POST Post Holdings, Inc. Common Stock
Post Holdings, Inc. Common Stock について Wikipediaからの企業概要
Post Holdings, Inc. is an American consumer packaged goods holding company headquartered in St. Louis, Missouri with businesses operating in the center-of-the-store, refrigerated, foodservice, and food ingredient categories. Its Post Consumer Brands business manufactures, markets, and sells both branded and private label products, mainly breakfast cereals. Its Michael Foods Group business supplies value-added egg products and refrigerated potato products to the foodservice and food ingredient channels. Through its Post Refrigerated Retail business, Post offers potato, egg, sausage, and cheese refrigerated side dishes products. Post participates in the private brand food category through its investment in 8th Avenue Food & Provisions, a leading, private brand centric, consumer products holding company.
続きを読む
Post Holdings, Inc. is an American consumer packaged goods holding company headquartered in St. Louis, Missouri with businesses operating in the center-of-the-store, refrigerated, foodservice, and food ingredient categories. Its Post Consumer Brands business manufactures, markets, and sells both branded and private label products, mainly breakfast cereals. Its Michael Foods Group business supplies value-added egg products and refrigerated potato products to the foodservice and food ingredient channels. Through its Post Refrigerated Retail business, Post offers potato, egg, sausage, and cheese refrigerated side dishes products. Post participates in the private brand food category through its investment in 8th Avenue Food & Provisions, a leading, private brand centric, consumer products holding company.
History
Predecessor: Post Cereals Company
C. W. Post established his company, "Postum Cereals" in Battle Creek, Michigan, in 1895. Post's first product was not a cereal, however, but a roasted, cereal-based beverage, Postum.
Postum's main ingredients were naturally caffeine-free wheat grain, bran, and molasses. Initially, Postum had to be brewed like coffee, but in 1911, Post introduced a powdered, instant formulation. This version of the product was manufactured in Battle Creek until it was discontinued in 2007. As of January 2013, Eliza's Quest Food had succeeded in returning Postum to many grocery stores across the United States and Canada.
History of Post Holdings
On December 31, 2012, Post Holdings acquired Attune Foods, a marketer of premium organic cereals and snacks under the Attune, Uncle Sam and Erewhon brands.
On May 28, 2013, Post Holdings purchased the branded and private label cereal, granola and snacks business of Hearthside Food Solutions, which included the Golden Temple, Peace Cereal, Sweet Home Farm and Willamette Valley Granola Company brands, originally Yogi Bhajan's Sikh Dharma International's Golden Temple of Oregon's cereal division. Post combined this business with Attune Foods.
On September 1, 2013, Post Holdings acquired Premier Nutrition Company, a marketer of premium protein shakes and bars under the Premier Protein brand and nutritional supplements under the Joint Juice brand.
On January 1, 2014, Post Holdings acquired private label pasta manufacturer Dakota Growers Pasta Company.
On February 1, 2014, Post Holdings acquired Golden Boy Foods and Dymatize Enterprises. Golden Boy Foods is a manufacturer of private label peanut and other nut butters, as well as dried fruits and snacking nuts. Dymatize Enterprises is a manufacturer and marketer of premium protein powders, bars and nutritional supplements.
In August 2014, Post Holdings acquired Honey Ohs! cereal from PepsiCo.
On October 1, 2014, Post Holdings acquired PowerBar, Musashi and related worldwide assets from Nestlé.
On June 2, 2014, Post Holdings acquired Michael Foods, a producer of value-added food products and service solutions to customers across the foodservice, retail and food ingredient channels including egg products, refrigerated potato products and cheese and other dairy case products through the Papetti's, AllWhites, Better‘n Eggs, Easy Eggs, Abbotsford Farms, Simply Potatoes and Crystal Farms brands.
On November 1, 2014, Post Holdings acquired American Blanching Company, a manufacturer of private label peanut butter.
On May 4, 2015, Post Holdings purchased competitor MOM Brands, maker of the Malt-O-Meal line of cereals, for $1.15 billion ($1.05 billion cash and 2.5 million shares of Post Holdings stock).
On October 5, 2015, Post Holdings acquired Willamette Egg Farms, a producer, processor and wholesale distributor of eggs and egg products.
On July 3, 2017, Post Holdings acquired Weetabix Limited, UK based manufacturer of the Weetabix, Alpen and Ready Brek brands of breakfast cereals, from Bright Food and Baring Private Equity Asia for $1.4 billion.
On January 12, 2018, Post Holdings acquired Bob Evans Farms, a leading producer and distributor of refrigerated potato, pasta and vegetable-based side dishes, pork sausage, and a variety of refrigerated and frozen convenience food items under the Bob Evans Farms, Owens, Country Creek and Pineland Farms brands.
On August 2, 2018, Post Holdings announced it formed 8th Avenue Food & Provisions, consisting of Post's private brands business, and entered into an agreement with Thomas H. Lee Partners, L.P., a private equity company, in which Post and THL together will separately capitalize 8th Avenue.
On October 17, 2019, Post Holdings brought its active nutrition business public – the business is now named BellRing Brands, Inc., which includes brands such as Premier Protein®, Dymatize® and PowerBar® and is traded under the symbol “BRBR” on the New York Stock Exchange.
On July 1, 2020, Post acquired Henningsen Foods, a manufacturer of value-added egg, meat and poultry products. It was integrated into the Michael Foods foodservice business.
On December 8, 2020, Post announced that it was acquiring the Peter Pan peanut butter brand from Conagra Brands. The transaction was completed on January 25, 2021. With the acquisition of Peter Pan peanut butter on January 25, 2021, Post created a new group called Animated Brands, with the Peter Pan brand being the founding member. Animated Brands is managed under Post Consumer Brands by a separate management team and sales force. Animated Brands was chosen as the group name because it speaks to the intention to grow by adding other like-minded brands to this group – those that are energetic, action-oriented and have a spirit of growth aimed at driving strong business performance.
On December 14, 2020, Post announced it will acquire Almark Foods, a leading provider of hard-cooked and deviled egg products. The transaction was completed on February 1, 2021.
On February 9, 2021, Post announced that one of its subsidiaries, Post Holdings Partnering Corporation (“PHPC”), a newly formed special purpose acquisition company, filed a registration statement on Form S-1 with the Securities and Exchange Commission (“SEC”) in connection with a proposed initial public offering. The proposed offering is subject to, among other things, completion of the SEC review and comment process. Post Holdings Partnering Corporation (PHPC) closed on May 28, 2021.
On March 29, 2021, Post, through its 8th Avenue Food & Provisions subsidiary, announced that it was acquiring Ronzoni from Ebro Foods' Riviana Foods subsidiary for $95 million. The acquisition is expected to be completed in the second quarter of 2021, pending regulatory approval. The transaction was completed on June 1, 2021.
On May 28, 2021, Post acquired the Egg Beaters brand from Conagra Brands. The acquisition was completed on July 14, 2021.
On June 1, 2021, Post announced it acquired the ready-to-eat ("RTE") cereal business of TreeHouse Foods.
On March 10, 2022, Post and BellRing Brands, Inc. (NYSE:BRBR) (“New BellRing”) announced the completion of the spin-off of 80.1% of Post’s interest in New BellRing to Post shareholders.
On August 9, 2022, Post announced debt-for-equity exchange and offering of BellRing Brands Common Stock by selling stockholders.
On November 25, 2022, Post divested remainder of Post's interest in BellRing Brands.
On January 13, 2023, after receiving a cease-and-desist letter from a band named OK Go, Post Consumer Brands filed for a declaratory judgement action in federal court requesting a judge find it can use the name OK GO! for a new on-the-go cereal product.
Brands
Post Consumer Brands
9Lives
Grape-Nuts
Gravy Train
Great Grains
Honey Bunches of Oats
Honeycomb
Kibbles 'n Bits
Pebbles
Peter Pan peanut butter
Premier Protein
Raisin Bran
Shredded Wheat
Three Sisters Cereal Brands
Former MOM Brands
Malt-O-Meal
Marshmallow Mateys
Following Post Holdings' acquisition of the parent company in 2015, MOM Brands were merged with Post's existing cereal business and are now branded as Post Consumer Brands.
