GNW Genworth Financial Inc Common Stock
$9.61
가격 · 7월 2, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$7–$10
98% of range
애널리스트 평점
BUY
6 analysts
목표 주가
$11
+14% upside
P/E (TTM)
16.7
ROE
2.6%
순이익률
3.0%
GNW 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$9.61
시가총액
$3.54B
P/E (TTM)
16.7
EPS (TTM)
$0.54
매출 (TTM)
$7.30B
배당 수익률
—
ROE
2.6%
부채/자본
—
52주 범위
$7 – $10
GNW 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
$7.30B
2017-12-31
→
2025-12-31
EPS
$0.54
2017-12-31
→
2025-12-31
잉여현금흐름
—
마진
3.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
GNW
동종업계 중앙값
P/E (TTM)
16.7
15.0
P/S (TTM)
0.5
0.6
P/B
0.4
0.9
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
GNW
동종업계 중앙값
Net Profit Margin (순이익률)
3.0%
5.3%
ROA
0.25%
0.28%
ROE
2.6%
6.8%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GNW
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GNW
동종업계 중앙값
Revenue YoY (매출 YoY)
0.08%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.87%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-2.5%
—
EPS YoY
-20.6%
—
Net Income YoY (순이익 YoY)
-25.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GNW
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2008년 10월 8일 | $0.1000 |
| 2008년 7월 9일 | $0.1000 |
| 2008년 4월 9일 | $0.1000 |
| 2008년 1월 9일 | $0.1000 |
| 2007년 10월 10일 | $0.1000 |
| 2007년 7월 10일 | $0.0900 |
| 2007년 4월 10일 | $0.0900 |
| 2007년 1월 10일 | $0.0900 |
| 2006년 10월 10일 | $0.0900 |
| 2006년 7월 10일 | $0.0750 |
| 2006년 4월 10일 | $0.0750 |
| 2006년 1월 10일 | $0.0750 |
| 2005년 10월 7일 | $0.0750 |
| 2005년 7월 8일 | $0.0650 |
| 2005년 4월 8일 | $0.0650 |
| 2005년 1월 10일 | $0.0650 |
| 2004년 10월 7일 | $0.0650 |
GNW 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
6 명의 애널리스트
- 적극 매수 1 16.7%
- 매수 3 50.0%
- 보유 2 33.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
1 명의 애널리스트 · 2026-07-01
저가
$11.00
고가
$11.00
중앙값 목표
$11.00
+14.5%
평균 목표
$11.00
+14.5%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.00%
다음 실적
7월 28, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.12 | $0.20 | -0.08% |
| 2025년 12월 31일 | $0.01 | $0.06 | -0.06% |
| 2025년 9월 30일 | $0.28 | $0.05 | 0.23% |
| 2025년 6월 30일 | $0.12 | $0.11 | 0.01% |
| 2025년 3월 31일 | $0.13 | $0.21 | -0.08% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| GNW | $3.54B | 16.7 | 0.08% | 3.0% | 2.6% | — |
| LNC | $8.46B | 7.6 | -1.2% | 6.5% | 12.3% | — |
| CNO | $4.01B | 18.5 | 0.85% | 5.1% | 8.9% | — |
| FG | $4.18B | 16.4 | -0.23% | 4.6% | 6.0% | — |
| BHF | — | — | — | — | — | — |
| CIA | — | — | 4.3% | 5.7% | 6.3% | — |
| AFL | $57.20B | 16.2 | -9.3% | 21.2% | 12.9% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.30B | $7.29B | $7.49B | $7.50B | $7.82B | · | $8.28B | $7.71B | $7.90B | $7.51B | $8.37B | $8.55B | |
| SG&A Expense | $1.01B | $977M | $942M | $1.28B | $998M | · | $935M | $909M | $943M | $957M | $1.27B | $1.31B | |
| Operating Income | · | · | $41M | $818M | $474M | · | $310M | $355M | $-5M | $530M | $-316M | $255M | |
