가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
P/E (TTM)
51.45년 평균 ≈113.1
≈113.1
64.5
저평가
P/S (TTM)
3.95년 평균 ≈4.0
≈4.0
3.2
적정 가치
P/B (MRQ)
-13.75년 평균 ≈-11.0
≈-11.0
·
·
EV / EBITDA
58.95년 평균 ≈33.5
≈33.5
·
·
주가 / FCF (TTM)
12.3
·
·
·
주가 / 현금 흐름 (TTM)
12.25년 평균 ≈13.6
≈13.6
15.2
저평가
EV / 매출 (TTM)
3.95년 평균 ≈3.9
≈3.9
·
·
EV / FCF (TTM)
12.3
·
·
·
주가 / 유형 장부 가치 (MRQ)
-10.6
·
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
79.5%5년 평균 ≈75.8%
≈75.8%
77.9%
동일
영업이익률 (TTM)
9.4%5년 평균 ≈4.0%
≈4.0%
3.8%
최상위권
EBITDA Margin (EBITDA 마진)
7.1%5년 평균 ≈4.0%
≈4.0%
3.8%
최상위권
세전 마진 (TTM)
9.8%5년 평균 ≈4.3%
≈4.3%
1.8%
최상위권
순이익률 (TTM)
10.6%5년 평균 ≈8.5%
≈8.5%
1.8%
최상위권
ROA (TTM)
8.6%5년 평균 ≈6.7%
≈6.7%
-0.03%
최상위권
ROE (TTM)
-42.1%5년 평균 ≈-24.5%
≈-24.5%
-1.5%
약함
ROIC
64.1%5년 평균 ≈9.4%
≈9.4%
0.37%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
-1.35년 평균 ≈-1.2
≈-1.2
0.4
낮은 부채
유동비율 (MRQ)
1.15년 평균 ≈1.2
≈1.2
1.6
낮은 유동성
당좌 비율 (MRQ)
0.95년 평균 ≈1.1
≈1.1
0.9
동일
장기 부채 / 자기 자본 (MRQ)
-1.35년 평균 ≈-1.1
≈-1.1
0.4
낮은 부채
Interest Coverage (이자 보상 배율)
7.8
·
11.1
평균 이하
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
8.0%5년 평균 ≈8.9%
≈8.9%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
5.9%5년 평균 ≈8.0%
≈8.0%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
8.8%
·
·
·
EPS YoY
-57.4%5년 평균 ≈354.1%
≈354.1%
·
·
Net Income YoY (순이익 YoY)
-52.8%5년 평균 ≈139.5%
≈139.5%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
113.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
62.7%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.585년 평균 ≈$0.46
≈$0.46
·
·
Revenue / Share (주당 매출)
$7.895년 평균 ≈$1654.90
≈$1654.90
·
·
Cash Flow / Share (주당 현금 흐름)
$2.395년 평균 ≈$497.69
≈$497.69
·
·
Cash / Share (주당 현금)
$2.665년 평균 ≈$3.10
≈$3.10
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
BOX
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.75년 평균 ≈0.7
≈0.7
0.6
최상위권
Receivables Turnover (매출 채권 회전율)
3.85년 평균 ≈3.8
≈3.8
5.5
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$404.3K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
Beat Rate37.5%
평균 서프라이즈7.7%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2027년 6월 30일
8월 25, 2026
$0.40
$0.40
-0.55%
2027년 3월 31일
5월 26, 2026
$0.37
$0.37
1.0%
2026년 9월 30일
$0.40
$0.40
-0.55%
2026년 6월 30일
$0.37
$0.37
1.0%
2026년 3월 31일
$0.49
$0.34
43.8%
2025년 12월 31일
$0.31
$0.32
-2.2%
2025년 9월 30일
$0.33
$0.32
4.5%
2025년 6월 30일
$0.30
$0.26
14.7%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$1.18B
$1.09B
$1.04B
$991M
$874M
$771M
$696M
$608M
$506M
$399M
