MHO M/I Homes, Inc. Common Stock
$156.84
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 4月 24, 2026
52週レンジ
$111–$164
87% of range
アナリスト評価
BUY
7 analysts
目標株価
$163
+4% upside
P/E (TTM)
8.7
ROE
13.2%
純利益率
9.1%
MHO 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
$156.84
時価総額
—
P/E (TTM)
8.7
EPS（TTM）
$14.74
収益（TTM）
$4.42B
配当利回り
—
ROE
13.2%
負債/自己資本
—
52週レンジ
$111 – $164
MHO 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
$4.42B
2016-12-31
→
2025-12-31
EPS
$14.74
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$128M
2016-12-31
→
2025-12-31
利益率
9.1%
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
MHO
競合中央値
P/E (TTM)
8.7
9.6
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
MHO
競合中央値
Operating Margin (営業利益率)
11.5%
—
Net Profit Margin (純利益率)
9.1%
7.9%
ROA
8.6%
7.2%
ROE
13.2%
12.2%
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
MHO
競合中央値
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
MHO
競合中央値
Revenue YoY (収益（前年比）)
-1.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
2.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
7.7%
—
EPS YoY
-25.2%
—
Net Income YoY (純利益（前年比）)
-28.5%
—
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
MHO
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2008年6月27日 | $0.0250 |
| 2008年3月28日 | $0.0250 |
| 2007年12月28日 | $0.0250 |
| 2007年9月27日 | $0.0250 |
| 2007年6月28日 | $0.0250 |
| 2007年3月29日 | $0.0250 |
| 2006年12月28日 | $0.0250 |
| 2006年9月28日 | $0.0250 |
| 2006年6月29日 | $0.0250 |
| 2006年3月30日 | $0.0250 |
| 2005年12月29日 | $0.0250 |
| 2005年9月29日 | $0.0250 |
| 2005年6月29日 | $0.0250 |
| 2005年3月30日 | $0.0250 |
| 2004年12月30日 | $0.0250 |
| 2004年9月29日 | $0.0250 |
| 2004年6月29日 | $0.0250 |
| 2004年3月30日 | $0.0250 |
| 2003年12月30日 | $0.0250 |
| 2003年9月29日 | $0.0250 |
MHO 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
7 アナリスト
- 強い買い 2 28.6%
- 買い 3 42.9%
- 保有 2 28.6%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
3 アナリスト · 2026-07-02
中央値
$165.00
平均値
$163.33
現在
$156.84
安値
$155.00
高値
$170.00
中央値ターゲット
$165.00
+5.2%
平均値ターゲット
$163.33
+4.1%
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
-0.41%
次回決算
7月 21, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $2.55 | $2.53 | 0.02% |
| 2025年12月31日 | $2.39 | $3.92 | -1.5% |
| 2025年9月30日 | $4.13 | $4.41 | -0.28% |
| 2025年6月30日 | $4.42 | $4.48 | -0.06% |
| 2025年3月31日 | $3.98 | $4.20 | -0.22% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| MHO | — | 8.7 | -1.9% | 9.1% | 13.2% | — |
| TMHC | $5.68B | 7.6 | -0.57% | 9.6% | 12.7% | 23.0% |
| IBP | $7.00B | 26.7 | 1.0% | 8.9% | 38.6% | 34.0% |
| MTH | $4.49B | 10.4 | — | — | 8.7% | — |
| SKY | $3.98B | 19.8 | 7.3% | 7.8% | 13.3% | 26.4% |
| CVCO | $3.61B | 19.4 | 11.4% | 8.5% | 17.4% | 23.5% |
| KBH | — | 10.5 | -10.0% | 6.9% | 10.9% | — |
| GRBK | — | 8.9 | -1.0% | 15.3% | — | 31.4% |
| CCS | $1.72B | 12.2 | -6.4% | 3.6% | 5.7% | — |
| DFH | — | 8.0 | -2.9% | 5.0% | 16.3% | — |
| LGIH | $994M | 13.8 | -22.6% | 4.2% | 3.5% | — |
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 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.42B | $4.50B | $4.03B | $4.13B | $3.75B | $3.05B | $2.50B | $2.29B | $1.96B | $1.69B | $1.42B | $1.22B | |
| Cost of Revenue | $3.40B | $3.31B | $3.01B | $3.09B | $2.84B | $2.36B | $2.01B | $1.84B | $1.56B | · | · | · | |
