COTY Coty Inc. Class A Common Stock
$2.51
가격 · 5월 1, 2026
기준 재무 정보 2월 5, 2026
52주 범위
$2–$5
16% of range
애널리스트 평점
HOLD
23 analysts
목표 주가
$3
+24% upside
P/E (TTM)
-10.6
ROE
-10.0%
순이익률
-6.2%
COTY 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$2.50
시가총액
$4.06B
P/E (TTM)
-10.6
EPS (TTM)
$-0.44
매출 (TTM)
$5.89B
배당 수익률
—
ROE
-10.0%
부채/자본
1.1
52주 범위
$2 – $5
COTY 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
$5.89B
2016-06-30
→
2025-06-30
EPS
$-0.44
2016-06-30
→
2025-06-30
잉여현금흐름
$278M
2016-06-30
→
2025-06-30
마진
-6.2%
2016-06-30
→
2025-06-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
COTY
동종업계 중앙값
P/E (TTM)
-10.6
22.8
P/S (TTM)
0.7
1.3
P/B
1.1
1.5
EV / EBITDA
11.7
—
Price / FCF (주가 / FCF)
14.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
COTY
동종업계 중앙값
Gross Margin (매출 총이익률)
64.8%
61.3%
Operating Margin (영업이익률)
4.1%
—
Net Profit Margin (순이익률)
-6.2%
7.4%
ROA
-3.1%
5.7%
ROE
-10.0%
11.7%
ROIC
3.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
COTY
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
1.1
0.0
Current Ratio (유동비율)
0.8
2.2
Quick Ratio (당좌 비율)
0.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
COTY
동종업계 중앙값
Revenue YoY (매출 YoY)
-3.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.5%
—
EPS YoY
-84.2%
—
Net Income YoY (순이익 YoY)
-82.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
COTY
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 2월 14일 | $0.1250 |
| 2019년 11월 15일 | $0.1250 |
| 2019년 9월 6일 | $0.1250 |
| 2019년 6월 5일 | $0.1250 |
| 2019년 2월 27일 | $0.1250 |
| 2018년 11월 29일 | $0.1250 |
| 2018년 8월 30일 | $0.1250 |
| 2018년 5월 30일 | $0.1250 |
| 2018년 2월 27일 | $0.1250 |
| 2017년 11월 29일 | $0.1250 |
| 2017년 8월 30일 | $0.1250 |
| 2017년 5월 26일 | $0.1250 |
| 2017년 2월 24일 | $0.1250 |
| 2016년 12월 15일 | $0.1250 |
| 2016년 8월 9일 | $0.2750 |
| 2015년 9월 29일 | $0.2500 |
| 2014년 9월 29일 | $0.2000 |
| 2013년 10월 9일 | $0.2000 |
COTY 애널리스트 컨센서스 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
23 명의 애널리스트
- 적극 매수 1 4.3%
- 매수 1 4.3%
- 보유 16 69.6%
- 매도 3 13.0%
- 적극 매도 2 8.7%
12개월 목표 주가
15 명의 애널리스트 · 2026-04-25
중앙값
$2.50
평균
$3.10
지금
$2.50
저가
$1.50
고가
$8.00
중앙값 목표
$2.50
-0.2%
평균 목표
$3.10
+23.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.05%
다음 실적
5월 11, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 12월 31일 | $0.14 | $0.19 | -0.05% |
| 2025년 9월 30일 | $0.12 | $0.15 | -0.03% |
| 2025년 6월 30일 | $-0.05 | $0.02 | -0.07% |
| 2025년 3월 31일 | $0.01 | $0.06 | -0.05% |
동종 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| COTY | $4.06B | -10.6 | -3.7% | -6.2% | -10.0% | 64.8% |
| KVUE | $32.94B | 22.6 | -2.1% | 9.7% | 13.7% | 58.1% |
| EL | — | -25.7 | -8.2% | -7.9% | -28.2% | 74.0% |
| ELF | $3.50B | 32.7 | 28.3% | 8.5% | 14.7% | 71.2% |
| BRBR | $4.39B | 21.6 | 16.1% | 9.3% | -72.0% | 33.3% |
| IPAR | $2.72B | 16.2 | 2.5% | 11.3% | 20.7% | 63.6% |
| BRBR | $4.39B | 21.6 | 16.1% | 9.3% | -72.0% | 33.3% |
| OLPX | $897M | -134.0 | 0.07% | -2.2% | -1.1% | 69.4% |
| EPC | $946M | 38.4 | -1.3% | 1.1% | 1.7% | 41.6% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.89B | $6.12B | $5.55B | $5.30B | $4.63B | $4.72B | $6.29B | $6.84B | $7.65B | $4.35B | $4.40B | $4.55B | |
| Cost of Revenue | $2.07B | $2.18B | $2.01B | $1.94B | $1.86B | $1.99B | $2.50B | $2.72B | $3.03B | $1.75B | $1.76B | $1.87B | |
| Gross Profit | $3.82B | $3.94B | $3.55B | $3.37B | $2.77B | $2.73B | $3.79B | $4.12B | $4.62B | $2.60B | $2.64B | $2.69B | |
