CPRI 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$14.25
시가총액 (MRQ)$1.62B
P/E (TTM)11.0
EPS (TTM)$1.30
매출 (TTM)$3.45B
ROE (TTM)252.9%
부채/자본 (MRQ)2.6
52주 범위$12–$28
CPRI 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$3.47B2017-04-01 → 2026-03-28
EPS$1.142017-04-01 → 2026-03-28
잉여현금흐름$14M2017-04-01 → 2026-03-28
순이익률4.4%2017-04-01 → 2026-03-28
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CPRI
5년 평균
동종업계 중앙값
결론
P/E (TTM)
11.05년 평균 ≈1.9
≈1.9
·
·
P/S (TTM)
0.55년 평균 ≈0.9
≈0.9
·
·
P/B (MRQ)
11.75년 평균 ≈8.1
≈8.1
·
·
EV / EBITDA
81.65년 평균 ≈16.6
≈16.6
·
·
주가 / FCF (TTM)
19.55년 평균 ≈44.9
≈44.9
·
·
주가 / 현금 흐름 (TTM)
10.25년 평균 ≈13.8
≈13.8
·
·
EV / Revenue (EV / 매출)
0.55년 평균 ≈1.1
≈1.1
·
·
EV / FCF
134.15년 평균 ≈53.6
≈53.6
·
·
주가 / 유형 장부 가치 (MRQ)
-3.9
·
·
·
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
CPRI
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
62.7%5년 평균 ≈64.6%
≈64.6%
·
·
영업이익률 (TTM)
0.70%5년 평균 ≈1.4%
≈1.4%
·
·
EBITDA Margin (EBITDA 마진)
0.66%5년 평균 ≈1.4%
≈1.4%
·
·
세전 마진 (TTM)
3.5%5년 평균 ≈1.8%
≈1.8%
·
·
순이익률 (TTM)
4.4%5년 평균 ≈-0.32%
≈-0.32%
·
·
ROA (TTM)
3.5%5년 평균 ≈-0.11%
≈-0.11%
·
·
ROE (TTM)
252.9%5년 평균 ≈-1.9%
≈-1.9%
·
·
ROIC
3.8%5년 평균 ≈-5.4%
≈-5.4%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CPRI
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
2.65년 평균 ≈2.3
≈2.3
·
·
유동비율 (MRQ)
1.25년 평균 ≈1.2
≈1.2
·
·
Quick Ratio (당좌 비율)
0.45년 평균 ≈0.4
≈0.4
·
·
장기 부채 / 자기 자본 (MRQ)
2.35년 평균 ≈2.1
≈2.1
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CPRI
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-4.1%5년 평균 ≈-0.86%
≈-0.86%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-14.8%5년 평균 ≈-9.3%
≈-9.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-3.1%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-37.2%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-39.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CPRI
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.145년 평균 ≈$-0.17
≈$-0.17
·
·
Revenue / Share (주당 매출)
$28.995년 평균 ≈$37.95
≈$37.95
·
·
Cash Flow / Share (주당 현금 흐름)
$0.645년 평균 ≈$3.21
≈$3.21
·
·
Cash / Share (주당 현금)
$1.175년 평균 ≈$1.52
≈$1.52
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CPRI
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.85년 평균 ≈0.8
≈0.8
·
·
Receivables Turnover (매출 채권 회전율)
16.35년 평균 ≈14.7
≈14.7
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$489.3K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
Beat Rate75.0%
평균 서프라이즈45.9%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2027년 3월 31일
8월 6, 2026
$0.67
$0.41
63.0%
2026년 12월 31일
5월 27, 2026
$0.22
$0.11
93.2%
2026년 6월 30일
$0.67
$0.41
63.3%
2026년 3월 31일
