IRDM Iridium Communications Inc - Common Stock
$43.49
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 4月 23, 2026
IRDM 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
$43.49
時価総額
$1.82B
P/E (TTM)
16.4
EPS（TTM）
$1.06
収益（TTM）
$872M
配当利回り
3.5%
ROE
24.4%
負債/自己資本
0.0
52週レンジ
$16 – $45
IRDM 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
$872M
2016-12-31
→
2025-12-31
EPS
$1.06
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$300M
2016-12-31
→
2025-12-31
利益率
13.1%
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
IRDM
競合中央値
P/E (TTM)
16.4
9.4
P/S (TTM) (株価売上高倍率（TTM）)
2.1
1.6
P/B (株価純資産倍率)
3.9
6.7
EV / EBITDA (EV/EBITDA)
3.9
—
Price / FCF (株価FCF倍率)
6.1
—
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
IRDM
競合中央値
Operating Margin (営業利益率)
27.1%
—
Net Profit Margin (純利益率)
13.1%
-13.9%
ROA
4.4%
-5.1%
ROE
24.4%
-30.3%
ROIC
40.7%
—
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
IRDM
競合中央値
Debt / Equity (負債資本倍率)
0.0
233.3
Current Ratio (流動比率)
2.5
1.9
Quick Ratio (クイックレシオ)
1.7
—
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
IRDM
競合中央値
Revenue YoY (収益（前年比）)
4.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
6.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
8.4%
—
EPS YoY
12.8%
—
Net Income YoY (純利益（前年比）)
1.4%
—
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
IRDM
競合中央値
Payout Ratio (配当性向)
55.0%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
3.5%
配当性向
55.0%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年3月16日 | $0.1500 |
| 2025年12月15日 | $0.1500 |
| 2025年9月15日 | $0.1500 |
| 2025年6月13日 | $0.1400 |
| 2025年3月17日 | $0.1400 |
| 2024年12月16日 | $0.1400 |
| 2024年9月13日 | $0.1400 |
| 2024年6月14日 | $0.1400 |
| 2024年3月14日 | $0.1300 |
| 2023年12月14日 | $0.1300 |
| 2023年9月14日 | $0.1300 |
| 2023年6月14日 | $0.1300 |
| 2023年3月14日 | $0.1300 |
IRDM 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
16 アナリスト
- 強い買い 4 25.0%
- 買い 7 43.8%
- 保有 4 25.0%
- 売り 1 6.2%
- 強い売り 0 0.0%
12ヶ月目標株価
7 アナリスト · 2026-05-18
中央値
$40.00
平均値
$35.86
現在
$43.49
安値
$16.00
高値
$48.00
中央値ターゲット
$40.00
-8.0%
平均値ターゲット
$35.86
-17.6%
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
-0.01%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.20 | $0.34 | -0.14% |
| 2025年12月31日 | $0.24 | $0.24 | -0.00% |
| 2025年9月30日 | $0.35 | $0.26 | 0.09% |
| 2025年6月30日 | $0.20 | $0.25 | -0.04% |
| 2025年3月31日 | $0.27 | $0.23 | 0.04% |
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 |
|---|---|---|---|---|---|---|
| IRDM | $1.82B | 16.4 | 4.9% | 13.1% | 24.4% | — |
| ASTS | — | — | 1505.2% | -482.2% | -19.3% | — |
| GSAT | $7.82B | -406.9 | 9.0% | -3.2% | -2.4% | — |
| LUMN | $7.97B | -4.4 | -5.4% | -14.0% | 532.6% | — |
| BAND | — | -35.9 | 0.71% | -1.7% | -3.3% | 39.1% |
| LILA | — | -2.4 | -0.10% | -13.8% | -74.4% | — |
| ATEX | $681M | -60.0 | 43.9% | -188.6% | -7.5% | — |
| CCOI | $1.08B | -5.7 | -5.8% | -18.7% | 2120.8% | — |
| ELWT | — | -6.3 | 154.5% | -19.6% | 608.8% | 18.5% |
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 | $872M | $831M | $791M | $721M | $614M | $583M | $560M | $523M | $448M | $434M | $411M | $409M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $44M | $44M | $41M | $55M | |