Weetabix brands
Alpen
Barbara's
Ready Brek
Weetabix
Weetos
UFIT High Protein Drinks
Michael Foods brands
Abbotsford Farms – Foodservice
BEF Foods
Davidson's Safest Choice – Foodservice
Michael Foods
Papetti's HyGrade Egg Products
Pineland Farm Potato Company – Foodservice
Simply Potatoes – Foodservice
Post Refrigerated Retail brands
Abbotsford Farms
Better'n Eggs
Bob Evans Farms
Country Creek Farms
Crystal Farms
Davidson's Safest Choice
Egg Beaters
Owens
Pineland Farms Potato Company
Simply Potatoes
8th Avenue Food & Provisions (private brands)
Dakota Growers Pasta Company
Golden Boy Foods
Attune Foods brands
American Blanching Company
Ronzoni Pasta
Bright Future Foods
Airly Foods
出典: Wikipedia (英語), CC BY-SA 4.0 · Wikipediaで表示 ↗
POST 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
POST 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
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
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?
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
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
成長 収益、EPS、純利益の成長率:前年比、3年CAGR、5年CAGR
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
POST 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
- 強い買い 4 28.6%
- 買い 7 50.0%
- 保有 3 21.4%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
6 アナリスト · 2026-08-18決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $1.78 | $1.74 | 0.04% |
| 2026年3月31日 | $1.94 | $1.76 | 0.18% |
| 2025年12月31日 | $2.13 | $1.73 | 0.40% |
| 2025年9月30日 | $2.09 | $1.91 | 0.18% |
| 2025年6月30日 | $2.03 | $1.68 | 0.35% |
| 2025年3月31日 | $1.41 | $1.23 | 0.18% |
同業他社比較(GICSサブインダストリー) 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 |
|---|---|---|---|---|---|---|
| POST | $5.67B | 19.5 | 3.0% | 4.1% | 8.8% | 28.7% |
| PPC | $9.46B | 8.8 | 3.5% | 5.9% | 27.3% | 12.8% |
| LW | $5.94B | 20.8 | 2.5% | 4.4% | 16.2% | 20.6% |
| CPB | — | 16.1 | 6.4% | 5.9% | 15.6% | — |
| CALM | — | 11.3 | -31.7% | 10.9% | 12.2% | 23.1% |
| FRPT | $2.98B | 23.1 | 13.0% | 12.6% | 12.2% | 40.8% |
| MZTI | $4.76B | 28.5 | 2.0% | 8.8% | 16.9% | 23.9% |
| TR | $1.49B | — | 1.3% | 13.7% | 11.1% | 35.3% |
| UTZ | — | 1046.0 | 2.1% | 0.06% | 0.11% | 24.9% |
| JJSF | $1.86B | 28.5 | 0.54% | 4.1% | 6.9% | 29.7% |
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 | $8.16B | $7.92B | $6.99B | $5.85B | $4.98B | $4.71B | $5.68B | $6.26B | $5.23B | $5.03B | $4.65B | $2.41B | |
| Cost of Revenue | $5.82B | $5.62B | $5.11B | $4.38B | $3.55B | $3.26B | $3.89B | $4.40B | $3.65B | $3.48B | $3.47B | $1.79B | |
| Gross Profit | $2.34B | $2.30B | $1.88B | $1.47B | $1.43B | $1.45B | $1.79B | $1.85B | $1.57B | $1.55B | $1.17B | $621M | |
| R&D Expense | $32M | $29M | $23M | $19M | $22M | $19M | $25M | $25M | $19M | $16M | $17M | $10M | |
| SG&A Expense | $1.31B | $1.33B | $1.08B | $905M | $807M | $782M | $912M | $976M | $868M | $840M | $734M | $460M | |
| Operating Income | $799M | $794M | $599M | $416M | $488M | $536M | $781M | $574M | $517M | $546M | $213M | $-208M | |
| Interest Expense | $361M | $316M | $279M | $318M | $333M | $334M | $322M | $387M | $315M | $306M | $258M | $184M | |
| Other Non-op | $5M | $13M | $13M | $20M | $29M | $12M | $-307M | $96M | $92M | $-183M | $-92M | $-36M | |
| Pretax Income | $444M | $472M | $413M | $895M | $214M | $-46M | $159M | $265M | $74M | $-30M | $-167M | $-427M | |
| Income Tax | $109M | $105M | $100M | $86M | $58M | $-21M | $-4M | $-204M | $26M | $-27M | $-52M | $-84M | |
| Net Income | $336M | $367M | $301M | $757M | $167M | $800.0K | $125M | $467M | $48M | $-3M | $-115M | $-343M | |
| EPS (Basic) | $5.98 | $6.12 | $5.21 | $12.42 | $2.42 | $0.01 | $1.72 | $6.87 | $0.51 | $-0.41 | $-2.33 | $-9.03 | |
| EPS (Diluted) | $5.51 | $5.64 | $4.82 | $12.09 | $2.38 | $0.01 | $1.66 | $6.16 | $0.50 | $-0.41 | $-2.33 | $-9.03 | |
| Shares (Basic) | 56,100,000 | 59,900,000 | 60,000,000 | 60,900,000 | 64,200,000 | 68,900,000 | 70,800,000 | 66,600,000 | 67,800,000 | 68,800,000 | 56,700,000 | 39,700,000 | |
| Shares (Diluted) | 62,900,000 | 66,900,000 | 67,000,000 | 62,700,000 | 65,300,000 | 68,900,000 | 75,100,000 | 75,900,000 | 69,900,000 | 68,800,000 | 56,700,000 | 39,700,000 | |
| EBITDA | $1.32B | $1.27B | $1.01B | $796M | $1.08B | $1.07B | $1.16B | $986M | $843M | $848M | $486M | $-52M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $177M | $787M | $93M | $586M | $664M | $1.19B | $1.05B | $990M | $1.53B | $1.14B | $841M | $268M | |
| Receivables | $735M | $583M | $512M | $544M | $452M | $442M | $445M | $462M | $481M | $385M | $366M | $414M | |
| Inventory | $875M | $754M | $790M | $549M | $477M | $599M | $580M | $484M | $574M | $503M | $465M | $381M | |
| Prepaid Expense | $115M | $104M | $59M | $98M | $100M | $53M | $47M | $64M | $32M | $37M | $33M | $44M | |
| Current Assets | $2.02B | $2.23B | $1.48B | $2.22B | $2.09B | $2.29B | $2.13B | $2.20B | $2.62B | $2.08B | $1.77B | $1.22B | |
| PP&E (Net) | $2.70B | $2.31B | $2.02B | $1.75B | $1.83B | $1.78B | $1.74B | $1.71B | $1.69B | $1.35B | $1.33B | $832M | |
| PP&E (Gross) | $4.96B | $4.34B | $3.77B | $3.27B | $3.22B | $2.98B | $2.74B | $2.54B | $2.39B | $1.90B | $1.74B | $1.12B | |
| Accum. Depreciation | $2.26B | $2.02B | $1.75B | $1.52B | $1.39B | $1.20B | $1.00B | $833M | $703M | $546M | $404M | $289M | |
| Goodwill | $4.84B | $4.70B | $4.57B | $4.35B | $4.50B | $4.44B | $4.40B | $4.50B | $4.03B | $3.08B | $3.07B | $2.89B | |