$0.22
$0.11
93.2%
2025년 12월 31일
$0.81
$0.79
2.7%
2025년 9월 30일
$-0.03
$0.14
-122.2%
2025년 6월 30일
$0.50
$0.13
277.1%
2025년 3월 31일
$-0.30
$-0.15
-102.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$3.47B
$3.62B
$4.14B
$5.62B
$5.65B
$4.06B
$5.55B
$5.24B
$4.72B
$4.49B
$4.71B
$4.37B
Cost of Revenue
·
·
·
$1.90B
$1.91B
$1.46B
$2.28B
$2.06B
$1.86B
$1.83B
$1.91B
$1.72B
Gross Profit
$2.16B
$2.25B
$2.62B
$3.72B
$3.74B
$2.60B
$3.27B
$3.18B
$2.86B
$2.66B
$2.80B
$2.65B
SG&A Expense
$1.96B
$2.00B
$2.13B
$2.71B
$2.53B
$2.02B
$2.46B
$2.08B
$1.77B
$1.54B
$1.43B
$1.25B
Operating Expenses
$2.14B
$2.28B
$2.56B
$3.04B
$2.84B
$2.58B
$3.46B
$2.44B
$2.11B
$1.97B
$1.62B
$1.39B
Operating Income
$23M
$-26M
$59M
$679M
$903M
$19M
$-192M
$735M
$749M
$690M
$1.18B
$1.26B
Other Non-op
$5M
$-8M
$5M
$3M
$2M
$7M
$6M
$4M
$2M
$6M
$4M
$2M
Pretax Income
$107M
$-2M
$21M
$648M
$915M
$3M
$-215M
$621M
$742M
$689M
$1.17B
$1.26B
Income Tax
$27M
$524M
$8M
$29M
$92M
$66M
$10M
$79M
$150M
$137M
$335M
$375M
Net Income
$137M
$-1.18B
$-229M
$616M
$822M
$-62M
$-223M
$543M
$592M
$553M
$839M
$881M
EPS (Basic)
$1.14
$-10.00
$-1.96
$4.65
$5.49
$-0.41
$-1.48
$3.62
$3.89
$3.33
$4.50
$4.35
EPS (Diluted)
$1.14
$-10.00
$-1.96
$4.60
$5.39
$-0.41
$-1.48
$3.58
$3.82
$3.29
$4.44
$4.28
Shares (Basic)
119,309,284
118,256,350
117,014,420
132,532,009
149,724,675
150,453,568
150,714,598
149,765,468
152,283,586
165,986,733
186,293,295
202,680,572
Shares (Diluted)
119,848,361
118,256,350
118,057,806
134,002,480
152,497,907
150,453,568
150,714,598
151,614,350
155,102,885
168,123,813
189,054,289
205,865,769
EBITDA
$23M
$-752M
$-241M
$679M
$903M
$184M
$8M
$923M
$931M
$888M
$1.35B
$1.39B
대차대조표30
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$135M
$107M
$199M
$249M
$169M
$232M
$592M
$172M
$163M
$228M
$702M
$979M
Receivables
$211M
$215M
$332M
$369M
$434M
$373M
$308M
$383M
$290M
$266M
$308M
$363M
Inventory
$581M
$701M
$862M
$1.06B
$1.10B
$736M
$827M
$953M
$661M
$549M
$547M
$520M
Prepaid Expense
$226M
$156M
$215M
$195M
$192M
$205M
$167M
$221M
$148M
$122M
$113M
$128M
Current Assets
$1.15B
$1.52B
$1.61B
$1.87B
$1.89B
$1.55B
$1.89B
$1.73B
$1.26B
$1.16B
$1.67B
$1.99B
PP&E (Net)
$371M
$393M
$579M
$552M
$476M
$485M
$561M
$615M
$583M
$592M
$758M
$563M
PP&E (Gross)
·
·
$1.22B
$1.25B
$1.20B
$1.71B
$1.80B
$1.68B
$1.55B
$1.39B
$1.13B
$822M
Accum. Depreciation
$627M
$675M
$726M
$784M
$790M
$1.27B
$1.31B
$1.11B
$1.00B
$834M
$491M
$338M
Goodwill
$202M
$199M
$253M
$1.29B
$1.42B
$1.50B
$1.49B
$1.66B
$848M
$120M
$23M
$14M
Intangibles
$562M
$582M
$1.39B
$1.73B
$1.85B
$1.99B
$1.99B
$2.29B
$1.24B
$418M
$67M
$62M
Other Non-current Assets
$92M
$99M
$212M
$226M
$250M
$178M
$167M
$242M
$74M
