SMBK SmartFinancial, Inc. Common Stock
$42.32
株価 · 5月 1, 2026
ファンダメンタルズ（時点） 3月 16, 2026
52週レンジ
$30–$44
89% of range
アナリスト評価
HOLD
12 analysts
目標株価
$46
+9% upside
P/E (TTM)
12.4
ROE
9.7%
純利益率
25.1%
SMBK 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
$42.31
時価総額
$630M
P/E (TTM)
12.4
EPS（TTM）
$2.98
収益（TTM）
—
配当利回り
0.87%
ROE
9.7%
負債/自己資本
—
52週レンジ
$30 – $44
SMBK 株価チャート Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
—
EPS
$2.98
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$59M
2016-12-31
→
2025-12-31
利益率
25.1%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
SMBK
競合中央値
P/E (TTM)
12.4
10.7
P/S (TTM) (株価売上高倍率（TTM）)
3.1
2.0
P/B (株価純資産倍率)
1.1
1.1
Price / FCF (株価FCF倍率)
10.6
—
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
SMBK
競合中央値
Net Profit Margin (純利益率)
25.1%
25.3%
ROA
0.90%
0.95%
ROE
9.7%
9.8%
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
SMBK
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
SMBK
競合中央値
Revenue YoY (収益（前年比）)
16.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
6.7%
—
Revenue CAGR 5Y (収益（5年CAGR）)
11.5%
—
EPS YoY
39.2%
—
Net Income YoY (純利益（前年比）)
39.3%
—
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
SMBK
競合中央値
Payout Ratio (配当性向)
10.8%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
0.87%
配当性向
10.8%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月13日 | $0.0800 |
| 2025年11月17日 | $0.0800 |
| 2025年8月8日 | $0.0800 |
| 2025年5月2日 | $0.0800 |
| 2025年1月31日 | $0.0800 |
| 2024年11月12日 | $0.0800 |
| 2024年8月9日 | $0.0800 |
| 2024年5月9日 | $0.0800 |
| 2024年2月1日 | $0.0800 |
| 2023年11月10日 | $0.0800 |
| 2023年8月10日 | $0.0800 |
| 2023年5月11日 | $0.0800 |
| 2023年2月9日 | $0.0800 |
| 2022年11月10日 | $0.0700 |
| 2022年8月11日 | $0.0700 |
| 2022年5月12日 | $0.0700 |
| 2022年2月10日 | $0.0700 |
| 2021年11月10日 | $0.0600 |
| 2021年8月5日 | $0.0600 |
| 2021年5月6日 | $0.0600 |
SMBK 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
12 アナリスト
- 強い買い 3 25.0%
- 買い 4 33.3%
- 保有 5 41.7%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-04-30
中央値
$46.00
現在
$42.31
安値
$42.00
高値
$50.00
中央値ターゲット
$46.00
+8.7%
平均値ターゲット
$46.15
+9.1%
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
0.06%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.81 | $0.80 | 0.01% |
| 2025年12月31日 | $0.81 | $0.80 | 0.01% |
| 2025年9月30日 | $0.86 | $0.75 | 0.11% |
| 2025年6月30日 | $0.69 | $0.65 | 0.04% |
| 2025年3月31日 | $0.67 | $0.56 | 0.11% |
同業他社比較 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 |
|---|---|---|---|---|---|---|
| SMBK | $630M | 12.4 | 16.9% | 25.1% | 9.7% | — |
| SMBC | — | 10.6 | 11.1% | 32.1% | 11.3% | — |
| GSBC | $681M | 9.9 | 4.4% | 30.9% | 11.5% | — |
| PGC | $489M | 13.3 | 24.1% | 13.2% | 5.8% | — |
| ORRF | $691M | 8.5 | 36.0% | 217.7% | 14.2% | — |
| IBCP | $668M | 9.9 | 0.30% | 213.7% | 14.1% | — |
| FISI | $617M | 8.6 | 109.5% | 30.6% | 12.2% | — |
| SPFI | $632M | 11.3 | 8.6% | 27.6% | 12.3% | — |
| SHBI | $591M | 9.9 | -0.27% | 285.4% | 10.3% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $88M | $21M | $12M | $17M | $25M | $16M | $6M | $4M | $3M | $2M | |