| R&D Expense | $123M | $127M | $105M | $97M | $96M | $93M | $98M | $108M | $139M | $48M | $47M | · | |
| SG&A Expense | $3.10B | $3.16B | $2.82B | $2.88B | $2.36B | $3.12B | $3.47B | $3.81B | $4.04B | $2.03B | $2.07B | $2.22B | |
| Operating Income | $241M | $547M | $544M | $241M | $-49M | $-1.24B | $-3.69B | $-156M | $-421M | $254M | $395M | $26M | |
| Interest Expense | · | · | $261M | $241M | $232M | $233M | $252M | $223M | $220M | $113M | $71M | $70M | |
| Other Non-op | $-372M | $-90M | $419M | $410M | $44M | $12M | $-32M | $-28M | $-18M | $-30M | $0 | $-1M | |
| Pretax Income | $-345M | $204M | $705M | $427M | $-240M | $-1.47B | $-3.95B | $-394M | $-658M | $139M | $233M | $-44M | |
| Income Tax | $5M | $95M | $182M | $165M | $-172M | $-378M | $-55M | $-32M | $-260M | $-40M | $-26M | $20M | |
| Net Income | $-368M | $89M | $508M | $260M | $-201M | $-1.01B | $-3.78B | $-169M | $-422M | $157M | $232M | $-97M | |
| EPS (Basic) | $-0.44 | $0.09 | $0.58 | $0.08 | $-0.40 | $-1.33 | $-5.04 | $-0.23 | $-0.66 | $0.45 | $0.66 | $-0.26 | |
| EPS (Diluted) | $-0.44 | $0.09 | $0.57 | $0.08 | $-0.40 | $-1.33 | $-5.04 | $-0.23 | $-0.66 | $0.44 | $0.64 | $-0.26 | |
| Shares (Basic) | 870,900,000 | 874,400,000 | 849,000,000 | 820,600,000 | 764,800,000 | 759,100,000 | 751,200,000 | 749,700,000 | 642,800,000 | 345,500,000 | 353,300,000 | 381,700,000 | |
| Shares (Diluted) | 870,900,000 | 883,400,000 | 886,500,000 | 834,100,000 | 764,800,000 | 759,100,000 | 751,200,000 | 749,700,000 | 642,800,000 | 354,200,000 | 362,900,000 | 381,700,000 | |
| EBITDA | $661M | $968M | $970M | $757M | · | $-520M | $-2.74B | $898M | $117M | $486M | $626M | $276M |
대차대조표 31
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $257M | $301M | $247M | $233M | $254M | $308M | $340M | $332M | $535M | $372M | $341M | $1.24B | |
| Receivables | $526M | $442M | $361M | $365M | $348M | $440M | $859M | $1.54B | $1.47B | $683M | $680M | $665M | |
| Inventory | $794M | $764M | $853M | $662M | $651M | $678M | $860M | $1.15B | $1.05B | $566M | $558M | $617M | |
| Prepaid Expense | $362M | $437M | $554M | $392M | $474M | $412M | $398M | $604M | $488M | $207M | $191M | $201M | |
| Other Current Assets | $126M | $142M | $55M | $46M | $40M | $34M | $58M | $83M | · | · | · | · | |
| Current Assets | $1.95B | $1.96B | $2.05B | $1.68B | $1.78B | $6.50B | $3.27B | $3.65B | $3.58B | $1.94B | $1.86B | $2.78B | |
| PP&E (Net) | $709M | $719M | $713M | $716M | $918M | $1.08B | $1.33B | $1.68B | $1.63B | $639M | $500M | $540M | |
| PP&E (Gross) | $2.70B | $2.58B | $2.47B | $2.40B | $2.60B | $2.55B | $2.72B | $2.98B | $2.68B | $1.53B | $1.35B | $1.39B | |
| Accum. Depreciation | $1.99B | $1.86B | $1.76B | $1.68B | $1.68B | $1.46B | $1.39B | $1.30B | $1.04B | $891M | $845M | $846M | |
| Goodwill | $4.06B | $3.91B | $3.99B | $3.91B | $4.12B | $3.97B | $4.17B | $7.60B | $8.56B | $2.21B | $1.53B | $1.34B | |
| Intangibles | $3.21B | $3.57B | $3.80B | $3.90B | $4.46B | $4.37B | $4.53B | $8.28B | $8.43B | $2.05B | $1.91B | $1.84B | |
| Other Non-current Assets | $139M | $92M | $166M | $86M | $56M | $72M | $102M | $300M | $281M | $180M | $208M | $76M | |
| Total Assets | $11.91B | $12.08B | $12.66B | $12.12B | $13.69B | $16.73B | $17.71B | $22.63B | $22.55B | $7.04B | $6.02B | $6.59B | |
| Accounts Payable | $1.89B | $2.00B | $1.44B | $1.27B | $1.17B | $1.19B | $1.58B | $1.93B | $1.73B | $921M | $748M | $810M | |
