WHD Cactus, Inc. Class A Common Stock
$52.73
株価 · 6月 26, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$33–$64
63% of range
アナリスト評価
BUY
13 analysts
目標株価
$64
+21% upside
P/E (TTM)
55.0
ROE
14.4%
純利益率
15.4%
WHD 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
$52.73
時価総額
—
P/E (TTM)
55.0
EPS（TTM）
—
収益（TTM）
$1.08B
配当利回り
—
ROE
14.4%
負債/自己資本
—
52週レンジ
$33 – $64
WHD 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
$1.08B
2016-12-31
→
2025-12-31
EPS
—
2018-12-31
→
2019-12-31
フリーキャッシュフロー
—
利益率
15.4%
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
WHD
競合中央値
P/E (TTM)
55.0
30.4
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
WHD
競合中央値
Operating Margin (営業利益率)
23.2%
—
Net Profit Margin (純利益率)
15.4%
9.0%
ROA
9.2%
5.3%
ROE
14.4%
14.2%
ROIC
15.8%
—
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
WHD
競合中央値
Current Ratio (流動比率)
5.8
1.8
Quick Ratio (クイックレシオ)
1.8
—
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
WHD
競合中央値
Revenue YoY (収益（前年比）)
-4.5%
—
Revenue CAGR 3Y (収益（3年CAGR）)
16.2%
—
Revenue CAGR 5Y (収益（5年CAGR）)
25.4%
—
Net Income YoY (純利益（前年比）)
-10.5%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
WHD
競合中央値
Payout Ratio (配当性向)
22.6%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
22.6%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年6月1日 | $0.1400 |
| 2026年3月2日 | $0.1400 |
| 2025年12月1日 | $0.1400 |
| 2025年8月29日 | $0.1400 |
| 2025年6月2日 | $0.1300 |
| 2025年3月3日 | $0.1300 |
| 2024年12月2日 | $0.1300 |
| 2024年8月26日 | $0.1300 |
| 2024年5月24日 | $0.1200 |
| 2024年2月23日 | $0.1200 |
| 2023年11月24日 | $0.1200 |
| 2023年8月25日 | $0.1200 |
| 2023年5月26日 | $0.1100 |
| 2023年2月24日 | $0.1100 |
| 2022年11月25日 | $0.1100 |
| 2022年8月26日 | $0.1100 |
| 2022年5月26日 | $0.1100 |
| 2022年2月25日 | $0.1100 |
| 2021年11月26日 | $0.1000 |
| 2021年8月27日 | $0.1000 |
WHD 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
13 アナリスト
- 強い買い 4 30.8%
- 買い 5 38.5%
- 保有 4 30.8%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
9 アナリスト · 2026-06-27
中央値
$67.00
平均値
$63.78
現在
$52.73
安値
$50.00
高値
$72.00
中央値ターゲット
$67.00
+27.1%
平均値ターゲット
$63.78
+21.0%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.04%
次回決算
7月 28, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.70 | $0.64 | 0.06% |
| 2025年12月31日 | $0.65 | $0.58 | 0.07% |
| 2025年9月30日 | $0.67 | $0.59 | 0.08% |
| 2025年6月30日 | $0.66 | $0.73 | -0.07% |
| 2025年3月31日 | $0.73 | $0.68 | 0.05% |
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 |
|---|---|---|---|---|---|---|
| WHD | — | 55.0 | -4.5% | 15.4% | 14.4% | — |
| WFRD | $5.60B | 13.2 | -10.8% | 8.8% | 28.9% | — |
| AROC | — | 14.2 | 28.7% | 21.6% | 22.2% | 48.6% |
| NOV | $5.64B | 40.1 | -1.4% | 1.7% | 2.3% | 20.2% |
| SEI | — | 28.9 | 98.7% | 4.9% | 6.6% | — |
| LBRT | — | 20.7 | -7.2% | 3.7% | 7.2% | — |
| WBI | — | — | 66.2% | — | — | — |
| USAC | — | — | 5.0% | 11.2% | — | — |
| OII | — | 6.9 | 4.6% | 12.7% | 39.6% | 20.4% |
| TDW | $2.50B | 7.6 | 0.52% | 24.7% | 27.0% | — |
| EROK | — | — | — | — | — | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.08B | $1.13B | $1.10B | $688M | $439M | $349M | $628M | $544M | $341M | |
