BY 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
EPS$2.892016-12-31 → 2025-12-31
잉여현금흐름$136M2018-12-31 → 2025-12-31
순이익률29.1%2018-12-31 → 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
BY
5년 평균
동종업계 중앙값
결론
P/E
13.15년 평균 ≈10.1
≈10.1
14.0
저평가
P/S
3.95년 평균 ≈3.0
≈3.0
3.7
적정 가치
P/B (MRQ)
1.35년 평균 ≈1.1
≈1.1
1.0
고평가
EV / EBITDA
344.95년 평균 ≈195.8
≈195.8
·
·
주가 / FCF (TTM)
10.45년 평균 ≈8.4
≈8.4
·
·
주가 / 현금 흐름 (TTM)
10.35년 평균 ≈8.2
≈8.2
10.8
적정 가치
EV / Revenue (EV / 매출)
3.55년 평균 ≈2.2
≈2.2
·
·
EV / FCF
11.55년 평균 ≈6.0
≈6.0
·
·
주가 / 유형 장부 가치 (MRQ)
1.35년 평균 ≈1.4
≈1.4
·
·
PEG Ratio (PEG 비율)
≈0.5
·
·
·
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
BY
5년 평균
동종업계 중앙값
결론
EBITDA Margin (EBITDA 마진)
1.0%5년 평균 ≈1.3%
≈1.3%
2.6%
약함
Pretax Margin (세전 마진)
38.8%5년 평균 ≈38.3%
≈38.3%
38.8%
최상위권
Net Profit Margin (순이익률)
29.1%5년 평균 ≈28.8%
≈28.8%
31.8%
동일
ROA
1.4%5년 평균 ≈1.3%
≈1.3%
1.1%
최상위권
ROE
10.6%5년 평균 ≈11.1%
≈11.1%
9.0%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
BY
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.05년 평균 ≈0.0
≈0.0
0.2
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
BY
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
9.7%5년 평균 ≈10.2%
≈10.2%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
11.4%5년 평균 ≈10.9%
≈10.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.0%
·
·
·
EPS YoY
5.1%5년 평균 ≈33.9%
≈33.9%
·
·
Net Income YoY (순이익 YoY)
7.7%5년 평균 ≈36.9%
≈36.9%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
7.3%5년 평균 ≈17.5%
≈17.5%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
24.7%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
13.9%5년 평균 ≈21.8%
≈21.8%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
28.3%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
BY
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.895년 평균 ≈$2.61
≈$2.61
·
·
Revenue / Share (주당 매출)
$9.905년 평균 ≈$9.09
≈$9.09
·
·
Cash Flow / Share (주당 현금 흐름)
$3.115년 평균 ≈$3.81
≈$3.81
·
·
Cash / Share (주당 현금)
$3.275년 평균 ≈$6.02
≈$6.02
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
BY
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.05년 평균 ≈0.0
≈0.0
0.0
최상위권
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률1.1%
지급 비율14.0%
연간 지급액≈$0.56분기별 납부
5년 배당 CAGR≈27.2%주당, 분할 조정 기준
성장 연속≈1배당금 성장 연속 연수
배당락일
금액
통화
수익률
8월 4, 2026
$0.14
USD
≈1.2%
5월 5, 2026
$0.12
USD
≈1.3%
2월 3, 2026
$0.12
USD
≈1.3%
11월 4, 2025
$0.10
USD
≈1.5%
8월 5, 2025
$0.10
