DNOW DNOW Inc. Common Stock

NYSE · Trading Companies & Distributors · SEC EDGAR에서 보기 ↗

$12.60

가격 · 7월 2, 2026

기준 재무 정보 5월 7, 2026

DNOW 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

가격

$12.60

시가총액

$2.47B

P/E (TTM)

-17.4

EPS (TTM)

$-0.76

매출 (TTM)

$2.82B

배당 수익률

—

ROE

-5.3%

부채/자본

—

52주 범위

$11 – $17

DNOW 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

10년 성과 매출, 순이익, 마진 및 EPS 추세

매출 및 순이익 $2.82B

2016-12-31 → 2025-12-31

EPS $-0.76

2016-12-31 → 2025-12-31

잉여현금흐름 $134M

2016-12-31 → 2025-12-31

마진 -3.2%

2025-12-31 → 2025-12-31

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

지표

5년 추세

DNOW

동종업계 중앙값

P/E (TTM)

-17.4

19.7

P/S (TTM)

0.9

1.7

P/B

1.1

2.5

Price / FCF (주가 / FCF)

18.4

—

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

지표

5년 추세

DNOW

동종업계 중앙값

Gross Margin (매출 총이익률)

17.0%

35.9%

Operating Margin (영업이익률)

-3.3%

—

Net Profit Margin (순이익률)

-3.2%

3.3%

ROA

-3.2%

3.5%

ROE

-5.3%

9.4%

ROIC

-3.7%

—

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

지표

5년 추세

DNOW

동종업계 중앙값

Current Ratio (유동비율)

2.3

2.1

Quick Ratio (당좌 비율)

1.1

—

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

지표

5년 추세

DNOW

동종업계 중앙값

Revenue YoY (매출 YoY)

18.8%

—

Revenue CAGR 3Y (매출 CAGR 3년)

9.7%

—

Revenue CAGR 5Y (매출 CAGR 5년)

11.7%

—

EPS YoY

-68.7%

—

Net Income YoY (순이익 YoY)

-68.8%

—

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

지표

5년 추세

DNOW

동종업계 중앙값

EPS (Diluted) (EPS (희석))

$-0.76

—

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

지표

5년 추세

DNOW

동종업계 중앙값

DNOW 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

매수 9 명의 애널리스트

적극 매수 3 33.3%
매수 5 55.6%
보유 1 11.1%
매도 0 0.0%
적극 매도 0 0.0%

12개월 목표 주가

4 명의 애널리스트 · 2026-06-29

중앙값 $16.00

평균 $16.25

← 모든 목표가 하회 $12.60

저가 $16.00

고가 $17.00

중앙값 목표 $16.00 +27.0%

평균 목표 $16.25 +29.0%

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

평균 서프라이즈

0.01%

다음 실적

8월 04, 2026

기간	EPS Actual	EPS 예상	서프라이즈
2026년 3월 31일	$0.01	$0.08	-0.07%
2025년 12월 31일	$0.15	$0.15	-0.00%
2025년 9월 30일	$0.26	$0.24	0.02%
2025년 6월 30일	$0.27	$0.22	0.05%
2025년 3월 31일	$0.22	$0.18	0.04%

동료 비교 주요 지표 대 섹터 동종 기업

티커	시가총액	P/E	매출 YoY	순이익률	ROE	매출 총이익률
DNOW	$2.47B	-17.4	18.8%	-3.2%	-5.3%	17.0%
MGRC	$2.58B	16.5	3.6%	16.6%	13.0%	48.2%
BCC	$2.66B	20.8	-4.8%	2.1%	6.3%	—
CTOS	$1.31B	-41.1	7.9%	-1.6%	-3.9%	21.2%
DXPE	$1.70B	20.4	11.9%	4.4%	18.4%	31.5%
FTAI	—	—	—	—	—	—
WLFC	$1.03B	8.8	28.3%	15.6%	17.8%	—
NPKI	$1.07B	26.5	27.4%	14.1%	11.5%	—
GIC	$1.12B	15.8	4.8%	5.2%	23.3%	35.5%
DSGR	$1.26B	152.2	9.8%	0.42%	1.3%	33.4%
URI	$51.06B	21.0	4.9%	15.5%	28.4%	38.2%

