HCI 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$901M2016-12-31 → 2025-12-31
EPS$22.722016-12-31 → 2025-12-31
잉여현금흐름$441M2016-12-31 → 2025-12-31
순이익률32.6%2016-12-31 → 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
HCI
5년 평균
동종업계 중앙값
결론
P/E (TTM)
7.95년 평균 ≈84.9
≈84.9
13.6
저평가
P/S (TTM)
2.45년 평균 ≈1.7
≈1.7
2.0
더 비싼
P/B (MRQ)
2.15년 평균 ≈2.5
≈2.5
2.0
적정 가치
주가 / FCF (TTM)
5.65년 평균 ≈-6.2
≈-6.2
·
·
주가 / 현금 흐름 (TTM)
5.65년 평균 ≈-5669.3
≈-5669.3
5.6
적정 가치
주가 / 유형 장부 가치 (MRQ)
2.15년 평균 ≈2.6
≈2.6
·
·
PEG Ratio (PEG 비율)
≈0.2
·
·
·
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
HCI
5년 평균
동종업계 중앙값
결론
EBITDA Margin (EBITDA 마진)
1.2%5년 평균 ≈1.1%
≈1.1%
0.92%
동일
세전 마진 (TTM)
48.4%5년 평균 ≈16.2%
≈16.2%
17.8%
최상위권
순이익률 (TTM)
32.6%5년 평균 ≈10.2%
≈10.2%
14.0%
최상위권
ROA (TTM)
12.4%5년 평균 ≈3.7%
≈3.7%
7.4%
최상위권
ROE (TTM)
33.8%5년 평균 ≈15.5%
≈15.5%
18.9%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
HCI
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
20.1%5년 평균 ≈24.1%
≈24.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
21.7%5년 평균 ≈21.8%
≈21.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
23.8%
·
·
·
EPS YoY
155.6%5년 평균 ≈26.1%
≈26.1%
·
·
Net Income YoY (순이익 YoY)
171.9%5년 평균 ≈39.3%
≈39.3%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
248.5%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
45.5%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
289.8%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
61.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
HCI
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$22.725년 평균 ≈$6.64
≈$6.64
·
·
Revenue / Share (주당 매출)
$69.965년 평균 ≈$9555.63
≈$9555.63
·
·
Cash Flow / Share (주당 현금 흐름)
$34.515년 평균 ≈$2265.80
≈$2265.80
·
·
Cash / Share (주당 현금)
$93.145년 평균 ≈$57.42
≈$57.42
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
HCI
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.4
≈0.4
0.5
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.5M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.80%
지급 비율6.5%
연간 지급액≈$1.60분기별 납부
5년 배당 CAGR≈0.00%주당, 분할 조정 기준
배당락일
금액
통화
수익률
8월 21, 2026
$0.40
USD
≈0.88%
5월 15, 2026
$0.40
USD
≈1.0%
2월 20, 2026
$0.40
USD
≈1.0%
11월 21, 2025
$0.40
USD
≈0.92%
8월 15, 2025
$0.40
USD
≈1.0%
5월 16, 2025
$0.40
USD
≈0.96%
2월 21, 2025
$0.40
USD
≈1.4%
11월 15, 2024
$0.40
USD
≈1.4%
8월 16, 2024
$0.40
USD
≈1.7%
5월 16, 2024
$0.40
USD
≈1.6%
2월 15, 2024
$0.40
USD
≈1.6%
11월 16, 2023
$0.40
USD
≈2.0%