| Interest Income | $286M | $251M | $218M | $159M | $125M | $118M | $108M | $92M | $52M | $43M | $28M | $21M | |
| Pretax Income | $62M | $45M | $36M | $55M | $44M | $31M | $33M | $21M | $11M | $9M | $3M | $3M | |
| Income Tax | $11M | $9M | $8M | $12M | $10M | $7M | $7M | $3M | $6M | $3M | $2M | $1M | |
| Net Income | $50M | $36M | $29M | $43M | $35M | $24M | $27M | $18M | $5M | $6M | $2M | $2M | |
| EPS (Basic) | $3.00 | $2.16 | $1.70 | $2.57 | $2.23 | $1.63 | $1.90 | $1.46 | $0.56 | $0.82 | $0.35 | $0.58 | |
| EPS (Diluted) | $2.98 | $2.14 | $1.69 | $2.55 | $2.22 | $1.62 | $1.89 | $1.45 | $0.55 | $0.78 | $0.32 | $0.52 | |
| Shares (Basic) | 16,779,019 | 16,768,956 | 16,805,068 | 16,740,450 | 15,572,537 | 14,955,423 | 13,953,497 | 12,423,618 | 8,639,212 | 5,838,574 | 3,985,202 | 2,963,589 | |
| Shares (Diluted) | 16,896,519 | 16,875,456 | 16,911,185 | 16,871,369 | 15,699,215 | 15,019,175 | 14,046,366 | 12,517,640 | 8,793,527 | 6,118,943 | 4,281,509 | 3,293,487 | |
| EBITDA | $5M | $5M | $5M | $5M | $4M | $4M | · | · | · | · | · | · |
貸借対照表 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $464M | $388M | $352M | $266M | $1.05B | $482M | $184M | $116M | $113M | $69M | $80M | $47M | |
| PP&E (Net) | $88M | $91M | $93M | $93M | $86M | $73M | $59M | $56M | $43M | $31M | $25M | $16M | |
| PP&E (Gross) | $124M | $122M | $120M | $117M | $107M | $89M | $73M | $67M | $51M | $37M | $30M | $20M | |
| Accum. Depreciation | $36M | $31M | $27M | $25M | $21M | $17M | $13M | $11M | $8M | $6M | $5M | $4M | |
| Goodwill | $90M | $96M | $96M | $96M | $92M | $74M | $66M | $66M | · | · | $4M | $0 | |
| Intangibles | $5M | $9M | $11M | $14M | $14M | $12M | $12M | $13M | $8M | $2M | $3M | · | |
| Total Assets | $5.86B | $5.28B | $4.83B | $4.64B | $4.61B | $3.30B | $2.45B | $2.27B | $1.72B | $1.06B | $1.02B | $534M | |
| Total Liabilities | $5.31B | $4.78B | $4.37B | $4.21B | $4.18B | $2.95B | $2.14B | $1.99B | $1.51B | $957M | $924M | $478M | |
| Long-term Debt | · | $8M | $13M | $42M | $88M | $81M | $32M | · | · | · | · | · | |
| Common Stock | $17M | $17M | $17M | $17M | $17M | $15M | $14M | $14M | $11M | $6M | $6M | $3M | |
| Paid-in Capital | $296M | $294M | $296M | $294M | $293M | $253M | $233M | $232M | $174M | $83M | $83M | $43M | |
| Retained Earnings | $249M | $204M | $173M | $157M | $118M | $87M | $66M | $40M | $22M | $17M | $12M | $11M | |
| AOCI | $-9M | $-24M | $-26M | $-35M | $1M | $2M | $168.0K | $-3M | $-1M | $-1M | $-352.1K | $-303.2K | |
| Stockholders' Equity | $552M | $491M | $460M | $432M | $429M | $357M | $313M | $283M | $206M | $105M | $100M | $56M | |
| Liabilities + Equity | $5.86B | $5.28B | $4.83B | $4.64B | $4.61B | $3.30B | $2.45B | $2.27B | $1.72B | $1.06B | $1.02B | $534M | |
| Shares Outstanding | 17,029,317 | 16,925,672 | 16,988,879 | 16,900,805 | 16,802,990 | 15,107,214 | 14,008,233 | 13,933,504 | 11,152,561 | 5,896,033 | 5,806,477 | 2,965,783 |
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 | $5M | $5M | $5M | $5M | $4M | $4M | $3M | $3M | $-2M | $2M | $1M | $2M | |
