CAPL 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$21.78
P/E (TTM)16.0
EPS (TTM)$1.36
매출 (TTM)$3.86B
52주 범위$20–$25
CAPL 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$3.66B2016-12-31 → 2025-12-31
EPS$1.022016-12-31 → 2025-12-31
잉여현금흐름$56M2016-12-31 → 2025-12-31
순이익률1.4%2016-12-31 → 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
CAPL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
16.05년 평균 ≈26.0
≈26.0
23.1
저평가
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
CAPL
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
10.9%5년 평균 ≈8.9%
≈8.9%
·
·
영업이익률 (TTM)
2.9%5년 평균 ≈1.9%
≈1.9%
17.2%
약함
EBITDA 마진 (TTM)
4.8%5년 평균 ≈3.8%
≈3.8%
17.3%
약함
세전 마진 (TTM)
1.8%5년 평균 ≈0.93%
≈0.93%
2.8%
평균 이하
순이익률 (TTM)
1.4%5년 평균 ≈0.91%
≈0.91%
1.8%
동일
ROA (TTM)
5.5%5년 평균 ≈3.3%
≈3.3%
-0.93%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CAPL
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
0.85년 평균 ≈0.7
≈0.7
0.9
낮은 유동성
Quick Ratio (당좌 비율)
0.25년 평균 ≈0.2
≈0.2
0.5
낮은 유동성
Interest Coverage (이자 보상 배율)
2.05년 평균 ≈2.1
≈2.1
1.2
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CAPL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-10.6%5년 평균 ≈19.0%
≈19.0%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-9.7%5년 평균 ≈8.8%
≈8.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
13.6%
·
·
·
EPS YoY
96.2%5년 평균 ≈49.0%
≈49.0%
·
·
Net Income YoY (순이익 YoY)
86.3%5년 평균 ≈24.0%
≈24.0%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-14.5%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-13.1%5년 평균 ≈-12.8%
≈-12.8%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-17.2%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CAPL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.025년 평균 ≈$0.96
≈$0.96
·
·
Revenue / Share (주당 매출)
$95.765년 평균 ≈$106.06
≈$106.06
·
·
Cash Flow / Share (주당 현금 흐름)
$2.395년 평균 ≈$2.59
≈$2.59
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CAPL
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
3.55년 평균 ≈3.6
≈3.6
0.3
최상위권
Inventory Turnover (재고 회전율)
53.15년 평균 ≈78.2
≈78.2
42.4
최상위권
Receivables Turnover (매출 채권 회전율)
121.75년 평균 ≈132.9
≈132.9
11.1
최상위권
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율191.2%
연간 지급액≈$2.10분기별 납부
5년 배당 CAGR≈0.00%주당, 분할 조정 기준
배당락일
금액
통화
수익률
8월 3, 2026
$0.53
USD
≈9.9%
5월 4, 2026
$0.53
USD
≈10.1%
2월 2, 2026
$0.53
USD
≈9.5%
11월 3, 2025