$42M
$24M
$34M
Total Assets
$3.23B
$5.21B
$6.69B
$7.29B
$7.48B
$7.48B
$7.95B
$6.65B
$4.06B
$2.41B
$2.57B
$2.68B
Accounts Payable
$311M
$379M
$352M
$475M
$555M
$512M
$428M
$371M
$294M
$176M
$131M
$114M
Accrued Liabilities
$251M
$233M
$310M
$314M
$351M
$297M
$241M
$374M
$295M
$135M
$193M
$124M
Short-term Debt
$14M
$24M
$11M
$4M
$21M
$17M
·
·
$200M
$133M
$0
$0
Current Liabilities
$954M
$1.34B
$1.70B
$1.45B
$1.57B
$1.62B
$1.40B
$1.54B
$960M
$566M
$436M
$326M
Capital Leases
$830M
$814M
$1.45B
$1.35B
$1.47B
$1.66B
$1.76B
·
·
·
·
·
Deferred Tax
$88M
$233M
$362M
$508M
$432M
$397M
$465M
$438M
$186M
$80M
$4M
$7M
Other Non-current Liabilities
$935M
$417M
$319M
$318M
$326M
$430M
$142M
$166M
$88M
$31M
$20M
$22M
Total Liabilities
$3.15B
$4.84B
$5.09B
$5.45B
$4.92B
$5.32B
$5.78B
$4.21B
$2.04B
$815M
$567M
$444M
Long-term Debt
$357M
$1.49B
$1.72B
$1.83B
$1.16B
$1.34B
$2.18B
$2.57B
$875M
$133M
$2M
$0
Total Debt
$371M
$1.52B
$1.73B
$1.83B
$1.18B
$1.36B
$2.18B
$2.57B
$1.07B
$133M
·
·
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Paid-in Capital
$1.51B
$1.48B
$1.42B
$1.34B
$1.26B
$1.16B
$1.08B
$1.01B
$831M
$768M
$719M
$637M
Retained Earnings
$4.43B
$4.30B
$5.48B
$5.71B
$5.09B
$4.27B
$4.33B
$4.71B
$4.15B
$3.56B
$3.01B
$2.17B
Treasury Stock
$5.54B
$5.46B
$5.46B
$5.35B
$3.99B
$3.33B
$3.33B
$3.22B
$3.02B
$2.65B
$1.65B
$498M
AOCI
$-323M
$57M
$161M
$147M
$194M
$56M
$75M
$-66M
$51M
$-81M
$-81M
$-67M
Stockholders' Equity
$80M
$368M
$1.60B
$1.85B
$2.56B
$2.16B
$2.17B
$2.43B
$2.02B
$1.59B
$2.00B
$2.24B
Liabilities + Equity
$3.23B
$5.21B
$6.69B
$7.29B
$7.48B
$7.48B
$7.95B
$6.65B
$4.06B
$2.41B
$2.57B
$2.68B
Shares Outstanding
115,175,268
117,913,201
116,629,634
117,347,045
221,967,000
219,223,000
149,425,612
150,932,306
149,698,407
155,833,304
176,441,891
199,656,833
현금 흐름17
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$121M
$132M
$132M
$179M
$193M
$165M
$200M
$188M
$182M
$198M
$172M
$131M
Stock-based Comp
$34M
$50M
$55M
$78M
$85M
$71M
$70M
$60M
$50M
$34M
$48M
$49M
Deferred Tax
$-10M
$451M
$-107M
$-101M
$-58M
$-70M
$-73M
$-71M
$9M
$-60M
$-2M
$6M
Amort. of Intangibles
$29M
$27M
$27M
$44M
$49M
$47M
$49M
$37M
$26M
$22M
$11M
$7M
Restructuring
·
·
·
·
·
·
·
·
$102M
$11M
$0
·
Other Non-cash
·
·
·
·
·
$520M
$885M
$-26M
$230M
$304M
$171M
$-210M
Operating Cash Flow
$77M
$281M
$309M
$771M
$704M
$624M
$859M
$694M
$1.06B
$1.03B
$1.25B
$858M
CapEx
$63M
$74M
$135M
$226M
$131M
$111M
$223M
$181M
$120M
$165M
$369M
$356M
Investing Cash Flow
$1.22B
$-53M
$-135M
$183M
$58M
$-124M
$62M
$-2.12B
$-1.53B
$-651M
·
·
Debt Issued
$2.30B
$3.33B
$1.74B
$4.06B
$945M
$2.44B
$2.28B
$4.20B
$2.52B
$1.24B
$193M
·
Net Debt Issued
$-1.22B
$-218M