$303M
$216M
Cost of Revenue
$245M
$228M
$261M
$253M
$249M
$225M
$216M
$174M
$135M
$112M
$87M
$47M
Gross Profit
$933M
$862M
$777M
$738M
$625M
$546M
$481M
$435M
$371M
$286M
$216M
$169M
R&D Expense
$295M
$265M
$249M
$244M
$219M
$201M
$200M
$164M
$137M
$116M
$102M
$66M
SG&A Expense
$151M
$137M
$129M
$127M
$135M
$107M
$103M
$93M
$85M
$68M
$72M
$62M
Operating Expenses
$849M
$782M
$726M
$701M
$652M
$584M
$620M
$569M
$525M
$437M
$417M
$336M
Operating Income
$83M
$80M
$51M
$37M
$-28M
$-38M
$-139M
$-134M
$-154M
$-151M
$-201M
$-167M
Interest Expense
$11M
$6M
$4M
$5M
·
·
·
·
·
·
·
·
Interest Income
$25M
$24M
$19M
$6M
·
·
·
·
·
·
·
·
Other Non-op
$1M
$-12M
$-3M
$-3M
$-10M
$-5M
$-3M
$1M
$789.0K
$678.0K
$-98.0K
$-257.0K
Pretax Income
$99M
$85M
$63M
$34M
$-37M
$-42M
$-143M
$-133M
$-154M
$-151M
$-202M
$-169M
Income Tax
$-17M
$-159M
$-66M
$8M
$4M
$1M
$1M
$1M
$715.0K
$914.0K
$690.0K
$-569.0K
Net Income
$115M
$245M
$129M
$27M
$-41M
$-43M
$-144M
$-135M
$-155M
$-152M
$-203M
$-168M
EPS (Basic)
$0.60
$1.40
$0.69
$0.06
$-0.35
$-0.28
·
·
·
·
·
·
EPS (Diluted)
$0.58
$1.36
$0.67
$0.06
$-0.35
$-0.28
·
·
·
·
·
·
Shares (Basic)
144,195,000
144,228,000
144,203,000
143,592,000
155,598,000
155,849
·
·
·
·
·
·
Shares (Diluted)
149,155,000
148,643,000
148,586,000
150,192,000
155,598,000
155,849
·
·
·
·
·
·
EBITDA
$83M
$80M
$51M
$37M
$-28M
·
$-139M
$-134M
$-154M
$-151M
$-201M
·
대차대조표27
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$375M
$625M
$384M
$428M
$416M
$595M
$196M
$218M
$208M
$177M
$186M
$330M
Short-term Investments
$103M
$98M
$97M
$33M
$170M
·
·
·
$0
$0
$7M
$0
Receivables
$325M
$293M
$281M
$265M
$256M
$228M
$209M
$175M
$162M
$120M
$100M
$54M
Prepaid Expense
·
·
·
·
$28M
$17M
$22M
$14M
$11M
$11M
$15M
$12M
Other Current Assets
$42M
$36M
$34M
$33M
$28M
$3M
$4M
$3M
$3M
$2M
$3M
$12M
Current Assets
$891M
$1.10B
$842M
$807M
$917M
$879M
$458M
$429M
$399M
$322M
$320M
$406M
PP&E (Net)
$24M
$25M
$31M
$70M
$106M
$160M
$191M
$138M
$124M
$117M
$120M
$58M
PP&E (Gross)
$113M
$106M
$109M
$472M
$471M
$484M
$448M
$337M
$279M
$238M
$207M
$113M
Accum. Depreciation
$89M
$81M
$78M
$402M
$366M
$324M
$257M
$199M
$155M
$121M
$87M
$55M
Goodwill
$82M
$77M
$77M
$74M
$74M
$19M
$19M
$19M
$16M
$16M
$14M
$11M
Intangibles
$94M
$75M
$47M
$39M
$18M
$0
·
·
$24.0K
$543.0K
$4M
$6M
Other Non-current Assets
$97M
$7M
$84M
$53M
$50M
$33M
$32M
$11M
$5M
$11M
$11M
$7M
Total Assets
$1.55B
$1.67B
$1.24B
$1.21B
$1.39B
$1.35B
$960M
$650M
$554M
$494M
$497M
$493M
Accounts Payable
·
·
·
·
·
$5M
$17M
$15M
$17M
$7M
$10M
$17M
