MSCI MSCI Inc. Common Stock
$629.99
株価 · 5月 29, 2026
ファンダメンタルズ（時点） 4月 21, 2026
52週レンジ
$501–$634
97% of range
アナリスト評価
BUY
25 analysts
目標株価
$689
+9% upside
P/E (TTM)
36.6
ROE
-67.9%
純利益率
38.4%
MSCI 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
$629.99
時価総額
$42.21B
P/E (TTM)
36.6
EPS（TTM）
$15.69
収益（TTM）
$3.13B
配当利回り
1.3%
ROE
-67.9%
負債/自己資本
-2.3
52週レンジ
$501 – $634
MSCI 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
$3.13B
2016-12-31
→
2025-12-31
EPS
$15.69
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$1.55B
2016-12-31
→
2025-12-31
利益率
38.4%
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
MSCI
競合中央値
P/E (TTM)
36.6
26.5
P/S (TTM) (株価売上高倍率（TTM）)
13.5
6.5
P/B (株価純資産倍率)
-15.9
5.1
EV / EBITDA (EV/EBITDA)
27.6
—
Price / FCF (株価FCF倍率)
27.2
—
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
MSCI
競合中央値
Operating Margin (営業利益率)
54.7%
—
Net Profit Margin (純利益率)
38.4%
26.8%
ROA
21.6%
10.5%
ROE
-67.9%
20.9%
ROIC
38.9%
—
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
MSCI
競合中央値
Debt / Equity (負債資本倍率)
-2.3
28.0
Current Ratio (流動比率)
0.9
1.4
Quick Ratio (クイックレシオ)
0.3
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
MSCI
競合中央値
Revenue YoY (収益（前年比）)
9.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
11.7%
—
Revenue CAGR 5Y (収益（5年CAGR）)
13.1%
—
EPS YoY
11.7%
—
Net Income YoY (純利益（前年比）)
8.4%
—
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
MSCI
競合中央値
Payout Ratio (配当性向)
46.3%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.3%
配当性向
46.3%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月15日 | $2.0500 |
| 2026年2月13日 | $2.0500 |
| 2025年11月14日 | $1.8000 |
| 2025年8月15日 | $1.8000 |
| 2025年5月16日 | $1.8000 |
| 2025年2月14日 | $1.8000 |
| 2024年11月15日 | $1.6000 |
| 2024年8月16日 | $1.6000 |
| 2024年5月16日 | $1.6000 |
| 2024年2月15日 | $1.6000 |
| 2023年11月8日 | $1.3800 |
| 2023年8月10日 | $1.3800 |
| 2023年5月11日 | $1.3800 |
| 2023年2月16日 | $1.3800 |
| 2022年11月9日 | $1.2500 |
| 2022年8月11日 | $1.2500 |
| 2022年5月12日 | $1.0400 |
| 2022年2月17日 | $1.0400 |
| 2021年11月10日 | $1.0400 |
| 2021年8月12日 | $1.0400 |
MSCI 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
25 アナリスト
- 強い買い 6 24.0%
- 買い 14 56.0%
- 保有 4 16.0%
- 売り 1 4.0%
- 強い売り 0 0.0%
12ヶ月目標株価
16 アナリスト · 2026-05-31
中央値
$700.00
現在
$629.99
安値
$550.00
高値
$730.00
中央値ターゲット
$700.00
+11.1%
平均値ターゲット
$688.56
+9.3%
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
-0.00%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $4.55 | $4.53 | 0.02% |
| 2025年12月31日 | $4.66 | $4.66 | -0.00% |
| 2025年9月30日 | $4.47 | $4.46 | 0.01% |
| 2025年6月30日 | $4.17 | $4.22 | -0.05% |
| 2025年3月31日 | $4.00 | $3.99 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| MSCI | $42.21B | 36.6 | 9.8% | 38.4% | -67.9% | — |
| ICE | $91.83B | 28.1 | 7.5% | 26.2% | 11.7% | — |
| MCO | — | 37.4 | 8.9% | 31.9% | 64.5% | — |
| NDAQ | $55.35B | 31.4 | 11.7% | 21.6% | 15.3% | 63.5% |
| COIN | $60.57B | 50.8 | 9.4% | 17.5% | 9.4% | — |
| TW | $25.32B | 28.4 | 18.9% | 39.6% | 13.2% | — |
| FDS | $14.05B | 24.0 | 5.4% | 25.7% | 28.1% | — |
| MORN | $8.64B | 24.5 | 7.5% | 15.3% | 26.4% | — |
| MKTX | $6.48B | 27.3 | 3.6% | 29.1% | 19.5% | — |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.13B | $2.86B | $2.53B | $2.25B | $2.04B | $1.70B | $1.56B | $1.43B | $1.27B | $1.15B | $1.08B | $997M | |
| Cost of Revenue | · | · | · | · | · | $292M | $295M | $287M | $274M | $252M | $268M | $277M | |