| Cost of Revenue | $680M | $693M | $691M | $446M | · | · | · | · | · | |
| SG&A Expense | $149M | $130M | $127M | $68M | $46M | $40M | $52M | $41M | $27M | |
| Operating Expenses | $829M | $840M | $833M | $514M | $363M | $279M | $445M | $366M | $252M | |
| Operating Income | $251M | $290M | $264M | $175M | $75M | $70M | $183M | $178M | $89M | |
| Interest Expense | · | · | · | · | · | · | · | $4M | $21M | |
| Other Non-op | $-794.0K | $3M | $4M | $-2M | $492.0K | $-555.0K | $4M | $-4M | · | |
| Pretax Income | $261M | $299M | $262M | $177M | $75M | $70M | $188M | $170M | $68M | |
| Income Tax | $59M | $67M | $48M | $31M | $8M | $11M | $32M | $20M | $2M | |
| Net Income | $166M | $185M | $169M | $110M | $50M | $34M | $86M | $52M | · | |
| EPS (Basic) | · | · | · | · | · | · | · | $1.60 | · | |
| EPS (Diluted) | · | · | · | · | · | · | $1.88 | $1.58 | · | |
| EBITDA | $314M | $350M | $329M | $209M | $112M | $111M | $222M | $208M | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $124M | $343M | $134M | $345M | $302M | $289M | $203M | $71M | $8M | |
| Receivables | $164M | $192M | $205M | $138M | $89M | $44M | $88M | $92M | $84M | |
| Prepaid Expense | $19M | $13M | $11M | $11M | $8M | $5M | $11M | $12M | $8M | |
| Current Assets | $955M | $775M | $556M | $655M | $518M | $425M | $415M | $275M | $164M | |
| PP&E (Net) | · | · | · | · | · | $143M | $162M | $142M | $95M | |
| PP&E (Gross) | · | · | · | · | · | · | $271M | $226M | $162M | |
| Accum. Depreciation | · | · | · | · | · | · | $123M | $96M | $73M | |
| Goodwill | $203M | $203M | $203M | $8M | $8M | $8M | $8M | $8M | $8M | |
| Intangibles | $148M | $164M | $180M | $0 | · | · | · | · | · | |
| Other Non-current Assets | $10M | $9M | $10M | $2M | $1M | $1M | $1M | $1M | $49.0K | |
| Total Assets | $1.87B | $1.74B | $1.52B | $1.12B | $982M | $816M | $835M | $585M | $266M | |
| Accounts Payable | $72M | $72M | $72M | $48M | $43M | $20M | $41M | $42M | $35M | |
| Accrued Liabilities | $51M | $75M | $51M | $31M | $28M | $11M | $22M | $16M | $11M | |
| Current Liabilities | $164M | $179M | $176M | $117M | $93M | $49M | $91M | $75M | $53M | |
| Capital Leases | $16M | $20M | $19M | $18M | $18M | $18M | $20M | $9M | $8M | |
| Deferred Tax | $3M | $3M | $4M | $2M | $1M | $786.0K | $1M | $1M | $416.0K | |
| Other Non-current Liabilities | $4M | $4M | $0 | $0 | · | · | · | · | · | |
| Total Liabilities | $439M | $475M | $458M | $408M | $387M | $265M | $319M | $222M | $303M | |
| Long-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $241M | |
| Paid-in Capital | $547M | $521M | $465M | $311M | $290M | $202M | $194M | $126M | · | |
| Retained Earnings | $680M | $552M | $401M | $262M | $178M | $150M | $133M | $52M | · | |
| AOCI | $-2M | $-2M | $-826.0K | $-984.0K | $8.0K | $330.0K | $-452.0K | $-820.0K | $82.0K | |
| Stockholders' Equity | $1.23B | $1.07B | $866M | $572M | $469M | $353M | $327M | $178M | $-36M | |
| Liabilities + Equity | $1.87B | $1.74B | $1.52B | $1.12B | $982M | $816M | $835M | $585M | $266M | |