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

손익계산서 15

DNOW의 연간 손익계산서 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$2.82B	$2.37B	$2.32B	$2.14B	$1.63B	$1.62B	$2.95B	$3.13B	$2.65B	$2.11B	$3.01B	$4.11B
Cost of Revenue	$2.34B	$1.84B	$1.78B	$1.63B	$1.27B	$1.33B	$2.37B	$2.50B	$2.15B	$1.76B	$2.51B	$3.29B
Gross Profit	$478M	$531M	$539M	·	·	·	·	·	·	·	·	·
SG&A Expense	$559M	$416M	$395M	·	·	·	·	·	·	·	·	$213M
Operating Expenses	·	·	·	·	·	·	·	$557M	$542M	$567M	$619M	$638M
Operating Income	$-93M	$109M	$144M	$131M	$9M	$-420M	$-83M	$73M	$-41M	$-222M	$-510M	$181M
Other Non-op	$-7M	$1M	$-2M	$8M	$3M	$-10M	$-10M	·	·	·	·	·
Pretax Income	$-100M	$110M	$142M	$139M	$12M	$-430M	$-93M	$58M	$-52M	$-230M	$-518M	$178M
Income Tax	$-12M	$31M	$-109M	$10M	$7M	$-3M	$4M	$6M	·	$4M	$-16M	$62M
Net Income	$-89M	$78M	$250M	$128M	$5M	$-427M	$-97M	$52M	$-52M	$-234M	$-502M	$116M
EPS (Basic)	$-0.76	$0.72	$2.29	$1.14	$0.05	$-3.91	$-0.89	$0.47	$-0.48	$-2.18	$-4.68	$1.07
EPS (Diluted)	$-0.76	$0.71	$2.27	$1.13	$0.05	$-3.91	$-0.89	$0.47	$-0.48	$-2.18	$-4.68	$1.06
Shares (Basic)	118,000,000	106,000,000	107,000,000	111,000,000	110,000,000	109,000,000	109,000,000	108,000,000	108,000,000	107,416,181	107,173,972	107,058,843
Shares (Diluted)	118,000,000	107,000,000	108,000,000	111,000,000	110,000,000	109,000,000	109,000,000	109,000,000	108,000,000	107,416,181	107,173,972	107,556,144
EBITDA	$-41M	·	$166M	$150M	$32M	$-392M	$-42M	$114M	$9M	$-169M	·	$202M