| R&D Expense | $20M | $28M | $20M | $16M | $12M | $12M | $14M | $22M | $15M | $16M | $16M | $18M | |
| SG&A Expense | $158M | $168M | $144M | $124M | $100M | $90M | $93M | $98M | $84M | $83M | $81M | $79M | |
| Operating Expenses | $636M | $630M | $709M | $644M | $568M | $548M | $550M | $481M | $347M | $257M | $338M | $286M | |
| Operating Income | $236M | $200M | $82M | $77M | $46M | $35M | $10M | $42M | $115M | $176M | $74M | $123M | |
| Interest Expense | $15M | $15M | $15M | · | · | · | · | · | $87M | $78M | $65M | $51M | |
| Other Non-op | $-3M | $534.0K | $4M | $107.0K | $-417.0K | $33.0K | $-1M | $139.0K | $-232.0K | $-1M | $-468.0K | $-4M | |
| Pretax Income | $145M | $110M | $-5M | $11M | $-29M | $-89M | $-218M | $-21M | $120M | $178M | $73M | $116M | |
| Income Tax | $28M | $12M | $-26M | $292.0K | $-20M | $-33M | $-56M | $-7M | $-114M | $67M | $66M | $41M | |
| Net Income | $114M | $113M | $15M | $9M | $-9M | $-56M | $-162M | $-13M | $234M | $111M | $7M | $75M | |
| EPS (Basic) | $1.07 | $0.95 | $0.12 | $0.07 | $-0.07 | $-0.42 | $-1.33 | $-0.22 | $2.23 | $1.00 | $-0.09 | $0.71 | |
| EPS (Diluted) | $1.06 | $0.94 | $0.12 | $0.07 | · | · | $-1.33 | $-0.22 | $1.82 | $0.89 | $-0.09 | $0.69 | |
| Shares (Basic) | 107,240,000 | 118,566,000 | 125,598,000 | 128,255,000 | 133,530,000 | 133,491,000 | 125,167,000 | 108,975,000 | 97,934,000 | 95,967,000 | 95,097,000 | 88,080,000 | |
| Shares (Diluted) | 107,837,000 | 119,792,000 | 127,215,000 | 130,134,000 | 133,530,000 | 133,491,000 | 125,167,000 | 108,975,000 | 128,130,000 | 124,875,000 | 95,097,000 | 109,400,000 | |
| EBITDA | $446M | $404M | $402M | $380M | $352M | $339M | $308M | $260M | $238M | $226M | $126M | $196M |
貸借対照表 31
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $97M | $94M | $72M | $169M | $321M | $237M | $224M | $273M | $286M | $371M | $186M | $211M | |
| Short-term Investments | · | · | · | · | · | · | · | $0 | $12M | $39M | $203M | $261M | |
| Receivables | $94M | $99M | $92M | $82M | $63M | $61M | $69M | $71M | $68M | $57M | $52M | $51M | |
| Inventory | $74M | $81M | $91M | $40M | $29M | $32M | $40M | $28M | $20M | $18M | $28M | $28M | |
| Prepaid Expense | $12M | $19M | $16M | $15M | $11M | $9M | $11M | $18M | $25M | $31M | $13M | $11M | |
| Current Assets | $277M | $293M | $271M | $306M | $424M | $348M | $343M | $390M | $411M | $517M | $482M | $573M | |
| PP&E (Net) | $1.98B | $2.08B | $2.20B | $2.43B | $2.66B | $2.92B | $3.18B | $3.37B | $3.21B | $2.81B | $2.44B | $1.97B | |
| PP&E (Gross) | $3.96B | $3.78B | $3.73B | $3.65B | $3.64B | $3.59B | $3.58B | $3.12B | $1.53B | $571M | $544M | $517M | |
| Accum. Depreciation | $2.20B | $1.99B | $1.80B | $1.54B | $1.25B | $960M | $682M | $453M | $433M | $422M | $386M | $339M | |
| Goodwill | $99M | $98M | $0 | · | · | · | · | · | $0 | $0 | $0 | $87M | |
| Intangibles | $87M | $91M | $41M | $43M | $44M | $46M | $47M | $49M | $50M | $46M | $47M | $47M | |
| Other Non-current Assets | $51M | $67M | $87M | $122M | $50M | $51M | $53M | $13M | $8M | $11M | $8M | $8M | |
| Total Assets | $2.53B | $2.67B | $2.66B | $2.95B | $3.18B | $3.36B | $3.62B | $4.01B | $3.78B | $3.50B | $3.07B | $2.91B | |
