DAR Darling Ingredients Inc. Common Stock
$64.20
가격 · 5월 1, 2026
기준 재무 정보 3월 3, 2026
52주 범위
$29–$65
98% of range
애널리스트 평점
BUY
19 analysts
목표 주가
$70
+9% upside
P/E (TTM)
96.5
ROE
1.4%
순이익률
1.0%
DAR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$64.20
시가총액
$5.95B
P/E (TTM)
96.5
EPS (TTM)
$0.39
매출 (TTM)
$6.14B
배당 수익률
—
ROE
1.4%
부채/자본
—
52주 범위
$29 – $65
DAR 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
$6.14B
2016-12-31
→
2026-01-03
EPS
$0.39
2016-12-31
→
2026-01-03
잉여현금흐름
$679M
2016-12-31
→
2026-01-03
마진
1.0%
2024-12-28
→
2026-01-03
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
DAR
동종업계 중앙값
P/E (TTM)
96.5
29.2
P/S (TTM)
1.0
0.8
P/B
1.3
1.2
Price / FCF (주가 / FCF)
8.8
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
DAR
동종업계 중앙값
Gross Margin (매출 총이익률)
24.0%
6.6%
Operating Margin (영업이익률)
4.5%
—
Net Profit Margin (순이익률)
1.0%
1.1%
ROA
0.62%
1.3%
ROE
1.4%
3.1%
ROIC
6.7%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
DAR
동종업계 중앙값
Current Ratio (유동비율)
1.5
1.6
Quick Ratio (당좌 비율)
0.1
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
DAR
동종업계 중앙값
Revenue YoY (매출 YoY)
7.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-2.1%
—
Revenue CAGR 5Y (매출 CAGR 5년)
11.4%
—
EPS YoY
-77.5%
—
Net Income YoY (순이익 YoY)
-77.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
DAR
동종업계 중앙값
DAR 애널리스트 컨센서스 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
19 명의 애널리스트
- 적극 매수 8 42.1%
- 매수 10 52.6%
- 보유 1 5.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
12 명의 애널리스트 · 2026-04-27
중앙값
$70.00
지금
$64.20
저가
$58.00
고가
$78.00
중앙값 목표
$70.00
+9.0%
평균 목표
$70.17
+9.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.11%
다음 실적
5월 12, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.83 | $0.56 | 0.27% |
| 2025년 12월 31일 | $0.35 | $0.40 | -0.05% |
| 2025년 9월 30일 | $0.12 | $0.19 | -0.07% |
| 2025년 6월 30일 | $0.10 | $0.29 | -0.19% |
| 2025년 3월 31일 | $-0.16 | $0.32 | -0.48% |
동종 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| DAR | $5.95B | 96.5 | 7.4% | 1.0% | 1.4% | 24.0% |
| ADM | $27.60B | 25.8 | -6.2% | 1.3% | 4.8% | 6.3% |
| BG | — | 29.7 | 32.4% | — | — | — |
| BG | — | 29.7 | 32.4% | — | — | — |
| INGR | $6.94B | 9.9 | -2.8% | 10.1% | 18.1% | 25.3% |
| CHSCP | — | — | — | — | — | — |
| ALCO | $265M | -1.8 | -5.5% | -334.4% | -83.2% | -436.2% |
| LMNR | $255M | -15.2 | -16.6% | -10.0% | -8.8% | — |
| LOCL | $48M | -0.4 | 26.8% | -195.1% | 63.1% | 12.1% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.14B | $5.72B | $6.79B | $6.53B | $4.74B | $3.57B | $3.36B | $3.39B | $3.66B | $3.39B | $3.39B | $3.96B | |
| Cost of Revenue | $4.66B | $4.44B | $5.14B | $5.00B | $3.50B | $2.69B | $2.59B | $2.65B | $2.88B | $2.64B | $2.65B | $3.12B | |
| Gross Profit | $1.47B | $1.28B | $1.65B | $1.53B | · | · | · | · | · | · | · | · | |
| SG&A Expense | $551M | $492M | $543M | $437M | $392M | $378M | $359M | $309M | $344M | $312M | $316M | $375M | |
| Operating Expenses | $5.81B | $5.40B | $6.20B | $5.88B | $4.21B | $3.46B | $3.25B | $3.29B | $3.52B | $3.24B | $3.25B | $3.79B | |