대차대조표 29

DNOW의 연간 대차대조표 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$164M	$256M	$299M	$212M	$313M	$387M	$183M	$116M	$98M	$106M	$90M	$195M
Receivables	$874M	$388M	$384M	$398M	$304M	$198M	$370M	$482M	$423M	$354M	$485M	$851M
Inventory	$1.19B	$352M	$366M	$381M	$250M	$262M	$465M	$602M	$590M	$483M	$693M	$949M
Prepaid Expense	$48M	$32M	$19M	$26M	$16M	$14M	$15M	$19M	$18M	$16M	$24M	$30M
Current Assets	$2.28B	$1.03B	$1.07B	$1.02B	$883M	$861M	$1.07B	$1.22B	$1.13B	$959M	$1.29B	$2.05B
PP&E (Net)	$264M	$157M	$131M	$119M	$111M	$98M	$120M	$106M	$119M	$143M	$165M	$124M
PP&E (Gross)	$681M	$346M	$309M	$286M	$271M	$253M	$265M	$236M	$238M	$236M	$230M	$175M
Accum. Depreciation	$417M	$189M	$178M	$167M	$160M	$155M	$145M	$130M	$119M	$93M	$65M	$51M
Goodwill	$617M	$230M	$139M	$116M	$67M	$0	$245M	$314M	$328M	$311M	$205M	$346M
Intangibles	$565M	$65M	$28M	$25M	$9M	$0	$90M	$144M	$166M	$184M	$161M	$73M
Other Non-current Assets	$29M	$8M	$45M	$43M	$34M	$48M	$67M	$10M	$5M	$5M	$5M	$4M
Total Assets	$3.92B	$1.62B	$1.53B	$1.32B	$1.10B	$1.01B	$1.59B	$1.79B	$1.75B	$1.60B	$1.83B	$2.60B
Accounts Payable	$653M	$300M	$288M	$304M	$235M	$172M	$255M	$329M	$290M	$246M	$211M	$490M
Accrued Liabilities	$300M	$130M	$120M	$126M	$112M	$95M	$127M	$110M	$103M	$100M	$94M	$125M
Short-term Debt	·	·	·	·	·	·	·	·	$35M	$44M	$83M	·
Current Liabilities	$974M	$442M	$418M	$439M	$369M	$272M	$396M	$441M	$394M	$347M	$307M	$620M
Capital Leases	$129M	$29M	$30M	$25M	$17M	$25M	$34M	·	·	·	·	·
Deferred Tax	$99M	$0	$0	$1M	$0	·	$4M	$6M	$7M	$7M	$11M	$10M
Other Non-current Liabilities	$73M	$22M	$18M	$11M	$6M	$12M	$13M	$2M	$1M	$1M	$3M	$0
Total Liabilities	$1.69B	$493M	$466M	$476M	$392M	$309M	$447M	$581M	$564M	$420M	$429M	$630M
Long-term Debt	$411M	$0	·	·	·	·	·	·	·	·	·	·
Total Debt	·	·	·	·	·	·	·	$132M	$197M	$109M	·	·
Common Stock	$2M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M
Retained Earnings	$-836M	$-747M	$-828M	$-1.07B	$-1.20B	$-1.21B	$-775M	$-678M	$-730M	$-678M	$-444M	$58M
Treasury Stock	·	·	·	$0	·	·	·	·	·	·	·	·
AOCI	$-126M	$-153M	$-145M	$-150M	$-147M	$-145M	$-128M	$-143M	$-105M	$-142M	$-134M	$-45M
Stockholders' Equity	$2.23B	$1.12B	$1.06B	$842M	$711M	$699M	$1.14B	$1.21B	$1.19B	$1.18B	$1.40B	$1.97B
Liabilities + Equity	$3.92B	$1.62B	$1.53B	$1.32B	$1.10B	$1.01B	$1.59B	$1.79B	$1.75B	$1.60B	$1.83B	$2.60B
Shares Outstanding	186,125,254	105,652,963	106,257,565	110,369,266	110,558,831	109,951,610	109,207,678	108,426,962	108,030,438	107,474,904	107,219,138	107,067,457

현금 흐름 14

DNOW의 연간 현금 흐름 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$52M	$34M	$26M	$19M	$23M	$28M	$41M	$41M	$50M	$53M	$38M	$21M
Stock-based Comp	$29M	$13M	$15M	$11M	$8M	·	$13M	$16M	$20M	$23M	$27M	$18M
Deferred Tax	$-16M	$24M	$-118M	$1M	$0	·	$-2M	$-1M	$-1M	$-2M	$-6M	$7M
Amort. of Intangibles	$11M	$7M	$5M	$2M	$2M	$4M	$19M	$20M	$22M	$21M	$13M	$5M
Other Non-cash	$179M	·	$19M	$-147M	$2M	$588M	$269M	$-35M	$-132M	$395M	·	$-54M
Operating Cash Flow	$155M	$298M	$188M	$0	$30M	$189M	$224M	$73M	$-115M	$235M	$324M	$108M
CapEx	$21M	$9M	$17M	$9M	$5M	$8M	$12M	$11M	$4M	$4M	$11M	$39M
Investing Cash Flow	$-590M	$-304M	$-48M	$-87M	$-96M	$22M	$-22M	$-9M	$8M	$-183M	·	·
Stock Repurchased	$37M	$23M	$50M	$7M	$0	$0	·	·	·	·	·	·
Net Stock Activity	$-37M	·	$-50M	$-7M	·	·	·	·	·	·	·	·
Financing Cash Flow	$339M	$-33M	$-55M	$-10M	$-6M	$-8M	$-138M	$-37M	$94M	$-47M	·	·
Net Change in Cash	$-92M	$-43M	$87M	$-101M	$-74M	$204M	$67M	$18M	$-8M	$16M	$-105M	$94M
Taxes Paid	$3M	$6M	$10M	$11M	$0	$2M	$7M	$6M	$2M	$-23M	$10M	$65M
Free Cash Flow	$134M	·	$171M	$-9M	$25M	$181M	$212M	$62M	$-119M	$231M	·	$69M