| Intangibles | $3.01B | $3.15B | $3.21B | $2.71B | $2.92B | $3.20B | $3.34B | $3.54B | $3.35B | $2.83B | $2.97B | $2.64B | |
| Other Non-current Assets | $521M | $464M | $360M | $271M | $348M | $329M | $206M | $247M | $184M | $16M | $16M | $150M | |
| Total Assets | $13.53B | $12.85B | $11.65B | $11.31B | $12.41B | $12.15B | $11.95B | $13.06B | $11.88B | $9.36B | $9.16B | $7.67B | |
| Accounts Payable | $624M | $484M | $369M | $453M | $384M | $368M | $396M | $365M | $336M | $264M | $265M | $225M | |
| Current Liabilities | $1.21B | $945M | $805M | $824M | $1.05B | $974M | $803M | $792M | $704M | $634M | $611M | $520M | |
| Capital Leases | $233M | $207M | $170M | $114M | $105M | $103M | $0 | · | · | · | · | · | |
| Deferred Tax | $638M | $653M | $674M | $688M | $729M | $784M | $688M | $778M | $906M | $726M | $832M | $915M | |
| Other Non-current Liabilities | $372M | $343M | $277M | $267M | $508M | $600M | $457M | $499M | $328M | $440M | $290M | $182M | |
| Total Liabilities | $9.76B | $8.75B | $7.80B | $7.74B | $9.36B | $9.32B | $9.01B | $10.00B | $9.09B | $6.35B | $6.19B | $5.45B | |
| Long-term Debt | $7.42B | $6.81B | $6.04B | $5.96B | $6.44B | $7.02B | $7.08B | $7.25B | $7.17B | $4.60B | $4.45B | $3.83B | |
| Total Debt | $7.42B | $6.81B | $6.04B | $5.96B | $7.04B | $7.02B | $7.08B | $7.25B | $7.17B | $4.56B | $4.53B | $3.86B | |
| Common Stock | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $800.0K | $800.0K | $800.0K | $700.0K | $700.0K | $600.0K | $500.0K | |
| Paid-in Capital | $5.37B | $5.33B | $5.29B | $4.75B | $4.25B | $4.18B | $3.73B | $3.59B | $3.57B | $3.55B | $3.54B | $2.67B | |
| Retained Earnings | $2.12B | $1.78B | $1.42B | $1.11B | $347M | $209M | $208M | $88M | $-376M | $-424M | $-421M | $-306M | |
| Treasury Stock | $3.75B | $3.03B | $2.73B | $2.34B | $1.90B | $1.51B | $921M | $590M | $371M | $53M | $53M | $53M | |
| AOCI | $9M | $6M | $-135M | $-263M | $43M | $-29M | $-97M | $-39M | $-40M | $-60M | $-89M | $-28M | |
| Stockholders' Equity | $3.75B | $4.09B | $3.84B | $3.25B | $2.74B | $2.85B | $2.93B | $3.05B | $2.78B | $3.01B | $2.98B | $2.28B | |
| Liabilities + Equity | $13.53B | $12.85B | $11.65B | $11.31B | $12.41B | $12.15B | $11.95B | $13.06B | $11.88B | $9.36B | $9.16B | $7.73B | |
| Shares Outstanding | 52,800,000 | 58,400,000 | 60,400,000 | 58,700,000 | 63,100,000 | 66,400,000 | 72,100,000 | 66,700,000 | 66,100,000 | 64,900,000 | 62,100,000 | 44,800,000 |
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 | $524M | $477M | $407M | $380M | $366M | $345M | $380M | $398M | $323M | $303M | $273M | $156M | |
| Stock-based Comp | $82M | $84M | $77M | $66M | $49M | $43M | $39M | $31M | $24M | $17M | $23M | $14M | |
| Deferred Tax | $5M | $-36M | $-23M | $-10M | $68M | $-44M | $-80M | $-256M | $17M | $-75M | $-120M | $-88M | |
| Amort. of Intangibles | $201M | $185M | $161M | $146M | $143M | $138M | $161M | $177M | $159M | $153M | $142M | $71M | |
| Restructuring | $10M | $7M | · | · | $5M | · | $10M | $5M | $0 | $2M | $15M | $9M | |
| Other Non-cash | $52M | $39M | $-12M | $-810M | $-114M | $248M | $225M | $79M | $-26M | $260M | $392M | $444M | |
| Operating Cash Flow | $998M | $932M | $750M | $383M | $588M | $626M | $688M | $719M | $387M | $502M | $452M | $183M | |
| CapEx | $510M | $430M | $303M | $255M | $191M | $232M | $274M | $225M | $190M | $122M | $108M | $116M | |
| Investing Cash Flow | $-1.42B | $-678M | $-669M | $-221M | $-794M | $-218M | $27M | $-1.68B | $-2.10B | $-196M | $-1.25B | $-3.79B | |
| Debt Issued | · | · | · | · | · | · | $0 | $0 | $41M | $0 | $0 | · | |
| Net Debt Issued | $-526M | $-2.04B | $-307M | $-1.56B | $-1.81B | $-4.35B | $-919M | $-912M | $-2.05B | $-1.63B | $-1.23B | $-7M | |
| Stock Issued | · | · | · | · | · | · | · | · | $0 | $0 | $733M | $593M | |
| Stock Repurchased | · | · | · | $443M | $397M | $589M | $322M | $219M | $318M | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | $-443M | $-397M | $-589M | $-322M | $-219M | $-318M | $0 | $733M | $593M | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | $14M | $17M | $14M | |
| Financing Cash Flow | $-189M | $416M | $-556M | $-387M | $-168M | $-272M | $-652M | $423M | $2.05B | $-4M | $1.37B | $3.48B | |
| Net Change in Cash | $-608M | $674M | $-473M | $-234M | $-369M | $139M | $60M | $-536M | $382M | $302M | $573M | $-134M | |
| Free Cash Flow | $488M | $502M | $447M | $127M | $396M | $391M | $414M | $494M | $196M | $381M | $344M | $68M | |
| Levered FCF | $215M | $256M | $236M | $-160M | $116M | $24M | $84M | $-191M | $-8M | $347M | $146M | $-80M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.7% | 29.1% | 26.9% | 25.1% | 29.1% | 31.4% | 31.5% | 29.8% | 30.1% | 30.8% | 25.3% | 25.8% | |
| Operating Margin | 9.8% | 10.0% | 8.6% | 7.1% | 10.5% | 12.3% | 13.8% | 9.4% | 10.0% | 10.9% | 4.6% | -8.6% | |
| Net Margin | 4.1% | 4.6% | 4.3% | 12.9% | 2.7% | 0.01% | 2.2% | 7.5% | 0.92% | -0.07% | -2.5% | -14.2% | |
| Pretax Margin | 5.4% | 6.0% | 5.9% | 15.3% | 5.4% | 1.1% | 2.8% | 4.2% | 1.4% | -0.60% | -3.6% | -17.7% | |
| EBITDA Margin | 16.2% | 16.0% | 14.4% | 13.6% | 17.3% | 18.8% | 20.4% | 15.8% | 16.1% | 16.9% | 10.4% | -2.1% | |
| ROA | 2.5% | 3.0% | 2.6% | 6.4% | 1.4% | 0.01% | 1.0% | 3.8% | 0.45% | -0.04% | -1.4% | -6.1% | |
| ROE | 8.8% | 9.1% | 7.7% | 22.8% | 6.0% | 0.03% | 4.1% | 15.3% | 1.7% | -0.11% | -4.4% | -18.1% | |
| ROIC | 5.4% | 5.7% | 4.6% | 4.1% | 5.0% | 6.7% | 8.0% | 10.1% | 3.4% | 0.79% | 1.9% | -2.7% |