$-102M
$587M
$-187M
$-868M
$-394M
$1.64B
$737M
·
·
·
Stock Repurchased
$81M
$4M
$107M
$1.36B
$661M
$1M
$102M
$207M
$361M
$1.00B
$1.15B
$495M
Net Stock Activity
$-81M
$-4M
$-107M
$-1.36B
$-661M
$-1M
$-102M
$-207M
$-361M
$-1.00B
$-1.15B
$-495M
Financing Cash Flow
$-1.30B
$-242M
$-208M
$-776M
$-800M
$-870M
$-497M
$1.45B
$389M
$-850M
·
·
Net Change in Cash
$-30M
$-30M
$-51M
$84M
$-62M
$-358M
$420M
$9M
$-67M
$-472M
$-277M
$8M
Taxes Paid
$102M
$125M
$156M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$14M
$153M
$120M
$545M
$573M
$513M
$636M
$513M
$942M
$863M
$859M
$502M
수익성8
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
62.3%
63.6%
64.6%
66.3%
66.2%
64.0%
58.9%
60.7%
60.6%
59.2%
59.4%
60.6%
Operating Margin
0.66%
-16.9%
-4.7%
12.1%
16.0%
0.47%
-3.5%
14.0%
15.9%
15.3%
24.9%
28.7%
Net Margin
3.9%
-26.6%
-4.4%
11.0%
14.5%
-1.5%
-4.0%
10.4%
12.5%
12.3%
17.8%
20.2%
Pretax Margin
3.1%
-16.4%
-5.5%
11.5%
16.2%
0.07%
-3.9%
11.9%
15.7%
15.3%
24.9%
28.7%
EBITDA Margin
0.66%
-16.9%
-4.7%
12.1%
16.0%
4.5%
0.14%
17.6%
19.7%
19.8%
28.6%
31.8%
ROA
3.2%
-19.9%
-3.3%
8.3%
11.0%
-0.80%
-3.1%
10.1%
18.3%
22.2%
32.0%
35.9%
ROE
61.2%
-120.2%
-13.3%
28.0%
34.8%
-2.9%
-9.7%
24.4%
32.8%
30.8%
39.6%
43.5%
ROIC
3.8%
-64.5%
-5.9%
17.6%
21.7%
-11.3%
-4.6%
12.8%
19.3%
32.0%
42.1%
39.4%
유동성 및 지급능력4
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.2
1.1
0.9
1.3
1.2
1.0
1.4
1.1
1.3
2.1
3.8
6.1
Quick Ratio
0.4
0.3
0.3
0.4
0.4
0.4
0.6
0.4
0.5
0.9
2.3
4.1
Debt / Equity
4.6
4.1
1.1
1.0
0.5
0.6
1.0
1.1
0.5
0.1
·
·
LT Debt / Equity
4.3
4.0
0.8
1.0
0.4
0.6
0.9
0.8
0.3
·
·
·
효율성3
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.8
0.7
0.7
0.8
0.8
0.5
0.8
1.0
1.5
1.8
1.8
1.8
Inventory Turnover
·
·
·
1.8
2.1
1.9
2.6
2.6
3.1
3.3
3.6
3.6
Receivables Turnover
16.3
14.6
14.8
14.0
14.0
11.9
16.1
15.5
17.0
15.7
14.0
13.2
주당5
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$0.69
$3.12
$13.71
$15.75
$17.92
$14.26
$14.50
$16.09
$13.48
$10.22
$11.31
$11.22
Revenue / Share
$28.99
$37.56
$44.18
$41.93
$37.08
$26.99
$36.83
$34.55
$30.42
$26.73
$24.92
$21.23
Cash Flow / Share
$0.64
$2.38
$2.64
$5.75
$4.62
$4.15
$5.70
$4.58
$6.85
$6.11
$6.50
$4.17
Cash / Share
$1.17
$1.41
$1.71
$2.12
$1.18
$1.53
$3.96
$1.14
$1.09
$1.46
$3.98
$4.90
EPS (TTM)
$1.14
$-10.00
$-1.96
$4.60
$5.39
$-0.41
$-1.48
$3.58
$3.82
$3.29
$4.44
$4.28
성장률7
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-4.1%
-12.5%
-26.3%
-0.62%
39.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-14.8%
-13.8%