수익성 8

DNOW의 연간 수익성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Gross Margin	17.0%	·	·	·	·	·	·	·	·	·	·	·
Operating Margin	-3.3%	·	6.0%	6.1%	0.55%	-25.9%	-2.8%	2.3%	-1.6%	-10.5%	·	4.4%
Net Margin	-3.2%	·	10.6%	6.0%	0.31%	-26.4%	-3.3%	1.7%	-2.0%	-11.1%	·	2.8%
Pretax Margin	-3.5%	·	5.9%	6.5%	0.74%	-26.6%	-3.1%	1.8%	-2.0%	-10.9%	·	4.3%
EBITDA Margin	-1.5%	·	7.1%	7.0%	2.0%	-24.2%	-1.4%	3.6%	0.34%	-8.0%	·	4.9%
ROA	-3.2%	·	17.3%	10.6%	0.47%	-32.9%	-5.7%	2.9%	-3.1%	-13.6%	·	4.9%
ROE	-5.3%	·	26.0%	16.5%	0.71%	-46.3%	-8.2%	4.3%	-4.4%	-18.1%	·	6.2%
ROIC	-3.7%	·	23.7%	14.4%	0.53%	-59.7%	-7.6%	4.9%	·	-17.5%	·	6.0%

유동성 및 지급능력 4

DNOW의 연간 유동성 및 지급능력 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	2.3	·	2.6	2.3	2.4	3.2	2.7	2.8	2.9	2.8	·	3.3
Quick Ratio	1.1	·	1.6	1.4	1.7	2.2	1.4	1.4	1.3	1.3	·	1.7
Debt / Equity	·	·	·	·	·	·	·	0.1	0.2	0.1	·	·
LT Debt / Equity	·	·	·	·	·	·	·	0.1	0.1	0.1	·	·

효율성 3

DNOW의 연간 효율성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	1.0	·	1.6	1.8	1.5	1.2	1.7	1.8	1.6	1.2	·	1.7
Inventory Turnover	3.0	·	4.8	5.2	5.0	3.7	4.4	4.2	4.0	3.0	·	3.7
Receivables Turnover	4.5	·	5.9	6.1	6.5	5.7	6.9	6.9	6.8	5.0	·	5.4

주당 5

DNOW의 연간 주당 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$12.00	·	$9.98	$7.63	$6.44	$6.36	$10.48	$11.20	$10.97	$11.01	·	$18.36
Revenue / Share	$23.90	·	$21.49	$19.24	$14.84	$14.85	$27.07	$28.78	$24.58	$19.62	·	$38.17
Cash Flow / Share	$1.31	·	$1.74	$0.00	$0.27	$1.73	$2.06	$0.67	$-1.07	$2.19	·	$1.00
Cash / Share	$0.88	·	$2.81	$1.92	$2.83	$3.52	$1.68	$1.07	$0.91	$0.99	·	$1.82
EPS (TTM)	$-0.76	$0.71	$2.27	$1.13	$0.05	$-3.91	$-0.89	$0.47	$-0.48	$-2.18	$-4.68	$1.06

성장률 7

DNOW의 연간 성장률 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	18.8%	2.2%	8.7%	30.9%	0.80%	·	·	·	·	·	·	·
Revenue CAGR 3Y	9.7%	13.3%	12.8%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	11.7%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	·	-68.7%	100.9%	2160.0%	·	·	·	·	·	·	·	·
EPS CAGR 3Y	·	142.2%	·	·	·	·	·	·	·	·	·	·
Net Income YoY	·	-68.8%	95.3%	2460.0%	·	·	·	·	·	·	·	·
Net Income CAGR 3Y	·	149.9%	·	·	·	·	·	·	·	·	·	·