| SG&A Expense | $263M | $258M | $223M | $215M | $192M | $178M | $148M | $138M | $126M | $112M | $93M | $89M | |
| Operating Expenses | $3.89B | $3.77B | $3.43B | $3.50B | $3.24B | $2.74B | $2.33B | $2.14B | $1.84B | $1.60B | $1.33B | $1.15B | |
| Operating Income | $507M | $706M | $587M | $637M | $518M | $319M | $187M | $163M | $139M | $109M | $112M | $83M | |
| Interest Expense | · | · | $-20M | $2M | $2M | $10M | $21M | $20M | $19M | $18M | $18M | $13M | |
| Income Tax | $124M | $170M | $142M | $145M | $112M | $70M | $38M | $34M | $48M | $35M | $35M | $19M | |
| Net Income | $403M | $564M | $465M | $491M | $397M | $240M | $128M | $108M | $72M | $57M | $52M | $51M | |
| EPS (Basic) | $15.07 | $20.29 | $16.76 | $17.60 | $13.64 | $8.38 | $4.58 | $3.81 | $2.57 | $2.10 | $1.91 | $1.88 | |
| EPS (Diluted) | $14.74 | $19.71 | $16.21 | $17.24 | $13.28 | $8.23 | $4.48 | $3.70 | $2.26 | $1.84 | $1.68 | $1.65 | |
| Shares (Basic) | 26,730,000 | 27,777,000 | 27,769,000 | 27,876,000 | 29,092,000 | 28,610,000 | 27,846,000 | 28,234,000 | 25,769,000 | 24,666,000 | 24,575,000 | 24,463,000 | |
| Shares (Diluted) | 27,338,000 | 28,600,000 | 28,716,000 | 28,463,000 | 29,880,000 | 29,152,000 | 28,475,000 | 29,178,000 | 30,688,000 | 30,116,000 | 30,047,000 | 29,912,000 | |
| EBITDA | $525M | $723M | $603M | $655M | $535M | $337M | $203M | $178M | $153M | $122M | $123M | $91M |
貸借対照表 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $22M | $152M | $34M | $13M | $22M | |
| PP&E (Net) | $34M | $35M | $35M | $37M | $38M | $27M | $22M | $29M | $27M | $22M | $13M | $11M | |
| PP&E (Gross) | $74M | $66M | $60M | $59M | $59M | $48M | $38M | $52M | $52M | $48M | $38M | $36M | |
| Accum. Depreciation | $40M | $32M | $25M | $22M | $21M | $21M | $16M | $22M | $25M | $25M | $25M | $25M | |
| Goodwill | $16M | $16M | $16M | $16M | $16M | $16M | $16M | $16M | $0 | · | · | · | |
| Total Assets | $4.78B | $4.55B | $4.02B | $3.71B | $3.24B | $2.64B | $2.11B | $2.02B | $1.86B | $1.55B | $1.42B | $1.21B | |
| Total Liabilities | $1.61B | $1.61B | $1.51B | $1.64B | $1.62B | $1.38B | $1.10B | $1.17B | $1.12B | $894M | $819M | $661M | |
| Common Stock | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $295.0K | $271.0K | $271.0K | $271.0K | |
| Retained Earnings | $3.27B | $2.87B | $2.30B | $1.84B | $1.35B | $948M | $709M | $581M | $473M | $407M | $355M | $309M | |
| Treasury Stock | $446M | $274M | $135M | $118M | $69M | $29M | $38M | $57M | $33M | $48M | $49M | $51M | |
| Stockholders' Equity | $3.17B | $2.94B | $2.52B | $2.07B | $1.62B | $1.26B | $1.00B | $855M | $747M | $654M | $597M | $544M | |
| Liabilities + Equity | $4.78B | $4.55B | $4.02B | $3.71B | $3.24B | $2.64B | $2.11B | $2.02B | $1.86B | $1.55B | $1.42B | $1.21B |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $19M | $17M | $16M | $17M | $17M | $18M | $16M | $15M | $14M | $14M | $11M | $8M | |
| Stock-based Comp | $17M | $15M | $11M | $9M | $9M | $7M | $6M | $6M | $6M | $5M | $4M | $3M | |
| Deferred Tax | $9M | $2M | $3M | $-8M | $-4M | $3M | $4M | $5M | $12M | $31M | $33M | $16M | |
| Other Non-cash | $-310M | $-418M | $57M | $-325M | $-435M | $-100M | $-88M | $-136M | $-157M | $-73M | $-181M | $-211M | |