| Accrued Liabilities | $514M | $475M | $1.04B | $1.10B | $1.10B | $1.11B | $1.19B | $1.84B | $1.80B | $748M | $719M | $724M | |
| Short-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $4M | $9M | $4M | $20M | $22M | $19M | |
| Current Liabilities | $2.54B | $2.60B | $2.74B | $2.57B | $2.42B | $3.59B | $3.48B | $4.04B | $3.80B | $1.86B | $1.53B | $1.60B | |
| Capital Leases | $222M | $219M | $248M | $282M | $269M | $317M | $0 | · | · | · | · | · | |
| Deferred Tax | $468M | $550M | $660M | $669M | $675M | $175M | $351M | $842M | $925M | $339M | $353M | · | |
| Other Non-current Liabilities | $485M | $347M | $325M | $340M | $328M | $334M | $398M | $388M | $473M | $234M | $257M | $229M | |
| Total Liabilities | $7.95B | $7.83B | $8.43B | $8.56B | $9.51B | $12.71B | $12.66B | $13.11B | $12.68B | $6.60B | $4.95B | $5.63B | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $2.61B | $3.27B | |
| Total Debt | $3.96B | $3.84B | $4.18B | $4.41B | · | $7.89B | $7.47B | $7.31B | $6.93B | $4.02B | $2.63B | $3.28B | |
| Common Stock | $10M | $10M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | · | · | · | |
| Paid-in Capital | $11.33B | $11.31B | $10.90B | $10.81B | $10.38B | $10.45B | $10.62B | $10.75B | $11.20B | $2.04B | $2.04B | $1.93B | |
| Retained Earnings | $-5.27B | $-4.90B | $-4.99B | $-5.50B | $-5.76B | $-5.55B | $-4.54B | $-626M | $-459M | $-37M | $-194M | $-426M | |
| Treasury Stock | $1.80B | $1.80B | $1.45B | $1.45B | $1.45B | $1.45B | $1.44B | $1.44B | $1.44B | $1.41B | $611M | $575M | |
| AOCI | $-733M | $-795M | $-662M | $-718M | $-322M | $-456M | $-59M | $159M | $4M | $-240M | $-274M | $-85M | |
| Stockholders' Equity | $3.54B | $3.83B | $3.81B | $3.15B | $2.86B | $3.00B | $4.59B | $8.85B | $9.31B | $360M | $970M | $844M | |
| Liabilities + Equity | $11.91B | $12.08B | $12.66B | $12.12B | $13.69B | $16.73B | $17.71B | $22.63B | $22.55B | $7.04B | $6.02B | $6.59B | |
| Shares Outstanding | 872,300,000 | 867,800,000 | 852,800,000 | 839,200,000 | 766,000,000 | 830,600,000 | 819,200,000 | 750,700,000 | 747,900,000 | · | · | · |
현금 흐름 20
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $420M | $421M | $427M | $516M | $585M | $716M | $736M | $737M | $555M | $232M | $231M | $251M | |
| Stock-based Comp | $50M | $89M | $136M | $196M | $30M | $30M | $15M | $31M | $25M | $22M | $31M | $47M | |
| Deferred Tax | $-88M | $-10M | $56M | $12M | $-246M | $-468M | $-193M | $-8M | $-390M | $-139M | $-87M | $-38M | |
| Amort. of Intangibles | $187M | $193M | $192M | $207M | $251M | $233M | $247M | $244M | $275M | $80M | · | · | |
| Restructuring | $77M | $37M | $-6M | $-6M | $64M | $130M | $34M | $135M | $375M | $87M | $75M | $37M | |
| Other Non-cash | $478M | $25M | $-501M | $-257M | · | $678M | $3.85B | $-83M | $990M | $230M | $120M | $375M | |
| Operating Cash Flow | $493M | $615M | $626M | $727M | $319M | $-51M | $640M | $414M | $758M | $501M | $526M | $536M | |
| CapEx | $215M | $245M | $223M | $174M | $174M | $267M | $427M | $446M | $432M | $150M | $171M | $202M | |
| Investing Cash Flow | $-128M | $-226M | $-118M | $270M | $2.44B | $-833M | $-454M | $-688M | $-1.16B | $-1.06B | $-171M | $-258M | |
| Debt Issued | · | · | · | · | · | · | $0 | $7.47B | $1.07B | $3.51B | $801M | $625M | |
| Net Debt Issued | · | · | · | · | · | · | $-190M | $975M | $939M | $1.01B | $900.0K | · | |
| Stock Issued | · | $14M | $900.0K | $0 | $0 | $3M | $6M | $23M | $23M | $45M | $48M | $22M | |
