EG Everest Group, Ltd. Common Stock
$358.36
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$302–$368
85% of range
애널리스트 평점
HOLD
27 analysts
목표 주가
$387
+8% upside
P/E (TTM)
9.0
ROE
10.8%
순이익률
9.1%
EG 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$358.36
시가총액
$25.25B
P/E (TTM)
9.0
EPS (TTM)
$37.80
매출 (TTM)
$17.50B
배당 수익률
1.3%
ROE
10.8%
부채/자본
—
52주 범위
$302 – $368
EG 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$17.50B
2018-12-31
→
2025-12-31
EPS
$37.80
2018-12-31
→
2025-12-31
잉여현금흐름
—
마진
9.1%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
EG
동종업계 중앙값
P/E (TTM)
9.0
5.8
P/S (TTM)
1.4
1.0
P/B
1.6
1.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
EG
동종업계 중앙값
Net Profit Margin (순이익률)
9.1%
18.1%
ROA
2.7%
3.2%
ROE
10.8%
15.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
EG
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
EG
동종업계 중앙값
Revenue YoY (매출 YoY)
1.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
13.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
12.8%
—
EPS YoY
18.9%
—
Net Income YoY (순이익 YoY)
15.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
EG
동종업계 중앙값
Payout Ratio (지급 비율)
21.1%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
1.3%
지급 비율
21.1%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 13일 | $2.0000 |
| 2025년 5월 28일 | $2.0000 |
| 2025년 3월 17일 | $2.0000 |
| 2024년 11월 27일 | $2.0000 |
| 2024년 9월 16일 | $2.0000 |
| 2024년 5월 29일 | $2.0000 |
| 2024년 3월 18일 | $1.7500 |
| 2023년 11월 28일 | $1.7500 |
| 2023년 9월 18일 | $1.7500 |
| 2023년 5월 30일 | $1.6500 |
| 2023년 3월 15일 | $1.6500 |
| 2022년 11월 22일 | $1.6500 |
| 2022년 8월 23일 | $1.6500 |
| 2022년 5월 24일 | $1.6500 |
| 2022년 3월 15일 | $1.5500 |
| 2021년 11월 30일 | $1.5500 |
| 2021년 8월 24일 | $1.5500 |
| 2021년 5월 25일 | $1.5500 |
| 2021년 3월 16일 | $1.5500 |
| 2020년 12월 1일 | $1.5500 |
EG 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
27 명의 애널리스트
- 적극 매수 5 18.5%
- 매수 8 29.6%
- 보유 14 51.9%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
15 명의 애널리스트 · 2026-05-20
중앙값
$380.00
지금
$358.36
저가
$340.00
고가
$470.00
중앙값 목표
$380.00
+6.0%
평균 목표
$387.13
+8.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-1.1%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $16.08 | $14.39 | 1.7% |
| 2025년 12월 31일 | $13.26 | $13.56 | -0.30% |
| 2025년 9월 30일 | $7.54 | $14.82 | -7.3% |
| 2025년 6월 30일 | $17.36 | $15.43 | 1.9% |
| 2025년 3월 31일 | $6.45 | $7.85 | -1.4% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| EG | $25.25B | 9.0 | 1.2% | 9.1% | 10.8% | — |
| RNR | $12.36B | 5.0 | 9.9% | 20.9% | 24.2% | — |
| SPNT | $2.56B | 6.0 | 23.1% | 14.3% | 20.9% | — |
| KG | $79M | 1.3 | 785.1% | 137.2% | 70.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.50B | $17.28B | $14.59B | $12.06B | $11.87B | $9.60B | $8.23B | $7.36B | $6.62B | $5.79B | $5.68B | $5.68B | |
| SG&A Expense | · | · | · | · | · | · | · | · | · | · | $23M | $23M | |
| Interest Expense | · | · | · | · | · | · | $32M | $31M | $32M | $36M | $36M | $39M | |
| Pretax Income | $1.89B | $1.49B | $2.15B | $588M | $1.55B | $585M | $1.10B | $-242M | $419M | $1.10B | $1.11B | $1.39B | |
| Income Tax | $296M | $120M | $-363M | $-9M | $167M | $71M | $90M | $-331M | $-63M | $104M | $134M | $188M | |
