EMBC Embecta Corp. - Common Stock
$2.81
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$3–$16
0% of range
애널리스트 평점
HOLD
9 analysts
목표 주가
$8
+185% upside
P/E (TTM)
8.7
ROE
-13.8%
순이익률
8.8%
EMBC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$2.81
시가총액
$825M
P/E (TTM)
8.7
EPS (TTM)
$1.62
매출 (TTM)
$1.08B
배당 수익률
4.2%
ROE
-13.8%
부채/자본
-2.1
52주 범위
$3 – $16
EMBC 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
$1.08B
2020-09-30
→
2025-09-30
EPS
$1.62
2020-09-30
→
2025-09-30
잉여현금흐름
$182M
2022-09-30
→
2025-09-30
마진
8.8%
2022-09-30
→
2025-09-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
EMBC
동종업계 중앙값
P/E (TTM)
8.7
11.4
P/S (TTM)
0.8
1.8
P/B
-1.3
1.8
EV / EBITDA
7.1
—
Price / FCF (주가 / FCF)
4.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
EMBC
동종업계 중앙값
Gross Margin (매출 총이익률)
62.6%
63.9%
Operating Margin (영업이익률)
22.4%
—
Net Profit Margin (순이익률)
8.8%
-29.0%
ROA
8.0%
-14.2%
ROE
-13.8%
-23.3%
ROIC
22.7%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
EMBC
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-2.1
1.8
Current Ratio (유동비율)
2.4
5.0
Quick Ratio (당좌 비율)
1.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
EMBC
동종업계 중앙값
Revenue YoY (매출 YoY)
-3.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-1.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-0.09%
—
EPS YoY
20.9%
—
Net Income YoY (순이익 YoY)
21.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
EMBC
동종업계 중앙값
Payout Ratio (지급 비율)
36.7%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
4.2%
지급 비율
36.7%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 2월 27일 | $0.1500 |
| 2025년 12월 5일 | $0.1500 |
| 2025년 8월 29일 | $0.1500 |
| 2025년 5월 28일 | $0.1500 |
| 2025년 2월 28일 | $0.1500 |
| 2024년 12월 6일 | $0.1500 |
| 2024년 8월 27일 | $0.1500 |
| 2024년 5월 24일 | $0.1500 |
| 2024년 2월 27일 | $0.1500 |
| 2023년 12월 1일 | $0.1500 |
| 2023년 8월 24일 | $0.1500 |
| 2023년 5월 25일 | $0.1500 |
| 2023년 2월 24일 | $0.1500 |
| 2022년 12월 29일 | $0.1500 |
| 2022년 8월 25일 | $0.1500 |
EMBC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
9 명의 애널리스트
- 적극 매수 1 11.1%
- 매수 0 0.0%
- 보유 4 44.4%
- 매도 2 22.2%
- 적극 매도 2 22.2%
12개월 목표 주가
2 명의 애널리스트 · 2026-05-17
중앙값
$8.00
← 모든 목표가 하회
$2.81
저가
$5.00
고가
$11.00
중앙값 목표
$8.00
+184.7%
평균 목표
$8.00
+184.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.06%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.27 | $0.43 | -0.16% |
| 2025년 12월 31일 | $0.71 | $0.68 | 0.03% |
| 2025년 9월 30일 | $0.50 | $0.55 | -0.05% |
| 2025년 6월 30일 | $1.12 | $0.79 | 0.33% |
| 2025년 3월 31일 | $0.70 | $0.54 | 0.16% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| EMBC | $825M | 8.7 | -3.8% | 8.8% | -13.8% | 62.6% |
| KIDS | $446M | -10.5 | 15.4% | -16.8% | -11.3% | 73.0% |
| RXST | $430M | -11.0 | -3.9% | -29.0% | -14.0% | 76.6% |
| OSUR | $170M | -2.6 | -38.1% | -59.8% | -19.1% | 41.9% |
| SMTI | $209M | -5.4 | 19.0% | -36.4% | -165.7% | 92.7% |
| UTMD | $178M | 16.1 | -5.8% | 29.3% | 9.5% | 57.1% |