| Stock Repurchased | · | · | · | · | $0 | $4M | $0 | $0 | $36M | $795M | $263M | $100M | |
| Net Stock Activity | · | $14M | · | · | · | $-2M | $6M | $23M | $-14M | $-750M | $-215M | $-78M | |
| Dividends Paid | · | · | · | · | · | $195M | $345M | $375M | $373M | · | · | · | |
| Financing Cash Flow | $-427M | $-337M | $-469M | $-1.03B | $-2.80B | $877M | $-160M | $69M | $595M | $593M | $-1.14B | $-6M | |
| Net Change in Cash | $-50M | $37M | $20M | $-47M | $-42M | $-28M | $18M | $-208M | $198M | $31M | $-897M | $318M | |
| Taxes Paid | $95M | $173M | $59M | $97M | $16M | $123M | $110M | $125M | $90M | $118M | $105M | $84M | |
| Free Cash Flow | $278M | $369M | $403M | $552M | · | $-318M | $213M | $-33M | $325M | $351M | $355M | $335M | |
| Levered FCF | · | · | $209M | $404M | · | $-492M | $-89M | $-273M | $192M | $206M | $276M | $233M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 64.8% | 64.4% | 63.9% | 63.5% | · | 57.8% | 61.8% | 61.6% | 60.4% | 59.9% | 60.0% | 59.0% | |
| Operating Margin | 4.1% | 8.9% | 9.8% | 4.5% | · | -26.2% | -40.1% | 1.7% | -5.7% | 5.8% | 9.0% | 0.56% | |
| Net Margin | -6.2% | 1.5% | 9.2% | 4.9% | · | -21.3% | -43.8% | -1.8% | -5.5% | 3.6% | 5.3% | -2.1% | |
| Pretax Margin | -5.9% | 3.3% | 12.7% | 8.1% | · | -31.1% | -43.7% | -1.6% | -8.6% | 3.2% | 5.3% | -0.97% | |
| EBITDA Margin | 11.2% | 15.8% | 17.5% | 14.3% | · | -11.0% | -31.6% | 9.6% | 1.5% | 11.2% | 14.2% | 6.1% | |
| ROA | -3.1% | 0.72% | 4.1% | 2.0% | · | -5.9% | -18.8% | -0.75% | -2.9% | 2.4% | 3.7% | -1.5% | |
| ROE | -10.0% | 2.3% | 14.6% | 8.6% | · | -26.5% | -56.3% | -1.9% | -8.7% | 23.6% | 25.6% | -8.3% | |
| ROIC | 3.3% | 3.8% | 5.1% | 2.0% | · | -8.4% | -28.7% | 0.84% | -1.6% | 7.5% | 12.2% | 0.91% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.8 | 0.7 | 0.7 | · | 1.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.2 | 1.7 | |
| Quick Ratio | 0.3 | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1.2 | |
| Debt / Equity | 1.1 | 1.0 | 1.1 | 1.4 | · | 2.6 | 1.6 | 0.8 | 0.7 | 11.2 | 2.7 | 3.9 | |
| LT Debt / Equity | 1.1 | 1.0 | 1.1 | 1.4 | · | 2.6 | 1.6 | 0.8 | 0.7 | 11.1 | 2.7 | 3.9 | |
| Interest Coverage | · | · | 2.1 | 1.0 | · | -5.3 | -11.5 | 0.6 | -2.0 | 2.3 | 5.5 | 0.4 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | 0.7 | 0.7 | |
| Inventory Turnover | 2.7 | 2.7 | 2.6 | 2.9 | · | 2.6 | 2.9 | 3.3 | 3.7 | 3.1 | 3.0 | 3.0 | |
| Receivables Turnover | 12.2 | 15.2 | 15.3 | 14.9 | · | 7.3 | 6.4 | 6.3 | 7.1 | 6.4 | 6.5 | 7.1 |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.7% | 10.2% | 4.7% | 14.6% | -1.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.6% | 9.7% | 5.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -84.2% | 612.5% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | -82.4% | 95.8% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.89B | $6.12B | $5.55B | $5.30B | $4.63B | $4.72B | $6.29B | $6.84B | $7.65B | $4.35B | $4.40B | $4.55B | |
| Net Income TTM | $-368M | $89M | $508M | $260M | $-201M | $-1.01B | $-3.78B | $-169M | $-422M | $157M | $232M | $-97M | |
| Market Cap | $4.06B | $8.70B | $10.48B | $6.72B | · | $3.42B | · | · | · | · | · | · | |
| Enterprise Value | $7.75B | $12.24B | $14.41B | $10.90B | · | $11.00B | · | · | · | · | · | · | |
| P/E | -10.6 | 111.3 | 21.6 | 100.1 | -23.4 | -3.4 | -2.7 | -61.3 | -28.4 | 59.1 | 50.0 | -65.9 | |
| P/S | 0.7 | 1.4 | 1.9 | 1.3 | · | 0.7 | · | · | · | · | · | · | |
| P/B | 1.1 | 2.3 | 2.8 | 2.1 | · | 1.1 | · | · | · | · | · | · | |