USD
≈1.5%
5월 6, 2025
$0.10
USD
≈1.5%
2월 4, 2025
$0.10
USD
≈1.3%
11월 5, 2024
$0.09
USD
≈1.3%
8월 6, 2024
$0.09
USD
≈1.4%
5월 6, 2024
$0.09
USD
≈1.5%
2월 5, 2024
$0.09
USD
≈1.7%
11월 6, 2023
$0.09
USD
≈1.8%
8월 7, 2023
$0.09
USD
≈1.6%
5월 8, 2023
$0.09
USD
≈2.0%
2월 6, 2023
$0.09
USD
≈1.4%
11월 7, 2022
$0.09
USD
≈1.6%
8월 8, 2022
$0.09
USD
≈1.6%
5월 6, 2022
$0.09
USD
≈1.5%
2월 7, 2022
$0.09
USD
≈1.2%
11월 8, 2021
$0.09
USD
≈1.2%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈6.2%
다음 실적10월 21, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 22, 2026
$0.91
$0.81
12.5%
2026년 3월 31일
$0.83
$0.77
7.6%
2025년 12월 31일
$0.76
$0.74
2.5%
2025년 9월 30일
$0.82
$0.74
10.9%
2025년 6월 30일
$0.66
$0.64
2.7%
2025년 3월 31일
$0.64
$0.63
1.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Interest Expense
·
·
$149M
$36M
$13M
$24M
$49M
$28M
$14M
$8M
$7M
Interest Income
$572M
$566M
$479M
$302M
$249M
$239M
$265M
$207M
$137M
$98M
$83M
Pretax Income
$173M
$161M
$146M
$115M
$124M
$52M
$77M
$55M
$41M
$5M
$-15M
Income Tax
$43M
$40M
$38M
$27M
$31M
$14M
$20M
$14M
$19M
$-61M
$307.0K
Net Income
$130M
$121M
$108M
$88M
$93M
$37M
$57M
$41M
$22M
$67M
$-15M
EPS (Basic)
$2.90
$2.78
$2.69
$2.37
$2.45
$0.96
$1.51
$1.21
$0.39
$3.31
$-0.86
EPS (Diluted)
$2.89
$2.75
$2.67
$2.34
$2.40
$0.96
$1.48
$1.18
$0.38
$3.27
$-0.86
Shares (Basic)
44,798,651
43,448,856
40,045,208
36,972,972
37,609,723
38,031,250
37,290,486
33,292,619
26,963,517
20,141,630
17,332,775
Shares (Diluted)
45,063,611
43,853,939
40,445,553
37,476,120
38,369,067
38,312,608
37,986,463
34,179,754
27,547,314
20,430,783
17,332,775
EBITDA
$5M
$5M
$5M
$4M
$6M
$6M
$6M
$6M
·
·
·
대차대조표18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$149M
$563M
$226M
$179M
$158M
$83M
$81M
$122M
$58M
$47M
$45M
PP&E (Net)
$58M
$61M
$67M
$57M
$63M
$87M
$96M
$98M
$95M
$102M
·
PP&E (Gross)
·
·
$68M
$63M
$65M
$78M
$78M
$74M
$80M
$62M
·
Accum. Depreciation
$31M
$34M
$33M
$35M
$33M
$34M
$26M
$22M
$30M
$10M
·
Goodwill
$182M
$182M
$182M
$148M
$148M
$148M
$148M
$128M
$55M
$52M
$26M
Intangibles
$19M
$16M
$22M
$11M
$17M
$24M
$32M
$33M
$17M
·
·
Total Assets
$9.65B
$9.50B
$8.88B
$7.36B
$6.70B
$6.39B
$5.52B
$4.94B
$3.37B
$3.30B
·
Short-term Debt
$0
$12M
$18M
$0
·
·
$540M
·
·
·
·
Total Liabilities
$8.38B
$8.41B
$7.89B
$6.60B
$5.86B
$5.59B
$4.77B
$4.29B
$2.91B
$2.91B
·
Total Debt
$0
$12M
$18M
·
·
·
·
·
·
·
·
Common Stock
$471.0K
$455.0K
$451.0K
$389.0K
$387.0K
$384.0K
$379.0K