| STSS | — | — | — | — | — | — |
| NSPR | $77M | -2.3 | 28.1% | -543.3% | -129.3% | 29.5% |
| TELA | $53M | -1.4 | 15.8% | -48.4% | -501.1% | 67.7% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $1.08B | $1.12B | $1.12B | $1.13B | $1.17B | $1.09B | |
| Cost of Revenue | $404M | $388M | $371M | $355M | $365M | $323M | |
| Gross Profit | $677M | $735M | $750M | $775M | $800M | $763M | |
| R&D Expense | $37M | $79M | $85M | $67M | $63M | $61M | |
| SG&A Expense | $332M | $365M | $341M | $295M | $240M | $215M | |
| Operating Expenses | $435M | $568M | $528M | $465M | $308M | $276M | |
| Operating Income | $242M | $167M | $222M | $310M | $492M | $486M | |
| Other Non-op | $2M | $-10M | $-9M | $-7M | $3M | $-700.0K | |
| Pretax Income | $136M | $44M | $106M | $257M | $495M | $486M | |
| Income Tax | $41M | $-34M | $35M | $33M | $80M | $58M | |
| Net Income | $95M | $78M | $70M | $224M | $415M | $428M | |
| EPS (Basic) | $1.64 | $1.36 | $1.23 | $3.92 | $7.28 | $7.50 | |
| EPS (Diluted) | $1.62 | $1.34 | $1.22 | $3.89 | $7.28 | $7.50 | |
| Shares (Basic) | 58,309,000 | 57,681,000 | 57,248,000 | 57,024,000 | 57,013,000 | 57,013,000 | |
| Shares (Diluted) | 58,915,000 | 58,326,000 | 57,758,000 | 57,461,000 | 57,013,000 | 57,013,000 | |
| EBITDA | $283M | $203M | · | $341M | · | · |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $226M | $268M | $326M | $331M | $0 | $0 | |
| Receivables | $146M | $193M | $17M | $22M | $151M | · | |
| Inventory | $179M | $172M | $152M | $123M | $118M | · | |
| Other Current Assets | $75M | $68M | $111M | $78M | $23M | · | |
| Current Assets | $631M | $761M | $749M | $665M | $292M | · | |
| PP&E (Net) | · | · | · | · | $451M | · | |
| PP&E (Gross) | · | · | · | · | $892M | · | |
| Accum. Depreciation | · | · | · | · | $441M | · | |
| Goodwill | $15M | $16M | $16M | $16M | $16M | · | |
| Intangibles | $7M | $8M | $9M | $9M | $18M | · | |
| Other Non-current Assets | · | · | · | · | $11M | · | |
| Total Assets | $1.09B | $1.29B | $1.21B | $1.09B | $788M | · | |
| Accounts Payable | · | · | · | · | $54M | · | |
| Accrued Liabilities | $99M | $134M | $118M | $104M | $82M | · | |
| Current Liabilities | $262M | $374M | $354M | $301M | $164M | · | |
| Capital Leases | $10M | $12M | $15M | $4M | $3M | · | |
| Long-term Debt | $1.40B | $1.57B | $1.60B | $1.61B | $0 | · | |
| Total Debt | $1.40B | $1.57B | · | $1.61B | · | · | |
| Common Stock | $600.0K | $600.0K | $600.0K | $600.0K | · | · | |
| Paid-in Capital | $80M | $52M | $28M | $10M | · | · | |
| Retained Earnings | $-446M | $-499M | $-541M | $-577M | · | · | |
| AOCI | $-286M | $-293M | $-309M | $-325M | $-270M | · | |
| Stockholders' Equity | $-651M | $-738M | $-822M | $-891M | $594M | $572M | |
| Liabilities + Equity | $1.09B | $1.29B | $1.21B | $1.09B | $788M | · | |
