LCNB LCNB Corporation - Common Stock
$16.21
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$14–$18
60% of range
アナリスト評価
HOLD
7 analysts
目標株価
$18
+8% upside
P/E (TTM)
10.1
ROE
8.6%
純利益率
25.1%
LCNB 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
$16.21
時価総額
$233M
P/E (TTM)
10.1
EPS（TTM）
$1.63
収益（TTM）
—
配当利回り
5.4%
ROE
8.6%
負債/自己資本
0.0
52週レンジ
$14 – $18
LCNB 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
$1.63
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$33M
2016-12-31
→
2025-12-31
利益率
25.1%
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
LCNB
競合中央値
P/E (TTM)
10.1
11.7
P/B (株価純資産倍率)
0.8
1.0
EV / EBITDA (EV/EBITDA)
315.9
—
Price / FCF (株価FCF倍率)
7.0
—
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
LCNB
競合中央値
Net Profit Margin (純利益率)
25.1%
25.6%
ROA
1.0%
0.98%
ROE
8.6%
8.3%
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
LCNB
競合中央値
Debt / Equity (負債資本倍率)
0.0
0.0
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
LCNB
競合中央値
Revenue YoY (収益（前年比）)
13.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
6.9%
—
Revenue CAGR 5Y (収益（5年CAGR）)
5.0%
—
EPS YoY
68.0%
—
Net Income YoY (純利益（前年比）)
71.4%
—
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
LCNB
競合中央値
Payout Ratio (配当性向)
53.9%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
5.4%
配当性向
53.9%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年3月2日 | $0.2200 |
| 2025年12月1日 | $0.2200 |
| 2025年9月2日 | $0.2200 |
| 2025年6月2日 | $0.2200 |
| 2025年3月3日 | $0.2200 |
| 2024年12月2日 | $0.2200 |
| 2024年9月3日 | $0.2200 |
| 2024年6月3日 | $0.2200 |
| 2024年2月29日 | $0.2200 |
| 2023年11月30日 | $0.2200 |
| 2023年8月31日 | $0.2100 |
| 2023年5月31日 | $0.2100 |
| 2023年2月28日 | $0.2100 |
| 2022年11月30日 | $0.2100 |
| 2022年8月31日 | $0.2000 |
| 2022年5月31日 | $0.2000 |
| 2022年2月28日 | $0.2000 |
| 2021年11月30日 | $0.2000 |
| 2021年8月31日 | $0.1900 |
| 2021年5月28日 | $0.1900 |
LCNB 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
売り
7 アナリスト
- 強い買い 0 0.0%
- 買い 0 0.0%
- 保有 4 57.1%
- 売り 1 14.3%
- 強い売り 2 28.6%
12ヶ月目標株価
2 アナリスト · 2026-05-16
中央値
$17.50
← 全目標を下回る
$16.21
安値
$17.00
高値
$18.00
中央値ターゲット
$17.50
+8.0%
平均値ターゲット
$17.50
+8.0%
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 | $0.31 | $0.36 | -0.05% |
| 2025年12月31日 | $0.40 | $0.46 | -0.06% |
| 2025年9月30日 | $0.49 | $0.43 | 0.06% |
| 2025年6月30日 | $0.41 | $0.38 | 0.03% |
| 2025年3月31日 | $0.33 | $0.36 | -0.03% |
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 |
|---|---|---|---|---|---|---|
| LCNB | $233M | 10.1 | 13.3% | 25.1% | 8.6% | — |
| CBNA | — | 11.2 | 3.8% | 36.8% | 12.4% | — |
| FUNC | $243M | 9.9 | 4.0% | 133.1% | 12.4% | — |
| CFFI | $236M | 8.8 | 10.6% | 19.1% | 11.0% | — |
| BPRN | — | 12.8 | 12.8% | — | — | — |
| VABK | $215M | 11.2 | 6.7% | 33.4% | 10.8% | — |
| NKSH | $214M | 13.5 | 9.8% | 193.6% | 8.9% | — |