0.65%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-3.1%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-14.7%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-37.2%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-25.1%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-39.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$3.47B
$4.44B
$5.17B
$5.62B
$5.65B
$4.06B
$5.55B
$5.24B
$4.72B
$4.49B
$4.71B
$4.37B
Net Income TTM
$137M
$-1.18B
$-229M
$616M
$822M
$-62M
$-223M
$543M
$592M
$553M
$839M
$881M
Market Cap
$1.99B
$2.39B
$5.28B
$5.52B
$7.28B
$7.59B
$1.74B
$6.91B
$9.29B
$5.94B
$10.05B
$13.37B
Enterprise Value
$2.23B
$3.75B
$6.82B
$7.10B
$8.29B
$8.72B
$3.33B
$9.30B
$10.20B
$5.84B
·
·
P/E
15.1
-2.0
-23.1
10.2
9.5
-122.4
-7.9
12.8
16.3
11.6
12.8
15.6
P/S
0.6
0.5
1.0
1.0
1.3
1.9
0.3
1.3
2.0
1.3
2.1
3.1
P/B
24.9
6.5
3.3
3.0
2.8
3.5
0.8
2.8
4.6
3.7
5.0
6.0
P / Cash Flow
25.8
8.5
17.1
7.2
10.3
12.2
2.0
9.9
8.7
5.8
8.2
15.6
P / FCF
142.1
15.6
44.0
10.1
12.7
14.8
2.7
13.5
9.9
6.9
11.7
26.7
EV / EBITDA
96.7
-5.0
-28.3
10.5
9.2
47.4
416.3
10.1
11.0
6.6
·
·
EV / FCF
158.9
24.5
56.8
13.0
14.5
17.0
5.2
18.1
10.8
6.8
·
·
EV / Revenue
0.6
0.8
1.3
1.3
1.5
2.1
0.6
1.8
2.2
1.3
·
·
Earnings Yield
6.6%
-49.3%
-4.3%
9.8%
10.6%
-0.82%
-12.7%
7.8%
6.2%
8.6%
7.8%
6.4%
손익계산서14
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Revenue
$769M
$796M
$1.02B
$856M
$797M
$827M
$1.07B
$878M
$848M
$193M
$1.43B
$1.29B
$1.39B
$1.51B
$1.41B
Gross Profit
$500M
$516M
$623M
$522M
$502M
$495M
$674M
$547M
$535M
$43M
$928M
$832M
$917M
$1.00B
$951M
SG&A Expense
$451M
$493M
$535M
$481M
$455M
$473M
$537M
$497M
$491M
$30M
$749M
$664M
$744M
$720M
$642M
Operating Expenses
$483M
$543M
$577M
$534M
$486M
$552M
$648M
$553M
$524M
$286M
$806M
$732M
$936M
$769M
$699M
Operating Income
$17M
$-27M
$46M
$-12M
$16M
$-57M
$26M
$-6M
$11M
$-243M
$122M
$100M
$-19M
$236M
$252M
Other Non-op
$3M
$4M
$0
$0
$1M
$-8M
$0
$0
$0
$5M
$0
$1M
$1M
$1M
$1M
Pretax Income
$52M
$10M
$55M
$2M
$40M
$-47M
$19M
$15M
$11M
$-253M
$123M
$101M
$-42M
$228M
$259M
Income Tax
$-18M
$9M
$-2M
$36M
$-16M
$532M
$13M
$-27M
$6M
$-23M
$18M
$11M
$-30M
$3M
$35M
Net Income
$69M
$-4M
$116M
$-28M
$53M
$-645M
$-547M
$24M
$-14M
$-472M
$105M
$90M
$-11M
$225M
$224M
EPS (Basic)
$0.60
$-0.04
$0.96
$-0.22
$0.44
$-5.48
$-4.61
$0.20
$-0.11
$-4.03
$0.89
$0.77
$0.07
$1.74
$1.64
EPS (Diluted)
$0.60
$-0.04
$0.96
$-0.22
$0.44
$-5.47
$-4.61
$0.20
$-0.12
$-4.02
$0.88
$0.77
$0.08
$1.72
$1.63
Shares (Basic)
115,424,288
·
119,852,277
119,786,829
118,799,819
·
118,543,746
118,467,372
117,440,282
·
116,795,382
116,674,030
·
128,849,793
136,037,449
Shares (Diluted)
116,039,226
·
120,600,670
119,786,829
119,107,663
·
118,600,375
118,777,723
118,256,417
·
118,163,528
117,563,573
·
130,364,919
137,051,575
EBITDA
$17M
·
$46M
$-12M
$16M
·
$-590M
$-38M
$-8M
·
$157M
