ESAB 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$69.90
시가총액$4.26B
P/E (TTM)25.1
EPS (TTM)$2.78
매출 (TTM)$3.00B
배당 수익률0.51%
ROE11.5%
부채/자본0.6
52주 범위$65–$137
ESAB 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$2.84B2020-12-31 → 2025-12-31
EPS$3.672020-12-31 → 2025-12-31
잉여현금흐름$213M2022-12-31 → 2025-12-31
순이익률5.7%2022-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ESAB
5년 평균
동종업계 중앙값
결론
P/E (TTM)
25.15년 평균 ≈24.2
≈24.2
34.3
적정 가치
P/S
1.55년 평균 ≈2.0
≈2.0
3.0
저평가
P/B
2.05년 평균 ≈3.1
≈3.1
4.9
저평가
EV / EBITDA
10.75년 평균 ≈13.6
≈13.6
21.1
저평가
Price / FCF (주가 / FCF)
20.05년 평균 ≈22.6
≈22.6
·
·
Price / Cash Flow (주가 / 현금 흐름)
16.35년 평균 ≈18.9
≈18.9
22.9
고평가
EV / Revenue (EV / 매출)
1.95년 평균 ≈2.4
≈2.4
·
·
EV / FCF
24.95년 평균 ≈27.0
≈27.0
·
·
PEG Ratio (PEG 비율)
≈3.6
·
·
·
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
ESAB
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
37.0%5년 평균 ≈36.4%
≈36.4%
39.4%
약함
영업이익률 (TTM)
12.1%5년 평균 ≈14.5%
≈14.5%
17.0%
약함
EBITDA 마진 (TTM)
15.4%5년 평균 ≈17.2%
≈17.2%
22.2%
약함
세전 마진 (TTM)
8.7%5년 평균 ≈12.0%
≈12.0%
14.7%
약함
순이익률 (TTM)
5.7%5년 평균 ≈8.4%
≈8.4%
11.1%
약함
ROA
5.1%5년 평균 ≈5.9%
≈5.9%
6.4%
평균 이하
ROE
11.5%5년 평균 ≈13.2%
≈13.2%
12.2%
동일
ROIC
9.6%5년 평균 ≈10.7%
≈10.7%
11.2%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ESAB
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.65년 평균 ≈0.7
≈0.7
0.4
높은 부채
Current Ratio (유동비율)
1.95년 평균 ≈1.7
≈1.7
1.9
동일
Quick Ratio (당좌 비율)
1.05년 평균 ≈0.9
≈0.9
0.9
동일
Long-Term Debt / Equity (장기 부채 / 자기 자본)
0.65년 평균 ≈0.7
≈0.7
0.5
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ESAB
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.7%5년 평균 ≈8.2%
≈8.2%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
3.1%5년 평균 ≈6.6%
≈6.6%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
7.8%
·
·
·
EPS YoY
-14.8%5년 평균 ≈9.6%
≈9.6%
·
·
Net Income YoY (순이익 YoY)
-14.4%5년 평균 ≈10.2%
≈10.2%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-0.18%5년 평균 ≈3.9%
≈3.9%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
7.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
0.45%5년 평균 ≈4.6%
≈4.6%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
7.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ESAB
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$3.675년 평균 ≈$3.79
≈$3.79
·
·
Revenue / Share (주당 매출)
$46.405년 평균 ≈$34.26
≈$34.26
·
·
Cash Flow / Share (주당 현금 흐름)
$4.255년 평균 ≈$3.88
≈$3.88
·
·
Cash / Share (주당 현금)
$3.065년 평균 ≈$2.52
≈$2.52
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ESAB