Current Liabilities
$803M
$922M
$679M
$716M
$719M
$613M
$577M
$463M
$394M
$298M
$250M
$166M
Capital Leases
$77M
$69M
$94M
$118M
$168M
$193M
$206M
$45M
$27M
$22M
$7M
$1M
Other Non-current Liabilities
$18M
$31M
$36M
$38M
$45M
$16M
$14M
$50M
$3M
$2M
$2M
$1M
Total Liabilities
$1.35B
$1.47B
$1.18B
$1.24B
$1.30B
$1.20B
$938M
$619M
$539M
$419M
$360M
$225M
Long-term Debt
$451M
$653M
$371M
·
·
·
·
·
·
·
·
·
Total Debt
$451M
$653M
$371M
$369M
$367M
·
$40M
$40M
$40M
$40M
$40M
·
Common Stock
$14.0K
$14.0K
$14.0K
$14.0K
$15.0K
$16.0K
$15.0K
$14.0K
$13.0K
·
·
·
Retained Earnings
$-847M
$-962M
$-1.21B
$-1.34B
$-1.36B
$-1.32B
$-1.28B
$-1.13B
$-1.04B
$-884M
$-732M
$-529M
Treasury Stock
·
·
·
·
·
$1M
$1M
$1M
$1M
$1M
$1M
$1M
AOCI
$-142.0K
$-12M
$-10M
$-7M
$-5M
$-938.0K
$-307.0K
$23.0K
$288.0K
$-120.0K
$-84.0K
$-56.0K
Stockholders' Equity
$-299M
$-297M
$-431M
$-524M
$-395M
$151M
$22M
$31M
$15M
$75M
$138M
$268M
Liabilities + Equity
$1.55B
$1.67B
$1.24B
$1.21B
$1.39B
$1.35B
$960M
$650M
$554M
$494M
$497M
$493M
Shares Outstanding
140,911,000
144,113,000
144,353,000
144,301,000
145,081,000
159,851,000
150,611,000
144,311,000
·
·
·
·
현금 흐름16
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$33M
$22M
$51M
$66M
$78M
$75M
$59M
$46M
$40M
$40M
$40M
$29M
Stock-based Comp
$234M
$219M
$199M
$186M
$179M
$154M
$146M
$119M
$97M
$78M
$60M
$32M
Deferred Tax
$-32M
$-171M
$-75M
$2M
$-2M
$-349.0K
$-271.0K
$-649.0K
$-356.0K
$-4.0K
$217.0K
$-1M
Amort. of Intangibles
$31M
$17M
$17M
$18M
$17M
·
·
·
$500.0K
$3M
$6M
$4M
Restructuring
$11M
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$356M
$332M
$319M
$298M
$235M
$197M
$45M
$55M
$35M
$-2M
$-66M
$-85M
CapEx
$6M
$3M
$5M
$5M
·
·
$5M
$15M
$12M
$15M
$73M
$39M
Investing Cash Flow
$-43M
$-23M
$-83M
$121M
$-239M
$-16M
$-13M
$-16M
$-12M
$-8M
·
·
Stock Issued
$27M
$26M
$27M
$24M
$25M
$29M
$29M
$22M
$18M
$16M
$10M
·
Stock Repurchased
$290M
$211M
$177M
$274M
$562M
·
·
·
·
·
·
·
Net Stock Activity
$-263M
$-185M
$-149M
$-242M
$-536M
·
$23M
$22M
$18M
$16M
$10M
·
Financing Cash Flow
$-570M
$-62M
$-273M
$-396M
$-173M
$219M
$-53M
$-30M
$-20M
$479.0K
·
·
Net Change in Cash
$-249M
$242M
$-45M
$12M
$-179M
$400M
$-22M
$9M
$4M
$-10M
$-145M
$222M
Taxes Paid
$13M
$14M
$8M
$7M
$2M
$1M
$3M
$2M
$1M
$239.0K
$832.0K
$157.0K
Free Cash Flow
$350M
$330M
·
·
·
·
$39M
$41M
$50M
$-16M
$-139M
·
Levered FCF
$338M
$312M
·
·
·
·
·
·
·
·
·
·
수익성8
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
79.2%
79.1%
74.9%
74.5%
71.5%
·
69.0%
71.5%
73.3%
71.9%
71.2%
·
Operating Margin