8월 17, 2023
$0.40
USD
≈2.9%
5월 18, 2023
$0.40
USD
≈2.8%
2월 16, 2023
$0.40
USD
≈3.2%
11월 17, 2022
$0.40
USD
≈4.2%
8월 18, 2022
$0.40
USD
≈2.8%
5월 16, 2022
$0.40
USD
≈2.5%
2월 17, 2022
$0.40
USD
≈2.5%
11월 18, 2021
$0.40
USD
≈1.3%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈36.3%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 6, 2026
$5.60
$5.09
10.1%
2026년 3월 31일
5월 13, 2026
$5.45
$5.20
4.8%
2025년 12월 31일
$8.25
$4.85
70.0%
2025년 9월 30일
$5.19
$2.42
114.2%
2025년 6월 30일
$5.09
$4.59
11.0%
2025년 3월 31일
$5.28
$4.90
7.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서11
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$901M
$750M
$551M
$500M
$408M
$310M
$242M
$231M
$244M
$264M
$286M
$266M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
$180M
$165M
Interest Expense
·
$2.0K
$150.0K
·
·
·
·
·
·
·
·
·
Pretax Income
$429M
$173M
$118M
$-68M
$11M
$37M
$36M
$27M
$-16M
$47M
$106M
$101M
Income Tax
$109M
$46M
$28M
$-14M
$4M
$9M
$10M
$9M
$-9M
$18M
$40M
$38M
Net Income
$299M
$110M
$79M
$-59M
$2M
$28M
$27M
$18M
$-7M
$29M
$66M
$63M
EPS (Basic)
$24.58
$10.59
$9.13
$-6.24
$0.23
$3.55
$3.32
$2.34
$-0.75
$2.95
$6.51
$5.90
EPS (Diluted)
$22.72
$8.89
$7.62
$-6.24
$0.21
$3.49
$3.31
$2.34
$-0.75
$2.92
$5.90
$5.36
Shares (Basic)
11,675,000
9,997,000
8,367,000
8,817,000
8,092,000
7,351,000
7,580
7,878,000
·
9,326,000
9,602,000
9,888,000
Shares (Diluted)
12,878,000
12,686,000
11,044,000
8,817,000
8,580,000
9,694,000
10,238
7,895,000
·
10,873,000
11,355,000
11,694,000
EBITDA
$11M
$4M
$8M
$8M
$2M
$2M
$2M
$1M
$1M
$1M
$5M
$5M
대차대조표17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.21B
$532M
$536M
$235M
$629M
$431M
$229M
$239M
$256M
$281M
$268M
$314M
Short-term Investments
·
·
·
·
·
·
·
$66M
·
·
·
·
PP&E (Net)
$29M
$30M
$29M
$18M
$14M
$13M
$15M
$13M
$12M
$11M
$12M
$12M
PP&E (Gross)
$54M
$50M
$46M
$31M
$25M
$21M
$25M
$23M
$20M
$18M
$17M
$16M
Accum. Depreciation
$25M
$20M
$17M
$13M
$11M
$9M
$11M
$9M
$8M
$7M
$5M
$4M
Intangibles
$3M
$5M
$8M
$11M
$11M
$4M
$4M
$5M
$5M
$5M
·
·
Total Assets
$2.53B
$2.23B
$1.81B
$1.80B
$1.18B
$941M
$803M
$833M
$842M
$670M
$637M
$599M
Deferred Tax
$4M
$3M
$0
$2M
$12M
$12M
$4M
·
·
·
·
·
Total Liabilities
$1.41B
$1.76B
$1.39B
$1.55B
$762M
$740M
$617M
$651M
$648M
$426M
$399M
$416M
Long-term Debt
·
·
·
·
·
·
·
·
$238M
$139M
$129M
$130M
Common Stock
$0
$0
$0
$0
$0
$0
·
·
·
$0
$0
$0
Paid-in Capital
$428M
$122M
$90M
$0
$76M
$0
·
·
·
$8M
$24M
$20M
Retained Earnings