| Net Income | $1.59B | $1.37B | $2.52B | $597M | $1.38B | $514M | $1.01B | $89M | $483M | $996M | $978M | $1.20B | |
| EPS (Basic) | $37.80 | $31.78 | $60.19 | $15.19 | $34.66 | $12.81 | $24.77 | $2.18 | $11.77 | $23.85 | $22.29 | $26.16 | |
| EPS (Diluted) | $37.80 | $31.78 | $60.19 | $15.19 | $34.62 | $12.78 | $24.70 | $2.17 | $11.70 | $23.68 | $22.10 | $25.91 | |
| Shares (Basic) | 41,600,000 | 42,700,000 | 41,300,000 | 38,800,000 | 39,300,000 | 40,000,000 | 40,291 | 40,388 | 40,595 | 41,329 | 43,415 | 45,377 | |
| Shares (Diluted) | 41,600,000 | 42,700,000 | 41,300,000 | 38,800,000 | 39,300,000 | 40,000,000 | 40,420 | 40,586 | 40,843 | 41,628 | 43,795 | 45,802 |
대차대조표 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.32B | $1.55B | $308M | $283M | $375M | $350M | $281M | $240M | $635M | $482M | $284M | $437M | |
| Short-term Investments | · | $331M | $2M | $4M | $3M | $1M | $2M | $3M | $1M | $4M | $4M | $14M | |
| Total Assets | $62.51B | $56.34B | $49.40B | $39.97B | $38.19B | $32.71B | $27.32B | $24.75B | $23.56B | $21.32B | $20.55B | $20.82B | |
| Total Liabilities | $47.05B | $42.47B | $36.20B | $31.52B | $28.05B | $22.99B | $18.19B | $16.89B | $15.22B | $13.25B | $12.94B | $12.95B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $696.0K | $694.0K | $692.0K | $691.0K | $689.0K | $686.0K | $683.0K | |
| Paid-in Capital | $3.85B | $3.81B | $3.77B | $2.30B | $2.27B | $2.25B | $2.22B | $2.19B | $2.17B | $2.14B | $2.10B | $2.07B | |
| Retained Earnings | $16.57B | $15.31B | $14.27B | $12.04B | $11.70B | $10.57B | $10.31B | $9.53B | $9.66B | $9.42B | $8.62B | $7.82B | |
| Treasury Stock | $4.91B | $4.11B | $3.91B | $3.91B | $3.85B | $3.62B | $3.42B | $3.40B | $3.32B | $3.27B | $2.89B | $2.49B | |
| AOCI | $-52M | $-1.14B | $-934M | $-2.00B | $12M | $535M | $28M | $-463M | $-161M | $-217M | $-232M | $48M | |
| Stockholders' Equity | $15.46B | $13.88B | $13.20B | $8.44B | $10.14B | $9.73B | $9.13B | $7.86B | $8.34B | $8.08B | $7.61B | $7.45B | |
| Liabilities + Equity | $62.51B | $56.34B | $49.40B | $39.97B | $38.19B | $32.71B | $27.32B | $24.75B | $23.56B | $21.32B | $20.55B | $20.82B | |
| Shares Outstanding | 74,400,000 | 43,000,000 | 43,400,000 | 39,200,000 | 39,300,000 | 40,000,000 | 69,464,000 | 69,202,000 | 69,044,000 | 40,898,864 | 42,694,252 | 44,685,637 |
현금 흐름 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $61M | $63M | $49M | $45M | $43M | $39M | $34M | $32M | $30M | $26M | $21M | $21M | |
| Deferred Tax | $-42M | $-51M | $-654M | $-90M | $41M | $176M | $80M | $-299M | $51M | $68M | $29M | $22M | |
| Operating Cash Flow | $3.07B | $4.96B | $4.55B | $3.69B | $3.83B | $2.87B | $1.85B | $610M | $1.16B | $1.38B | $1.11B | $1.05B | |
| Investing Cash Flow | $-2.10B | $-4.48B | $-5.90B | $-3.42B | $-3.87B | $-3.68B | $-1.41B | $-280M | $-733M | $-658M | $-681M | · | |
| Stock Issued | $0 | $0 | $1.45B | $0 | $0 | · | · | · | · | $11M | $14M | $18M | |
| Stock Repurchased | $797M | $200M | $0 | $61M | $225M | $200M | $25M | $75M | $50M | $386M | $400M | $500M | |
| Net Stock Activity | $-797M | $-200M | $1.45B | $-61M | $-225M | $-200M | $-25M | $-75M | $-50M | $-376M | $-386M | $-482M | |