가치 평가 (TTM) 14

DNOW의 연간 가치 평가 (TTM) 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$2.82B	$2.37B	$2.32B	$2.14B	$1.63B	$1.62B	$2.95B	$3.13B	$2.65B	$2.11B	$3.01B	$4.11B
Net Income TTM	$-89M	$78M	$250M	$128M	$5M	$-427M	$-97M	$52M	$-52M	$-234M	$-502M	$116M
Market Cap	$2.47B	·	$1.20B	$1.40B	$944M	$789M	$1.23B	$1.26B	$1.19B	$2.20B	·	$2.75B
Enterprise Value	·	·	·	·	·	·	·	$1.28B	$1.29B	$2.20B	·	·
P/E	-17.4	18.3	5.0	11.2	170.8	-1.8	-12.6	24.8	-23.0	-9.4	-3.4	24.3
P/S	0.9	·	0.5	0.7	0.6	0.5	0.4	0.4	0.5	1.0	·	0.7
P/B	1.1	·	1.1	1.7	1.3	1.1	1.1	1.0	1.0	1.9	·	1.4
P / Tangible Book	2.3	·	1.3	2.0	1.5	1.1	·	·	·	·	·	·
P / Cash Flow	15.9	·	6.4	·	31.5	4.2	5.5	17.3	-10.4	9.4	·	25.5
P / FCF	18.4	·	7.0	-155.7	37.8	4.4	5.8	20.4	-10.0	9.5	·	39.9
EV / EBITDA	·	·	·	·	·	·	·	11.2	143.4	-13.0	·	·
EV / FCF	·	·	·	·	·	·	·	20.6	-10.8	9.5	·	·
EV / Revenue	·	·	·	·	·	·	·	0.4	0.5	1.0	·	·
Earnings Yield	-5.7%	5.5%	20.1%	8.9%	0.59%	-54.5%	-7.9%	4.0%	-4.3%	-10.7%	-29.6%	4.1%

손익계산서 14

DNOW의 분기별 손익계산서 데이터
지표	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	Q2 2022
Revenue	$1.18B	$959M	$634M	$628M	$599M	$571M	$606M	$633M	$563M	$555M	$588M	$594M	$584M	$547M	$577M	$539M
Cost of Revenue	$990M	$909M	$489M	$484M	$461M	$442M	$471M	$495M	$434M	$421M	$454M	$460M	$447M	$415M	$438M	$411M
Gross Profit	$193M	·	·	·	$138M	·	·	·	·	·	·	·	·	·	·	·
SG&A Expense	$243M	·	·	·	$109M	·	·	·	·	·	·	·	·	·	·	·
Operating Income	$-50M	$-188M	$33M	$32M	$29M	$25M	$23M	$33M	$28M	$36M	$37M	$36M	$35M	$35M	$44M	$29M
Other Non-op	$-10M	$-6M	$-1M	$0	$0	$1M	$-1M	$0	$1M	$-1M	$0	$-1M	$0	$-1M	$0	$-1M
Pretax Income	$-60M	$-194M	$32M	$32M	$29M	$26M	$22M	$33M	$29M	$35M	$37M	$35M	$35M	$34M	$44M	$28M
Income Tax	$-16M	$-33M	$7M	$7M	$7M	$6M	$9M	$8M	$8M	$-115M	$2M	$1M	$3M	$2M	$3M	$2M
Net Income	$-44M	$-161M	$25M	$25M	$21M	$20M	$13M	$24M	$21M	$150M	$35M	$34M	$31M	$32M	$40M	$26M
EPS (Basic)	$-0.24	$-1.43	$0.23	$0.24	$0.19	$0.19	$0.12	$0.21	$0.20	$1.38	$0.32	$0.31	$0.28	$0.29	$0.35	$0.23
EPS (Diluted)	$-0.24	$-1.42	$0.23	$0.23	$0.19	$0.19	$0.12	$0.21	$0.19	$1.36	$0.32	$0.31	$0.28	$0.28	$0.35	$0.23
Shares (Basic)	186,000,000	-198,000,000	105,000,000	105,000,000	106,000,000	-213,000,000	106,000,000	107,000,000	106,000,000	-217,000,000	107,000,000	107,000,000	110,000,000	-222,000,000	111,000,000	111,000,000
Shares (Diluted)	186,000,000	-201,000,000	106,000,000	106,000,000	107,000,000	-215,000,000	107,000,000	108,000,000	107,000,000	-219,000,000	108,000,000	108,000,000	111,000,000	-222,000,000	111,000,000	111,000,000
EBITDA	$-27M	·	$44M	$42M	$41M	·	$23M	$33M	$35M	·	$37M	$36M	$41M	·	$44M	$29M