$137M
·
$268M
$283M
대차대조표30
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Cash & Equivalents
$114M
$135M
$154M
$120M
$129M
$107M
$356M
$182M
$213M
$199M
$249M
$238M
·
$281M
$215M
Receivables
$188M
$211M
$184M
$217M
$171M
$215M
$275M
$298M
$292M
$332M
$339M
$383M
·
$372M
$441M
Inventory
$624M
$581M
$663M
$766M
$779M
$701M
$892M
$984M
$902M
$862M
$1.02B
$1.10B
·
$1.19B
$1.18B
Prepaid Expense
$217M
$226M
$218M
$203M
$176M
$156M
$212M
$203M
$197M
$215M
$310M
$270M
·
$243M
$249M
Current Assets
$1.14B
$1.15B
$1.22B
$1.71B
$1.64B
$1.52B
$1.74B
$1.67B
$1.60B
$1.61B
$1.92B
$1.99B
·
$2.08B
$2.08B
PP&E (Net)
$359M
$371M
$373M
$383M
$400M
$393M
$533M
$565M
$573M
$579M
$560M
$542M
·
$546M
$470M
PP&E (Gross)
·
·
·
·
·
·
·
·
$1.26B
·
$1.28B
$1.28B
·
$1.21B
$1.17B
Accum. Depreciation
$636M
$627M
$629M
$730M
$713M
$675M
$757M
$798M
$746M
$726M
$782M
$793M
·
$756M
$783M
Goodwill
$201M
$202M
$203M
$203M
$204M
$199M
$667M
$1.15B
$1.11B
$253M
$1.32B
$1.27B
$1.29B
$1.36B
$1.26B
Intangibles
$554M
$562M
$575M
$580M
$595M
$582M
$1.10B
$1.42B
$1.38B
$1.39B
$1.73B
$1.68B
·
$1.74B
$1.63B
Other Non-current Assets
$98M
$92M
$94M
$98M
$100M
$99M
$209M
$204M
$218M
$212M
$237M
$255M
·
$207M
$196M
Total Assets
$3.21B
$3.23B
$3.33B
$5.62B
$5.47B
$5.21B
$5.91B
$6.79B
$6.62B
$6.69B
$7.62B
$7.35B
·
$7.55B
$7.20B
Accounts Payable
$350M
$311M
$346M
$370M
$403M
$379M
$533M
$472M
$416M
$352M
$370M
$355M
·
$519M
$370M
Accrued Liabilities
$251M
$251M
$286M
$230M
$265M
$233M
$359M
$325M
$296M
$310M
$397M
$291M
·
$413M
$312M
Short-term Debt
$14M
$14M
$10M
$11M
$21M
$24M
$25M
$20M
$10M
$11M
$11M
$14M
·
$18M
$14M
Current Liabilities
$961M
$954M
$1.07B
$1.36B
$1.40B
$1.34B
$1.43B
$1.79B
$1.70B
$1.70B
$1.81B
$1.24B
·
$1.56B
$1.28B
Capital Leases
$827M
$830M
$833M
$859M
$808M
$814M
$1.28B
$1.39B
$1.39B
$1.45B
$1.46B
$1.29B
·
$1.39B
$1.39B
Deferred Tax
$68M
$88M
$74M
$67M
$75M
$233M
$300M
$356M
$361M
$362M
$519M
$508M
·
$531M
$513M
Other Non-current Liabilities
$887M
$935M
$1.02B
$1.04B
$962M
$417M
$372M
$536M
$334M
$319M
$506M
$312M
·
$328M
$296M
Total Liabilities
$3.07B
$3.15B
$3.23B
$5.69B
$5.48B
$4.84B
$4.83B
$5.31B
$5.04B
$5.09B
$5.68B
$5.43B
·
$5.33B
$5.06B
Long-term Debt
$338M
$357M
$234M
$1.76B
$1.67B
$1.49B
$1.48B
$1.71B
$1.71B
$1.72B
$1.84B
$2.09B
·
$1.54B
$1.60B
Total Debt
$352M
·
$244M
$1.77B
$1.69B
·
$1.50B
$1.73B
$1.72B
·
$1.85B
$2.11B
·
$1.56B
$1.61B
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
Paid-in Capital
$1.52B
$1.51B
$1.51B
$1.50B
$1.49B
$1.48B
$1.47B
$1.45B
$1.44B
$1.42B
$1.41B
$1.39B
·
$1.33B
$1.31B
Retained Earnings
$4.50B
$4.43B
$4.44B
$4.32B
$4.35B
$4.30B
$4.94B
$5.49B
$5.46B
$5.48B
$5.95B
$5.85B
·
$5.74B