| Stock-based Comp | $2M | $2M | $1M | $1M | $693.0K | $482.0K | $517.0K | $397.0K | $154.3K | $132.6K | $140.1K | $14.6K | |
| Deferred Tax | $-470.0K | $120.0K | $1M | $-555.0K | $643.0K | $-1M | $780.0K | $2M | $2M | · | · | $540.7K | |
| Amort. of Intangibles | $2M | $2M | $3M | $3M | $2M | $2M | $1M | $976.0K | $346.4K | $305.5K | $233.0K | $163.1K | |
| Other Non-cash | $5M | $10M | $3M | $8M | $6M | $2M | · | · | · | · | · | · | |
| Operating Cash Flow | $62M | $53M | $40M | $57M | $46M | $29M | $30M | $21M | $1M | $12M | $2M | $2M | |
| CapEx | $2M | $6M | $6M | $12M | $2M | $5M | $6M | $4M | $3M | $7M | $1M | $3M | |
| Investing Cash Flow | $-499M | $-420M | $-135M | $-841M | $-265M | $-259M | $-95M | $-95M | $-51M | · | · | · | |
| Debt Issued | $2M | $160M | $26M | $31M | $8M | $340M | $154M | · | · | · | · | · | |
| Net Debt Issued | $2M | $-6M | $-4M | $-45M | $7M | $50M | · | · | · | · | · | · | |
| Stock Issued | $153.0K | $68.0K | $165.0K | $397.0K | $200.0K | $339.0K | $438.0K | $2M | $38M | $804.0K | $4M | $34.7K | |
| Stock Repurchased | · | $3M | · | · | $1M | $4M | · | · | · | · | · | · | |
| Net Stock Activity | $153.0K | $-3M | $108.0K | $191.0K | $-1M | $-4M | · | · | $38M | $804.0K | $4M | $191.0K | |
| Dividends Paid | $5M | $5M | $5M | $5M | $4M | $3M | $700.0K | $0 | · | · | · | · | |
| Financing Cash Flow | $514M | $403M | $181M | $5M | $782M | $528M | $133M | $77M | $94M | · | · | · | |
| Net Change in Cash | $77M | $35M | $86M | $-779M | $563M | $298M | $68M | $3M | $44M | $-11M | $33M | $-33M | |
| Taxes Paid | $12M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $59M | $46M | $33M | $44M | $44M | $24M | · | · | $4M | $5M | $1M | $3M | |
| Levered FCF | · | · | $-36M | $28M | $35M | $10M | · | · | $1M | $2M | $-61.6K | $2M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 25.1% | 21.1% | 18.8% | 26.0% | 25.3% | 20.9% | · | · | 9.8% | 13.7% | 5.5% | 9.5% | |
| Pretax Margin | 30.7% | 26.5% | 23.8% | 33.2% | 32.3% | 26.6% | · | · | 22.3% | 21.6% | 11.6% | 15.4% | |
| EBITDA Margin | 2.5% | 3.0% | 3.4% | 2.8% | 3.1% | 3.2% | · | · | · | · | · | · | |
| ROA | 0.90% | 0.72% | 0.60% | 0.93% | 0.88% | 0.85% | · | · | 0.36% | 0.56% | 0.19% | 0.39% | |
| ROE | 9.7% | 7.5% | 6.3% | 10.2% | 8.2% | 6.9% | · | · | 2.9% | 5.7% | 1.9% | 3.5% |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 16.9% | 12.5% | -7.8% | 20.3% | 18.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.7% | 7.7% | 9.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 39.2% | 26.6% | -33.7% | 14.9% | 37.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 5.3% | -1.2% | 1.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 39.3% | 26.4% | -33.5% | 23.7% | 43.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 5.4% | 1.3% | 5.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 15.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 12.8% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $200M | $172M | $152M | $165M | $137M | $116M | $99M | $83M | $51M | $42M | $27M | $20M | |