| Shares Outstanding | 58,496,113 | 57,707,285 | 57,333,353 | 57,055,327 | 0 | · |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $41M | $36M | $33M | $32M | $38M | $38M | |
| Stock-based Comp | $32M | $26M | $22M | $19M | $13M | $13M | |
| Deferred Tax | $18M | $-71M | $14M | $-26M | $-3M | $-2M | |
| Amort. of Intangibles | $1M | $1M | $1M | $700.0K | $300.0K | $300.0K | |
| Restructuring | $38M | · | · | · | · | · | |
| Other Non-cash | $6M | $-34M | · | $165M | · | · | |
| Operating Cash Flow | $192M | $36M | $68M | $412M | $456M | $498M | |
| CapEx | $9M | $16M | $26M | $24M | $37M | $42M | |
| Investing Cash Flow | $-9M | $-16M | $-26M | $-24M | $-39M | $-42M | |
| Debt Issued | · | $0 | $0 | $1.45B | $0 | $0 | |
| Net Debt Issued | $-185M | $-35M | · | $1.45B | · | · | |
| Dividends Paid | $35M | $34M | $34M | $9M | $0 | $0 | |
| Financing Cash Flow | $-227M | $-73M | $-49M | $-48M | $-417M | $-457M | |
| Net Change in Cash | $-46M | $-52M | $-4M | $331M | $0 | $0 | |
| Taxes Paid | $50M | $29M | $30M | $16M | · | · | |
| Free Cash Flow | $182M | $20M | · | $389M | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 62.6% | 65.5% | · | 68.6% | · | · | |
| Operating Margin | 22.4% | 14.8% | · | 27.4% | · | · | |
| Net Margin | 8.8% | 7.0% | · | 19.8% | · | · | |
| Pretax Margin | 12.6% | 3.9% | · | 22.7% | · | · | |
| EBITDA Margin | 26.2% | 18.1% | · | 30.2% | · | · | |
| ROA | 8.0% | 6.3% | · | 23.9% | · | · | |
| ROE | -13.8% | -10.4% | · | -25.7% | · | · | |
| ROIC | 22.7% | 35.3% | · | 37.7% | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 2.0 | · | 2.2 | · | · | |
| Quick Ratio | 1.4 | 1.2 | · | 1.2 | · | · | |
| Debt / Equity | -2.1 | -2.1 | · | -1.8 | · | · | |
| LT Debt / Equity | -2.1 | -2.1 | · | -1.8 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.9 | · | 1.2 | · | · | |
| Inventory Turnover | 2.3 | 2.4 | · | 2.9 | · | · | |
| Receivables Turnover | 6.4 | 10.7 | · | 13.1 | · | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.8% | 0.21% | -0.77% | -3.1% | 7.3% | · | |
| Revenue CAGR 3Y | -1.5% | -1.2% | 1.1% | · | · | · | |
| Revenue CAGR 5Y | -0.09% | · | · | · | · | · | |
| EPS YoY | 20.9% | 9.8% | -68.6% | -46.6% | -2.9% | · | |
| EPS CAGR 3Y | -25.3% | -43.1% | -45.4% | · | · | · | |
| EPS CAGR 5Y | -26.4% | · | · | · | · | · | |
| Net Income YoY | 21.8% | 11.2% | -68.5% | -46.1% | -3.0% | · | |
| Net Income CAGR 3Y | -24.7% | -42.6% | -45.2% | · | · | · | |
| Net Income CAGR 5Y | -25.9% | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | $1.12B | $1.12B | $1.13B | · | · | |
| Net Income TTM | $95M | $78M | $70M | $224M | · | · | |
| Market Cap | $825M | $814M | · | $1.64B | · | · | |
| Enterprise Value | $2.00B | $2.12B | · | $2.92B | · | · | |
| P/E | 8.7 | 10.5 | 12.3 | 7.4 | · | · | |
| P/S | 0.8 | 0.7 | · | 1.5 | · | · | |
| P/B | -1.3 | -1.1 | · | -1.8 | · | · | |
| P / Cash Flow | 4.3 | 22.8 | · | 4.0 | · | · | |
| P / FCF | 4.5 | 40.9 | · | 4.2 | · | · | |