| Interest Expense | $105M | $115M | $118M | $106M | $160M | · | $195M | $231M | $256M | $266M | $337M | $419M | |
| Pretax Income | $433M | $595M | $303M | $1.36B | $1.11B | · | $928M | $521M | $137M | $127M | $320M | $-15M | |
| Income Tax | $84M | $158M | $104M | $319M | $248M | · | $230M | $139M | $70M | $-406M | $358M | $-9M | |
| Net Income | $223M | $299M | $76M | $916M | $850M | · | $178M | $343M | $119M | $817M | $-277M | $-615M | |
| EPS (Basic) | $0.54 | $0.69 | $0.16 | $1.82 | $1.68 | · | $0.35 | $0.68 | $0.24 | $1.64 | $-0.56 | $-1.24 | |
| EPS (Diluted) | $0.54 | $0.68 | $0.16 | $1.79 | $1.65 | · | $0.35 | $0.67 | $0.24 | $1.63 | $-0.56 | $-1.24 | |
| Shares (Basic) | 409,000,000 | 433,900,000 | 468,800,000 | 504,400,000 | 506,900,000 | · | 505,200,000 | 502,900,000 | 500,400,000 | 499,000,000 | 498,300,000 | 497,400,000 | |
| Shares (Diluted) | 414,000,000 | 439,400,000 | 474,900,000 | 510,900,000 | 514,700,000 | · | 511,600,000 | 509,700,000 | 500,400,000 | 501,400,000 | 498,300,000 | 497,400,000 | |
| EBITDA | $231M | $249M | $305M | $940M | $1.14B | · | $809M | · | · | · | · | $255M |
대차대조표 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | $1.03B | · | · | $2.88B | $2.78B | $5.96B | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | $14M | $14M | |
| Intangibles | · | $197M | $198M | $203M | $143M | $271M | $157M | · | · | · | · | · | |
| Total Assets | $88.08B | $86.82B | $90.82B | $89.71B | $99.17B | $122.35B | $105.75B | $101.34B | $100.92B | $105.30B | $104.66B | $106.43B | |
| Deferred Tax | · | · | · | · | · | · | · | · | $24M | $27M | $53M | $24M | |
| Total Liabilities | $78.32B | $77.44B | $82.48B | $81.33B | $82.91B | $120.27B | $89.93B | $86.71B | $86.73B | $89.97B | $90.19B | $91.79B | |
| Long-term Debt | $1.51B | $1.52B | $1.58B | $1.61B | $1.90B | $3.40B | $3.40B | $3.28B | $3.71B | $4.22B | $4.18B | $4.57B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | · | · | · | · | · | · | $12.01B | $11.99B | $11.99B | $11.98B | $11.96B | $11.95B | |
| Retained Earnings | $1.68B | $1.46B | $1.21B | $1.14B | $2.49B | $-626M | $1.58B | $1.46B | $1.12B | $1.11B | $287M | $564M | |
| Treasury Stock | $3.50B | $3.25B | $3.06B | $2.76B | $2.70B | $2.70B | $2.70B | $2.70B | $2.70B | $2.70B | $2.70B | $2.70B | |
| AOCI | $-1.32B | $-1.64B | $-2.56B | $-2.61B | $-5.86B | $-7.11B | $-7.11B | $3.43B | $2.04B | $3.03B | $3.09B | $3.01B | |
| Stockholders' Equity | $8.75B | $8.44B | $7.48B | $7.63B | $15.51B | $1.57B | $15.32B | $14.19B | $12.45B | $13.42B | $12.64B | $12.82B | |
| Liabilities + Equity | $88.08B | $86.82B | $90.82B | $89.71B | $99.17B | $122.35B | $105.75B | $101.34B | $100.92B | $105.30B | $104.66B | $106.43B | |
| Shares Outstanding | 391,836,579 | 421,419,484 | 446,823,204 | 495,446,960 | 508,000,000 | · | 506,000,000 | 504,000,000 | 501,000,000 | 499,000,000 | 498,000,000 | 498,000,000 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $231M | $249M | $264M | $326M | $384M | · | $463M | $408M | $348M | $392M | $498M | $966M | |