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 | 1.7 | 2.4 | 1.8 | 2.7 | 2.0 | 2.3 | 2.6 | 2.8 | 3.7 | 3.3 | 2.9 | 2.3 | |
| Quick Ratio | 0.8 | 1.5 | 0.8 | 1.4 | 1.3 | 1.7 | 1.9 | 1.8 | 2.8 | 2.4 | 2.0 | 1.3 | |
| Debt / Equity | 2.0 | 1.7 | 1.6 | 1.8 | 2.6 | 2.5 | 2.4 | 2.4 | 2.6 | 1.5 | 1.5 | 1.7 | |
| LT Debt / Equity | 2.0 | 1.7 | 1.6 | 1.8 | 2.5 | 2.4 | 2.4 | 2.4 | 2.6 | 1.5 | 1.5 | 1.7 | |
| Interest Coverage | 2.2 | 2.5 | 2.1 | 1.3 | 1.7 | 1.8 | 2.4 | 1.5 | 1.7 | 1.8 | 0.7 | -1.1 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | |
| Inventory Turnover | 7.1 | 7.3 | 7.6 | 8.5 | 7.4 | 6.6 | 7.3 | 8.3 | 6.8 | 7.2 | 8.2 | 7.1 | |
| Receivables Turnover | 12.4 | 14.5 | 13.2 | 11.7 | 12.5 | 12.9 | 12.5 | 13.3 | 12.1 | 13.4 | 11.9 | 9.7 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.0% | 13.3% | 19.5% | 17.5% | 5.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 11.7% | 16.7% | 14.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -2.3% | 17.0% | -60.1% | 408.0% | 23700.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -23.0% | 33.3% | 684.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 253.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -8.5% | 21.7% | -60.2% | 353.9% | 20737.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -23.7% | 30.0% | 622.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 234.6% | · | · | · | · | · | · | · | · | · | · | · |
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 | $8.16B | $7.92B | $6.99B | $5.85B | $4.98B | $4.71B | $5.68B | $6.26B | $5.23B | $5.03B | $4.65B | $2.41B | |
| Net Income TTM | $336M | $367M | $301M | $757M | $167M | $800.0K | $125M | $467M | $48M | $-3M | $-115M | $-343M | |
| Market Cap | $5.67B | $6.76B | $5.18B | $4.81B | $4.55B | $3.74B | $4.99B | $4.28B | $3.82B | $3.28B | $2.40B | · | |
| Enterprise Value | $12.92B | $12.79B | $11.13B | $10.18B | $10.77B | $9.57B | $11.02B | $10.54B | $9.46B | $6.70B | $6.09B | · | |
| P/E | 19.5 | 20.5 | 17.8 | 6.8 | 30.3 | 5628.3 | 41.7 | 10.4 | 115.5 | -123.2 | -16.6 | -2.4 | |
| P/S | 0.7 | 0.9 | 0.7 | 0.8 | 0.9 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.5 | · | |
| P/B | 1.5 | 1.7 | 1.3 | 1.5 | 1.7 | 1.3 | 1.7 | 1.4 | 1.4 | 1.1 | 0.8 | · | |
| P / Cash Flow | 5.7 | 7.3 | 6.9 | 12.6 | 7.7 | 6.0 | 7.3 | 5.9 | 9.9 | 6.5 | 5.3 | · | |
| P / FCF | 11.6 | 13.5 | 11.6 | 37.8 | 11.5 | 9.6 | 12.1 | 8.7 | 19.5 | 8.6 | 7.0 | · | |
| EV / EBITDA | 9.8 | 10.1 | 11.1 | 12.8 | 10.0 | 8.9 | 9.5 | 10.7 | 11.2 | 7.9 | 12.5 | · | |
| EV / FCF | 26.5 | 25.5 | 24.9 | 80.0 | 27.2 | 24.5 | 26.6 | 21.3 | 48.2 | 17.6 | 17.7 | · | |
| EV / Revenue | 1.6 | 1.6 | 1.6 | 1.7 | 2.2 | 2.0 | 1.9 | 1.7 | 1.8 | 1.3 | 1.3 | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | 0.44% | 0.71% | · | |
| Earnings Yield | 5.1% | 4.9% | 5.6% | 14.8% | 3.3% | 0.02% | 2.4% | 9.6% | 0.87% | -0.81% | -6.0% | -41.6% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | -436.4% | · | · | |
| Annual Payout | · | · | · | · | · | · | · | · | · | $14M | $17M | $14M |
損益計算書 15
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.95B | $2.04B | $2.17B | $2.25B | $1.98B | $1.95B | $1.97B | $2.01B | $1.95B | $2.00B | $1.97B | $1.95B | $1.86B | $1.62B | $1.57B | $1.58B | |
| Cost of Revenue | $1.38B | $1.43B | $1.54B | $1.64B | $1.39B | $1.41B | $1.38B | $1.43B | $1.37B | $1.42B | $1.39B | $1.39B | $1.36B | $1.21B | $1.15B | $1.19B | |
| Gross Profit | $566M | $618M | $638M | $602M | $596M | $546M | $595M | $575M | $577M | $580M | $573M | $551M | $502M | $414M | $415M | $393M | |
| SG&A Expense | $326M | $326M | $357M | $350M | $312M | $315M | $332M | $342M | $324M | $341M | $323M | $310M | $301M | $239M | $229M | $224M | |
| Operating Income | $189M | $212M | $238M | $168M | $235M | $182M | $214M | $191M | $203M | $190M | $209M | $153M | $158M | $138M | $150M | $132M | |
| Interest Expense | $108M | $106M | $103M | $102M | $88M | $87M | $84M | $80M | $79M | $80M | $78M | $77M | $73M | $64M | $66M | $72M | |
| Other Non-op | $2M | $2M | $5M | $7M | $-200.0K | $-7M | $6M | $4M | $2M | $3M | $4M | $-20M | $16M | $4M | $13M | $-203M | |
| Pretax Income | $87M | $110M | $124M | $73M | $143M | $82M | $145M | $98M | $132M | $126M | $117M | $95M | $125M | $74M | $118M | $147M | |
| Income Tax | $23M | $28M | $27M | $22M | $35M | $20M | $32M | $16M | $32M | $29M | $28M | $29M | $27M | $19M | $25M | $42M | |
| Net Income | $63M | $82M | $97M | $51M | $109M | $63M | $113M | $82M | $100M | $97M | $88M | $66M | $90M | $54M | $92M | $84M | |
| EPS (Basic) | $1.41 | $1.71 | $1.87 | $0.98 | $1.95 | $1.11 | $1.94 | $1.40 | $1.66 | $1.60 | $1.46 | $1.08 | $1.49 | $0.98 | $1.66 | $1.43 | |
| EPS (Diluted) | $1.29 | $1.56 | $1.71 | $0.91 | $1.79 | $1.03 | $1.78 | $1.28 | $1.53 | $1.48 | $1.35 | $1.00 | $1.38 | $0.92 | $1.52 | $1.22 | |
| Shares (Basic) | 45,100,000 | 47,900,000 | 51,700,000 | -114,300,000 | 55,700,000 | 56,400,000 | 58,300,000 | -121,400,000 | 60,000,000 | 60,800,000 | 60,500,000 | -119,200,000 | 61,600,000 | 58,800,000 | 58,800,000 | -123,700,000 | |
| Shares (Diluted) | 51,300,000 | 54,100,000 | 58,200,000 | -127,800,000 | 62,400,000 | 63,100,000 | 65,200,000 | -135,000,000 | 67,000,000 | 67,600,000 | 67,300,000 | -133,000,000 | 68,500,000 | 65,700,000 | 65,800,000 | -123,600,000 | |
| EBITDA | $323M | $350M | $391M | · | $367M | $308M | $334M | · | $324M | $310M | $322M | · | $265M | $232M | $242M | · |
貸借対照表 28