| EV / EBITDA | 7.1 | 10.4 | · | 8.6 | · | · | |
| EV / FCF | 11.0 | 106.6 | · | 7.5 | · | · | |
| EV / Revenue | 1.8 | 1.9 | · | 2.6 | · | · | |
| Dividend Yield | 4.2% | 4.2% | · | 0.52% | · | · | |
| Earnings Yield | 11.5% | 9.5% | 8.1% | 13.5% | · | · | |
| Payout Ratio | 36.7% | 44.1% | · | 3.9% | · | · | |
| Annual Payout | $35M | $34M | $34M | $9M | · | · |
손익계산서 16
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $222M | $261M | $264M | $296M | $259M | $262M | $286M | $272M | $287M | $277M | $282M | $286M | $277M | $276M | $275M | $291M | |
| Cost of Revenue | $94M | $100M | $106M | $98M | $95M | $105M | $112M | $82M | $102M | $91M | $100M | $97M | $87M | $87M | $98M | $88M | |
| Gross Profit | $128M | $162M | $158M | $197M | $164M | $157M | $174M | $190M | $185M | $186M | $182M | $190M | $190M | $189M | $177M | $203M | |
| R&D Expense | $5M | $5M | $5M | $4M | $8M | $20M | $20M | $20M | $18M | $20M | $24M | $23M | $22M | $17M | $18M | $14M | |
| SG&A Expense | $76M | $78M | $87M | $84M | $80M | $81M | $97M | $86M | $92M | $90M | $96M | $88M | $85M | $73M | $82M | $84M | |
| Operating Expenses | $93M | $78M | $102M | $103M | $101M | $128M | $148M | $134M | $146M | $140M | $156M | $138M | $134M | $100M | $180M | $106M | |
| Operating Income | $35M | $83M | $56M | $94M | $63M | $29M | $26M | $56M | $39M | $46M | $26M | $51M | $56M | $89M | $-3M | $97M | |
| Other Non-op | $-3M | $-300.0K | $-1M | $5M | $-400.0K | $-2M | $-4M | $-1M | $-2M | $-4M | $7M | $-4M | $-4M | $-7M | $-3M | $-4M | |
| Pretax Income | $10M | $59M | $29M | $72M | $36M | $-700.0K | $-7M | $27M | $10M | $14M | $5M | $20M | $24M | $56M | $-28M | $74M | |
| Income Tax | $14M | $15M | $3M | $27M | $12M | $-700.0K | $-22M | $12M | $-19M | $-6M | $-1M | $5M | $10M | $21M | $-10M | $11M | |
| Net Income | $-4M | $44M | $26M | $46M | $24M | $0 | $15M | $15M | $29M | $20M | $6M | $15M | $14M | $35M | $-17M | $62M | |
| EPS (Basic) | $-0.07 | $0.75 | $0.46 | $0.78 | $0.40 | $0.00 | $0.26 | $0.25 | $0.50 | $0.35 | $0.10 | $0.27 | $0.24 | $0.62 | $-0.27 | $1.08 | |
| EPS (Diluted) | $-0.07 | $0.74 | $0.44 | $0.78 | $0.40 | $0.00 | $0.24 | $0.25 | $0.50 | $0.35 | $0.11 | $0.26 | $0.24 | $0.61 | $-0.29 | $1.07 | |
| Shares (Basic) | 59,299,000 | 58,796,000 | -116,423,000 | 58,490,000 | 58,290,000 | 57,952,000 | -115,260,000 | 57,768,000 | 57,687,000 | 57,486,000 | -114,421,000 | 57,296,000 | 57,260,000 | 57,113,000 | -115,589,000 | 57,802,000 | |
| Shares (Diluted) | 59,299,000 | 59,290,000 | -116,749,000 | 58,495,000 | 58,547,000 | 58,622,000 | -114,955,000 | 57,842,000 | 57,807,000 | 57,632,000 | -114,821,000 | 57,582,000 | 57,513,000 | 57,484,000 | -115,557,000 | 58,207,000 | |
| EBITDA | $35M | $94M | · | $94M | $63M | $38M | · | $56M | $39M | $54M | · | $51M | $56M | $96M | · | $97M |
대차대조표 22
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $185M | $201M | $226M | $231M | $209M | $210M | $268M | $275M | $300M | $299M | · | $317M | $346M | $385M | · | $292M | |