| R&D Expense | $178M | $159M | $132M | $107M | $112M | $101M | $98M | $81M | $76M | $75M | $77M | $71M | |
| SG&A Expense | $180M | $182M | $154M | $147M | $148M | $115M | $110M | $100M | $88M | $87M | $86M | $76M | |
| Operating Expenses | $1.42B | $1.33B | $1.14B | $1.04B | $971M | $811M | $802M | $747M | $694M | $663M | $671M | $660M | |
| Operating Income | $1.71B | $1.53B | $1.38B | $1.21B | $1.07B | $885M | $756M | $687M | $580M | $488M | $404M | $337M | |
| Interest Expense | · | · | $187M | $172M | $160M | $156M | $148M | $133M | $116M | $102M | $62M | $32M | |
| Interest Income | $16M | $21M | $34M | $12M | $1M | $5M | $16M | $20M | $6M | $3M | $1M | $851.0K | |
| Other Non-op | $-25M | $-8M | $-6M | $-4M | $-56M | $-47M | $-21M | $56M | $-3M | $-3M | $7M | $2M | |
| Pretax Income | $1.49B | $1.36B | $1.37B | $1.04B | $858M | $686M | $603M | $630M | $467M | $386M | $350M | $308M | |
| Income Tax | $292M | $247M | $220M | $173M | $132M | $84M | $40M | $122M | $163M | $125M | $120M | $109M | |
| Net Income | $1.20B | $1.11B | $1.15B | $871M | $726M | $602M | $564M | $508M | $304M | $261M | $224M | $284M | |
| EPS (Basic) | $15.72 | $14.09 | $14.45 | $10.78 | $8.80 | $7.19 | $6.66 | $5.83 | $3.36 | $2.72 | $2.05 | $2.45 | |
| EPS (Diluted) | $15.69 | $14.05 | $14.39 | $10.72 | $8.70 | $7.12 | $6.59 | $5.66 | $3.31 | $2.70 | $2.03 | $2.43 | |
| Shares (Basic) | 76,504,000 | 78,710,000 | 79,462,000 | 80,746,000 | 82,508,000 | 83,716,000 | 84,644,000 | 87,179,000 | 90,336,000 | 95,986,000 | 109,124,000 | 115,737,000 | |
| Shares (Diluted) | 76,636,000 | 78,960,000 | 79,843,000 | 81,215,000 | 83,479,000 | 84,517,000 | 85,536,000 | 89,701,000 | 91,914,000 | 96,540,000 | 109,926,000 | 116,706,000 | |
| EBITDA | $1.74B | $1.55B | $1.41B | $1.23B | $1.10B | $915M | $786M | $718M | $615M | $522M | $435M | $363M |
貸借対照表 27
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $515M | $409M | $462M | $994M | $1.42B | $1.30B | $1.51B | $904M | $890M | $792M | $778M | $509M | |
| Receivables | · | · | · | $663M | $665M | $559M | $499M | $473M | $328M | $222M | $208M | $179M | |
| Prepaid Expense | $74M | $66M | $58M | $55M | $51M | $46M | $44M | $38M | $35M | $30M | $31M | $31M | |
| Current Assets | $1.64B | $1.34B | $1.42B | $1.75B | $2.14B | $1.93B | $2.08B | $1.44B | $1.27B | $1.06B | $1.06B | $769M | |
| PP&E (Net) | $87M | $71M | $56M | $54M | $67M | $80M | $91M | $91M | $94M | $96M | $99M | $94M | |
| PP&E (Gross) | $268M | $251M | $268M | $252M | $253M | $262M | $259M | $276M | $266M | $232M | $214M | $187M | |
| Accum. Depreciation | $181M | $180M | $212M | $198M | $186M | $181M | $169M | $186M | $171M | $137M | $115M | $93M | |
| Goodwill | $2.92B | $2.92B | $2.89B | $2.23B | $2.24B | $1.57B | $1.56B | $1.55B | $1.56B | $1.56B | $1.57B | $1.56B | |
| Intangibles | $832M | $908M | $956M | $559M | $593M | $235M | $261M | $281M | $322M | $348M | $391M | $434M | |
| Other Non-current Assets | $56M | $48M | $44M | $37M | $63M | $24M | $20M | $21M | $20M | $18M | $18M | $17M | |
| Total Assets | $5.70B | $5.45B | $5.52B | $5.00B | $5.51B | $4.20B | $4.20B | $3.39B | $3.28B | $3.08B | $3.15B | $2.88B | |
| Accounts Payable | $15M | $15M | $10M | $15M | $13M | $14M | $6M | $4M | $2M | $568.0K | $3M | $3M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | $83M | $61M | $48M | |