| FBLA | $232M | 183.6 | -3.8% | 2.4% | 0.39% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
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 | · | · | $23M | $5M | $4M | $8M | $11M | $6M | $4M | $4M | $3M | $4M | |
| Interest Income | $103M | $105M | $80M | $66M | $61M | $64M | $65M | $55M | $44M | $44M | $43M | $39M | |
| Pretax Income | $28M | $16M | $15M | $27M | $26M | $24M | $23M | $18M | $17M | $17M | $16M | $13M | |
| Income Tax | $5M | $2M | $3M | $5M | $5M | $4M | $4M | $3M | $4M | $4M | $4M | $3M | |
| Net Income | $23M | $13M | $13M | $22M | $21M | $20M | $19M | $15M | $13M | $12M | $11M | $10M | |
| EPS (Basic) | $1.63 | $0.97 | $1.10 | $1.93 | $1.66 | $1.55 | $1.44 | $1.24 | $1.30 | $1.26 | $1.18 | $1.06 | |
| EPS (Diluted) | $1.63 | $0.97 | $1.10 | $1.93 | $1.66 | $1.55 | $1.44 | $1.24 | $1.29 | $1.25 | $1.17 | $1.05 | |
| Shares (Basic) | 14,086,379 | 13,764,985 | 11,417,857 | 11,410,981 | 12,589,605 | 12,914,277 | 13,078,920 | 11,935,350 | 10,005,575 | 9,948,057 | 9,704,965 | 9,297,019 | |
| Shares (Diluted) | 14,086,379 | 13,764,985 | 11,417,857 | 11,410,981 | 12,589,613 | 12,914,584 | 13,082,893 | 11,942,253 | 10,012,511 | 9,976,370 | 9,811,467 | 9,406,346 | |
| EBITDA | $668.0K | $604.0K | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M |
貸借対照表 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22M | $36M | $40M | $23M | $18M | $32M | $21M | $20M | $25M | $19M | $15M | $16M | |
| PP&E (Net) | $39M | $41M | $36M | $33M | $35M | $35M | $35M | $33M | $35M | $30M | $22M | $21M | |
| PP&E (Gross) | $72M | $71M | $65M | $60M | $61M | $60M | $59M | $55M | $56M | $50M | $41M | $38M | |
| Accum. Depreciation | $32M | $30M | $29M | $27M | $26M | $24M | $24M | $23M | $21M | $20M | $19M | $18M | |
| Goodwill | $90M | $90M | $80M | $59M | $59M | $59M | $59M | $59M | $30M | $30M | $30M | $28M | |
| Intangibles | $9M | $11M | $9M | $2M | $2M | $3M | $4M | $5M | $4M | $5M | $5M | $5M | |
| Total Assets | $2.24B | $2.31B | $2.29B | $1.92B | $1.90B | $1.75B | $1.64B | $1.64B | $1.30B | $1.31B | $1.28B | $1.11B | |
| Short-term Debt | $0 | $0 | $97M | $71M | $0 | · | $0 | $56M | $47M | $42M | $37M | $17M | |
| Total Liabilities | $1.97B | $2.05B | $2.06B | $1.72B | $1.67B | $1.51B | $1.41B | $1.42B | $1.15B | $1.16B | $1.14B | $982M | |
| Long-term Debt | $104M | $155M | $113M | $19M | $10M | · | · | · | · | · | · | · | |
| Total Debt | $0 | $0 | $97M | $71M | · | · | $0 | $56M | $47M | $42M | $37M | $17M | |
| Common Stock | $188M | $187M | $174M | $144M | $143M | $142M | $142M | $141M | $77M | $76M | $77M | $67M | |
| Retained Earnings | $152M | $141M | $140M | $139M | $126M | $115M | $104M | $95M | $87M | $81M | $75M | $69M | |
| Treasury Stock | $56M | $56M | $56M | $53M | $29M | $21M | $19M | $12M | $12M | $12M | $12M | $12M | |
