HWC Hancock Whitney Corporation - Common Stock
$66.02
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 7, 2026
52週レンジ
$53–$75
59% of range
アナリスト評価
BUY
13 analysts
目標株価
$79
+19% upside
P/E (TTM)
11.2
ROE
11.0%
純利益率
32.1%
HWC 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
$66.02
時価総額
$5.24B
P/E (TTM)
11.2
EPS（TTM）
$5.67
収益（TTM）
—
配当利回り
2.9%
ROE
11.0%
負債/自己資本
0.2
52週レンジ
$53 – $75
HWC 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
—
EPS
$5.67
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$523M
2016-12-31
→
2025-12-31
利益率
32.1%
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
HWC
競合中央値
P/E (TTM)
11.2
12.7
P/S (TTM) (株価売上高倍率（TTM）)
3.5
2.9
P/B (株価純資産倍率)
1.2
1.1
Price / FCF (株価FCF倍率)
10.0
—
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
HWC
競合中央値
Net Profit Margin (純利益率)
32.1%
32.0%
ROA
1.4%
1.2%
ROE
11.0%
10.5%
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
HWC
競合中央値
Debt / Equity (負債資本倍率)
0.2
7.6
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
HWC
競合中央値
Revenue YoY (収益（前年比）)
4.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
3.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
3.6%
—
EPS YoY
7.4%
—
Net Income YoY (純利益（前年比）)
5.5%
—
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
HWC
競合中央値
Payout Ratio (配当性向)
31.6%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
2.9%
配当性向
31.6%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年3月5日 | $0.5000 |
| 2025年12月5日 | $0.4500 |
| 2025年9月5日 | $0.4500 |
| 2025年6月5日 | $0.4500 |
| 2025年3月5日 | $0.4500 |
| 2024年12月5日 | $0.4000 |
| 2024年9月5日 | $0.4000 |
| 2024年6月5日 | $0.4000 |
| 2024年3月4日 | $0.3000 |
| 2023年12月4日 | $0.3000 |
| 2023年9月1日 | $0.3000 |
| 2023年6月2日 | $0.3000 |
| 2023年3月3日 | $0.3000 |
| 2022年12月2日 | $0.2700 |
| 2022年9月2日 | $0.2700 |
| 2022年6月3日 | $0.2700 |
| 2022年3月3日 | $0.2700 |
| 2021年12月3日 | $0.2700 |
| 2021年9月3日 | $0.2700 |
| 2021年6月4日 | $0.2700 |
HWC 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
13 アナリスト
- 強い買い 4 30.8%
- 買い 6 46.2%
- 保有 3 23.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
8 アナリスト · 2026-05-19
中央値
$79.50
← 全目標を下回る
$66.02
安値
$72.00
高値
$86.00
中央値ターゲット
$79.50
+20.4%
平均値ターゲット
$78.75
+19.3%
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
0.02%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $1.52 | $1.51 | 0.01% |
| 2025年12月31日 | $1.49 | $1.50 | -0.01% |
| 2025年9月30日 | $1.49 | $1.45 | 0.04% |
| 2025年6月30日 | $1.37 | $1.37 | -0.00% |
| 2025年3月31日 | $1.38 | $1.30 | 0.08% |
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 |
|---|---|---|---|---|---|---|
| HWC | $5.24B | 11.2 | 4.8% | 32.1% | 11.0% | — |
| GBCI | $5.73B | 22.1 | 7.5% | 236.5% | 6.2% | — |
| UBSI | — | 11.7 | — | 37.5% | 8.6% | — |
| ABCB | — | 12.4 | 5.7% | 34.1% | 10.3% | — |
| FLG | $5.24B | -25.2 | — | -8.6% | -2.2% | — |
| OZK | — | — | — | — | — | — |
| AUB | $5.00B | 17.4 | 68.1% | 19.9% | 5.6% | — |
| HOMB | $5.45B | 11.5 | 7.2% | 43.6% | 11.3% | — |
| AX | $4.30B | 10.2 | 1.8% | 658.0% | 16.6% | — |
| ASB | $4.28B | 9.3 | -11.1% | 31.9% | 9.7% | — |
| FFIN | $4.28B | 16.9 | 14.7% | 40.2% | 13.9% | — |