| Current Liabilities | $1.83B | $1.59B | $1.52B | $1.25B | $1.25B | $1.02B | $901M | $809M | $608M | $537M | $498M | $473M | |
| Capital Leases | $108M | $121M | $120M | $132M | $150M | $152M | $164M | · | · | · | · | · | |
| Deferred Tax | $102M | $48M | $27M | $29M | $4M | $13M | $67M | $82M | $78M | $94M | $111M | $138M | |
| Other Non-current Liabilities | $116M | $120M | $97M | $91M | $104M | $88M | $78M | $88M | $111M | $59M | $57M | $51M | |
| Total Liabilities | $8.36B | $6.39B | $6.26B | $6.01B | $5.67B | $4.64B | $4.28B | $3.55B | $2.87B | $2.76B | $2.25B | $1.45B | |
| Long-term Debt | $6.20B | $4.51B | $4.51B | $4.51B | $4.16B | $3.37B | · | · | · | · | · | $788M | |
| Total Debt | $6.20B | $4.51B | $4.51B | $4.51B | $4.16B | $3.37B | $3.07B | $2.58B | $2.08B | $2.08B | $1.58B | $800M | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Retained Earnings | $5.43B | $4.78B | $4.18B | $3.47B | $2.98B | $2.55B | $2.20B | $1.86B | $1.51B | $1.32B | $1.16B | $1.02B | |
| Treasury Stock | $9.83B | $7.33B | $6.45B | $5.94B | $4.54B | $4.34B | $3.57B | $3.27B | $2.32B | $2.17B | $1.40B | $588M | |
| AOCI | $-52M | $-71M | $-61M | $-60M | $-59M | $-59M | $-63M | $-58M | $-48M | $-61M | $-36M | $-25M | |
| Stockholders' Equity | $-2.65B | $-940M | $-740M | $-1.01B | $-163M | $-443M | $-77M | $-166M | $401M | $318M | $901M | $1.43B | |
| Liabilities + Equity | $5.70B | $5.45B | $5.52B | $5.00B | $5.51B | $4.20B | $4.20B | $3.39B | $3.28B | $3.08B | $3.15B | $2.88B | |
| Shares Outstanding | 73,600,000 | 77,744,588 | 79,091,212 | 79,959,989 | 82,439,449 | 82,573,407 | 84,794,930 | 84,174,138 | 90,104,885 | 91,279,590 | 101,013,148 | 112,072,469 |
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 | $23M | $17M | $21M | $27M | $29M | $30M | $30M | $31M | $35M | $34M | $31M | $26M | |
| Stock-based Comp | $111M | $95M | $72M | $58M | $55M | $51M | $41M | $39M | $37M | $32M | $29M | $27M | |
| Deferred Tax | $47M | $16M | $-15M | $36M | $-111M | $-56M | $-21M | $-780.0K | $-19M | $-17M | $-10M | $-8M | |
| Amort. of Intangibles | $169M | $164M | $114M | $91M | $81M | $57M | $49M | $54M | $45M | $47M | $47M | $46M | |
| Other Non-cash | $205M | $264M | $10M | $103M | $238M | $184M | $95M | $35M | $47M | $125M | $33M | $-26M | |
| Operating Cash Flow | $1.59B | $1.50B | $1.24B | $1.10B | $936M | $811M | $710M | $613M | $404M | $442M | $321M | $306M | |
| CapEx | $39M | $34M | $23M | $14M | $14M | $22M | $29M | $30M | $33M | $32M | $41M | $43M | |
| Investing Cash Flow | $-130M | $-144M | $-819M | $-79M | $-1.04B | $-242M | $-72M | $35M | $-48M | $-42M | $-49M | $297M | |
| Debt Issued | · | · | · | $355M | $1.80B | $1.41B | $1.00B | $500M | · | $500M | $800M | $800M | |
| Net Debt Issued | · | · | · | $348M | $752M | $263M | $487M | $500M | · | $500M | $800M | $-10M | |
| Stock Repurchased | $2.48B | $885M | $504M | $1.40B | $198M | $779M | $292M | $950M | $150M | $775M | $701M | $410M | |
| Net Stock Activity | $-2.48B | $-885M | $-504M | $-1.40B | $-198M | $-779M | $-292M | $-950M | $-150M | $-775M | $-701M | $-410M | |
| Dividends Paid | $557M | $509M | $441M | $373M | $302M | $246M | $223M | $171M | $120M | $96M | $88M | $20M | |
| Financing Cash Flow | $-1.36B | $-1.40B | $-954M | $-1.43B | $230M | $-779M | $-37M | $-626M | $-268M | $-373M | $5M | $-442M | |
| Net Change in Cash | $106M | $-52M | $-532M | $-428M | $121M | $-206M | $602M | $15M | $98M | $14M | $269M | $150M | |