7.1%
7.3%
4.9%
3.7%
-3.2%
·
-20.0%
-22.1%
-30.4%
-37.8%
-66.4%
·
Net Margin
9.8%
22.4%
12.4%
2.7%
-4.7%
·
-20.7%
-22.1%
-30.6%
-38.1%
-67.0%
·
Pretax Margin
8.4%
7.8%
6.0%
3.5%
-4.3%
·
-20.5%
-21.9%
-30.5%
-37.9%
-66.8%
·
EBITDA Margin
7.1%
7.3%
4.9%
3.7%
-3.2%
·
-20.0%
-22.1%
-30.4%
-37.8%
-66.4%
·
ROA
7.2%
16.8%
10.5%
2.1%
-3.0%
·
-17.9%
-22.4%
-29.6%
-30.6%
-41.0%
·
ROE
-40.6%
-63.0%
-26.6%
-4.9%
12.4%
·
-669.3%
-471.9%
-345.5%
-142.8%
-100.0%
·
ROIC
64.1%
64.3%
-173.7%
-18.6%
110.7%
·
-225.9%
-190.0%
-281.5%
-132.1%
-113.4%
·
유동성 및 지급능력5
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.1
1.2
1.2
1.1
1.3
·
0.8
0.9
1.0
1.1
1.3
·
Quick Ratio
1.0
1.1
1.1
1.0
1.2
·
0.7
0.8
0.9
1.0
1.2
·
Debt / Equity
-1.5
-2.2
-0.9
-0.7
-0.9
·
1.8
1.3
2.7
0.5
0.3
·
LT Debt / Equity
-1.5
-1.5
-0.9
-0.7
-0.9
·
1.8
1.3
2.7
0.5
0.3
·
Interest Coverage
7.8
13.1
·
·
·
·
·
·
·
·
·
·
효율성2
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.7
0.7
0.8
0.8
0.6
·
0.9
1.0
1.0
0.8
0.6
·
Receivables Turnover
3.8
3.8
3.8
3.8
3.6
·
3.6
3.6
3.6
3.6
3.9
·
주당5
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$-2.12
$-2.06
$-2.99
$-3.63
$-2.72
·
$0.15
·
·
·
·
·
Revenue / Share
$7.89
$7.33
$6.98
$6597.38
·
·
·
·
·
·
·
·
Cash Flow / Share
$2.39
$2.24
$2.15
$1984.01
·
·
·
·
·
·
·
·
Cash / Share
$2.66
$4.33
$2.66
$2.97
$2.87
·
$1.30
·
·
·
·
·
EPS (TTM)
$0.58
$1.36
$0.67
$0.06
$-0.35
$-0.28
·
·
·
·
·
·
성장률7
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
8.0%
5.1%
4.7%
13.3%
13.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.9%
7.6%
10.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
8.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-57.4%
103.0%
1016.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
113.0%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-52.8%
89.6%
381.8%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
62.7%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$1.18B
$1.09B
$1.04B
$991M
$874M
$771M
$696M
$608M
$506M
$399M
$303M
$216M
Net Income TTM
$115M
$245M
$129M
$27M
$-41M
$-43M
$-144M
$-135M
$-155M
$-152M
$-203M
$-168M
Market Cap
$3.57B
$4.81B
$3.75B
$4.62B
$3.79B
·
$2.26B
·
·
·
·
·
Enterprise Value
$3.55B
$4.74B
$3.64B
$4.52B
$3.57B
·
$2.11B
·
·
·
·
·
P/E
43.7
24.6
38.8
533.2
-74.7
-61.9
·
·
·
·
·
·
P/S
3.0
4.4
3.6
4.7
4.3
·
3.3
·
·
·
·
·
P/B
-11.9
-16.2
-8.7
-8.8
-9.6
·
101.3
·
·
·
·
·
P / Tangible Book
·
·
·
·
·
20.9
·
·
·
·
·
·
P / Cash Flow
10.0
14.5
11.8
15.5
16.1
·
50.6
·
·
·
·
·
P / FCF
10.2
14.6
·
·
·
·
57.7
·
·