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.65년 평균 ≈0.7
≈0.7
0.7
약함
Inventory Turnover (재고 회전율)
4.15년 평균 ≈4.2
≈4.2
4.1
동일
Receivables Turnover (매출 채권 회전율)
6.95년 평균 ≈7.1
≈7.1
6.9
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$276.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.51%
지급 비율9.7%
연간 지급액≈$0.48분기별 납부
성장 연속≈2배당금 성장 연속 연수
배당락일
금액
통화
수익률
7월 2, 2026
$0.12
USD
≈0.45%
4월 2, 2026
$0.10
USD
≈0.41%
12월 31, 2025
$0.10
USD
≈0.34%
10월 3, 2025
$0.10
USD
≈0.31%
7월 3, 2025
$0.10
USD
≈0.27%
4월 4, 2025
$0.08
USD
≈0.30%
12월 31, 2024
$0.08
USD
≈0.25%
9월 27, 2024
$0.08
USD
≈0.26%
6월 28, 2024
$0.08
USD
≈0.28%
3월 27, 2024
$0.06
USD
≈0.22%
12월 28, 2023
$0.06
USD
≈0.26%
9월 28, 2023
$0.06
USD
≈0.31%
6월 29, 2023
$0.06
USD
≈0.32%
3월 30, 2023
$0.05
USD
≈0.34%
12월 29, 2022
$0.05
USD
≈0.31%
9월 29, 2022
$0.05
USD
≈0.30%
6월 30, 2022
$0.05
USD
≈0.11%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-1.4%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$1.33
$1.40
-5.3%
2026년 3월 31일
$1.31
$1.37
-4.3%
2025년 12월 31일
$1.35
$1.37
-1.3%
2025년 9월 30일
$1.32
$1.30
1.8%
2025년 6월 30일
$1.36
$1.38
-1.6%
2025년 3월 31일
$1.25
$1.22
2.3%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
Revenue
$2.84B
$2.74B
$2.77B
$2.59B
$2.43B
$1.95B
Cost of Revenue
$1.79B
$1.70B
$1.76B
$1.71B
$1.59B
$1.27B
Gross Profit
$1.05B
$1.04B
$1.02B
$886M
$838M
$682M
R&D Expense
$44M
$39M
$39M
$36M
$40M
$35M
SG&A Expense
$608M
$580M
$587M
$533M
$513M
$459M
Operating Expenses
$145M
$162M
$169M
$141M
·
·
Operating Income
$412M
$447M
$404M
$329M
$306M
$202M
Interest Income
·
·
$9M
$700.0K
·
·
Pretax Income
$328M
$370M
$319M
$300M
$319M
$206M
Income Tax
$69M
$77M
$96M
$69M
$80M
$46M
Net Income
$227M
$265M
$205M
$224M
$235M
$157M
EPS (Basic)
$3.71
$4.36
$3.39
$3.70
$3.92
$2.62
EPS (Diluted)
$3.67
$4.31
$3.36
$3.69
$3.92
$2.62
Shares (Basic)
60,680,448
60,427,743
60,233,623
60,054,930
60,034,311
60,034,311
Shares (Diluted)
61,266,294
61,102,063
60,655,746
60,153,059
60,034,311
60,034,311
EBITDA
$496M
$515M
$479M
$395M
·
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$186M
$249M
$102M
$72M
$41M
·
Receivables
$451M
$370M
$385M
$374M
$383M
·
Inventory
$482M
$404M
$393M
$417M
$420M
·
Prepaid Expense
$66M
$56M
$62M
$57M
$52M
·
Other Current Assets
$77M
$69M
$56M
$69M
$67M
·
Current Assets
$1.26B
$1.15B
$998M
$989M
$964M
·
PP&E (Net)
$382M
$298M
$294M
$284M
$286M
·
PP&E (Gross)
$744M
$600M
$588M
$563M
$551M
·
Accum. Depreciation
$362M
$301M
$294M
$279M
$265M
·
Goodwill
$1.95B
$1.65B
$1.59B
$1.53B
$1.53B
$1.55B
Intangibles
$673M
$488M
$500M
$517M