| AOCI | $-10M | $-19M | $-22M | $-30M | $-2M | $4M | $673.0K | $-5M | $-2M | $-3M | $236.0K | $785.0K | |
| Stockholders' Equity | $274M | $253M | $235M | $201M | $239M | $241M | $228M | $219M | $150M | $143M | $140M | $126M | |
| Liabilities + Equity | $2.24B | $2.31B | $2.29B | $1.92B | $1.90B | $1.75B | $1.64B | $1.64B | $1.30B | $1.31B | $1.28B | $1.11B | |
| Shares Outstanding | 14,193,577 | 14,118,040 | 13,173,569 | 11,259,080 | 12,414,956 | 12,858,325 | 12,936,783 | 13,295,276 | 10,023,059 | 9,998,025 | 9,925,547 | 9,311,318 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $668.0K | $604.0K | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Deferred Tax | $3M | $2M | $-323.0K | $-345.0K | $294.0K | $134.0K | $419.0K | $228.0K | $1M | $928.0K | $-58.0K | $192.0K | |
| Amort. of Intangibles | $1M | $1M | $532.0K | $478.0K | $1M | $1M | $1M | $922.0K | $751.0K | $753.0K | $700.0K | $574.0K | |
| Other Non-cash | $8M | $77M | $5M | $715.0K | $-5M | $-8M | $867.0K | $3M | · | $864.0K | $396.0K | $4M | |
| Operating Cash Flow | $34M | $93M | $23M | $29M | $18M | $14M | $22M | $20M | $18M | $15M | $13M | $16M | |
| CapEx | $959.0K | $4M | $3M | $884.0K | $2M | $3M | $4M | $600.0K | $7M | $9M | $504.0K | $1M | |
| Investing Cash Flow | $52M | $61M | $-60M | $-48M | $-175M | $-80M | $9M | $-11M | $15M | $-28M | $-66M | $-11M | |
| Debt Issued | $363.0K | $50M | $95M | $15M | $0 | $0 | · | · | · | · | · | · | |
| Net Debt Issued | $-51M | $42M | $88M | $9M | $-12M | $-19M | $-6M | $-7M | · | $-5M | $-5M | $-745.0K | |
| Stock Issued | $625.0K | $525.0K | $428.0K | $408.0K | $434.0K | $401.0K | $446.0K | $65.0K | $41.0K | $52.0K | $66.0K | $58.0K | |
| Stock Repurchased | · | · | $3M | $24M | $8M | $2M | $7M | $348.0K | $0 | $0 | · | · | |
| Net Stock Activity | $625.0K | $525.0K | $-3M | $-23M | $-8M | $-2M | $-7M | $-283.0K | · | $52.0K | $66.0K | $58.0K | |
| Dividends Paid | $12M | $12M | $10M | $9M | $10M | $9M | $9M | $8M | $6M | $6M | $6M | $6M | |
| Financing Cash Flow | $-101M | $-159M | $54M | $24M | $144M | $77M | $-30M | $-14M | $-26M | $16M | $51M | $-4M | |
| Net Change in Cash | $-14M | $-4M | $17M | $5M | $-14M | $11M | $725.0K | $-5M | $7M | $4M | $-858.0K | $1M | |
| Taxes Paid | $-83.0K | $0 | $3M | $4M | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $33M | $89M | $18M | $24M | $16M | $11M | $18M | $19M | · | $6M | $13M | $15M | |
| Levered FCF | · | · | $-1M | $20M | $13M | $5M | $9M | $14M | · | $3M | $10M | $12M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 25.1% | 16.6% | 17.6% | 29.4% | 28.6% | 27.9% | 28.3% | 25.1% | 25.3% | 24.4% | 23.2% | 21.9% | |
| Pretax Margin | 30.6% | 19.7% | 21.3% | 35.8% | 34.9% | 33.6% | 34.5% | 30.0% | 33.6% | 33.1% | 31.7% | 29.4% | |
| EBITDA Margin | 0.73% | 0.74% | 4.2% | 3.6% | 2.6% | 2.5% | 2.6% | 3.0% | 3.0% | 2.4% | 2.9% | 3.3% | |