| Receivables | $147M | $159M | $146M | $183M | $186M | $181M | $193M | $172M | $124M | $96M | · | $21M | $19M | $20M | · | $22M | |
| Inventory | $193M | $182M | $179M | $190M | $169M | $169M | $172M | $186M | $153M | $149M | · | $170M | $158M | $143M | · | $130M | |
| Other Current Assets | $75M | $75M | $75M | $65M | $59M | $61M | $68M | $70M | $83M | $65M | · | $110M | $100M | $90M | · | $39M | |
| Current Assets | $608M | $620M | $631M | $682M | $643M | $667M | $761M | $781M | $710M | $720M | · | $788M | $756M | $762M | · | $581M | |
| Goodwill | $15M | $15M | $15M | $15M | $16M | $16M | $16M | $16M | $16M | $16M | · | $16M | $16M | $16M | · | $16M | |
| Intangibles | $6M | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $9M | $9M | · | $9M | $8M | $9M | · | $9M | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $68M | |
| Total Assets | $1.03B | $1.06B | $1.09B | $1.16B | $1.12B | $1.15B | $1.29B | $1.27B | $1.20B | $1.22B | · | $1.25B | $1.21B | $1.20B | · | $1.05B | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $64M | |
| Accrued Liabilities | $114M | $112M | $99M | $129M | $123M | $127M | $134M | $142M | $120M | $122M | · | $160M | $147M | $157M | · | $90M | |
| Current Liabilities | $247M | $235M | $262M | $276M | $259M | $298M | $374M | $371M | $310M | $327M | · | $386M | $358M | $370M | · | $228M | |
| Capital Leases | $9M | $10M | $10M | $11M | $11M | $11M | $12M | $14M | $14M | $14M | · | $15M | $15M | $5M | · | $4M | |
| Long-term Debt | $1.33B | $1.36B | $1.40B | $1.47B | $1.52B | $1.54B | $1.57B | $1.60B | $1.60B | $1.60B | · | $1.60B | $1.61B | $1.61B | · | $1.61B | |
| Total Debt | $1.33B | $1.36B | · | $1.47B | $1.52B | $1.54B | · | $1.60B | $1.60B | $1.60B | · | $1.60B | $1.61B | $1.61B | · | $1.61B | |
| Common Stock | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | · | $600.0K | $600.0K | $600.0K | · | $600.0K | |
| Paid-in Capital | $88M | $82M | $80M | $70M | $65M | $58M | $52M | $46M | $40M | $33M | · | $23M | $18M | $13M | · | $6M | |
| Retained Earnings | $-425M | $-411M | $-446M | $-457M | $-494M | $-508M | $-499M | $-504M | $-510M | $-530M | · | $-538M | $-545M | $-550M | · | $-556M | |
| AOCI | $-290M | $-284M | $-286M | $-283M | $-308M | $-320M | $-293M | $-306M | $-300M | $-298M | · | $-295M | $-296M | $-299M | · | $-298M | |
| Stockholders' Equity | $-626M | $-613M | $-651M | $-670M | $-736M | $-769M | $-738M | $-764M | $-770M | $-794M | $-822M | $-809M | $-823M | $-836M | $-891M | $-848M | |
| Liabilities + Equity | $1.03B | $1.06B | $1.09B | $1.16B | $1.12B | $1.15B | $1.29B | $1.27B | $1.20B | $1.22B | · | $1.25B | $1.21B | $1.20B | · | $1.05B | |
| Shares Outstanding | 59,327,677 | 59,211,992 | 58,496,113 | 58,473,127 | 58,327,015 | 58,131,759 | 57,707,285 | 57,676,467 | 57,661,433 | 57,573,497 | 57,333,353 | 57,302,056 | 57,287,537 | 57,213,757 | 57,055,327 | 57,806,040 |