| Dividends Paid | $335M | $334M | $288M | $255M | $247M | $249M | $234M | $216M | $207M | $195M | $175M | $146M | |
| Financing Cash Flow | $-1.18B | $-383M | $1.41B | $-359M | $674M | $800M | $-276M | $-317M | $-275M | $-582M | $-573M | · | |
| Net Change in Cash | $-231M | $112M | $38M | $-42M | $639M | $-6M | $152M | $21M | $153M | $198M | $-154M | $-174M | |
| Taxes Paid | $150M | $397M | $196M | $171M | $98M | $-170M | $-149M | $-65M | $165M | $43M | $165M | $153M |
수익성 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 9.1% | 8.0% | 17.3% | 5.0% | 11.6% | 5.4% | 12.3% | 1.4% | 7.1% | 17.2% | 16.8% | 20.7% | |
| Pretax Margin | 10.8% | 8.6% | 14.8% | 4.9% | 13.0% | 6.1% | 13.4% | -3.1% | 6.1% | 19.0% | 20.7% | 25.0% | |
| ROA | 2.7% | 2.6% | 5.6% | 1.5% | 3.9% | 1.7% | 3.8% | 0.43% | 2.1% | 4.8% | 4.6% | 5.9% | |
| ROE | 10.8% | 9.4% | 20.6% | 7.4% | 13.7% | 5.3% | 11.1% | 1.3% | 5.7% | 12.4% | 13.0% | 16.2% |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.2% | 18.5% | 20.9% | 1.6% | 23.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 13.2% | 13.4% | 15.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 18.9% | -47.2% | 296.2% | -56.1% | 170.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 35.5% | -2.8% | 67.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 24.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 15.9% | -45.5% | 321.6% | -56.7% | 168.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 38.6% | -0.15% | 69.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 25.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17.50B | $17.28B | $14.59B | $12.06B | $11.87B | $9.60B | $8.23B | $7.36B | $6.62B | $5.79B | $5.68B | $5.68B | |
| Net Income TTM | $1.59B | $1.37B | $2.52B | $597M | $1.38B | $514M | $1.01B | $89M | $483M | $996M | $978M | $1.20B | |
| Market Cap | $25.25B | $26.93B | $26.24B | $23.16B | $19.12B | $16.30B | $19.23B | $15.07B | $15.28B | $14.90B | $12.56B | $11.64B | |
| P/E | 9.0 | 11.4 | 5.9 | 21.8 | 7.9 | 18.3 | 11.2 | 100.4 | 18.9 | 9.1 | 8.3 | 6.6 | |
| P/S | 1.4 | 1.6 | 1.8 | 1.9 | 1.6 | 1.7 | 2.3 | 2.0 | 2.3 | 2.6 | 2.2 | 2.0 | |
| P/B | 1.6 | 1.9 | 2.0 | 2.7 | 1.9 | 1.7 | 2.1 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | |
| P / Tangible Book | 1.6 | 1.9 | 2.0 | 2.7 | 1.9 | 1.7 | · | · | · | · | · | · | |
| P / Cash Flow | 8.2 | 5.4 | 5.8 | 6.3 | 5.0 | 5.7 | 10.4 | 24.7 | 13.1 | 10.9 | 9.6 | 8.9 | |
| Dividend Yield | 1.3% | 1.2% | 1.1% | 1.1% | 1.3% | 1.5% | 1.2% | 1.4% | 1.4% | 1.3% | 1.4% | 1.2% | |
| Earnings Yield | 11.1% | 8.8% | 17.0% | 4.6% | 12.6% | 5.5% | 8.9% | 1.0% | 5.3% | 10.9% | 12.1% | 15.2% | |
| Payout Ratio | 21.1% | 24.3% | 11.4% | 42.7% | 17.9% | 48.4% | 23.2% | 208.8% | 44.2% | 19.6% | 17.9% | 12.2% | |
| Annual Payout | $335M | $334M | $288M | $255M | $247M | $249M | $234M | $216M | $207M | $195M | $175M | $146M |
손익계산서 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.07B | $4.42B | $4.32B | $4.49B | $4.26B | $4.64B | $4.29B | $4.23B | $4.13B | $3.66B | $3.99B | $3.65B | $3.29B | $3.26B | $3.07B | $2.83B | |
| Pretax Income | $736M | $555M | $269M | $815M | $248M | $-748M | $577M | $832M | $832M | $271M | $725M | $750M | $408M | $568M | $-401M | $119M | |