| Stock-based Comp | $58M | $51M | $49M | $37M | $40M | · | $39M | $26M | $35M | $31M | $32M | $16M | |
| Deferred Tax | $-55M | $-103M | $48M | $315M | $275M | · | $228M | $119M | $28M | $-427M | $145M | $-196M | |
| Amort. of Intangibles | · | · | $34M | $38M | $47M | · | $26M | $44M | $72M | $91M | $17M | $64M | |
| Restructuring | · | · | $4M | $2M | $34M | · | $3M | $4M | $2M | $1M | $22M | $8M | |
| Other Non-cash | $-130M | $-408M | $160M | $-139M | $-1.17B | · | $982M | · | · | · | · | · | |
| Operating Cash Flow | $327M | $88M | $597M | $1.05B | $437M | · | $1.96B | $2.08B | $1.63B | $2.55B | $1.87B | $1.59B | |
| Investing Cash Flow | $518M | $861M | $1.26B | $733M | $896M | · | $-1.15B | $1.30B | $-622M | $-759M | $-2.12B | $-404M | |
| Debt Issued | $0 | $750M | $0 | $0 | $0 | · | $738M | $0 | $441M | $0 | $0 | $150M | |
| Net Debt Issued | $-7M | $-74M | $-32M | $-297M | $-1.54B | · | $239M | · | · | · | · | $150M | |
| Stock Repurchased | $247M | $189M | $296M | $64M | $0 | · | $0 | · | · | · | · | · | |
| Net Stock Activity | $-247M | $-189M | $-296M | $-64M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-857M | $-1.11B | $-1.44B | $-1.55B | $-2.42B | · | $-1.51B | $-2.22B | $-1.62B | $-1.77B | $-2.95B | $-42M | |
| Net Change in Cash | $-12M | $-167M | $416M | $228M | $-1.08B | · | $-685M | $1.16B | $-698M | $91M | $-3.21B | $1.07B | |
| Taxes Paid | $168M | $248M | $10M | $5M | $7M | · | $3M | $1M | $33M | $46M | $203M | $153M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 0.55% | 8.4% | 9.8% | · | 3.7% | · | · | · | · | 3.0% | |
| Net Margin | 3.0% | 4.1% | 1.0% | 8.1% | 11.5% | · | 2.1% | · | · | · | · | -7.2% | |
| Pretax Margin | 5.9% | 8.2% | 4.0% | 13.0% | 15.1% | · | 11.9% | · | · | · | · | -0.18% | |
| EBITDA Margin | 3.2% | 3.4% | 4.1% | 12.5% | 14.6% | · | 9.3% | · | · | · | · | 3.0% | |
| ROA | 0.25% | 0.34% | 0.08% | 0.66% | 0.82% | · | 0.17% | · | · | · | · | -0.56% | |
| ROE | 2.6% | 3.7% | 1.0% | 4.8% | 10.6% | · | 1.2% | · | · | · | · | -4.4% | |
| ROIC | · | · | 0.36% | 4.8% | 3.8% | · | 1.5% | · | · | · | · | 0.80% |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | 0.3 | 6.0 | 4.8 | · | 1.6 | · | · | · | · | 0.6 |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | · | 0.1 | · | · | · | · | 0.1 |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.08% | -2.6% | -0.09% | -4.2% | -5.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.87% | -2.3% | -3.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -2.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -20.6% | 325.0% | -91.1% | 8.5% | 371.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -32.9% | -25.6% | -23.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 9.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -25.4% | 293.4% | -91.7% | 7.8% | 377.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -37.6% | -29.4% | -24.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 4.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $7.30B | $7.29B | $7.49B | $7.50B | $7.82B | · | $8.28B | $7.71B | $7.90B | $7.51B | $8.37B | $8.55B | |