| Accounts Payable | $18M | $20M | $29M | $21M | $16M | $14M | $7M | $13M | $43M | $11M | $32M | $18M | |
| Accrued Liabilities | $49M | $65M | $55M | $68M | $48M | $50M | $49M | $57M | $32M | $24M | $29M | $38M | |
| Short-term Debt | $3M | $33M | $15M | $16M | · | · | · | · | · | · | · | · | |
| Current Liabilities | $112M | $169M | $132M | $142M | $109M | $113M | $114M | $263M | $214M | $83M | $102M | $102M | |
| Capital Leases | $26M | $11M | $14M | $16M | $20M | $23M | $27M | · | · | · | · | · | |
| Deferred Tax | $131M | $114M | $115M | $152M | $134M | $155M | $189M | $241M | $246M | $362M | $297M | $245M | |
| Other Non-current Liabilities | $29M | $15M | $16M | $16M | $20M | $25M | $29M | $4M | $60M | $4M | $12M | $3M | |
| Total Liabilities | $2.07B | $2.09B | $1.77B | $1.83B | $1.89B | $1.94B | $2.16B | $2.41B | $2.19B | $2.16B | $1.84B | $1.68B | |
| Long-term Debt | $1.76B | $1.76B | $1.47B | $1.47B | $1.60B | $1.61B | $1.77B | $1.83B | $1.62B | $1.80B | · | · | |
| Total Debt | $7M | $66M | $30M | $16M | $16M | $17M | $11M | $126M | $86M | · | · | · | |
| Common Stock | $105.0K | $110.0K | $123.0K | $126.0K | $131.0K | $134.0K | $132.0K | $112.0K | $98.0K | $96.0K | $95.0K | $94.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | $1.04B | $1.03B | |
| Retained Earnings | $-419M | $-406M | $-235M | $-48M | $141M | $276M | $332M | $502M | $519M | $289M | $193M | $202M | |
| Treasury Stock | · | $1M | $1M | · | · | · | · | · | · | · | · | · | |
| AOCI | $406.0K | $18M | $34M | $52M | $-7M | $-17M | $-7M | $-9M | $-4M | $-5M | $-9M | $-3M | |
| Stockholders' Equity | $463M | $577M | $888M | $1.13B | $1.29B | $1.42B | $1.46B | $1.60B | $1.60B | $1.34B | $1.23B | $1.23B | |
| Liabilities + Equity | $2.53B | $2.67B | $2.66B | $2.95B | $3.18B | $3.36B | $3.62B | $4.01B | $3.78B | $3.50B | $3.07B | $2.91B | |
| Shares Outstanding | 104,918,000 | 110,357,000 | 122,776,000 | 125,902,000 | 131,342,000 | 134,056,000 | 131,632,000 | 112,200,000 | 98,203,000 | 95,879,000 | 95,126,000 | 93,905,000 |
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 | $210M | $203M | $320M | $303M | $305M | $303M | $298M | $218M | $122M | $49M | $52M | $73M | |
| Stock-based Comp | $52M | $63M | $57M | $44M | $27M | $17M | $15M | $14M | $16M | $14M | $9M | $10M | |
| Deferred Tax | $22M | $7M | $-32M | $-1M | $-21M | $-34M | $-54M | $-8M | $-116M | $64M | $63M | $40M | |
| Amort. of Intangibles | $4M | $7M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $800.0K | $800.0K | $10M | |
| Other Non-cash | $2M | $-10M | $-46M | $-10M | $1M | $20M | $101M | $53M | $3M | $-13M | $87M | $17M | |
| Operating Cash Flow | $400M | $376M | $315M | $345M | $303M | $250M | $198M | $264M | $260M | $225M | $217M | $215M | |
| CapEx | $100M | $70M | $73M | $71M | $42M | $39M | $118M | $391M | $400M | $406M | $495M | $441M | |
| Investing Cash Flow | $-100M | $-181M | $-83M | $-121M | $-36M | $-46M | $-128M | $-379M | $-373M | · | · | · | |
| Debt Issued | · | · | · | $0 | $179M | $202M | $1.45B | $0 | $0 | · | · | · | |