| Operating Income | $273M | $468M | $950M | $1.03B | $884M | $431M | $476M | $255M | $169M | $155M | $143M | $165M | |
| Interest Expense | · | · | $259M | $126M | $62M | $73M | $79M | $86M | $89M | $94M | $106M | $135M | |
| Interest Income | · | $16M | $16M | $5M | · | · | · | · | · | · | · | · | |
| Other Non-op | $468.0K | $22M | $16M | $-4M | $-5M | $-6M | $-7M | $-8M | $-9M | $-7M | $-7M | $299.0K | |
| Pretax Income | $61M | $248M | $720M | $894M | $821M | $354M | $380M | $118M | $64M | $123M | $99M | $81M | |
| Income Tax | $-9M | $-38M | $60M | $147M | $164M | $53M | $59M | $12M | $-69M | $15M | $14M | $13M | |
| Net Income | $63M | $279M | $648M | $738M | $651M | $297M | $313M | $101M | $128M | $102M | $79M | $64M | |
| EPS (Basic) | $0.40 | $1.75 | $4.05 | $4.58 | $4.01 | $1.83 | $1.90 | $0.62 | $0.78 | $0.62 | $0.48 | $0.39 | |
| EPS (Diluted) | $0.39 | $1.73 | $3.99 | $4.49 | $3.90 | $1.78 | $1.86 | $0.60 | $0.77 | $0.62 | $0.48 | $0.39 | |
| Shares (Basic) | 158,479,000 | 159,513,000 | 159,861,000 | 161,000,000 | 162,454,000 | 162,572,000 | 164,633,000 | 164,789,000 | 164,752,000 | 164,600,000 | 165,031,000 | 164,627,000 | |
| Shares (Diluted) | 160,157,000 | 161,418,000 | 162,387,000 | 164,121,000 | 167,096,000 | 167,208,000 | 168,378,000 | 167,910,000 | 166,730,000 | 165,212,000 | 165,119,000 | 165,059,000 | |
| EBITDA | $273M | $468M | $950M | $1.03B | $884M | $431M | $476M | $95M | $137M | $152M | $143M | $165M |
대차대조표 29
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $89M | $76M | $127M | $127M | $69M | $82M | $73M | $107M | $107M | $115M | $157M | $109M | |
| Receivables | · | · | · | $677M | $469M | $405M | $406M | $386M | $392M | $388M | $371M | $410M | |
| Inventory | $528M | $577M | $759M | $674M | $457M | $406M | $363M | $341M | $358M | $331M | $345M | $402M | |
| Prepaid Expense | $85M | $81M | $106M | $86M | $54M | $48M | $47M | $35M | $38M | $30M | $36M | $45M | |
| Other Current Assets | $40M | $42M | $43M | $56M | $39M | $42M | $25M | $22M | $57M | $22M | $10M | $21M | |
| Current Assets | $1.55B | $1.44B | $1.86B | $1.64B | $1.09B | $987M | $917M | $898M | $956M | $893M | $932M | $1.01B | |
| PP&E (Net) | $2.80B | $2.71B | $2.94B | $2.46B | $1.84B | $1.86B | $1.80B | $1.69B | $1.65B | $1.52B | $1.51B | $1.57B | |
| PP&E (Gross) | $5.79B | $5.29B | $5.30B | $4.52B | $3.70B | $3.57B | $3.24B | $2.93B | $2.72B | $2.36B | $2.16B | $2.10B | |
| Accum. Depreciation | $2.99B | $2.58B | $2.36B | $2.05B | $1.86B | $1.70B | $1.44B | $1.25B | $1.08B | $842M | $653M | $526M | |
| Goodwill | $2.46B | $2.32B | $2.48B | $1.97B | $1.22B | $1.26B | $1.22B | $1.23B | $1.30B | $1.23B | $1.23B | $1.32B | |
| Intangibles | $845M | $898M | $1.08B | $865M | $398M | $474M | $526M | $596M | $676M | $712M | $782M | $932M | |
| Other Non-current Assets | $190M | $200M | $235M | $136M | $67M | $61M | $47M | $53M | $62M | $44M | $42M | $71M | |
| Total Assets | $10.30B | $10.07B | $11.06B | $9.20B | $6.13B | $5.61B | $5.35B | $4.89B | $4.96B | $4.70B | $4.76B | $5.13B | |
