ADNT Adient plc Ordinary Shares
$20.72
가격 · 5월 1, 2026
기준 재무 정보 2월 4, 2026
52주 범위
$12–$27
57% of range
애널리스트 평점
HOLD
20 analysts
목표 주가
$31
+48% upside
P/E (TTM)
-7.1
ROE
-14.4%
순이익률
-1.9%
ADNT 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$20.72
시가총액
$1.91B
P/E (TTM)
-7.1
EPS (TTM)
$-3.39
매출 (TTM)
$14.54B
배당 수익률
—
ROE
-14.4%
부채/자본
0.0
52주 범위
$12 – $27
ADNT 주가 차트 Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$14.54B
2017-09-30
→
2025-09-30
EPS
$-3.39
2017-09-30
→
2025-09-30
잉여현금흐름
$204M
2021-09-30
→
2025-09-30
마진
-1.9%
2021-09-30
→
2025-09-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ADNT
동종업계 중앙값
P/E (TTM)
-7.1
29.6
P/S (TTM)
0.1
0.5
P/B
1.1
1.1
Price / FCF (주가 / FCF)
9.3
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ADNT
동종업계 중앙값
Gross Margin (매출 총이익률)
6.6%
25.8%
Net Profit Margin (순이익률)
-1.9%
-0.24%
ROA
-3.2%
-0.23%
ROE
-14.4%
3.1%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ADNT
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
14.0
Current Ratio (유동비율)
1.1
2.1
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ADNT
동종업계 중앙값
Revenue YoY (매출 YoY)
-1.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
0.97%
—
Revenue CAGR 5Y (매출 CAGR 5년)
2.8%
—
EPS YoY
-90.7%
—
Net Income YoY (순이익 YoY)
-91.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ADNT
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2018년 7월 17일 | $0.2750 |
| 2018년 4월 17일 | $0.2750 |
| 2018년 1월 17일 | $0.2750 |
| 2017년 10월 17일 | $0.2750 |
| 2017년 7월 24일 | $0.2750 |
| 2017년 3월 24일 | $0.2750 |
ADNT 애널리스트 컨센서스 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
20 명의 애널리스트
- 적극 매수 4 20.0%
- 매수 7 35.0%
- 보유 8 40.0%
- 매도 1 5.0%
- 적극 매도 0 0.0%
12개월 목표 주가
12 명의 애널리스트 · 2026-04-26
중앙값
$27.00
평균
$30.75
← 모든 목표가 하회
$20.72
저가
$22.00
고가
$67.00
중앙값 목표
$27.00
+30.3%
평균 목표
$30.75
+48.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.10%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 12월 31일 | $0.35 | $0.23 | 0.12% |
| 2025년 9월 30일 | $0.52 | $0.54 | -0.02% |
| 2025년 6월 30일 | $0.45 | $0.48 | -0.03% |
| 2025년 3월 31일 | $0.69 | $0.34 | 0.35% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14.54B | $14.69B | $15.39B | $14.12B | $13.68B | $12.67B | $16.53B | $17.44B | $16.21B | $16.79B | $20.02B | |
| Cost of Revenue | $13.57B | $13.76B | $14.36B | $13.31B | $12.85B | $12.08B | $15.72B | $16.54B | $14.82B | $15.18B | $18.17B | |
| Gross Profit | $961M | $928M | $1.03B | $807M | $826M | $592M | $801M | $904M | $1.40B | $1.61B | $1.85B | |
| R&D Expense | $387M | $372M | $362M | $322M | $316M | $370M | $454M | $513M | $488M | $460M | $599M | |
| SG&A Expense | $522M | $507M | $554M | $598M | $537M | $558M | $671M | $730M | $729M | $1.22B | $1.13B | |
| Pretax Income | $-88M | $133M | $295M | $54M | $1.44B | $-429M | $2M | $-1.12B | $1.06B | $377M | $944M | |
| Income Tax | $103M | $32M | $0 | $94M | $249M | $57M | $410M | $480M | $99M | $1.84B | $418M | |
| Net Income | $-281M | $18M | $205M | $-120M | $1.11B | $-547M | $-491M | $-1.69B | $877M | $-1.55B | $460M | |
| EPS (Basic) | $-3.39 | $0.20 | $2.17 | $-1.27 | $11.76 | $-5.83 | $-5.25 | $-18.06 | $9.38 | $-16.50 | $4.91 | |
| EPS (Diluted) | $-3.39 | $0.20 | $2.15 | $-1.27 | $11.58 | $-5.83 | $-5.25 | $-18.06 | $9.34 | $-16.50 | $4.90 | |