| Shares Outstanding | · | · | · | · | · | · | · | 74,889,772 | · |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $64M | $60M | $65M | $34M | $36M | $41M | $39M | $30M | $23M | |
| Stock-based Comp | $24M | $23M | $18M | $11M | $9M | $9M | $7M | $5M | · | |
| Deferred Tax | $35M | $20M | $17M | $25M | $5M | $7M | $25M | $15M | $220.0K | |
| Other Non-cash | $-31M | $28M | $71M | $-62M | $-36M | $53M | $53M | $65M | · | |
| Operating Cash Flow | $258M | $316M | $340M | $118M | $64M | $143M | $210M | $167M | $35M | |
| Investing Cash Flow | $-39M | $-35M | $-655M | $-26M | $-12M | $-18M | $-56M | $-68M | $-31M | |
| Debt Issued | $0 | $0 | $155M | $0 | $0 | · | · | · | · | |
| Net Debt Issued | $0 | $0 | $0 | · | · | $0 | · | $-249M | · | |
| Stock Issued | $0 | $0 | $170M | $0 | $0 | · | · | · | · | |
| Stock Repurchased | $6M | $9M | $5M | $5M | $3M | $1M | $2M | $0 | · | |
| Net Stock Activity | $-6M | $-9M | $165M | $-5M | $-3M | $-1M | $-2M | · | · | |
| Dividends Paid | $37M | $34M | $30M | $27M | $21M | $17M | $4M | $0 | · | |
| Financing Cash Flow | $-69M | $-70M | $103M | $-47M | $-39M | $-40M | $-22M | $-35M | $-5M | |
| Net Change in Cash | $152M | $209M | $-211M | $43M | $13M | $86M | $132M | $63M | $-1M | |
| Taxes Paid | $48M | · | · | · | · | · | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 23.2% | 25.6% | 24.1% | 25.4% | 17.2% | 20.1% | 29.1% | 32.7% | · | |
| Net Margin | 15.4% | 16.4% | 15.4% | 16.0% | 11.3% | 9.9% | 13.6% | 9.5% | · | |
| Pretax Margin | 24.2% | 26.5% | 23.9% | 25.7% | 17.1% | 20.1% | 30.0% | 31.2% | · | |
| EBITDA Margin | 29.1% | 31.0% | 30.0% | 30.3% | 25.5% | 31.7% | 35.3% | 38.2% | · | |
| ROA | 9.2% | 11.4% | 12.8% | 10.5% | 5.5% | 4.2% | 12.1% | 12.1% | · | |
| ROE | 14.4% | 19.1% | 23.5% | 21.2% | 12.1% | 10.1% | 33.9% | 73.1% | · | |
| ROIC | 15.8% | 21.0% | 25.0% | 25.1% | 14.4% | 16.7% | 46.4% | 88.5% | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.8 | 4.3 | 3.2 | 5.6 | 5.6 | 8.7 | 4.6 | 3.7 | · | |
| Quick Ratio | 1.8 | 3.0 | 1.9 | 4.1 | 4.2 | 6.8 | 3.2 | 2.2 | · | |
| Interest Coverage | · | · | · | · | · | · | · | 49.4 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.8 | 0.7 | 0.5 | 0.4 | 0.9 | 1.3 | · | |
| Receivables Turnover | 6.1 | 5.7 | 6.4 | 6.1 | 6.6 | 5.3 | 7.0 | 6.2 | · |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.5% | 3.0% | 59.4% | 57.0% | 25.8% | · | · | · | · | |
| Revenue CAGR 3Y | 16.2% | 37.1% | 46.5% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 25.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -10.5% | 9.6% | 53.5% | 122.2% | 44.0% | · | · | · | · | |
| Net Income CAGR 3Y | 14.6% | 55.2% | 70.0% | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 37.0% | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 16.9% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 11
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | $1.13B | $1.10B | $688M | $439M | $349M | $628M | $544M | $341M | |