$361.0K
$292.0K
·
·
Paid-in Capital
$761M
$718M
$710M
$598M
$594M
$587M
$581M
$547M
$392M
$314M
·
Retained Earnings
$646M
$534M
$429M
$336M
$272M
$191M
$159M
$103M
$61M
$51M
·
Treasury Stock
$66M
$47M
$50M
$51M
$32M
$2M
·
·
·
·
·
AOCI
$-73M
$-114M
$-100M
$-118M
$-8M
$-18M
$-700.0K
$-9M
$-5M
$-7M
·
Stockholders' Equity
$1.27B
$1.09B
$990M
$766M
$836M
$805M
$750M
$651M
$459M
$383M
$188M
Liabilities + Equity
$9.65B
$9.50B
$8.88B
$7.36B
$6.70B
$6.39B
$5.52B
$4.94B
$3.37B
$3.30B
·
Shares Outstanding
45,545,928
44,459,584
43,764,056
37,492,775
37,713,903
38,618,054
38,256,500
36,343,239
29,317,298
24,616,706
·
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$5M
$5M
$5M
$4M
$6M
$6M
$6M
$6M
$5M
$5M
$6M
Stock-based Comp
$9M
$8M
$7M
$5M
$4M
$3M
$2M
$2M
$1M
$899.0K
$1M
Deferred Tax
$8M
$-3M
$27M
$26M
$-60.0K
$-9M
$-882.0K
$15M
$17M
$-62M
·
Amort. of Intangibles
$6M
$5M
$6M
$7M
$7M
$8M
$8M
$6M
$3M
$3M
$3M
Other Non-cash
$-11M
$44M
$20M
$97M
$-28M
$72M
$-35M
$16M
·
·
·
Operating Cash Flow
$140M
$175M
$166M
$220M
$74M
$109M
$29M
$80M
$27M
$4M
$-43M
CapEx
$4M
$4M
$4M
$4M
$2M
$4M
$4M
$3M
$3M
$6M
$4M
Investing Cash Flow
$-224M
$-331M
$-336M
$-820M
$-236M
$-886M
$-251M
$-369M
$-62M
$-302M
·
Stock Issued
$2M
$5M
$2M
$2M
$2M
$4M
$4M
$3M
$77M
$50M
·
Stock Repurchased
$24M
$0
$0
$17M
$29M
$2M
$0
·
·
·
·
Net Stock Activity
$-22M
$5M
$2M
$-16M
$-27M
$2M
$580.0K
$203.0K
·
·
·
Dividends Paid
$18M
$16M
$15M
$13M
$11M
$6M
$0
·
·
·
·
Financing Cash Flow
$-331M
$493M
$217M
$621M
$236M
$780M
$180M
$353M
$47M
$299M
·
Net Change in Cash
$-414M
$337M
$47M
$21M
$75M
$3M
$-41M
$64M
$12M
$2M
$-112M
Taxes Paid
·
$12M
$12M
$29M
$35M
$14M
$19M
$4M
$3M
$-250.0K
·
Free Cash Flow
$136M
$171M
$162M
$217M
$72M
$105M
$25M
$77M
·
·
·
Levered FCF
·
·
$52M
$189M
$63M
$88M
$-11M
$56M
·
·
·
수익성5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Net Margin
29.1%
29.7%
27.9%
27.3%
29.9%
13.5%
21.0%
17.9%
·
·
·
Pretax Margin
38.8%
39.6%
37.6%
35.5%
40.0%
18.6%
28.4%
24.1%
·
·
·
EBITDA Margin
1.0%
1.2%
1.2%
1.3%
1.9%
2.3%
2.4%
2.4%
·
·
·
ROA
1.4%
1.3%
1.3%
1.2%
1.4%
0.63%
1.1%
0.99%
·
·
·
ROE
10.6%
11.0%
11.3%
11.6%
11.2%
4.7%
7.7%
6.4%
·
·
·
유동성 및 지급능력1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Debt / Equity
0.0
0.0
0.0
·
·
·
·
·
·
·
·
효율성1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
0.1
0.1
·
·
·
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$27.84
$24.55
$22.62
$20.43
$22.18