대차대조표 27

DNOW의 분기별 대차대조표 데이터
지표	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	Q2 2022
Cash & Equivalents	$116M	$164M	$266M	$232M	$219M	$256M	$261M	$197M	$188M	·	$194M	$203M	$168M	·	$267M	$232M
Receivables	$889M	$874M	$429M	$440M	$439M	$388M	$405M	$403M	$410M	·	$396M	$417M	$422M	·	$406M	$389M
Inventory	$1.19B	$1.19B	$377M	$383M	$385M	$352M	$364M	$399M	$428M	·	$415M	$424M	$406M	·	$361M	$331M
Prepaid Expense	$52M	$48M	$24M	$25M	$24M	$32M	$28M	$24M	$19M	·	$28M	$31M	$29M	·	$20M	$17M
Current Assets	$2.25B	$2.28B	$1.10B	$1.08B	$1.07B	$1.03B	$1.06B	$1.02B	$1.04B	·	$1.03B	$1.07B	$1.02B	·	$1.05B	$969M
PP&E (Net)	$261M	$264M	$149M	$153M	$155M	$157M	$138M	$139M	$137M	$131M	$130M	$130M	$121M	$119M	$109M	$111M
PP&E (Gross)	·	$681M	$355M	$351M	$350M	$346M	$328M	$325M	$319M	·	$304M	$301M	$291M	·	$273M	$273M
Accum. Depreciation	·	$417M	$206M	$198M	$195M	$189M	$190M	$186M	$182M	·	$174M	$171M	$170M	·	$164M	$162M
Goodwill	$652M	$617M	$235M	$235M	$230M	$230M	$192M	$192M	$192M	$139M	$140M	$141M	$119M	$116M	$79M	$79M
Intangibles	$563M	$565M	$60M	$62M	$63M	$65M	$55M	$57M	$59M	·	$29M	$31M	$23M	·	$13M	$13M
Other Non-current Assets	$28M	$29M	$44M	$48M	$48M	$8M	$46M	$47M	$49M	·	$44M	$43M	$41M	·	$27M	$30M
Total Assets	$3.93B	$3.92B	$1.66B	$1.66B	$1.65B	$1.62B	$1.59B	$1.56B	$1.59B	$1.53B	$1.38B	$1.42B	$1.33B	$1.32B	$1.28B	$1.20B
Accounts Payable	$662M	$653M	$305M	$318M	$329M	$300M	$278M	$278M	$339M	·	$301M	$364M	$323M	·	$339M	$290M
Accrued Liabilities	$254M	$300M	$118M	$125M	$119M	$130M	$127M	$123M	$112M	·	$114M	$129M	$118M	·	$111M	$112M
Current Liabilities	$929M	$974M	$435M	$455M	$460M	$442M	$417M	$412M	$462M	·	$423M	$501M	$447M	·	$458M	$408M
Capital Leases	$118M	$129M	$25M	$28M	$28M	$29M	$31M	$32M	$33M	·	$28M	$26M	$25M	·	$11M	$12M
Deferred Tax	$95M	$99M	·	·	·	$0	·	·	·	·	$1M	$1M	$1M	·	·	·
Other Non-current Liabilities	$71M	$73M	$15M	$17M	$19M	$22M	$21M	$20M	$20M	·	$17M	$15M	$12M	·	$7M	$5M
Total Liabilities	$1.78B	$1.69B	$475M	$500M	$507M	$493M	$469M	$464M	$515M	·	$469M	$543M	$485M	·	$476M	$425M
Long-term Debt	$571M	$411M	·	·	·	$0	·	·	·	·	·	·	·	·	·	·
Common Stock	$2M	$2M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M	$1M
Retained Earnings	$-880M	$-836M	$-675M	$-700M	$-725M	$-747M	$-770M	$-783M	$-807M	·	$-975M	$-1.01B	$-1.04B	·	$-1.11B	$-1.15B
Treasury Stock	·	·	·	·	$3M	·	·	·	·	·	·	·	$3M	·	·	·
AOCI	$-126M	$-126M	$-145M	$-142M	$-150M	$-153M	$-141M	$-151M	$-149M	·	$-150M	$-146M	$-149M	·	$-155M	$-144M
Stockholders' Equity	$2.14B	$2.23B	$1.18B	$1.16B	$1.14B	$1.12B	$1.11B	$1.09B	$1.08B	·	$904M	$874M	$841M	·	$804M	$777M
Liabilities + Equity	$3.93B	$3.92B	$1.66B	$1.66B	$1.65B	$1.62B	$1.59B	$1.56B	$1.59B	·	$1.38B	$1.42B	$1.33B	·	$1.28B	$1.20B
Shares Outstanding	182,671,497	186,125,254	105,011,966	105,011,316	105,977,514	105,652,963	106,022,368	106,549,496	106,783,725	·	106,329,287	106,716,052	107,394,917	·	·	110,851,347