| Net Debt Issued | · | · | · | $0 | $179M | $202M | $1.45B | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $99M | |
| Stock Repurchased | $186M | $408M | $247M | $257M | $163M | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $-186M | $-408M | $-247M | $-257M | $-163M | · | · | · | · | $0 | $0 | $99M | |
| Dividends Paid | $63M | $65M | $65M | $0 | $0 | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-300M | $-170M | $-327M | $-375M | $-182M | $-188M | $-313M | $194M | $17M | · | · | · | |
| Net Change in Cash | $3M | $22M | $-97M | $-152M | $84M | $14M | $-242M | $77M | $-96M | $208M | $-21M | $25M | |
| Taxes Paid | $7M | $5M | $4M | $2M | $2M | $-661.0K | $-606.0K | $931.0K | $2M | $1M | $3M | $184.0K | |
| Free Cash Flow | $300M | $306M | $241M | $273M | $261M | $211M | $80M | $-128M | $-140M | $-180M | $-277M | $-226M | |
| Levered FCF | $288M | $293M | $308M | · | · | · | · | · | $-310M | $-229M | · | $-227M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 27.1% | 24.1% | 10.3% | 10.6% | 7.5% | 6.1% | 1.8% | 8.0% | 25.8% | 40.7% | 17.9% | 30.1% | |
| Net Margin | 13.1% | 13.6% | 1.9% | 1.2% | -1.5% | -9.6% | -28.9% | -2.6% | 52.2% | 25.6% | 1.7% | 18.4% | |
| Pretax Margin | 16.6% | 13.2% | -0.60% | 1.2% | -4.7% | -15.2% | -38.9% | -4.0% | 26.7% | 41.1% | 17.8% | 28.5% | |
| EBITDA Margin | 51.2% | 48.6% | 50.8% | 52.7% | 57.2% | 58.0% | 54.9% | 49.7% | 53.1% | 52.1% | 30.5% | 47.9% | |
| ROA | 4.4% | 4.2% | 0.55% | 0.28% | -0.28% | -1.6% | -4.2% | -0.34% | 6.4% | 3.4% | 0.23% | 2.9% | |
| ROE | 24.4% | 18.2% | 1.7% | 0.77% | -0.71% | -4.0% | -10.7% | -0.84% | 15.9% | 8.6% | 0.58% | 6.9% | |
| ROIC | 40.7% | 27.7% | -40.3% | 6.5% | 1.1% | 1.6% | 0.51% | 1.6% | 13.4% | 8.2% | 0.59% | 6.4% |
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 | 2.5 | 1.7 | 2.1 | 2.2 | 3.9 | 3.1 | 3.0 | 1.5 | 1.9 | 6.2 | 4.7 | 5.6 | |
| Quick Ratio | 1.7 | 1.1 | 1.2 | 1.8 | 3.5 | 2.6 | 2.6 | 1.3 | 1.7 | 5.6 | 4.3 | 5.1 | |
| Debt / Equity | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | · | · | · | |
| Interest Coverage | 16.1 | 13.6 | 5.6 | · | · | · | · | · | 1.3 | 2.3 | · | 128.8 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | 2.3 | 1.9 | 1.4 | 1.9 | |
| Receivables Turnover | 9.1 | 8.7 | 9.1 | 9.9 | 9.9 | 9.0 | 8.0 | 7.5 | 7.1 | 8.0 | 8.0 | 7.8 |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.9% | 5.1% | 9.7% | 17.3% | 5.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.5% | 10.6% | 10.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 12.8% | 683.3% | 71.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 147.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 1.4% | 631.6% | 76.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 135.8% | · | · | · | · | · | · | · | · | · | · | · |
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 | $872M | $831M | $791M | $721M | $614M | $583M | $560M | $523M | $448M | $434M | $411M | $409M | |
| Net Income TTM | $114M | $113M | $15M | $9M | $-9M | $-56M | $-162M | $-13M | $234M | $111M | $7M | $75M | |
| Market Cap | $1.82B | $3.20B | $5.05B | $6.47B | $5.42B | $5.27B | $3.24B | $2.07B | $1.16B | $920M | $800M | $916M | |