| Taxes Paid | $222M | $201M | $240M | $181M | $223M | $114M | $73M | $143M | $129M | $98M | $130M | $120M | |
| Free Cash Flow | $1.55B | $1.47B | $1.21B | $1.08B | $923M | $789M | $680M | $583M | $371M | $402M | $265M | $263M | |
| Levered FCF | · | · | $1.06B | $939M | $788M | $652M | $542M | $475M | $295M | $334M | $224M | $242M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 54.7% | 53.5% | 54.8% | 53.7% | 52.5% | 52.2% | 48.5% | 47.9% | 45.5% | 42.4% | 37.6% | 33.8% | |
| Net Margin | 38.4% | 38.8% | 45.4% | 38.7% | 35.5% | 35.5% | 36.2% | 35.4% | 23.9% | 22.7% | 20.8% | 28.5% | |
| Pretax Margin | 47.7% | 47.5% | 54.1% | 46.4% | 42.0% | 40.5% | 38.7% | 43.9% | 36.6% | 33.5% | 32.5% | 30.9% | |
| EBITDA Margin | 55.4% | 54.1% | 55.6% | 54.9% | 53.9% | 53.9% | 50.4% | 50.1% | 48.2% | 45.4% | 40.4% | 36.4% | |
| ROA | 21.6% | 20.2% | 21.9% | 16.6% | 15.0% | 14.3% | 14.8% | 15.2% | 9.6% | 8.4% | 7.4% | 9.4% | |
| ROE | -67.9% | -131.2% | -128.4% | -83.5% | -327.4% | -145.0% | -502.0% | 479.3% | 84.6% | 42.8% | 19.2% | 19.0% | |
| ROIC | 38.9% | 35.0% | 30.8% | 28.7% | 22.7% | 26.5% | 23.6% | 23.0% | 15.2% | 13.8% | 10.7% | 9.7% |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.8 | 0.9 | 1.4 | 1.7 | 1.9 | 2.3 | 1.8 | 2.1 | 2.0 | 2.1 | 1.6 | |
| Quick Ratio | 0.3 | 0.3 | 0.3 | 1.3 | 1.7 | 1.8 | 2.2 | 1.7 | 2.0 | 1.9 | 2.0 | 1.5 | |
| Debt / Equity | -2.3 | -4.8 | -6.1 | -4.5 | -25.5 | -7.6 | -40.0 | -15.5 | 5.2 | 6.5 | 1.8 | 0.6 | |
| LT Debt / Equity | -2.3 | -4.8 | -6.1 | -4.5 | -25.5 | -7.6 | -40.0 | -15.5 | 5.2 | 6.5 | 1.8 | 0.6 | |
| Interest Coverage | · | · | 7.4 | 7.0 | 6.7 | 5.7 | 5.1 | 5.2 | 5.0 | 4.8 | 6.5 | 10.6 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | |
| Receivables Turnover | · | · | · | 3.4 | 3.3 | 3.2 | 3.2 | 3.6 | 4.6 | 5.4 | 5.6 | 5.7 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.8% | 12.9% | 12.5% | 10.0% | 20.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 11.7% | 11.8% | 14.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 11.7% | -2.4% | 34.2% | 23.2% | 22.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 13.5% | 17.3% | 26.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 17.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 8.4% | -3.4% | 31.9% | 19.9% | 20.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 11.4% | 15.2% | 24.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 17.7% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.13B | $2.86B | $2.53B | $2.25B | $2.04B | $1.70B | $1.56B | $1.43B | $1.27B | $1.15B | $1.08B | $997M | |
| Net Income TTM | $1.20B | $1.11B | $1.15B | $871M | $726M | $602M | $564M | $508M | $304M | $261M | $224M | $284M | |
| Market Cap | $42.21B | $46.65B | $44.74B | $37.19B | $50.51B | $36.87B | $21.89B | $12.41B | $11.40B | $7.19B | $7.29B | $5.32B | |
| Enterprise Value | $47.89B | $50.75B | $48.78B | $40.71B | $53.25B | $38.94B | $23.46B | $14.08B | $12.59B | $8.47B | $8.09B | $5.61B | |
| P/E | 36.6 | 42.7 | 39.3 | 43.4 | 70.4 | 62.7 | 39.2 | 26.0 | 38.2 | 29.2 | 35.5 | 19.5 | |
| P/S | 13.5 | 16.3 | 17.7 | 16.5 | 24.7 | 21.7 | 14.1 | 8.7 | 8.9 | 6.2 | 6.8 | 5.3 | |
| P/B | -15.9 | -49.6 | -60.5 | -36.9 | -309.0 | -83.2 | -285.4 | -74.5 | 28.4 | 22.6 | 8.1 | 3.7 | |
| P / Cash Flow | 26.6 | 31.1 | 36.2 | 34.0 | 54.0 | 45.5 | 30.9 | 20.3 | 28.2 | 16.5 | 23.8 | 17.4 | |