$0.53
USD
≈10.4%
8월 4, 2025
$0.53
USD
≈10.5%
5월 5, 2025
$0.53
USD
≈9.0%
2월 3, 2025
$0.53
USD
≈9.4%
11월 4, 2024
$0.53
USD
≈10.2%
8월 2, 2024
$0.53
USD
≈11.1%
5월 2, 2024
$0.53
USD
≈9.3%
2월 1, 2024
$0.53
USD
≈9.3%
11월 2, 2023
$0.53
USD
≈9.2%
8월 3, 2023
$0.53
USD
≈10.9%
5월 2, 2023
$0.53
USD
≈10.1%
2월 2, 2023
$0.53
USD
≈9.6%
11월 2, 2022
$0.53
USD
≈11.3%
8월 2, 2022
$0.53
USD
≈9.8%
5월 2, 2022
$0.53
USD
≈10.9%
2월 2, 2022
$0.53
USD
≈10.0%
11월 2, 2021
$0.53
USD
≈10.0%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈174.5%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 10, 2026
$0.52
$0.39
34.2%
2026년 3월 31일
5월 11, 2026
$0.26
$-0.16
259.3%
2025년 12월 31일
$0.25
$0.05
390.2%
2025년 9월 30일
$0.34
$0.07
376.2%
2025년 6월 30일
$0.64
$0.20
213.7%
2025년 3월 31일
$-0.20
$-0.06
-226.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$3.66B
$4.10B
$4.39B
$4.97B
$3.58B
$1.93B
$2.15B
$2.45B
$2.09B
$1.87B
$2.23B
$2.66B
Cost of Revenue
$3.26B
$3.70B
$4.00B
$4.59B
$3.30B
$1.72B
$1.99B
$2.27B
$1.93B
$1.71B
$2.06B
$2.54B
Gross Profit
$403M
$398M
$382M
$376M
$277M
$212M
$155M
$173M
$161M
$156M
$169M
$125M
SG&A Expense
$28M
$29M
$27M
$26M
$31M
$21M
$17M
$18M
$28M
$24M
$36M
$37M
Operating Expenses
$349M
$333M
$299M
$281M
$243M
$181M
$124M
$146M
$147M
$140M
$157M
$118M
Operating Income
$98M
$71M
$88M
$96M
$36M
$116M
$43M
$35M
$32M
$32M
$26M
$9M
Interest Expense
$48M
$52M
$44M
$32M
$18M
$17M
$27M
$33M
$28M
$23M
$18M
$17M
Other Non-op
$577.0K
$780.0K
$790.0K
$504.0K
$544.0K
$503.0K
$524.0K
$373.0K
$439.0K
$848.0K
$396.0K
$466.0K
Pretax Income
$50M
$19M
$45M
$64M
$18M
$100M
$17M
$3M
$5M
$10M
$8M
$-8M
Income Tax
$8M
$-3M
$3M
$714.0K
$-3M
$-8M
$-1M
$-3M
$-18M
$-453.0K
$-4M
$-1M
Net Income
$42M
$22M
$43M
$64M
$22M
$107M
$18M
$5M
$23M
$11M
$11M
$-6M
EPS (Basic)
$1.03
$0.52
$1.06
$1.63
$0.57
·
·
·
·
$0.22
$0.35
$-0.32
EPS (Diluted)
$1.02
$0.52
$1.05
$1.63
$0.57
·
·
·
·
$0.22
$0.35
$-0.32
Shares (Basic)
38,101,239
38,027,587
37,957,727
37,916,829
37,880,910
·
·
·
·
·
·
·
Shares (Diluted)
38,247,289
38,172,434
38,119,461
38,059,774
37,884,124
·
·
·
·
·
·
·
EBITDA
$187M
$147M
$165M
$177M
$114M
$184M
$98M
$102M
$90M
$87M
$74M
$42M
대차대조표23
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$3M
$3M
$5M
$16M
$8M
$513.0K
$2M
$3M
$4M
$1M
$1M
$15M
Receivables
$29M
$32M
$31M
$31M
$33M
$29M
$38M
$16M
$28M
$29M
$22M
$23M
Inventory
$60M
$63M