| Enterprise Value | $1.73B | $3.18B | $5.01B | $6.32B | $5.12B | $5.05B | $3.03B | $1.92B | $947M | · | · | · | |
| P/E | 16.4 | 30.9 | 343.0 | 734.3 | · | -30.3 | -18.5 | -83.9 | 6.5 | 10.8 | -93.4 | 14.1 | |
| P/S | 2.1 | 3.9 | 6.4 | 9.0 | 8.8 | 9.0 | 5.8 | 4.0 | 2.6 | 2.1 | 1.9 | 2.2 | |
| P/B | 3.9 | 5.6 | 5.7 | 5.7 | 4.2 | 3.7 | 2.2 | 1.3 | 0.7 | 0.7 | 0.7 | 0.7 | |
| P / Tangible Book | 6.6 | 8.3 | 6.0 | 6.0 | 4.4 | 3.8 | · | · | · | · | · | · | |
| P / Cash Flow | 4.6 | 8.5 | 16.0 | 18.8 | 17.9 | 21.1 | 16.4 | 7.8 | 4.5 | 4.1 | 3.7 | 4.3 | |
| P / FCF | 6.1 | 10.5 | 20.9 | 23.7 | 20.8 | 25.0 | 40.4 | -16.2 | -8.2 | -5.1 | -2.9 | -4.0 | |
| EV / EBITDA | 3.9 | 7.9 | 12.5 | 16.6 | 14.6 | 14.9 | 9.8 | 7.4 | 4.0 | · | · | · | |
| EV / FCF | 5.8 | 10.4 | 20.8 | 23.1 | 19.6 | 23.9 | 37.7 | -15.1 | -6.7 | · | · | · | |
| EV / Revenue | 2.0 | 3.8 | 6.3 | 8.8 | 8.3 | 8.7 | 5.4 | 3.7 | 2.1 | · | · | · | |
| Dividend Yield | 3.5% | 2.0% | 1.3% | 0.00% | 0.00% | · | · | · | · | · | · | · | |
| Earnings Yield | 6.1% | 3.2% | 0.29% | 0.14% | · | -3.3% | -5.4% | -1.2% | 15.4% | 9.3% | -1.1% | 7.1% | |
| Payout Ratio | 55.0% | 57.4% | 420.2% | · | · | · | · | · | · | · | · | · | |
| Annual Payout | $63M | $65M | $65M | $0 | $0 | · | · | · | · | · | · | · |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $219M | $213M | $227M | $217M | $215M | $213M | $213M | $201M | $204M | $195M | $198M | $193M | $205M | $194M | $184M | $175M | |
| R&D Expense | $6M | $5M | $5M | $4M | $5M | $9M | $6M | $7M | $7M | $6M | $5M | $6M | $4M | $6M | $5M | $3M | |
| SG&A Expense | $46M | $42M | $36M | $45M | $36M | $41M | $44M | $47M | $37M | $34M | $33M | $37M | $39M | $37M | $32M | $29M | |
| Operating Expenses | $168M | $158M | $157M | $167M | $154M | $161M | $158M | $157M | $154M | $148M | $169M | $209M | $182M | $175M | $166M | $154M | |
| Operating Income | $51M | $55M | $70M | $50M | $60M | $52M | $55M | $44M | $50M | $46M | $28M | $-16M | $23M | $19M | $18M | $21M | |
| Other Non-op | $-194.0K | $-731.0K | $372.0K | $-871.0K | $-2M | $825.0K | $312.0K | $-646.0K | $43.0K | $3M | $343.0K | $419.0K | $219.0K | $481.0K | $-146.0K | $-220.0K | |
| Pretax Income | $31M | $33M | $48M | $27M | $37M | $31M | $31M | $19M | $29M | $30M | $-6M | $-34M | $5M | $-34.0K | $96.0K | $6M | |
| Income Tax | $9M | $8M | $10M | $4M | $6M | $-6M | $6M | $5M | $8M | $-10M | $-6M | $-5M | $-5M | $-721.0K | $-2M | $1M | |
| Net Income | $22M | $25M | $37M | $22M | $30M | $36M | $24M | $32M | $20M | $38M | $-2M | $-31M | $10M | $-808.0K | $2M | $5M | |
| EPS (Basic) | $0.20 | $0.24 | $0.35 | $0.20 | $0.28 | $0.31 | $0.21 | $0.27 | $0.16 | $0.29 | $-0.01 | $-0.24 | $0.08 | $-0.01 | $0.02 | $0.04 | |
| EPS (Diluted) | $0.20 | $0.24 | $0.35 | $0.20 | $0.27 | $0.30 | $0.21 | $0.27 | $0.16 | $0.29 | $-0.01 | $-0.24 | $0.08 | $0.01 | $0.02 | $0.04 | |
| Shares (Basic) | 105,768,000 | -216,427,000 | 106,095,000 | 107,813,000 | 109,759,000 | -242,646,000 | 117,449,000 | 120,612,000 | 123,151,000 | -252,875,000 | 125,176,000 | 126,239,000 | 127,058,000 | -258,091,000 | 127,697,000 | 128,351,000 | |
