BSY 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.50B2018-12-31 → 2025-12-31
EPS$0.852018-12-31 → 2025-12-31
잉여현금흐름$520M2020-12-31 → 2025-12-31
순이익률18.1%2021-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
BSY
5년 평균
동종업계 중앙값
결론
P/E (TTM)
35.85년 평균 ≈78.0
≈78.0
49.0
저평가
P/S (TTM)
6.15년 평균 ≈10.9
≈10.9
8.4
저평가
P/B (MRQ)
8.15년 평균 ≈18.5
≈18.5
7.0
적정 가치
EV / EBITDA
30.15년 평균 ≈60.8
≈60.8
·
·
주가 / FCF (TTM)
19.55년 평균 ≈37.5
≈37.5
·
·
주가 / 현금 흐름 (TTM)
18.65년 평균 ≈35.5
≈35.5
32.2
저평가
EV / Revenue (EV / 매출)
7.35년 평균 ≈12.0
≈12.0
·
·
EV / FCF
21.05년 평균 ≈41.4
≈41.4
·
·
주가 / 유형 장부 가치 (MRQ)
9.4
·
·
·
PEG Ratio (PEG 비율)
≈2.4
·
·
·
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
BSY
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
81.8%5년 평균 ≈79.4%
≈79.4%
82.2%
동일
영업이익률 (TTM)
23.6%5년 평균 ≈18.8%
≈18.8%
2.9%
최상위권
EBITDA Margin (EBITDA 마진)
24.1%5년 평균 ≈21.2%
≈21.2%
2.9%
최상위권
세전 마진 (TTM)
23.3%5년 평균 ≈17.5%
≈17.5%
4.7%
최상위권
순이익률 (TTM)
18.1%5년 평균 ≈17.6%
≈17.6%
4.6%
최상위권
ROA (TTM)
8.3%5년 평균 ≈7.1%
≈7.1%
-1.7%
최상위권
ROE (TTM)
24.5%5년 평균 ≈29.0%
≈29.0%
-2.9%
최상위권
ROIC
11.8%5년 평균 ≈10.4%
≈10.4%
-2.8%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
BSY
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.05년 평균 ≈2.1
≈2.1
0.3
높은 부채
유동비율 (MRQ)
0.65년 평균 ≈0.7
≈0.7
1.6
낮은 유동성
Quick Ratio (당좌 비율)
0.15년 평균 ≈0.2
≈0.2
0.9
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.05년 평균 ≈2.1
≈2.1
0.1
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
BSY
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
11.0%5년 평균 ≈13.4%
≈13.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
11.0%5년 평균 ≈12.7%
≈12.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
13.4%
·
·
·
EPS YoY
18.1%5년 평균 ≈25.3%
≈25.3%
·
·
Net Income YoY (순이익 YoY)
18.4%5년 평균 ≈27.7%
≈27.7%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
15.6%5년 평균 ≈27.7%
≈27.7%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
15.1%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
16.7%5년 평균 ≈30.0%
≈30.0%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
17.0%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
BSY
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.855년 평균 ≈$0.68
≈$0.68
·
·
Revenue / Share (주당 매출)
$4.515년 평균 ≈$3.73
≈$3.73
·
·
Cash Flow / Share (주당 현금 흐름)
$1.625년 평균 ≈$1.18
≈$1.18
·
·
Cash / Share (주당 현금)
$0.415년 평균 ≈$0.45
≈$0.45
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
BSY
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.4
≈0.4
0.5