| Net Income TTM | $166M | $185M | $169M | $110M | $50M | $34M | $86M | $52M | · | |
| Market Cap | · | · | · | · | · | · | · | $2.05B | · | |
| P/E | 55.0 | 70.3 | 54.7 | 60.6 | 45.9 | 25.6 | 18.3 | 17.3 | · | |
| P/S | · | · | · | · | · | · | · | 3.8 | · | |
| P/B | · | · | · | · | · | · | · | 11.6 | · | |
| P / Cash Flow | · | · | · | · | · | · | · | 12.3 | · | |
| Dividend Yield | · | · | · | · | · | · | · | 0.00% | · | |
| Earnings Yield | 1.8% | 1.4% | 1.8% | 1.7% | 2.2% | 3.9% | 5.5% | 5.8% | · | |
| Payout Ratio | 22.6% | 18.2% | 17.8% | 24.2% | 42.7% | 49.8% | · | · | · | |
| Annual Payout | $37M | $34M | $30M | $27M | $21M | $17M | $4M | $0 | · |
損益計算書 10
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $388M | $261M | $264M | $274M | $280M | $272M | $293M | $290M | $274M | $275M | $288M | $306M | $228M | $188M | $184M | $170M | |
| Cost of Revenue | $277M | $167M | $167M | $174M | $173M | $169M | $179M | $176M | $169M | · | · | · | · | · | · | · | |
| SG&A Expense | $62M | $35M | $36M | $39M | $39M | $32M | $37M | $31M | $29M | $30M | $30M | $38M | $30M | $23M | $16M | $15M | |
| Operating Expenses | $339M | $201M | $203M | $213M | $212M | $202M | $216M | $211M | $212M | $196M | $200M | $257M | $179M | $140M | $133M | $126M | |
| Operating Income | $50M | $60M | $61M | $61M | $69M | $70M | $77M | $80M | $63M | $79M | $88M | $49M | $50M | $48M | $51M | $44M | |
| Other Non-op | $0 | $-1M | $221.0K | $0 | $0 | $3M | $0 | $0 | $0 | $686.0K | $266.0K | $0 | $4M | $-2M | $1M | $0 | |
| Pretax Income | $50M | $62M | $64M | $63M | $71M | $76M | $79M | $81M | $63M | $79M | $86M | $43M | $54M | $49M | $54M | $45M | |
| Income Tax | $10M | $14M | $14M | $14M | $17M | $19M | $16M | $18M | $13M | $17M | $18M | $10M | $2M | $8M | $12M | $9M | |
| Net Income | $33M | $40M | $42M | $40M | $44M | $47M | $50M | $50M | $39M | $49M | $53M | $25M | $43M | $31M | $31M | $27M | |
| EBITDA | $86M | · | $61M | $61M | $84M | · | $77M | $80M | $78M | · | $88M | $49M | $63M | · | $51M | $44M |
貸借対照表 22
| 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 | $292M | $124M | $446M | $405M | $348M | $343M | $303M | $247M | $194M | $134M | $64M | $64M | $75M | · | $321M | $312M | |
| Receivables | $460M | $164M | $201M | $207M | $220M | $192M | $197M | $205M | $208M | · | $206M | $215M | $209M | · | $132M | $126M | |
| Prepaid Expense | $20M | $19M | $10M | $14M | $11M | $13M | $10M | $11M | $11M | · | $19M | $11M | $10M | · | $12M | $8M | |
| Current Assets | $1.18B | $955M | $929M | $873M | $809M | $775M | $730M | $669M | $617M | · | $493M | $499M | $527M | · | $627M | $595M | |
| Goodwill | $248M | $203M | $203M | $203M | $203M | $203M | $203M | $203M | $203M | · | $201M | $203M | $201M | · | $8M | $8M | |
| Intangibles | $364M | $148M | $152M | $156M | $160M | $164M | $168M | $172M | $176M | · | $184M | $188M | $197M | · | · | · | |
| Other Non-current Assets | $30M | $10M | $9M | $8M | $8M | $9M | $9M | $9M | $9M | · | $10M | $10M | $10M | · | $1M | $992.0K | |