$521M
·
Other Non-current Assets
$386M
$357M
$353M
$342M
$49M
·
Total Assets
$4.77B
$4.03B
$3.83B
$3.75B
$3.46B
·
Accounts Payable
$360M
$318M
$307M
$316M
$345M
·
Accrued Liabilities
$302M
$299M
$313M
$285M
$251M
·
Current Liabilities
$665M
$632M
$620M
$602M
$597M
·
Capital Leases
$88M
$66M
$77M
$76M
$89M
·
Deferred Tax
$183M
$152M
$145M
$162M
$204M
·
Other Non-current Liabilities
$657M
$533M
$543M
$545M
$363M
·
Total Liabilities
$2.55B
$2.23B
$2.18B
$2.37B
$960M
·
Long-term Debt
$1.23B
$1.06B
$1.02B
$1.22B
·
·
Total Debt
$1.23B
$1.08B
$1.02B
$1.22B
·
·
Common Stock
$61.0K
$61.0K
$60.0K
$60.0K
$0
·
Paid-in Capital
$1.90B
$1.90B
$1.88B
$1.87B
$0
·
Retained Earnings
$801M
$597M
$351M
$159M
$0
·
AOCI
$-540M
$-730M
$-624M
$-675M
$-461M
·
Stockholders' Equity
$2.17B
$1.77B
$1.61B
$1.35B
$2.46B
·
Liabilities + Equity
$4.77B
$4.03B
$3.83B
$3.75B
$3.46B
·
Shares Outstanding
60,721,079
60,517,574
60,295,634,000
60,094,725,000
0
0
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
D&A
$84M
$67M
$75M
$66M
$76M
$77M
Stock-based Comp
$17M
$20M
$16M
$13M
$6M
$6M
Deferred Tax
$-32M
$235.0K
$-25M
$-20M
$-9M
$-14M
Amort. of Intangibles
$43M
$36M
$40M
$36M
$42M
$42M
Restructuring
$28M
$10M
$24M
$23M
$19M
$22M
Other Non-cash
$-36M
$3M
$59M
$-68M
·
·
Operating Cash Flow
$261M
$355M
$330M
$214M
$251M
$309M
CapEx
$47M
$52M
$48M
$40M
$36M
$40M
Investing Cash Flow
$-480M
$-206M
$-62M
$-184M
$-35M
$-35M
Dividends Paid
$22M
$17M
$13M
$6M
$0
$0
Financing Cash Flow
$114M
$32M
$-220M
$8M
$-222M
$-326M
Net Change in Cash
$-63M
$147M
$30M
$31M
$-8M
$-56M
Taxes Paid
$93M
$95M
$133M
$86M
$0
$0
Free Cash Flow
$213M
$304M
$282M
$174M
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
Gross Margin
36.9%
37.9%
36.6%
34.1%
·
·
Operating Margin
14.5%
16.3%
14.6%
12.7%
·
·
Net Margin
8.0%
9.7%
7.4%
8.6%
·
·
Pretax Margin
11.6%
13.5%
11.5%
11.6%
·
·
EBITDA Margin
17.5%
18.8%
17.3%
15.2%
·
·
ROA
5.1%
6.7%
5.4%
6.2%
·
·
ROE
11.5%
15.7%
13.9%
11.7%
·
·
ROIC
9.6%
12.4%
10.8%
9.9%
·
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
Current Ratio
1.9
1.8
1.6
1.6
·
·
Quick Ratio
1.0
1.0
0.8
0.7
·
·
Debt / Equity
0.6
0.6
0.6
0.9
·
·
LT Debt / Equity
0.6
0.6
0.6
0.9
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
Asset Turnover
0.6
0.7
0.7
0.7
·
·
Inventory Turnover
4.1
4.3
4.3
4.1
·
·
Receivables Turnover
6.9
7.3
7.3
6.8
·
·
주당6
지표
추세
2025
2024
2023
2022
2021
2020
Book Value / Share
$35.67
$29.23
$26.66
$22.47
·
·
Revenue / Share
$46.40
$44.86
$45.75
$0.04
·
·
Cash Flow / Share
$4.25
$5.82
$5.45
$0.00
·
·