| Accrued Liabilities | $485M | $489M | $441M | $432M | $351M | $335M | $311M | $309M | $314M | $243M | $240M | $256M | |
| Current Liabilities | $1.03B | $1.04B | $998M | $1.07B | $753M | $675M | $688M | $540M | $559M | $452M | $442M | $483M | |
| Capital Leases | $162M | $152M | $155M | $142M | $120M | $110M | $91M | $0 | $100.0K | $200.0K | $700.0K | $5M | |
| Deferred Tax | $241M | $293M | $498M | $482M | $363M | $276M | $248M | $231M | $267M | $346M | $361M | $379M | |
| Other Non-current Liabilities | $189M | $208M | $350M | $299M | $111M | $117M | $116M | $115M | $106M | $96M | $98M | $115M | |
| Total Liabilities | $5.49B | $5.61B | $6.37B | $5.31B | $2.79B | $2.66B | $2.70B | $2.55B | $2.63B | $2.62B | $2.79B | $3.08B | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $1.93B | $2.15B | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $1.96B | $2.15B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $1.72B | $1.72B | $1.70B | $1.66B | $1.63B | $1.60B | $1.56B | $1.54B | $1.52B | $1.50B | $1.49B | $1.48B | |
| Retained Earnings | $4.07B | $4.01B | $3.73B | $3.09B | $2.35B | $1.70B | $1.40B | $1.09B | $981M | $853M | $750M | $672M | |
| Treasury Stock | $719M | $673M | $629M | $554M | $375M | $152M | $75M | $48M | $44M | $41M | $34M | $23M | |
| AOCI | $-339M | $-684M | $-198M | $-384M | $-322M | $-252M | $-322M | $-305M | $-210M | $-340M | $-336M | $-177M | |
| Stockholders' Equity | $4.74B | $4.38B | $4.61B | $3.81B | $3.28B | $2.89B | $2.57B | $2.27B | $2.24B | $1.97B | $1.87B | $1.95B | |
| Liabilities + Equity | $10.30B | $10.07B | $11.06B | $9.20B | $6.13B | $5.61B | $5.35B | $4.89B | $4.96B | $4.70B | $4.76B | $5.13B | |
| Shares Outstanding | 158,193,345 | 158,897,470 | 159,533,789 | 159,969,596 | 160,792,004 | 162,200,389 | 163,775,111 | 164,660,598 | 164,653,437 | 164,612,558 | 164,735,376 | 164,712,663 |
현금 흐름 17
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $509M | $504M | $502M | $395M | $316M | $350M | $326M | $321M | $302M | $290M | $270M | $270M | |
| Stock-based Comp | $22M | $21M | $33M | $25M | $22M | $23M | $21M | $19M | $18M | $10M | $9M | $21M | |
| Deferred Tax | $-103M | $-122M | $-48M | $39M | $95M | $15M | $22M | $-16M | $-101M | $-12M | $5M | $-12M | |
| Amort. of Intangibles | $105M | $112M | $125M | $89M | $67M | $74M | $74M | $75M | $78M | $78M | $83M | $84M | |
| Operating Cash Flow | $1.06B | $839M | $899M | $814M | $704M | $625M | $363M | $399M | $410M | $391M | $421M | $275M | |
| CapEx | $380M | $332M | $555M | $391M | $274M | $280M | $359M | $322M | $274M | $244M | $230M | $229M | |
| Investing Cash Flow | $-681M | $-499M | $-1.68B | $-2.42B | $-490M | $-311M | $-338M | $-342M | $-284M | $-243M | $-230M | $-2.32B | |
| Debt Issued | $1.10B | $6M | $817M | $1.93B | $44M | $35M | $518M | $625M | $33M | $36M | $591M | $1.84B | |
| Net Debt Issued | $-509M | $-46M | $498M | $1.87B | $-98M | $-198M | $-64M | $-62M | $-116M | $-168M | $-19M | $1.51B | |
| Stock Issued | $413.0K | $447.0K | $0 | $0 | $50.0K | $67.0K | $39.0K | $182.0K | $22.0K | $188.0K | $171.0K | $416.0K | |
