2 | 18.1 | 13.0 | · | · | · | · | · | · | |
| P / Cash Flow | 26.0 | 24.4 | 24.1 | 39.3 | 25.9 | 14.7 | 18.9 | 12.9 | 16.6 | 37.7 | 10.1 | 13.3 | |
| P / FCF | 29.1 | 29.6 | 28.5 | 150.0 | 41.0 | 18.8 | 28.8 | 15.2 | 18.6 | 50.0 | 11.3 | 18.3 | |
| EV / EBITDA | 15.5 | 16.0 | 16.2 | 12.9 | · | · | · | · | · | · | 7.9 | 8.7 | |
| EV / FCF | 28.8 | 29.2 | 28.2 | 147.6 | · | · | · | · | · | · | 10.4 | 17.8 | |
| EV / Revenue | 3.0 | 3.0 | 2.7 | 1.9 | · | · | · | · | · | · | 1.2 | 1.2 | |
| Dividend Yield | 0.52% | 0.52% | 0.51% | 0.77% | 0.83% | 0.97% | 0.99% | 1.6% | 1.4% | 1.8% | 1.6% | 0.58% | |
| Earnings Yield | 3.7% | 3.8% | 3.3% | 4.2% | 3.8% | 4.7% | 5.5% | 7.7% | 5.1% | 4.5% | 6.3% | 6.5% | |
| Payout Ratio | 13.8% | 13.6% | 15.1% | 18.1% | 21.9% | 20.2% | 17.8% | 19.9% | 27.3% | 38.6% | 24.6% | 8.8% | |
| Annual Payout | $34M | $29M | $24M | $22M | $22M | $19M | $19M | $19M | $17M | $17M | $16M | $6M |
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 | $626M | $597M | $555M | $565M | $464M | $472M | $474M | $490M | $425M | $448M | $446M | $442M | $386M | $392M | $346M | $367M | |
| Cost of Revenue | $446M | $428M | $394M | $395M | $333M | $339M | $334M | $346M | $309M | $329M | $329M | $325M | $290M | $295M | $264M | $277M | |
| Gross Profit | $179M | $169M | $162M | $170M | $131M | $133M | $140M | $144M | $116M | $119M | $118M | $117M | $96M | $97M | $83M | $90M | |
| SG&A Expense | $72M | $67M | $61M | $67M | $60M | $58M | $60M | $58M | $57M | $54M | $51M | $53M | $52M | $46M | $40M | $42M | |
| Operating Income | $100M | $84M | $94M | $98M | $66M | $70M | $76M | $81M | $54M | $63M | $62M | $59M | $40M | $47M | $40M | $46M | |
| Interest Expense | $7M | $5M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $5M | $6M | $5M | $4M | $3M | $2M | |
| Other Non-op | $-600.0K | $-100.0K | $-700.0K | $-800.0K | $-700.0K | $-300.0K | $-300.0K | $-400.0K | $-200.0K | $-300.0K | $-300.0K | $-1M | $-100.0K | $-200.0K | $-100.0K | $300.0K | |
| Pretax Income | $92M | $79M | $90M | $93M | $62M | $63M | $73M | $78M | $51M | $58M | $57M | $53M | $35M | $42M | $37M | $45M | |
| Income Tax | $22M | $18M | $22M | $22M | $16M | $13M | $19M | $17M | $-700.0K | $12M | $14M | $12M | $7M | $7M | $5M | $11M | |
| Net Income | $70M | $61M | $68M | $71M | $46M | $50M | $54M | $61M | $52M | $46M | $43M | $40M | $27M | $35M | $32M | $34M | |
| EPS (Basic) | $1.16 | $1.00 | $1.12 | $1.18 | $0.76 | $0.82 | $0.88 | $1.00 | $0.85 | $0.77 | $0.71 | $0.66 | $0.45 | $0.57 | $0.53 | $0.55 | |
| EPS (Diluted) | $1.14 | $0.99 | $1.11 | $1.16 | $0.75 | $0.80 | $0.87 | $0.99 | $0.84 | $0.74 | $0.71 | $0.66 | $0.45 | $0.57 | $0.52 | $0.55 | |
| Shares (Basic) | 60,900,000 | -121,600,000 | 60,700,000 | 60,600,000 | 61,100,000 | -122,000,000 | 61,000,000 | 61,000,000 | 60,900,000 | -121,500,000 | 60,800,000 | 60,700,000 | 60,700,000 | -121,000,000 | 60,400,000 | 60,400,000 | |