| P / Cash Flow | 8.2 | 14.1 | 16.8 | 9.3 | · | -67.2 | · | · | · | · | · | · | |
| P / FCF | 14.6 | 23.5 | 26.0 | 12.2 | · | -10.7 | · | · | · | · | · | · | |
| EV / EBITDA | 11.7 | 12.6 | 14.9 | 14.4 | · | -21.2 | · | · | · | · | · | · | |
| EV / FCF | 27.9 | 33.1 | 35.8 | 19.7 | · | -34.6 | · | · | · | · | · | · | |
| EV / Revenue | 1.3 | 2.0 | 2.6 | 2.1 | · | 2.3 | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | 5.7% | · | · | · | · | · | · | |
| Earnings Yield | -9.5% | 0.90% | 4.6% | 1.0% | -4.3% | -29.8% | -37.6% | -1.6% | -3.5% | 1.7% | 2.0% | -1.5% | |
| Payout Ratio | · | · | · | · | · | -19.4% | -9.1% | -222.1% | -88.2% | · | · | · | |
| Annual Payout | · | · | · | · | · | $195M | $345M | $375M | $373M | · | · | · |
손익계산서 15
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.68B | $1.58B | $1.25B | $1.30B | $1.67B | $1.67B | $1.36B | $1.39B | $1.73B | $1.64B | $1.35B | $1.29B | $1.52B | $1.39B | $1.17B | $1.19B | |
| Cost of Revenue | $608M | $560M | $473M | $467M | $556M | $577M | $488M | $488M | $604M | $600M | $502M | $478M | $525M | $501M | $446M | $423M | |
| Gross Profit | $1.07B | $1.02B | $780M | $832M | $1.11B | $1.09B | $875M | $898M | $1.12B | $1.04B | $850M | $811M | $998M | $889M | $722M | $763M | |
| SG&A Expense | $842M | $794M | $721M | $778M | $797M | $808M | $791M | $771M | $833M | $767M | $673M | $720M | $754M | $671M | $727M | $659M | |
| Operating Income | $148M | $185M | $16M | $-280M | $268M | $238M | $35M | $78M | $237M | $198M | $129M | $44M | $199M | $172M | $-77M | $57M | |
| Interest Expense | · | · | · | · | · | · | · | $59M | $62M | $67M | · | $65M | $65M | $58M | · | $61M | |
| Other Non-op | $-275M | $-31M | $-39M | $-132M | $-157M | $-43M | $-80M | $-14M | $81M | $-77M | $22M | $157M | $142M | $98M | $-163M | $61M | |
| Pretax Income | $-169M | $107M | $-74M | $-461M | $57M | $133M | $-107M | $3M | $257M | $51M | $79M | $142M | $280M | $204M | $-281M | $55M | |
| Income Tax | $-52M | $33M | $-4M | $-58M | $26M | $42M | $-12M | $-5M | $71M | $41M | $43M | $30M | $39M | $70M | $300.0K | $500.0K | |
| Net Income | $-124M | $68M | $-69M | $-406M | $24M | $83M | $-97M | $4M | $181M | $2M | $33M | $108M | $238M | $129M | $-282M | $54M | |
| EPS (Basic) | $-0.14 | $0.07 | $-0.08 | $-0.47 | $0.02 | $0.09 | $-0.11 | $0.00 | $0.20 | $0.00 | $0.03 | $0.12 | $0.28 | $0.15 | $-0.34 | $0.06 | |
| EPS (Diluted) | $-0.14 | $0.07 | $-0.08 | $-0.47 | $0.02 | $0.09 | $-0.11 | $0.00 | $0.20 | $0.00 | $0.03 | $0.12 | $0.27 | $0.15 | $-0.34 | $0.06 | |
| Shares (Basic) | 876,800,000 | 872,800,000 | -1,740,500,000 | 872,100,000 | 871,400,000 | 867,900,000 | -1,755,800,000 | 883,100,000 | 892,800,000 | 854,300,000 | -1,695,400,000 | 851,600,000 | 850,800,000 | 842,000,000 | -1,624,500,000 | 838,400,000 | |
| Shares (Diluted) | 876,800,000 | 876,300,000 | -1,751,700,000 | 872,100,000 | 875,200,000 | 875,300,000 | -1,785,700,000 | 892,000,000 | 922,800,000 | 854,300,000 | -1,747,700,000 | 865,200,000 | 886,800,000 | 882,200,000 | -1,649,200,000 | 852,900,000 | |
| EBITDA | $278M | $280M | · | $-280M | $268M | $238M | · | $78M | $237M | $198M | · | $44M | $199M | $172M | · | $57M |
대차대조표 30
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $437M | $265M | $257M | $244M | $250M | $284M | $301M | $260M | $450M | $280M | · | $245M | $281M | $216M | · | $669M | |