| Net Income TTM | $223M | $299M | $76M | $916M | $850M | · | $178M | $343M | $119M | $817M | $-277M | $-615M | |
| Market Cap | $3.54B | $2.95B | $2.98B | $2.62B | $2.06B | · | $1.91B | · | · | · | · | $1.86B | |
| P/E | 16.7 | 10.3 | 41.8 | 3.0 | 2.5 | · | 10.8 | 6.6 | 19.4 | 1.9 | -6.8 | -3.0 | |
| P/S | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | · | 0.2 | · | · | · | · | 0.2 | |
| P/B | 0.4 | 0.3 | 0.4 | 0.3 | 0.1 | · | 0.1 | · | · | · | · | 0.1 | |
| P / Tangible Book | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | · | 0.1 | · | · | · | · | · | |
| P / Cash Flow | 10.8 | 33.5 | 5.0 | 2.5 | 4.7 | · | 1.0 | · | · | · | · | 1.2 | |
| Earnings Yield | 6.0% | 9.7% | 2.4% | 33.8% | 40.7% | · | 9.3% | 15.2% | 5.1% | 52.4% | -14.7% | -33.2% |
손익계산서 12
| 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 | $1.78B | $1.78B | $1.94B | $1.80B | $1.79B | $1.78B | $1.88B | $1.77B | $1.86B | $1.91B | $1.83B | $1.89B | $1.85B | $1.87B | $1.85B | $1.89B | |
| SG&A Expense | $213M | $265M | $259M | $249M | $236M | $253M | $259M | $229M | $236M | $248M | $228M | $226M | $240M | $225M | $245M | $579M | |
| Operating Income | · | · | · | $68M | $51M | · | $48M | $125M | $85M | · | $42M | $85M | $144M | · | $158M | $153M | |
| Interest Expense | $25M | $26M | $27M | $26M | $26M | $27M | $28M | $30M | $30M | $30M | $30M | $29M | $29M | $28M | $26M | $26M | |
| Pretax Income | $111M | $18M | $164M | $125M | $126M | $55M | $161M | $143M | $236M | $-217M | $90M | $221M | $209M | $529M | $220M | $260M | |
| Income Tax | $31M | $4M | $9M | $35M | $36M | $20M | $40M | $32M | $66M | $-36M | $30M | $55M | $55M | $119M | $54M | $62M | |
| Net Income | $47M | $2M | $116M | $51M | $54M | $-1M | $85M | $76M | $139M | $-212M | $29M | $137M | $122M | $381M | $136M | $159M | |
| EPS (Basic) | $0.12 | $0.00 | $0.29 | $0.12 | $0.13 | $0.01 | $0.20 | $0.17 | $0.31 | $-0.44 | $0.06 | $0.29 | $0.25 | $0.77 | $0.27 | $0.31 | |
| EPS (Diluted) | $0.12 | $0.01 | $0.28 | $0.12 | $0.13 | $0.01 | $0.19 | $0.17 | $0.31 | $-0.43 | $0.06 | $0.29 | $0.24 | $0.75 | $0.27 | $0.31 | |
| Shares (Basic) | 388,100,000 | -830,500,000 | 408,000,000 | 413,200,000 | 418,300,000 | -876,300,000 | 430,800,000 | 436,400,000 | 443,000,000 | -957,200,000 | 460,500,000 | 473,200,000 | 492,300,000 | -1,016,600,000 | 503,800,000 | 508,900,000 | |
| Shares (Diluted) | 393,700,000 | -839,700,000 | 413,300,000 | 417,500,000 | 422,900,000 | -887,400,000 | 435,800,000 | 440,700,000 | 450,300,000 | -969,300,000 | 466,000,000 | 478,100,000 | 500,100,000 | -1,029,900,000 | 509,300,000 | 514,100,000 | |