| Operating Cash Flow | $137M | $180M | $552M | $184M | $-17M | $168M | $66M | $-3M | $-53M | $34M | $-82M | $-133M | |
| CapEx | $10M | $8M | $6M | $9M | $25M | $12M | $5M | $8M | $9M | $13M | $4M | $3M | |
| Investing Cash Flow | $-60M | $-55M | $-19M | $-27M | $-52M | $-34M | $-28M | $-134M | $-9M | $-32M | $-41M | $-20M | |
| Stock Issued | · | · | · | · | · | · | · | $20M | $58M | $269.0K | $0 | $0 | |
| Stock Repurchased | $202M | $177M | $65M | $55M | $52M | $2M | $5M | $26M | $0 | $0 | · | · | |
| Net Stock Activity | $-202M | $-177M | $-65M | $-55M | $-52M | $-2M | $-5M | $46M | $58M | · | $0 | $0 | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $4M | $-5M | $-5M | $-5M | |
| Financing Cash Flow | $-210M | $-36M | $-112M | $-82M | $44M | $120M | $-53M | $6M | $180M | $19M | $114M | $32M | |
| Net Change in Cash | $-132M | $89M | $421M | $75M | $-24M | $255M | $-15M | $-130M | $117M | $21M | $-9M | $-120M | |
| Taxes Paid | $131M | $160M | $151M | $155M | $110M | $64M | $37M | $25M | $37M | $2M | $2M | $2M | |
| Free Cash Flow | $128M | $171M | $546M | $175M | $-42M | $157M | $61M | $-11M | $-61M | $21M | $-86M | $-136M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.5% | 15.7% | 14.6% | 15.4% | 13.8% | 10.5% | 7.5% | 7.1% | 7.1% | 6.4% | 7.9% | 6.8% | |
| Net Margin | 9.1% | 12.5% | 11.5% | 11.9% | 10.6% | 7.9% | 5.1% | 4.7% | 3.7% | 3.4% | 3.6% | 4.2% | |
| EBITDA Margin | 11.9% | 16.1% | 14.9% | 15.8% | 14.3% | 11.1% | 8.1% | 7.8% | 7.8% | 7.2% | 8.6% | 7.5% | |
| ROA | 8.6% | 13.2% | 12.0% | 14.1% | 13.5% | 10.1% | 6.2% | 5.5% | 4.2% | 3.8% | 4.0% | 4.4% | |
| ROE | 13.2% | 20.7% | 20.3% | 26.6% | 27.5% | 21.2% | 13.7% | 13.4% | 10.3% | 9.0% | 9.1% | 9.8% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | 283.3 | 240.4 | 33.0 | 8.8 | 8.0 | 7.3 | 6.2 | 6.4 | 6.2 |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 1.1 | 1.0 | 1.2 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.9% | 11.7% | -2.4% | 10.3% | 23.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.3% | 6.3% | 9.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -25.2% | 21.6% | -6.0% | 29.8% | 61.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -5.1% | 14.1% | 25.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 12.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -28.5% | 21.1% | -5.2% | 23.6% | 65.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -6.3% | 12.4% | 24.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.9% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.42B | $4.50B | $4.03B | $4.13B | $3.75B | $3.05B | $2.50B | $2.29B | $1.96B | $1.69B | $1.42B | $1.22B | |
| Net Income TTM | $403M | $564M | $465M | $491M | $397M | $240M | $128M | $108M | $72M | $57M | $52M | $51M | |
| P/E | 8.7 | 6.7 | 8.5 | 2.7 | 4.7 | 5.4 | 8.8 | 5.7 | 15.2 | 13.7 | 13.0 | 13.9 | |
| Earnings Yield | 11.5% | 14.8% | 11.8% | 37.3% | 21.4% | 18.6% | 11.4% | 17.6% | 6.6% | 7.3% | 7.7% | 7.2% | |
| Payout Ratio | · | · | · | · | · | · | 0.00% | 0.00% | -5.1% | -8.6% | -9.4% | -9.6% | |
| Annual Payout | · | · | · | · | · | · | $0 | $0 | $4M | $-5M | $-5M | $-5M |
損益計算書 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 | $921M | $1.15B | $1.13B | $1.16B | $976M | $1.21B | $1.14B | $1.11B | $1.05B | $973M | $1.05B | $1.01B | $1.00B | $1.22B | $1.01B | $1.04B | |