| P / FCF | 27.2 | 31.8 | 36.9 | 34.4 | 54.7 | 46.7 | 32.2 | 21.3 | 30.7 | 17.9 | 27.5 | 20.2 | |
| EV / EBITDA | 27.6 | 32.8 | 34.7 | 33.0 | 48.3 | 42.6 | 29.9 | 19.6 | 20.5 | 16.2 | 18.6 | 15.4 | |
| EV / FCF | 30.9 | 34.6 | 40.2 | 37.6 | 57.7 | 49.3 | 34.5 | 24.2 | 33.9 | 21.1 | 30.5 | 21.3 | |
| EV / Revenue | 15.3 | 17.8 | 19.3 | 18.1 | 26.1 | 23.0 | 15.1 | 9.8 | 9.9 | 7.4 | 7.5 | 5.6 | |
| Dividend Yield | 1.3% | 1.1% | 0.99% | 1.0% | 0.60% | 0.67% | 1.0% | 1.4% | 1.1% | 1.3% | 1.2% | 0.38% | |
| Earnings Yield | 2.7% | 2.3% | 2.5% | 2.3% | 1.4% | 1.6% | 2.5% | 3.8% | 2.6% | 3.4% | 2.8% | 5.1% | |
| Payout Ratio | 46.3% | 45.9% | 38.4% | 42.8% | 41.7% | 40.9% | 39.6% | 33.7% | 39.4% | 36.9% | 39.3% | 7.2% | |
| Annual Payout | $557M | $509M | $441M | $373M | $302M | $246M | $223M | $171M | $120M | $96M | $88M | $20M |
損益計算書 16
| 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 | $851M | $823M | $793M | $773M | $746M | $744M | $725M | $708M | $680M | $690M | $625M | $621M | $592M | $576M | $561M | $552M | |
| R&D Expense | $50M | $41M | $45M | $44M | $48M | $38M | $39M | $41M | $41M | $39M | $31M | $30M | $31M | $29M | $26M | $24M | |
| SG&A Expense | $69M | $43M | $42M | $38M | $57M | $44M | $42M | $40M | $57M | $40M | $37M | $36M | $41M | $34M | $31M | $37M | |
| Operating Expenses | $394M | $359M | $346M | $347M | $369M | $338M | $323M | $325M | $341M | $319M | $272M | $275M | $278M | $267M | $251M | $251M | |
| Operating Income | $457M | $464M | $448M | $425M | $377M | $405M | $401M | $383M | $339M | $371M | $353M | $346M | $315M | $309M | $310M | $300M | |
| Interest Expense | · | · | · | · | · | · | · | · | $47M | · | $47M | $47M | $46M | · | $44M | $41M | |
| Interest Income | $3M | $4M | $5M | $3M | $4M | $4M | $5M | $6M | $6M | $3M | $10M | $10M | $10M | $7M | $4M | $924.0K | |
| Other Non-op | $-1M | $-15M | $-3M | $-4M | $-3M | $-246.0K | $-3M | $-2M | $-3M | $-2M | $935.0K | $-3M | $-2M | $-4M | $-103.0K | $-188.0K | |
| Pretax Income | $389M | $389M | $397M | $378M | $331M | $363M | $357M | $340M | $296M | $468M | $318M | $307M | $276M | $266M | $269M | $260M | |
| Income Tax | $-17M | $104M | $71M | $74M | $42M | $58M | $76M | $73M | $40M | $64M | $58M | $60M | $38M | $51M | $53M | $49M | |
| Net Income | $406M | $285M | $325M | $304M | $289M | $306M | $281M | $267M | $256M | $403M | $260M | $247M | $239M | $215M | $217M | $211M | |
| EPS (Basic) | $5.54 | $3.82 | $4.26 | $3.92 | $3.72 | $3.91 | $3.58 | $3.37 | $3.23 | $5.09 | $3.28 | $3.10 | $2.98 | $2.69 | $2.69 | $2.60 | |
| EPS (Diluted) | $5.53 | $3.81 | $4.25 | $3.92 | $3.71 | $3.89 | $3.57 | $3.37 | $3.22 | $5.06 | $3.27 | $3.09 | $2.97 | $2.67 | $2.68 | $2.59 | |
| Shares (Basic) | 73,300,000 | -154,956,000 | 76,460,000 | 77,400,000 | 77,600,000 | -158,069,000 | 78,499,000 | 79,085,000 | 79,195,000 | -159,287,000 | 79,116,000 | 79,592,000 | 80,041,000 | -162,268,000 | 80,500,000 | 80,923,000 | |
| Shares (Diluted) | 73,400,000 | -155,239,000 | 76,579,000 | 77,496,000 | 77,800,000 | -158,522,000 | 78,729,000 | 79,245,000 | 79,508,000 | -160,044,000 | 79,500,000 | 79,905,000 | 80,482,000 | -163,240,000 | 80,874,000 | 81,295,000 | |
| EBITDA | $463M | · | $448M | $425M | $382M | · | $401M | $383M | $343M | · | $353M | $346M | $320M | · | $310M | $300M |
貸借対照表 26