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 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $523M | $87M | $49M | $115M | $231M | $179M | $108M | $73M | $54M | $38M | |
| Interest Income | $1.61B | $1.69B | $1.62B | $1.14B | $982M | $1.06B | $1.13B | $1.03B | $901M | $732M | $680M | $693M | |
| Pretax Income | $612M | $574M | $490M | $659M | $568M | $-125M | $393M | $382M | $308M | $187M | $170M | $242M | |
| Income Tax | $126M | $113M | $98M | $135M | $105M | $-80M | $65M | $58M | $93M | $38M | $38M | $66M | |
| Net Income | $486M | $461M | $393M | · | · | · | · | · | · | · | $131M | $176M | |
| EPS (Basic) | $5.70 | $5.30 | $4.51 | $6.00 | $5.23 | $-0.54 | $3.72 | $3.72 | $2.49 | $1.87 | $1.64 | $2.10 | |
| EPS (Diluted) | $5.67 | $5.28 | $4.50 | $5.98 | $5.22 | $-0.54 | $3.72 | $3.72 | $2.48 | $1.87 | $1.64 | $2.10 | |
| Shares (Basic) | 84,905,000 | 86,346,000 | 86,130,000 | 86,068,000 | 86,823,000 | 86,533,000 | 86,488,000 | 85,355,000 | 84,695,000 | 77,850,000 | 78,197,000 | 81,804,000 | |
| Shares (Diluted) | 85,440,000 | 86,648,000 | 86,423,000 | 86,394,000 | 87,027,000 | 86,533,000 | 86,599,000 | 85,521,000 | 84,963,000 | 77,949,000 | 78,307,000 | 82,034,000 | |
| EBITDA | $27M | $32M | $35M | $32M | $29M | $30M | $31M | $27M | $28M | $28M | · | · |
貸借対照表 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $261M | $280M | $302M | $329M | $350M | $381M | $380M | $354M | $334M | $362M | $377M | $398M | |
| PP&E (Gross) | $632M | $626M | $620M | $632M | $630M | $652M | $630M | $580M | $549M | $593M | $587M | $592M | |
| Accum. Depreciation | $371M | $346M | $319M | $303M | $280M | $272M | $250M | $226M | $215M | $231M | $210M | $194M | |
| Goodwill | $925M | $855M | $855M | $855M | $855M | $855M | $855M | $791M | $746M | $621M | $621M | $621M | |
| Intangibles | $67M | $35M | $45M | $56M | $70M | $87M | $107M | $96M | $91M | $88M | $108M | $133M | |
| Total Assets | $35.47B | $35.08B | $35.58B | $35.18B | $36.53B | $33.64B | $30.60B | $28.24B | $27.34B | $23.98B | $22.83B | $20.75B | |
| Short-term Debt | $1.02B | $639M | $1.15B | $1.87B | $1.67B | $1.67B | $2.71B | $1.59B | $1.70B | $1.23B | $1.42B | $1.15B | |
| Deferred Tax | · | · | · | · | $19M | $49M | $38M | · | · | · | · | · | |
| Total Liabilities | $31.01B | $30.95B | $31.77B | $31.84B | $32.86B | $30.20B | $27.13B | $25.15B | $24.45B | $21.26B | $20.42B | $18.27B | |
| Long-term Debt | $199M | $211M | $236M | $242M | $244M | $378M | $233M | $225M | $306M | $436M | $490M | $374M | |
| Total Debt | $1.02B | $639M | $1.15B | $1.87B | $1.67B | $1.67B | $2.71B | $1.59B | $1.70B | $1.23B | $1.42B | $1.15B | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | $258M | $268M | |
| Retained Earnings | $3.04B | $2.70B | $2.38B | $2.09B | $1.66B | $1.29B | $1.48B | $1.24B | $1.01B | $851M | $778M | $723M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | $226M | $158M | |
| AOCI | $-376M | $-606M | $-621M | $-772M | $-54M | $80M | $-55M | $-181M | $-134M | $-121M | $-81M | $-50M | |
| Stockholders' Equity | $4.46B | $4.13B | $3.80B | $3.34B | $3.67B | $3.44B | $3.47B | $3.08B | $2.88B | $2.72B | $2.41B | $2.47B | |