| Stock Repurchased | $35M | $34M | $53M | $126M | $168M | $55M | $19M | $0 | $0 | $5M | $6M | $0 | |
| Net Stock Activity | $-34M | $-34M | $-53M | $-126M | $-168M | $-55M | $-19M | $182.0K | $22.0K | $-5M | $-6M | $416.0K | |
| Financing Cash Flow | $-377M | $-400M | $876M | $1.68B | $-221M | $-307M | $-55M | $-48M | $-155M | $-184M | $-140M | $1.28B | |
| Net Change in Cash | $-14M | $-47M | $114M | $81M | $-13M | $9M | $-34M | $453.0K | $-8M | $-42M | $48M | $-762M | |
| Taxes Paid | $58M | $103M | $153M | $113M | $46M | $37M | $30M | $33M | $26M | $23M | $-3M | $28M | |
| Free Cash Flow | $679M | $507M | $344M | $422M | $430M | $345M | $3M | $77M | $136M | $148M | $192M | $46M | |
| Levered FCF | · | · | $106M | $317M | $381M | $283M | $-63M | $-896.0K | $-48M | $65M | $100M | $-67M |
수익성 8
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.0% | 22.4% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 4.5% | 8.2% | 14.0% | 15.8% | 18.6% | 12.1% | 14.1% | 2.8% | 3.7% | 4.5% | 4.2% | 4.2% | |
| Net Margin | 1.0% | 4.9% | 9.5% | 11.3% | 13.7% | 8.3% | 9.3% | 3.0% | 3.5% | 3.0% | 2.3% | 1.6% | |
| Pretax Margin | 0.99% | 4.3% | 10.6% | 13.7% | 17.3% | 9.9% | 11.3% | 3.5% | 1.8% | 3.6% | 2.9% | 2.1% | |
| EBITDA Margin | 4.5% | 8.2% | 14.0% | 15.8% | 18.6% | 12.1% | 14.1% | 2.8% | 3.7% | 4.5% | 4.2% | 4.2% | |
| ROA | 0.62% | 2.6% | 6.4% | 9.6% | 11.1% | 5.4% | 6.1% | 2.1% | 2.7% | 2.2% | 1.6% | 1.5% | |
| ROE | 1.4% | 6.2% | 15.4% | 20.8% | 21.1% | 10.9% | 12.9% | 4.5% | 6.1% | 5.3% | 4.1% | 3.2% | |
| ROIC | 6.7% | 12.3% | 18.9% | 22.6% | 21.6% | 12.7% | 15.7% | 3.8% | 12.7% | 6.7% | 3.2% | 3.4% |
유동성 및 지급능력 5
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.4 | 1.9 | 1.5 | 1.4 | 1.5 | 1.3 | 1.7 | 1.7 | 2.0 | 2.1 | 2.2 | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | 0.8 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 1.1 | 1.2 | 1.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 1.0 | 1.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | 1.0 | 1.1 | |
| Interest Coverage | · | · | 3.7 | 8.2 | 14.2 | 5.9 | 6.0 | 1.1 | 1.5 | 1.6 | 1.4 | 1.2 |
효율성 3
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.9 | |
| Inventory Turnover | 8.4 | 6.6 | 7.2 | 8.8 | 8.1 | 7.0 | 7.4 | 7.6 | 8.3 | 7.8 | 7.1 | 13.4 | |
| Receivables Turnover | · | · | · | 11.4 | 10.8 | 8.8 | 8.5 | 8.7 | 9.4 | 8.9 | 8.7 | 15.1 |
성장률 9
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.4% | -15.8% | 3.9% | 37.8% | 32.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.1% | 6.4% | 23.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -77.5% | -56.6% | -11.1% | 15.1% | 119.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -55.7% | -23.7% | 30.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -26.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -77.5% | -56.9% | -12.2% | 13.3% | 119.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -56.0% | -24.6% | 29.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -26.7% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.14B | $5.72B | $6.79B | $6.53B | $4.74B | $3.57B | $3.36B | $3.39B | $3.66B | $3.39B | $3.39B | $3.96B | |