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$258.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.87%
지급 비율30.6%
연간 지급액≈$0.28분기별 납부
성장 연속≈3배당금 성장 연속 연수
배당락일
금액
통화
수익률
9월 22, 2026
$0.07
USD
≈0.88%
6월 2, 2026
$0.07
USD
≈0.82%
3월 10, 2026
$0.07
USD
≈0.72%
12월 4, 2025
$0.07
USD
≈0.66%
9월 23, 2025
$0.07
USD
≈0.51%
6월 3, 2025
$0.07
USD
≈0.55%
3월 19, 2025
$0.07
USD
≈0.60%
12월 3, 2024
$0.06
USD
≈0.49%
9월 17, 2024
$0.06
USD
≈0.46%
6월 4, 2024
$0.06
USD
≈0.44%
3월 19, 2024
$0.06
USD
≈0.42%
12월 1, 2023
$0.05
USD
≈0.38%
8월 14, 2023
$0.05
USD
≈0.45%
6월 7, 2023
$0.05
USD
≈0.32%
2월 17, 2023
$0.05
USD
≈0.34%
11월 29, 2022
$0.03
USD
≈0.32%
9월 7, 2022
$0.03
USD
≈0.32%
6월 8, 2022
$0.03
USD
≈0.34%
3월 7, 2022
$0.03
USD
≈0.33%
12월 8, 2021
$0.03
USD
≈0.24%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈6.8%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$0.35
$0.32
9.6%
2026년 3월 31일
5월 7, 2026
$0.38
$0.36
5.9%
2025년 12월 31일
$0.27
$0.26
2.5%
2025년 9월 30일
$0.27
$0.28
-2.5%
2025년 6월 30일
$0.32
$0.29
11.5%
2025년 3월 31일
$0.35
$0.31
13.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
$1.50B
$1.35B
$1.23B
$1.10B
$965M
$802M
$737M
$692M
Cost of Revenue
$278M
$258M
$266M
$237M
$217M
$167M
$144M
$131M
Gross Profit
$1.22B
$1.10B
$962M
$862M
$749M
$634M
$593M
$560M
R&D Expense
$308M
$281M
$275M
$258M
$221M
$186M
$184M
$175M
SG&A Expense
$217M
$210M
$181M
$175M
$150M
$113M
$97M
$89M
Operating Expenses
$862M
$793M
$732M
$653M
$654M
$484M
$451M
$439M
Operating Income
$363M
$302M
$231M
$209M
$95M
$150M
$142M
$121M
Interest Expense
·
·
·
$35M
$12M
$7M
$10M
$10M
Interest Income
$3M
$3M
$2M
$421.0K
$306.0K
$437.0K
$2M
$842.0K
Other Non-op
$547.0K
$13M
$-7M
$24M
$10M
$24M
$-6M
$236.0K
Pretax Income
$351M
$293M
$184M
$198M
$93M
$168M
$128M
$113M
Income Tax
$73M
$59M
$-143M
$21M
$-3M
$39M
$24M
$-29M
Net Income
$278M
$235M
$327M
$175M
$93M
$127M
$103M
$142M
EPS (Basic)
$0.88
$0.75
$1.05
$0.57
$0.30
$0.44
$0.36
$0.50
EPS (Diluted)
$0.85
$0.72
$1.00
$0.55
$0.30
$0.42
$0.35
$0.49
Shares (Basic)
314,690,707
314,886,615
312,358,823
309,226,677
305,711,345
289,863,272
284,625,642
285,805,096
Shares (Diluted)
333,089,213
333,774,167
332,503,633
331,765,158
314,610,814
299,371,129
293,796,707
292,624,496
EBITDA
$363M
$302M
$231M
$280M
$147M
$186M
·
·
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$123M
$64M
$68M
$72M
$329M
$122M
$121M
·
Prepaid Expense
$53M
$51M
·
·
·
·
·
·
Current Assets
$539M
$442M
$420M
$416M
$616M
$340M
$354M
·
PP&E (Net)