현금 흐름 13

DNOW의 분기별 현금 흐름 데이터
지표	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	Q2 2022
D&A	$23M	$20M	$11M	$10M	$11M	$10M	$8M	$9M	$7M	$7M	$7M	$6M	$6M	$5M	$5M	$5M
Stock-based Comp	$5M	$17M	$4M	$4M	$4M	$4M	$3M	$4M	$2M	$4M	$4M	$4M	$3M	$4M	$3M	$2M
Deferred Tax	$-8M	$-33M	$6M	$6M	$5M	$4M	$7M	$7M	$6M	$-118M	$0	$0	$0	·	·	·
Other Non-cash	$-71M	·	·	·	$-58M	·	·	·	$45M	·	·	·	$-46M	·	·	·
Operating Cash Flow	$-95M	$83M	$43M	$45M	$-16M	$122M	$74M	$21M	$81M	$105M	$4M	$85M	$-6M	$6M	$45M	$-29M
CapEx	$8M	$7M	$4M	$4M	$6M	$3M	$2M	$3M	$1M	$2M	$4M	$6M	$5M	$2M	$1M	$6M
Investing Cash Flow	$-53M	$-571M	$-3M	$-11M	$-5M	$-114M	$-2M	$0	$-188M	$-1M	$-4M	$-38M	$-5M	$-61M	$-1M	$-27M
Stock Repurchased	$50M	$10M	$0	$19M	$8M	$5M	$7M	$10M	$1M	$1M	$5M	$11M	$33M	$3M	$4M	$0
Net Stock Activity	$-50M	·	·	·	$-8M	·	·	·	$-1M	·	·	·	$-33M	·	·	·
Financing Cash Flow	$101M	$384M	$-5M	$-23M	$-17M	$-8M	$-10M	$-11M	$-4M	$-1M	$-7M	$-13M	$-34M	$-5M	$-5M	$1M
Net Change in Cash	$-48M	$-102M	$34M	$13M	$-37M	$-5M	$64M	$9M	$-111M	$105M	$-9M	$35M	$-44M	$-55M	$35M	$-61M
Taxes Paid	$2M	·	·	·	$2M	·	·	·	·	·	·	·	·	·	·	·
Free Cash Flow	$-103M	·	·	·	$-22M	·	·	·	$80M	·	·	·	$-11M	·	·	·

수익성 8

DNOW의 분기별 수익성 데이터
지표	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	Q2 2022
Gross Margin	16.3%	·	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Operating Margin	-4.2%	·	5.2%	5.1%	5.0%	·	3.8%	5.2%	5.0%	·	6.3%	6.1%	6.0%	·	7.6%	5.4%
Net Margin	-3.7%	·	3.9%	4.0%	3.7%	·	2.1%	3.8%	3.7%	·	5.9%	5.7%	5.3%	·	6.9%	4.8%
Pretax Margin	-5.1%	·	5.1%	5.1%	5.0%	·	3.6%	5.2%	5.1%	·	6.3%	5.9%	6.0%	·	7.6%	5.2%
EBITDA Margin	-2.3%	·	6.9%	6.7%	6.8%	·	3.8%	5.2%	6.2%	·	6.3%	6.1%	7.0%	·	7.6%	5.4%
ROA	-1.6%	·	1.5%	1.6%	1.4%	·	0.88%	1.6%	1.4%	·	2.6%	2.6%	2.5%	·	3.4%	2.3%
ROE	-2.7%	·	2.2%	2.2%	2.0%	·	1.3%	2.4%	2.2%	·	4.1%	4.1%	3.9%	·	5.3%	3.5%
ROIC	-1.7%	·	2.2%	2.2%	2.0%	·	1.2%	2.3%	1.9%	·	3.9%	4.0%	3.8%	·	5.1%	3.5%

유동성 및 지급능력 2

DNOW의 분기별 유동성 및 지급능력 데이터
지표	추세	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	Q2 2022
Current Ratio		2.4	·	2.5	2.4	2.3	·	2.5	2.5	2.3	·	2.4	2.1	2.3	·	2.3	2.4
Quick Ratio		1.1	·	1.6	1.5	1.4	·	1.6	1.5	1.3	·	1.4	1.2	1.3	·	1.5	1.5