| ROA | 1.0% | 0.59% | 0.60% | 1.2% | 1.1% | 1.2% | 1.1% | 1.0% | 1.0% | 0.96% | 0.96% | 0.97% | |
| ROE | 8.6% | 5.3% | 5.8% | 11.2% | 8.8% | 8.4% | 8.3% | 6.9% | 8.6% | 8.6% | 8.2% | 7.9% |
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 | 0.0 | 0.0 | 0.4 | 0.4 | · | · | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 |
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 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.3% | 13.2% | -4.7% | 2.7% | 1.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.9% | 3.4% | -0.09% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 68.0% | -11.8% | -43.0% | 16.3% | 7.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -5.5% | -16.4% | -10.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 1.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 71.4% | 6.8% | -42.9% | 5.5% | 4.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 1.5% | -13.7% | -14.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 2.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 5.7% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income TTM | $23M | $13M | $13M | $22M | $21M | $20M | $19M | $15M | $13M | $12M | $11M | $10M | |
| Market Cap | $233M | $214M | $208M | $203M | $242M | $189M | $250M | $201M | $205M | $232M | $162M | $140M | |
| Enterprise Value | $211M | $178M | $265M | $251M | · | · | $229M | $238M | $227M | $256M | $185M | $141M | |
| P/E | 10.1 | 15.6 | 14.3 | 9.3 | 11.8 | 9.5 | 13.4 | 12.2 | 15.9 | 18.6 | 14.0 | 14.4 | |
| P/B | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 0.8 | 1.1 | 0.9 | 1.4 | 1.6 | 1.2 | 1.1 | |
| P / Tangible Book | 1.3 | 1.4 | 1.4 | 1.5 | 1.4 | 1.1 | · | · | · | · | · | · | |
| P / Cash Flow | 6.8 | 2.3 | 10.0 | 8.0 | 13.6 | 13.8 | 11.4 | 10.2 | · | 15.0 | 12.3 | 8.8 | |
| P / FCF | 7.0 | 2.4 | 11.5 | 8.3 | 15.3 | 17.3 | 13.8 | 10.5 | · | 38.5 | 12.8 | 9.4 | |
| EV / EBITDA | 315.9 | 294.5 | 88.8 | 91.6 | · | · | 129.3 | 133.8 | 146.3 | 211.3 | 129.5 | 95.4 | |
| EV / FCF | 6.3 | 2.0 | 14.7 | 10.3 | · | · | 12.7 | 12.4 | · | 42.4 | 14.5 | 9.5 | |
| Dividend Yield | 5.4% | 5.7% | 4.8% | 4.5% | 4.0% | 5.0% | 3.6% | 3.9% | 3.0% | 2.6% | 3.6% | 4.0% | |
| Earnings Yield | 10.0% | 6.4% | 7.0% | 10.7% | 8.5% | 10.5% | 7.5% | 8.2% | 6.3% | 5.4% | 7.1% | 7.0% | |
| Payout Ratio | 53.9% | 90.6% | 78.7% | 41.5% | 46.3% | 45.3% | 45.8% | 52.4% | · | 48.4% | 51.5% | 57.1% | |
| Annual Payout | $12M | $12M | $10M | $9M | $10M | $9M | $9M | $8M | $6M | $6M | $6M | $6M |
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 | · | · | · | · | · | · | · | $12M | $11M | · | $6M | $5M | $4M | · | $1M | $1M | |
| Interest Income | $25M | $25M | $26M | $26M | $25M | $27M | $26M | $27M | $25M | $23M | $20M | $19M | $18M | $18M | $17M | $16M | |