Cash / Share
$3.06
$4.12
$1.69
$1.20
·
·
Dividend / Share
$0.38
$0.30
$0.23
$0.15
·
·
EPS (TTM)
$3.67
$4.31
$3.36
$3.69
·
·
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
Revenue YoY
3.7%
-1.2%
7.0%
6.8%
24.5%
·
Revenue CAGR 3Y
3.1%
4.1%
12.5%
·
·
·
Revenue CAGR 5Y
7.8%
·
·
·
·
·
EPS YoY
-14.8%
28.3%
-8.9%
-5.9%
49.6%
·
EPS CAGR 3Y
-0.18%
3.2%
8.6%
·
·
·
EPS CAGR 5Y
7.0%
·
·
·
·
·
Net Income YoY
-14.4%
29.0%
-8.2%
-4.8%
49.4%
·
Net Income CAGR 3Y
0.45%
4.0%
9.2%
·
·
·
Net Income CAGR 5Y
7.6%
·
·
·
·
·
가치 평가 (TTM)16
지표
추세
2025
2024
2023
2022
2021
2020
Revenue TTM
$2.84B
$2.74B
$2.77B
$2.59B
·
·
Net Income TTM
$227M
$265M
$205M
$224M
·
·
Market Cap
$6.78B
$7.26B
$5.22B
$2.82B
·
·
Enterprise Value
$7.83B
$8.08B
$6.14B
$3.97B
·
·
P/E
30.4
27.8
25.8
12.7
·
·
P/S
2.4
2.6
1.9
1.1
·
·
P/B
3.1
4.1
3.2
2.1
·
·
P / Cash Flow
26.0
20.4
15.8
13.2
·
·
P / FCF
31.8
23.9
18.5
16.2
·
·
EV / EBITDA
15.8
15.7
12.8
10.0
·
·
EV / FCF
36.7
26.6
21.7
22.8
·
·
EV / Revenue
2.8
2.9
2.2
1.5
·
·
Dividend Yield
0.32%
0.23%
0.26%
0.21%
·
·
Earnings Yield
3.3%
3.6%
3.9%
7.9%
·
·
Payout Ratio
9.7%
6.4%
6.5%
2.7%
·
·
Annual Payout
$22M
$17M
$13M
$6M
·
·
손익계산서15
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$808M
$746M
$721M
$716M
$678M
$671M
$673M
$707M
$690M
$689M
$681M
$720M
$684M
$664M
$620M
Cost of Revenue
$500M
$470M
$463M
$450M
$423M
$412M
$419M
$437M
$435M
$435M
$431M
$456M
$437M
$440M
$411M
Gross Profit
$307M
$275M
$258M
$266M
$255M
$258M
$254M
$270M
$255M
$255M
$250M
$264M
$247M
$224M
$209M
R&D Expense
$13M
$12M
$13M
$10M
$10M
$10M
$9M
$10M
$10M
$11M
$9M
$10M
$10M
$9M
$8M
SG&A Expense
$210M
$174M
$154M
$156M
$141M
$145M
$146M
$146M
$142M
$145M
$145M
$150M
$147M
$139M
$122M
Operating Expenses
$39M
$35M
$29M
$34M
$44M
$35M
$43M
$40M
$44M
·
·
·
·
·
·
Operating Income
$79M
$90M
$87M
$109M
$110M
$111M
$106M
$119M
$111M
$104M
$101M
$109M
$91M
$79M
$81M
Pretax Income
$48M
$65M
$64M
$88M
$93M
$96M
$89M
$103M
$81M
$77M
$81M
$90M
$71M
$66M
$72M
Income Tax
$12M
$13M
$13M
$18M
$20M
$23M
$18M
$18M
$19M
$18M
$20M
$21M
$37M
$6M
$18M
Net Income
$32M
$48M
$38M
$67M
$67M
$54M
$68M
$83M
$60M
·
$58M
$66M
$32M
·
$52M
EPS (Basic)
$0.50
$0.78
$0.60
$1.10
$1.10
$0.89
$1.12
$1.36
$0.99
$0.84
$0.95
$1.08
$0.52
$1.00
$0.86
EPS (Diluted)
$0.50
$0.78
$0.60
$1.09
$1.10
$0.87
$1.11
$1.35
$0.98
$0.83
$0.94
$1.07
$0.52
$1.00
$0.86
Shares (Basic)
61,333,967
60,781,212
·
60,739,891
60,562,584
·
60,439,818
60,432,230
60,346,121
·
60,265,516
60,237,955
60,146,348
·
60,063,553
Shares (Diluted)
61,630,600
61,265,828
·
61,312,744