| EBITDA | $55M | · | · | $68M | $111M | · | $48M | $125M | $150M | · | $42M | $85M | $156M | · | $159M | $176M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Intangibles | · | · | $184M | $185M | $193M | · | $197M | $197M | $197M | · | $199M | $201M | $203M | · | $237M | $236M | |
| Total Assets | $86.77B | $88.08B | $88.49B | $87.34B | $87.26B | $86.82B | $90.76B | $87.54B | $89.19B | · | $85.47B | $89.84B | $91.18B | · | $85.94B | $89.07B | |
| Total Liabilities | $76.93B | $78.32B | $78.67B | $77.56B | $77.58B | $77.44B | $81.50B | $78.19B | $80.31B | · | $76.59B | $81.58B | $82.95B | · | $75.89B | $76.50B | |
| Long-term Debt | $1.51B | $1.51B | $1.52B | $1.52B | $1.52B | $1.52B | $1.55B | $1.56B | $1.58B | · | $1.60B | $1.60B | $1.60B | · | $1.62B | $1.77B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $1.73B | $1.68B | $1.73B | $1.61B | $1.56B | $1.46B | $1.51B | $1.43B | $1.35B | · | $1.43B | $1.40B | $1.26B | · | $2.92B | $2.82B | |
| Treasury Stock | $3.57B | $3.50B | $3.40B | $3.33B | $3.30B | $3.25B | $3.20B | $3.16B | $3.13B | · | $3.03B | $2.95B | $2.83B | · | $2.73B | $2.71B | |
| AOCI | $-1.22B | $-1.32B | $-1.40B | $-1.37B | $-1.42B | $-1.64B | $-1.87B | $-1.69B | $-2.09B | · | $-2.22B | $-2.86B | $-2.86B | $-2.61B | $-2.77B | $-145M | |
| Stockholders' Equity | $8.81B | $8.75B | $8.81B | $8.79B | $8.71B | $8.44B | $8.31B | $8.46B | $8.01B | · | $8.06B | $7.46B | $7.43B | · | $9.29B | $11.82B | |
| Liabilities + Equity | $86.77B | $88.08B | $88.49B | $87.34B | $87.26B | $86.82B | $90.76B | $87.54B | $89.19B | · | $85.47B | $89.84B | $91.18B | · | $85.94B | $89.07B | |
| Shares Outstanding | 385,207,174 | 391,836,579 | 402,682,970 | 411,692,847 | 415,879,361 | 421,419,484 | 428,434,170 | 434,010,505 | 439,599,677 | · | 452,722,552 | 467,000,000 | 487,000,000 | · | 503,000,000 | 508,000,000 |
현금 흐름 14
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $55M | $57M | $57M | $57M | $60M | $62M | $62M | $60M | $65M | $63M | $65M | $64M | $72M | $74M | $76M | $80M | |
| Stock-based Comp | $15M | $16M | $17M | $14M | $11M | $14M | $12M | $11M | $14M | $12M | $12M | $10M | $15M | $8M | $9M | $10M | |
| Deferred Tax | $23M | $-26M | $-9M | $-22M | $2M | $-46M | $-7M | $-49M | $-1M | $-87M | $28M | $70M | $53M | $115M | $72M | $86M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $9M | $8M | $9M | · | $9M | $10M | |
| Restructuring | · | · | · | · | · | · | $0 | $4M | $7M | · | $0 | $1M | $3M | · | $0 | $1M | |
| Other Non-cash | $-49M | · | · | · | $-93M | · | · | · | $-324M | · | · | · | $-169M | · | · | · | |
| Operating Cash Flow | $91M | $200M | $87M | $6M | $34M | $27M | $161M | $7M | $-107M | $147M | $175M | $258M | $17M | $404M | $308M | $429M | |
| Investing Cash Flow | $-5M | $50M | $308M | $174M | $-14M | $220M | $240M | $258M | $143M | $348M | $-4M | $553M | $364M | $281M | $-83M | $397M | |
| Debt Issued | · | $0 | $0 | · | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | |
| Net Debt Issued | $-5M | · | · | · | $0 | · | · | · | $-6M | · | · | · | $-11M | · | · | · | |