현금 흐름 14
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $10M | $13M | $9M | $9M | $9M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | $7M | $8M | $9M | |
| Stock-based Comp | $6M | $6M | $10M | $6M | $7M | $9M | $6M | $6M | $6M | $7M | $5M | $5M | $6M | $6M | $4M | $6M | |
| Deferred Tax | $6M | $3M | $6M | $6M | $3M | $2M | $-28M | $-3M | $-23M | $-17M | $12M | $1M | $-200.0K | $1M | $-27M | $400.0K | |
| Restructuring | $0 | $0 | $100.0K | $1M | $10M | $27M | · | · | · | · | · | · | · | $400.0K | · | · | |
| Other Non-cash | · | $-46M | · | · | · | $-26M | · | · | · | $-32M | · | · | · | $11M | · | · | |
| Operating Cash Flow | $31M | $17M | $84M | $81M | $32M | $-5M | $27M | $-2M | $24M | $-13M | $30M | $-9M | $-13M | $60M | $58M | $33M | |
| CapEx | $500.0K | $600.0K | $7M | $400.0K | $100.0K | $2M | $0 | $10M | $3M | $3M | $9M | $7M | $6M | $5M | $9M | $5M | |
| Investing Cash Flow | $-500.0K | $10M | $-7M | $-400.0K | $-100.0K | $-2M | $0 | $-10M | $-3M | $-3M | $-9M | $-7M | $-6M | $-5M | $-9M | $-5M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | $0 | $0 | |
| Net Debt Issued | · | $-38M | · | · | · | $-32M | · | · | · | $-2M | · | · | · | $-2M | · | · | |
| Dividends Paid | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $17M | $0 | $9M | $0 | |
| Financing Cash Flow | $-42M | $-52M | $-82M | $-63M | $-37M | $-45M | $-37M | $-12M | $-12M | $-14M | $-10M | $-12M | $-21M | $-6M | $-7M | $3M | |
| Net Change in Cash | $-11M | $-24M | $-5M | $21M | $-4M | $-58M | $-8M | $-25M | $8M | $-28M | $9M | $-29M | $-39M | $54M | $39M | $28M | |
| Free Cash Flow | · | $17M | · | · | · | $-7M | · | · | · | $-16M | · | · | · | $56M | · | · |
수익성 8
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 57.6% | 61.9% | · | 66.7% | 63.4% | 60.0% | · | 69.8% | 64.5% | 67.0% | · | 66.2% | 68.5% | 68.5% | · | 69.7% | |
| Operating Margin | 15.8% | 31.9% | · | 31.8% | 24.3% | 11.0% | · | 20.5% | 13.7% | 16.4% | · | 17.9% | 20.1% | 32.2% | · | 33.4% | |
| Net Margin | -1.8% | 16.9% | · | 15.4% | 9.1% | 0.00% | · | 5.4% | 10.1% | 7.2% | · | 5.3% | 5.1% | 12.8% | · | 21.4% | |
| Pretax Margin | 4.3% | 22.6% | · | 24.4% | 13.8% | -0.27% | · | 9.9% | 3.5% | 5.2% | · | 7.0% | 8.8% | 20.3% | · | 25.3% | |
| EBITDA Margin | 15.8% | 35.8% | · | 31.8% | 24.3% | 14.5% | · | 20.5% | 13.7% | 19.6% | · | 17.9% | 20.1% | 34.8% | · | 33.4% | |
| ROA | -0.38% | 4.0% | · | 3.8% | 2.0% | 0.00% | · | 1.2% | 2.4% | 1.7% | · | 1.3% | 1.4% | 3.6% | · | 11.9% | |
| ROE | 0.60% | -6.4% | · | -6.3% | -3.1% | 0.00% | · | -1.9% | -3.6% | -2.5% | · | -1.8% | -1.6% | -24.6% | · | -14.7% | |
| ROIC | -2.2% | 8.3% | · | 7.4% | 5.3% | 0.00% | · | 3.6% | 13.8% | 7.9% | · | 4.9% | 4.1% | 7.2% | · | 10.8% |
유동성 및 지급능력 4
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 2.6 | · | 2.5 | 2.5 | 2.2 | · | 2.1 | 2.3 | 2.2 | · | 2.0 | 2.1 | 2.1 | · | 2.5 | |