$52M
$47M
$46M
$23M
$6M
$14M
$15M
$13M
$16M
$12M
Other Current Assets
$9M
$8M
$10M
$9M
$13M
$12M
$6M
$6M
$8M
$7M
$5M
$7M
Current Assets
$111M
$119M
$109M
$118M
$106M
$75M
$69M
$51M
$81M
$65M
$58M
$75M
PP&E (Net)
$548M
$656M
$705M
$728M
$755M
$571M
$566M
$647M
$681M
$677M
$629M
$391M
PP&E (Gross)
$961M
$1.06B
$1.07B
$1.04B
$1.02B
$789M
$763M
$841M
$846M
$809M
$723M
$455M
Accum. Depreciation
$382M
$407M
$364M
$312M
$262M
$218M
$197M
$194M
$165M
$131M
$94M
$63M
Goodwill
$99M
$99M
$99M
$99M
$100M
$89M
$89M
$89M
$89M
$89M
$81M
$40M
Intangibles
$62M
$77M
$95M
$114M
$114M
$93M
$45M
$59M
$76M
$81M
$82M
$78M
Other Non-current Assets
$22M
$20M
$24M
$26M
$21M
$19M
$21M
$21M
$21M
$19M
$12M
$12M
Total Assets
$965M
$1.11B
$1.18B
$1.26B
$1.27B
$1.01B
$911M
$867M
$947M
$932M
$861M
$597M
Accounts Payable
$63M
$74M
$69M
$77M
$67M
$64M
$57M
$33M
$36M
$35M
$33M
$34M
Accrued Liabilities
$27M
$24M
$24M
$23M
$21M
$23M
$16M
$18M
$17M
$16M
$17M
$21M
Current Liabilities
$150M
$163M
$161M
$175M
$164M
$147M
$113M
$88M
$93M
$75M
$75M
$94M
Capital Leases
$97M
$106M
$119M
$135M
$140M
$141M
$100M
$75M
$77M
·
$56M
$60M
Deferred Tax
$7M
$7M
$13M
$13M
$12M
$15M
$19M
$20M
$48M
$73M
$73.1K
$23M
Other Non-current Liabilities
$49M
$50M
$53M
$46M
$41M
$33M
$30M
$96M
$98M
$100M
$47M
$35M
Total Liabilities
$1.04B
$1.14B
$1.15B
$1.18B
$1.21B
$905M
$833M
$756M
$776M
$711M
$593M
$406M
Long-term Debt
$693M
$772M
$764M
$768M
$819M
$531M
$539M
$521M
$531M
$469M
$408M
$228M
Total Debt
·
·
·
·
·
·
·
·
·
·
$439M
$228M
AOCI
$-1M
$8M
$5M
$16M
$3M
$-2M
·
·
·
·
·
·
Liabilities + Equity
$965M
$1.11B
$1.18B
$1.26B
$1.27B
$1.01B
$911M
$867M
$947M
$932M
$861M
$597M
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$90M
$76M
$77M
$81M
$78M
$69M
$55M
$67M
$57M
$54M
$48M
$33M
Stock-based Comp
$2M
$2M
$3M
$2M
$1M
$172.0K
$1M
$481.0K
$2M
$4M
$5M
$12M
Deferred Tax
$-161.0K
$-6M
$2M
$-2M
$-4M
$-4M
$4M
$-4M
$-19M
$-687.0K
$-6M
$-2M
Amort. of Intangibles
$16M
$18M
$21M
$21M
$20M
$16M
$11M
$15M
$14M
$14M
$13M
$11M
Restructuring
·
·
·
·
·
·
·
·
$700.0K
·
·
·
Other Non-cash
$-41M
$-9M
$-13M
$31M
$-3M
$-48M
$-14M
$32M
$39M
$7M
$3M
$-18M
Operating Cash Flow
$91M
$88M
$117M
$161M
$95M
$104M
$72M
$90M
$89M
$79M
$64M
$29M
CapEx
$36M
$26M
$35M
$30M
$42M
$37M
$25M
$14M
$12M
$21M
$10M
$14M
Investing Cash Flow
$68M
$-16M
$-28M
$-46M
$-299M
$-20M
$-16M
$-7M
$-60M
$-97M