$36M
·
·
·
·
·
·
·
PP&E (Gross)
$113M
·
·
·
·
·
·
·
Accum. Depreciation
$77M
·
·
·
·
·
·
·
Goodwill
$2.48B
$2.37B
$2.27B
$2.24B
$1.59B
$581M
$480M
$446M
Intangibles
$193M
$214M
$249M
$292M
$246M
$46M
$46M
·
Other Non-current Assets
$76M
$86M
$67M
$72M
$49M
$40M
$32M
·
Total Assets
$3.56B
$3.40B
$3.32B
$3.17B
$2.66B
$1.13B
$995M
·
Accounts Payable
$27M
$16M
$18M
$15M
$16M
$16M
$18M
·
Accrued Liabilities
$173M
$170M
$457M
$362M
$324M
$227M
$168M
·
Current Liabilities
$960M
$814M
$760M
$628M
$594M
$466M
$392M
·
Capital Leases
$22M
$27M
$31M
$28M
$35M
$32M
$0
·
Deferred Tax
$4M
$9M
$10M
$51M
$65M
$11M
$8M
·
Other Non-current Liabilities
$5M
$4M
$5M
$7M
$14M
$13M
$9M
·
Total Liabilities
$2.37B
$2.36B
$2.44B
$2.59B
$2.25B
$784M
$660M
·
Long-term Debt
$1.25B
$1.39B
$1.53B
$1.78B
$1.44B
$246M
$234M
·
Total Debt
$1.25B
$1.39B
$1.53B
$1.78B
$1.44B
$246M
·
·
Common Stock
·
·
·
$3M
$3M
$3M
$3M
·
Paid-in Capital
$1.30B
$1.22B
$1.13B
$1.03B
$938M
$741M
$409M
·
Retained Earnings
$-40M
$-76M
$-162M
$-371M
$-440M
$-376M
$-53M
·
AOCI
$-75M
$-104M
$-85M
$-90M
$-92M
$-26M
$-24M
·
Stockholders' Equity
$1.19B
$1.04B
$883M
$573M
$409M
$342M
$335M
$147M
Liabilities + Equity
$3.56B
$3.40B
$3.32B
$3.17B
$2.66B
$1.13B
$995M
·
Shares Outstanding
302,355,097
301,977,330
296,265,837
289,014,487
282,526,719
272,154,504
254,842,949
250,283,513
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
D&A
·
·
·
$72M
$53M
$36M
$32M
$29M
Stock-based Comp
$73M
$74M
$73M
$75M
$49M
$32M
$8M
$8M
Deferred Tax
$24M
$13M
$-199M
$-5M
$-20M
$16M
$732.0K
$-60M
Amort. of Intangibles
$33M
$34M
$39M
$41M
$26M
$15M
$14M
$14M
Restructuring
·
·
·
·
·
$10M
$-584.0K
$7M
Other Non-cash
·
·
·
$-42M
$113M
$47M
·
·
Operating Cash Flow
$538M
$435M
$417M
$274M
$288M
$258M
$171M
$161M
CapEx
$18M
$14M
$25M
$19M
$18M
$16M
$17M
$19M
Investing Cash Flow
$-112M
$-143M
$-61M
$-770M
$-1.06B
$-117M
$-54M
$-155M
Stock Issued
·
·
·
$0
$0
$58M
$5M
·
Stock Repurchased
$125M
$64M
$0
$28M
$0
$0
$24M
$46M
Net Stock Activity
$-125M
$-64M
$0
$-28M
$-121M
$-84M
·
·
Dividends Paid
$85M
$72M
$59M
$34M
$33M
$423M
$25M
$20M
Financing Cash Flow
$-376M
$-290M
$-359M
$243M
$983M
$-137M
$-77M
$-59M
Net Change in Cash
$59M
$-4M
$-3M
$-258M
$207M
$905.0K
$40M
$-53M
Taxes Paid
$52M
·
·
·
·
·
·
·
Free Cash Flow
$520M
$421M
$392M
$256M
$270M
$243M
·
·
Levered FCF
·
·
·
$224M
$257M
$237M
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Gross Margin
81.5%
81.0%
78.3%
78.4%
77.6%
·
·
·
Operating Margin
24.1%