| Receivables | $689M | $755M | $526M | $573M | $594M | $704M | $442M | $480M | $500M | $535M | · | $401M | $434M | $483M | · | $479M | |
| Inventory | $778M | $808M | $794M | $717M | $706M | $782M | $764M | $760M | $776M | $845M | · | $798M | $718M | $676M | · | $643M | |
| Prepaid Expense | $330M | $338M | $362M | $380M | $384M | $440M | $437M | $460M | $662M | $546M | · | $439M | $442M | $420M | · | $382M | |
| Other Current Assets | · | · | $126M | · | · | · | $142M | · | · | · | · | · | · | · | · | · | |
| Current Assets | $2.25B | $2.17B | $1.95B | $1.93B | $1.95B | $2.23B | $1.96B | $1.99B | $2.42B | $2.24B | · | $1.91B | $1.91B | $1.83B | · | $2.20B | |
| PP&E (Net) | $660M | $679M | $709M | $674M | $674M | $716M | $719M | $703M | $706M | $690M | · | $697M | $689M | $669M | · | $740M | |
| PP&E (Gross) | · | · | $2.70B | · | · | · | $2.58B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | $1.99B | · | · | · | $1.86B | · | · | · | · | · | · | · | · | · | |
| Goodwill | $4.07B | $4.07B | $4.06B | $3.90B | $3.82B | $3.98B | $3.91B | $3.97B | $4.02B | $3.93B | $3.99B | $3.97B | $3.92B | $3.80B | $3.91B | $4.03B | |
| Intangibles | $3.10B | $3.18B | $3.21B | $3.10B | $3.42B | $3.61B | $3.57B | $3.63B | $3.74B | $3.69B | · | $3.85B | $3.85B | $3.71B | · | $4.14B | |
| Other Non-current Assets | $184M | $138M | $139M | $105M | $92M | $104M | $92M | $98M | $155M | $144M | · | $289M | $117M | $81M | · | $60M | |
| Total Assets | $11.08B | $12.06B | $11.91B | $11.47B | $11.72B | $12.52B | $12.08B | $12.32B | $13.02B | $12.62B | · | $12.71B | $12.45B | $11.95B | · | $13.27B | |
| Accounts Payable | $2.12B | $1.90B | $1.89B | $1.28B | $1.36B | $1.32B | $2.00B | $1.25B | $1.46B | $1.38B | · | $1.41B | $1.49B | $1.23B | · | $1.28B | |
| Accrued Liabilities | · | · | $514M | · | · | · | $475M | · | · | · | · | · | · | · | · | · | |
| Short-term Debt | $0 | $0 | $0 | $5M | $2M | $0 | $0 | $2M | $6M | $6M | · | $0 | $0 | $0 | · | $5M | |
| Current Liabilities | $2.84B | $2.55B | $2.54B | $2.36B | $2.75B | $2.64B | $2.60B | $2.48B | $2.85B | $2.83B | · | $2.76B | $2.92B | $2.61B | · | $3.20B | |
| Capital Leases | $210M | $209M | $222M | $225M | $203M | $224M | $219M | $233M | $252M | $244M | · | $254M | $265M | $265M | · | $307M | |
| Deferred Tax | $381M | $469M | $468M | $511M | $570M | $583M | $550M | $689M | $747M | $683M | · | $731M | $724M | $678M | · | $714M | |
| Other Non-current Liabilities | $432M | $473M | $485M | $384M | $336M | $379M | $347M | $328M | $343M | $344M | · | $301M | $307M | $350M | · | $334M | |
| Total Liabilities | $7.13B | $8.00B | $7.95B | $7.55B | $7.51B | $8.04B | $7.83B | $7.90B | $8.16B | $8.47B | · | $8.57B | $8.52B | $8.49B | · | $9.26B | |
| Total Debt | $2.99B | $4.02B | · | $3.80B | $3.39B | $3.93B | · | $3.90B | $3.69B | $4.10B | · | $4.22B | $4.01B | $4.31B | · | $4.32B | |
| Common Stock | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | · | $9M | $9M | $9M | · | $9M | |
| Paid-in Capital | $11.35B | $11.35B | $11.33B | $11.32B | $11.32B | $11.32B | $11.31B | $11.29B | $11.27B | $11.24B | · | $10.89B | $10.87B | $10.84B | · | $10.77B | |
| Retained Earnings | $-5.33B | $-5.20B | $-5.27B | $-5.20B | $-4.79B | $-4.82B | $-4.90B | $-4.80B | $-4.81B | $-4.99B | · | $-5.02B | $-5.13B | $-5.37B | · | $-5.21B | |
| Treasury Stock | $1.79B | $1.80B | $1.80B | $1.80B | $1.80B | $1.80B | $1.80B | $1.80B | $1.45B | $1.45B | · | $1.45B | $1.45B | $1.45B | · | $1.45B | |
