ADM Archer-Daniels-Midland Company Common Stock
$78.10
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
ADM 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$78.10
시가총액
$27.60B
P/E (TTM)
25.8
EPS (TTM)
$2.23
매출 (TTM)
$80.27B
배당 수익률
3.6%
ROE
4.8%
부채/자본
0.4
52주 범위
$47 – $83
ADM 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$80.27B
2017-12-31
→
2025-12-31
EPS
$2.23
2017-12-31
→
2025-12-31
잉여현금흐름
$4.20B
2017-12-31
→
2025-12-31
마진
1.3%
2017-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ADM
동종업계 중앙값
P/E (TTM)
25.8
30.6
P/S (TTM)
0.3
0.4
P/B
1.2
1.1
EV / EBITDA
29.6
—
Price / FCF (주가 / FCF)
6.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ADM
동종업계 중앙값
Gross Margin (매출 총이익률)
6.3%
6.3%
Net Profit Margin (순이익률)
1.3%
-98.0%
ROA
2.0%
-22.2%
ROE
4.8%
-80.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ADM
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.4
28.0
Current Ratio (유동비율)
1.4
1.4
Quick Ratio (당좌 비율)
0.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ADM
동종업계 중앙값
Revenue YoY (매출 YoY)
-6.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-7.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.5%
—
EPS YoY
-38.9%
—
Net Income YoY (순이익 YoY)
-40.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ADM
동종업계 중앙값
Payout Ratio (지급 비율)
91.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.6%
지급 비율
91.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 2월 17일 | $0.5200 |
| 2025년 11월 19일 | $0.5100 |
| 2025년 8월 20일 | $0.5100 |
| 2025년 5월 21일 | $0.5100 |
| 2025년 2월 18일 | $0.5100 |
| 2024년 11월 21일 | $0.5000 |
| 2024년 8월 21일 | $0.5000 |
| 2024년 5월 15일 | $0.5000 |
| 2024년 2월 7일 | $0.5000 |
| 2023년 11월 14일 | $0.4500 |
| 2023년 8월 15일 | $0.4500 |
| 2023년 5월 16일 | $0.4500 |
| 2023년 2월 8일 | $0.4500 |
| 2022년 11월 15일 | $0.4000 |
| 2022년 8월 16일 | $0.4000 |
| 2022년 5월 17일 | $0.4000 |
| 2022년 2월 7일 | $0.4000 |
| 2021년 11월 16일 | $0.3700 |
| 2021년 8월 17일 | $0.3700 |
| 2021년 5월 18일 | $0.3700 |
ADM 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
19 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 2 10.5%
- 보유 10 52.6%
- 매도 6 31.6%
- 적극 매도 1 5.3%
12개월 목표 주가
10 명의 애널리스트 · 2026-05-20
중앙값
$75.50
지금
$78.10
저가
$58.00
고가
$90.00
중앙값 목표
$75.50
-3.3%
평균 목표
$74.10
-5.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.06%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.71 | $0.67 | 0.04% |
| 2025년 12월 31일 | $0.87 | $0.80 | 0.07% |
| 2025년 9월 30일 | $0.92 | $0.86 | 0.06% |
| 2025년 6월 30일 | $0.93 | $0.84 | 0.09% |
| 2025년 3월 31일 | $0.70 | $0.68 | 0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ADM | $27.60B | 25.8 | -6.2% | 1.3% | 4.8% | 6.3% |
| BG | — | 29.7 | 32.4% | — | — | — |
| BG | — | 29.7 | 32.4% | — | — | — |
| DAR | $5.95B | 96.5 | 7.4% | 1.0% | 1.4% | 24.0% |
| INGR | $6.94B | 9.9 | -2.8% | 10.1% | 18.1% | 25.3% |
| CHSCP | — | — | — | — | — | — |
| ALCO | $265M | -1.8 | -5.5% | -334.4% | -83.2% | -436.2% |
| LMNR | $255M | -15.2 | -16.6% | -10.0% | -8.8% | — |
| LOCL | $48M | -0.4 | 26.8% | -195.1% | 63.1% | 12.1% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $80.27B | $85.53B | $93.94B | $101.56B | $85.25B | $64.36B | $64.66B | $64.34B | · | $60.83B | $62.35B | $67.70B | |
| Cost of Revenue | $75.24B | $79.75B | $86.42B | $93.99B | $79.26B | $59.90B | $60.51B | $60.16B | · | $57.31B | $58.73B | $63.74B | |
| Gross Profit | $5.03B | $5.78B | $7.51B | $7.57B | $5.99B | $4.45B | $4.15B | $4.18B | · | $3.52B | $3.62B | $3.97B | |