61,281,118
·
61,086,129
61,078,456
60,987,957
·
60,730,713
60,561,339
60,486,226
·
60,163,221
EBITDA
$107M
$114M
·
$128M
$127M
·
$106M
$119M
$111M
·
$101M
$109M
$91M
·
$81M
대차대조표29
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$217M
$1.00B
$186M
$258M
$291M
$249M
$254M
$228M
$76M
·
$83M
$74M
$82M
·
$61M
Receivables
$554M
$488M
$451M
$456M
$415M
$370M
$421M
$431M
$430M
·
$388M
$413M
$404M
·
$360M
Inventory
$582M
$521M
$482M
$474M
$451M
$404M
$423M
$427M
$406M
·
$426M
$447M
$448M
·
$447M
Prepaid Expense
$84M
$79M
$66M
$67M
$57M
$56M
$59M
$63M
$60M
·
$63M
$69M
$56M
·
$53M
Other Current Assets
$91M
$77M
$77M
$81M
$72M
$69M
$66M
$63M
$70M
·
$70M
$68M
$70M
·
$68M
Current Assets
$1.53B
$2.17B
$1.26B
$1.34B
$1.29B
$1.15B
$1.22B
$1.21B
$1.04B
·
$1.03B
$1.07B
$1.06B
·
$988M
PP&E (Net)
$390M
$377M
$382M
$327M
$307M
$298M
$296M
$287M
$290M
·
$276M
$282M
$284M
·
$265M
PP&E (Gross)
·
·
$744M
·
·
$600M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$362M
·
·
$301M
·
·
·
·
·
·
·
·
·
Goodwill
$2.75B
$1.93B
$1.95B
$1.79B
$1.68B
$1.65B
$1.67B
$1.58B
$1.59B
$1.59B
$1.55B
$1.59B
$1.56B
$1.53B
$1.40B
Intangibles
$1.37B
$656M
$673M
$542M
$503M
$488M
$500M
$477M
$484M
·
$491M
$505M
$518M
·
$452M
Other Non-current Assets
$383M
$384M
$386M
$349M
$350M
$357M
$305M
$317M
$329M
·
$313M
$323M
$325M
·
$345M
Total Assets
$6.56B
$5.62B
$4.77B
$4.43B
$4.22B
$4.03B
$4.08B
$3.97B
$3.83B
·
$3.76B
$3.86B
$3.85B
·
$3.54B
Accounts Payable
$407M
$399M
$360M
$370M
$350M
$318M
$320M
$350M
$338M
·
$303M
$333M
$355M
·
$320M
Accrued Liabilities
$366M
$328M
$302M
$295M
$305M
$299M
$317M
$301M
$293M
·
$308M
$285M
$275M
·
$290M
Current Liabilities
$779M
$730M
$665M
$686M
$672M
$632M
$637M
$651M
$631M
·
$610M
$618M
$630M
·
$611M
Capital Leases
$116M
$82M
$88M
$65M
$63M
$66M
$70M
$70M
$74M
·
$75M
$78M
$78M
·
$72M
Deferred Tax
$329M
$176M
$183M
$158M
$151M
$152M
$133M
$130M
$144M
·
$172M
$172M
$170M
·
$170M
Other Non-current Liabilities
$808M
$627M
$657M
$575M
$539M
$533M
$490M
$487M
$521M
·
$515M
$539M
$544M
·
$549M
Total Liabilities
$3.98B
$3.39B
$2.55B
$2.32B
$2.27B
$2.23B
$2.21B
$2.22B
$2.15B
·
$2.21B
$2.32B
$2.39B
·
$2.29B
Long-term Debt
$2.39B
$2.03B
$1.23B
$1.06B
$1.06B
$1.08B
$1.08B
$1.08B
$993M
·
$1.09B
$1.16B
$1.22B
·
·
Total Debt
·
·
·
·
·
·
$1.08B
$1.08B
$993M
·
$1.09B
$1.16B
$1.22B
·
$1.13B
Common Stock
$62.0K
$61.0K
$61.0K
$61.0K
$61.0K
$61.0K
$60.0K
$60.0K
$60.0K
·
$60.0K
$60.0K
$60.0K
·
$60.0K
Paid-in Capital
$2.05B
$1.91B
$1.90B
$1.90B
$1.90B
$1.90B
$1.89B
$1.89B
$1.88B
·
$1.88B
$1.87B
$1.87B
·