| Shares (Basic) | 83,000,000 | 89,500,000 | 94,500,000 | 94,800,000 | 94,200,000 | 93,800,000 | 93,600,000 | 93,300,000 | 93,500,000 | 93,700,000 | 93,700,000 | |
| Shares (Diluted) | 83,000,000 | 90,100,000 | 95,400,000 | 94,800,000 | 95,700,000 | 93,800,000 | 93,600,000 | 93,300,000 | 93,900,000 | 93,700,000 | 93,800,000 |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | $924M | $687M | $709M | $105M | $44M | |
| Inventory | $695M | $758M | $841M | $953M | $976M | $685M | $793M | $824M | $735M | $660M | · | |
| Other Current Assets | $607M | $487M | $491M | $411M | $1.11B | $421M | $494M | $707M | $831M | $810M | · | |
| Current Assets | $4.13B | $4.09B | $4.32B | $4.16B | $5.09B | $4.48B | $4.12B | $4.31B | $4.50B | $5.69B | · | |
| PP&E (Net) | $1.41B | $1.41B | $1.38B | $1.38B | $1.61B | $1.58B | $1.67B | $1.68B | $2.50B | $2.19B | · | |
| PP&E (Gross) | $4.72B | $4.51B | $4.32B | $4.17B | $4.52B | $6.05B | $6.19B | $6.21B | $6.85B | $6.32B | · | |
| Accum. Depreciation | $3.31B | $3.10B | $2.94B | $2.79B | $2.91B | $4.47B | $4.52B | $4.53B | $4.35B | $4.12B | · | |
| Goodwill | $1.81B | $2.16B | $2.09B | $2.06B | $2.21B | $2.06B | $2.15B | $2.18B | $2.52B | $2.18B | $2.16B | |
| Intangibles | $319M | $371M | $408M | $467M | $555M | $443M | $405M | $460M | $543M | $113M | · | |
| Other Non-current Assets | $1.00B | $974M | $914M | $797M | $958M | $964M | $601M | $864M | $1.32B | $1.06B | · | |
| Total Assets | $8.95B | $9.35B | $9.42B | $9.16B | $10.78B | $10.26B | $10.34B | $10.94B | $13.17B | $12.96B | $10.41B | |
| Accounts Payable | $2.55B | $2.55B | $2.53B | $2.48B | $2.13B | $2.18B | $2.71B | $3.10B | $2.96B | $2.78B | · | |
| Short-term Debt | $2M | $1M | $2M | $3M | $17M | $202M | $22M | $6M | $36M | $41M | · | |
| Current Liabilities | $3.69B | $3.68B | $3.74B | $3.50B | $3.51B | $3.82B | $3.83B | $4.19B | $4.33B | $4.26B | · | |
| Capital Leases | $176M | $168M | $163M | $186M | $246M | $244M | · | · | · | · | · | |
| Deferred Tax | $155M | $191M | $206M | $198M | $212M | $175M | $206M | $217M | $389M | · | · | |
| Other Non-current Liabilities | $611M | $638M | $590M | $585M | $669M | $622M | $408M | $440M | $653M | $725M | · | |
| Total Debt | $2M | $1M | $2M | $3M | $17M | · | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | |
| Paid-in Capital | $3.60B | $3.71B | $3.97B | $4.03B | $3.99B | $3.97B | $3.96B | $3.95B | $3.94B | $0 | · | |
| Retained Earnings | $-1.17B | $-885M | $-903M | $-1.11B | $-988M | $-2.10B | $-1.54B | $-1.03B | $734M | $0 | · | |
| AOCI | $-670M | $-693M | $-842M | $-845M | $-627M | $-665M | $-569M | $-531M | $-397M | $-276M | · | |
| Stockholders' Equity | $1.77B | $2.13B | $2.23B | $2.07B | $2.38B | $1.21B | $1.85B | $2.39B | $4.28B | $4.18B | · | |
| Liabilities + Equity | $8.95B | $9.35B | $9.42B | $9.16B | $10.78B | $10.26B | $10.34B | $10.94B | $13.17B | $12.96B | · | |
| Shares Outstanding | 79,151,497 | 84,866,763 | 93,697,704 | 94,858,156 | 94,378,004 | 93,893,569 | 93,620,714 | 93,395,662 | 93,142,283 | 0 | · |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $32M | $31M | $34M | $29M | $36M | $15M | $20M | $47M | $45M | $28M | $16M | |
| Deferred Tax | $-28M | $-1M | $-124M | $5M | $40M | $-33M | $288M | $344M | $-52M | $-572M | · | |