$-312M
$-156M
Net Debt Issued
·
·
$-159M
$-25M
·
·
·
·
·
$-2M
$-3M
$-51.0K
Stock Issued
·
·
·
·
·
·
·
·
·
·
$145M
$135M
Stock Repurchased
·
·
·
·
·
·
·
·
·
$3M
$4M
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
$-3M
$-4M
$135M
Dividends Paid
$80M
$80M
$80M
$80M
$80M
$78M
$72M
$76M
$84M
$3M
$1M
$245.0K
Financing Cash Flow
$-160M
$-73M
$-100M
$-107M
$210M
$-86M
$-58M
$-84M
$-26M
$18M
$233M
$139M
Net Change in Cash
$-244.0K
$-2M
$-11M
$8M
$7M
$-1M
$-1M
$-706.0K
$3M
$158.0K
$-14M
$11M
Taxes Paid
$3M
$10.0K
$3M
$-3M
$331.0K
$759.0K
$3M
$2M
·
·
·
$632.0K
Free Cash Flow
$56M
$61M
$82M
$131M
$54M
$67M
$48M
$76M
$76M
$59M
$63M
$15M
Levered FCF
$16M
$-299.5K
$41M
$99M
$32M
$50M
$19M
$7M
$-55M
$35M
$36M
$920.5K
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
11.0%
9.7%
8.7%
7.6%
7.7%
11.0%
7.2%
7.1%
7.7%
8.3%
7.1%
·
Operating Margin
2.7%
1.7%
2.0%
1.9%
1.0%
6.0%
2.0%
1.4%
1.6%
1.7%
1.2%
0.32%
Net Margin
1.1%
0.55%
0.97%
1.3%
0.60%
5.6%
0.84%
0.21%
1.1%
0.57%
0.52%
-0.23%
Pretax Margin
1.4%
0.46%
1.0%
1.3%
0.51%
5.1%
0.78%
0.10%
0.24%
0.55%
0.36%
-0.28%
EBITDA Margin
5.1%
3.6%
3.8%
3.6%
3.2%
9.5%
4.6%
4.2%
4.3%
4.6%
3.4%
1.6%
ROA
4.0%
2.0%
3.5%
5.1%
1.9%
11.2%
·
0.58%
2.5%
·
1.6%
-1.2%
ROIC
·
·
·
·
·
·
·
·
·
·
8.6%
3.1%
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.7
0.7
0.7
0.7
0.6
0.5
·
0.6
0.9
·
0.7
0.8
Quick Ratio
0.2
0.2
0.2
0.3
0.2
0.2
·
0.2
0.3
·
0.3
0.4
Interest Coverage
2.0
1.3
2.0
3.0
2.0
7.0
1.6
1.1
1.2
1.4
1.4
0.5
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
3.5
3.6
3.6
3.9
3.1
2.0
·
2.7
2.2
·
3.1
5.4
Inventory Turnover
53.1
64.1
80.4
98.3
95.2
116.7
·
155.7
136.8
·
148.0
·
Receivables Turnover
121.7
130.5
141.5
154.9
115.7
58.1
·
111.3
73.4
·
105.4
173.5
주당3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$95.76
$107.36
$115.07
·
·
·
·
·
·
·
·
·
Cash Flow / Share
$2.39
$2.30
$3.07
·
·
·
·
·
·
·
·
·
EPS (TTM)
$1.02
$0.52
$1.05
$1.63
$0.57
$0.20
$0.20
$0.20
$0.20
$0.22
$0.35
$-0.32
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-10.6%
-6.6%
-11.7%
38.8%
85.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-9.7%
4.6%
31.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
96.2%
-50.5%
-35.6%
186.0%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-14.5%
-3.0%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
86.3%
-47.3%
-33.1%
194.2%