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $385M | $515M | $400M | $347M | $361M | $409M | $501M | $451M | $519M | · | $929M | $792M | $1.08B | · | $867M | $842M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $587M | |
| Prepaid Expense | $82M | $73M | $67M | $65M | $73M | $66M | $64M | $56M | $56M | · | $53M | $49M | $55M | · | $52M | $44M | |
| Current Assets | $1.39B | $1.64B | $1.31B | $1.27B | $1.24B | $1.34B | $1.29B | $1.32B | $1.36B | · | $1.64B | $1.52B | $1.81B | · | $1.53B | $1.49B | |
| PP&E (Net) | $87M | $87M | $83M | $86M | $86M | $71M | $62M | $64M | $56M | · | $58M | $61M | $59M | · | $54M | $59M | |
| PP&E (Gross) | · | $268M | · | · | · | $251M | $242M | $248M | $244M | · | $268M | $269M | $262M | · | $248M | $254M | |
| Accum. Depreciation | · | $181M | · | · | · | $180M | $180M | $184M | $189M | · | $210M | $208M | $203M | · | $194M | $194M | |
| Goodwill | $2.96B | $2.92B | $2.92B | $2.93B | $2.92B | $2.92B | $2.92B | $2.91B | $2.89B | $2.89B | $2.23B | $2.23B | $2.23B | $2.23B | $2.23B | $2.23B | |
| Intangibles | $851M | $833M | $850M | $869M | $887M | $908M | $931M | $949M | $948M | · | $536M | $546M | $551M | · | $566M | $576M | |
| Other Non-current Assets | $57M | $56M | $67M | $62M | $58M | $48M | $50M | $49M | $48M | · | $39M | $37M | $41M | · | $29M | $68M | |
| Total Assets | $5.55B | $5.70B | $5.39B | $5.37B | $5.34B | $5.45B | $5.41B | $5.46B | $5.48B | · | $4.87B | $4.76B | $5.06B | · | $4.78B | $4.83B | |
| Accounts Payable | $10M | $15M | $16M | $12M | $11M | $15M | $9M | $13M | $12M | · | $10M | $7M | $11M | · | $5M | $9M | |
| Current Liabilities | $1.61B | $1.83B | $1.48B | $1.47B | $1.47B | $1.59B | $1.38B | $1.38B | $1.37B | · | $1.20B | $1.22B | $1.21B | · | $1.07B | $1.12B | |
| Capital Leases | $144M | $108M | $112M | $115M | $118M | $121M | $124M | $131M | $135M | · | $122M | $127M | $131M | · | $137M | $132M | |
| Deferred Tax | $25M | $102M | $83M | $52M | $52M | $48M | $61M | $70M | $18M | · | $4M | $18M | $27M | · | $47M | $4M | |
| Other Non-current Liabilities | $134M | $116M | $119M | $109M | $119M | $120M | $112M | $106M | $100M | · | $84M | $92M | $91M | · | $99M | $98M | |
| Total Liabilities | $8.32B | $8.36B | $7.31B | $6.26B | $6.30B | $6.39B | $6.16B | $6.19B | $6.13B | · | $5.91B | $5.96B | $5.96B | · | $5.85B | $5.86B | |
| Long-term Debt | $6.40B | $6.20B | $5.51B | $4.51B | $4.55B | $4.51B | $4.48B | $4.51B | $4.51B | · | $4.51B | $4.51B | $4.51B | · | $4.51B | $4.51B | |
| Total Debt | $6.40B | · | $5.51B | $4.51B | $4.55B | · | $4.48B | $4.51B | $4.51B | · | $4.51B | $4.51B | $4.51B | · | $4.51B | $4.51B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $5.68B | $5.43B | $5.28B | $5.09B | $4.93B | $4.78B | $4.60B | $4.45B | $4.31B | · | $3.89B | $3.74B | $3.60B | · | $3.36B | $3.24B | |
| Treasury Stock | $10.25B | $9.83B | $8.92B | $7.68B | $7.55B | $7.33B | $6.96B | $6.76B | $6.52B | · | $6.45B | $6.43B | $5.98B | · | $5.87B | $5.70B | |
| AOCI | $-59M | $-52M | $-54M | $-50M | $-64M | $-71M | $-53M | $-65M | $-64M | · | $-61M | $-57M | $-57M | · | $-74M | $-65M | |
| Stockholders' Equity | $-2.77B | $-2.65B | $-1.92B | $-886M | $-959M | $-940M | $-751M | $-734M | $-651M | $-740M | $-1.05B | $-1.19B | $-901M | $-1.01B | $-1.08B | $-1.03B | |
| Liabilities + Equity | $5.55B | $5.70B | $5.39B | $5.37B | $5.34B | $5.45B | $5.41B | $5.46B | $5.48B | · | $4.87B | $4.76B | $5.06B | · | $4.78B | $4.83B | |