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $266M | $269M | $279M | $177M | $1.06B | $618M | $873M | $787M | $334M | $333M | $151M | · | $209M | $491M | $607M | · | |
| Receivables | $699M | $729M | $681M | $735M | $694M | $698M | $608M | $583M | $536M | $569M | $587M | · | $565M | $576M | $539M | · | |
| Inventory | $930M | $912M | $908M | $875M | $772M | $719M | $740M | $754M | $795M | $803M | $825M | · | $779M | $594M | $597M | · | |
| Prepaid Expense | $93M | $119M | $99M | $115M | $112M | $126M | $125M | $104M | $81M | $91M | $83M | · | $69M | $112M | $103M | · | |
| Current Assets | $1.99B | $2.05B | $1.97B | $2.02B | $2.64B | $2.17B | $2.35B | $2.23B | $1.76B | $1.81B | $1.66B | · | $1.64B | $2.13B | $2.20B | · | |
| PP&E (Net) | $2.65B | $2.65B | $2.68B | $2.70B | $2.44B | $2.38B | $2.30B | $2.31B | $2.19B | $2.15B | $2.12B | · | $1.99B | $1.79B | $1.76B | · | |
| PP&E (Gross) | $5.00B | $4.95B | $4.99B | $4.96B | $4.63B | $4.48B | $4.34B | $4.34B | $4.13B | $4.03B | $3.94B | · | $3.69B | $3.42B | $3.34B | · | |
| Accum. Depreciation | $2.35B | $2.30B | $2.31B | $2.26B | $2.19B | $2.10B | $2.04B | $2.02B | $1.95B | $1.89B | $1.82B | · | $1.69B | $1.63B | $1.58B | · | |
| Goodwill | $4.83B | $4.83B | $4.85B | $4.84B | $4.79B | $4.73B | $4.64B | $4.70B | $4.65B | $4.65B | $4.65B | · | $4.65B | $4.43B | $4.42B | · | |
| Intangibles | $2.79B | $2.84B | $2.96B | $3.01B | $3.01B | $3.04B | $3.07B | $3.15B | $3.17B | $3.21B | $3.26B | · | $3.27B | $2.68B | $2.71B | · | |
| Other Non-current Assets | $586M | $547M | $520M | $521M | $483M | $477M | $460M | $464M | $367M | $373M | $372M | · | $333M | $286M | $278M | · | |
| Total Assets | $12.85B | $12.98B | $12.98B | $13.53B | $13.37B | $12.80B | $12.82B | $12.85B | $12.13B | $12.19B | $12.07B | $11.65B | $11.89B | $11.32B | $11.36B | · | |
| Accounts Payable | $559M | $618M | $579M | $624M | $529M | $560M | $563M | $484M | $393M | $396M | $413M | · | $389M | $403M | $426M | · | |
| Current Liabilities | $1.08B | $1.11B | $1.04B | $1.21B | $1.02B | $1.02B | $981M | $945M | $857M | $840M | $835M | · | $795M | $780M | $788M | · | |
| Capital Leases | · | · | · | $233M | · | · | · | $207M | · | · | · | · | · | · | · | · | |
| Deferred Tax | $651M | $657M | $660M | $638M | $654M | $657M | $663M | $653M | $646M | $667M | $685M | · | $694M | $675M | $692M | · | |
| Other Non-current Liabilities | $404M | $367M | $358M | $372M | $344M | $341M | $333M | $343M | $272M | $280M | $286M | · | $252M | $231M | $240M | · | |
| Total Liabilities | $9.76B | $9.77B | $9.52B | $9.76B | $9.36B | $8.96B | $8.92B | $8.75B | $8.17B | $8.20B | $8.12B | · | $7.93B | $7.52B | $7.61B | · | |
| Long-term Debt | $7.63B | $7.63B | $7.46B | $7.42B | $7.35B | $6.95B | $6.95B | $6.81B | $6.40B | $6.42B | $6.32B | · | $6.19B | $5.84B | $5.89B | · | |
| Total Debt | $7.63B | $7.63B | $7.46B | · | $7.35B | $6.95B | $6.95B | · | $6.40B | $6.42B | $6.32B | · | $6.19B | $5.84B | $5.89B | · | |
| Common Stock | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | · | $900.0K | $900.0K | $900.0K | · | |
| Paid-in Capital | $5.40B | $5.38B | $5.36B | $5.37B | $5.35B | $5.33B | $5.31B | $5.33B | $5.31B | $5.24B | $5.27B | · | $5.27B | $4.76B | $4.74B | · | |
| Retained Earnings | $2.36B | $2.30B | $2.22B | $2.12B | $2.07B | $1.96B | $1.90B | $1.78B | $1.70B | $1.60B | $1.50B | · | $1.35B | $1.25B | $1.20B | · | |
| Treasury Stock | $4.66B | $4.46B | $4.13B | $3.75B | $3.47B | $3.41B | $3.21B | $3.03B | $2.98B | $2.77B | $2.77B | · | $2.59B | $2.42B | $2.37B | · | |
| AOCI | $-17M | $-18M | $12M | $9M | $47M | $-53M | $-103M | $6M | $-87M | $-89M | $-70M | · | $-79M | $-114M | $-146M | · | |
| Stockholders' Equity | $3.08B | $3.19B | $3.46B | $3.75B | $4.00B | $3.83B | $3.89B | $4.09B | $3.95B | $3.98B | $3.94B | · | $3.95B | $3.47B | $3.43B | · | |
| Liabilities + Equity | $12.85B | $12.98B | $12.98B | $13.53B | $13.37B | $12.80B | $12.82B | $12.85B | $12.13B | $12.19B | $12.07B | · | $11.89B | $11.32B | $11.36B | · | |
| Shares Outstanding | · | · | · | 52,800,000 | · | · | · | 58,400,000 | · | · | · | 60,400,000 | · | · | · | 58,700,000 |
キャッシュフロー 16
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $134M | $138M | $152M | $146M | $132M | $126M | $120M | $124M | $121M | $120M | $112M | $114M | $106M | $94M | $93M | $95M | |
| Stock-based Comp | $20M | $20M | $22M | $21M | $20M | $20M | $20M | $24M | $21M | $21M | $19M | $20M | $20M | $20M | $17M | $18M | |
| Deferred Tax | $-6M | $10M | $22M | $6M | $-11M | $-11M | $21M | $-2M | $-21M | $-15M | $1M | $-12M | $17M | $-20M | $-8M | $-700.0K | |
| Amort. of Intangibles | $50M | $51M | $52M | $53M | $49M | $49M | $49M | $46M | $46M | $46M | $46M | $45M | $42M | $37M | $36M | $36M | |
| Restructuring | $8M | $300.0K | $900.0K | $600.0K | $800.0K | $7M | $800.0K | $800.0K | $-1M | $200.0K | · | · | · | · | · | · | |
| Other Non-cash | · | · | $-58M | · | · | · | $36M | · | · | · | $-47M | · | · | · | $-95M | · | |
| Operating Cash Flow | $213M | $242M | $236M | $301M | $226M | $161M | $310M | $235M | $272M | $250M | $174M | $270M | $282M | $100M | $98M | $164M | |
| CapEx | $82M | $91M | $116M | $150M | $131M | $90M | $139M | $139M | $111M | $99M | $81M | $101M | $69M | $81M | $52M | $88M | |
| Investing Cash Flow | $-7M | $-89M | $262M | $-946M | $-131M | $-214M | $-128M | $-139M | $-106M | $-99M | $-334M | $-101M | $-434M | $-81M | $-53M | $-88M | |