| Income Tax | $83M | $108M | $14M | $135M | $39M | $-155M | $68M | $108M | $99M | $-533M | $47M | $80M | $43M | $73M | $-82M | $-4M | |
| Net Income | $653M | $446M | $255M | $680M | $210M | $-593M | $509M | $724M | $733M | $804M | $678M | $670M | $365M | $495M | $-319M | $123M | |
| EPS (Basic) | $16.21 | $10.71 | $6.09 | $16.10 | $4.90 | $-13.59 | $11.80 | $16.70 | $16.87 | $18.99 | $15.63 | $16.26 | $9.31 | $12.73 | $-8.22 | $3.11 | |
| EPS (Diluted) | $16.21 | $10.71 | $6.09 | $16.10 | $4.90 | $-13.59 | $11.80 | $16.70 | $16.87 | $18.99 | $15.63 | $16.26 | $9.31 | $12.74 | $-8.22 | $3.11 | |
| Shares (Basic) | 39,800,000 | -83,900,000 | 41,400,000 | 41,800,000 | 42,300,000 | -85,600,000 | 42,600,000 | 42,800,000 | 42,900,000 | -81,000,000 | 42,900,000 | 40,700,000 | 38,700,000 | -77,700,000 | 38,800,000 | 38,900,000 | |
| Shares (Diluted) | 39,800,000 | -83,900,000 | 41,400,000 | 41,800,000 | 42,300,000 | -85,600,000 | 42,600,000 | 42,800,000 | 42,900,000 | -81,000,000 | 42,900,000 | 40,700,000 | 38,700,000 | -77,700,000 | 38,800,000 | 38,900,000 |
대차대조표 11
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.42B | $1.32B | $1.54B | $1.90B | $1.57B | $1.55B | $1.60B | $1.57B | $1.54B | · | $1.76B | $2.07B | $1.61B | · | $1.68B | $2.12B | |
| Total Assets | $62.34B | $62.51B | $62.24B | $60.52B | $58.13B | $56.34B | $55.86B | $52.56B | $50.94B | · | $46.32B | $44.67B | $41.84B | · | $38.14B | $37.91B | |
| Total Liabilities | $47.05B | $47.05B | $46.86B | $45.50B | $43.99B | $42.47B | $40.53B | $38.38B | $37.31B | · | $35.09B | $33.77B | $32.83B | · | $30.50B | $29.05B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $700.0K | |
| Paid-in Capital | $3.85B | $3.85B | $3.83B | $3.82B | $3.80B | $3.81B | $3.80B | $3.79B | $3.77B | · | $3.76B | $3.75B | $2.29B | · | $2.29B | $2.28B | |
| Retained Earnings | $17.14B | $16.57B | $16.20B | $16.03B | $15.43B | $15.31B | $15.99B | $15.56B | $14.93B | · | $13.54B | $12.94B | $12.34B | · | $11.61B | $11.99B | |
| Treasury Stock | $5.24B | $4.91B | $4.51B | $4.51B | $4.31B | $4.11B | $4.11B | $4.01B | $3.94B | · | $3.91B | $3.91B | $3.91B | · | $3.91B | $3.85B | |
| AOCI | $-462M | $-52M | $-154M | $-321M | $-786M | $-1.14B | $-344M | $-1.16B | $-1.12B | · | $-2.17B | $-1.88B | $-1.72B | · | $-2.35B | $-1.58B | |
| Stockholders' Equity | $15.29B | $15.46B | $15.38B | $15.02B | $14.14B | $13.88B | $15.34B | $14.18B | $13.63B | $13.20B | $11.23B | $10.90B | $9.01B | $8.44B | $7.65B | $8.85B | |
| Liabilities + Equity | $62.34B | $62.51B | $62.24B | $60.52B | $58.13B | $56.34B | $55.86B | $52.56B | $50.94B | · | $46.32B | $44.67B | $41.84B | · | $38.14B | $37.91B | |
| Shares Outstanding | 74,500,000 | 74,400,000 | 74,400,000 | 74,400,000 | 74,400,000 | 74,300,000 | 74,300,000 | 74,300,000 | 74,300,000 | 43,400,000 | 74,200,000 | 74,200,000 | 70,000,000 | 39,200,000 | 69,900,000 | 69,947,000 |
현금 흐름 11
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $18M | $18M | $17M | $20M | $6M | $14M | $16M | $17M | $16M | $12M | $12M | $13M | $12M | $10M | $11M | $12M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $195M | $-53M | $-116M | |
| Operating Cash Flow | $649M | $-398M | $1.46B | $1.08B | $928M | $780M | $1.74B | $1.34B | $1.10B | $1.02B | $1.38B | $1.09B | $1.06B | $1.01B | $1.12B | $716M | |