| R&D Expense | $246M | $269M | $256M | $216M | $171M | $160M | $154M | $141M | · | $129M | $123M | $122M | |
| SG&A Expense | $3.61B | $3.71B | $3.46B | $3.36B | $2.99B | $2.69B | $2.49B | $2.17B | · | $1.98B | $1.98B | $1.99B | |
| Interest Expense | $612M | $706M | $647M | $396M | $265M | $339M | $402M | $364M | · | $330M | $293M | $308M | |
| Other Non-op | $150M | $251M | $176M | $358M | $94M | $255M | $-11M | $-101M | · | $-59M | $19M | $-33M | |
| Pretax Income | $1.25B | $2.25B | $4.29B | $5.23B | $3.31B | $1.88B | $1.59B | $2.06B | · | $1.61B | $1.82B | $2.28B | |
| Income Tax | $182M | $476M | $828M | $868M | $578M | $101M | $209M | $245M | · | $7M | $534M | $438M | |
| Net Income | $1.08B | $1.80B | $3.48B | $4.34B | $2.71B | $1.77B | $1.38B | $1.81B | · | $1.59B | $1.28B | $1.85B | |
| EPS (Basic) | $2.23 | $3.66 | $6.44 | $7.72 | $4.80 | $3.16 | $2.45 | $3.21 | · | $2.80 | $2.18 | $2.99 | |
| EPS (Diluted) | $2.23 | $3.65 | $6.43 | $7.71 | $4.79 | $3.15 | $2.44 | $3.19 | · | $2.79 | $2.16 | $2.98 | |
| Shares (Basic) | 484,000,000 | 492,000,000 | 541,000,000 | 562,000,000 | 564,000,000 | 561,000,000 | 563,000,000 | 564,000,000 | · | 569,000,000 | 588,000,000 | 618,000,000 | |
| Shares (Diluted) | 484,000,000 | 493,000,000 | 542,000,000 | 563,000,000 | 566,000,000 | 565,000,000 | 565,000,000 | 567,000,000 | · | 572,000,000 | 591,000,000 | 621,000,000 | |
| EBITDA | $1.18B | $1.14B | $1.06B | $1.03B | $996M | $976M | $993M | $941M | · | $924M | $900M | $882M |
대차대조표 30
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.01B | $611M | $1.37B | $1.04B | $943M | $666M | $852M | $2.00B | · | $804M | $619M | $910M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $0 | $296M | $438M | |
| Receivables | $3.02B | $3.71B | $4.23B | $4.93B | $3.31B | $2.79B | $2.27B | $2.23B | $2.34B | $1.95B | $1.91B | $1.74B | |
| Inventory | $10.37B | $11.57B | $11.96B | $14.77B | $14.48B | $11.71B | $9.17B | $8.81B | $8.77B | $9.17B | $8.83B | $8.24B | |
| Prepaid Expense | $321M | $279M | $445M | $443M | $370M | $290M | $318M | $184M | · | $232M | $268M | $406M | |
| Other Current Assets | $3.80B | $4.37B | $4.98B | $5.67B | $5.16B | $6.22B | $4.60B | $3.04B | $3.17B | $3.17B | $4.38B | $5.29B | |
| Current Assets | $26.66B | $27.72B | $29.77B | $35.41B | $31.91B | $27.29B | $21.35B | $20.59B | $19.92B | $19.93B | $21.05B | $21.83B | |
| PP&E (Net) | $11.18B | $10.84B | $10.51B | $9.93B | $9.80B | $9.78B | $10.11B | $9.95B | · | $10.14B | $9.76B | $9.85B | |
| PP&E (Gross) | $30.20B | $28.90B | $28.03B | $26.77B | $26.22B | $26.17B | $26.00B | $25.10B | · | $24.79B | $23.50B | $23.27B | |
| Accum. Depreciation | $19.02B | $18.06B | $17.52B | $16.84B | $16.42B | $16.39B | $15.89B | $15.15B | · | $14.65B | $13.74B | $13.42B | |
| Goodwill | $4.77B | $4.51B | $4.10B | $4.16B | $4.18B | $3.45B | $3.38B | $2.50B | · | $2.37B | $2.25B | $2.19B | |
| Intangibles | $1.98B | $2.26B | $2.24B | $2.38B | $2.56B | $2.13B | $2.09B | $1.54B | · | $1.54B | $1.46B | $1.50B | |
| Other Non-current Assets | $918M | $1.31B | $1.30B | $1.33B | $1.37B | $1.05B | $965M | $934M | · | $802M | $579M | $447M | |
| Total Assets | $52.39B | $53.27B | $54.63B | $59.77B | $56.14B | $49.72B | $44.00B | $40.83B | $39.96B | $39.96B | $39.77B | $40.16B | |
| Accounts Payable | $5.20B | $5.54B | $6.31B | $7.80B | $6.39B | $4.47B | $3.75B | $3.54B | · | $3.89B | $3.61B | $3.47B | |