22.3%
18.8%
19.0%
9.8%
·
·
·
Net Margin
18.5%
17.3%
26.6%
15.9%
9.7%
·
·
·
Pretax Margin
23.4%
21.7%
14.9%
18.0%
9.7%
·
·
·
EBITDA Margin
24.1%
22.3%
18.8%
25.5%
15.3%
·
·
·
ROA
8.0%
7.0%
10.1%
6.0%
4.3%
11.9%
·
·
ROE
24.9%
23.2%
41.5%
32.0%
23.6%
72.5%
·
·
ROIC
11.8%
10.0%
17.0%
7.9%
5.3%
19.7%
·
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Current Ratio
0.6
0.5
0.6
0.7
1.0
0.7
·
·
Quick Ratio
0.1
0.1
0.1
0.1
0.6
0.3
·
·
Debt / Equity
1.1
1.3
1.7
3.1
3.5
0.7
·
·
LT Debt / Equity
1.1
1.3
1.7
3.1
3.5
0.7
·
·
Interest Coverage
·
·
·
6.0
7.4
19.0
·
·
효율성1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.4
0.4
0.4
0.4
0.5
·
·
·
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$3.93
$3.45
$2.98
$1.98
$1.45
$1.26
·
·
Revenue / Share
$4.51
$4.05
$3.69
$3.31
$3.07
·
·
·
Cash Flow / Share
$1.62
$1.30
$1.25
$0.83
$0.92
$0.86
·
·
Cash / Share
$0.41
$0.21
$0.23
$0.25
$1.17
$0.45
·
·
Dividend / Share
$0.28
$0.24
$0.20
$0.12
$0.12
$1.62
$0.10
$0.08
EPS (TTM)
$0.85
$0.72
$1.00
$0.55
$0.30
$0.42
·
·
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
11.0%
10.2%
11.8%
13.9%
20.4%
·
·
·
Revenue CAGR 3Y
11.0%
11.9%
15.3%
·
·
·
·
·
Revenue CAGR 5Y
13.4%
·
·
·
·
·
·
·
EPS YoY
18.1%
-28.0%
81.8%
83.3%
-28.6%
·
·
·
EPS CAGR 3Y
15.6%
33.9%
33.5%
·
·
·
·
·
EPS CAGR 5Y
15.1%
·
·
·
·
·
·
·
Net Income YoY
18.4%
-28.1%
87.0%
87.5%
-26.3%
·
·
·
Net Income CAGR 3Y
16.7%
36.1%
37.2%
·
·
·
·
·
Net Income CAGR 5Y
17.0%
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-27.5%
·
·
·
·
·
·
·
가치 평가 (TTM)16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$1.50B
$1.35B
$1.23B
$1.10B
$965M
$802M
·
·
Net Income TTM
$278M
$235M
$327M
$175M
$93M
$127M
·
·
Market Cap
$11.54B
$14.10B
$15.46B
$10.68B
$13.65B
$11.02B
·
·
Enterprise Value
$12.67B
$15.43B
$16.92B
$12.39B
$14.76B
$11.15B
·
·
P/E
44.9
64.9
52.2
67.2
161.1
96.5
·
·
P/S
7.7
10.4
12.6
9.7
14.1
13.8
·
·
P/B
9.7
13.5
17.5
18.6
33.4
32.3
·
·
P / Cash Flow
21.4
32.4
37.1
38.9
47.4
42.7
·
·
P / FCF
22.2
33.5
39.5
41.8
50.5
45.4
·
·
EV / EBITDA
34.9
51.1
73.4
44.2
100.2
59.9
·
·
EV / FCF
24.3
36.6
43.2
48.4
54.6
45.9
·
·
EV / Revenue
8.4
11.4
13.8
11.3
15.3
13.9
·
·
Dividend Yield
0.74%
0.51%
0.38%
0.32%
0.24%
3.8%
·
·
Earnings Yield
2.2%
1.5%
1.9%
1.5%
0.62%
1.0%
·
·
Payout Ratio
30.6%
30.7%
18.0%
19.7%
35.8%
334.1%
·
·
Annual Payout
$85M
$72M
$59M
$34M
$33M
$423M
·
·
손익계산서18
지표
추세
Q2 2026
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
Revenue
$411M
$424M
$392M
$376M
$364M
$371M