| Pretax Income | $5M | $7M | $8M | $7M | $6M | $7M | $5M | $944.0K | $2M | $-529.0K | $5M | $6M | $5M | $8M | $7M | $7M | |
| Income Tax | $877.0K | $1M | $2M | $1M | $906.0K | $1M | $798.0K | $19.0K | $312.0K | $-236.0K | $949.0K | $1M | $898.0K | $1M | $1M | $1M | |
| Net Income | $4M | $6M | $7M | $6M | $5M | $6M | $5M | $925.0K | $2M | $-293.0K | $4M | $5M | $4M | $6M | $6M | $6M | |
| EPS (Basic) | $0.31 | $0.40 | $0.49 | $0.41 | $0.33 | $0.44 | $0.31 | $0.07 | $0.15 | $-0.06 | $0.37 | $0.42 | $0.37 | $0.57 | $0.49 | $0.49 | |
| EPS (Diluted) | $0.31 | $0.40 | $0.49 | $0.41 | $0.33 | $0.44 | $0.31 | $0.07 | $0.15 | $-0.06 | $0.37 | $0.42 | $0.37 | $0.57 | $0.49 | $0.49 | |
| Shares (Basic) | 14,125,191 | -28,148,109 | 14,097,414 | 14,085,764 | 14,051,310 | -27,314,753 | 14,018,765 | 13,948,671 | 13,112,302 | -21,866,341 | 11,038,720 | 11,056,308 | 11,189,170 | -23,029,663 | 11,284,225 | 11,337,805 | |
| Shares (Diluted) | 14,125,191 | -28,148,109 | 14,097,414 | 14,085,764 | 14,051,310 | -27,314,753 | 14,018,765 | 13,948,671 | 13,112,302 | -21,866,341 | 11,038,720 | 11,056,308 | 11,189,170 | -23,029,663 | 11,284,225 | 11,337,805 | |
| EBITDA | $219.0K | · | · | · | $503.0K | · | · | · | $481.0K | · | · | · | $720.0K | · | · | · |
貸借対照表 18
| 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 | $29M | $22M | $36M | $50M | $38M | $36M | $39M | $35M | $33M | · | $43M | $26M | $32M | · | $29M | $32M | |
| PP&E (Net) | $39M | $39M | $39M | $40M | $40M | $41M | $41M | $41M | $37M | · | $33M | $33M | $33M | · | $33M | $35M | |
| PP&E (Gross) | · | $72M | · | · | · | $71M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $32M | · | · | · | $30M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $90M | $90M | $90M | $90M | $90M | $90M | $90M | $94M | $80M | $80M | $59M | $59M | $59M | $59M | $59M | $59M | |
| Intangibles | $9M | $9M | $10M | $10M | $11M | $11M | $12M | $12M | $9M | · | $1M | $1M | $2M | · | $2M | $2M | |
| Total Assets | $2.24B | $2.24B | $2.24B | $2.31B | $2.30B | $2.31B | $2.35B | $2.37B | $2.28B | · | $1.98B | $1.95B | $1.92B | · | $1.90B | $1.91B | |
| Short-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10M | · | $30M | $112M | $76M | · | $4M | $5M | |
| Total Liabilities | $1.96B | $1.97B | $1.97B | $2.04B | $2.04B | $2.05B | $2.09B | $2.13B | $2.05B | · | $1.78B | $1.75B | $1.72B | · | $1.71B | $1.71B | |
| Long-term Debt | $104M | $104M | $105M | $105M | $105M | $155M | $156M | $162M | $163M | · | $113M | $18M | $19M | · | $25M | $25M | |
| Total Debt | $0 | · | $0 | $0 | $0 | · | $0 | $0 | $10M | · | $30M | $112M | $76M | · | $4M | $5M | |
| Common Stock | $189M | $188M | $188M | $188M | $187M | $187M | $187M | $187M | $174M | · | $145M | $145M | $144M | · | $144M | $144M | |
| Retained Earnings | $153M | $152M | $149M | $146M | $143M | $141M | $138M | $137M | $139M | · | $143M | $141M | $139M | · | $135M | $132M | |