| Total Assets | $2.46B | $1.87B | $1.86B | $1.82B | $1.77B | $1.74B | $1.68B | $1.63B | $1.58B | $1.52B | $1.46B | $1.48B | $1.52B | $1.12B | $1.10B | $1.07B | |
| Accounts Payable | $316M | $72M | $67M | $83M | $64M | $72M | $75M | $64M | $66M | · | $65M | $64M | $57M | · | $62M | $57M | |
| Accrued Liabilities | $65M | $59M | $76M | $64M | $70M | $75M | $79M | $61M | $58M | · | $61M | $53M | $51M | · | $32M | $34M | |
| Current Liabilities | $451M | $164M | $176M | $180M | $167M | $179M | $191M | $179M | $191M | · | $177M | $181M | $187M | · | $132M | $114M | |
| Capital Leases | $30M | $16M | $17M | $18M | $19M | $20M | $19M | $19M | $20M | · | $16M | $16M | $17M | · | $18M | $16M | |
| Deferred Tax | $39M | $3M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | · | $1M | $1M | $2M | · | $2M | $1M | |
| Other Non-current Liabilities | $39M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $1M | · | · | $24M | $6M | · | · | · | |
| Total Liabilities | $812M | $439M | $471M | $476M | $464M | $475M | $469M | $472M | $475M | · | $454M | $524M | $594M | · | $420M | $426M | |
| Long-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | $55M | $152M | · | $0 | $0 | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $55M | $152M | · | · | · | |
| Paid-in Capital | $570M | $547M | $541M | $531M | $522M | $521M | $489M | $482M | $462M | · | $462M | $446M | $440M | · | $308M | $304M | |
| Retained Earnings | $622M | $680M | $650M | $619M | $587M | $552M | $514M | $473M | $432M | · | $360M | $315M | $298M | · | $238M | $213M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-739.0K | $-1M | $-1M | · | $-2M | $-1M | $-764.0K | · | $-2M | $-698.0K | |
| Stockholders' Equity | $1.19B | $1.23B | $1.19B | $1.15B | $1.11B | $1.07B | $1.00B | $955M | $893M | · | $821M | $761M | $737M | · | $544M | $517M | |
| Liabilities + Equity | $2.46B | $1.87B | $1.86B | $1.82B | $1.77B | $1.74B | $1.68B | $1.63B | $1.58B | · | $1.46B | $1.48B | $1.52B | · | $1.10B | $1.07B |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $37M | $16M | $16M | $16M | $16M | $15M | $15M | $15M | $15M | $15M | $15M | $22M | $13M | $8M | $8M | $9M | |
| Stock-based Comp | $7M | $6M | $6M | $6M | $6M | $7M | $6M | $6M | $4M | $5M | $4M | $5M | $4M | $3M | $3M | $2M | |
| Other Non-cash | $52M | · | · | · | $-24M | · | · | · | $28M | · | · | · | $617.0K | · | · | · | |
| Operating Cash Flow | $128M | $72M | $62M | $83M | $42M | $67M | $85M | $78M | $86M | $92M | $80M | $108M | $60M | $39M | $30M | $31M | |
| Investing Cash Flow | $-310M | $-4M | $-8M | $-11M | $-15M | $-11M | $-10M | $-7M | $-7M | $-10M | $-6M | $-6M | $-633M | $-6M | $-7M | $-6M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $155M | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $155M | · | · | · | |
| Stock Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $170M | $0 | $0 | $0 | |
| Stock Repurchased | $8M | $13.0K | $204.0K | $212.0K | $5M | $10.0K | $832.0K | $221.0K | $8M | $650.0K | $0 | $256.0K | $4M | $68.0K | $0 | $71.0K | |
| Net Stock Activity | $-8M | · | · | · | $-5M | · | · | · | $-8M | · | · | · | $166M | · | · | · | |