$20.86
$19.61
$17.90
·
·
·
Revenue / Share
$9.90
$9.28
$9.57
$8.61
$8.10
$7.23
$7.15
$6.74
·
·
·
Cash Flow / Share
$3.11
$3.99
$4.11
$5.88
$1.94
$2.85
$0.77
$2.34
·
·
·
Cash / Share
$3.27
$12.67
$5.17
$4.78
$4.19
$2.16
$2.11
$3.35
·
·
·
Dividend / Share
$0.40
$0.36
$0.36
$0.36
$0.30
$0.12
·
·
·
·
·
EPS (TTM)
$2.89
$2.75
$2.67
$2.34
$2.40
$0.96
$1.48
$1.18
$0.38
·
·
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
9.7%
5.2%
19.9%
3.9%
12.1%
·
·
·
·
·
·
Revenue CAGR 3Y
11.4%
9.4%
11.8%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.0%
·
·
·
·
·
·
·
·
·
·
EPS YoY
5.1%
3.0%
14.1%
-2.5%
150.0%
·
·
·
·
·
·
EPS CAGR 3Y
7.3%
4.6%
40.6%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
24.7%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
7.7%
11.9%
22.7%
-5.2%
147.6%
·
·
·
·
·
·
Net Income CAGR 3Y
13.9%
9.2%
42.3%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
28.3%
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
26.0%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$446M
$407M
$387M
$323M
$311M
$277M
$272M
$228M
$172M
·
·
Net Income TTM
$130M
$121M
$108M
$88M
$93M
$37M
$57M
$41M
$22M
·
·
Market Cap
$1.33B
$1.29B
$1.03B
$861M
$1.03B
$597M
$749M
$605M
·
·
·
Enterprise Value
$1.18B
$738M
$823M
·
·
·
·
·
·
·
·
P/E
10.1
10.5
8.8
9.8
11.4
16.1
13.2
14.1
60.4
·
·
P/S
3.0
3.2
2.7
2.7
3.3
2.2
2.8
2.7
·
·
·
P/B
1.0
1.2
1.0
1.1
1.2
0.7
1.0
0.9
·
·
·
P / Tangible Book
1.2
1.4
1.3
1.4
1.5
0.9
·
·
·
·
·
P / Cash Flow
9.5
7.4
6.2
3.9
13.9
5.5
25.5
7.6
·
·
·
P / FCF
9.7
7.5
6.4
4.0
14.3
5.7
29.9
7.8
·
·
·
EV / EBITDA
259.0
146.7
181.8
·
·
·
·
·
·
·
·
EV / FCF
8.6
4.3
5.1
·
·
·
·
·
·
·
·
EV / Revenue
2.6
1.8
2.1
·
·
·
·
·
·
·
·
Dividend Yield
1.4%
1.2%
1.4%
1.6%
1.1%
0.96%
0.00%
·
·
·
·
Earnings Yield
9.9%
9.5%
11.3%
10.2%
8.8%
6.2%
7.6%
7.1%
1.7%
·
·
Payout Ratio
14.0%
13.1%
13.5%
15.2%
12.2%
15.2%
·
·
·
·
·
Annual Payout
$18M
$16M
$15M
$13M
$11M
$6M
$0
·
·
·
·
손익계산서10
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
Interest Expense
·
·
·
·
·
·
·
·
$55M
$53M
·
$44M
$31M
$24M
·
$11M
Interest Income
$144M
$142M
$144M
$149M
$145M
$135M
$140M
$146M
$142M
$138M
$136M
$137M
$107M
$100M
$93M
$80M
Pretax Income
$54M
$50M
$47M
$50M
$39M
$37M
$40M
$40M
$40M
$41M
$40M
$38M
$35M
$32M
$29M
$31M
Income Tax
$14M
$12M
$12M
$13M
$9M
$9M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$8M
$7M
$8M
Net Income
$40M
$38M
$35M
$37M
$30M
$28M
$30M
$30M