| AOCI | $-719M | $-719M | $-733M | $-841M | $-959M | $-674M | $-795M | $-713M | $-607M | $-777M | · | $-690M | $-768M | $-984M | · | $-520M | |
| Stockholders' Equity | $3.53B | $3.64B | $3.54B | $3.50B | $3.78B | $4.05B | $3.83B | $3.99B | $4.42B | $3.72B | · | $3.74B | $3.53B | $3.05B | · | $3.60B | |
| Liabilities + Equity | $11.08B | $12.06B | $11.91B | $11.47B | $11.72B | $12.52B | $12.08B | $12.32B | $13.02B | $12.62B | · | $12.71B | $12.45B | $11.95B | · | $13.27B | |
| Shares Outstanding | 877,600,000 | 873,900,000 | 872,300,000 | 872,300,000 | 872,000,000 | 867,800,000 | 867,800,000 | 867,900,000 | 895,100,000 | 888,000,000 | · | 852,700,000 | 852,500,000 | 849,300,000 | · | 839,200,000 |
현금 흐름 16
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $130M | $95M | · | $105M | $106M | $105M | · | $104M | $105M | $107M | · | $107M | $104M | $107M | · | $122M | |
| Stock-based Comp | $18M | $14M | $5M | $12M | $16M | $17M | $18M | $20M | $20M | $30M | $37M | $34M | $34M | $31M | $31M | $28M | |
| Deferred Tax | · | · | $-46M | $-56M | $-4M | $19M | $-49M | $-39M | $56M | $23M | $-33M | $5M | $25M | $60M | $-36M | $-51M | |
| Amort. of Intangibles | $74M | $39M | $46M | $46M | $47M | $48M | $48M | $48M | $48M | $49M | $49M | $48M | $48M | $47M | $49M | $50M | |
| Restructuring | $6M | $-1M | $-2M | $77M | $1M | $700.0K | $2M | $900.0K | $6M | $28M | $-1M | $-1M | $-3M | $-1M | $-8M | $-7M | |
| Other Non-cash | · | $-112M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $560M | $65M | $83M | $-122M | $464M | $67M | $176M | $-170M | $422M | $186M | $105M | $-125M | $482M | $163M | $-33M | $25M | |
| CapEx | $47M | $54M | $48M | $46M | $46M | $75M | $60M | $64M | $59M | $62M | $67M | $54M | $27M | $75M | $41M | $47M | |
| Investing Cash Flow | $712M | $-54M | $-48M | $28M | $-31M | $-77M | $-65M | $-42M | $-57M | $-62M | $-20M | $-52M | $30M | $-75M | $-12M | $207M | |
| Stock Issued | · | · | · | $0 | · | · | · | $344M | · | · | · | $0 | · | · | · | · | |
| Dividends Paid | · | · | · | · | $3M | $3M | · | · | $4M | $3M | · | $3M | $4M | $4M | · | $53M | |
| Financing Cash Flow | $-1.10B | $-8M | $-43M | $77M | $-451M | $-10M | $-73M | $22M | $-207M | $-79M | $-72M | $139M | $-449M | $-88M | $-391M | $-95M | |
| Net Change in Cash | $175M | $3M | $11M | $-9M | $-39M | $-13M | $34M | $-197M | $166M | $34M | $7M | $-35M | $61M | $-13M | $-436M | $138M | |
| Taxes Paid | $20M | $14M | $29M | $24M | $28M | $14M | $51M | $84M | $22M | $16M | $13M | $18M | $22M | $6M | $29M | $25M | |
| Free Cash Flow | · | $11M | · | · | · | $-8M | · | · | · | $124M | · | · | · | $88M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $111M | · | · | · | $50M | · | · |
수익성 8
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 63.8% | 64.5% | · | 64.1% | 66.7% | 65.5% | · | 64.8% | 65.1% | 63.5% | · | 62.9% | 65.5% | 63.9% | · | 64.3% | |
| Operating Margin | 8.8% | 11.7% | · | -21.6% | 16.1% | 14.2% | · | 5.6% | 13.7% | 12.0% | · | 3.4% | 13.1% | 12.4% | · | 4.8% | |
| Net Margin | -7.4% | 4.3% | · | -31.2% | 1.4% | 5.0% | · | 0.27% | 10.5% | 0.10% | · | 8.4% | 15.6% | 9.2% | · | 4.5% | |
| Pretax Margin | -10.0% | 6.8% | · | -35.5% | 3.4% | 7.9% | · | 0.25% | 14.9% | 3.1% | · | 11.0% | 18.4% | 14.7% | · | 4.6% | |
| EBITDA Margin | 16.6% | 17.8% | · | -21.6% | 16.1% | 14.2% | · | 5.6% | 13.7% | 12.0% | · | 3.4% | 13.1% | 12.4% | · | 4.8% | |
| ROA | -1.1% | 0.55% | · | -3.4% | 0.19% | 0.66% | · | 0.03% | 1.4% | 0.01% | · | 0.83% | 1.8% | 0.99% | · | 0.40% | |