·
·
·
EV / EBITDA
42.6
59.5
71.7
122.8
-129.3
·
-15.1
·
·
·
·
·
EV / FCF
10.1
14.4
·
·
·
·
53.7
·
·
·
·
·
EV / Revenue
3.0
4.3
3.5
4.6
4.1
·
3.0
·
·
·
·
·
Earnings Yield
2.3%
4.1%
2.6%
0.19%
-1.3%
-1.6%
·
·
·
·
·
·
손익계산서18
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Revenue
$321M
$306M
$306M
$301M
$294M
$276M
$280M
$276M
$270M
$265M
$263M
$262M
$261M
$252M
$256M
$250M
Cost of Revenue
$67M
$63M
$61M
$62M
$62M
$61M
$59M
$56M
$56M
$58M
$63M
$69M
$67M
$62M
$61M
$64M
Gross Profit
$254M
$243M
$245M
$240M
$232M
$216M
$221M
$220M
$215M
$206M
$200M
$192M
$194M
$190M
$195M
$185M
R&D Expense
$78M
$76M
$77M
$74M
$72M
$72M
$69M
$68M
$65M
$63M
$62M
$61M
$63M
$63M
$61M
$59M
SG&A Expense
$36M
$38M
$38M
$37M
$38M
$38M
$37M
$34M
$34M
$33M
$31M
$32M
$33M
$33M
$32M
$31M
Operating Expenses
$221M
$216M
$214M
$214M
$212M
$209M
$203M
$197M
$194M
$188M
$179M
$181M
$185M
$182M
$176M
$172M
Operating Income
$33M
$27M
$31M
$25M
$21M
$6M
$18M
$23M
$20M
$18M
$21M
$11M
$10M
$8M
$20M
$13M
Interest Expense
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$2M
$796.0K
$805.0K
·
·
·
·
·
·
Interest Income
$3M
$3M
$5M
$6M
$7M
$7M
$7M
$6M
$5M
$6M
·
·
·
·
·
·
Other Non-op
$-1M
$-518.0K
$761.0K
$-1M
$-872.0K
$3M
$-876.0K
$-10M
$108.0K
$-1M
$-10M
$2M
$3M
$2M
$3M
$-1M
Pretax Income
$32M
$28M
$34M
$27M
$24M
$13M
$21M
$17M
$25M
$22M
$26M
$13M
$13M
$11M
$24M
$12M
Income Tax
$13M
$10M
$-47M
$15M
$10M
$5M
$-173M
$4M
$4M
$5M
$-74M
$3M
$2M
$2M
$3M
$2M
Net Income
$19M
$18M
$82M
$12M
$13M
$8M
$194M
$13M
$20M
$17M
$99M
$11M
$11M
$8M
$21M
$10M
EPS (Basic)
$0.10
$0.09
$0.47
$0.05
$0.06
$0.02
$1.17
$0.05
$0.10
$0.08
$0.58
$0.04
$0.04
$0.03
$0.11
$0.03
EPS (Diluted)
$0.09
$0.08
$0.46
$0.05
$0.05
$0.02
$1.13
$0.05
$0.10
$0.08
$0.57
$0.04
$0.04
$0.02
$0.11
$0.03
Shares (Basic)
137,379,000
139,150,000
·
144,383,000
144,896,000
144,434,000
·
143,479,000
144,070,000
145,299,000
·
143,915,000
144,248,000
144,739,000
·
142,385,000
Shares (Diluted)
139,719,000
140,139,000
·
149,447,000
151,102,000
149,614,000
·
149,071,000
146,525,000
148,757,000
·
147,625,000
150,007,000
150,436,000
·
148,127,000
EBITDA
$33M
$27M
·
$25M
$21M
$6M
·
$23M
$20M
$18M
·
$11M
$10M
$8M
·
$13M
대차대조표24
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Cash & Equivalents
$343M
$379M
$375M
$633M
$658M
$690M
$625M
$609M
$407M
$450M
·
$378M
$396M
$481M
·
$358M
Short-term Investments
$101M
$98M
$103M
$96M
$100M
$101M
$98M
$89M
$76M
$117M
·
$62M
$49M
$36M
·
$45M
Receivables
$214M
$192M
$325M
$205M
$190M
$178M
$293M
$188M
$177M