| Shares (Diluted) | 61,500,000 | -123,000,000 | 61,400,000 | 61,300,000 | 61,800,000 | -123,300,000 | 61,700,000 | 61,700,000 | 61,600,000 | -122,600,000 | 61,400,000 | 61,400,000 | 61,300,000 | -122,100,000 | 61,000,000 | 60,900,000 | |
| EBITDA | $124M | · | $114M | $118M | $84M | · | $76M | $81M | $70M | · | $62M | $59M | $54M | · | $40M | $46M |
貸借対照表 26
| 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 | $71M | $64M | $54M | $65M | $58M | $91M | $74M | $49M | $49M | · | $41M | $49M | $38M | · | $36M | $31M | |
| Receivables | $310M | $292M | $264M | $238M | $223M | $196M | $220M | $214M | $191M | · | $213M | $193M | $192M | · | $170M | $170M | |
| Inventory | $478M | $472M | $367M | $356M | $362M | $331M | $337M | $327M | $323M | · | $330M | $339M | $318M | · | $288M | $260M | |
| Prepaid Expense | $18M | $26M | $21M | $25M | $22M | $24M | $18M | $23M | $32M | · | $19M | $24M | $19M | · | $18M | $19M | |
| Current Assets | $877M | $854M | $706M | $684M | $665M | $642M | $649M | $612M | $595M | · | $604M | $606M | $566M | · | $511M | $480M | |
| PP&E (Net) | $287M | $275M | $237M | $237M | $236M | $219M | $206M | $203M | $193M | · | $188M | $189M | $181M | · | $171M | $172M | |
| PP&E (Gross) | · | $483M | · | · | · | $406M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $215M | $208M | $205M | $200M | $194M | $187M | $186M | $182M | $178M | · | $170M | $167M | $162M | · | $160M | $159M | |
| Goodwill | $627M | $620M | $522M | $518M | $514M | $478M | $472M | $470M | $470M | $473M | $474M | $475M | $458M | $453M | $431M | $431M | |
| Intangibles | $394M | $383M | $218M | $222M | $226M | $200M | $197M | $201M | $205M | · | $212M | $217M | $213M | · | $198M | $203M | |
| Total Assets | $2.45B | $2.39B | $1.94B | $1.92B | $1.88B | $1.77B | $1.73B | $1.69B | $1.65B | $1.62B | $1.65B | $1.66B | $1.58B | $1.52B | $1.47B | $1.44B | |
| Accounts Payable | $116M | $98M | $103M | $103M | $104M | $79M | $89M | $87M | $89M | · | $82M | $87M | $96M | · | $81M | $78M | |
| Current Liabilities | $308M | $282M | $271M | $263M | $278M | $242M | $229M | $212M | $211M | · | $203M | $198M | $203M | · | $181M | $180M | |
| Capital Leases | $23M | $22M | $23M | $20M | $21M | $22M | $21M | $21M | $15M | · | $17M | $18M | $19M | · | $19M | $21M | |
| Deferred Tax | $74M | $72M | $67M | $58M | $59M | $58M | $56M | $56M | $54M | · | $57M | $53M | $50M | · | $57M | $58M | |
| Other Non-current Liabilities | $24M | $27M | $12M | $12M | $12M | $11M | $13M | $12M | $16M | · | $22M | $21M | $16M | · | $14M | $14M | |
| Total Liabilities | $1.02B | $1.01B | $617M | $654M | $677M | $579M | $584M | $592M | $607M | · | $699M | $737M | $702M | · | $637M | $635M | |
| Long-term Debt | · | · | $212M | $268M | $276M | · | $230M | $254M | $271M | · | $364M | $407M | $374M | · | $330M | $324M | |
| Total Debt | $2M | · | $11M | $10M | $9M | · | $7M | $6M | $5M | · | $3M | $2M | $2M | · | · | · | |
| Common Stock | $71M | $71M | $71M | $71M | $71M | $70M | $70M | $70M | $70M | · | $70M | $70M | $70M | · | $69M | $69M | |