$30M
$30M
$30M
$28M
$26M
$24M
$23M
$23M
EPS (Basic)
$0.90
$0.84
$0.77
$0.82
$0.66
$0.65
$0.70
$0.70
$0.68
$0.70
$0.68
$0.66
$0.70
$0.65
$0.61
$0.61
EPS (Diluted)
$0.90
$0.83
$0.77
$0.82
$0.66
$0.64
$0.68
$0.69
$0.68
$0.70
$0.68
$0.65
$0.70
$0.64
$0.61
$0.61
Shares (Basic)
44,596,967
44,739,433
·
45,102,828
45,306,240
43,788,353
·
43,516,006
43,361,516
43,258,087
·
43,025,927
37,034,626
36,955,085
·
36,851,973
Shares (Diluted)
44,789,192
45,045,804
·
45,372,602
45,484,392
44,290,257
·
43,966,189
43,741,840
43,727,344
·
43,458,110
37,337,906
37,539,912
·
37,371,159
EBITDA
·
$1M
·
·
·
$1M
·
·
·
$1M
·
·
·
$981.0K
·
·
대차대조표17
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
$194M
$198M
$149M
$259M
$218M
$421M
$563M
$453M
$730M
$637M
·
$429M
$320M
$284M
·
$216M
PP&E (Net)
$56M
$57M
$58M
$59M
$60M
$60M
$61M
$63M
$64M
$64M
·
$67M
$56M
$56M
·
$59M
Accum. Depreciation
·
·
$31M
·
·
·
$34M
·
·
·
·
·
·
·
·
·
Goodwill
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$182M
$148M
$148M
$148M
$148M
Intangibles
$16M
$17M
$19M
$20M
$22M
$15M
$16M
$18M
$19M
$20M
·
$23M
$8M
$9M
·
$12M
Total Assets
$9.93B
$9.91B
$9.65B
$9.81B
$9.72B
$9.58B
$9.50B
$9.42B
$9.63B
$9.41B
·
$8.94B
$7.58B
$7.53B
·
$7.28B
Short-term Debt
·
·
$0
$0
$0
$0
$12M
$13M
$15M
$17M
·
$20M
·
·
·
·
Total Liabilities
$8.63B
$8.63B
$8.38B
$8.57B
$8.53B
$8.45B
$8.41B
$8.33B
$8.60B
$8.40B
·
$8.02B
$6.76B
$6.73B
·
$6.53B
Total Debt
·
·
·
$0
$0
$0
·
$13M
$15M
$17M
·
$20M
·
·
·
·
Common Stock
$471.0K
$471.0K
$471.0K
$471.0K
$471.0K
$455.0K
$455.0K
$454.0K
$452.0K
$452.0K
·
$450.0K
$391.0K
$390.0K
·
$389.0K
Paid-in Capital
$756M
$755M
$761M
$758M
$756M
$713M
$718M
$715M
$711M
$709M
·
$709M
$600M
$598M
·
$597M
Retained Earnings
$713M
$678M
$646M
$616M
$583M
$558M
$534M
$508M
$481M
$456M
·
$403M
$379M
$356M
·
$327M
Treasury Stock
$79M
$71M
$66M
$57M
$57M
$44M
$47M
$48M
$48M
$49M
·
$50M
$50M
$51M
·
$52M
AOCI
$-87M
$-82M
$-73M
$-80M
$-90M
$-96M
$-114M
$-79M
$-111M
$-107M
·
$-142M
$-115M
$-108M
·
$-125M
Stockholders' Equity
$1.30B
$1.28B
$1.27B
$1.24B
$1.19B
$1.13B
$1.09B
$1.10B
$1.03B
$1.01B
$990M
$920M
$814M
$796M
$766M
$748M
Liabilities + Equity
$9.93B
$9.91B
$9.65B
$9.81B
$9.72B
$9.58B
$9.50B
$9.42B
$9.63B
$9.41B
·
$8.94B
$7.58B
$7.53B
·
$7.28B
Shares Outstanding
45,191,493
45,442,851
45,545,928
45,859,977
45,866,649
44,675,553
44,459,584
44,384,706
44,180,829
44,108,387
·
43,719,203
37,752,002
37,713,427
·