| Stock Repurchased | $67M | $96M | $74M | $32M | $45M | $54M | $36M | $36M | $63M | $35M | $80M | $113M | $68M | $30M | $19M | $15M | |
| Net Stock Activity | $-67M | · | · | · | $-45M | · | · | · | $-63M | · | · | · | $-68M | · | · | $-15M | |
| Financing Cash Flow | $-2M | $-250M | $-156M | $-274M | $-177M | $-255M | $-276M | $-285M | $-299M | $-273M | $-352M | $-390M | $-428M | $-447M | $-388M | $-393M | |
| Net Change in Cash | $84M | $0 | $239M | $-94M | $-157M | $-9M | $125M | $-20M | $-263M | $222M | $-180M | $421M | $-47M | $238M | $-163M | $433M |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | 3.8% | 2.9% | · | 2.5% | 7.1% | 4.6% | · | 2.3% | 4.5% | 4.5% | · | 8.6% | 9.4% | |
| Net Margin | 2.6% | · | 6.0% | 2.8% | 3.0% | · | 4.5% | 4.3% | 7.5% | · | 1.6% | 7.2% | 3.3% | · | 5.7% | 9.6% | |
| Pretax Margin | 6.2% | · | 8.5% | 7.0% | 7.0% | · | 8.6% | 8.1% | 12.7% | · | 4.9% | 11.7% | 7.2% | · | 10.1% | 15.6% | |
| EBITDA Margin | 3.1% | · | · | 3.8% | 6.2% | · | 2.5% | 7.1% | 8.1% | · | 2.3% | 4.5% | 8.4% | · | 8.6% | 9.4% | |
| ROA | 0.05% | · | 0.13% | 0.06% | 0.06% | · | 0.10% | 0.09% | 0.15% | · | 0.03% | 0.15% | 0.07% | · | 0.11% | 0.19% | |
| ROE | 0.54% | · | 1.4% | 0.59% | 0.65% | · | 1.0% | 0.95% | 1.8% | · | 0.33% | 1.4% | 0.57% | · | 0.85% | 1.3% | |
| ROIC | · | · | · | 0.56% | 0.42% | · | 0.43% | 1.1% | 0.76% | · | 0.35% | 0.86% | 0.80% | · | 1.2% | 1.1% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | 2.6 | 2.0 | · | 1.7 | 4.2 | 2.8 | · | 1.4 | 2.9 | 2.9 | · | 6.1 | 6.8 |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
가치 평가 (TTM) 9
| 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 | $7.29B | · | $7.40B | $7.23B | $7.30B | · | $7.42B | $7.38B | $7.50B | · | $7.44B | $7.46B | $7.46B | · | $7.36B | $7.59B | |
| Net Income TTM | $268M | · | $306M | $266M | $354M | · | $88M | $32M | $93M | · | $669M | $776M | $798M | · | $698M | $876M | |
| Market Cap | $3.13B | · | $3.58B | $3.20B | $2.95B | · | $2.93B | $2.62B | $2.83B | · | $2.65B | $2.33B | $2.44B | · | $1.76B | $1.79B | |
| P/E | 12.5 | · | 12.4 | 12.8 | 8.9 | · | 34.2 | 86.3 | 33.8 | · | 4.3 | 3.2 | 3.2 | · | 2.6 | 2.1 | |
| P/S | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.3 | · | 0.2 | 0.2 | |
| P/B | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | |
| P / Tangible Book | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | |
| P / Cash Flow | 34.4 | · | · | · | 86.7 | · | · | · | -26.4 | · | · | · | 143.8 | · | · | · | |
| Earnings Yield | 8.0% | · | 8.1% | 7.8% | 11.3% | · | 2.9% | 1.2% | 2.9% | · | 23.0% | 31.2% | 31.5% | · | 38.9% | 48.2% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $7.30B | $7.29B | $7.49B | $7.50B | $7.82B |
| 영업이익률 % | — | — | 0.55% | 8.4% | 9.8% |
| 순이익 | $223M | $299M | $76M | $916M | $850M |
| 희석 EPS | $0.54 | $0.68 | $0.16 | $1.79 | $1.65 |
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.