$143M
·
$167M
$165M
$133M
·
$177M
Other Current Assets
$56M
$52M
$42M
$89M
$95M
$88M
$36M
$33M
$30M
$36M
·
$33M
$37M
$35M
·
$31M
Current Assets
$758M
$766M
$891M
$1.02B
$1.04B
$1.06B
$1.10B
$963M
$734M
$789M
·
$684M
$693M
$731M
·
$657M
PP&E (Net)
·
·
$24M
·
·
·
$25M
·
·
·
·
$44M
$54M
$64M
·
$68M
PP&E (Gross)
·
·
$113M
·
·
·
$106M
·
·
·
·
$426M
$436M
$458M
·
$464M
Accum. Depreciation
·
·
$89M
·
·
·
$81M
·
·
·
·
$382M
$382M
$394M
·
$397M
Goodwill
$81M
$82M
$82M
$81M
$81M
$81M
$77M
$79M
$77M
$76M
·
$73M
$75M
$75M
·
$71M
Intangibles
$103M
$99M
$94M
$92M
·
·
$75M
·
·
·
·
·
·
$11M
·
$14M
Other Non-current Assets
$93M
$92M
$7M
$92M
$178M
$174M
$7M
$100M
$90M
$87M
·
$52M
$52M
$53M
·
$50M
Total Assets
$1.40B
$1.42B
$1.55B
$1.61B
$1.62B
$1.64B
$1.67B
$1.35B
$1.12B
$1.18B
·
$1.03B
$1.07B
$1.11B
·
$1.06B
Current Liabilities
$716M
$717M
$803M
$853M
$853M
$877M
$922M
$587M
$587M
$591M
·
$571M
$593M
$621M
·
$597M
Capital Leases
$73M
$79M
$77M
$72M
·
$72M
$69M
$76M
$82M
$88M
·
$109M
$116M
$107M
·
$131M
Other Non-current Liabilities
$17M
$15M
$18M
$24M
$96M
$29M
$31M
$26M
$26M
$30M
·
$33M
$35M
$32M
·
$37M
Total Liabilities
$1.26B
$1.26B
$1.35B
$1.40B
$1.40B
$1.43B
$1.47B
$1.34B
$1.07B
$1.08B
·
$1.08B
$1.11B
$1.13B
·
$1.13B
Long-term Debt
·
·
$451M
$655M
$654M
$653M
$653M
·
·
·
·
·
·
·
·
·
Total Debt
$452M
$452M
·
$655M
$654M
$653M
·
$652M
$372M
$371M
·
$370M
$370M
$370M
·
$369M
Common Stock
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$15.0K
·
$14.0K
$14.0K
$14.0K
·
$14.0K
Retained Earnings
$-810M
$-829M
$-847M
$-928M
$-941M
$-954M
$-962M
$-1.16B
$-1.17B
$-1.19B
·
$-1.31B
$-1.32B
$-1.33B
·
$-1.36B
AOCI
$-6M
$-2M
$-142.0K
$-465.0K
$-4M
$-8M
$-12M
$-10M
$-11M
$-12M
·
$-11M
$-8M
$-7M
·
$-14M
Stockholders' Equity
$-351M
$-338M
$-299M
$-287M
$-269M
$-280M
$-297M
$-480M
$-439M
$-398M
$-431M
$-540M
$-537M
$-512M
$-524M
$-568M
Liabilities + Equity
$1.40B
$1.42B
$1.55B
$1.61B
$1.62B
$1.64B
$1.67B
$1.35B
$1.12B
$1.18B
·
$1.03B
$1.07B
$1.11B
·
$1.06B
Shares Outstanding
137,201,000
138,450,000
140,911,000
144,186,000
144,886,000
144,793,000
144,113,000
143,949,000
143,228,000
145,588,000
·
143,944,000
144,045,000
144,828,000
·
142,915,000
현금 흐름14
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
D&A
$10M
$9M
$9M
$9M
$8M
$7M
$6M
$6M
$5M
$5M
$12M
$15M
$12M
$13M
$13M
$17M
Stock-based Comp
$61M
$56M
$59M
$59M
$61M
$55M
$57M
$56M
$55M
$51M
$47M
$51M
$53M
$47M
$45M
$45M
Deferred Tax
$7M
$7M
$-51M
$10M
$7M
$3M
$-176M
$1M
·
·
·
·
·
·
·
·
Restructuring
·
·
$2M
$200.0K
$1M