| Quick Ratio | 1.3 | 1.5 | · | 1.5 | 1.5 | 1.3 | · | 1.2 | 1.4 | 1.2 | · | 0.9 | 1.0 | 1.1 | · | 1.4 | |
| Debt / Equity | -2.1 | -2.2 | · | -2.2 | -2.1 | -2.0 | · | -2.1 | -2.1 | -2.0 | · | -2.0 | -2.0 | -1.9 | · | -1.9 | |
| LT Debt / Equity | -2.1 | -2.2 | · | -2.2 | -2.0 | -2.0 | · | -2.1 | -2.1 | -2.0 | · | -2.0 | -1.9 | -1.9 | · | -1.9 |
효율성 3
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.6 | |
| Inventory Turnover | 0.5 | 0.6 | · | 0.5 | 0.6 | 0.7 | · | 0.5 | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 1.4 | |
| Receivables Turnover | 1.3 | 1.5 | · | 1.7 | 1.7 | 1.9 | · | 2.8 | 4.0 | 4.8 | · | 13.2 | 16.2 | 4.0 | · | 26.2 |
가치 평가 (TTM) 14
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.04B | $1.08B | · | $1.09B | $1.08B | $1.10B | · | $1.12B | $1.13B | $1.12B | · | $1.13B | $1.12B | $1.13B | · | $1.15B | |
| Net Income TTM | $109M | $113M | · | $84M | $67M | $64M | · | $79M | $78M | $84M | · | $127M | $191M | $276M | · | $346M | |
| Market Cap | $524M | $703M | · | $567M | $744M | $1.20B | · | $721M | $765M | $1.09B | · | $1.24B | $1.61B | $1.45B | · | $1.46B | |
| Enterprise Value | $1.67B | $1.86B | · | $1.80B | $2.05B | $2.53B | · | $2.05B | $2.07B | $2.39B | · | $2.52B | $2.87B | $2.67B | · | $2.78B | |
| P/E | 4.8 | 6.2 | · | 6.8 | 11.1 | 18.8 | · | 9.2 | 9.8 | 13.0 | · | 9.9 | 8.5 | 5.3 | · | 4.2 | |
| P/S | 0.5 | 0.7 | · | 0.5 | 0.7 | 1.1 | · | 0.6 | 0.7 | 1.0 | · | 1.1 | 1.4 | 1.3 | · | 1.3 | |
| P/B | -0.8 | -1.1 | · | -0.8 | -1.0 | -1.6 | · | -0.9 | -1.0 | -1.4 | · | -1.5 | -2.0 | -1.7 | · | -1.7 | |
| P / Cash Flow | · | 40.9 | · | · | · | -226.5 | · | · | · | -83.2 | · | · | · | 24.0 | · | · | |
| P / FCF | · | 42.4 | · | · | · | -176.5 | · | · | · | -69.0 | · | · | · | 26.0 | · | · | |
| EV / EBITDA | 47.6 | 19.9 | · | 19.2 | 32.6 | 66.5 | · | 36.6 | 52.7 | 44.1 | · | 49.2 | 51.6 | 27.8 | · | 28.6 | |
| EV / FCF | · | 112.3 | · | · | · | -372.7 | · | · | · | -151.5 | · | · | · | 47.9 | · | · | |
| EV / Revenue | 1.6 | 1.7 | · | 1.7 | 1.9 | 2.3 | · | 1.8 | 1.8 | 2.1 | · | 2.2 | 2.6 | 2.4 | · | 2.4 | |
| Earnings Yield | 20.9% | 16.2% | · | 14.8% | 9.0% | 5.3% | · | 10.9% | 10.2% | 7.7% | · | 10.1% | 11.7% | 18.9% | · | 23.7% | |
| Payout Ratio | · | 20.2% | · | · | · | · | · | · | · | 42.8% | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 매출 | $1.08B | $1.12B | $1.12B | $1.13B | $1.17B |
| 매출 총이익률 % | 62.6% | 65.5% | — | 68.6% | — |
| 영업이익률 % | 22.4% | 14.8% | — | 27.4% | — |
| 순이익 | $95M | $78M | $70M | $224M | $415M |
| 희석 EPS | $1.62 | $1.34 | $1.22 | $3.89 | $7.28 |
대차대조표
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -2.1 | -2.1 | — | -1.8 | — |
| 유동비율 | 2.4 | 2.0 | — | 2.2 | — |
| 당좌 비율 | 1.4 | 1.2 | — | 1.2 | — |
현금 흐름
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $182M | $20M | — | $389M | — |
최신 뉴스 이 회사 관련 최근 헤드라인
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.