| Liabilities + Equity | $35.47B | $35.08B | $35.58B | $35.18B | $36.53B | $33.64B | $30.60B | $28.24B | $27.34B | $23.98B | $22.83B | $20.75B | |
| Shares Outstanding | 82,259,000 | 86,124,000 | 86,345,000 | 85,941,000 | 86,749,000 | 86,728,000 | 87,515,000 | 85,643,000 | 85,200,000 | 84,235,000 | 77,496,000 | 80,426,485 |
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 | $27M | $32M | $35M | $32M | $29M | $30M | $31M | $27M | $28M | $28M | $29M | $30M | |
| Stock-based Comp | $24M | $23M | $25M | $23M | $22M | $21M | $21M | $20M | $18M | $14M | $13M | $14M | |
| Deferred Tax | $23M | $4M | $14M | $-22M | $10M | $-21M | $47M | $45M | $50M | $-8M | $17M | $24M | |
| Amort. of Intangibles | $10M | $9M | $12M | $14M | $17M | $20M | $21M | $22M | $22M | $20M | $24M | $27M | |
| Other Non-cash | $-19M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $542M | $626M | $495M | $842M | $586M | $355M | $352M | $449M | $411M | $344M | $236M | $352M | |
| CapEx | $19M | $10M | $25M | $29M | $24M | $38M | $43M | $51M | $20M | $19M | $24M | $20M | |
| Investing Cash Flow | $-314M | $275M | $-295M | $662M | $-3.22B | $-3.18B | $-459M | $-847M | $-895M | $-1.32B | $-2.28B | · | |
| Debt Issued | · | $0 | $0 | $6M | $22M | $166M | $21M | $21M | $165.0K | $7M | $274M | $21M | |
| Net Debt Issued | · | $0 | $0 | $5M | $-131M | $166M | $7M | $-70M | $-204M | $-14M | $116M | $-14M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $259M | · | · | |
| Stock Repurchased | $247M | $38M | $0 | $59M | $22M | $13M | $185M | $8M | · | · | $96M | $48M | |
| Net Stock Activity | $-247M | $-38M | $0 | $-59M | $-22M | $-13M | $-185M | $-8M | · | $259M | $-96M | $-48M | |
| Dividends Paid | $154M | $131M | $105M | $94M | $96M | $96M | $95M | $89M | $83M | $77M | $77M | $80M | |
| Financing Cash Flow | $-239M | $-887M | $-203M | $-1.34B | $2.51B | $2.92B | $156M | $394M | $498M | $1.05B | $1.99B | · | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $14M | $69M | $-53M | $8M | |
| Taxes Paid | $103M | $66M | $102M | · | · | · | · | · | · | · | $32M | $24M | |
| Free Cash Flow | $523M | $616M | $470M | $813M | $562M | $317M | $309M | $399M | $391M | $321M | $209M | $332M | |
| Levered FCF | · | · | $51M | $744M | $522M | $276M | $117M | $246M | $315M | $263M | $166M | $304M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 32.1% | · | · | · | · | · | · | · | · | · | 15.2% | 19.9% | |
| Pretax Margin | 40.4% | 39.7% | 35.4% | 47.7% | 43.8% | -9.8% | 32.4% | 33.7% | 29.1% | 20.5% | 19.7% | 27.4% | |
| EBITDA Margin | 1.8% | 2.2% | 2.5% | 2.3% | 2.2% | 2.4% | 2.5% | 2.3% | 2.6% | 3.1% | · | · | |
| ROA | 1.4% | · | · | · | · | · | · | · | · | · | 0.60% | 0.88% | |
| ROE | 11.0% | · | · | · | · | · | · | · | · | · | 5.4% | 7.0% |