| Shares (Diluted) | 106,557,000 | -217,494,000 | 106,476,000 | 108,184,000 | 110,671,000 | -243,554,000 | 118,111,000 | 121,242,000 | 123,993,000 | -252,938,000 | 125,176,000 | 126,239,000 | 128,738,000 | -260,394,000 | 129,075,000 | 129,611,000 | |
| EBITDA | $104M | · | $123M | $103M | $112M | · | $106M | $94M | $100M | · | $105M | $99M | $99M | · | $94M | $96M |
貸借対照表 28
| 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 | $112M | $97M | $89M | $79M | $51M | $94M | $160M | $64M | $174M | · | $68M | $103M | $127M | · | $219M | $227M | |
| Receivables | $104M | $94M | $94M | $81M | $105M | $99M | $96M | $96M | $93M | · | $101M | $92M | $101M | · | $87M | $75M | |
| Inventory | $70M | $74M | $76M | $77M | $81M | $81M | $82M | $86M | $93M | · | $71M | $56M | $37M | · | $39M | $28M | |
| Prepaid Expense | $23M | $12M | $17M | $18M | $20M | $19M | $17M | $19M | $17M | · | $13M | $17M | $14M | · | $13M | $13M | |
| Current Assets | $309M | $277M | $276M | $255M | $257M | $293M | $355M | $264M | $377M | · | $253M | $269M | $279M | · | $358M | $343M | |
| PP&E (Net) | $1.95B | $1.98B | $1.99B | $2.02B | $2.05B | $2.08B | $2.10B | $2.13B | $2.16B | · | $2.23B | $2.29B | $2.38B | · | $2.48B | $2.54B | |
| PP&E (Gross) | · | $3.96B | · | · | · | $3.78B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $2.20B | · | · | · | $1.99B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $99M | $99M | $99M | $99M | $99M | $98M | $100M | $100M | · | · | · | · | · | · | · | · | |
| Intangibles | $85M | $87M | $88M | $89M | $90M | $91M | $93M | $96M | $41M | · | $41M | $42M | $42M | · | $43M | $43M | |
| Other Non-current Assets | $47M | $51M | $58M | $64M | $72M | $67M | $60M | $87M | $94M | · | $113M | $109M | $95M | · | $181M | $150M | |
| Total Assets | $2.53B | $2.53B | $2.55B | $2.57B | $2.61B | $2.67B | $2.75B | $2.72B | $2.74B | · | $2.71B | $2.78B | $2.87B | · | $3.06B | $3.08B | |
| Accounts Payable | $12M | $18M | $13M | $12M | $11M | $20M | $14M | $15M | $23M | · | $14M | $25M | $24M | · | $28M | $14M | |
| Accrued Liabilities | $51M | $49M | $49M | $45M | $44M | $65M | $56M | $45M | $43M | · | $59M | $49M | $43M | · | $46M | $41M | |
| Short-term Debt | · | $3M | · | · | · | $33M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $108M | $112M | $103M | $102M | $129M | $169M | $135M | $118M | $113M | · | $119M | $124M | $116M | · | $127M | $106M | |
| Capital Leases | · | $26M | · | · | · | $11M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $138M | $131M | $126M | $118M | $117M | $114M | $120M | $122M | $124M | · | $132M | $133M | $143M | · | $154M | $149M | |
| Other Non-current Liabilities | $28M | $29M | $29M | $27M | $30M | $15M | $15M | $16M | $16M | · | $17M | $15M | $15M | · | $17M | $18M | |
| Total Liabilities | $2.06B | $2.07B | $2.10B | $2.09B | $2.09B | $2.09B | $2.09B | $1.93B | $1.88B | · | $1.78B | $1.78B | $1.79B | · | $1.92B | $1.90B | |
| Long-term Debt | · | $1.76B | · | · | · | $1.76B | · | · | · | · | · | $1.48B | $1.48B | · | $1.59B | $1.59B | |
| Common Stock | $106.0K | $105.0K | $105.0K | $106.0K | $109.0K | $110.0K | $114.0K | $119.0K | $122.0K | · | $124.0K | $125.0K | $126.0K | · | $126.0K | $127.0K | |