| Amort. of Intangibles | $46M | $47M | $50M | $52M | $45M | $37M | $40M | $47M | $21M | $17M | $18M | |
| Restructuring | $58M | $169M | $39M | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $449M | $543M | $667M | $274M | $260M | $246M | $308M | $679M | $746M | $-1.03B | $397M | |
| CapEx | $245M | $266M | $252M | $227M | $260M | $326M | $468M | $536M | $577M | $437M | $478M | |
| Investing Cash Flow | $-186M | $-253M | $-229M | $484M | $347M | $166M | $-383M | $-487M | $-795M | $-425M | $-489M | |
| Debt Issued | · | · | · | · | $214M | $600M | $1.60B | $0 | $183M | $1.50B | $0 | |
| Net Debt Issued | $-803M | $-137M | $-1.10B | $-987M | $-681M | · | · | · | · | · | · | |
| Stock Repurchased | $125M | $275M | $65M | $0 | $0 | · | $0 | $0 | $40M | $0 | $0 | |
| Net Stock Activity | $-125M | $-275M | $-65M | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | $0 | $0 | $26M | $103M | $52M | $0 | $0 | |
| Financing Cash Flow | $-267M | $-502M | $-271M | $-1.27B | $-770M | $393M | $303M | $-213M | $627M | $1.52B | $93M | |
| Net Change in Cash | $13M | $-165M | $163M | $-574M | $-171M | $768M | $237M | $-22M | $604M | $61M | $-1M | |
| Free Cash Flow | $204M | $277M | $415M | $47M | $0 | · | · | · | · | · | · |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.6% | 6.3% | 6.7% | 5.7% | 6.0% | · | · | · | · | · | · | |
| Net Margin | -1.9% | 0.12% | 1.3% | -0.85% | 8.1% | · | · | · | · | · | · | |
| Pretax Margin | -0.61% | 0.91% | 1.9% | 0.38% | 10.5% | · | · | · | · | · | · | |
| ROA | -3.2% | 0.19% | 2.2% | -1.2% | 10.5% | · | · | · | · | · | · | |
| ROE | -14.4% | 0.83% | 9.5% | -5.4% | 61.7% | · | · | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.2 | 1.2 | 1.4 | · | · | · | · | · | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.7 | 1.6 | 1.7 | 1.4 | 1.3 | · | · | · | · | · | · | |
| Inventory Turnover | 18.7 | 17.2 | 16.0 | 13.8 | 15.5 | · | · | · | · | · | · |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.0% | -4.6% | 9.0% | 3.2% | 8.0% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 0.97% | 2.4% | 6.7% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.8% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -90.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -74.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | -91.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -74.7% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14.54B | $14.69B | $15.39B | $14.12B | $13.68B | $12.67B | $16.53B | $17.44B | $16.21B | $16.79B | · | |
| Net Income TTM | $-281M | $18M | $205M | $-120M | $1.11B | $-547M | $-491M | $-1.69B | $877M | $-1.55B | · | |
| Market Cap | $1.91B | $1.92B | $3.44B | $2.63B | $3.91B | · | · | · | · | · | · | |
| P/E | -7.1 | 112.8 | 17.1 | -21.9 | 3.6 | -3.0 | -4.4 | -2.2 | 9.0 | · | · | |
| P/S | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | · | · | · | · | · | · | |
| P/B | 1.1 | 0.9 | 1.5 | 1.3 | 1.6 | · | · | · | · | · | · | |
| P / Cash Flow | 4.2 | 3.5 | 5.2 | 9.6 | 15.0 | · | · | · | · | · | · | |
| P / FCF | 9.3 | 6.9 | 8.3 | 56.0 | · | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | 0.00% | · | · | · | · | · | · | |
| Earnings Yield | -14.1% | 0.89% | 5.9% | -4.6% | 27.9% | -33.6% | -22.9% | -45.9% | 11.1% | · | · | |