| Cost of Revenue | $718M | $947M | $854M | $876M | $723M | $908M | $833M | $801M | $763M | $728M | $765M | $756M | $766M | $942M | $741M | $756M | |
| SG&A Expense | $61M | $66M | $71M | $67M | $59M | $70M | $68M | $64M | $56M | $60M | $56M | $56M | $51M | $53M | $58M | $55M | |
| Operating Expenses | $832M | $1.07B | $992M | $1.00B | $830M | $1.03B | $954M | $916M | $866M | $835M | $868M | $859M | $865M | $1.05B | $846M | $858M | |
| Operating Income | $86M | $75M | $135M | $156M | $141M | $164M | $182M | $187M | $173M | $130M | $172M | $151M | $135M | $164M | $167M | $183M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | $185.0K | $701.0K | $693.0K | |
| Income Tax | $21M | $17M | $33M | $39M | $35M | $37M | $43M | $47M | $42M | $33M | $39M | $37M | $33M | $34M | $35M | $45M | |
| Net Income | $68M | $64M | $106M | $121M | $111M | $133M | $145M | $147M | $138M | $105M | $139M | $118M | $103M | $130M | $132M | $137M | |
| EPS (Basic) | $2.61 | $2.47 | $4.01 | $4.52 | $4.07 | $4.85 | $5.26 | $5.26 | $4.92 | $3.80 | $4.98 | $4.25 | $3.73 | $4.73 | $4.76 | $4.88 | |
| EPS (Diluted) | $2.55 | $2.42 | $3.92 | $4.42 | $3.98 | $4.71 | $5.10 | $5.12 | $4.78 | $3.63 | $4.82 | $4.12 | $3.64 | $4.62 | $4.67 | $4.79 | |
| Shares (Basic) | 26,007,000 | -53,964,000 | 26,544,000 | 26,836,000 | 27,314,000 | -55,797,000 | 27,644,000 | 27,878,000 | 28,052,000 | -55,534,000 | 27,909,000 | 27,792,000 | 27,602,000 | -56,207,000 | 27,618,000 | 28,041,000 | |
| Shares (Diluted) | 26,562,000 | -55,197,000 | 27,188,000 | 27,406,000 | 27,941,000 | -57,490,000 | 28,534,000 | 28,668,000 | 28,888,000 | -57,050,000 | 28,837,000 | 28,624,000 | 28,305,000 | -57,384,000 | 28,185,000 | 28,590,000 | |
| EBITDA | $86M | · | $135M | $156M | $141M | · | $182M | $187M | $173M | · | $172M | $151M | $135M | · | $167M | $183M |
貸借対照表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $32M | $34M | $33M | $34M | $34M | $35M | $35M | $36M | $33M | · | $36M | $35M | $37M | · | $35M | $36M | |
| PP&E (Gross) | · | $74M | · | · | · | $66M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $40M | · | · | · | $32M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $16M | $16M | $16M | $16M | $16M | $16M | $16M | $16M | $16M | · | $16M | $16M | $16M | · | $16M | $16M | |
| Total Assets | $4.79B | $4.78B | $4.77B | $4.74B | $4.59B | $4.55B | $4.46B | $4.34B | $4.21B | · | $4.00B | $3.86B | $3.76B | · | $3.59B | $3.49B | |
| Total Liabilities | $1.60B | $1.61B | $1.62B | $1.66B | $1.58B | $1.61B | $1.61B | $1.60B | $1.57B | · | $1.58B | $1.56B | $1.58B | · | $1.65B | $1.68B | |
| Common Stock | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | $301.0K | · | $301.0K | $301.0K | $301.0K | · | $301.0K | $301.0K | |
| Retained Earnings | $3.34B | $3.27B | $3.20B | $3.10B | $2.98B | $2.87B | $2.73B | $2.59B | $2.44B | · | $2.20B | $2.06B | $1.94B | · | $1.71B | $1.57B | |
| Treasury Stock | $477M | $446M | $395M | $360M | $313M | $274M | $237M | $196M | $149M | · | $119M | $109M | $106M | · | $119M | $104M | |
| Stockholders' Equity | $3.19B | $3.17B | $3.15B | $3.08B | $3.01B | $2.94B | $2.85B | $2.74B | $2.64B | · | $2.43B | $2.30B | $2.18B | · | $1.94B | $1.82B | |