| Investing Cash Flow | $-88M | $663M | $-1.75B | $-445M | $-569M | $-933M | $-1.53B | $-1.17B | $-849M | $-1.56B | $-1.59B | $-2.00B | $-752M | $-1.22B | $-1.44B | $-336M | |
| Stock Issued | · | · | · | · | · | $0 | $0 | · | · | $0 | $0 | · | · | $0 | $0 | · | |
| Stock Repurchased | $330M | $397M | $0 | $200M | $200M | $0 | $100M | $65M | $35M | $0 | $0 | $0 | $0 | $1M | $59M | $-322.0K | |
| Net Stock Activity | $-330M | · | · | · | $-200M | · | · | · | $-35M | · | · | · | $0 | · | · | · | |
| Dividends Paid | $80M | $82M | $84M | $84M | $85M | $85M | $86M | $87M | $76M | $76M | $76M | $71M | $65M | $64M | $65M | $65M | |
| Financing Cash Flow | $-454M | $-482M | $-85M | $-284M | $-324M | $112M | $-190M | $-152M | $-153M | $221M | $-81M | $1.37B | $-103M | $-67M | $-132M | $-65M | |
| Net Change in Cash | $134M | $-221M | $-362M | $335M | $17M | $-50M | $29M | $26M | $107M | $-329M | $-301M | $456M | $212M | $-280M | $-437M | $338M | |
| Taxes Paid | $12M | $52M | $82M | $15M | $1M | $57M | $137M | $187M | $16M | $11M | $112M | $71M | $2M | $4M | $66M | $98M |
수익성 4
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 16.1% | · | 5.9% | 15.1% | 4.9% | · | 11.9% | 17.1% | 17.7% | · | 17.0% | 18.4% | 11.1% | · | -10.4% | 4.3% | |
| Pretax Margin | 18.1% | · | 6.2% | 18.1% | 5.8% | · | 13.5% | 19.7% | 20.1% | · | 18.2% | 20.5% | 12.4% | · | -13.1% | 4.2% | |
| ROA | 1.1% | · | 0.43% | 1.2% | 0.39% | · | 1.0% | 1.5% | 1.6% | · | 1.6% | 1.6% | 0.91% | · | -0.85% | 0.33% | |
| ROE | 4.4% | · | 1.7% | 4.7% | 1.5% | · | 3.8% | 5.8% | 6.5% | · | 7.2% | 6.8% | 3.9% | · | -3.6% | 1.3% |
효율성 1
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
가치 평가 (TTM) 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17.14B | · | $17.36B | $17.27B | $16.91B | · | $16.64B | $16.00B | $15.06B | · | $14.00B | $12.84B | $12.09B | · | $11.73B | $11.73B | |
| Net Income TTM | $1.80B | · | $1.65B | $2.12B | $2.18B | · | $2.64B | $2.81B | $2.45B | · | $1.39B | $839M | $467M | · | $29M | $1.03B | |
| Market Cap | $24.35B | · | $26.06B | $25.28B | $27.03B | · | $29.11B | $28.31B | $29.53B | · | $27.58B | $25.37B | $25.06B | · | $18.34B | $19.60B | |
| P/E | 7.5 | · | 9.0 | 6.9 | 7.2 | · | 6.4 | 5.8 | 6.8 | · | 11.3 | 16.7 | 30.4 | · | 460.4 | 10.9 | |
| P/S | 1.4 | · | 1.5 | 1.5 | 1.6 | · | 1.8 | 1.8 | 2.0 | · | 2.0 | 2.0 | 2.1 | · | 1.6 | 1.7 | |
| P/B | 1.6 | · | 1.7 | 1.7 | 1.9 | · | 1.9 | 2.0 | 2.2 | · | 2.5 | 2.3 | 2.8 | · | 2.4 | 2.2 | |
| P / Tangible Book | 1.6 | · | 1.7 | 1.7 | 1.9 | · | 1.9 | 2.0 | 2.2 | · | 2.5 | 2.3 | 2.8 | · | 2.4 | 2.2 | |
| P / Cash Flow | 37.5 | · | · | · | 29.1 | · | · | · | 26.8 | · | · | · | 23.6 | · | · | · | |
| Earnings Yield | 13.2% | · | 11.1% | 14.6% | 13.8% | · | 15.6% | 17.2% | 14.6% | · | 8.9% | 6.0% | 3.3% | · | 0.22% | 9.2% | |
| Payout Ratio | 12.2% | · | · | · | 40.5% | · | · | · | 10.4% | · | · | · | 17.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $17.50B | $17.28B | $14.59B | $12.06B | $11.87B |
| 순이익 | $1.59B | $1.37B | $2.52B | $597M | $1.38B |
| 희석 EPS | $37.80 | $31.78 | $60.19 | $15.19 | $34.62 |
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.