| Shares Outstanding | 72,900,000 | 73,563,183 | 75,180,647 | 77,365,235 | 77,601,766 | 77,744,588 | 78,371,202 | 78,749,685 | 79,224,049 | 79,091,212 | 79,091,098 | 79,126,903 | 80,063,044 | 79,959,989 | 80,121,138 | 80,496,258 |
キャッシュフロー 16
| 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 | $7M | $6M | $5M | $5M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $7M | $7M | |
| Stock-based Comp | $48M | $26M | $23M | $23M | $40M | $23M | $19M | $19M | $34M | $16M | $18M | $16M | $21M | $12M | $12M | $12M | |
| Deferred Tax | · | · | · | · | · | $-16M | $-10M | $50M | $-8M | $16M | $-19M | $-10M | $-2M | $-23M | $82M | $-10M | |
| Amort. of Intangibles | $42M | $41M | $41M | $44M | $44M | $43M | $42M | $41M | $39M | $37M | $27M | $26M | $25M | $24M | $23M | $22M | |
| Other Non-cash | $-153M | · | · | · | $-32M | · | · | · | $13M | · | · | · | $1M | · | · | · | |
| Operating Cash Flow | $307M | $501M | $449M | $336M | $302M | $431M | $422M | $349M | $300M | $389M | $291M | $292M | $264M | $315M | $323M | $213M | |
| CapEx | $3M | $12M | $4M | $11M | $12M | $14M | $7M | $9M | $4M | $4M | $4M | $9M | $6M | $6M | $3M | $3M | |
| Investing Cash Flow | $-70M | $-36M | $-26M | $-35M | $-33M | $-37M | $-28M | $-47M | $-32M | $-750M | $-21M | $-27M | $-22M | $-27M | $-18M | $-19M | |
| Stock Repurchased | $415M | $907M | $1.23B | $138M | $213M | $374M | $200M | $242M | $70M | $27.0K | $19M | $441M | $44M | $70M | $169M | $281M | |
| Net Stock Activity | $-415M | · | · | · | $-213M | · | · | · | $-70M | · | · | · | $-44M | · | · | · | |
| Dividends Paid | $150M | $135M | $138M | $140M | $144M | $125M | $126M | $127M | $131M | $109M | $109M | $110M | $112M | $100M | $101M | $84M | |
| Financing Cash Flow | $-364M | $-350M | $-369M | $-321M | $-322M | $-476M | $-350M | $-369M | $-207M | $-112M | $-130M | $-554M | $-158M | $-173M | $-270M | $-17M | |
| Net Change in Cash | $-130M | $115M | $53M | $-13M | $-49M | $-92M | $50M | $-68M | $58M | $-467M | $136M | $-288M | $87M | $126M | $25M | $163M | |
| Taxes Paid | $56M | $66M | $44M | $101M | $11M | $40M | $48M | $102M | $11M | $43M | $59M | $120M | $19M | $26M | $31M | $106M | |
| Free Cash Flow | $304M | · | · | · | $290M | · | · | · | $296M | · | · | · | $258M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $255M | · | · | · | $218M | · | · | · |
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 | 53.7% | · | 56.4% | 55.0% | 50.5% | · | 55.4% | 54.0% | 49.9% | · | 56.5% | 55.7% | 53.1% | · | 55.2% | 54.4% | |
| Net Margin | 47.7% | · | 41.0% | 39.3% | 38.7% | · | 38.8% | 37.7% | 37.6% | · | 41.5% | 39.7% | 40.3% | · | 38.6% | 38.2% | |
| Pretax Margin | 45.8% | · | 50.0% | 48.9% | 44.4% | · | 49.2% | 48.0% | 43.5% | · | 50.8% | 49.5% | 46.7% | · | 48.0% | 47.1% | |
| EBITDA Margin | 54.4% | · | 56.4% | 55.0% | 51.2% | · | 55.4% | 54.0% | 50.5% | · | 56.5% | 55.7% | 54.0% | · | 55.2% | 54.4% | |
| ROA | 7.5% | · | 6.0% | 5.6% | 5.3% | · | 5.5% | 5.2% | 4.9% | · | 5.4% | 5.1% | 4.9% | · | 4.4% | 4.4% | |
| ROE | -21.8% | · | -24.4% | -37.5% | -35.9% | · | -31.2% | -27.7% | -33.0% | · | -24.4% | -22.2% | -26.8% | · | -31.9% | -30.2% | |
| ROIC | 13.1% | · | 10.2% | 9.4% | 9.2% | · | 8.5% | 8.0% | 7.6% | · | 8.3% | 8.4% | 7.5% | · | 7.2% | 7.0% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.9 | 1.0 | 1.0 | · | 1.4 | 1.3 | 1.5 | · | 1.4 | 1.3 | |