流動性と支払能力 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.2 | 0.2 | 0.3 | 0.6 | 0.5 | 0.5 | 0.8 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.8% | 4.3% | 0.33% | 6.5% | 2.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.1% | 3.7% | 3.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 7.4% | 17.3% | -24.8% | 14.6% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -1.8% | 0.38% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 5.5% | 17.4% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.0% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.52B | $1.45B | $1.39B | $1.38B | $1.30B | $1.27B | $1.21B | $1.13B | $1.06B | $910M | $862M | $883M | |
| Net Income TTM | $486M | $461M | $393M | $120M | $120M | $120M | $120M | $120M | $120M | $120M | $131M | $176M | |
| Market Cap | $5.24B | $4.71B | $4.20B | $4.16B | $4.34B | $2.95B | $3.84B | $2.97B | $4.22B | $3.63B | $1.95B | $2.47B | |
| P/E | 11.2 | 10.4 | 10.8 | 8.1 | 9.6 | -63.0 | 11.8 | 9.3 | 20.0 | 23.0 | 15.3 | 14.6 | |
| P/S | 3.5 | 3.3 | 3.0 | 3.0 | 3.3 | 2.3 | 3.2 | 2.6 | 4.0 | 4.0 | 2.3 | 2.8 | |
| P/B | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 0.9 | 1.1 | 1.0 | 1.5 | 1.3 | 0.8 | 1.0 | |
| P / Tangible Book | 1.5 | 1.5 | 1.4 | 1.7 | 1.6 | 1.2 | · | · | · | · | · | · | |
| P / Cash Flow | 9.7 | 7.5 | 8.5 | 4.9 | 7.4 | 8.3 | 10.9 | 6.6 | 10.3 | 10.7 | 8.4 | 7.0 | |
| P / FCF | 10.0 | 7.7 | 8.9 | 5.1 | 7.7 | 9.3 | 12.4 | 7.4 | 10.8 | 11.3 | 9.4 | 7.4 | |
| Dividend Yield | 2.9% | 2.8% | 2.5% | 2.3% | 2.2% | 3.2% | 2.5% | 3.0% | 2.0% | 2.1% | 4.0% | 3.3% | |
| Earnings Yield | 8.9% | 9.7% | 9.3% | 12.4% | 10.4% | -1.6% | 8.5% | 10.7% | 5.0% | 4.3% | 6.5% | 6.8% | |
| Payout Ratio | 31.6% | · | · | · | · | · | · | · | · | · | 58.6% | 45.8% | |
| Annual Payout | $154M | $131M | $105M | $94M | $96M | $96M | $95M | $89M | $83M | $77M | $77M | $80M |
損益計算書 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $157M | $156M | · | $147M | $131M | $88M | · | $19M | $9M | |
| Interest Income | $401M | $408M | $409M | $403M | $395M | $414M | $429M | $428M | $422M | $427M | $416M | $405M | $373M | $346M | $300M | $255M | |
| Pretax Income | $59M | $158M | $160M | $145M | $149M | $151M | $145M | $145M | $133M | $62M | $122M | $147M | $158M | $180M | $171M | $154M | |
| Income Tax | $11M | $33M | $33M | $31M | $30M | $28M | $30M | $30M | $25M | $12M | $24M | $30M | $32M | $36M | $35M | $33M | |
| Net Income | $47M | $126M | $127M | · | $120M | $122M | $116M | · | · | · | · | · | · | · | · | · | |
| EPS (Basic) | $0.58 | $1.50 | $1.50 | $1.32 | $1.38 | $1.41 | $1.33 | $1.31 | $1.25 | $0.59 | $1.12 | $1.35 | $1.45 | $1.65 | $1.56 | $1.39 | |
| EPS (Diluted) | $0.57 | $1.48 | $1.49 | $1.32 | $1.38 | $1.40 | $1.33 | $1.31 | $1.24 | $0.58 | $1.12 | $1.35 | $1.45 | $1.65 | $1.55 | $1.38 | |
| Shares (Basic) | 81,674,000 | -171,635,000 | 84,871,000 | 85,577,000 | 86,092,000 | -172,919,000 | 86,234,000 | 86,510,000 | 86,521,000 | -172,115,000 | 86,131,000 | 86,096,000 | 86,018,000 | -172,365,000 | 85,706,000 | 86,067,000 | |
| Shares (Diluted) | 82,261,000 | -172,418,000 | 85,453,000 | 85,943,000 | 86,462,000 | -173,403,000 | 86,560,000 | 86,765,000 | 86,726,000 | -172,666,000 | 86,437,000 | 86,370,000 | 86,282,000 | -172,916,000 | 86,020,000 | 86,354,000 | |
| EBITDA | $6M | · | · | · | $8M | · | · | · | $8M | · | · | · | $9M | · | · | · |