$350M
$335M
$330M
$338M
$311M
$307M
$297M
$314M
$287M
$268M
Cost of Revenue
$74M
$74M
$71M
$72M
$69M
$66M
$68M
$65M
$63M
$62M
$68M
$65M
$66M
$67M
$62M
$59M
Gross Profit
$337M
$350M
$321M
$303M
$295M
$305M
$282M
$270M
$267M
$276M
$243M
$242M
$230M
$247M
$225M
$209M
R&D Expense
$82M
$83M
$81M
$79M
$75M
$72M
$77M
$70M
$66M
$68M
$71M
$65M
$70M
$68M
$68M
$64M
SG&A Expense
$65M
$59M
$66M
$54M
$50M
$47M
$58M
$51M
$55M
$46M
$52M
$43M
$39M
$47M
$46M
$38M
Operating Expenses
$248M
$224M
$242M
$219M
$211M
$190M
$220M
$202M
$187M
$184M
$205M
$168M
$177M
$181M
$184M
$154M
Operating Income
$89M
$126M
$79M
$84M
$84M
$115M
$61M
$69M
$80M
$92M
$38M
$74M
$53M
$66M
$41M
$56M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8M
Interest Income
$457.0K
$489.0K
$1M
$845.0K
$337.0K
$600.0K
$610.0K
$436.0K
$901.0K
$783.0K
$298.0K
$501.0K
$510.0K
$229.0K
$148.0K
$109.0K
Other Non-op
$16M
$497.0K
$-243.0K
$2M
$-2M
$449.0K
$9M
$-5M
$2M
$7M
$-14M
$6M
$965.0K
$289.0K
$10M
$932.0K
Pretax Income
$95M
$119M
$76M
$84M
$79M
$112M
$64M
$59M
$77M
$93M
$14M
$70M
$45M
$55M
$39M
$47M
Income Tax
$17M
$23M
$17M
$26M
$9M
$20M
$15M
$17M
$5M
$22M
$-165M
$17M
$-4M
$9M
$13M
$10M
Net Income
$79M
$95M
$59M
$57M
$70M
$91M
$50M
$42M
$72M
$70M
$180M
$53M
$49M
$45M
$26M
$37M
EPS (Basic)
$0.25
$0.31
$0.19
$0.18
$0.22
$0.29
$0.17
$0.13
$0.23
$0.22
$0.57
$0.17
$0.16
$0.15
$0.09
$0.12
EPS (Diluted)
$0.25
$0.30
$0.17
$0.18
$0.22
$0.28
$0.15
$0.13
$0.22
$0.22
$0.55
$0.16
$0.15
$0.14
$0.08
$0.12
Shares (Basic)
311,784,740
312,593,358
·
314,626,191
314,622,491
315,130,071
·
315,207,216
314,980,580
314,295,102
·
313,069,132
311,914,602
310,758,802
·
310,116,104
Shares (Diluted)
318,957,692
321,836,470
·
333,277,478
332,824,020
333,441,006
·
333,789,636
333,780,984
333,623,518
·
332,825,186
332,352,725
331,251,884
·
325,170,383
EBITDA
$89M
$142M
·
$84M
$84M
$131M
·
$69M
$80M
$108M
·
$74M
$53M
$84M
·
$56M
대차대조표26
지표
추세
Q2 2026
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
Cash & Equivalents
$147M
$105M
$123M
$165M
$90M
$84M
$64M
$72M
$51M
$142M
·
$67M
$83M
$94M
·
$73M
Prepaid Expense
$57M
$60M
$53M
$58M
$50M
$50M
$51M
·
·
·
·
·
·
·
·
·
Current Assets
$588M
$518M
$539M
$527M
$440M
$446M
$442M
$404M
$387M
$474M
·
$374M
$391M
$432M
·
$326M
PP&E (Net)
$42M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
PP&E (Gross)
$125M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$82M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Goodwill
$2.47B
$2.47B
$2.48B
$2.41B
$2.42B