$612M
$332M
$238M
$172M
$247M
$200M
$183M
$183M
$189M
$233M
$216M
$161M
AOCI
$1M
$-749.0K
$-3M
$-10M
$498.0K
$2M
$2M
$-1M
$5M
$3M
$-2M
$666.0K
Stockholders' Equity
$1.04B
$453M
$325M
$163M
$323M
$201M
$186M
$181M
$194M
$244M
$238M
$183M
Liabilities + Equity
$2.53B
$2.23B
$1.81B
$1.80B
$1.18B
$941M
$803M
$833M
$842M
$670M
$637M
$599M
Shares Outstanding
12,992,147
10,767,184
9,738,183
8,598,682
10,131,399
7,785,617
7,764,564
8,356,730
8,762,416
9,662,761
10,292,256
10,189,128
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$11M
$4M
$8M
$8M
$6M
$9M
$2M
$1M
$1M
$1M
$1M
$1M
Stock-based Comp
$11M
$10M
$9M
$15M
$14M
$8M
$6M
$5M
$5M
$4M
$5M
$8M
Deferred Tax
$-2M
$2M
$-1M
$-10M
$1M
$8M
$2M
$141.0K
$-5M
$155.0K
$-361.0K
$-5M
Amort. of Intangibles
$3M
$2M
$3M
$3M
$761.0K
$624.0K
$608.0K
$604.0K
$503.0K
$77.0K
·
·
Other Non-cash
$125M
$205M
$135M
$45M
$78M
$32M
$18M
$5M
$22M
$53M
$-30M
$18M
Operating Cash Flow
$444M
$332M
$231M
$-12.0K
$97M
$77M
$54M
$29M
$17M
$88M
$45M
$89M
CapEx
$4M
$4M
$7M
$6M
$3M
$6M
$3M
$2M
$2M
$865.0K
$840.0K
$453.0K
Investing Cash Flow
$87M
$-260M
$4M
$-435M
$37M
$143M
$50M
$-18M
$-80M
$-49M
·
·
Debt Issued
$17M
$0
$12M
$172M
$0
$10M
·
$6M
$144M
$18M
·
·
Net Debt Issued
$17M
$0
$12M
$172M
$0
$10M
·
$5M
$143M
$18M
·
·
Stock Issued
$0
$0
$85M
$0
$0
·
·
·
·
·
·
·
Stock Repurchased
$2M
$1M
$784.0K
$71M
$1M
$2M
$1M
$1M
$31M
$464.0K
$792.0K
$643.0K
Net Stock Activity
$-2M
$-1M
$84M
$-71M
$-1M
$-2M
$-1M
$-1M
$-31M
$-464.0K
$-792.0K
$-643.0K
Dividends Paid
$19M
$17M
$14M
$15M
$14M
$13M
$13M
$11M
$14M
$12M
$12M
$12M
Financing Cash Flow
$146M
$-75M
$67M
$41M
$64M
$-17M
$-115M
$-27M
$39M
$-26M
·
·
Net Change in Cash
$678M
$-4M
$302M
$-394M
$198M
$204M
$-10M
$-17M
$-24M
$13M
$-47M
$21M
Taxes Paid
$104M
$46M
$19M
·
·
·
·
$4M
$12M
$19M
$38M
$44M
Free Cash Flow
$441M
$328M
$224M
$-6M
$93M
$71M
$51M
$26M
$14M
$87M
$44M
$88M
Levered FCF
·
$328M
$224M
·
·
·
·
·
·
·
·
·
수익성5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Net Margin
33.2%
14.7%
14.3%
-11.7%
0.45%
8.9%
11.0%
7.7%
-2.8%
11.0%
23.0%
23.5%
Pretax Margin
47.6%
23.1%
21.4%
-13.7%
2.8%
11.9%
14.9%
11.6%
-6.4%
17.7%
37.1%
37.9%
EBITDA Margin
1.2%
0.57%
1.5%
1.6%
0.54%
0.60%
0.64%
0.59%
0.51%
0.48%
1.8%
1.9%
ROA
12.6%
5.4%
4.4%
-3.9%
0.18%
3.2%
3.2%
2.1%
-0.91%
4.4%
10.7%
11.1%
ROE
40.0%
28.3%
32.4%
-24.1%
0.71%
14.3%
14.4%
9.5%
-3.6%
11.9%
28.2%
34.6%
효율성1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