| Net Income TTM | $63M | $279M | $648M | $738M | $651M | $297M | $313M | $101M | $128M | $102M | $79M | $64M | |
| Market Cap | $5.95B | $5.32B | $7.95B | $10.01B | $11.14B | $9.36B | $4.59B | $3.14B | $2.99B | $2.13B | $1.73B | $2.99B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $3.54B | $5.03B | |
| P/E | 96.5 | 19.3 | 12.5 | 13.9 | 17.8 | 32.4 | 15.1 | 31.7 | 23.5 | 20.8 | 21.9 | 46.6 | |
| P/S | 1.0 | 0.9 | 1.2 | 1.5 | 2.3 | 2.6 | 1.4 | 0.9 | 0.8 | 0.6 | 0.5 | 0.8 | |
| P/B | 1.3 | 1.2 | 1.7 | 2.6 | 3.4 | 3.2 | 1.8 | 1.4 | 1.3 | 1.1 | 0.9 | 1.5 | |
| P / Tangible Book | 4.2 | 4.6 | 7.6 | 10.3 | 6.7 | 8.1 | · | · | · | · | · | · | |
| P / Cash Flow | 5.6 | 6.3 | 8.8 | 12.3 | 15.8 | 15.0 | 12.6 | 7.9 | 7.3 | 5.4 | 4.1 | 10.9 | |
| P / FCF | 8.8 | 10.5 | 23.1 | 23.7 | 25.9 | 27.2 | 1468.4 | 40.9 | 21.9 | 14.4 | 9.0 | 64.7 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | 24.8 | 30.6 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | 18.5 | 108.9 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 1.0 | 1.3 | |
| Earnings Yield | 1.0% | 5.2% | 8.0% | 7.2% | 5.6% | 3.1% | 6.6% | 3.1% | 4.2% | 4.8% | 4.6% | 2.1% |
손익계산서 16
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.84B | $1.56B | $1.48B | $1.38B | $1.42B | $1.42B | $1.46B | $1.42B | $1.61B | $1.63B | $1.76B | $1.79B | $2.47B | $1.75B | $1.65B | $1.37B | |
| Cost of Revenue | $1.31B | $1.18B | $1.14B | $1.07B | $1.08B | $1.11B | $1.13B | $1.12B | $1.18B | $1.24B | $1.36B | $1.37B | $1.98B | $1.37B | $1.23B | $1.02B | |
| Gross Profit | $529M | $387M | $346M | $311M | $334M | $314M | $327M | $304M | $436M | $386M | · | · | · | · | · | · | |
| SG&A Expense | $167M | $140M | $138M | $122M | $108M | $116M | $130M | $139M | $133M | $138M | $137M | $135M | $129M | $105M | $108M | $102M | |
| Operating Expenses | $1.74B | $1.45B | $1.41B | $1.32B | $1.32B | $1.36B | $1.35B | $1.36B | $1.46B | $1.50B | $1.61B | $1.63B | $2.28B | $1.58B | $1.45B | $1.21B | |
| Operating Income | $-72M | $72M | $76M | $28M | $122M | $60M | $149M | $137M | $159M | $178M | $357M | $256M | $318M | $268M | $279M | $233M | |
| Interest Income | · | $1M | $3M | $8M | · | $4M | $2M | $7M | · | · | · | · | · | · | · | · | |
| Other Non-op | $-12M | $662.0K | $-7M | $3M | $9M | $5M | $-568.0K | $9M | $3M | $2M | $5M | $6M | $-1M | $-3M | $-302.0K | $-742.0K | |
| Pretax Income | $-108M | $20M | $18M | $-25M | $78M | $2M | $82M | $85M | $95M | $113M | $296M | $217M | $243M | $228M | $252M | $217M | |
| Income Tax | $3M | $-1M | $4M | $-1M | $-26M | $-17M | $774.0K | $4M | $7M | $-15M | $41M | $27M | $45M | $35M | $47M | $26M | |
| Net Income | $-114M | $19M | $13M | $-26M | $102M | $17M | $79M | $81M | $85M | $125M | $252M | $186M | $196M | $191M | $202M | $188M | |
| EPS (Basic) | $-0.71 | $0.12 | $0.08 | $-0.16 | $0.64 | $0.11 | $0.49 | $0.51 | $0.53 | $0.78 | $1.58 | $1.16 | $1.23 | $1.19 | $1.25 | $1.17 | |
| EPS (Diluted) | $-0.71 | $0.12 | $0.08 | $-0.16 | $0.63 | $0.11 | $0.49 | $0.50 | $0.52 | $0.77 | $1.55 | $1.14 | $1.22 | $1.17 | $1.23 | $1.14 | |