$5.52B
Treasury Stock
$5.60B
$5.54B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
$5.46B
·
$4.95B
$4.65B
AOCI
$-293M
$-323M
$-375M
$-433M
$-396M
$57M
$122M
$3M
$132M
$161M
$31M
$130M
·
$105M
$-35M
Stockholders' Equity
$138M
$80M
$105M
$-74M
$-17M
$368M
$1.07B
$1.48B
$1.58B
$1.60B
$1.93B
$1.91B
·
$2.22B
$2.14B
Liabilities + Equity
$3.21B
$3.23B
$3.33B
$5.62B
$5.47B
$5.21B
$5.91B
$6.79B
$6.62B
$6.69B
$7.62B
$7.35B
·
$7.55B
$7.20B
Shares Outstanding
113,609,022
115,175,268
119,148,040
119,072,572
119,040,814
117,913,201
117,908,474
117,824,265
117,781,894
116,629,634
116,262,663
116,140,358
·
125,398,217
131,088,991
현금 흐름15
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
D&A
$29M
$31M
$30M
$30M
$30M
$33M
$32M
$35M
$32M
$-7M
$35M
$37M
$46M
$32M
$31M
Stock-based Comp
$13M
$6M
$7M
$7M
$14M
$8M
$5M
$7M
$24M
$-10M
$18M
·
$18M
$16M
·
Deferred Tax
·
$7M
$0
$0
$-17M
$452M
$-4M
$0
$5M
$-103M
$0
·
$-91M
$-9M
·
Amort. of Intangibles
$7M
$8M
$7M
$7M
$7M
$7M
$7M
$7M
$6M
$-6M
$11M
$11M
$10M
$11M
$12M
Operating Cash Flow
$73M
$-65M
$202M
$-52M
$-8M
$-161M
$309M
$50M
$83M
$44M
$362M
·
$155M
$577M
·
CapEx
$25M
$18M
$19M
$13M
$13M
$16M
$-12M
$-7M
$16M
$-4M
$49M
·
$58M
$82M
·
Investing Cash Flow
$-25M
$-18M
$1.27B
$-16M
$-19M
$15M
$11M
$-27M
$-52M
$4M
$-49M
·
$-58M
$-82M
·
Debt Issued
$485M
$624M
$531M
$552M
$597M
$1.48B
$911M
$580M
$358M
$428M
$207M
·
$628M
$636M
·
Net Debt Issued
$-19M
·
·
·
$95M
·
·
·
$-6M
·
·
·
·
·
·
Stock Repurchased
$54M
$79M
$0
$1M
$1M
$0
$0
$1M
$3M
$0
$1M
·
$400M
$301M
·
Net Stock Activity
$-54M
·
·
·
$-1M
·
·
·
$-3M
·
·
·
·
·
·
Financing Cash Flow
$-76M
$43M
$-1.53B
$93M
$94M
$-30M
$-145M
$-58M
$-9M
$-92M
$-314M
·
$-125M
$-442M
·
Net Change in Cash
$-20M
$-19M
$-67M
$21M
$35M
$-190M
$174M
$-31M
$17M
$-50M
$11M
·
$-28M
$65M
·
Taxes Paid
$6M
$11M
$14M
$31M
$46M
$50M
$42M
$-10M
$43M
$26M
$65M
·
·
$33M
·
Free Cash Flow
$48M
·
·
·
$-21M
·
·
·
$40M
·
·
·
·
·
·
수익성8
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Gross Margin
65.0%
·
60.8%
61.0%
63.0%
·
64.4%
64.3%
64.6%
·
65.0%
64.5%
·
66.5%
67.3%
Operating Margin
2.2%
·
4.5%
-1.4%
2.0%
·
-46.8%
-3.5%
-0.75%
·
8.6%
7.8%
·
15.6%
17.8%
Net Margin
9.0%
·
11.3%
-3.3%
6.7%
·
-43.4%
2.2%
-1.3%
·
7.4%
7.0%
·
14.9%
15.9%
Pretax Margin
6.8%
·
5.4%
0.23%
5.0%
·
-48.0%
-1.0%
-0.84%
·
8.6%
7.8%
·
15.1%
18.3%
EBITDA Margin
2.2%
·
4.5%
-1.4%
2.0%
·
-46.8%
-3.5%
-0.75%
·
11.0%
10.6%
·
17.7%
20.0%
ROA
1.6%
·
2.5%
-0.45%
0.88%
·
-8.1%
0.34%
-0.20%
·
1.4%
1.2%
·
2.9%
3.0%
ROE
114.1%
·
19.8%
-4.0%
6.8%
·
-36.4%
1.4%
-0.83%
·
5.1%
4.4%
·
9.0%
9.4%
ROIC
4.7%
·
13.7%
12.0%
1.3%
·
-20.7%
2.5%
-0.32%
·
2.8%
2.2%
·
6.2%
5.8%
유동성 및 지급능력4