| Accrued Liabilities | $1.03B | $1.09B | $1.04B | $1.48B | $1.29B | $931M | $1.09B | $939M | · | $997M | $1.41B | $1.47B | |
| Short-term Debt | $798M | $1.90B | $105M | $503M | $958M | $2.04B | $1.20B | $108M | · | $857M | $154M | $86M | |
| Current Liabilities | $19.53B | $19.94B | $18.66B | $24.19B | $21.95B | $18.18B | $13.73B | $11.78B | $12.56B | $12.57B | $13.17B | $13.51B | |
| Capital Leases | $1.04B | $1.06B | $931M | $816M | $765M | $863M | $781M | · | · | · | · | · | |
| Deferred Tax | $1.14B | $1.27B | $1.31B | $1.40B | $1.41B | $1.30B | $1.19B | $1.07B | · | $1.05B | $1.67B | $1.56B | |
| Other Non-current Liabilities | $1.04B | $997M | $1.00B | $1.01B | $1.23B | $1.39B | $1.33B | $1.25B | · | $1.34B | $1.22B | $1.40B | |
| Long-term Debt | $7.61B | $8.25B | $8.26B | $8.68B | $8.58B | $7.89B | $7.68B | $8.28B | · | $6.64B | $6.78B | $5.79B | |
| Total Debt | $8.41B | $10.16B | · | $9.18B | $9.54B | $9.93B | $8.88B | $8.39B | · | $7.49B | $6.93B | $5.88B | |
| Common Stock | $3.28B | $3.22B | $3.15B | $3.15B | $2.99B | $2.82B | $2.65B | $2.56B | · | $2.40B | $2.33B | $3.18B | |
| Retained Earnings | $21.98B | $21.93B | $23.46B | $23.65B | $21.66B | $19.78B | $18.96B | $18.53B | $17.55B | $17.55B | $17.44B | $16.86B | |
| Treasury Stock | · | $2.30B | $2.70B | $1.70B | $300M | $5.20B | $5.30B | $5.30B | · | $5.50B | $5.50B | $4.70B | |
| AOCI | $-2.53B | $-2.99B | $-2.49B | $-2.51B | $-2.17B | $-2.60B | $-2.40B | $-2.11B | · | $-1.64B | $-2.60B | $-2.15B | |
| Stockholders' Equity | $22.74B | $22.18B | $24.14B | $24.32B | $22.51B | $20.02B | $19.23B | $19.00B | $18.32B | $18.32B | $17.18B | $17.91B | |
| Liabilities + Equity | $52.39B | $53.27B | $54.63B | $59.77B | $56.14B | $49.72B | $44.00B | $40.83B | $39.96B | $39.96B | $39.77B | $40.16B | |
| Shares Outstanding | 480,000,000 | 478,000,000 | 513,000,000 | 547,000,000 | 560,000,000 | 556,000,000 | 557,000,000 | 559,000,000 | · | 557,000,000 | 573,000,000 | 595,000,000 |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.18B | $1.14B | $1.06B | $1.03B | $996M | $976M | $993M | $941M | · | $924M | $900M | $882M | |
| Stock-based Comp | $83M | $74M | $112M | $147M | $161M | $151M | $89M | $109M | · | $66M | $74M | $79M | |
| Deferred Tax | $-45M | $-130M | $-23M | $-89M | $-129M | $75M | $21M | $-47M | · | $-714M | $56M | $-7M | |
| Amort. of Intangibles | $249M | $266M | $234M | $235M | $177M | $173M | $165M | $129M | · | $122M | $113M | $75M | |
| Restructuring | $283M | $26M | $33M | $29M | $39M | $26M | $161M | $29M | · | $72M | $21M | · | |
| Other Non-cash | $3.15B | $-95M | $-171M | $-1.95B | $2.86B | $-5.36B | $-7.93B | $-7.60B | · | $340M | $-834M | $-322M | |
| Operating Cash Flow | $5.45B | $2.79B | $4.46B | $3.48B | $6.59B | $-2.39B | $-5.45B | $-4.78B | · | $-5.97B | $-6.51B | $1.71B | |
| CapEx | $1.25B | $1.56B | $1.49B | $1.32B | $1.17B | $823M | $828M | $842M | · | $1.05B | $882M | $1.12B | |
| Investing Cash Flow | $-1.02B | $-2.70B | $-1.50B | $-1.40B | $-2.67B | $4.46B | $5.26B | $6.58B | · | $7.29B | $6.85B | $-21M | |
| Debt Issued | · | · | $501M | $752M | $1.33B | $1.79B | · | · | · | · | · | · | |
| Net Debt Issued | $-772M | $-1M | $-462M | $270M | $-534M | $-2.14B | $-626M | $-30M | · | $-835M | $-14M | $-994M | |
| Stock Repurchased | $0 | $2.33B | $2.67B | $1.45B | $0 | $133M | $150M | $77M | · | $750M | $1.00B | $2.04B | |