| Net Debt Issued | · | · | $-1.43B | · | · | · | $-465M | · | · | · | $-68M | · | · | · | $-91M | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | $159M | $62M | $22M | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-22M | · | |
| Financing Cash Flow | $-205M | $-166M | $-396M | $-236M | $340M | $-198M | $-94M | $349M | $-170M | $31M | $206M | $-276M | $-118M | $-133M | $-28M | $249M | |
| Net Change in Cash | $1M | $-13M | $102M | $-881M | $439M | $-250M | $84M | $447M | $-4M | $182M | $49M | $-110M | $-269M | $-114M | $20M | $323M | |
| Free Cash Flow | · | · | $119M | · | · | · | $171M | · | · | · | $94M | · | · | · | $46M | · | |
| Levered FCF | · | · | $39M | · | · | · | $106M | · | · | · | $35M | · | · | · | $-6M | · |
収益性 8
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.1% | 30.2% | 29.4% | · | 30.0% | 28.0% | 30.1% | · | 29.6% | 29.0% | 29.1% | · | 27.0% | 25.5% | 26.5% | · | |
| Operating Margin | 9.7% | 10.4% | 11.0% | · | 11.8% | 9.3% | 10.8% | · | 10.4% | 9.5% | 10.7% | · | 8.5% | 8.5% | 9.6% | · | |
| Net Margin | 3.2% | 4.0% | 4.5% | · | 5.5% | 3.2% | 5.7% | · | 5.1% | 4.9% | 4.5% | · | 4.8% | 3.3% | 5.9% | · | |
| Pretax Margin | 4.5% | 5.4% | 5.7% | · | 7.2% | 4.2% | 7.4% | · | 6.8% | 6.3% | 5.9% | · | 6.7% | 4.6% | 7.6% | · | |
| EBITDA Margin | 16.6% | 17.1% | 18.0% | · | 18.5% | 15.8% | 16.9% | · | 16.6% | 15.5% | 16.4% | · | 14.2% | 14.3% | 15.5% | · | |
| ROA | 0.48% | 0.64% | 0.75% | · | 0.85% | 0.50% | 0.91% | · | 0.83% | 0.83% | 0.75% | · | 0.76% | 0.47% | 0.77% | · | |
| ROE | 1.8% | 2.3% | 2.6% | · | 2.7% | 1.6% | 2.9% | · | 2.5% | 2.6% | 2.4% | · | 2.4% | 1.6% | 3.1% | · | |
| ROIC | 1.3% | 1.5% | 1.7% | · | 1.6% | 1.3% | 1.5% | · | 1.5% | 1.4% | 1.5% | · | 1.2% | 1.1% | 1.3% | · |
流動性と支払能力 5
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | 1.9 | 1.9 | · | 2.6 | 2.1 | 2.4 | · | 2.0 | 2.2 | 2.0 | · | 2.1 | 2.7 | 2.8 | · | |
| Quick Ratio | 0.9 | 0.9 | 0.9 | · | 1.7 | 1.3 | 1.5 | · | 1.0 | 1.1 | 0.9 | · | 1.0 | 1.4 | 1.5 | · | |
| Debt / Equity | 2.5 | 2.4 | 2.2 | · | 1.8 | 1.8 | 1.8 | · | 1.6 | 1.6 | 1.6 | · | 1.6 | 1.7 | 1.7 | · | |
| LT Debt / Equity | 2.5 | 2.4 | 2.2 | · | 1.8 | 1.8 | 1.8 | · | 1.6 | 1.6 | 1.6 | · | 1.6 | 1.7 | 1.7 | · | |
| Interest Coverage | 1.7 | 2.0 | 2.3 | · | 2.7 | 2.1 | 2.5 | · | 2.6 | 2.4 | 2.7 | · | 2.2 | 2.2 | 2.3 | · |
効率性 3
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | |
| Inventory Turnover | 1.6 | 1.7 | 1.9 | · | 1.8 | 1.8 | 1.8 | · | 1.7 | 2.0 | 2.0 | · | 2.1 | 2.2 | 1.9 | · | |
| Receivables Turnover | 2.8 | 2.9 | 3.4 | · | 3.2 | 3.1 | 3.3 | · | 3.5 | 3.5 | 3.5 | · | 3.3 | 3.1 | 2.9 | · |
バリュエーション(TTM) 4
| 指標 | トレンド | Q3 2026 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8.15B | $8.15B | $8.09B | · | $7.86B | $7.87B | $7.89B | · | $7.77B | $7.44B | $7.01B | · | $6.57B | $6.12B | $5.84B | · | |
| Net Income TTM | $351M | $350M | $382M | · | $384M | $373M | $398M | · | $375M | $329M | $324M | · | $406M | $840M | $765M | · | |
| P/E | 13.9 | 16.2 | 15.7 | · | 17.8 | 20.0 | 18.6 | · | 18.1 | 20.7 | 17.0 | · | 13.2 | 6.6 | 7.3 | · | |
| Earnings Yield | 7.2% | 6.2% | 6.4% | · | 5.6% | 5.0% | 5.4% | · | 5.5% | 4.8% | 5.9% | · | 7.5% | 15.1% | 13.7% | · |
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
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 収益 | $8.16B | $7.92B | $6.99B | $5.85B | $4.98B |
| 粗利益率 % | 28.7% | 29.1% | 26.9% | 25.1% | 29.1% |
| 営業利益率 % | 9.8% | 10.0% | 8.6% | 7.1% | 10.5% |
| 純利益 | $336M | $367M | $301M | $757M | $167M |
| 希薄化後EPS | $5.51 | $5.64 | $4.82 | $12.09 | $2.38 |
貸借対照表
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 2.0 | 1.7 | 1.6 | 1.8 | 2.6 |
| 流動比率 | 1.7 | 2.4 | 1.8 | 2.7 | 2.0 |
| クイックレシオ | 0.8 | 1.5 | 0.8 | 1.4 | 1.3 |
キャッシュフロー
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $488M | $502M | $447M | $127M | $396M |
最新ニュース この会社に言及した最近の見出し
トレードシグナル エントリー価格とリスク/リワード比率を伴う最近の売買シグナル
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。
機関投資家(13F) 446 提出者 · $2.9B合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 70 (-6 前期比) | 70 (+28 前期比) | 109 (-17 前期比) | 162 (+12 前期比) | +4.2M |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
| 機関投資家 | 評価額 | 株式数 | % 追跡された13Fのうち | タイプ |
|---|---|---|---|---|
| DIMENSIONAL FUND ADVISORS LP | $267,051,989 | 3,025,742 | 9.16% | 株式数 |
| Route One Investment Company, L.P. | $260,417,132 | 2,950,568 | 8.93% | 株式数 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | $192,023,575 | 2,175,658 | 6.59% | 株式数 |
| VANGUARD CAPITAL MANAGEMENT LLC | $157,501,470 | 1,784,517 | 5.40% | 株式数 |
| LONDON CO OF VIRGINIA | $123,482,273 | 1,399,101 | 4.23% | 株式数 |
| STATE STREET CORP | $119,033,702 | 1,348,671 | 4.08% | 株式数 |
| NORGES BANK | $115,570,733 | 1,309,435 | 3.96% | 株式数 |
| Holocene Advisors, LP | $110,066,663 | 1,247,073 | 3.77% | 株式数 |
| Clarkston Capital Partners, LLC | $106,434,058 | 1,205,915 | 3.65% | 株式数 |
| MANUFACTURERS LIFE INSURANCE COMPANY, THE | $101,937,034 | 1,154,963 | 3.50% | 株式数 |
| CITADEL ADVISORS LLC | $84,358,202 | 955,792 | 2.89% | 株式数 |
| TWO SIGMA ADVISERS, LP | $77,815,166 | 785,615 | 2.67% | 株式数 |
| TWO SIGMA INVESTMENTS, LP | $56,457,362 | 639,671 | 1.94% | 株式数 |
| Diamond Hill Capital Management, LLC (Investment Advisor) | $54,599,225 | 618,618 | 1.87% | 株式数 |
| Junto Capital Management LP | $52,025,475 | 589,457 | 1.78% | 株式数 |
| GEODE CAPITAL MANAGEMENT, LLC | $51,925,928 | 588,140 | 1.78% | 株式数 |
| Fisher Asset Management, LLC | $42,490,958 | 481,429 | 1.46% | 株式数 |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | $40,168,715 | 455,118 | 1.38% | 株式数 |