| Payout Ratio | · | · | · | · | 0.00% | · | · | · | · | · | · | |
| Annual Payout | · | · | · | · | $0 | $0 | $26M | $103M | $52M | $0 | · |
손익계산서 11
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.64B | $3.69B | $3.74B | $3.61B | $3.50B | $3.56B | $3.72B | $3.75B | $3.66B | $3.73B | $4.05B | $3.91B | $3.70B | $3.65B | $3.48B | $3.51B | |
| Cost of Revenue | $3.43B | $3.44B | $3.50B | $3.35B | $3.28B | $3.32B | $3.51B | $3.52B | $3.41B | $3.48B | $3.75B | $3.66B | $3.47B | $3.37B | $3.31B | $3.33B | |
| Gross Profit | $217M | $247M | $237M | $261M | $216M | $245M | $207M | $230M | $246M | $250M | $302M | $250M | $231M | $283M | $173M | $178M | |
| SG&A Expense | $130M | $124M | $129M | $144M | $125M | $124M | $121M | $115M | $147M | $127M | $148M | $141M | $138M | $159M | $142M | $135M | |
| Pretax Income | $41M | $64M | $66M | $-265M | $47M | $64M | $45M | $-41M | $65M | $73M | $123M | $35M | $64M | $99M | $0 | $-36M | |
| Income Tax | $42M | $26M | $7M | $48M | $22M | $-36M | $40M | $8M | $20M | $-84M | $28M | $25M | $31M | $29M | $20M | $24M | |
| Net Income | $-22M | $18M | $36M | $-335M | $0 | $79M | $-11M | $-70M | $20M | $135M | $73M | $-15M | $12M | $45M | $-30M | $-81M | |
| EPS (Basic) | $-0.28 | $0.17 | $0.43 | $-3.99 | $0.00 | $0.87 | $-0.12 | $-0.77 | $0.22 | $1.42 | $0.78 | $-0.16 | $0.13 | $0.47 | $-0.32 | $-0.85 | |
| EPS (Diluted) | $-0.28 | $0.17 | $0.43 | $-3.99 | $0.00 | $0.88 | $-0.12 | $-0.77 | $0.21 | $1.41 | $0.77 | $-0.16 | $0.13 | $0.47 | $-0.32 | $-0.85 | |
| Shares (Basic) | 78,700,000 | -168,900,000 | 83,500,000 | 84,000,000 | 84,400,000 | -182,500,000 | 88,600,000 | 90,500,000 | 92,900,000 | -190,000,000 | 94,100,000 | 95,300,000 | 95,100,000 | -189,400,000 | 94,800,000 | 94,800,000 | |
| Shares (Diluted) | 78,700,000 | -169,400,000 | 83,700,000 | 84,000,000 | 84,700,000 | -182,600,000 | 88,600,000 | 90,500,000 | 93,600,000 | -190,700,000 | 94,900,000 | 95,300,000 | 95,900,000 | -189,400,000 | 94,800,000 | 94,800,000 |
대차대조표 24
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Inventory | $760M | $695M | $726M | $719M | $721M | $758M | $775M | $791M | $833M | · | $877M | $919M | $972M | · | $953M | $998M | |
| Other Current Assets | $663M | $607M | $610M | $532M | $523M | $487M | $509M | $533M | $590M | · | $547M | $493M | $459M | · | $456M | $459M | |
| Current Assets | $3.92B | $4.13B | $4.02B | $3.89B | $3.52B | $4.09B | $4.00B | $4.12B | $4.07B | · | $4.41B | $4.27B | $4.09B | · | $4.06B | $4.32B | |
| PP&E (Net) | $1.40B | $1.41B | $1.39B | $1.34B | $1.33B | $1.41B | $1.36B | $1.37B | $1.40B | · | $1.40B | $1.42B | $1.42B | · | $1.44B | $1.52B | |
| PP&E (Gross) | · | $4.72B | · | · | · | $4.51B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $3.31B | · | · | · | $3.10B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.81B | $1.81B | $1.80B | $1.78B | $2.09B | $2.16B | $2.08B | $2.10B | $2.14B | $2.09B | $2.12B | $2.13B | $2.13B | $2.06B | $2.12B | $2.20B | |
| Intangibles | $313M | $319M | $329M | $336M | $344M | $371M | $369M | $382M | $401M | · | $421M | $455M | $463M | · | $504M | $537M | |
| Other Non-current Assets | $1.01B | $1.00B | $985M | $933M | $920M | $974M | $941M | $963M | $954M | · | $840M | $888M | $865M | · | $829M | $894M | |