-79.8%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-13.1%
1.2%
-26.5%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-17.2%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
0.57%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$3.66B
$4.10B
$4.39B
$4.97B
$3.58B
$1.93B
$2.15B
$2.45B
$2.09B
$1.87B
$2.23B
$2.66B
Net Income TTM
$42M
$22M
$43M
$64M
$22M
$107M
$18M
$5M
$23M
$11M
$11M
$-6M
P/E
20.2
42.3
21.7
12.2
33.4
85.8
90.2
70.8
118.8
114.5
74.1
-125.9
Earnings Yield
5.0%
2.4%
4.6%
8.2%
3.0%
1.2%
1.1%
1.4%
0.84%
0.87%
1.4%
-0.79%
Payout Ratio
191.2%
355.7%
187.2%
125.0%
367.4%
72.4%
400.2%
30.1%
18.7%
31.7%
12.1%
-4.0%
Annual Payout
$80M
$80M
$80M
$80M
$80M
$78M
$72M
$76M
$84M
$3M
$1M
$245.0K
손익계산서16
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
$1.18B
$842M
$866M
$972M
$962M
$862M
$944M
$1.08B
$1.13B
$942M
$1.01B
$1.21B
$1.15B
$1.02B
$1.12B
$1.27B
Cost of Revenue
$1.07B
$744M
$759M
$867M
$861M
$773M
$843M
$968M
$1.03B
$860M
$913M
$1.11B
$1.05B
$934M
$1.03B
$1.16B
Gross Profit
$113M
$98M
$107M
$105M
$101M
$90M
$101M
$111M
$105M
$81M
$102M
$100M
$98M
$82M
$93M
$115M
SG&A Expense
$7M
$6M
$7M
$6M
$7M
$8M
$7M
$7M
$8M
$7M
$7M
$7M
$7M
$6M
$7M
$7M
Operating Expenses
$79M
$80M
$85M
$84M
$88M
$93M
$84M
$89M
$82M
$78M
$75M
$77M
$77M
$71M
$69M
$75M
Operating Income
$35M
$24M
$26M
$28M
$41M
$2M
$28M
$27M
$28M
$-13M
$27M
$24M
$28M
$9M
$26M
$40M
Interest Expense
$11M
$11M
$11M
$12M
$13M
$13M
$13M
$14M
$14M
$11M
$10M
$11M
$11M
$12M
$10M
$8M
Other Non-op
$212.0K
$157.0K
$159.0K
$152.0K
$136.0K
$130.0K
$176.0K
$197.0K
$158.0K
$249.0K
$192.0K
$174.0K
$163.0K
$261.0K
$152.0K
$120.0K
Pretax Income
$24M
$13M
$15M
$16M
$29M
$-11M
$15M
$13M
$14M
$-23M
$17M
$14M
$17M
$-3M
$16M
$31M
Income Tax
$3M
$2M
$5M
$3M
$4M
$-4M
$-2M
$2M
$2M
$-6M
$-78.0K
$1M
$3M
$-2M
$-1M
$4M
Net Income
$21M
$11M
$10M
$14M
$25M
$-7M
$17M
$11M
$12M
$-18M
$17M
$12M
$15M
$-979.0K
$17M
$28M
EPS (Basic)
$0.53
$0.26
$0.25
$0.34
$0.64
$-0.20
$0.42
$0.27
$0.31
$-0.48
$0.42
$0.31
$0.37
$-0.04
$0.43
$0.71
EPS (Diluted)
$0.52
$0.26
$0.24
$0.34
$0.64
$-0.20
$0.42
$0.27
$0.31
$-0.48
$0.42
$0.31
$0.36
$-0.04
$0.43
$0.71
Shares (Basic)
38,154,331
38,142,565
·
38,112,342
38,097,513
38,073,986
·
38,041,815
38,027,194
37,994,285
·
37,966,474
37,952,950
37,940,332
·
37,925,082
Shares (Diluted)
38,323,956
38,301,882
·
38,268,579
39,545,478
38,073,986
·