| Net Income TTM | $50M | $36M | $29M | $43M | $35M | $24M | $27M | $18M | $5M | $6M | $2M | $2M | |
| Market Cap | $630M | $524M | $416M | $465M | $460M | $274M | · | · | $242M | $109M | $93M | $88M | |
| P/E | 12.4 | 14.5 | 14.5 | 10.8 | 12.3 | 11.2 | 12.5 | 12.6 | 39.5 | 23.8 | 50.3 | 25.5 | |
| P/S | 3.1 | 3.1 | 2.7 | 2.8 | 3.3 | 2.4 | · | · | 4.7 | 2.6 | 3.4 | 4.4 | |
| P/B | 1.1 | 1.1 | 0.9 | 1.1 | 1.1 | 0.8 | · | · | 1.2 | 1.0 | 0.9 | 2.2 | |
| P / Tangible Book | 1.4 | 1.4 | 1.2 | 1.4 | 1.4 | 1.0 | · | · | · | · | · | · | |
| P / Cash Flow | 10.2 | 9.9 | 10.5 | 8.2 | 10.0 | 9.4 | · | · | 36.4 | 9.4 | 39.9 | 24.8 | |
| P / FCF | 10.6 | 11.3 | 12.4 | 10.5 | 10.5 | 11.6 | · | · | 63.0 | 23.8 | 74.2 | 26.5 | |
| Dividend Yield | 0.87% | 1.0% | 1.3% | 1.0% | 0.81% | 1.1% | · | · | · | · | · | · | |
| Earnings Yield | 8.1% | 6.9% | 6.9% | 9.3% | 8.1% | 8.9% | 8.0% | 7.9% | 2.5% | 4.2% | 2.0% | 3.9% | |
| Payout Ratio | 10.8% | 15.0% | 19.0% | 11.0% | 10.7% | 12.3% | · | · | · | · | · | · | |
| Annual Payout | $5M | $5M | $5M | $5M | $4M | $3M | $700.0K | $0 | · | · | · | · |
損益計算書 9
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $28M | · | $24M | $21M | $17M | · | $6M | $3M | $3M | |
| Interest Income | $76M | $75M | $69M | $66M | $66M | $64M | $61M | $60M | $57M | $55M | $52M | $53M | $47M | $42M | $36M | $33M | |
| Pretax Income | $17M | $17M | $14M | $14M | $12M | $11M | $10M | $12M | $8M | $2M | $11M | $15M | $17M | $15M | $13M | $11M | |
| Income Tax | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $3M | $2M | $319.0K | $2M | $3M | $4M | $3M | $3M | $2M | |
| Net Income | $14M | $14M | $12M | $11M | $10M | $9M | $8M | $9M | $6M | $2M | $9M | $12M | $13M | $12M | $10M | $8M | |
| EPS (Basic) | $0.81 | $0.82 | $0.70 | $0.67 | $0.57 | $0.55 | $0.48 | $0.56 | $0.36 | $0.12 | $0.53 | $0.69 | $0.78 | $0.69 | $0.61 | $0.49 | |
| EPS (Diluted) | $0.81 | $0.81 | $0.69 | $0.67 | $0.57 | $0.54 | $0.48 | $0.55 | $0.37 | $0.12 | $0.52 | $0.68 | $0.77 | $0.68 | $0.61 | $0.49 | |
| Shares (Basic) | -33,548,740 | 16,781,236 | 16,778,988 | 16,767,535 | -33,578,256 | 16,726,658 | 16,770,819 | 16,849,735 | -33,600,275 | 16,807,548 | 16,806,389 | 16,791,406 | -33,462,106 | 16,749,255 | 16,734,930 | 16,718,371 | |
| Shares (Diluted) | -33,763,234 | 16,908,920 | 16,878,736 | 16,872,097 | -33,740,200 | 16,839,998 | 16,850,250 | 16,925,408 | -33,802,035 | 16,918,635 | 16,898,091 | 16,896,494 | -33,726,715 | 16,872,022 | 16,867,774 | 16,858,288 |
貸借対照表 16
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $464M | $557M | $365M | $423M | $388M | $193M | $343M | $478M | · | $400M | $239M | $307M | · | $543M | $655M | $764M | |
| PP&E (Net) | $88M | $89M | $90M | $91M | $91M | $91M | $91M | $93M | · | $92M | $92M | $92M | · | $92M | $90M | $85M | |