$7M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$71M
$140M
$110M
$73M
$46M
$127M
$102M
$63M
$36M
$131M
$89M
$72M
$33M
$125M
$92M
$70M
CapEx
$121.0K
$1M
$2M
$2M
$2M
$311.0K
$628.0K
$271.0K
$398.0K
$1M
$242.0K
$2M
$-952.0K
$3M
·
·
Investing Cash Flow
$-14M
$-6M
$-16M
$-7M
$-9M
$-10M
$-17M
$-21M
$39M
$-23M
$-40M
$-18M
$-16M
$-9M
$5M
$-4M
Stock Issued
$0
$16M
$0
$11M
$0
$17M
$0
$10M
$0
$16M
$0
$10M
$-760.0K
$16M
$-1M
$11M
Stock Repurchased
$69M
$116M
$123M
$77M
$40M
$50M
$42M
$30M
$107M
$32M
$21M
$51M
$63M
$42M
$9M
$30M
Net Stock Activity
·
$-101M
·
·
·
$-33M
·
·
·
$-16M
·
·
·
$-26M
·
$-19M
Financing Cash Flow
$-91M
$-126M
$-353M
$-90M
$-65M
$-62M
$-67M
$162M
$-121M
$-36M
$-45M
$-67M
$-99M
$-61M
$-36M
$-49M
Net Change in Cash
$-36M
$4M
$-258M
$-25M
$-32M
$65M
$16M
$202M
$-43M
$66M
$6M
$-18M
$-86M
$53M
$70M
$9M
Free Cash Flow
·
$139M
·
·
·
$127M
·
·
·
$130M
·
·
·
·
·
·
Levered FCF
·
$137M
·
·
·
$125M
·
·
·
·
·
·
·
·
·
·
수익성8
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Gross Margin
79.1%
79.5%
·
79.5%
79.1%
78.0%
·
79.9%
79.4%
78.0%
·
73.5%
74.4%
75.5%
·
74.2%
Operating Margin
10.2%
9.0%
·
8.3%
7.0%
2.3%
·
8.5%
7.5%
6.8%
·
4.3%
3.8%
3.3%
·
5.3%
Net Margin
6.0%
5.8%
·
4.0%
4.6%
3.0%
·
4.7%
7.6%
6.5%
·
4.1%
4.1%
3.3%
·
4.0%
Pretax Margin
9.9%
9.0%
·
9.1%
8.1%
4.8%
·
6.3%
9.2%
8.3%
·
5.0%
5.0%
4.2%
·
4.8%
EBITDA Margin
10.2%
9.0%
·
8.3%
7.0%
2.3%
·
8.5%
7.5%
6.8%
·
4.3%
3.8%
3.3%
·
5.3%
ROA
1.3%
1.2%
·
0.81%
0.98%
0.58%
·
1.1%
1.9%
1.5%
·
1.0%
1.0%
0.73%
·
0.81%
ROE
-6.2%
-5.7%
·
-3.1%
-3.8%
-2.4%
·
-2.5%
-4.2%
-3.8%
·
-1.9%
-1.9%
-1.7%
·
-2.4%
ROIC
19.5%
15.6%
·
3.0%
3.0%
1.1%
·
10.2%
-24.6%
-53.4%
·
-5.4%
-4.8%
-4.6%
·
-5.6%
유동성 및 지급능력5
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Current Ratio
1.1
1.1
·
1.2
1.2
1.2
·
1.6
1.2
1.3
·
1.2
1.2
1.2
·
1.1
Quick Ratio
0.9
0.9
·
1.1
1.1
1.1
·
1.5
1.1
1.2
·
1.1
1.0
1.0
·
1.0
Debt / Equity
-1.3
-1.3
·
-2.3
-2.4
-2.3
·
-1.4
-0.8
-0.9
·
-0.7
-0.7
-0.7
·
-0.6
LT Debt / Equity
-1.3
-1.3
·
-1.6
-1.7
-1.6
·
-1.4
-0.8
-0.9
·
-0.7
-0.7
-0.7
·
-0.6
Interest Coverage
13.6
11.4
·
9.3
7.7
2.4
·
·
·
·
·
·
·
·
·
·
효율성2
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.2
0.2
·
0.2
Receivables Turnover
1.6
1.7
·
1.5
1.6
1.7
·
1.6
1.6
1.9
·
1.5
1.6
2.0
·
1.5
주당5
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Book Value / Share
$-2.56
$-2.44
·
$-1.99
$-1.86
$-1.93
·
$-3.33
$-3.07
$-2.73
·
$-3.75
$-3.73
$-3.54
·
$-3.97
Revenue / Share
$2.30
$2.18
·
$2.01
$1.95
$1.85
·
$1.85
$1.84
$1.78
·
$1.77
$1.74
$1.67