$1.86B
Retained Earnings
$866M
$842M
$801M
$720M
$660M
$597M
$548M
$485M
$407M
·
$304M
$250M
$188M
·
$102M
AOCI
$-548M
$-557M
$-540M
$-550M
$-652M
$-730M
$-605M
$-663M
$-648M
·
$-680M
$-617M
$-637M
·
$-750M
Stockholders' Equity
$2.54B
$2.19B
$2.17B
$2.07B
$1.91B
$1.77B
$1.84B
$1.71B
$1.64B
·
$1.50B
$1.51B
$1.42B
·
$1.21B
Liabilities + Equity
$6.56B
$5.62B
$4.77B
$4.43B
$4.22B
$4.03B
$4.08B
$3.97B
$3.83B
·
$3.76B
$3.86B
$3.85B
·
$3.54B
Shares Outstanding
62,167,669
60,881,557
60,721,079
60,517,574
60,517,574
60,517,574
60,444,246
60,438,838
60,424,421
60,295,634,000
60,271,072
60,259,369
60,222,263
60,094,725,000
60,076,559
현금 흐름12
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$28M
$24M
$25M
$19M
$17M
$17M
$17M
$17M
$16M
$18M
$18M
$18M
$22M
$17M
$16M
Stock-based Comp
·
$4M
$4M
·
$5M
$5M
$5M
$6M
$4M
$5M
$4M
$4M
$3M
$3M
$4M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
$13M
$7M
Restructuring
$18M
$10M
$18M
$1M
$4M
$2M
$2M
$5M
$2M
$6M
$3M
$5M
$9M
$6M
$7M
Other Non-cash
·
$-29M
·
·
$-55M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
·
$47M
$97M
·
$35M
$127M
$101M
$83M
$44M
$122M
$107M
$63M
$38M
$91M
$80M
CapEx
·
$14M
$20M
·
$7M
$25M
$11M
$9M
$7M
$19M
$12M
$9M
$8M
$18M
$8M
Investing Cash Flow
·
$-13M
$-18M
·
$-3M
$-91M
$-77M
$-10M
$-27M
$-20M
$-9M
$-8M
$-26M
$-167M
$-7M
Dividends Paid
·
$6M
$6M
·
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
Financing Cash Flow
·
$786M
$-114M
·
$-13M
$-9M
$-6M
$80M
$-34M
$-78M
$-74M
$-61M
$-7M
$80M
$-53M
Net Change in Cash
·
$819M
$-32M
·
$42M
$-4M
$25M
$152M
$-26M
$19M
$8M
$-8M
$10M
$11M
$7M
Free Cash Flow
·
$33M
·
·
$28M
·
·
·
$37M
·
·
·
$30M
·
·
수익성8
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
38.0%
36.9%
·
37.2%
37.6%
·
37.7%
38.2%
37.0%
·
36.7%
36.6%
36.2%
·
33.8%
Operating Margin
9.8%
12.1%
·
15.2%
16.2%
·
15.8%
16.9%
16.0%
·
14.8%
15.1%
13.2%
·
13.1%
Net Margin
4.0%
6.4%
·
9.3%
9.9%
·
10.1%
11.7%
8.7%
·
8.5%
9.1%
4.7%
·
8.4%
Pretax Margin
6.0%
8.7%
·
12.3%
13.7%
·
13.2%
14.6%
11.8%
·
11.8%
12.5%
10.4%
·
11.6%
EBITDA Margin
13.2%
15.3%
·
17.9%
18.8%
·
15.8%
16.9%
16.0%
·
14.8%
15.1%
13.2%
·
13.1%
ROA
·
·
·
·
·
·
1.7%
2.1%
1.6%
·
1.6%
1.7%
0.84%
·
3.0%
ROE
·
·
·
·
·
·
4.1%
5.2%
3.9%
·
4.2%
4.8%
1.6%
·
8.7%
ROIC
·
·
·
·
·
·
2.9%
3.5%
3.2%
·
2.9%
3.1%
1.7%
·
2.6%
유동성 및 지급능력4
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
·
·
·
·
·
·
1.9
1.9
1.7
·
1.7
1.7
1.7
·
1.6
Quick Ratio
·
·
·
·
·
·
1.1
1.0
0.8
·
0.8
0.8
0.8
·
0.7
Debt / Equity
·
·
·
·
·
·
0.6
0.6
0.6
·
0.7
0.8
0.9
·
0.9
LT Debt / Equity
·
·
·
·
·