| PP&E (Gross) | $124M | · | · | · | $122M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $36M | · | · | · | $31M | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $90M | $90M | $96M | $96M | $96M | $96M | $96M | $96M | $96M | $96M | $96M | $96M | · | $96M | $92M | $92M | |
| Intangibles | $5M | $5M | $7M | $8M | $9M | $9M | $10M | $10M | · | $12M | $12M | $13M | · | $14M | $13M | $14M | |
| Total Assets | $5.86B | $5.78B | $5.49B | $5.41B | $5.28B | $4.91B | $4.89B | $4.95B | · | $4.80B | $4.75B | $4.77B | · | $4.80B | $4.79B | $4.72B | |
| Total Liabilities | $5.31B | $5.25B | $4.97B | $4.91B | $4.78B | $4.42B | $4.42B | $4.49B | · | $4.35B | $4.30B | $4.33B | · | $4.38B | $4.37B | $4.30B | |
| Long-term Debt | · | $1M | $7M | $8M | · | $9M | $13M | $10M | · | $14M | $16M | $16M | · | $18M | $12M | $37M | |
| Common Stock | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | · | $17M | $17M | $17M | · | $17M | $17M | $17M | |
| Paid-in Capital | $296M | $296M | $295M | $295M | $294M | $294M | $294M | $296M | · | $296M | $295M | $295M | · | $294M | $294M | $293M | |
| Retained Earnings | $249M | $236M | $224M | $214M | $204M | $196M | $188M | $181M | · | $168M | $168M | $160M | · | $145M | $134M | $125M | |
| AOCI | $-9M | $-11M | $-17M | $-20M | $-24M | $-17M | $-26M | $-27M | · | $-34M | $-35M | $-29M | · | $-41M | $-25M | $-16M | |
| Stockholders' Equity | $552M | $538M | $519M | $506M | $491M | $489M | $472M | $467M | · | $447M | $445M | $443M | · | $415M | $420M | $420M | |
| Liabilities + Equity | $5.86B | $5.78B | $5.49B | $5.41B | $5.28B | $4.91B | $4.89B | $4.95B | · | $4.80B | $4.75B | $4.77B | · | $4.80B | $4.79B | $4.72B | |
| Shares Outstanding | 17,029,317 | 17,028,001 | 17,017,547 | 17,017,547 | 16,925,672 | 16,926,374 | 16,925,902 | 17,056,704 | · | 16,994,543 | 17,004,092 | 17,004,092 | · | 16,887,555 | 16,898,405 | 16,893,282 |
キャッシュフロー 17
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| Stock-based Comp | $227.0K | $478.0K | $473.0K | $761.0K | $363.0K | $372.0K | $376.0K | $518.0K | $173.0K | $272.0K | $366.0K | $538.0K | $309.0K | $281.0K | $398.0K | $312.0K | |
| Deferred Tax | $-324.0K | $-212.0K | $-922.0K | $988.0K | $-508.0K | $-665.0K | $-146.0K | $1M | $-492.0K | $62.0K | $-2M | $3M | $-55.0K | $-828.0K | $-620.0K | $948.0K | |
| Amort. of Intangibles | $479.0K | $536.0K | $566.0K | $569.0K | $601.0K | $604.0K | $608.0K | $612.0K | $643.0K | $647.0K | $675.0K | $659.0K | $687.0K | $650.0K | $633.0K | $637.0K | |
| Operating Cash Flow | $17M | $17M | $14M | $14M | $17M | $12M | $17M | $7M | $12M | $7M | $10M | $11M | $15M | $13M | $18M | $11M | |
| CapEx | $354.0K | $328.0K | $778.0K | $929.0K | $1M | $1M | $1M | $3M | $2M | $957.0K | $1M | $2M | $2M | $3M | $6M | $879.0K | |
| Investing Cash Flow | $-171M | $-95M | $-133M | $-99M | $-184M | $-161M | $-73M | $-3M | $-79M | $86M | $-46M | $-97M | $-111M | $-128M | $-192M | $-410M | |
| Debt Issued | $2M | $0 | · | · | $5M | $151M | · | · | $275.0K | $0 | · | · | $26M | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $-2M | · | · | · | $-25M | · | · | · | $-50M | |