·
$1.69
Cash Flow / Share
·
$1.00
·
·
·
$0.85
·
·
·
$0.88
·
·
·
$0.83
·
$0.47
Cash / Share
$2.50
$2.74
·
$4.39
$4.54
$4.76
·
$4.23
$2.84
$3.09
·
$2.63
$2.75
$3.32
·
$2.51
EPS (TTM)
$0.68
$0.64
·
$1.25
$1.25
$1.30
·
$0.80
$0.79
$0.73
·
$0.21
$0.20
$0.14
·
$-0.11
가치 평가 (TTM)10
지표
추세
Q2 2027
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Revenue TTM
$1.23B
$1.21B
·
$1.15B
$1.13B
$1.10B
·
$1.07B
$1.06B
$1.05B
·
$1.03B
$1.02B
$1.00B
·
$968M
Net Income TTM
$131M
$125M
·
$228M
$229M
$236M
·
$150M
$148M
$138M
·
$50M
$50M
$40M
·
$2M
Market Cap
$4.33B
$3.35B
·
$4.63B
$4.65B
$4.52B
·
$4.57B
$4.03B
$3.79B
·
$3.58B
$4.50B
$3.83B
·
$4.15B
Enterprise Value
$4.34B
$3.33B
·
$4.55B
$4.55B
$4.38B
·
$4.53B
$3.92B
$3.59B
·
$3.51B
$4.43B
$3.68B
·
$4.12B
P/E
46.4
37.8
·
25.7
25.7
24.0
·
39.7
35.6
35.6
·
118.4
156.2
189.0
·
-264.1
P/S
3.5
2.8
·
4.0
4.1
4.1
·
4.3
3.8
3.6
·
3.5
4.4
3.8
·
4.3
P/B
-12.3
-9.9
·
-16.1
-17.3
-16.1
·
-9.5
-9.2
-9.5
·
-6.6
-8.4
-7.5
·
-7.3
P / Cash Flow
·
23.9
·
·
·
35.6
·
·
·
28.9
·
·
·
30.7
·
59.5
EV / Revenue
3.5
2.8
·
4.0
4.0
4.0
·
4.2
3.7
3.4
·
3.4
4.3
3.7
·
4.3
Earnings Yield
2.2%
2.6%
·
3.9%
3.9%
4.2%
·
2.5%
2.8%
2.8%
·
0.84%
0.64%
0.53%
·
-0.38%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-01-31
2025-01-31
2024-01-31
2023-01-31
2022-01-31
매출
$1.18B
$1.09B
$1.04B
$991M
$874M
매출 총이익률 %
79.2%
79.1%
74.9%
74.5%
71.5%
영업이익률 %
7.1%
7.3%
4.9%
3.7%
-3.2%
순이익
$115M
$245M
$129M
$27M
$-41M
희석 EPS
$0.58
$1.36
$0.67
$0.06
$-0.35
지표
2026-01-31
2025-01-31
2024-01-31
2023-01-31
2022-01-31
부채 / 자기자본 비율
-1.5
-2.2
-0.9
-0.7
-0.9
유동비율
1.1
1.2
1.2
1.1
1.3
당좌 비율
1.0
1.1
1.1
1.0
1.2
지표
2026-01-31
2025-01-31
2024-01-31
2023-01-31
2022-01-31
잉여현금흐름
$350M
$330M
·
·
·
기관 투자자 (13F)
440개의 제출자
· $4.3B 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자440
보유 가치$4.3B
신규 포지션62
청산 포지션51
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
62 (-16 이전 분기 대비)
51 (-13 이전 분기 대비)
153 (-4 이전 분기 대비)
134 (+8 이전 분기 대비)
+309K
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
제출자
제출됨
지분
상태
목적
제출
STARBOARD VALUE LP, STARBOARD VALUE AND OPPORTUNITY MASTER FUND LTD, STARBOARD VALUE AND OPPORTUNITY S LLC, STARBOARD VALUE AND OPPORTUNITY C LP, STARBOARD VALUE R LP, STARBOARD VALUE R GP LLC, STARBOARD VALUE AND OPPORTUNITY MASTER FUND L LP, STARBOARD VALUE L LP, STARBOARD X MASTER FUND LTD, STARBOARD VALUE GP LLC, STARBOARD PRINCIPAL CO LP, STARBOARD PRINCIPAL CO GP LLC, JEFFREY C. SMITH, PETER A. FELD
×11 제출 서류
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.