| Net Stock Activity | $0 | $-2.33B | $-2.67B | $-1.45B | $0 | $-133M | $-150M | $-77M | · | $-750M | $-1.00B | $-2.04B | |
| Dividends Paid | $987M | $985M | $977M | $899M | $834M | $809M | $789M | $758M | · | $730M | $701M | $687M | |
| Financing Cash Flow | $-2.89B | $-1.53B | $-4.60B | $-2.50B | $-1.12B | $-423M | $-660M | $187M | · | $-1.03B | $-579M | $-2.65B | |
| Net Change in Cash | $1.58B | $-1.47B | $-1.64B | $-421M | $2.81B | $1.66B | $-853M | $1.99B | · | $297M | · | $-189M | |
| Taxes Paid | $389M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $4.20B | $1.23B | $2.97B | $2.16B | $5.43B | $-3.21B | $-6.28B | $-5.63B | · | $1.16B | $593M | $1.36B | |
| Levered FCF | $3.68B | $670M | $2.44B | $1.83B | $5.21B | $-3.53B | $-6.63B | $-5.95B | · | $833M | $386M | $1.11B |
수익성 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.3% | 6.8% | 8.0% | 7.4% | 7.0% | 6.9% | 6.4% | 6.5% | · | 5.8% | 5.9% | 5.9% | |
| Net Margin | 1.3% | 2.1% | 3.7% | 4.3% | 3.2% | 2.8% | 2.1% | 2.8% | · | 2.6% | 2.1% | 2.7% | |
| Pretax Margin | 1.6% | 2.6% | 4.6% | 5.1% | 3.9% | 2.9% | 2.5% | 3.2% | · | 2.6% | 2.9% | 3.4% | |
| EBITDA Margin | 1.5% | 1.3% | 1.1% | 1.0% | 1.2% | 1.5% | 1.5% | 1.5% | · | 1.5% | 1.4% | 1.3% | |
| ROA | 2.0% | 3.3% | · | 7.5% | 5.1% | 3.8% | 3.2% | 4.5% | · | 4.0% | 3.2% | 4.4% | |
| ROE | 4.8% | 8.2% | · | 17.9% | 12.2% | 9.0% | 7.2% | 9.5% | · | 9.0% | 7.3% | 9.8% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.4 | · | 1.5 | 1.5 | 1.5 | 1.6 | 1.7 | · | 1.6 | 1.6 | 1.6 | |
| Quick Ratio | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | · | 0.2 | 0.2 | 0.2 | |
| Debt / Equity | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.3 | |
| LT Debt / Equity | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.3 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.6 | · | 1.8 | 1.6 | 1.4 | 1.5 | 1.6 | · | 1.5 | 1.6 | 1.6 | |
| Inventory Turnover | 6.9 | 6.8 | · | 6.4 | 6.1 | 5.7 | 6.7 | 6.8 | · | 6.4 | 6.9 | 7.2 | |
| Receivables Turnover | 23.9 | 21.5 | · | 24.7 | 27.9 | 25.4 | 28.7 | 28.1 | · | 31.6 | 34.2 | 30.5 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -6.2% | -8.9% | -7.5% | 19.1% | 32.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -7.5% | 0.11% | 13.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -38.9% | -43.2% | -16.6% | 61.0% | 52.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -33.9% | -8.7% | 26.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -6.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -40.1% | -48.3% | -19.8% | 60.2% | 52.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -37.1% | -12.7% | 25.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -9.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $80.27B | $85.53B | $93.94B | $101.56B | $85.25B | $64.36B | $64.66B | $64.34B | · | $60.83B | $62.35B | $67.70B | |
| Net Income TTM | $1.08B | $1.80B | $3.48B | $4.34B | $2.71B | $1.77B | $1.38B | $1.81B | · | $1.59B | $1.28B | $1.85B | |
| Market Cap | $27.60B | $24.15B | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $34.99B | $33.69B | · | · | · | · | · | · | · | · | · | · | |
| P/E | 25.8 | 13.8 | 11.2 | 12.0 | 14.1 | 16.0 | 19.0 | 12.8 | · | 14.4 | 21.1 | 12.3 | |