| Retained Earnings | $-397M | $-419M | $-443M | $-447M | $-425M | $-406M | $-355M | $-292M | $-256M | · | $-234M | $-170M | $-83M | · | $-38M | $21M | |
| Treasury Stock | · | · | · | · | · | · | $700.0K | · | $1M | $1M | $900.0K | · | · | · | $4M | · | |
| AOCI | $-2M | $406.0K | $4M | $9M | $13M | $18M | $15M | $35M | $40M | · | $53M | $52M | $42M | · | $57M | $32M | |
| Stockholders' Equity | $468M | $463M | $450M | $474M | $518M | $577M | $664M | $787M | $854M | $888M | $925M | $1.00B | $1.09B | $1.13B | $1.15B | $1.18B | |
| Liabilities + Equity | $2.53B | $2.53B | $2.55B | $2.57B | $2.61B | $2.67B | $2.75B | $2.72B | $2.74B | · | $2.71B | $2.78B | $2.87B | · | $3.06B | $3.08B | |
| Shares Outstanding | 105,718,000 | 104,918,000 | 104,736,000 | 106,393,000 | 108,733,000 | 110,357,000 | 114,246,000 | 118,518,000 | 121,643,000 | 122,776,000 | 123,821,000 | 125,045,000 | 125,924,000 | 125,902,000 | 125,759,000 | 127,179,000 |
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 | $54M | $53M | $53M | $53M | $52M | $51M | $51M | $51M | $50M | $53M | $77M | $115M | $76M | $76M | $76M | $76M | |
| Stock-based Comp | $11M | $8M | $13M | $19M | $12M | $12M | $18M | $19M | $14M | $12M | $16M | $17M | $13M | $12M | $14M | $10M | |
| Deferred Tax | $8M | $6M | $9M | $3M | $4M | $-8M | $4M | $4M | $7M | $-11M | $-2M | $-12M | $-6M | $-903.0K | $-3M | $1M | |
| Amort. of Intangibles | $2M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $0 | $300.0K | $400.0K | $400.0K | · | · | · | · | |
| Other Non-cash | $-23M | · | · | · | $-37M | · | · | · | $-19M | · | · | · | $-23M | · | · | · | |
| Operating Cash Flow | $72M | $109M | $101M | $130M | $61M | $105M | $119M | $81M | $71M | $88M | $71M | $87M | $69M | $90M | $89M | $100M | |
| CapEx | $30M | $33M | $22M | $21M | $25M | $24M | $19M | $12M | $15M | $16M | $12M | $22M | $23M | $27M | $14M | $17M | |
| Investing Cash Flow | $-30M | $-33M | $-22M | $-21M | $-25M | $-24M | $-19M | $-123M | $-15M | $-16M | $-12M | $-22M | $-33M | $-27M | $-14M | $-67M | |
| Stock Repurchased | $0 | $-30.0K | $50M | $66M | $70M | $123M | $130M | $98M | $57M | $52M | $75M | $67M | $53M | $8M | $80M | $35M | |
| Net Stock Activity | $0 | · | · | · | $-70M | · | · | · | $-57M | · | · | · | $-53M | · | · | · | |
| Dividends Paid | $17M | $-30M | $47M | $31M | $16M | $-33M | $49M | $33M | $16M | $16M | $16M | $49M | $16M | $0 | $0 | $0 | |
| Financing Cash Flow | $-26M | $-67M | $-70M | $-82M | $-81M | $-144M | $-3M | $-68M | $46M | $-69M | $-93M | $-87M | $-78M | $-111M | $-83M | $-39M | |
| Net Change in Cash | $15M | $8M | $9M | $28M | $-43M | $-66M | $96M | $-110M | $102M | $4M | $-36M | $-23M | $-42M | $-50M | $-8M | $-5M | |
| Taxes Paid | $3M | $2M | $1M | $2M | $2M | $2M | $678.0K | $2M | $1M | $1M | $958.0K | $991.0K | $903.0K | $892.0K | $394.0K | $456.0K | |
| Free Cash Flow | $42M | · | · | · | $37M | · | · | · | $57M | · | · | · | $46M | · | · | · |
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 | 23.2% | · | 30.9% | 23.2% | 28.1% | · | 25.8% | 21.7% | 24.4% | · | 14.2% | -8.3% | 11.3% | · | 9.7% | 11.9% | |