貸借対照表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $261M | $261M | $260M | $263M | $276M | $280M | $285M | $289M | $296M | · | $310M | $327M | $324M | · | $347M | $352M | |
| PP&E (Gross) | · | $632M | · | · | · | $626M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $372M | $371M | $366M | $360M | $353M | $346M | $341M | $334M | $326M | · | $311M | $310M | $304M | · | $298M | $291M | |
| Goodwill | $925M | $925M | $925M | $925M | $855M | $855M | $855M | $855M | $855M | · | $855M | $855M | $855M | · | $855M | $855M | |
| Intangibles | $65M | $67M | $70M | $72M | $33M | $35M | $37M | $40M | $42M | · | $47M | $50M | $53M | · | $59M | $63M | |
| Total Assets | $35.54B | $35.47B | $35.77B | $35.21B | $34.75B | $35.08B | $35.24B | $35.41B | $35.25B | · | $36.30B | $36.21B | $37.55B | · | $34.57B | $34.64B | |
| Short-term Debt | $1.36B | $1.02B | $1.89B | $1.04B | $543M | $639M | $1.27B | $1.36B | $668M | · | $1.43B | $1.63B | $3.52B | · | $1.54B | $630M | |
| Total Liabilities | $31.12B | $31.01B | $31.29B | $30.85B | $30.47B | $30.95B | $31.06B | $31.49B | $31.39B | · | $32.80B | $32.66B | $34.02B | · | $31.39B | $31.29B | |
| Long-term Debt | $194M | $199M | $211M | $211M | $211M | $211M | $236M | $236M | $236M | · | $236M | $236M | $242M | · | $236M | $240M | |
| Total Debt | $1.36B | · | $1.89B | $1.04B | $543M | · | $1.27B | $1.36B | $668M | · | $1.43B | $1.63B | $3.52B | · | $1.54B | $630M | |
| Retained Earnings | $3.04B | $3.04B | $2.95B | $2.86B | $2.78B | $2.70B | $2.62B | $2.54B | $2.46B | · | $2.35B | $2.28B | $2.19B | · | $1.97B | $1.86B | |
| AOCI | $-325M | $-376M | $-416M | $-470M | $-515M | $-606M | $-475M | $-658M | $-654M | · | $-895M | $-763M | $-687M | $-772M | $-813M | $-527M | |
| Stockholders' Equity | $4.42B | $4.46B | $4.47B | $4.37B | $4.28B | $4.13B | $4.17B | $3.92B | $3.85B | $3.80B | $3.50B | $3.55B | $3.53B | $3.34B | $3.18B | $3.35B | |
| Liabilities + Equity | $35.54B | $35.47B | $35.77B | $35.21B | $34.75B | $35.08B | $35.24B | $35.41B | $35.25B | · | $36.30B | $36.21B | $37.55B | · | $34.57B | $34.64B | |
| Shares Outstanding | 81,152,000 | 82,259,000 | 84,711,000 | 85,351,000 | 86,033,000 | 86,124,000 | 86,136,000 | 86,355,000 | 86,622,000 | · | 86,148,000 | 86,123,000 | 86,066,000 | · | 85,686,000 | 85,714,000 |
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 | $6M | $6M | $6M | $7M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | |
| Stock-based Comp | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Deferred Tax | $6M | $7M | $-857.0K | $4M | $13M | $-341.0K | $7M | $93.0K | $-2M | $11M | $-5M | $9M | $-801.0K | $-32M | $-2M | $2M | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | |
| Other Non-cash | $49M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $114M | $153M | $159M | $126M | $104M | $192M | $162M | $105M | $167M | $93M | $188M | $129M | $86M | $167M | $188M | $206M | |
| CapEx | $6M | $7M | $4M | $4M | $4M | $3M | $4M | $1M | $2M | $453.0K | $6M | $13M | $5M | $7M | $4M | $7M | |
| Investing Cash Flow | $-123M | $334M | $-539M | $-400M | $291M | $-26M | $271M | $-91M | $120M | $856M | $-258M | $1.33B | $-2.22B | $-617M | $-270M | $1.47B | |