38,200,833
38,199,490
37,994,285
·
38,139,258
38,150,236
37,940,332
·
39,037,660
EBITDA
$52M
$41M
·
$48M
$65M
$28M
·
$48M
$47M
$6M
·
$43M
$47M
$29M
·
$61M
대차대조표22
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
$5M
$7M
$3M
$6M
$10M
$7M
$3M
$8M
$5M
$6M
·
$6M
$4M
$8M
·
$12M
Receivables
$34M
$31M
$29M
$34M
$32M
$29M
$32M
$32M
$39M
$35M
·
$39M
$35M
$29M
·
$34M
Inventory
$63M
$65M
$60M
$61M
$59M
$61M
$63M
$61M
$64M
$58M
·
$54M
$52M
$48M
·
$47M
Other Current Assets
$8M
$12M
$9M
$9M
$7M
$10M
$8M
$11M
$8M
$11M
·
$11M
$8M
$12M
·
$22M
Current Assets
$123M
$125M
$111M
$117M
$125M
$151M
$119M
$126M
$126M
$123M
·
$123M
$116M
$111M
·
$123M
PP&E (Net)
$579M
$589M
$548M
$569M
$587M
$606M
$656M
$665M
$685M
$693M
·
$706M
$709M
$717M
·
$738M
PP&E (Gross)
$978M
$979M
$961M
$976M
$986M
$1.01B
$1.06B
$1.06B
$1.07B
$1.07B
·
$1.06B
$1.05B
$1.04B
·
$1.04B
Accum. Depreciation
$396M
$388M
$413M
$407M
$400M
$405M
$407M
$396M
$386M
$374M
·
$350M
$337M
$324M
·
$300M
Goodwill
$99M
$99M
$99M
$99M
$99M
$99M
$99M
$99M
$99M
$99M
·
$99M
$99M
$99M
·
$99M
Intangibles
$54M
$58M
$62M
$65M
$69M
$73M
$77M
$82M
$86M
$90M
·
$99M
$103M
$108M
·
$95M
Other Non-current Assets
$23M
$21M
$22M
$22M
$21M
$20M
$20M
$20M
$21M
$22M
·
$27M
$28M
$25M
·
$30M
Total Assets
$982M
$1.00B
$965M
$999M
$1.03B
$1.09B
$1.11B
$1.13B
$1.16B
$1.18B
·
$1.22B
$1.22B
$1.22B
·
$1.25B
Accounts Payable
$78M
$77M
$63M
$72M
$73M
$74M
$74M
$82M
$75M
$71M
·
$80M
$77M
$70M
·
$80M
Accrued Liabilities
$25M
$29M
$27M
$29M
$25M
$26M
$24M
$26M
$24M
$25M
·
$28M
$25M
$24M
·
$23M
Current Liabilities
$162M
$168M
$155M
$164M
$162M
$164M
$163M
$173M
$165M
$160M
·
$177M
$170M
$157M
·
$176M
Capital Leases
$81M
$86M
$91M
$95M
$95M
$102M
$106M
$108M
$112M
$116M
·
$123M
$127M
$131M
·
$131M
Deferred Tax
$7M
$7M
$7M
$5M
$6M
$5M
$7M
$7M
$8M
$8M
·
$12M
$11M
$9M
·
$12M
Other Non-current Liabilities
$48M
$49M
$49M
$49M
$48M
$49M
$50M
$51M
$52M
$52M
·
$47M
$46M
$47M
·
$46M
Total Liabilities
$1.06B
$1.08B
$1.04B
$1.06B
$1.08B
$1.14B
$1.14B
$1.16B
$1.17B
$1.18B
·
$1.17B
$1.16B
$1.17B
·
$1.16B
Long-term Debt
$721M
$732M
$693M
·
·
·
·
·
·
·
·
$771M
$771M
$788M
·
$759M
AOCI
$4M
$2M
$-1M
$-716.0K
$-172.0K
$3M
$8M
$-2M
$11M
$9M
·
$21M
$19M
$14M
·
$17M
Liabilities + Equity
$982M
$1.00B
$965M
$999M
$1.03B
$1.09B
$1.11B
$1.13B
$1.16B
$1.18B
·
$1.22B
$1.22B
$1.22B
·
$1.25B
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