0.4
0.3
0.3
0.4
0.4
0.3
0.3
0.3
0.4
0.5
0.5
주당7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$80.13
$42.10
$33.36
$18.91
$31.92
$25.83
$23.90
$21.71
$22.14
$25.23
$23.10
$17.92
Revenue / Share
$69.96
$59.12
$49.86
$56.66
$47542.54
$32.02
$23.68
$29.30
·
$24.32
$25.18
$22.76
Cash Flow / Share
$34.51
$26.16
$20.89
$-0.00
$11247.44
$7.98
$5.28
$3.62
·
$8.09
$3.99
$7.59
Cash / Share
$93.14
$49.45
$55.09
$27.31
$62.08
$55.40
$29.52
$28.65
$29.20
$29.03
$26.01
$30.89
Dividend / Share
$1.60
$1.60
$1.60
·
·
·
·
$1.48
$1.40
$1.20
$1.20
$1.10
Dividend Paid / Share
·
$1.60
$1.60
$1.60
$1.60
$1.60
$1.60
$1.48
$1.40
·
·
·
EPS (TTM)
$22.72
$8.89
$7.62
$-6.24
$0.21
$3.49
$3.31
$2.34
$-0.75
$2.92
$5.90
$5.36
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
20.1%
36.2%
10.2%
22.5%
31.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
21.7%
22.5%
21.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
23.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
155.6%
16.7%
·
·
-94.0%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
248.5%
29.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
45.5%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
171.9%
39.1%
·
·
-93.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
289.8%
42.0%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
61.1%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
8.7%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$901M
$750M
$551M
$500M
$408M
$310M
$242M
$231M
$244M
$264M
$286M
$266M
Net Income TTM
$299M
$110M
$79M
$-59M
$2M
$28M
$27M
$18M
$-7M
$29M
$66M
$63M
Market Cap
$2.49B
$1.25B
$851M
$340M
$846M
$407M
$354M
$425M
$262M
$381M
$359M
$441M
P/E
8.4
13.1
11.5
-6.3
397.8
15.0
13.8
21.7
-39.9
13.5
5.9
8.1
P/S
2.8
1.7
1.5
0.7
2.1
1.3
1.5
1.8
1.1
1.4
1.3
1.7
P/B
2.4
2.8
2.6
2.1
2.6
2.0
1.9
2.3
1.4
1.6
1.5
2.4
P / Tangible Book
2.4
2.8
2.7
2.2
2.7
2.1
·
·
·
·
·
·
P / Cash Flow
5.6
3.8
3.7
-28368.5
8.8
5.3
6.6
14.8
16.0
4.3
7.9
5.0
P / FCF
5.6
3.8
3.8
-53.6
9.1
5.7
6.9
16.1
18.6
4.4
8.1
5.0
Dividend Yield
0.77%
1.3%
1.6%
4.5%
1.7%
3.1%
3.7%
2.7%
5.3%
3.3%
3.5%
2.8%
Earnings Yield
11.8%
7.6%
8.7%
-15.8%
0.25%
6.7%
7.2%
4.6%
-2.5%
7.4%
16.9%
12.4%
Payout Ratio
6.5%
15.1%
17.4%
-26.0%
757.8%
46.0%
49.0%
63.8%
-201.7%
42.9%
18.9%
19.7%
Annual Payout
$19M
$17M
$14M
$15M
$14M
$13M
$13M
$11M
$14M
$12M
$12M
$12M
손익계산서10
지표
추세
Q2 2026
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
Revenue