| Shares (Basic) | -320,348,000 | 158,356,000 | 158,339,000 | 158,677,000 | -319,314,000 | 159,200,000 | 159,815,000 | 159,812,000 | -33,000 | 159,727,000 | 159,810,000 | 160,145,000 | -324,953,000 | 160,587,000 | 161,632,000 | 161,396,000 | |
| Shares (Diluted) | -324,444,000 | 159,947,000 | 159,734,000 | 158,677,000 | -323,183,000 | 160,991,000 | 161,705,000 | 161,905,000 | -150,000 | 162,425,000 | 162,370,000 | 162,817,000 | -332,974,000 | 163,635,000 | 164,745,000 | 164,601,000 | |
| EBITDA | · | $72M | $76M | $28M | · | $60M | $149M | $137M | · | $178M | $357M | $256M | · | $268M | $279M | $233M |
대차대조표 27
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $89M | $91M | $95M | $81M | $76M | $115M | $122M | $145M | · | $119M | $112M | $133M | · | $126M | $147M | $99M | |
| Receivables | · | · | · | · | · | · | · | · | · | $736M | $747M | $751M | · | $670M | $575M | $518M | |
| Inventory | $528M | $622M | $605M | $595M | $577M | $618M | $628M | $687M | · | $823M | $825M | $829M | · | $642M | $578M | $492M | |
| Prepaid Expense | $85M | $89M | $80M | $90M | $81M | $85M | $89M | $98M | · | $102M | $117M | $109M | · | $80M | $77M | $61M | |
| Other Current Assets | $40M | · | · | · | $42M | · | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $1.55B | $1.50B | $1.50B | $1.45B | $1.44B | $1.50B | $1.51B | $1.62B | · | $1.84B | $1.88B | $1.90B | · | $1.56B | $1.46B | $1.26B | |
| PP&E (Net) | $2.80B | $2.79B | $2.79B | $2.74B | $2.71B | $2.86B | $2.84B | $2.91B | · | $2.80B | $2.77B | $2.71B | · | $2.35B | $2.24B | $1.87B | |
| PP&E (Gross) | $5.79B | · | · | · | $5.29B | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $2.99B | $2.94B | $2.86B | $2.70B | $2.58B | $2.57B | $2.47B | $2.43B | · | $2.25B | $2.22B | $2.14B | · | $1.94B | $1.92B | $1.89B | |
| Goodwill | $2.46B | $2.50B | $2.48B | $2.39B | $2.32B | $2.46B | $2.42B | $2.50B | $2.48B | $2.45B | $2.57B | $2.59B | $1.97B | $1.90B | $1.56B | $1.24B | |
| Intangibles | $845M | $881M | $899M | $898M | $898M | $977M | $993M | $1.06B | · | $1.09B | $1.07B | $1.09B | · | $874M | $760M | $410M | |
| Other Non-current Assets | $190M | $210M | $205M | $203M | $200M | $222M | $219M | $247M | · | $238M | $246M | $232M | · | $123M | $82M | $98M | |
| Total Assets | $10.30B | $10.45B | $10.27B | $10.03B | $10.07B | $10.57B | $10.62B | $10.94B | · | $10.81B | $10.97B | $10.86B | · | $8.81B | $8.03B | $6.62B | |
| Accrued Liabilities | $485M | $475M | $498M | $492M | $489M | $542M | $450M | $450M | · | $494M | $420M | $463M | · | $479M | $399M | $360M | |
| Current Liabilities | $1.03B | $1.01B | $997M | $1.04B | $1.04B | $1.06B | $963M | $967M | · | $1.03B | $1.01B | $1.10B | · | $1.03B | $920M | $813M | |
| Capital Leases | $162M | $169M | $170M | $158M | $152M | $158M | $156M | $161M | · | $155M | $149M | $145M | · | $133M | $134M | $125M | |
| Deferred Tax | $241M | $271M | $283M | $289M | $293M | $375M | $401M | $464M | · | $503M | $562M | $523M | · | $462M | $397M | $394M | |