| P/S | 0.3 | 0.3 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 1.2 | 1.1 | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 1.7 | 1.6 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 5.1 | 8.7 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 6.6 | 19.7 | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 29.6 | 29.5 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 8.3 | 27.5 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.4 | 0.4 | · | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | 3.6% | 4.1% | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 3.9% | 7.2% | 8.9% | 8.3% | 7.1% | 6.2% | 5.3% | 7.8% | · | 7.0% | 4.7% | 8.1% | |
| Payout Ratio | 91.6% | 54.7% | 28.1% | 20.7% | 30.8% | 45.6% | 57.2% | 41.9% | · | 45.8% | 54.8% | 37.2% | |
| Annual Payout | $987M | $985M | $977M | $899M | $834M | $809M | $789M | $758M | · | $730M | $701M | $687M |
손익계산서 14
| 지표 | 추세 | 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 | $20.49B | $18.56B | $20.37B | $21.17B | $20.18B | $21.50B | $19.94B | $22.25B | $21.85B | $22.98B | $21.70B | $25.19B | $24.07B | $25.94B | $24.68B | $27.28B | |
| Cost of Revenue | $19.27B | $17.34B | $19.10B | $19.80B | $19.00B | $20.14B | $18.57B | $20.85B | $20.19B | $21.24B | $19.89B | $23.31B | $21.99B | $24.18B | $22.87B | $25.18B | |
| Gross Profit | $1.22B | $1.21B | $1.27B | $1.37B | $1.18B | $1.36B | $1.36B | $1.40B | $1.66B | $1.74B | $1.81B | $1.88B | $2.08B | $1.76B | $1.81B | $2.10B | |
| SG&A Expense | $961M | $893M | $873M | $911M | $932M | $943M | $905M | $907M | $951M | $919M | $815M | $841M | $881M | $897M | $818M | $814M | |
| Interest Expense | $149M | $142M | $153M | $159M | $158M | $179M | $174M | $187M | $166M | $165M | $155M | $180M | $147M | $134M | $97M | $73M | |
| Other Non-op | $70M | $10M | $69M | $52M | $19M | $158M | $58M | $9M | $26M | $60M | $35M | $37M | $44M | $175M | $67M | $83M | |
| Pretax Income | $384M | $476M | $147M | $279M | $353M | $666M | $108M | $596M | $885M | $734M | $1.03B | $1.13B | $1.40B | $1.21B | $1.23B | $1.52B | |
| Income Tax | $81M | $22M | $37M | $62M | $61M | $105M | $90M | $115M | $166M | $192M | $207M | $204M | $225M | $189M | $193M | $279M | |
| Net Income | $298M | $456M | $108M | $219M | $295M | $567M | $18M | $486M | $729M | $565M | $821M | $927M | $1.17B | $1.02B | $1.03B | $1.24B | |
| EPS (Basic) | $0.62 | $0.95 | $0.22 | $0.45 | $0.61 | $1.21 | $0.04 | $0.99 | $1.42 | $1.09 | $1.52 | $1.70 | $2.13 | $1.84 | $1.84 | $2.18 | |
| EPS (Diluted) | $0.62 | $0.95 | $0.22 | $0.45 | $0.61 | $1.21 | $0.04 | $0.98 | $1.42 | $1.09 | $1.52 | $1.70 | $2.12 | $1.84 | $1.83 | $2.18 | |
| Shares (Basic) | 484,000,000 | -967,000,000 | 484,000,000 | 484,000,000 | 483,000,000 | -995,000,000 | 482,000,000 | 492,000,000 | 513,000,000 | -1,094,000,000 | 540,000,000 | 545,000,000 | 550,000,000 | -1,131,000,000 | 561,000,000 | 566,000,000 | |
| Shares (Diluted) | 484,000,000 | -967,000,000 | 484,000,000 | 484,000,000 | 483,000,000 | -997,000,000 | 483,000,000 | 493,000,000 | 514,000,000 | -1,095,000,000 | 540,000,000 | 546,000,000 | 551,000,000 | -1,136,000,000 | 563,000,000 | 568,000,000 | |
| EBITDA | $293M | · | · | · | $287M | · | · | · | $280M | · | · | · | $259M | · | · | · |
대차대조표 29
| 지표 | 추세 | 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 | $591M | $1.01B | $1.24B | $1.06B | $864M | $611M | $784M | $764M | $830M | $1.37B | $1.50B | $1.43B | $899M | $1.04B | $1.10B | $906M | |
| Receivables | $3.71B | $3.02B | $3.63B | $3.67B | $4.42B | $3.71B | $3.77B | $4.38B | $4.18B | · | $4.44B | $4.11B | $4.47B | · | $4.68B | $5.34B | |