$247M
$243M
$246M
$216M
$222M
$216M
$162M
$175M
$206M
$207M
$163M
$132M
$127M
$129M
$120M
$127M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
$3M
·
·
·
$3M
Pretax Income
$111M
$115M
$144M
$91M
$94M
$100M
$6M
$14M
$76M
$77M
$54M
$20M
$20M
$23M
$3M
$-64M
Income Tax
$28M
$30M
$36M
$23M
$24M
$26M
$2M
$5M
$19M
$20M
$13M
$4M
$5M
$5M
$92.0K
$-12M
Net Income
$74M
$73M
$98M
$66M
$66M
$70M
$3M
$6M
$54M
$48M
$38M
$13M
$12M
$15M
$2M
$-51M
EPS (Basic)
$5.78
$5.62
$7.50
$5.05
$5.57
$6.47
$0.24
$0.54
$5.18
$4.76
$4.31
$1.53
$1.45
$1.78
$0.18
$-5.66
EPS (Diluted)
$5.60
$5.45
$7.25
$4.90
$5.18
$5.35
$0.23
$0.52
$4.24
$3.81
$3.40
$1.34
$1.28
$1.54
$0.18
$-5.66
Shares (Basic)
12,269,000
12,490,000
·
12,487,000
11,400,000
10,286,000
·
10,050,000
10,041,000
9,751
·
8,317
8,302
8,278
·
8,427,000
Shares (Diluted)
12,658,000
12,896,000
·
12,892,000
12,883,000
12,785,000
·
10,511,000
12,696,000
12,618,000
·
10,975
10,921
10,860
·
8,427,000
EBITDA
·
$2M
·
$566.0K
·
$2M
·
·
·
$269.0K
·
·
·
$2M
·
$1M
대차대조표15
지표
추세
Q2 2026
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
Cash & Equivalents
$872M
$1.01B
$1.21B
$988M
$947M
$754M
$532M
$519M
$446M
$655M
·
$324M
$294M
$302M
·
$356M
PP&E (Net)
$28M
$28M
$29M
$29M
$30M
$30M
$30M
$29M
$29M
$29M
·
$29M
$27M
$27M
·
$18M
PP&E (Gross)
·
·
$54M
·
·
·
$50M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$25M
·
·
·
$20M
·
·
·
·
·
·
·
·
·
Intangibles
$2M
$2M
$3M
$3M
$4M
$5M
$5M
$6M
$6M
$7M
·
$8M
$7M
$8M
·
$14M
Total Assets
$2.65B
$2.61B
$2.53B
$2.35B
$2.35B
$2.31B
$2.23B
$1.99B
$1.91B
$1.84B
·
$1.72B
$1.73B
$1.77B
·
$2.14B
Deferred Tax
$1M
$0
$4M
$7M
$2M
$4M
$3M
$5M
$4M
$5M
·
$5M
$3M
$3M
·
$2M
Total Liabilities
$1.47B
$1.43B
$1.41B
$1.49B
$1.57B
$1.76B
$1.76B
$1.52B
$1.46B
$1.44B
·
$1.43B
$1.44B
$1.50B
·
$1.88B
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Paid-in Capital
$341M
$414M
$428M
$301M
$299M
$124M
$122M
$120M
$118M
$117M
·
$2M
$1M
$332.0K
·
$10M
Retained Earnings
$748M
$680M
$612M
$519M
$459M
$397M
$332M
$333M
$332M
$282M
·
$204M
$194M
$185M
·
$175M
AOCI
$-9M
$-5M
$1M
$2M
$1M
$1M
$-749.0K
$2M
$-3M
$-3M
·
$-6M
$-7M
$-5M
·
$-11M
Stockholders' Equity
$1.08B
$1.09B
$1.04B
$822M
$759M
$523M
$453M
$455M
$447M
$396M
·
$200M
$188M
$180M
·
$174M
Liabilities + Equity
$2.65B
$2.61B
$2.53B
$2.35B
$2.35B
$2.31B
$2.23B
$1.99B
$1.91B
$1.84B
·
$1.72B
$1.73B
$1.77B
·
$2.14B
Shares Outstanding
12,469,972
12,900,905
12,992,147
12,959,362
12,956,884