| Stock Repurchased | $95M | $147M | $40M | $39M | $21M | $8M | $15M | $15M | $0 | · | $0 | · | · | $0 | $2M | $38M | |
| Net Stock Activity | $-95M | · | · | · | $-21M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $42M | $37M | $38M | $39M | $40M | $35M | $35M | $35M | $27M | $26M | $26M | $26M | $26M | $24M | $24M | $24M | |
| Financing Cash Flow | $1M | $-438M | $382M | $277M | $-460M | $-161M | $-365M | $72M | $-433M | $-929M | $48M | $-1.49B | $2.16B | $425M | $-27M | $-1.68B | |
| Free Cash Flow | $108M | · | · | · | $100M | · | · | · | $164M | · | · | · | $80M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $38M | · | · | · | $10M | · | · | · |
収益性 5
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 16.2% | · | 33.0% | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Pretax Margin | 20.1% | · | 41.6% | 38.5% | 40.9% | · | 39.5% | 40.3% | 37.7% | · | 34.4% | 41.3% | 43.4% | · | 46.7% | 46.5% | |
| EBITDA Margin | 2.1% | · | · | · | 2.1% | · | · | · | 2.3% | · | · | · | 2.3% | · | · | · | |
| ROA | 0.13% | · | 0.36% | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| ROE | 1.1% | · | 2.9% | · | · | · | · | · | · | · | · | · | · | · | · | · |
流動性と支払能力 1
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.3 | · | 0.4 | 0.2 | 0.1 | · | 0.3 | 0.3 | 0.2 | · | 0.4 | 0.5 | 1.0 | · | 0.5 | 0.2 |
効率性 1
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 11
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.42B | · | $1.49B | $1.47B | $1.45B | · | $1.44B | $1.43B | $1.43B | · | $1.44B | $1.42B | $1.37B | · | $1.34B | $1.30B | |
| Net Income TTM | · | · | · | · | · | · | · | $120M | $120M | · | $120M | $120M | $120M | · | $120M | $120M | |
| Market Cap | $5.16B | · | $5.30B | $4.90B | $4.51B | · | $4.41B | $4.13B | $3.99B | · | $3.19B | $3.31B | $3.13B | · | $3.93B | $3.80B | |
| P/E | 13.4 | · | 11.3 | 10.7 | 10.0 | · | 10.2 | 9.5 | 8.9 | · | 6.8 | 6.7 | 6.3 | · | 7.9 | 8.5 | |
| P/S | 3.6 | · | 3.6 | 3.3 | 3.1 | · | 3.1 | 2.9 | 2.8 | · | 2.2 | 2.3 | 2.3 | · | 2.9 | 2.9 | |
| P/B | 1.2 | · | 1.2 | 1.1 | 1.1 | · | 1.1 | 1.1 | 1.0 | · | 0.9 | 0.9 | 0.9 | · | 1.2 | 1.1 | |
| P / Tangible Book | 1.5 | · | 1.5 | 1.5 | 1.3 | · | 1.3 | 1.4 | 1.3 | · | 1.2 | 1.2 | 1.2 | · | 1.7 | 1.6 | |
| P / Cash Flow | 45.1 | · | · | · | 43.3 | · | · | · | 23.9 | · | · | · | 36.5 | · | · | · | |
| P / FCF | 47.6 | · | · | · | 45.0 | · | · | · | 24.3 | · | · | · | 39.0 | · | · | · | |
| Earnings Yield | 7.5% | · | 8.8% | 9.3% | 10.0% | · | 9.8% | 10.5% | 11.2% | · | 14.8% | 14.9% | 15.9% | · | 12.6% | 11.8% | |
| Payout Ratio | 88.7% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | |
|---|---|---|---|---|---|
| 純利益 | $486M | $461M | $393M | — | — |
| 希薄化後EPS | $5.67 | $5.28 | $4.50 | $5.98 | $5.22 |
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 | 0.2 | 0.2 | 0.3 | 0.6 | 0.5 |
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 | $523M | $616M | $470M | $813M | $562M |
トレードシグナル エントリー価格とリスク/リワード比率を伴う最近の売買シグナル
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。