효율성 3

DNOW의 분기별 효율성 데이터
지표	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	Q2 2022
Asset Turnover	0.4	·	0.4	0.4	0.4	·	0.4	0.4	0.4	·	0.4	0.5	0.5	·	0.5	0.5
Inventory Turnover	1.3	·	1.3	1.2	1.1	·	1.2	1.2	1.0	·	1.2	1.2	1.3	·	1.4	1.4
Receivables Turnover	1.8	·	1.5	1.5	1.4	·	1.5	1.5	1.4	·	1.5	1.5	1.5	·	1.6	1.6

주당 5

DNOW의 분기별 주당 데이터
지표	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	Q2 2022
Book Value / Share	$11.70	·	$11.26	$11.01	$10.75	·	$10.51	$10.28	$10.08	·	$8.50	$8.19	$7.83	·	·	$7.01
Revenue / Share	$6.36	·	$5.98	$5.92	$5.60	·	$5.66	$5.86	$5.26	·	$5.44	$5.50	$5.26	·	$5.20	$4.86
Cash Flow / Share	$-0.51	·	·	·	$-0.15	·	·	·	$0.76	·	·	·	$-0.05	·	·	·
Cash / Share	$0.64	·	$2.53	$2.21	$2.07	·	$2.46	$1.85	$1.76	·	$1.82	$1.90	$1.56	·	·	$2.09
EPS (TTM)	$0.41	·	$0.78	$0.76	$0.72	·	$0.84	$1.03	$1.10	·	$1.26	$1.17	$1.13	·	$0.90	$0.53

가치 평가 (TTM) 10

DNOW의 분기별 가치 평가 (TTM) 데이터
지표	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	Q2 2022
Revenue TTM	$3.04B	·	$2.47B	$2.47B	$2.40B	·	$2.39B	$2.38B	$2.33B	·	$2.34B	$2.29B	$2.17B	·	$2.03B	$1.85B
Net Income TTM	$27M	·	$85M	$84M	$80M	·	$93M	$114M	$121M	·	$140M	$131M	$127M	·	$101M	$59M
Market Cap	$2.18B	·	$1.60B	$1.56B	$1.81B	·	$1.37B	$1.46B	$1.62B	·	$1.26B	$1.11B	$1.20B	·	·	$1.08B
P/E	29.0	·	19.6	19.5	23.7	·	15.4	13.3	13.8	·	9.4	8.9	9.9	·	11.2	18.5
P/S	0.7	·	0.6	0.6	0.8	·	0.6	0.6	0.7	·	0.5	0.5	0.6	·	·	0.6
P/B	1.0	·	1.4	1.3	1.6	·	1.2	1.3	1.5	·	1.4	1.3	1.4	·	·	1.4
P / Tangible Book	2.4	·	1.8	1.8	2.1	·	1.6	1.7	2.0	·	1.7	1.6	1.7	·	·	1.6
P / Cash Flow	-22.9	·	·	·	-113.1	·	·	·	20.0	·	·	·	-199.6	·	·	·
P / FCF	-21.1	·	·	·	-82.3	·	·	·	20.3	·	·	·	-108.9	·	·	·
Earnings Yield	3.4%	·	5.1%	5.1%	4.2%	·	6.5%	7.5%	7.2%	·	10.6%	11.3%	10.1%	·	9.0%	5.4%

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

손익계산서

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
매출	$2.82B	$2.37B	$2.32B	$2.14B	$1.63B
매출 총이익률 %	17.0%	—	—	—	—
영업이익률 %	-3.3%	—	6.0%	6.1%	0.55%
순이익	$-89M	$78M	$250M	$128M	$5M
희석 EPS	$-0.76	$0.71	$2.27	$1.13	$0.05

대차대조표

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
유동비율	2.3	—	2.6	2.3	2.4
당좌 비율	1.1	—	1.6	1.4	1.7

현금 흐름

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
잉여현금흐름	$134M	—	$171M	$-9M	$25M

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.

DNOW 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

DNOW 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

이동 평균 및 오버레이

거래량

오실레이터

모멘텀 및 추세

10년 성과 매출, 순이익, 마진 및 EPS 추세

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

DNOW 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

12개월 목표 주가

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

동료 비교 주요 지표 대 섹터 동종 기업

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

최신 뉴스 이 회사 관련 최근 헤드라인

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목