$2.38B
$2.37B
$2.39B
$2.27B
$2.26B
$2.27B
$2.25B
$2.25B
$2.25B
$2.24B
$2.19B
Intangibles
$169M
$181M
$193M
$181M
$193M
$203M
$214M
$226M
$226M
$236M
·
$260M
$272M
$284M
·
$301M
Other Non-current Assets
$77M
$77M
$76M
$76M
$81M
$83M
$86M
$73M
$78M
$76M
·
$78M
$74M
$68M
·
$74M
Total Assets
$3.58B
$3.52B
$3.56B
$3.46B
$3.42B
$3.40B
$3.40B
$3.40B
$3.26B
$3.35B
·
$3.13B
$3.16B
$3.19B
·
$3.04B
Accounts Payable
$23M
$21M
$27M
$18M
$24M
$24M
$16M
$31M
$24M
$24M
·
$26M
$37M
$29M
·
$17M
Accrued Liabilities
$182M
$171M
$173M
$158M
$154M
$164M
$170M
$495M
$500M
$540M
·
$403M
$399M
$421M
·
$337M
Current Liabilities
$988M
$1.01B
$960M
$860M
$858M
$906M
$814M
$782M
$786M
$838M
·
$681M
$709M
$720M
·
$569M
Capital Leases
$38M
$37M
$22M
$24M
$25M
$26M
$27M
$28M
$27M
$29M
·
$31M
$32M
$27M
·
$29M
Deferred Tax
$5M
$5M
$4M
$9M
$9M
$8M
$9M
$12M
$12M
$10M
·
$44M
$38M
$47M
·
$44M
Other Non-current Liabilities
$10M
$10M
$5M
$5M
$6M
$5M
$4M
$4M
$3M
$3M
·
$4M
$5M
$7M
·
$8M
Total Liabilities
$2.38B
$2.30B
$2.37B
$2.27B
$2.26B
$2.31B
$2.36B
$2.36B
$2.27B
$2.42B
·
$2.44B
$2.52B
$2.57B
·
$2.52B
Long-term Debt
$1.22B
$1.12B
$1.25B
$1.25B
$1.25B
$1.24B
$1.39B
$1.42B
$1.33B
$1.44B
·
$1.59B
$1.64B
$1.68B
·
$1.78B
Total Debt
$1.22B
$1.12B
·
$1.25B
$1.25B
$1.24B
·
$1.42B
$1.33B
$1.44B
·
$1.59B
$1.64B
$1.68B
·
$1.78B
Common Stock
·
·
·
·
·
·
·
·
·
·
·
$3M
$3M
$3M
·
$3M
Paid-in Capital
$1.35B
$1.33B
$1.30B
$1.28B
$1.26B
$1.24B
$1.22B
$1.20B
$1.18B
$1.15B
·
$1.11B
$1.09B
$1.06B
·
$1.01B
Retained Earnings
$-63M
$-22M
$-40M
$-14M
$-31M
$-48M
$-76M
$-88M
$-103M
$-133M
·
$-325M
$-357M
$-361M
·
$-386M
AOCI
$-86M
$-81M
$-75M
$-77M
$-69M
$-98M
$-104M
$-83M
$-93M
$-93M
·
$-95M
$-88M
$-89M
·
$-102M
Stockholders' Equity
$1.20B
$1.23B
$1.19B
$1.20B
$1.16B
$1.10B
$1.04B
$1.03B
$985M
$933M
·
$692M
$644M
$614M
·
$520M
Liabilities + Equity
$3.58B
$3.52B
$3.56B
$3.46B
$3.42B
$3.40B
$3.40B
$3.40B
$3.26B
$3.35B
·
$3.13B
$3.16B
$3.19B
·
$3.04B
Shares Outstanding
301,777,599
303,604,683
302,355,097
303,457,906
303,438,072
302,909,806
301,977,330
302,042,802
299,747,133
298,014,682
296,265,837
295,244,206
294,712,983
291,501,271
289,014,487
288,417,765
현금 흐름14
지표
추세
Q2 2026
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
D&A
$16M
$16M
·
·
$16M
$16M
·
$16M
$16M
$16M
·
$17M
$17M
$18M
·
$18M
Stock-based Comp
$23M
$20M
$18M
$18M
$20M
$17M
$17M
$16M
$22M
$20M
$17M
$19M
$18M
$19M
$24M
$19M
Deferred Tax
$10M
$8M
$994.0K
$26M
$-1M
$-1M
$6M
$-2M
$3M
$5M
$-184M
$14M
$-25M
$-4M