| Inventory | $11.74B | $10.37B | $8.70B | $9.72B | $11.55B | $11.57B | $10.75B | $10.44B | $11.63B | · | $11.22B | $11.90B | $14.77B | · | $13.28B | $14.48B | |
| Prepaid Expense | $331M | $263M | $284M | $331M | $274M | $279M | $341M | $373M | $412M | · | $614M | $349M | $444M | · | $473M | $389M | |
| Other Current Assets | $4.40B | $3.80B | $4.44B | $4.31B | $4.15B | $4.37B | $4.25B | $4.40B | $4.98B | · | $5.62B | $5.08B | $5.45B | · | $6.16B | $6.95B | |
| Current Assets | $29.99B | $26.66B | $26.43B | $26.29B | $27.88B | $27.72B | $26.63B | $26.96B | $29.01B | · | $30.52B | $30.69B | $34.33B | · | $34.57B | $37.65B | |
| PP&E (Net) | $10.97B | $11.18B | $11.09B | $11.14B | $11.00B | $10.84B | $10.83B | $10.63B | $10.60B | · | $10.22B | $10.13B | $10.07B | · | $9.61B | $9.68B | |
| PP&E (Gross) | $29.97B | $30.20B | $29.93B | $29.86B | $29.34B | $28.90B | $28.91B | $28.43B | $28.23B | · | $27.52B | $27.36B | $27.11B | · | $26.19B | $26.27B | |
| Accum. Depreciation | $19.00B | $19.02B | $18.84B | $18.72B | $18.34B | $18.06B | $18.09B | $17.80B | $17.64B | · | $17.30B | $17.23B | $17.04B | · | $16.59B | $16.59B | |
| Goodwill | $4.65B | $4.77B | $4.76B | $4.77B | $4.62B | $4.51B | · | · | · | $4.10B | · | · | · | $4.16B | · | · | |
| Intangibles | $1.91B | $1.98B | $2.04B | $2.27B | $2.25B | $2.26B | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $970M | $918M | $1.06B | $988M | $1.29B | $1.31B | $1.31B | $1.29B | $1.33B | · | $1.35B | $1.34B | $1.27B | · | $1.35B | $1.49B | |
| Total Assets | $55.60B | $52.39B | $51.92B | $52.00B | $53.40B | $53.27B | $52.20B | $52.70B | $54.83B | · | $55.09B | $55.50B | $58.80B | · | $58.30B | $61.83B | |
| Accounts Payable | $5.46B | $5.20B | $4.99B | $4.47B | $5.15B | $5.54B | $4.91B | $5.04B | $5.60B | · | $5.25B | $5.08B | $6.27B | · | $6.54B | $5.60B | |
| Accrued Liabilities | $1.32B | $1.03B | $1.03B | $1.14B | $1.11B | $1.09B | · | $1.35B | $1.52B | · | $1.48B | $1.31B | $1.32B | · | $1.53B | $1.44B | |
| Short-term Debt | $1.72B | $798M | $246M | $856M | $2.77B | $1.90B | $1.73B | $2.31B | $1.73B | · | $116M | $125M | $1.81B | · | $181M | $2.35B | |
| Current Liabilities | $22.88B | $19.53B | $19.27B | $18.47B | $20.17B | $19.94B | $19.00B | $18.68B | $19.73B | · | $18.11B | $18.79B | $22.73B | · | $22.94B | $25.66B | |
| Capital Leases | $1.03B | $1.04B | $1.04B | $1.07B | $1.04B | $1.06B | $1.02B | $1.02B | $1.01B | · | $864M | $853M | $757M | · | $723M | $738M | |
| Deferred Tax | $1.06B | $1.14B | $1.14B | $1.13B | $1.19B | $1.27B | $1.28B | $1.29B | $1.29B | · | $1.39B | $1.35B | $1.36B | · | $1.64B | $1.58B | |
| Other Non-current Liabilities | $1.07B | $1.04B | $1.11B | $1.03B | $1.02B | $997M | $1.05B | $1.00B | $1.02B | · | $929M | $984M | $1.01B | · | $1.02B | $1.10B | |
| Long-term Debt | $7.61B | $7.61B | $7.61B | $8.37B | $8.30B | $8.25B | $7.60B | $8.25B | $8.25B | · | $8.22B | $8.54B | $8.70B | · | $8.56B | $9.17B | |
| Total Debt | $9.33B | · | $7.86B | $9.23B | $11.06B | · | $10.04B | $10.56B | $9.98B | · | $8.34B | $8.67B | $10.51B | · | $8.74B | $11.52B | |
| Common Stock | $3.30B | $3.28B | $3.29B | $3.27B | $3.25B | $3.22B | $3.21B | $3.20B | $2.72B | · | $3.14B | $3.13B | $3.11B | · | $3.11B | $3.07B | |
| Retained Earnings | $22.02B | $21.98B | $21.81B | $21.95B | $21.98B | $21.93B | $21.61B | $21.83B | $23.07B | · | $24.70B | $24.24B | $24.22B | · | $23.10B | $23.29B | |