| Treasury Stock | $56M | $56M | $56M | $56M | $56M | $56M | $56M | $56M | $56M | · | $56M | $56M | $55M | · | $52M | $51M | |
| AOCI | $-10M | $-10M | $-11M | $-14M | $-16M | $-19M | $-16M | $-23M | $-23M | $-22M | $-31M | $-28M | $-25M | $-30M | $-32M | $-22M | |
| Stockholders' Equity | $276M | $274M | $270M | $263M | $259M | $253M | $253M | $245M | $234M | $235M | $201M | $202M | $204M | $201M | $195M | $203M | |
| Liabilities + Equity | $2.24B | $2.24B | $2.24B | $2.31B | $2.30B | $2.31B | $2.35B | $2.37B | $2.28B | · | $1.98B | $1.95B | $1.92B | · | $1.90B | $1.91B | |
| Shares Outstanding | 14,245,849 | 14,193,577 | 14,186,204 | 14,175,241 | 14,166,915 | 14,118,040 | 14,110,210 | 14,151,755 | 13,224,276 | · | 11,123,382 | 11,116,080 | 11,202,063 | · | 11,293,639 | 11,374,515 |
キャッシュフロー 18
| 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 | $219.0K | $146.0K | $2M | $-2M | $503.0K | $-151.0K | $369.0K | $-95.0K | $481.0K | $594.0K | $852.0K | $823.0K | $720.0K | $567.0K | $677.0K | $728.0K | |
| Deferred Tax | $300.0K | $636.0K | $925.0K | $715.0K | $506.0K | $3M | $-1M | $0 | $44.0K | $470.0K | $-83.0K | $-62.0K | $-648.0K | $99.0K | $-468.0K | $-69.0K | |
| Amort. of Intangibles | $225.0K | $230.0K | $247.0K | $301.0K | $297.0K | $304.0K | $304.0K | $298.0K | $236.0K | $196.0K | $113.0K | $112.0K | $111.0K | $113.0K | $113.0K | $112.0K | |
| Other Non-cash | $-2M | · | · | · | $-3M | · | · | · | $-15M | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $3M | $13M | $14M | $5M | $2M | $38M | $13M | $55M | $-12M | $11M | $5M | $5M | $2M | $10M | $7M | $7M | |
| CapEx | $335.0K | $345.0K | $309.0K | $235.0K | $70.0K | $375.0K | $1M | $1M | $858.0K | $883.0K | $613.0K | $522.0K | $588.0K | $331.0K | $270.0K | $224.0K | |
| Investing Cash Flow | $9M | $-15M | $46M | $12M | $10M | $231.0K | $27M | $21M | $12M | $-15M | $-18M | $-35M | $7M | $-24M | $-3M | $-10M | |
| Debt Issued | · | $0 | $363.0K | $0 | $0 | $0 | $0 | $0 | $50M | · | · | · | · | · | · | · | |
| Net Debt Issued | $-295.0K | · | · | · | $-51M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $142.0K | $120.0K | $174.0K | $183.0K | $148.0K | $134.0K | $131.0K | $130.0K | $130.0K | $113.0K | $111.0K | $101.0K | $103.0K | $100.0K | $107.0K | $96.0K | |
| Stock Repurchased | · | · | · | · | · | · | $0 | $0 | $0 | · | $0 | $1M | $2M | · | $1M | $514.0K | |
| Net Stock Activity | $142.0K | · | · | · | $148.0K | · | · | · | $130.0K | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Financing Cash Flow | $-5M | $-12M | $-74M | $-5M | $-10M | $-42M | $-36M | $-74M | $-7M | $87.0K | $30M | $24M | $-622.0K | $7M | $-6M | $15M | |
| Net Change in Cash | $8M | $-14M | $-14M | $12M | $2M | $-4M | $5M | $2M | $-7M | · | · | · | · | · | · | · | |