| Stock Issued | $-1.0K | $91.0K | $0 | $63.0K | $0 | $25.0K | $0 | $43.0K | $0 | $0 | $0 | $165.0K | $333.0K | $-199.0K | $46.0K | $217.0K | |
| Stock Repurchased | · | · | · | · | $0 | $-1.0K | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $63.0K | · | · | · | $43.0K | · | · | · | $165.0K | · | · | · | $217.0K | |
| Dividends Paid | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $62M | $270M | $61M | $120M | $362M | $-2M | $-79M | $122M | $19M | $69M | $-32M | $126M | $-181M | $3M | $65M | $118M | |
| Net Change in Cash | $-93M | $192M | $-58M | $35M | $195M | $-150M | $-135M | $126M | $-48M | $161M | $-68M | $41M | $-277M | $-112M | $-109M | $-281M | |
| Free Cash Flow | · | · | · | $13M | · | · | · | $4M | · | · | · | $10M | · | · | · | $10M | |
| Levered FCF | · | · | · | · | · | · | · | $-18M | · | · | · | $-4M | · | · | · | $8M |
収益性 4
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | · | 26.8% | 23.8% | 24.0% | · | 20.7% | 19.8% | 23.3% | · | 6.5% | 22.8% | 26.8% | · | 26.9% | 25.4% | 22.2% | |
| Pretax Margin | · | 33.2% | 29.0% | 28.9% | · | 24.3% | 25.6% | 29.9% | · | 7.5% | 28.9% | 34.6% | · | 34.4% | 32.6% | 28.2% | |
| ROA | · | 0.26% | 0.23% | 0.22% | · | 0.19% | 0.17% | 0.19% | · | 0.04% | 0.19% | 0.24% | · | 0.25% | 0.24% | 0.20% | |
| ROE | · | 2.7% | 2.4% | 2.3% | · | 1.9% | 1.7% | 2.1% | · | 0.48% | 2.0% | 2.7% | · | 2.8% | 2.6% | 2.1% |
効率性 1
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 |
バリュエーション（TTM） 11
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $191M | $181M | $172M | · | $156M | $151M | $153M | · | $156M | $165M | $163M | · | $157M | $146M | $138M | |
| Net Income TTM | · | $46M | $40M | $38M | · | $29M | $28M | $32M | · | $34M | $42M | $42M | · | $40M | $37M | $36M | |
| Market Cap | · | $608M | $575M | $529M | · | $493M | $401M | $359M | · | $363M | $366M | $393M | · | $417M | $408M | $432M | |
| P/E | · | 13.2 | 14.2 | 13.9 | · | 17.2 | 14.2 | 11.3 | · | 10.7 | 8.6 | 9.4 | · | 10.3 | 10.6 | 11.0 | |
| P/S | · | 3.2 | 3.2 | 3.1 | · | 3.2 | 2.7 | 2.3 | · | 2.3 | 2.2 | 2.4 | · | 2.7 | 2.8 | 3.1 | |
| P/B | · | 1.1 | 1.1 | 1.0 | · | 1.0 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.9 | · | 1.0 | 1.0 | 1.0 | |
| P / Tangible Book | · | 1.4 | 1.4 | 1.3 | · | 1.3 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.4 | 1.3 | 1.4 | |
| P / Cash Flow | · | · | · | 37.0 | · | · | · | 50.8 | · | · | · | 34.7 | · | · | · | 40.4 | |
| P / FCF | · | · | · | 39.6 | · | · | · | 86.3 | · | · | · | 40.2 | · | · | · | 44.0 | |
| Earnings Yield | · | 7.6% | 7.0% | 7.2% | · | 5.8% | 7.1% | 8.9% | · | 9.4% | 11.6% | 10.6% | · | 9.7% | 9.5% | 9.1% | |
| Payout Ratio | · | · | · | 12.1% | · | · | · | 14.5% | · | · | · | 11.8% | · | · | · | 14.2% |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 純利益 | $50M | $36M | $29M | $43M | $35M |
| 希薄化後EPS | $2.98 | $2.14 | $1.69 | $2.55 | $2.22 |
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 | $59M | $46M | $33M | $44M | $44M |
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。