10,765,336
10,767,184
10,479,076
10,472,741
10,276,463
·
8,590,824
8,594,764
8,596,673
·
8,926,845
현금 흐름15
지표
추세
Q2 2026
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
D&A
$2M
$2M
$2M
$566.0K
$5M
$2M
$2M
$2M
$-315.0K
$1M
$2M
$2M
$2M
$2M
$4M
$1M
Stock-based Comp
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$4M
$2M
$2M
$2M
$2M
$4M
Deferred Tax
$2M
$423.0K
$-4M
$4M
$-56.0K
$-1M
$-2M
$-465.0K
$-964.0K
$6M
$-6M
$2M
$544.0K
$3M
$-1.0K
$-6M
Amort. of Intangibles
$310.0K
$449.0K
·
·
$638.0K
$641.0K
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$69M
·
·
·
$89M
·
·
·
$127M
·
·
·
$76M
·
·
Operating Cash Flow
$125M
$149M
$111M
$27M
$145M
$162M
$75M
$104M
$-29M
$182M
$153M
$71M
$-93M
$99M
$18M
$-40M
CapEx
$290.0K
$335.0K
$585.0K
$794.0K
$522.0K
$2M
$1M
$952.0K
$1M
$946.0K
$1M
$2M
$1M
$1M
$910.0K
$1M
Investing Cash Flow
$-175M
$-325M
$-36M
$3M
$54M
$66M
$-55M
$-26M
$-175M
$-5M
$-21M
$-34M
$77M
$-18M
$-123M
$49M
Debt Issued
·
·
$0
·
·
·
$0
$0
·
·
$0
$0
·
·
$0
$0
Stock Repurchased
$57M
$18M
$800.0K
$37.0K
$48.0K
$0
$0
$0
$480.0K
$557.0K
$0
$0
$479.0K
$305.0K
$3M
$0
Net Stock Activity
·
$-18M
·
·
·
$-639.0K
·
·
·
$-557.0K
·
·
·
$-305.0K
·
·
Dividends Paid
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$4M
Financing Cash Flow
$-91M
$-20M
$147M
$11M
$-6M
$-6M
$-5M
$-6M
$-6M
$-58M
$81M
$-7M
$8M
$-14M
$-16M
$-13M
Net Change in Cash
$-141M
$-196M
$222M
$41M
$193M
$222M
$14M
$73M
$-210M
$119M
$213M
$30M
$-8M
$67M
$-121M
$-4M
Free Cash Flow
·
$148M
·
·
·
$160M
·
·
·
$181M
·
·
·
$98M
·
·
수익성5
지표
추세
Q2 2026
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
Net Margin
29.9%
30.2%
·
30.3%
29.8%
32.2%
·
3.2%
26.2%
23.0%
·
10.0%
9.8%
11.9%
·
-40.2%
Pretax Margin
45.0%
47.5%
·
41.9%
42.5%
46.4%
·
8.0%
36.9%
37.5%
·
15.3%
15.9%
17.9%
·
-50.2%
EBITDA Margin
·
0.92%
·
0.26%
·
0.93%
·
·
·
0.13%
·
·
·
1.7%
·
1.0%
ROA
2.9%
3.0%
·
3.0%
3.1%
3.4%
·
0.31%
3.0%
2.6%
·
0.68%
0.83%
1.0%
·
-3.2%
ROE
8.0%
9.1%
·
10.3%
11.0%
15.2%
·
1.7%
17.0%
16.5%
·
7.0%
5.8%
6.1%
·
-21.9%
효율성1
지표
추세
Q2 2026
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
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
주당7
지표
추세
Q2 2026
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
Book Value / Share
$86.60
$84.41
·
$63.41
$58.55
$48.55
·
$43.45
$42.72
$38.50
·
$23.27
$21.92
$20.97
·
$19.52
Revenue / Share
$19.49
$18.83
·
$16.78
$17.23
$16.93
·
$16679.38
$16244.88
$16374.54
·
$11.99
$11.66
$11.88