$9M
$3M
Amort. of Intangibles
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$9M
$9M
$10M
$10M
$11M
$10M
$10M
Other Non-cash
·
$53M
·
·
·
$96M
·
·
·
$93M
·
·
·
$97M
·
·
Operating Cash Flow
$72M
$193M
$142M
$116M
$61M
$219M
$82M
$86M
$63M
$205M
$87M
$73M
$81M
$176M
$36M
$69M
CapEx
$8M
$6M
$5M
$6M
$4M
$3M
$6M
$2M
$3M
$4M
$6M
$8M
$7M
$4M
$6M
$6M
Investing Cash Flow
$-8M
$-6M
$-99M
$-7M
$-4M
$-3M
$-8M
$-125M
$-7M
$-4M
$-9M
$-21M
$-9M
$-21M
$-30M
$-16M
Stock Repurchased
$85M
$40M
$60M
$15M
$20M
$30M
$19M
$8M
$23M
$15M
$0
$0
$0
$0
$0
$15M
Net Stock Activity
·
$-40M
·
·
·
$-30M
·
·
·
$-15M
·
·
·
·
·
·
Dividends Paid
$21M
$21M
$21M
$21M
$21M
$21M
$18M
$18M
$18M
$18M
$15M
$15M
$15M
$15M
$9M
$9M
Financing Cash Flow
$-20M
$-204M
$-85M
$-34M
$-57M
$-201M
$-77M
$58M
$-145M
$-126M
$-79M
$-64M
$-82M
$-134M
$-12M
$-71M
Net Change in Cash
$42M
$-18M
$-42M
$76M
$6M
$20M
$-8M
$21M
$-90M
$73M
$1M
$-16M
$-11M
$22M
$-1M
$-21M
Free Cash Flow
·
$188M
·
·
·
$216M
·
·
·
$201M
·
·
·
$172M
·
·
수익성8
지표
추세
Q2 2026
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
Gross Margin
82.0%
82.6%
·
80.8%
81.1%
82.3%
·
80.7%
80.9%
81.7%
·
78.9%
77.6%
78.6%
·
77.9%
Operating Margin
21.6%
29.8%
·
22.5%
23.2%
31.1%
·
20.5%
24.3%
27.2%
·
24.0%
18.0%
20.9%
·
20.7%
Net Margin
19.1%
22.5%
·
15.3%
19.4%
24.7%
·
12.6%
21.8%
20.8%
·
17.3%
16.4%
14.5%
·
13.8%
Pretax Margin
23.2%
28.0%
·
22.3%
21.8%
30.2%
·
17.6%
23.4%
27.4%
·
22.7%
15.1%
17.5%
·
17.6%
EBITDA Margin
21.6%
33.6%
·
22.5%
23.2%
35.3%
·
20.5%
24.3%
32.1%
·
24.0%
18.0%
26.7%
·
20.7%
ROA
2.2%
2.8%
·
1.7%
2.1%
2.7%
·
1.3%
2.2%
2.1%
·
1.7%
1.6%
1.4%
·
1.4%
ROE
6.7%
8.2%
·
5.1%
6.6%
9.0%
·
4.9%
8.8%
9.1%
·
8.8%
8.5%
8.5%
·
8.2%
ROIC
3.0%
4.3%
·
2.4%
3.1%
4.0%
·
2.0%
3.2%
2.9%
·
2.5%
2.5%
2.4%
·
1.9%
유동성 및 지급능력5
지표
추세
Q2 2026
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
Current Ratio
0.6
0.5
·
0.6
0.5
0.5
·
0.5
0.5
0.6
·
0.5
0.6
0.6
·
0.6
Quick Ratio
0.1
0.1
·
0.2
0.1
0.1
·
0.1
0.1
0.2
·
0.1
0.1
0.1
·
0.1
Debt / Equity
1.0
0.9
·
1.0
1.1
1.1
·
1.4
1.4
1.5
·
2.3
2.5
2.7
·
3.4
LT Debt / Equity
1.0
0.9
·
1.0
1.1
1.1
·
1.4
1.4
1.5
·
2.3
2.5
2.7
·
3.4
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
6.5
효율성1
지표
추세
Q2 2026
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
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
주당6
지표
추세
Q2 2026
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
Book Value / Share
$3.98
$4.04
·
$3.94
$3.83
$3.62
·
$3.42
$3.28
$3.13
·
$2.34
$2.18
$2.11
·
$1.80