| Dividends Paid | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | |
| Financing Cash Flow | $-22M | $-19M | $-13M | $-15M | $-22M | $-14M | $-19M | $-17M | $-20M | $-13M | $-74M | $-112M | $303M | $-10M | $-13M | $-10M | |
| Net Change in Cash | $-203M | $49M | $40M | $58M | $5M | $39M | $57M | $52M | $60M | $70M | $-172.0K | $-12M | $-269M | $24M | $9M | $14M | |
| Taxes Paid | $6M | $4M | $2M | $19M | $23M | · | $3M | $17M | $2M | · | $9M | $10M | $556.0K | · | $1M | · |
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 | 12.8% | · | 23.2% | 22.2% | 24.5% | · | 26.2% | 27.5% | 22.8% | · | 30.4% | 15.9% | 21.8% | · | 27.8% | 26.0% | |
| Net Margin | 8.5% | · | 15.8% | 14.7% | 15.8% | · | 17.0% | 17.2% | 14.2% | · | 18.3% | 8.1% | 18.8% | · | 17.0% | 16.0% | |
| Pretax Margin | 12.8% | · | 24.4% | 23.2% | 25.3% | · | 26.9% | 28.0% | 23.1% | · | 30.0% | 13.9% | 23.7% | · | 29.0% | 26.2% | |
| EBITDA Margin | 22.2% | · | 23.2% | 22.2% | 30.1% | · | 26.2% | 27.5% | 28.3% | · | 30.4% | 15.9% | 27.5% | · | 27.8% | 26.0% | |
| ROA | 1.6% | · | 2.4% | 2.3% | 2.6% | · | 3.2% | 3.2% | 2.5% | · | 4.1% | 1.9% | 3.4% | · | 3.0% | 2.7% | |
| ROE | 2.9% | · | 3.8% | 3.8% | 4.4% | · | 5.5% | 5.8% | 4.8% | · | 7.7% | 3.9% | 7.0% | · | 6.3% | 5.7% | |
| ROIC | 3.4% | · | 4.0% | 4.1% | 4.7% | · | 6.1% | 6.5% | 5.5% | · | 8.4% | 4.5% | 5.4% | · | 7.3% | 6.9% |
流動性と支払能力 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | · | 5.3 | 4.9 | 4.8 | · | 3.8 | 3.7 | 3.2 | · | 2.8 | 2.8 | 2.8 | · | 4.7 | 5.2 | |
| Quick Ratio | 1.7 | · | 3.7 | 3.4 | 3.4 | · | 2.6 | 2.5 | 2.1 | · | 1.5 | 1.5 | 1.5 | · | 3.4 | 3.9 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.1 | 0.2 | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.2 | · | · | · |
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 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.1 | · | 1.3 | 1.3 | 1.3 | · | 1.5 | 1.4 | 1.3 | · | 1.7 | 1.8 | 1.5 | · | 1.7 | 1.7 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.21B | · | $1.11B | $1.14B | $1.14B | · | $1.15B | $1.16B | $1.10B | · | $1.01B | $889M | $729M | · | $616M | $540M | |
| Net Income TTM | $159M | · | $176M | $184M | $183M | · | $191M | $166M | $159M | · | $152M | $126M | $122M | · | $92M | $71M | |
| P/E | 57.1 | · | 47.6 | 52.7 | 55.2 | · | 71.9 | 63.5 | 60.3 | · | 60.5 | 51.0 | 49.7 | · | 46.3 | 48.5 | |
| Earnings Yield | 1.8% | · | 2.1% | 1.9% | 1.8% | · | 1.4% | 1.6% | 1.7% | · | 1.7% | 2.0% | 2.0% | · | 2.2% | 2.1% | |
| Payout Ratio | 31.0% | · | · | · | 20.8% | · | · | · | 20.9% | · | · | · | 17.1% | · | · | · |
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 | $1.08B | $1.13B | $1.10B | $688M | $439M |
| 営業利益率 % | 23.2% | 25.6% | 24.1% | 25.4% | 17.2% |
| 純利益 | $166M | $185M | $169M | $110M | $50M |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 5.8 | 4.3 | 3.2 | 5.6 | 5.6 |
| クイックレシオ | 1.8 | 3.0 | 1.9 | 4.1 | 4.2 |
最新ニュース この会社に言及した最近の見出し
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。