| Treasury Stock | · | · | $2.30B | $2.30B | $2.30B | · | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-2.51B | $-2.53B | $-2.61B | $-2.79B | $-3.11B | $-2.99B | $-2.84B | $-2.88B | $-2.57B | · | $-2.61B | $-2.43B | $-2.46B | · | $-2.21B | $-1.97B | |
| Stockholders' Equity | $22.81B | $22.74B | $22.50B | $22.44B | $22.13B | $22.18B | $21.98B | $22.16B | $23.23B | $24.14B | $25.27B | $24.98B | $24.90B | $24.32B | $24.03B | $24.43B | |
| Liabilities + Equity | $55.60B | $52.39B | $51.92B | $52.00B | $53.40B | $53.27B | $52.20B | $52.70B | $54.83B | · | $55.09B | $55.50B | $58.80B | · | $58.30B | $61.83B | |
| Shares Outstanding | 482,000,000 | 480,000,000 | 480,000,000 | 480,000,000 | 480,000,000 | 478,000,000 | 478,000,000 | 478,000,000 | 502,000,000 | 513,000,000 | 535,000,000 | 536,000,000 | 545,000,000 | 547,000,000 | 549,000,000 | 561,000,000 |
현금 흐름 16
| 지표 | 추세 | 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 | $293M | $307M | $296M | $291M | $287M | $287M | $288M | $286M | $280M | $277M | $261M | $262M | $259M | $254M | $260M | $257M | |
| Stock-based Comp | $64M | $-10M | $21M | $22M | $50M | $0 | $-10M | $18M | $66M | $14M | $12M | $21M | $65M | $24M | $26M | $28M | |
| Deferred Tax | $-112M | $9M | $5M | $-17M | $-42M | $-23M | $-15M | $-28M | $-64M | $-40M | $9M | $-39M | $47M | $-50M | $-24M | $-159M | |
| Restructuring | · | $46M | $73M | $126M | $38M | $11M | $0 | $0 | $15M | $7M | $5M | $17M | $4M | $17M | $12M | · | |
| Other Non-cash | $-393M | · | · | · | $-932M | · | · | · | $-311M | · | · | · | $-3.15B | · | · | · | |
| Operating Cash Flow | $150M | $-313M | $1.81B | $4.30B | $-342M | $322M | $1.30B | $468M | $700M | $2.57B | $992M | $2.51B | $-1.61B | $130M | $4.02B | $531M | |
| CapEx | $194M | $356M | $296M | $305M | $291M | $492M | $381M | $362M | $328M | $439M | $441M | $287M | $327M | $478M | $341M | $283M | |
| Investing Cash Flow | $-128M | $-373M | $-253M | $-262M | $-129M | $-700M | $-390M | $-382M | $-1.23B | $-435M | $-450M | $-283M | $-328M | $-452M | $-301M | $-305M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $-2M | · | · | · | |
| Stock Repurchased | · | $0 | $0 | $0 | $0 | $0 | $0 | $1.00B | $1.33B | $1.55B | $117M | $650M | $351M | $250M | $1.00B | $200M | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $-1.33B | · | · | · | $-351M | · | · | · | |
| Dividends Paid | $254M | $244M | $248M | $248M | $247M | $241M | $241M | $246M | $257M | $239M | $244M | $246M | $248M | $222M | $224M | $227M | |
| Financing Cash Flow | $612M | $310M | $-1.62B | $-2.17B | $587M | $-65M | $-804M | $-659M | $-2M | $-1.80B | $-669M | $-2.73B | $598M | $-135M | $-3.85B | $-1.83B | |
| Net Change in Cash | $607M | $-370M | $-69M | $1.89B | $132M | $-473M | $126M | $-574M | $-545M | $349M | $-146M | $-500M | $-1.35B | $-457M | $-133M | $-1.60B | |
| Free Cash Flow | $-44M | · | · | · | $-633M | · | · | · | $372M | · | · | · | $-1.94B | · | · | · | |
| Levered FCF | $-162M | · | · | · | $-764M | · | · | · | $237M | · | · | · | $-2.06B | · | · | · |
수익성 6
| 지표 | 추세 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.0% | · | 6.2% | 6.5% | 5.9% | · | 6.9% | 6.3% | 7.6% | · | 8.3% | 7.5% | 8.6% | · | 7.3% | 7.7% | |
| Net Margin | 1.5% | · | 0.53% | 1.0% | 1.5% | · | 0.09% | 2.2% | 3.3% | · | 3.8% | 3.7% | 4.9% | · | 4.2% | 4.5% | |
| Pretax Margin | 1.9% | · | 0.72% | 1.3% | 1.8% | · | 0.54% | 2.7% | 4.0% | · | 4.8% | 4.5% | 5.8% | · | 5.0% | 5.6% | |