37,465,902
현금 흐름19
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
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$951.0K
$981.0K
$1M
$1M
Stock-based Comp
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
Deferred Tax
$7M
$-740.0K
$6M
$3M
$-1M
$-369.0K
$-7M
$-775.0K
$6M
$-501.0K
$27M
$-56.0K
$-6.0K
$-134.0K
$23M
$-58.0K
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$1M
$1M
$2M
$2M
Other Non-cash
·
$14M
·
·
·
$-4M
·
·
·
$29M
·
·
·
$23M
·
·
Operating Cash Flow
$14M
$55M
$59M
$38M
$16M
$28M
$53M
$20M
$40M
$62M
$-5M
$79M
$43M
$49M
$35M
$33M
CapEx
$1M
$458.0K
$516.0K
$381.0K
$1M
$2M
$2M
$649.0K
$731.0K
$512.0K
$1M
$1M
$1M
$281.0K
$304.0K
$656.0K
Investing Cash Flow
$-30M
$-230M
$42M
$-32M
$-16M
$-218M
$-188.0K
$-47M
$-138M
$-147M
$-99M
$-135M
$-21M
$-81M
$-138M
$-81M
Debt Issued
$0
$13M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Debt Issued
·
$13M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Issued
$792.0K
$120.0K
$723.0K
$137.0K
$1M
$13.0K
$1M
$2M
$878.0K
$0
$842.0K
$347.0K
$602.0K
$0
$579.0K
$0
Stock Repurchased
$9M
$10M
$10M
$193.0K
$13M
$687.0K
$0
$0
$0
$0
$0
$0
$0
$0
$0
$4M
Net Stock Activity
·
$-10M
·
·
·
$-674.0K
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
$6M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
Financing Cash Flow
$11M
$224M
$-211M
$34M
$-203M
$49M
$58M
$-251M
$191M
$495M
$-99M
$165M
$14M
$137M
$66M
$122M
Net Change in Cash
$-5M
$49M
$-110M
$41M
$-203M
$-141M
$111M
$-278M
$94M
$411M
$-203M
$109M
$36M
$105M
$-37M
$74M
Taxes Paid
$30M
$332.0K
·
·
$23M
$325.0K
·
$2M
$568.0K
$406.0K
·
$3M
$3M
$309.0K
$604.0K
$13M
Free Cash Flow
·
$54M
·
·
·
$25M
·
·
·
$62M
·
·
·
$49M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$22M
·
·
·
$31M
·
·
수익성5
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
Net Margin
34.1%
33.4%
·
32.1%
27.2%
27.4%
·
29.8%
29.9%
30.1%
·
26.9%
28.9%
26.4%
·
28.0%
Pretax Margin
45.9%
44.2%
·
43.1%
35.2%
36.4%
·
39.3%
40.4%
40.2%
·
36.4%
39.1%
35.5%
·
37.7%
EBITDA Margin
·
1.0%
·
·
·
1.1%
·
·
·
1.3%
·
·
·
1.1%
·
·
ROA
0.41%
0.39%
·
0.39%
0.31%
0.30%
·
0.33%
0.34%
0.36%
·
0.35%
0.36%
0.33%
·
0.32%
ROE
3.2%
3.1%
·
3.2%
2.7%
2.6%
·
3.0%
3.2%
3.4%
·
3.4%
3.3%
3.0%
·
2.9%
유동성 및 지급능력1
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
Debt / Equity
·
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
·
·
·
·
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
주당7