| Net Margin | 9.9% | · | 16.4% | 10.1% | 14.1% | · | 11.5% | 16.1% | 9.6% | · | -0.83% | -15.9% | 4.8% | · | 1.2% | 2.6% | |
| Pretax Margin | 14.2% | · | 21.1% | 12.3% | 17.2% | · | 14.5% | 9.6% | 14.3% | · | -3.1% | -17.8% | 2.7% | · | 0.05% | 3.3% | |
| EBITDA Margin | 47.7% | · | 54.2% | 47.5% | 52.1% | · | 49.8% | 47.0% | 48.8% | · | 53.1% | 51.1% | 48.2% | · | 51.2% | 55.2% | |
| ROA | 0.84% | · | 1.4% | 0.83% | 1.1% | · | 0.90% | 1.2% | 0.70% | · | -0.06% | -1.1% | 0.33% | · | 0.07% | 0.15% | |
| ROE | 4.4% | · | 6.7% | 3.5% | 4.4% | · | 3.1% | 3.6% | 2.0% | · | -0.16% | -2.8% | 0.86% | · | 0.17% | 0.37% | |
| ROIC | 7.8% | · | 12.3% | 9.1% | 9.8% | · | 6.7% | 4.2% | 4.2% | · | 0.08% | -1.4% | 4.3% | · | 34.9% | 1.4% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.9 | · | 2.7 | 2.5 | 2.0 | · | 2.6 | 2.3 | 3.3 | · | 2.1 | 2.2 | 2.4 | · | 2.8 | 3.2 | |
| Quick Ratio | 2.0 | · | 1.8 | 1.6 | 1.2 | · | 1.9 | 1.4 | 2.4 | · | 1.4 | 1.6 | 2.0 | · | 2.4 | 2.9 |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 2.1 | · | 2.4 | 2.4 | 2.2 | · | 2.2 | 2.1 | 2.1 | · | 2.1 | 2.3 | 2.3 | · | 2.3 | 2.5 |
バリュエーション（TTM） 13
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $878M | · | $871M | $846M | $833M | · | $815M | $796M | $800M | · | $780M | $757M | $732M | · | $689M | $655M | |
| Net Income TTM | $111M | · | $114M | $109M | $107M | · | $75M | $20M | $-3M | · | $-20M | $-14M | $19M | · | $7M | $9M | |
| Market Cap | $2.93B | · | $1.83B | $3.21B | $2.97B | · | $3.48B | $3.15B | $3.18B | · | $5.63B | $7.77B | $7.80B | · | $5.58B | $4.78B | |
| P/E | 27.2 | · | 17.0 | 31.8 | 30.0 | · | 48.3 | 147.9 | -2616.0 | · | -303.3 | -621.2 | · | · | · | · | |
| P/S | 3.3 | · | 2.1 | 3.8 | 3.6 | · | 4.3 | 4.0 | 4.0 | · | 7.2 | 10.3 | 10.6 | · | 8.1 | 7.3 | |
| P/B | 6.3 | · | 4.1 | 6.8 | 5.7 | · | 5.2 | 4.0 | 3.7 | · | 6.1 | 7.8 | 7.2 | · | 4.9 | 4.0 | |
| P / Tangible Book | 10.3 | · | 6.9 | 11.2 | 9.0 | · | 7.4 | 5.3 | 3.9 | · | 6.4 | 8.1 | 7.5 | · | 5.1 | 4.2 | |
| P / Cash Flow | 40.9 | · | · | · | 48.6 | · | · | · | 44.6 | · | · | · | 113.1 | · | · | · | |
| P / FCF | 70.4 | · | · | · | 81.3 | · | · | · | 56.0 | · | · | · | 169.4 | · | · | · | |
| Dividend Yield | 3.8% | · | 7.8% | 4.0% | 3.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 3.7% | · | 5.9% | 3.1% | 3.3% | · | 2.1% | 0.68% | -0.04% | · | -0.33% | -0.16% | · | · | · | · | |
| Payout Ratio | 76.5% | · | 126.3% | 140.2% | 51.5% | · | · | · | 81.7% | · | · | · | -168.1% | · | · | · | |
| Annual Payout | $110M | · | $142M | $128M | $114M | · | · | · | · | · | · | · | · | · | · | · |
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 | $872M | $831M | $791M | $721M | $614M |
| 営業利益率 % | 27.1% | 24.1% | 10.3% | 10.6% | 7.5% |
| 純利益 | $114M | $113M | $15M | $9M | $-9M |
| 希薄化後EPS | $1.06 | $0.94 | $0.12 | $0.07 | — |
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 | 0.1 | 0.0 | 0.0 | 0.0 |
| 流動比率 | 2.5 | 1.7 | 2.1 | 2.2 | 3.9 |
| クイックレシオ | 1.7 | 1.1 | 1.2 | 1.8 | 3.5 |
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 | $300M | $306M | $241M | $273M | $261M |
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。