| FMR LLC | $32,192,217 | 364,743 | 1.10% | 株式数 |
| PYA Waltman Capital, LLC | $29,976,850 | 339,643 | 1.03% | 株式数 |
| Quantinno Capital Management LP | $26,068,032 | 295,355 | 0.89% | 株式数 |
| MILLENNIUM MANAGEMENT LLC | $25,063,104 | 283,969 | 0.86% | 株式数 |
| VICTORY CAPITAL MANAGEMENT INC | $24,119,516 | 273,278 | 0.83% | 株式数 |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $22,789,173 | 258,205 | 0.78% | 株式数 |
| VANGUARD FIDUCIARY TRUST CO | $22,203,921 | 251,574 | 0.76% | 株式数 |
| Balyasny Asset Management L.P. | $21,401,550 | 242,483 | 0.73% | 株式数 |
| BlackRock, Inc. | $20,424,953 | 231,418 | 0.70% | 株式数 |
| EULAV Asset Management | $20,390,267 | 231,025 | 0.70% | 株式数 |
| RAYMOND JAMES FINANCIAL INC | $20,086,299 | 227,581 | 0.69% | 株式数 |
| GAMCO INVESTORS, INC. ET AL | $19,961,411 | 226,166 | 0.68% | 株式数 |
| LOOMIS SAYLES & CO L P | $19,682,884 | 223,010 | 0.68% | 株式数 |
| H Squared Management LP | $19,098,317 | 216,387 | 0.65% | 株式数 |
| BRAUN STACEY ASSOCIATES INC | $18,418,538 | 208,685 | 0.63% | 株式数 |
| IRIDIAN ASSET MANAGEMENT LLC/CT | $18,083,856 | 204,893 | 0.62% | 株式数 |
| BNP PARIBAS FINANCIAL MARKETS | $17,215,025 | 195,049 | 0.59% | 株式数 |
| JONES FINANCIAL COMPANIES LLLP | $16,628,382 | 185,979 | 0.57% | 株式数 |
| Wallace Capital Management Inc. | $16,463,138 | 186,530 | 0.56% | 株式数 |
| GABELLI FUNDS LLC | $16,046,551 | 181,810 | 0.55% | 株式数 |
| Gotham Asset Management, LLC | $15,517,697 | 175,818 | 0.53% | 株式数 |
| GOLDMAN SACHS GROUP INC | $15,259,624 | 172,894 | 0.52% | 株式数 |
| DEUTSCHE BANK AG\ | $14,336,690 | 162,437 | 0.49% | 株式数 |
| ExodusPoint Capital Management, LP | $13,242,266 | 150,037 | 0.45% | 株式数 |
| ENVESTNET ASSET MANAGEMENT INC | $13,047,277 | 147,828 | 0.45% | 株式数 |
| BANK OF AMERICA CORP /DE/ | $12,612,090 | 142,897 | 0.43% | 株式数 |
| D. E. Shaw & Co., Inc. | $11,358,003 | 128,688 | 0.39% | 株式数 |
| KENNEDY CAPITAL MANAGEMENT LLC | $11,352,499 | 128,626 | 0.39% | 株式数 |
| FRANKLIN RESOURCES INC | $10,746,891 | 121,764 | 0.37% | 株式数 |
| RHUMBLINE ADVISERS | $9,863,441 | 111,755 | 0.34% | 株式数 |
| Soapstone Management L.P. | $9,598,275 | 108,750 | 0.33% | 株式数 |
| Cambria Investment Management, L.P. | $9,093,869 | 103,035 | 0.31% | 株式数 |
| PRUDENTIAL FINANCIAL INC | $9,023,261 | 102,235 | 0.31% | 株式数 |
| SEI INVESTMENTS CO | $8,601,030 | 97,451 | 0.29% | 株式数 |
| HSBC HOLDINGS PLC | $8,558,573 | 96,981 | 0.29% | 株式数 |
| PRINCIPAL FINANCIAL GROUP INC | $7,954,521 | 90,126 | 0.27% | 株式数 |
| Swiss National Bank | $7,219,668 | 81,800 | 0.25% | 株式数 |
| CAPITAL FUND MANAGEMENT S.A. | $7,016,846 | 79,502 | 0.24% | 株式数 |
| TUDOR INVESTMENT CORP ET AL | $6,982,337 | 79,111 | 0.24% | 株式数 |
| Cohen Capital Management, Inc. | $6,787,900 | 76,908 | 0.23% | 株式数 |
| Carnegie Investment Counsel | $6,777,044 | 76,785 | 0.23% | 株式数 |
| Bridgewater Associates, LP | $6,423,475 | 72,779 | 0.22% | 株式数 |
| XTX Topco Ltd | $6,372,107 | 72,197 | 0.22% | 株式数 |
| COMMERCE BANK | $6,350,837 | 71,956 | 0.22% | 株式数 |
| California Public Employees Retirement System | $5,938,133 | 67,280 | 0.20% | 株式数 |
| AMERICAN CENTURY COMPANIES INC | $5,645,992 | 63,970 | 0.19% | 株式数 |
| LGT Fund Management Co Ltd. | $5,455,527 | 61,812 | 0.19% | 株式数 |
| WELLINGTON MANAGEMENT GROUP LLP | $5,389,509 | 61,064 | 0.18% | 株式数 |
| Artemis Investment Management LLP | $5,243,527 | 59,410 | 0.18% | 株式数 |
| CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM | $5,037,510 | 50,956 | 0.17% | 株式数 |
| Ilex Capital Partners (UK) LLP | $4,901,166 | 55,531 | 0.17% | 株式数 |
| ONTARIO TEACHERS PENSION PLAN BOARD | $4,677,780 | 53,000 | 0.16% | プットオプション |
| Moran Wealth Management, LLC | $4,466,221 | 50,603 | 0.15% | 株式数 |
| Man Group plc | $4,462,779 | 50,564 | 0.15% | 株式数 |
| ALLIANCEBERNSTEIN L.P. | $4,395,414 | 44,461 | 0.15% | 株式数 |
| Vanguard Global Advisers, LLC | $4,102,501 | 46,482 | 0.14% | 株式数 |
| Campbell & CO Investment Adviser LLC | $3,953,960 | 44,799 | 0.14% | 株式数 |
| VANGUARD GROUP INC | $3,808,968 | 38,455 | 0.13% | 株式数 |
| Qube Research & Technologies Ltd | $3,706,743 | 41,998 | 0.13% | 株式数 |
| Retirement Systems of Alabama | $3,640,902 | 41,252 | 0.12% | 株式数 |
| Trexquant Investment LP | $3,617,424 | 40,986 | 0.12% | 株式数 |
| Edgestream Partners, L.P. | $3,542,580 | 40,138 | 0.12% | 株式数 |
| LPL Financial LLC | $3,532,059 | 40,019 | 0.12% | 株式数 |
| VANGUARD ASSET MANAGEMENT, Ltd | $3,459,262 | 39,194 | 0.12% | 株式数 |
| Corient Private Wealth LP | $3,130,055 | 35,464 | 0.11% | 株式数 |
| CLIFFORD SWAN INVESTMENT COUNSEL LLC | $3,122,592 | 31,586 | 0.11% | 株式数 |
| AMERIPRISE FINANCIAL INC | $3,110,812 | 35,246 | 0.11% | 株式数 |
| BROWN BROTHERS HARRIMAN & CO | $3,058,209 | 34,650 | 0.10% | 株式数 |
| STATE BOARD OF ADMINISTRATION OF FLORIDA RETIREMENT SYSTEM | $2,764,127 | 31,318 | 0.09% | 株式数 |
| CIBC Private Wealth Group LLC | $2,742,460 | 25,516 | 0.09% | 株式数 |
| UBS AM, a distinct business unit of UBS ASSET MANAGEMENT AMERICAS LLC | $2,712,521 | 27,438 | 0.09% | 株式数 |
| Plancorp, LLC | $2,634,119 | 30,382 | 0.09% | 株式数 |
| US BANCORP \DE\ | $2,536,945 | 28,744 | 0.09% | 株式数 |
| Cetera Investment Advisers | $2,518,058 | 28,530 | 0.09% | 株式数 |
| MORGAN STANLEY | $2,500,582 | 28,332 | 0.09% | 株式数 |
| WINTON GROUP Ltd | $2,479,488 | 28,093 | 0.09% | 株式数 |
| Orion Portfolio Solutions, LLC | $2,350,705 | 20,202 | 0.08% | 株式数 |
| BARCLAYS PLC | $2,177,285 | 24,669 | 0.07% | 株式数 |
| Legal & General Group Plc | $2,065,284 | 23,400 | 0.07% | 株式数 |