| ROE | -3.4% | 1.8% | · | -10.8% | 0.58% | 2.1% | · | 0.10% | 4.5% | 0.05% | · | 3.0% | 6.8% | 4.1% | · | 1.6% | |
| ROIC | 1.6% | 1.7% | · | -3.4% | 2.0% | 2.0% | · | 2.5% | 2.1% | 0.50% | · | 0.43% | 2.3% | 1.5% | · | 0.71% |
유동성 및 지급능력 5
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.9 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | |
| Quick Ratio | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | 0.4 | |
| Debt / Equity | 0.8 | 1.1 | · | 1.1 | 0.9 | 1.0 | · | 1.0 | 0.8 | 1.1 | · | 1.1 | 1.1 | 1.4 | · | 1.2 | |
| LT Debt / Equity | 0.8 | 1.1 | · | 1.1 | 0.9 | 1.0 | · | 1.0 | 0.8 | 1.1 | · | 1.1 | 1.1 | 1.4 | · | 1.2 | |
| Interest Coverage | · | · | · | · | · | · | · | 1.3 | 3.8 | 3.0 | · | 0.7 | 3.1 | 3.0 | · | 0.9 |
효율성 3
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | 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 | |
| Inventory Turnover | 0.8 | 0.7 | · | 0.6 | 0.8 | 0.7 | · | 0.6 | 0.8 | 0.8 | · | 0.7 | 0.8 | 0.7 | · | 0.7 | |
| Receivables Turnover | 2.6 | 2.2 | · | 2.5 | 3.1 | 2.7 | · | 3.1 | 3.7 | 3.2 | · | 2.9 | 3.2 | 2.8 | · | 2.7 |
가치 평가 (TTM) 14
| 지표 | 추세 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.22B | $6.22B | · | $6.03B | $6.45B | $6.43B | · | $6.04B | $6.18B | $5.84B | · | $5.39B | $5.68B | $5.53B | · | $5.16B | |
| Net Income TTM | $-438M | $-231M | · | $-295M | $291M | $269M | · | $295M | $529M | $477M | · | $529M | $682M | $670M | · | $557M | |
| Market Cap | $2.70B | $3.53B | · | $4.77B | $6.07B | $8.15B | · | $10.38B | $11.12B | $9.74B | · | $10.28B | $7.30B | $5.37B | · | $7.54B | |
| Enterprise Value | $5.25B | $7.29B | · | $8.33B | $9.21B | $11.80B | · | $14.02B | $14.36B | $13.56B | · | $14.26B | $11.03B | $9.46B | · | $11.20B | |
| P/E | -5.9 | -13.9 | · | -15.2 | 22.5 | 32.4 | · | 37.4 | 21.1 | 20.3 | · | 20.1 | 12.1 | 11.1 | · | 22.5 | |
| P/S | 0.4 | 0.6 | · | 0.8 | 0.9 | 1.3 | · | 1.7 | 1.8 | 1.7 | · | 1.9 | 1.3 | 1.0 | · | 1.5 | |
| P/B | 0.8 | 1.0 | · | 1.4 | 1.6 | 2.0 | · | 2.6 | 2.5 | 2.6 | · | 2.8 | 2.1 | 1.8 | · | 2.1 | |
| P / Cash Flow | · | 54.1 | · | · | · | 120.9 | · | · | · | 52.3 | · | · | · | 32.9 | · | · | |
| P / FCF | · | 315.2 | · | · | · | -1031.5 | · | · | · | 78.6 | · | · | · | 60.9 | · | · | |
| EV / EBITDA | 18.9 | 26.0 | · | -29.7 | 34.3 | 49.6 | · | 180.3 | 60.7 | 68.7 | · | 327.9 | 55.3 | 55.1 | · | 196.1 | |
| EV / FCF | · | 650.7 | · | · | · | -1493.6 | · | · | · | 109.4 | · | · | · | 107.3 | · | · | |
| EV / Revenue | 0.8 | 1.2 | · | 1.4 | 1.4 | 1.8 | · | 2.3 | 2.3 | 2.3 | · | 2.6 | 1.9 | 1.7 | · | 2.2 | |
| Earnings Yield | -16.9% | -7.2% | · | -6.6% | 4.5% | 3.1% | · | 2.7% | 4.8% | 4.9% | · | 5.0% | 8.3% | 9.0% | · | 4.5% | |
| Payout Ratio | · | · | · | · | · | 4.0% | · | · | · | 206.2% | · | · | · | 2.8% | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 매출 | $5.89B | $6.12B | $5.55B | $5.30B | $4.63B |
| 매출 총이익률 % | 64.8% | 64.4% | 63.9% | 63.5% | — |
| 영업이익률 % | 4.1% | 8.9% | 9.8% | 4.5% | — |
| 순이익 | $-368M | $89M | $508M | $260M | $-201M |
| 희석 EPS | $-0.44 | $0.09 | $0.57 | $0.08 | $-0.40 |
대차대조표
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 1.1 | 1.0 | 1.1 | 1.4 | — |
| 유동비율 | 0.8 | 0.8 | 0.7 | 0.7 | — |
| 당좌 비율 | 0.3 | 0.3 | 0.2 | 0.2 | — |
현금 흐름
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $278M | $369M | $403M | $552M | — |
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.