| Retained Earnings | $1.38B | $1.32B | $1.26B | $1.20B | $1.14B | $1.10B | $1.06B | $1.01B | $960M | · | $876M | $838M | $804M | · | $753M | $727M | |
| Treasury Stock | $272M | $264M | $262M | $260M | $236M | $208M | $206M | $201M | $199M | · | $190M | $186M | $183M | · | $171M | $170M | |
| AOCI | $-74M | $-71M | $-75M | $-72M | $-85M | $-89M | $-82M | $-85M | $-84M | · | $-84M | $-80M | $-83M | · | $-88M | $-79M | |
| Stockholders' Equity | $1.43B | $1.38B | $1.32B | $1.26B | $1.20B | $1.19B | $1.15B | $1.10B | $1.04B | $1.00B | $956M | $924M | $882M | $861M | $828M | $809M | |
| Liabilities + Equity | $2.45B | $2.39B | $1.94B | $1.92B | $1.88B | $1.77B | $1.73B | $1.69B | $1.65B | · | $1.65B | $1.66B | $1.58B | · | $1.47B | $1.44B | |
| Shares Outstanding | · | 60,900,000 | · | · | · | 61,100,000 | · | · | · | · | · | · | · | · | · | · |
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 | $24M | $22M | $20M | $20M | $19M | $18M | $16M | $16M | $15M | $15M | $15M | $16M | $14M | $14M | $14M | $14M | |
| Stock-based Comp | $3M | $3M | $4M | $6M | $2M | $3M | $3M | $4M | $4M | $4M | $3M | $4M | $2M | $3M | $2M | $3M | |
| Deferred Tax | $2M | $5M | $9M | $-500.0K | $700.0K | $900.0K | $2M | $2M | $800.0K | $-2M | $-200.0K | $2M | $-300.0K | $-4M | $-3M | $3M | |
| Amort. of Intangibles | $6M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Other Non-cash | $8M | · | · | · | $-63M | · | · | · | $-81M | · | · | · | $-72M | · | · | · | |
| Operating Cash Flow | $101M | $97M | $61M | $60M | $37M | $91M | $69M | $41M | $31M | $103M | $48M | $36M | $7M | $39M | $10M | $15M | |
| CapEx | $7M | $8M | $7M | $7M | $6M | $8M | $8M | $16M | $8M | $9M | $6M | $10M | $6M | $7M | $4M | $8M | |
| Investing Cash Flow | $-52M | $-427M | $-7M | $-7M | $-88M | $-48M | $-8M | $-15M | $-8M | $-8M | $-4M | $-52M | $-19M | $-50M | $-4M | $-12M | |
| Stock Repurchased | $0 | $0 | $0 | $21M | $18M | $2M | $4M | $0 | $100.0K | $1M | $4M | $0 | $0 | $0 | $0 | $2M | |
| Net Stock Activity | $0 | · | · | · | $-18M | · | $-4M | · | $-100.0K | · | $-4M | · | $0 | · | · | $-2M | |
| Dividends Paid | $9M | $8M | $9M | $8M | $9M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $5M | $6M | $5M | |
| Financing Cash Flow | $-42M | $339M | $-65M | $-47M | $17M | $-24M | $-37M | $-25M | $-35M | $-77M | $-50M | $26M | $3M | $21M | $-500.0K | $-11M | |
| Net Change in Cash | $8M | $9M | $-10M | $7M | $-34M | $17M | $25M | $-300.0K | $-12M | $20M | $-8M | $10M | $-9M | $12M | $4M | $-8M | |
| Free Cash Flow | $95M | · | · | · | $31M | · | · | · | $23M | · | · | · | $1M | · | · | · | |
| Levered FCF | $89M | · | · | · | $29M | · | · | · | $20M | · | · | · | $-3M | · | · | · |
収益性 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.7% | · | 29.1% | 30.0% | 28.2% | · | 29.6% | 29.4% | 27.3% | · | 26.4% | 26.5% | 24.9% | · | 23.9% | 24.5% | |