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Current Ratio
1.2
·
1.1
1.3
1.2
·
1.2
0.9
0.9
·
1.1
1.6
·
1.3
1.6
Quick Ratio
0.3
·
0.3
0.2
0.2
·
0.4
0.3
0.3
·
0.3
0.5
·
0.4
0.5
Debt / Equity
2.6
·
2.3
-24.0
-99.5
·
1.4
1.2
1.1
·
1.0
1.1
·
0.7
0.8
LT Debt / Equity
2.3
·
2.1
-23.7
-97.1
·
1.4
0.8
0.8
·
0.7
1.1
·
0.7
0.7
효율성2
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Asset Turnover
0.2
·
0.2
0.1
0.1
·
0.2
0.2
0.2
·
0.2
0.2
·
0.2
0.2
Receivables Turnover
4.3
·
4.5
3.3
3.4
·
4.1
3.2
3.6
·
4.0
3.1
·
3.7
3.5
주당5
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Book Value / Share
$1.21
·
$0.88
$-0.62
$-0.14
·
$9.06
$12.60
$13.41
·
$16.63
$16.45
·
$17.73
$16.35
Revenue / Share
$6.63
·
$8.50
$7.15
$6.69
·
$10.64
$9.08
$9.09
·
$12.08
$10.98
·
$11.60
$10.30
Cash Flow / Share
$0.63
·
·
·
$-0.07
·
·
·
$0.71
·
·
·
·
·
·
Cash / Share
$1.00
·
$1.29
$1.01
$1.08
·
$3.02
$1.54
$1.81
·
$2.14
$2.05
·
$2.24
$1.64
EPS (TTM)
$1.30
·
$-4.29
$-9.86
$-9.44
·
$-8.55
$-3.06
$-2.49
·
$2.14
$2.98
·
·
·
가치 평가 (TTM)10
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Revenue TTM
$3.45B
·
$3.50B
$3.55B
$3.57B
·
$2.99B
$3.35B
$3.76B
·
$5.33B
$5.42B
·
·
·
Net Income TTM
$153M
·
$-504M
$-1.17B
$-1.11B
·
$-1.01B
$-357M
$-291M
·
$232M
$352M
·
·
·
Market Cap
$2.20B
·
$2.98B
$2.36B
$2.09B
·
$2.47B
$4.65B
$3.90B
·
$5.84B
$6.11B
·
$7.19B
$5.04B
Enterprise Value
$2.44B
·
$3.07B
$4.02B
$3.66B
·
$3.62B
$6.20B
$5.41B
·
$7.45B
$7.98B
·
$8.46B
$6.44B
P/E
14.9
·
-5.8
-2.0
-1.9
·
-2.5
-12.9
-13.3
·
23.5
17.7
·
·
·
P/S
0.6
·
0.8
0.7
0.6
·
0.8
1.4
1.0
·
1.1
1.1
·
·
·
P/B
16.0
·
28.4
-32.0
-123.1
·
2.3
3.1
2.5
·
3.0
3.2
·
3.2
2.4
P / Cash Flow
30.2
·
·
·
-261.6
·
·
·
46.9
·
·
·
·
·
·
EV / Revenue
0.7
·
0.9
1.1
1.0
·
1.2
1.9
1.4
·
1.4
1.5
·
·
·
Earnings Yield
6.7%
·
-17.2%
-49.6%
-53.7%
·
-40.8%
-7.8%
-7.5%
·
4.3%
5.7%
·
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-03-28
2025-03-29
2024-03-30
2023-04-01
2022-04-02
매출
$3.47B
$3.62B
$4.14B
$5.62B
$5.65B
매출 총이익률 %
62.3%
63.6%
64.6%
66.3%
66.2%
영업이익률 %
0.66%
-16.9%
-4.7%
12.1%
16.0%
순이익
$137M
$-1.18B
$-229M
$616M
$822M
희석 EPS
$1.14
$-10.00
$-1.96
$4.60
$5.39
지표
2026-03-28
2025-03-29
2024-03-30
2023-04-01
2022-04-02
부채 / 자기자본 비율
4.6
4.1
1.1
1.0
0.5
유동비율
1.2
1.1
0.9
1.3
1.2
당좌 비율
0.4
0.3
0.3
0.4
0.4
지표
2026-03-28
2025-03-29
2024-03-30
2023-04-01
2022-04-02
잉여현금흐름
$14M
$153M
$120M
$545M
$573M
기관 투자자 (13F)
331개의 제출자
· $2.4B 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.
보유자331
보유 가치$2.4B
신규 포지션35
청산 포지션46
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
35 (-25 이전 분기 대비)
46 (-9 이전 분기 대비)
105 (-16 이전 분기 대비)
108 (+8 이전 분기 대비)
-6.2M
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.