| EBITDA Margin | 1.4% | · | · | · | 1.4% | · | · | · | 1.3% | · | · | · | 1.1% | · | · | · | |
| ROA | 0.55% | · | 0.21% | 0.42% | 0.55% | · | 0.03% | 0.90% | 1.3% | · | 1.5% | 1.6% | 1.9% | · | 1.9% | 2.2% | |
| ROE | 1.3% | · | 0.49% | 0.98% | 1.3% | · | 0.08% | 2.1% | 3.0% | · | 3.3% | 3.8% | 4.8% | · | 4.5% | 5.4% |
유동성 및 지급능력 4
| 지표 | 추세 | 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 | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.4 | 1.5 | · | 1.7 | 1.6 | 1.5 | · | 1.5 | 1.5 | |
| Quick Ratio | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.2 | |
| Debt / Equity | 0.4 | · | 0.3 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.5 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 |
효율성 3
| 지표 | 추세 | 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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.5 | |
| Inventory Turnover | 1.7 | · | 2.0 | 2.0 | 1.6 | · | 1.7 | 1.9 | 1.5 | · | 1.6 | 1.8 | 1.4 | · | 1.9 | 1.9 | |
| Receivables Turnover | 5.0 | · | 5.5 | 5.3 | 4.7 | · | 4.9 | 5.2 | 5.1 | · | 4.8 | 5.3 | 5.5 | · | 5.8 | 6.2 |
가치 평가 (TTM) 15
| 지표 | 추세 | 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 | $82.20B | · | $81.65B | $83.53B | $84.21B | · | $87.01B | $88.77B | $91.71B | · | $96.90B | $99.88B | $101.98B | · | $95.96B | $94.20B | |
| Net Income TTM | $920M | · | $640M | $1.02B | $1.53B | · | $1.80B | $2.60B | $3.04B | · | $3.94B | $4.15B | $4.46B | · | $3.85B | $3.53B | |
| Market Cap | $35.04B | · | $28.68B | $25.33B | $23.04B | · | $28.56B | $28.90B | $31.53B | · | $40.35B | $40.50B | $43.41B | · | $44.17B | $43.53B | |
| Enterprise Value | $43.77B | · | $35.30B | $33.51B | $33.25B | · | $37.81B | $38.69B | $40.68B | · | $47.19B | $47.74B | $53.02B | · | $51.81B | $54.15B | |
| P/E | 38.3 | · | 45.3 | 25.4 | 15.7 | · | 17.1 | 12.1 | 11.0 | · | 10.5 | 10.1 | 10.0 | · | 11.8 | 12.5 | |
| P/S | 0.4 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| P/B | 1.5 | · | 1.3 | 1.1 | 1.0 | · | 1.3 | 1.3 | 1.4 | · | 1.6 | 1.6 | 1.7 | · | 1.8 | 1.8 | |
| P / Tangible Book | 2.2 | · | 1.8 | 1.6 | 1.5 | · | 1.3 | 1.3 | 1.4 | · | 1.6 | 1.6 | 1.7 | · | 1.8 | 1.8 | |
| P / Cash Flow | 233.6 | · | · | · | -67.4 | · | · | · | 45.0 | · | · | · | -27.0 | · | · | · | |
| P / FCF | -796.3 | · | · | · | -36.4 | · | · | · | 84.8 | · | · | · | -22.4 | · | · | · | |
| EV / EBITDA | 149.4 | · | · | · | 115.8 | · | · | · | 145.3 | · | · | · | 204.7 | · | · | · | |
| EV / FCF | -994.9 | · | · | · | -52.5 | · | · | · | 109.4 | · | · | · | -27.4 | · | · | · | |
| EV / Revenue | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.6 | |
| Earnings Yield | 2.6% | · | 2.2% | 3.9% | 6.3% | · | 5.9% | 8.2% | 9.1% | · | 9.5% | 9.9% | 10.0% | · | 8.5% | 8.0% | |
| Payout Ratio | 85.2% | · | · | · | 83.7% | · | · | · | 35.2% | · | · | · | 21.2% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $80.27B | $85.53B | $93.94B | $101.56B | $85.25B |
| 매출 총이익률 % | 6.3% | 6.8% | 8.0% | 7.4% | 7.0% |
| 순이익 | $1.08B | $1.80B | $3.48B | $4.34B | $2.71B |
| 희석 EPS | $2.23 | $3.65 | $6.43 | $7.71 | $4.79 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.4 | 0.5 | — | 0.4 | 0.4 |
| 유동비율 | 1.4 | 1.4 | — | 1.5 | 1.5 |
| 당좌 비율 | 0.2 | 0.2 | — | 0.2 | 0.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $4.20B | $1.23B | $2.97B | $2.16B | $5.43B |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.