| Liabilities + Equity | $4.79B | $4.78B | $4.77B | $4.74B | $4.59B | $4.55B | $4.46B | $4.34B | $4.21B | · | $4.00B | $3.86B | $3.76B | · | $3.59B | $3.49B |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | $2M | $3M | $2M | |
| Deferred Tax | $-752.0K | $11M | $-1M | $-320.0K | $-771.0K | $6M | $-2M | $-402.0K | $-2M | $8M | $-3M | · | · | · | · | · | |
| Operating Cash Flow | $136M | $-9M | $43M | $38M | $65M | $104M | $-68M | $28M | $116M | $55M | $80M | $166M | $251M | $198M | $-93M | $9M | |
| CapEx | $154.0K | $4M | $1M | $3M | $1M | $2M | $580.0K | $5M | $276.0K | $1M | $2M | $43.0K | $2M | $5M | $1M | $1M | |
| Investing Cash Flow | $5M | $-29M | $-15M | $-12M | $-3M | $-10M | $-17M | $-10M | $-17M | $-4M | $-11M | $2M | $-5M | $-8M | $-8M | $-5M | |
| Stock Repurchased | $50M | $52M | $50M | $50M | $50M | $51M | $50M | $50M | $25M | $25M | $25M | $15M | $0 | $0 | $15M | $25M | |
| Net Stock Activity | $-50M | · | · | · | $-50M | · | · | · | $-25M | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-63M | $-7M | $-94M | $-1M | $-107M | $7M | $-32M | $-50M | $39M | $-54M | $-246.0K | $-42M | $-16M | $54M | $-21M | $-34M | |
| Net Change in Cash | $78M | $-45M | $-66M | $24M | $-45M | $102M | $-118M | $-33M | $137M | $-3M | $68M | $126M | $231M | $244M | $-121M | $-30M | |
| Taxes Paid | $0 | $28M | $39M | $64M | $1M | $28M | $49M | $82M | $683.0K | $38M | $36M | $76M | $838.0K | $32M | $51M | $71M | |
| Free Cash Flow | $136M | · | · | · | $64M | · | · | · | $115M | · | · | · | $249M | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.3% | · | 11.9% | 13.4% | 14.4% | · | 15.9% | 16.8% | 16.6% | · | 16.4% | 14.9% | 13.5% | · | 16.5% | 17.6% | |
| Net Margin | 7.4% | · | 9.4% | 10.4% | 11.4% | · | 12.7% | 13.2% | 13.2% | · | 13.3% | 11.6% | 10.3% | · | 13.0% | 13.2% | |
| EBITDA Margin | 9.3% | · | 11.9% | 13.4% | 14.4% | · | 15.9% | 16.8% | 16.6% | · | 16.4% | 14.9% | 13.5% | · | 16.5% | 17.6% | |
| ROA | 1.5% | · | 2.3% | 2.7% | 2.5% | · | 3.4% | 3.6% | 3.5% | · | 3.7% | 3.2% | 2.9% | · | 4.0% | 4.3% | |
| ROE | 2.2% | · | 3.5% | 4.2% | 3.9% | · | 5.5% | 5.8% | 5.7% | · | 6.4% | 5.7% | 5.3% | · | 7.6% | 8.3% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 238.7 | 263.9 |
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 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.19B | · | $4.41B | $4.39B | $4.28B | · | $4.35B | $4.22B | $4.11B | · | $4.07B | $4.07B | $3.91B | · | $3.82B | $3.77B | |
| Net Income TTM | $407M | · | $484M | $525M | $541M | · | $569M | $542M | $498M | · | $492M | $489M | $463M | · | $451M | $427M | |
| P/E | 8.2 | · | 8.3 | 6.0 | 6.0 | · | 8.6 | 6.5 | 7.9 | · | 4.9 | 5.1 | 3.9 | · | 2.3 | 2.7 | |
| Earnings Yield | 12.1% | · | 12.1% | 16.6% | 16.6% | · | 11.6% | 15.4% | 12.7% | · | 20.5% | 19.8% | 25.8% | · | 43.2% | 36.7% |
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 | |
|---|---|---|---|---|---|
| 収益 | $4.42B | $4.50B | $4.03B | $4.13B | $3.75B |
| 営業利益率 % | 11.5% | 15.7% | 14.6% | 15.4% | 13.8% |
| 純利益 | $403M | $564M | $465M | $491M | $397M |
| 希薄化後EPS | $14.74 | $19.71 | $16.21 | $17.24 | $13.28 |
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 | $128M | $171M | $546M | $175M | $-42M |
最新ニュース この会社に言及した最近の見出し
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。