| JANUS HENDERSON GROUP PLC | $1,980,179 | 20,019 | 0.07% | 株式数 |
| Nuveen Asset Management, LLC | $1,935,633 | 16,911 | 0.07% | 株式数 |
| Walleye Capital LLC | $1,918,066 | 21,732 | 0.07% | 株式数 |
企業インサイダー 10 人のインサイダー · 0人の役員 · 8人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Michelle Marie Atkinson | 取締役 | 2026年7月31日 A | — | 0 | 0 | $0 |
| Thomas C Erb | 取締役 | 2026年7月31日 A | — | 0 | 0 | $0 |
| Dorothy M Burwell | 取締役 | 2026年7月31日 A | — | 0 | 0 | $0 |
| Jennifer Kuperman Johnson | 取締役 | 2026年7月31日 A | — | 0 | 0 | $0 |
| Jeff A Zadoks | 取締役 | 2026年7月31日 A | 28,015 | 0 | 0 | $0 |
| Gregory L Curl | 取締役 | 2026年7月31日 A | 15,107 | 0 | 2 | $-1,448,066 |
| David P Skarie | 取締役 | 2026年7月31日 A | 56,991 | 0 | 0 | $0 |
| David W Kemper | 取締役 | 2026年7月31日 A | — | 0 | 0 | $0 |
| RALCORP HOLDINGS INC /MO | 10%オーナー | 2012年9月28日 J | 1,325,985 | 0 | 0 | $0 |
| William P Stiritz | — | 2025年12月18日 M | 4,334,667 | 1 | 0 | $3,943,080 |
SECフォーム3/4/5提出書類からのインサイダー;純額=公開市場のP/Sのみ
アクティビストおよび5%超のオーナー 2保有
SECスケジュール13Dを提出した投資家 — 発行体の影響を与える意図(アクティビストの保有、取締役会キャンペーン、M&A)を持つ5%超の受益権所有。各行は、その提出者のポジションの最新の既知の状態を示します。
| 提出者 | 提出済み | 保有 | ステータス | 目的 | 提出書類 |
|---|---|---|---|---|---|
| William P. Stiritz ×5 提出書類 | 2026年3月5日 | 10.30% | 修正 | — | SEC |
| Gabelli Funds, LLC I.D. No., GAMCO Asset Management Inc. I.D. No., MJG Associates, Inc. I.D. No., MJG-IV Limited Partnership I.D. No., GGCP, Inc. I.D. No., GAMCO Investors, Inc. I.D. No., Mario J. Gabelli ×2 提出書類 | 2015年2月10日 | — | 初回提出 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF保有状況 107のETFが保有
ウェイトは直接株式保有(N-PORT)のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。
| ファンド | ウェイト | 単位 | 時点 | ソース |
|---|---|---|---|---|
| FXG · First Trust Exchange-Traded AlphaDE… | 3.46% | 80,754 NS | 2026年4月30日 | N-PORT |
| EWO · iShares, Inc. | 2.29% | 123,157 SH | 2026年8月8日 | 日次 |
| PBJ · Invesco Exchange-Traded Fund Trust | 2.27% | 30,939 SH | 2026年8月8日 | 日次 |
| GURU · Global X Funds | 1.06% | 5,902 NS | 2026年4月30日 | N-PORT |
| SYLD · Cambria ETF Trust | 1.02% | 93,641 NS | 2026年4月30日 | N-PORT |
| HSMV · First Trust Exchange-Traded Fund III | 0.88% | 2,557 NS | 2026年4月30日 | N-PORT |
| XMLV · Invesco Exchange-Traded Fund Trust … | 0.75% | 71,653 SH | 2026年8月8日 | 日次 |
| RFV · Invesco Exchange-Traded Fund Trust | 0.60% | 25,754 SH | 2026年8月8日 | 日次 |
| FNK · First Trust Exchange-Traded AlphaDE… | 0.60% | 12,333 NS | 2026年4月30日 | N-PORT |
| SMMV · iShares Trust | 0.55% | 17,825 SH | 2026年8月8日 | 日次 |
| PAMC · Pacer Funds Trust | 0.40% | 2,430 NS | 2026年4月30日 | N-PORT |
| DFSV · Dimensional ETF Trust | 0.38% | 271,944 NS | 2026年4月30日 | N-PORT |
| SIXL · EXCHANGE TRADED CONCEPTS TRUST | 0.38% | 7,726 NS | 2026年5月31日 | N-PORT |
| JPUS · J.P. Morgan Exchange-Traded Fund Tr… | 0.36% | 15,408 NS | 2026年4月30日 | N-PORT |
| IDV · iShares Trust | 0.36% | 810,233 SH | 2026年8月8日 | 日次 |
| JPME · J.P. Morgan Exchange-Traded Fund Tr… | 0.34% | 14,221 NS | 2026年4月30日 | N-PORT |
| FSTA · FIDELITY COVINGTON TRUST | 0.29% | 40,395 NS | 2026年4月30日 | N-PORT |
| FNX · First Trust Exchange-Traded AlphaDE… | 0.29% | 36,813 NS | 2026年4月30日 | N-PORT |
| RWK · Invesco Exchange-Traded Fund Trust … | 0.28% | 48,099 SH | 2026年8月8日 | 日次 |
| VDC · VANGUARD WORLD FUND | 0.28% | 296,630 SH | 2026年8月8日 | 日次 |
| DFAT · Dimensional ETF Trust | 0.23% | 305,330 NS | 2026年4月30日 | N-PORT |
| DFVE · DoubleLine ETF Trust | 0.22% | 607 NS | 2026年3月31日 | N-PORT |
| BKSE · BNY Mellon ETF Trust | 0.21% | 1,594 NS | 2026年4月30日 | N-PORT |
| IJJ · iShares Trust | 0.20% | 203,170 SH | 2026年8月8日 | 日次 |
| VFVA · VANGUARD WELLINGTON FUND | 0.20% | 19,658 SH | 2026年8月8日 | 日次 |
| IVOV · VANGUARD ADMIRAL FUNDS | 0.20% | 34,261 SH | 2026年8月8日 | 日次 |
| AVSC · AMERICAN CENTURY ETF TRUST | 0.18% | 55,601 NS | 2026年5月31日 | N-PORT |
| FAB · First Trust Exchange-Traded AlphaDE… | 0.18% | 2,383 NS | 2026年4月30日 | N-PORT |
| APUE · Trust for Professional Managers | 0.18% | 48,785 NS | 2026年5月31日 | N-PORT |
| IYK · iShares Trust | 0.17% | 26,383 SH | 2026年8月8日 | 日次 |
| PAWZ · ProShares Trust | 0.16% | 567 NS | 2026年5月31日 | N-PORT |
| MIDE · DBX ETF Trust | 0.16% | 58 NS | 2026年5月29日 | N-PORT |
| JMOM · J.P. Morgan Exchange-Traded Fund Tr… | 0.15% | 31,172 NS | 2026年4月30日 | N-PORT |
| EQAL · Invesco Exchange-Traded Fund Trust … | 0.15% | 15,829 SH | 2026年8月8日 | 日次 |
| PTMC · Pacer Funds Trust | 0.13% | 4,843 NS | 2026年4月30日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.12% | 165,782 NS | 2026年4月30日 | N-PORT |
| SMLF · iShares Trust | 0.11% | 53,967 SH | 2026年8月8日 | 日次 |
| XJH · iShares Trust | 0.11% | 5,405 SH | 2026年8月8日 | 日次 |
| JVAL · J.P. Morgan Exchange-Traded Fund Tr… | 0.11% | 7,677 NS | 2026年4月30日 | N-PORT |
| ISCV · iShares Trust | 0.11% | 8,344 SH | 2026年8月8日 | 日次 |
| IVOO · VANGUARD ADMIRAL FUNDS | 0.10% | 64,362 SH | 2026年8月8日 | 日次 |
| IJH · iShares Trust | 0.10% | 1,376,120 SH | 2026年8月8日 | 日次 |
| QVMM · Invesco Exchange-Traded Fund Trust … | 0.10% | 5,498 SH | 2026年8月8日 | 日次 |
| PKW · Invesco Exchange-Traded Fund Trust | 0.09% | 20,950 SH | 2026年8月8日 | 日次 |
| VGMS · VANGUARD MALVERN FUNDS | 0.09% | 240,000 PA | 2026年8月8日 | 日次 |
| EBI · RBB Fund Trust | 0.09% | 6,291 NS | 2026年5月31日 | N-PORT |
| MIDU · Direxion Shares ETF Trust | 0.09% | 698 NS | 2026年4月30日 | N-PORT |
| BBMC · J.P. Morgan Exchange-Traded Fund Tr… | 0.09% | 16,721 NS | 2026年4月30日 | N-PORT |
| MVV · ProShares Trust | 0.08% | 1,458 NS | 2026年5月31日 | N-PORT |
| SCHA · SCHWAB STRATEGIC TRUST | 0.08% | 202,546 NS | 2026年5月31日 | N-PORT |