| Other Non-current Liabilities | $189M | $206M | $204M | $208M | $208M | $211M | $240M | $304M | · | $314M | $339M | $415M | · | $296M | $128M | $110M | |
| Total Liabilities | $5.49B | $5.68B | $5.58B | $5.50B | $5.61B | $5.94B | $6.08B | $6.26B | · | $6.34B | $6.52B | $6.74B | · | $5.14B | $4.46B | $3.12B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | $2M | |
| Paid-in Capital | $1.72B | $1.73B | $1.73B | $1.72B | $1.72B | $1.72B | $1.72B | $1.71B | · | $1.69B | $1.68B | $1.67B | · | $1.65B | $1.65B | $1.64B | |
| Retained Earnings | $4.07B | $4.02B | $4.00B | $3.99B | $4.01B | $3.91B | $3.89B | $3.81B | · | $3.65B | $3.52B | $3.27B | · | $2.93B | $2.74B | $2.54B | |
| Treasury Stock | $719M | $719M | $719M | $719M | $673M | $667M | $667M | $637M | · | $629M | $625M | $615M | · | $530M | $492M | $439M | |
| AOCI | $-339M | $-345M | $-396M | $-544M | $-684M | $-418M | $-491M | $-298M | · | $-332M | $-213M | $-299M | · | $-473M | $-401M | $-311M | |
| Stockholders' Equity | $4.74B | $4.69B | $4.61B | $4.45B | $4.38B | $4.55B | $4.46B | $4.59B | · | $4.38B | $4.37B | $4.03B | · | $3.58B | $3.49B | $3.43B | |
| Liabilities + Equity | $10.30B | $10.45B | $10.27B | $10.03B | $10.07B | $10.57B | $10.62B | $10.94B | · | $10.81B | $10.97B | $10.86B | · | $8.81B | $8.03B | $6.62B | |
| Shares Outstanding | 158,193,345 | 158,186,082 | 158,185,905 | 158,156,416 | 158,897,470 | 159,043,922 | 158,983,426 | 159,779,557 | 159,533,789 | 159,532,408 | 159,489,906 | 159,564,106 | 159,969,596 | 160,266,480 | 160,860,911 | 161,503,757 |
현금 흐름 12
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $133M | $124M | $121M | $124M | $128M | $124M | $125M | $128M | $138M | $126M | $122M | $116M | $144M | $105M | $93M | $79M | |
| Stock-based Comp | $-3M | $8M | $5M | $-3M | $-4M | $1M | $11M | $13M | $6M | $9M | · | $12M | $6M | $5M | · | $6M | |
| Deferred Tax | $17M | $-14M | $-19M | $-10M | $-2M | $-35M | $-54M | $-31M | $-30M | $-52M | · | $15M | $-3M | $-7M | · | $24M | |
| Amort. of Intangibles | $21M | $26M | $26M | $25M | $28M | $28M | $28M | $28M | $33M | $32M | $33M | $26M | $34M | $25M | $21M | $16M | |
| Operating Cash Flow | $375M | $224M | $146M | $249M | $154M | $274M | $147M | $264M | $217M | $277M | · | $188M | $175M | $341M | · | $152M | |
| Investing Cash Flow | $-229M | $-287M | $-109M | $-51M | $-46M | $-65M | $-97M | $-291M | $-169M | $-158M | · | $-1.26B | $-194M | $-2.09B | · | $-294M | |
| Stock Issued | $-24.0K | $0 | $71.0K | $342.0K | $10.0K | $0 | $0 | $437.0K | $0 | $0 | · | $0 | $0 | $-50.0K | · | $0 | |
| Stock Repurchased | $5M | $0 | $0 | $35M | $5M | $0 | $29M | $0 | $0 | $0 | · | $44M | $22M | $27M | · | $17M | |
| Net Stock Activity | · | · | · | $-34M | · | · | · | $437.0K | · | · | · | $-44M | · | · | · | $-17M | |
| Financing Cash Flow | $-143M | $47M | $-31M | $-185M | $-166M | $-201M | $-81M | $49M | $-26M | $-118M | · | $1.17B | $-4M | $1.85B | · | $181M | |
| Net Change in Cash | $-10M | $-15M | $-5M | $7M | $-44M | $-5M | $-27M | $28M | $11M | $9M | · | $112M | $3M | $82M | · | $30M | |