| Quick Ratio | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.4 | 0.3 | 0.4 | · | 0.8 | 0.7 | 0.9 | · | 0.8 | 1.3 | |
| Debt / Equity | -2.3 | · | -2.9 | -5.1 | -4.7 | · | -6.0 | -6.1 | -6.9 | · | -4.3 | -3.8 | -5.0 | · | -4.2 | -4.4 | |
| LT Debt / Equity | -2.3 | · | -2.9 | -5.1 | -4.7 | · | -6.0 | -6.1 | -6.9 | · | -4.3 | -3.8 | -5.0 | · | -4.2 | -4.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 7.3 | · | 7.5 | 7.4 | 6.8 | · | 7.0 | 7.3 |
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 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 1.0 |
バリュエーション（TTM） 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 TTM | $3.16B | · | $3.04B | $2.95B | $2.86B | · | $2.74B | $2.63B | $2.52B | · | $2.40B | $2.33B | $2.26B | · | $2.22B | $2.18B | |
| Net Income TTM | $1.32B | · | $1.20B | $1.14B | $1.09B | · | $1.06B | $1.03B | $1.00B | · | $962M | $913M | $894M | · | $849M | $803M | |
| Market Cap | $39.29B | · | $42.66B | $44.62B | $43.88B | · | $45.68B | $37.94B | $44.40B | · | $40.58B | $37.13B | $44.81B | · | $33.79B | $33.18B | |
| Enterprise Value | $45.31B | · | $47.77B | $48.79B | $48.07B | · | $49.67B | $41.99B | $48.39B | · | $44.16B | $40.85B | $48.24B | · | $37.44B | $36.85B | |
| P/E | 31.0 | · | 36.7 | 39.6 | 40.8 | · | 43.4 | 37.2 | 44.7 | · | 42.7 | 41.4 | 50.8 | · | 40.7 | 42.4 | |
| P/S | 12.4 | · | 14.0 | 15.1 | 15.4 | · | 16.7 | 14.4 | 17.6 | · | 16.9 | 16.0 | 19.8 | · | 15.2 | 15.2 | |
| P/B | -14.2 | · | -22.3 | -50.3 | -45.8 | · | -60.8 | -51.7 | -68.3 | · | -38.7 | -31.1 | -49.7 | · | -31.4 | -32.3 | |
| P / Cash Flow | 128.1 | · | · | · | 145.4 | · | · | · | 147.9 | · | · | · | 169.6 | · | · | · | |
| P / FCF | 129.3 | · | · | · | 151.2 | · | · | · | 150.1 | · | · | · | 173.7 | · | · | · | |
| EV / EBITDA | 97.9 | · | 106.7 | 114.7 | 125.9 | · | 123.8 | 109.8 | 140.9 | · | 125.0 | 118.1 | 150.7 | · | 121.0 | 122.7 | |
| EV / FCF | 149.1 | · | · | · | 165.6 | · | · | · | 163.6 | · | · | · | 187.0 | · | · | · | |
| EV / Revenue | 14.3 | · | 15.7 | 16.5 | 16.8 | · | 18.1 | 15.9 | 19.2 | · | 18.4 | 17.6 | 21.3 | · | 16.8 | 16.9 | |
| Earnings Yield | 3.2% | · | 2.7% | 2.5% | 2.5% | · | 2.3% | 2.7% | 2.2% | · | 2.3% | 2.4% | 2.0% | · | 2.5% | 2.4% | |
| Payout Ratio | 37.1% | · | · | · | 49.8% | · | · | · | 51.3% | · | · | · | 47.0% | · | · | · |
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 | |
|---|---|---|---|---|---|
| 収益 | $3.13B | $2.86B | $2.53B | $2.25B | $2.04B |
| 営業利益率 % | 54.7% | 53.5% | 54.8% | 53.7% | 52.5% |
| 純利益 | $1.20B | $1.11B | $1.15B | $871M | $726M |
| 希薄化後EPS | $15.69 | $14.05 | $14.39 | $10.72 | $8.70 |
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 | -2.3 | -4.8 | -6.1 | -4.5 | -25.5 |
| 流動比率 | 0.9 | 0.8 | 0.9 | 1.4 | 1.7 |
| クイックレシオ | 0.3 | 0.3 | 0.3 | 1.3 | 1.7 |
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 | $1.55B | $1.47B | $1.21B | $1.08B | $923M |
最新ニュース この会社に言及した最近の見出し
- この利回り国際ETFは、海外の優良株とカバードコールによる収入を組み合わせる
- シュワブのSCHEとステート・ストリートのSPGM：国際ETFの比較
- iShares Core MSCI International Developed Markets ETF Experiences Big Inflow
- Global X MSCI Colombia (COLO) 株式が200日移動平均線を上回る
- JPMorgan、スタグフレーション懸念は誇張されているとして、下落局面での買いを投資家に推奨
- このアジア株式市場は今年75%上昇：「半導体ブームはウォール街の物語ではない」
- 2つのエマージングマーケッツETF、2つの異なるアジアトレード
- iShares MSCI USA Min Vol Factor ETF、大規模な流出を経験
- イラン和平合意報道で世界株急騰、原油は下落
- 株式は上昇しているが、暗号通貨は下落している。ここに投資方法がある。
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。