| Total Assets | $8.77B | $8.95B | $8.84B | $8.59B | $8.53B | $9.35B | $9.10B | $9.28B | $9.30B | $9.42B | $9.48B | $9.48B | $9.27B | $9.16B | $9.31B | $9.85B | |
| Accounts Payable | $2.53B | $2.55B | $2.52B | $2.47B | $2.24B | $2.55B | $2.46B | $2.51B | $2.42B | · | $2.65B | $2.68B | $2.42B | · | $2.36B | $2.47B | |
| Short-term Debt | $2M | $2M | $0 | $2M | $0 | $1M | $3M | $0 | $7M | · | $1M | $1M | $2M | · | $9M | $9M | |
| Current Liabilities | $3.59B | $3.69B | $3.60B | $3.51B | $3.25B | $3.68B | $3.69B | $3.66B | $3.55B | · | $3.72B | $3.67B | $3.42B | · | $3.39B | $3.66B | |
| Capital Leases | $175M | $176M | $169M | $158M | $154M | $168M | $168M | $172M | $163M | · | $175M | $183M | $186M | · | $209M | $218M | |
| Deferred Tax | · | $155M | · | · | · | $191M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $593M | $611M | $589M | $577M | $569M | $638M | $639M | $666M | $578M | · | $597M | $599M | $584M | · | $613M | $636M | |
| Total Debt | $2M | · | $0 | $2M | $0 | · | $3M | $0 | $7M | · | $1M | $1M | $2M | · | $9M | $9M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Paid-in Capital | $3.58B | $3.60B | $3.64B | $3.69B | $3.68B | $3.71B | $3.76B | $3.83B | $3.87B | · | $3.97B | $4.00B | $4.02B | · | $4.02B | $4.01B | |
| Retained Earnings | $-1.19B | $-1.17B | $-1.18B | $-1.22B | $-885M | $-885M | $-964M | $-953M | $-883M | · | $-1.04B | $-1.11B | $-1.10B | · | $-1.15B | $-1.12B | |
| AOCI | $-656M | $-670M | $-674M | $-814M | $-920M | $-693M | $-869M | $-802M | $-704M | · | $-754M | $-687M | $-730M | · | $-742M | $-600M | |
| Stockholders' Equity | $1.74B | $1.77B | $1.78B | $1.65B | $1.88B | $2.13B | $1.93B | $2.08B | $2.29B | · | $2.17B | $2.20B | $2.19B | · | $2.12B | $2.29B | |
| Liabilities + Equity | $8.77B | $8.95B | $8.84B | $8.59B | $8.53B | $9.35B | $9.10B | $9.28B | $9.30B | · | $9.48B | $9.48B | $9.27B | · | $9.31B | $9.85B | |
| Shares Outstanding | 78,329,803 | 79,151,497 | 81,245,928 | 84,016,644 | 83,927,513 | · | 87,189,933 | 89,823,637 | 91,245,859 | · | 93,656,684 | 94,701,693 | 95,385,075 | · | 94,813,661 | 94,811,378 |
현금 흐름 12
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $8M | $12M | $10M | $5M | $5M | $3M | $5M | $10M | $13M | $9M | $7M | $10M | $8M | $8M | $7M | $4M | |
| Amort. of Intangibles | $11M | $11M | $12M | $12M | $11M | $12M | $12M | $12M | $11M | $12M | $13M | $13M | $12M | $12M | $14M | $13M | |
| Restructuring | $23M | $16M | $9M | $24M | $9M | $17M | $14M | $127M | $11M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $80M | $213M | $172M | $-45M | $109M | $263M | $158M | $81M | $41M | $294M | $203M | $126M | $44M | $236M | $23M | $29M | |
| CapEx | $65M | $79M | $57M | $45M | $64M | $72M | $70M | $69M | $55M | $75M | $60M | $56M | $61M | $57M | $53M | $57M | |
| Investing Cash Flow | $-68M | $-59M | $-49M | $-44M | $-34M | $-70M | $-70M | $-69M | $-44M | $-65M | $-53M | $-61M | $-50M | $-55M | $-60M | $-53M | |
| Net Debt Issued | $-2M | · | · | · | $-2M | · | · | · | $0 | · | · | · | $-2M | · | · | · | |
| Stock Repurchased | $25M | $50M | $50M | $0 | $25M | $-200M | $225M | $150M | $100M | $0 | $37M | $28M | $0 | $0 | $0 | · | |