Revenue / Share
$1.29
$1.32
·
$1.13
$1.09
$1.11
·
$1.00
$0.99
$1.01
·
$0.92
$0.89
$0.95
·
$0.83
Cash Flow / Share
·
$0.60
·
·
·
$0.66
·
·
·
$0.61
·
·
·
$0.53
·
·
Cash / Share
$0.49
$0.35
·
$0.55
$0.30
$0.28
·
$0.24
$0.17
$0.48
·
$0.23
$0.28
$0.32
·
$0.25
Dividend / Share
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.06
$0.06
$0.06
$0.06
$0.05
$0.05
$0.05
$0.05
$0.03
$0.03
EPS (TTM)
$0.90
$0.87
·
$0.83
$0.78
$0.78
·
$1.12
$1.15
$1.08
·
$0.53
$0.49
$0.51
·
$0.61
가치 평가 (TTM)13
지표
추세
Q2 2026
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
Revenue TTM
$1.60B
$1.56B
·
$1.46B
$1.42B
$1.39B
·
$1.31B
$1.29B
$1.25B
·
$1.20B
$1.17B
$1.14B
·
$1.08B
Net Income TTM
$290M
$282M
·
$269M
$254M
$256M
·
$364M
$375M
$352M
·
$173M
$157M
$164M
·
$188M
Market Cap
$9.02B
$10.66B
·
$15.62B
$16.38B
$11.92B
·
$15.35B
$14.80B
$15.56B
·
$14.81B
$15.98B
$12.53B
·
$8.82B
Enterprise Value
$10.09B
$11.67B
·
$16.70B
$17.53B
$13.08B
·
$16.69B
$16.08B
$16.86B
·
$16.33B
$17.54B
$14.11B
·
$10.53B
P/E
33.2
40.4
·
62.0
69.2
50.4
·
45.4
42.9
48.4
·
94.6
110.7
84.3
·
50.1
P/S
5.6
6.9
·
10.7
11.5
8.6
·
11.7
11.5
12.4
·
12.3
13.7
11.0
·
8.2
P/B
7.5
8.7
·
13.1
14.1
10.9
·
14.8
15.0
16.7
·
21.4
24.8
20.4
·
17.0
P / Cash Flow
·
55.1
·
·
·
54.3
·
·
·
75.9
·
·
·
71.1
·
·
EV / Revenue
6.3
7.5
·
11.4
12.4
9.4
·
12.7
12.5
13.5
·
13.6
15.0
12.4
·
9.8
Dividend Yield
0.94%
0.80%
·
0.52%
0.48%
0.63%
·
0.45%
0.44%
0.40%
·
0.36%
0.29%
0.32%
·
0.39%
Earnings Yield
3.0%
2.5%
·
1.6%
1.5%
2.0%
·
2.2%
2.3%
2.1%
·
1.1%
0.90%
1.2%
·
2.0%
Payout Ratio
·
22.2%
·
·
·
23.2%
·
·
·
25.4%
·
·
·
31.9%
·
·
Annual Payout
$85M
$85M
·
$82M
$79M
$75M
·
$69M
$65M
$62M
·
$53M
$47M
$40M
·
$34M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$1.50B
$1.35B
$1.23B
$1.10B
$965M
매출 총이익률 %
81.5%
81.0%
78.3%
78.4%
77.6%
영업이익률 %
24.1%
22.3%
18.8%
19.0%
9.8%
순이익
$278M
$235M
$327M
$175M
$93M
희석 EPS
$0.85
$0.72
$1.00
$0.55
$0.30
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
1.1
1.3
1.7
3.1
3.5
유동비율
0.6
0.5
0.6
0.7
1.0
당좌 비율
0.1
0.1
0.1
0.1
0.6
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$520M
$421M
$392M
$256M
$270M
기관 투자자 (13F)
428개의 제출자
· $5.1B 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.
보유자428
보유 가치$5.1B
신규 포지션58
청산 포지션99
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
58 (-28 이전 분기 대비)
99 (-11 이전 분기 대비)
136 (-23 이전 분기 대비)
161 (-4 이전 분기 대비)
+5.2M
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.
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.