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
$28.86
$28.17
·
$26.99
$26.00
$25.32
·
$24.70
$23.38
$22.88
·
$21.04
$21.56
$21.10
·
$19.95
Revenue / Share
$2.63
$2.50
·
$2.55
$2.43
$2.33
·
$2.32
$2.27
$2.31
·
$2.41
$2.42
$2.42
·
$2.16
Cash Flow / Share
·
$1.21
·
·
·
$0.61
·
·
·
$1.43
·
·
·
$1.31
·
·
Cash / Share
$4.28
$4.37
·
$5.65
$4.76
$9.43
·
$10.20
$16.53
$14.44
·
$9.81
$8.48
$7.54
·
$5.77
Dividend / Share
$0.12
$0.12
$0.10
$0.10
$0.10
$0.10
$0.09
$0.09
$0.09
$0.09
$0.09
$0.09
$0.09
$0.09
$0.09
$0.09
Dividend Paid / Share
$0.12
$0.12
·
$0.10
$0.10
$0.10
·
$0.09
$0.09
$0.09
·
$0.09
$0.09
$0.09
·
$0.09
EPS (TTM)
$3.32
$3.08
·
$2.80
$2.67
$2.69
·
$2.75
$2.71
$2.73
·
$2.60
$2.56
$2.40
·
$2.18
가치 평가 (TTM)14
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
$463M
$456M
·
$434M
$420M
$409M
·
$403M
$406M
$397M
·
$374M
$350M
$335M
·
$316M
Net Income TTM
$149M
$139M
·
$126M
$119M
$119M
·
$120M
$118M
$114M
·
$101M
$95M
$90M
·
$82M
Market Cap
$1.70B
$1.43B
·
$1.27B
$1.23B
$1.17B
·
$1.19B
$1.05B
$958M
·
$862M
$683M
$815M
·
$759M
Enterprise Value
·
·
·
$1.01B
$1.01B
$747M
·
$749M
$333M
$338M
·
$453M
·
·
·
·
P/E
11.3
10.2
·
9.9
10.0
9.7
·
9.7
8.8
8.0
·
7.6
7.1
9.0
·
9.3
P/S
3.7
3.1
·
2.9
2.9
2.9
·
2.9
2.6
2.4
·
2.3
2.0
2.4
·
2.4
P/B
1.3
1.1
·
1.0
1.0
1.0
·
1.1
1.0
0.9
·
0.9
0.8
1.0
·
1.0
P / Tangible Book
1.5
1.3
·
1.2
1.2
1.3
·
1.3
1.3
1.2
·
1.2
1.0
1.3
·
1.3
P / Cash Flow
·
26.3
·
·
·
43.2
·
·
·
15.4
·
·
·
16.6
·
·
EV / Revenue
·
·
·
2.3
2.4
1.8
·
1.9
0.8
0.9
·
1.2
·
·
·
·
Dividend Yield
1.2%
1.3%
·
1.4%
1.4%
1.4%
·
1.3%
1.5%
1.6%
·
1.6%
1.9%
1.6%
·
1.8%
Earnings Yield
8.8%
9.8%
·
10.1%
10.0%
10.3%
·
10.3%
11.4%
12.6%
·
13.2%
14.1%
11.1%
·
10.8%
Payout Ratio
·
14.3%
·
·
·
15.5%
·
·
·
12.8%
·
·
·
13.9%
·
·
Annual Payout
$20M
$19M
·
$18M
$17M
$16M
·
$16M
$16M
$15M
·
$14M
$13M
$13M
·
$13M
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
순이익
$130M
$121M
$108M
$88M
$93M
희석 EPS
$2.89
$2.75
$2.67
$2.34
$2.40
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.0
0.0
0.0
·
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$136M
$171M
$162M
$217M
$72M
기관 투자자 (13F)
219개의 제출자
· $933.7M 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.
보유자219
보유 가치$933.7M
신규 포지션34
청산 포지션11
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
34 (-1 이전 분기 대비)
11 (-3 이전 분기 대비)
77 (+13 이전 분기 대비)
54 (+1 이전 분기 대비)
-108K
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.