| Taxes Paid | · | · | · | · | · | $0 | $0 | · | · | $509.0K | $825.0K | $1M | $0 | $1M | $2M | $2M | |
| Free Cash Flow | $3M | · | · | · | $2M | · | · | · | $-13M | · | · | · | $2M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-23M | · | · | · | $-1M | · | · | · |
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 | 18.9% | · | 29.1% | 26.0% | 21.4% | · | 21.2% | 4.8% | 10.7% | · | 23.7% | 26.3% | 23.7% | · | 29.3% | 30.0% | |
| Pretax Margin | 22.6% | · | 35.6% | 31.6% | 25.6% | · | 24.9% | 4.9% | 12.5% | · | 29.3% | 32.1% | 28.8% | · | 35.9% | 36.6% | |
| EBITDA Margin | 0.93% | · | · | · | 2.3% | · | · | · | 2.7% | · | · | · | 4.1% | · | · | · | |
| ROA | 0.20% | · | 0.30% | 0.25% | 0.20% | · | 0.21% | 0.04% | 0.09% | · | 0.21% | 0.24% | 0.22% | · | 0.29% | 0.30% | |
| ROE | 1.7% | · | 2.6% | 2.3% | 1.9% | · | 2.0% | 0.41% | 0.87% | · | 2.1% | 2.3% | 2.0% | · | 2.6% | 2.5% |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.6 | 0.4 | · | 0.0 | 0.0 |
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） 12
| 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 Income TTM | $22M | · | $22M | $16M | $12M | · | $11M | $12M | $15M | · | $18M | $20M | $20M | · | $21M | $20M | |
| Market Cap | $222M | · | $213M | $206M | $210M | · | $213M | $197M | $211M | · | $159M | $164M | $183M | · | $179M | $170M | |
| Enterprise Value | $193M | · | $177M | $156M | $172M | · | $173M | $162M | $188M | · | $145M | $250M | $228M | · | $154M | $143M | |
| P/E | 10.1 | · | 9.7 | 13.0 | 17.2 | · | 16.7 | 13.8 | 12.2 | · | 8.6 | 8.3 | 9.4 | · | 9.1 | 9.0 | |
| P/B | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.9 | · | 0.8 | 0.8 | 0.9 | · | 0.9 | 0.8 | |
| P / Tangible Book | 1.3 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.4 | 1.5 | · | 1.1 | 1.2 | 1.3 | · | 1.3 | 1.2 | |
| P / Cash Flow | 71.6 | · | · | · | 94.7 | · | · | · | -16.9 | · | · | · | 73.5 | · | · | · | |
| P / FCF | 80.3 | · | · | · | 97.8 | · | · | · | -15.8 | · | · | · | 96.1 | · | · | · | |
| EV / EBITDA | 880.9 | · | · | · | 341.7 | · | · | · | 390.5 | · | · | · | 316.2 | · | · | · | |
| EV / FCF | 69.7 | · | · | · | 80.2 | · | · | · | -14.1 | · | · | · | 119.6 | · | · | · | |
| Earnings Yield | 9.9% | · | 10.3% | 7.7% | 5.8% | · | 6.0% | 7.3% | 8.2% | · | 11.6% | 12.0% | 10.6% | · | 11.0% | 11.2% | |
| Payout Ratio | 70.5% | · | · | · | 67.0% | · | · | · | 150.5% | · | · | · | 57.0% | · | · | · |
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
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 純利益 | $23M | $13M | $13M | $22M | $21M |
| 希薄化後EPS | $1.63 | $0.97 | $1.10 | $1.93 | $1.66 |
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 | 0.4 | 0.4 | — |
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 | $33M | $89M | $18M | $24M | $16M |
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。