| Operating Margin | 15.9% | · | 16.9% | 17.3% | 14.2% | · | 16.0% | 16.5% | 12.8% | · | 14.0% | 13.4% | 10.2% | · | 11.4% | 12.6% | |
| Net Margin | 11.2% | · | 12.3% | 12.7% | 10.0% | · | 11.4% | 12.4% | 12.1% | · | 9.7% | 9.1% | 7.1% | · | 9.2% | 9.1% | |
| Pretax Margin | 14.7% | · | 16.3% | 16.5% | 13.4% | · | 15.3% | 15.8% | 12.0% | · | 12.8% | 11.9% | 9.0% | · | 10.6% | 12.2% | |
| EBITDA Margin | 19.7% | · | 20.6% | 20.8% | 18.2% | · | 16.0% | 16.5% | 16.4% | · | 14.0% | 13.4% | 14.0% | · | 11.4% | 12.6% | |
| ROA | 3.2% | · | 3.7% | 4.0% | 2.6% | · | 3.2% | 3.6% | 3.2% | · | 2.8% | 2.6% | 1.9% | · | 2.2% | 2.5% | |
| ROE | 5.3% | · | 5.5% | 6.0% | 4.1% | · | 5.1% | 6.0% | 5.4% | · | 4.9% | 4.7% | 3.4% | · | 3.9% | 4.3% | |
| ROIC | 5.3% | · | 5.3% | 5.9% | 4.0% | · | 4.9% | 5.8% | 5.2% | · | 4.9% | 4.9% | 3.5% | · | 4.1% | 4.3% |
流動性と支払能力 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.8 | · | 2.6 | 2.6 | 2.4 | · | 2.8 | 2.9 | 2.8 | · | 3.0 | 3.1 | 2.8 | · | 2.8 | 2.7 | |
| Quick Ratio | 1.2 | · | 1.2 | 1.2 | 1.0 | · | 1.3 | 1.2 | 1.1 | · | 1.3 | 1.2 | 1.1 | · | 1.1 | 1.1 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | |
| Interest Coverage | 14.4 | · | 33.6 | 27.9 | 21.9 | · | 25.3 | 25.3 | 17.0 | · | 12.3 | 10.6 | 8.4 | · | 14.6 | 24.3 |
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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.3 | |
| Inventory Turnover | 1.1 | · | 1.1 | 1.2 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.2 | |
| Receivables Turnover | 2.3 | · | 2.3 | 2.5 | 2.2 | · | 2.2 | 2.4 | 2.2 | · | 2.3 | 2.4 | 2.4 | · | 2.1 | 2.3 |
バリュエーション（TTM） 6
| 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 | $2.21B | · | $2.06B | $1.99B | $1.85B | · | $1.84B | $1.80B | $1.70B | · | $1.62B | $1.54B | $1.43B | · | $1.34B | $1.33B | |
| Net Income TTM | $256M | · | $240M | $232M | $213M | · | $210M | $196M | $163M | · | $143M | $133M | $113M | · | $115M | $113M | |
| P/E | 26.0 | · | 30.6 | 28.2 | 21.3 | · | 27.4 | 26.1 | 31.9 | · | 25.5 | 29.4 | 29.3 | · | 20.0 | 19.5 | |
| Earnings Yield | 3.9% | · | 3.3% | 3.5% | 4.7% | · | 3.6% | 3.8% | 3.1% | · | 3.9% | 3.4% | 3.4% | · | 5.0% | 5.1% | |
| Payout Ratio | 13.1% | · | 12.5% | 12.0% | 18.6% | · | 13.5% | 12.2% | 14.1% | · | 14.1% | 15.1% | 20.1% | · | 17.3% | 16.1% | |
| Annual Payout | $36M | · | $33M | $32M | $31M | · | $28M | $27M | $25M | · | $23M | $22M | $22M | · | $22M | $22M |
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 | $2.18B | $1.86B | $1.72B | $1.43B | $1.21B |
| 粗利益率 % | 28.9% | 28.6% | 26.1% | 24.0% | 23.8% |
| 営業利益率 % | 15.6% | 15.1% | 13.0% | 11.2% | 10.8% |
| 純利益 | $247M | $216M | $157M | $120M | $101M |
| 希薄化後EPS | $4.01 | $3.50 | $2.56 | $1.97 | $1.63 |
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 | — |
| 流動比率 | 3.0 | 2.7 | 2.9 | 2.9 | 2.5 |
| クイックレシオ | 1.3 | 1.2 | 1.3 | 1.2 | 1.0 |
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 | $227M | $191M | $164M | $19M | $64M |
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。