·
$15.03
Cash Flow / Share
·
$11.54
·
·
·
$12.67
·
·
·
$14422.97
·
·
·
$9.13
·
·
Cash / Share
$69.95
$78.60
·
$76.23
$73.10
$70.08
·
$49.51
$42.57
$63.78
·
$37.72
$34.21
$35.13
·
$39.85
Dividend / Share
·
·
·
·
$0.40
$0.40
·
$0.40
·
·
·
·
·
·
·
·
Dividend Paid / Share
·
·
·
$0.40
$0.40
$0.40
·
$0.40
$0.40
$0.40
·
$0.40
$0.40
$0.40
$0.40
$0.40
EPS (TTM)
$23.20
$22.78
·
$15.66
$11.28
$10.34
·
$11.97
$12.79
$9.83
·
$4.34
$-2.66
$-4.98
·
$-6.60
가치 평가 (TTM)12
지표
추세
Q2 2026
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
Revenue TTM
$952M
$927M
·
$817M
$776M
$760M
·
$751M
$707M
$628M
·
$508M
$503M
$502M
·
$492M
Net Income TTM
$310M
$303M
·
$204M
$144M
$132M
·
$145M
$153M
$111M
·
$42M
$-22M
$-44M
·
$-60M
Market Cap
$2.19B
$1.99B
·
$2.49B
$1.97B
$1.61B
·
$1.12B
$965M
$1.19B
·
$466M
$531M
$461M
·
$350M
P/E
7.6
6.8
·
12.3
13.5
14.4
·
8.9
7.2
11.8
·
12.5
-23.2
-10.8
·
-5.9
P/S
2.3
2.2
·
3.0
2.5
2.1
·
1.5
1.4
1.9
·
0.9
1.1
0.9
·
0.7
P/B
2.0
1.8
·
3.0
2.6
3.1
·
2.5
2.2
3.0
·
2.3
2.8
2.6
·
2.0
P / Tangible Book
2.0
1.8
·
3.0
2.6
3.1
·
2.5
2.2
3.1
·
2.4
2.9
2.7
·
2.2
P / Cash Flow
·
13.4
·
·
·
9.9
·
·
·
6.6
·
·
·
4.6
·
·
Dividend Yield
0.94%
1.0%
·
0.74%
0.88%
1.1%
·
1.4%
1.6%
1.2%
·
2.9%
2.6%
3.2%
·
4.5%
Earnings Yield
13.2%
14.7%
·
8.2%
7.4%
6.9%
·
11.2%
13.9%
8.5%
·
8.0%
-4.3%
-9.3%
·
-16.8%
Payout Ratio
·
7.1%
·
·
·
6.2%
·
·
·
8.4%
·
·
·
22.4%
·
·
Annual Payout
$21M
$20M
·
$18M
$17M
$17M
·
$16M
$15M
$14M
·
$14M
$14M
$15M
·
$16M
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
$901M
$750M
$551M
$500M
$408M
순이익
$299M
$110M
$79M
$-59M
$2M
희석 EPS
$22.72
$8.89
$7.62
$-6.24
$0.21
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$441M
$328M
$224M
$-6M
$93M
기관 투자자 (13F)
301개의 제출자
· $1.8B 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.
보유자301
보유 가치$1.8B
신규 포지션50
청산 포지션36
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
50 (-4 이전 분기 대비)
36 (-8 이전 분기 대비)
106 (+20 이전 분기 대비)
89 (+4 이전 분기 대비)
-140K
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.
CB SNOWBIRD HOLDINGS, L.P., CENTERBRIDGE SPECIAL CREDIT PARTNERS III-FLEX, L.P., CENTERBRIDGE SPECIAL CREDIT PARTNERS GENERAL PARTNER III, L.P., CSCP III CAYMAN GP LTD., JEFFREY H. ARONSON
×3 제출 서류
Farnam Street Partners, L.P., FS Special Opportunities I, L.P., FS Special Opportunities II, L.P., Farnam Street Capital, Inc., Raymond E. Cabillot, Peter O. Haeg
×2 제출 서류
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.