$17M
$17M
$20M
$20M
$23M
$26M
$18M
$21M
$18M
$19M
$19M
$19M
$19M
$20M
$19M
$21M
Stock-based Comp
$587.0K
$201.0K
$501.0K
$364.0K
$176.0K
$813.0K
$374.0K
$560.0K
$369.0K
$205.0K
$947.0K
$961.0K
$562.0K
$561.0K
$686.0K
$654.0K
Deferred Tax
$841.0K
$-11.0K
$3M
$-222.0K
$996.0K
$-4M
$-1M
$330.0K
$832.0K
$-6M
$427.0K
$563.0K
$3M
$-2M
$-1M
$2M
Other Non-cash
·
$6M
·
·
·
$2M
·
·
·
$3M
·
·
·
$-15M
·
·
Operating Cash Flow
$33M
$28M
$29M
$24M
$23M
$15M
$11M
$42M
$29M
$6M
$38M
$32M
$36M
$12M
$35M
$72M
CapEx
$7M
$3M
$7M
$7M
$12M
$10M
$7M
$8M
$5M
$6M
$13M
$10M
$5M
$6M
$4M
$10M
Investing Cash Flow
$-4M
$8M
$2M
$15M
$52M
$-1M
$10M
$-448.0K
$-150.0K
$-26M
$-12M
$-10M
$-1M
$-5M
$-22M
$-10M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$-159M
·
·
Dividends Paid
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
$20M
Financing Cash Flow
$-32M
$-32M
$-34M
$-44M
$-72M
$-10M
$-26M
$-39M
$-30M
$21M
$-27M
$-21M
$-37M
$-15M
$-8M
$-54M
Net Change in Cash
$-2M
$4M
$-3M
$-4M
$3M
$3M
$-4M
$2M
$-788.0K
$1M
$-800.0K
$1M
$-3M
$-9M
$4M
$8M
Taxes Paid
$7M
$200.0K
$525.0K
$-124.0K
$2M
$1M
·
$44.0K
$113.0K
$-17.0K
$781.0K
$500.0K
$1M
$560.0K
$763.0K
$-4M
Free Cash Flow
·
$24M
·
·
·
$5M
·
·
·
$-289.0K
·
·
·
$6M
·
·
Levered FCF
·
$16M
·
·
·
$-4M
·
·
·
$-8M
·
·
·
$1M
·
·
수익성6
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
9.6%
11.6%
·
10.8%
10.5%
10.4%
·
10.3%
9.2%
8.6%
·
8.3%
8.5%
8.1%
·
9.0%
Operating Margin
3.0%
2.8%
·
2.9%
4.3%
0.23%
·
2.5%
2.5%
-1.4%
·
2.0%
2.4%
0.90%
·
3.1%
Net Margin
1.8%
1.3%
·
1.4%
2.6%
-0.82%
·
0.99%
1.1%
-1.9%
·
1.0%
1.3%
-0.10%
·
2.2%
Pretax Margin
2.1%
1.6%
·
1.7%
3.0%
-1.2%
·
1.2%
1.2%
-2.5%
·
1.1%
1.5%
-0.26%
·
2.5%
EBITDA Margin
4.4%
4.9%
·
5.0%
6.7%
3.3%
·
4.4%
4.1%
0.60%
·
3.6%
4.1%
2.9%
·
4.8%
ROA
2.1%
1.0%
·
1.3%
2.3%
-0.63%
·
0.91%
1.0%
-1.5%
·
1.0%
1.2%
-0.08%
·
2.2%
유동성 및 지급능력3
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
0.8
0.7
·
0.7
0.8
0.9
·
0.7
0.8
0.8
·
0.7
0.7
0.7
·
0.7
Quick Ratio
0.2
0.2
·
0.2
0.3
0.2
·
0.2
0.3
0.3
·
0.3
0.2
0.2
·
0.3
Interest Coverage
3.1
2.2
·
2.4
3.3
0.2
·
1.9
2.0
-1.2
·
2.3
2.6
0.8
·
4.7
효율성3
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
1.2
0.8
·
0.9
0.9
0.8
·
0.9
1.0
0.8
·
1.0
0.9
0.8
·
1.0
Inventory Turnover
17.4
11.8
·
14.2
14.0
13.0
·
16.9
17.8
16.2
·
22.0
19.3
18.6
·
26.7
Receivables Turnover
35.6
28.1
·