| Taxes Paid | $-24M | $19M | $23M | $9M | $20M | $27M | $23M | $33M | $25M | $40M | · | $39M | $24M | $64M | · | $41M |
수익성 8
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 24.8% | 23.4% | 22.6% | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | · | 4.6% | 5.1% | 2.1% | · | 4.2% | 10.2% | 9.7% | · | 11.0% | 20.3% | 14.3% | · | 15.3% | 16.9% | 17.1% | |
| Net Margin | · | 1.2% | 0.85% | -1.9% | · | 1.2% | 5.4% | 5.7% | · | 7.7% | 14.4% | 10.4% | · | 10.9% | 12.2% | 13.8% | |
| Pretax Margin | · | 1.3% | 1.2% | -1.8% | · | 0.12% | 5.6% | 6.0% | · | 6.9% | 16.8% | 12.1% | · | 13.0% | 15.3% | 15.9% | |
| EBITDA Margin | · | 4.6% | 5.1% | 2.1% | · | 4.2% | 10.2% | 9.7% | · | 11.0% | 20.3% | 14.3% | · | 15.3% | 16.9% | 17.1% | |
| ROA | · | 0.18% | 0.12% | -0.25% | · | 0.16% | 0.73% | 0.74% | · | 1.3% | · | · | · | · | · | · | |
| ROE | · | 0.42% | 0.28% | -0.58% | · | 0.38% | 1.8% | 1.9% | · | 3.1% | · | · | · | · | · | · | |
| ROIC | · | 1.6% | 1.3% | 0.61% | · | 15.4% | 3.3% | 2.9% | · | 4.6% | · | · | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.5 | 1.5 | 1.4 | · | 1.4 | 1.6 | 1.7 | · | 1.8 | · | · | · | · | · | · | |
| Quick Ratio | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.8 | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | · | · | · | · | · | · | |
| Inventory Turnover | · | 1.9 | 1.8 | 1.7 | · | 1.5 | 1.6 | 1.5 | · | 1.7 | · | · | · | · | · | · | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | 2.3 | · | · | · | · | · | · |
가치 평가 (TTM) 9
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $5.85B | $5.74B | $5.68B | · | $5.92B | $6.26B | $6.59B | · | $6.92B | $6.95B | $6.56B | · | $5.95B | $5.39B | $4.94B | |
| Net Income TTM | · | $23M | $82M | $151M | · | $302M | $537M | $644M | · | $754M | $831M | $767M | · | $728M | $684M | $678M | |
| Market Cap | · | $5.08B | $6.03B | $4.99B | · | $6.01B | $5.84B | $7.43B | · | $8.33B | · | · | · | · | · | · | |
| P/E | · | 214.1 | 73.3 | 33.6 | · | 20.2 | 11.1 | 11.7 | · | 11.3 | 12.5 | 12.5 | · | 15.0 | 15.2 | 20.4 | |
| P/S | · | 0.9 | 1.1 | 0.9 | · | 1.0 | 0.9 | 1.1 | · | 1.2 | · | · | · | · | · | · | |
| P/B | · | 1.1 | 1.3 | 1.1 | · | 1.3 | 1.3 | 1.6 | · | 1.9 | · | · | · | · | · | · | |
| P / Tangible Book | · | 3.9 | 4.9 | 4.3 | · | 5.4 | 5.6 | 7.2 | · | 9.9 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | 20.0 | · | · | · | 28.2 | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | 0.47% | 1.4% | 3.0% | · | 5.0% | 9.0% | 8.5% | · | 8.9% | 8.0% | 8.0% | · | 6.7% | 6.6% | 4.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| 매출 | $6.14B | $5.72B | $6.79B | $6.53B | $4.74B |
| 매출 총이익률 % | 24.0% | 22.4% | — | — | — |
| 영업이익률 % | 4.5% | 8.2% | 14.0% | 15.8% | 18.6% |
| 순이익 | $63M | $279M | $648M | $738M | $651M |
| 희석 EPS | $0.39 | $1.73 | $3.99 | $4.49 | $3.90 |
대차대조표
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| 유동비율 | 1.5 | 1.4 | 1.9 | 1.5 | 1.4 |
| 당좌 비율 | 0.1 | 0.1 | 0.1 | 0.8 | 0.7 |
현금 흐름
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $679M | $507M | $344M | $422M | $430M |
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.