·
0.6
0.6
0.6
·
0.7
0.8
0.9
·
0.9
효율성3
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
·
·
·
·
·
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.4
Inventory Turnover
·
·
·
·
·
·
1.0
1.0
1.0
·
1.0
1.0
1.0
·
1.8
Receivables Turnover
·
·
·
·
·
·
1.7
1.7
1.7
·
1.8
1.8
1.7
·
3.4
주당6
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
·
·
·
·
·
·
$30.39
$28.26
$27.15
·
$24.90
$25.00
$23.57
·
$20.13
Revenue / Share
$13.10
$12.17
·
$11.67
$11.07
·
$11.02
$11.58
$11.31
·
$11.21
$11.90
$11.31
·
$10.31
Cash Flow / Share
·
$0.77
·
·
$0.58
·
·
·
$0.73
·
·
·
$0.63
·
·
Cash / Share
·
·
·
·
·
·
$4.20
$3.78
$1.27
·
$1.37
$1.24
$1.36
·
$1.01
Dividend / Share
$0.12
$0.10
·
$0.10
$0.08
$0.08
$0.08
$0.08
$0.06
$0.06
$0.06
$0.06
$0.05
·
·
EPS (TTM)
$2.78
$3.37
·
$4.17
$4.43
·
$4.27
$4.10
$3.82
·
$3.53
$3.45
$3.29
·
$3.36
가치 평가 (TTM)13
지표
추세
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$3.00B
$2.91B
·
$2.74B
$2.73B
·
$2.76B
$2.77B
$2.78B
·
$2.75B
$2.69B
$2.63B
·
$2.55B
Net Income TTM
$173M
$207M
·
$256M
$272M
·
·
·
·
·
·
·
·
·
·
Market Cap
·
·
·
·
·
·
$6.44B
$5.71B
$6.68B
·
$4.23B
$4.01B
$3.56B
·
$2.00B
Enterprise Value
·
·
·
·
·
·
$7.26B
$6.56B
$7.60B
·
$5.24B
$5.09B
$4.69B
·
$3.08B
P/E
33.4
29.2
·
30.1
24.2
·
24.9
23.0
28.9
·
19.9
19.3
18.0
·
9.9
P/S
·
2.1
·
·
·
·
2.3
2.1
2.4
·
1.5
1.5
1.4
·
0.8
P/B
·
·
·
·
·
·
3.5
3.3
4.1
·
2.8
2.7
2.5
·
1.7
P / Cash Flow
·
·
·
·
·
·
·
·
150.2
·
·
·
93.4
·
·
EV / Revenue
·
2.4
·
·
·
·
2.6
2.4
2.7
·
1.9
1.9
1.8
·
1.2
Dividend Yield
·
·
·
·
·
·
0.25%
0.26%
0.21%
·
0.30%
0.30%
·
·
·
Earnings Yield
3.0%
3.4%
·
3.3%
4.1%
·
4.0%
4.3%
3.5%
·
5.0%
5.2%
5.6%
·
10.1%
Payout Ratio
·
12.8%
·
·
7.2%
·
·
·
6.1%
·
·
·
9.5%
·
·
Annual Payout
·
·
·
$18M
$18M
·
$16M
$15M
$14M
·
$13M
$12M
·
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$2.84B
$2.74B
$2.77B
$2.59B
$2.43B
매출 총이익률 %
36.9%
37.9%
36.6%
34.1%
·
영업이익률 %
14.5%
16.3%
14.6%
12.7%
·
순이익
$227M
$265M
$205M
$224M
$235M
희석 EPS
$3.67
$4.31
$3.36
$3.69
$3.92
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.6
0.6
0.6
0.9
·
유동비율
1.9
1.8
1.6
1.6
·
당좌 비율
1.0
1.0
0.8
0.7
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$213M
$304M
$282M
$174M
·
기관 투자자 (13F)
373개의 제출자
· $5.4B 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.
보유자373
보유 가치$5.4B
신규 포지션60
청산 포지션58
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
60 (-10 이전 분기 대비)
58 (+9 이전 분기 대비)
129 (-7 이전 분기 대비)
107 (+3 이전 분기 대비)
+8.3M
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.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.