29.4
27.0
27.0
·
30.5
30.8
29.6
·
33.5
27.5
32.3
·
35.0
주당3
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 / Share
$30.76
$21.98
·
$25.40
$24.32
$22.65
·
$28.25
$29.67
$24.78
·
$31.73
$30.02
·
·
·
Cash Flow / Share
·
$0.73
·
·
·
$0.40
·
·
·
$0.15
·
·
·
·
·
·
EPS (TTM)
$1.36
$1.48
·
$1.20
$1.13
$0.80
·
$0.52
$0.56
$0.61
·
$1.06
$1.46
$1.45
·
·
가치 평가 (TTM)6
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
$3.86B
$3.64B
·
$3.74B
$3.85B
$4.02B
·
$4.17B
$4.30B
$4.31B
·
$4.50B
$4.56B
$4.89B
·
$4.92B
Net Income TTM
$55M
$60M
·
$49M
$46M
$33M
·
$22M
$24M
$26M
·
$43M
$58M
$58M
·
$59M
P/E
16.5
14.0
·
17.5
18.5
30.7
·
39.8
35.4
37.4
·
20.5
13.5
14.8
·
·
Earnings Yield
6.1%
7.1%
·
5.7%
5.4%
3.3%
·
2.5%
2.8%
2.7%
·
4.9%
7.4%
6.8%
·
·
Payout Ratio
·
187.8%
·
·
·
-280.8%
·
·
·
-113.7%
·
·
·
-2034.5%
·
·
Annual Payout
$80M
$80M
·
$80M
$80M
$80M
·
$80M
$80M
$80M
·
$80M
$80M
$80M
·
$80M
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
$3.66B
$4.10B
$4.39B
$4.97B
$3.58B
매출 총이익률 %
11.0%
9.7%
8.7%
7.6%
7.7%
영업이익률 %
2.7%
1.7%
2.0%
1.9%
1.0%
순이익
$42M
$22M
$43M
$64M
$22M
희석 EPS
$1.02
$0.52
$1.05
$1.63
$0.57
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
0.7
0.7
0.7
0.7
0.6
당좌 비율
0.2
0.2
0.2
0.3
0.2
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$56M
$61M
$82M
$131M
$54M
기관 투자자 (13F)
65개의 제출자
· $200.3M 전체
· 기준일 2026년 6월 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.
보유자65
보유 가치$200.3M
신규 포지션10
청산 포지션7
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
10 (-1 이전 분기 대비)
7 (+1 이전 분기 대비)
18 (-4 이전 분기 대비)
12 (+4 이전 분기 대비)
+6.1M
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.
Harvest Fund Holdco L.P., Blackstone Harvest Holdco L.L.C., Blackstone Intermediary Holdco L.L.C., Blackstone Advisory Partners L.P., Blackstone Advisory Services L.L.C., Blackstone Holdings I L.P., Blackstone Holdings I/II GP Inc., The Blackstone Group L.P., Blackstone Group Management L.L.C., Stephen A. Schwarzman
Harvest Fund Advisors LLC, Harvest Fund Holdco L.P., Blackstone Harvest Holdco L.L.C., Blackstone Intermediary Holdco L.L.C., Blackstone Advisory Partners L.P., Blackstone Advisory Services L.L.C., Blackstone Holdings I L.P., Blackstone Holdings I/II GP Inc., The Blackstone Group L.P., Blackstone Group Management L.L.C., Stephen A. Schwarzman
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.