| Net Stock Activity | $-25M | · | · | · | $-25M | · | · | · | $-100M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-114M | $-55M | $-63M | $-47M | $-102M | $-189M | $-92M | $-66M | $-155M | $-10M | $-43M | $-149M | $-69M | $-109M | $-147M | $-938M | |
| Net Change in Cash | $-103M | $98M | $106M | $-106M | $-85M | $55M | $-15M | $-85M | $-120M | $202M | $82M | $-75M | $-46M | $55M | $-226M | $-962M | |
| Free Cash Flow | $15M | · | · | · | $45M | · | · | · | $-14M | · | · | · | $-17M | · | · | · |
수익성 5
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 5.9% | · | 6.3% | 7.2% | 6.2% | · | 5.6% | 6.1% | 6.7% | · | 7.4% | 6.4% | 6.2% | · | 5.0% | 5.1% | |
| Net Margin | -0.60% | · | 0.96% | -9.3% | 0.00% | · | -0.30% | -1.9% | 0.55% | · | 1.8% | -0.38% | 0.32% | · | -0.86% | -2.3% | |
| Pretax Margin | 1.1% | · | 1.8% | -7.3% | 1.3% | · | 1.2% | -1.1% | 1.8% | · | 3.0% | 0.89% | 1.7% | · | 0.00% | -1.0% | |
| ROA | -0.25% | · | 0.40% | -3.8% | 0.00% | · | -0.12% | -0.75% | 0.22% | · | 0.78% | -0.16% | 0.12% | · | -0.31% | -0.82% | |
| ROE | -1.2% | · | 1.9% | -18.0% | 0.00% | · | -0.54% | -3.3% | 0.89% | · | 3.4% | -0.67% | 0.53% | · | -1.7% | -4.3% |
유동성 및 지급능력 2
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.2 | 1.2 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
효율성 2
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | 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 | 0.4 | |
| Inventory Turnover | 4.6 | · | 4.7 | 4.4 | 4.2 | · | 4.2 | 4.1 | 3.8 | · | 4.1 | 3.8 | 3.6 | · | 3.7 | 3.8 |
가치 평가 (TTM) 9
| 지표 | 추세 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14.49B | · | $14.56B | $14.57B | $14.62B | · | $15.18B | $15.38B | $15.33B | · | $15.15B | $14.60B | $14.17B | · | $13.71B | $14.05B | |
| Net Income TTM | $-321M | · | $-310M | $-416M | $-61M | · | $12M | $8M | $90M | · | $40M | $-114M | $-153M | · | $-236M | $-137M | |
| Market Cap | $1.50B | · | $1.58B | $1.08B | $1.45B | · | $2.15B | $2.96B | $3.32B | · | $3.59B | $3.88B | $3.31B | · | $2.81B | $3.87B | |
| P/E | -5.0 | · | -5.3 | -2.6 | -25.3 | · | 274.6 | 658.4 | 38.3 | · | 91.2 | -34.1 | -21.5 | · | -11.9 | -28.1 | |
| P/S | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.3 | |
| P/B | 0.9 | · | 0.9 | 0.7 | 0.8 | · | 1.1 | 1.4 | 1.5 | · | 1.7 | 1.8 | 1.5 | · | 1.3 | 1.7 | |
| P / Cash Flow | 18.8 | · | · | · | 13.3 | · | · | · | 80.9 | · | · | · | 75.2 | · | · | · | |
| P / FCF | 100.1 | · | · | · | 32.1 | · | · | · | -237.0 | · | · | · | -194.6 | · | · | · | |
| Earnings Yield | -20.0% | · | -18.9% | -38.0% | -4.0% | · | 0.36% | 0.15% | 2.6% | · | 1.1% | -2.9% | -4.6% | · | -8.4% | -3.6% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-12-31 | 2024-09-30 | 2023-09-30 | 2022-09-30 | |
|---|---|---|---|---|---|
| 매출 | $14.54B | — | $14.69B | $15.39B | $14.12B |
| 매출 총이익률 % | 6.6% | — | 6.3% | 6.7% | 5.7% |
| 순이익 | $-281M | — | $18M | $205M | $-120M |
| 희석 EPS | $-3.39 | — | $0.20 | $2.15 | $-1.27 |
대차대조표
| 2025-09-30 | 2024-12-31 | 2024-09-30 | 2023-09-30 | 2022-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | — | 0.0 | 0.0 | 0.0 |
| 유동비율 | 1.1 | — | 1.1 | 1.2 | 1.2 |
현금 흐름
| 2025-09-30 | 2024-12-31 | 2024-09-30 | 2023-09-30 | 2022-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $204M | — | $277M | $415M | $47M |
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.