INSW International Seaways, Inc. Common Stock
$85.22
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$36–$93
87% of range
애널리스트 평점
BUY
14 analysts
목표 주가
$91
+7% upside
P/E (TTM)
7.8
ROE
15.8%
순이익률
36.7%
INSW 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$85.22
시가총액
$2.40B
P/E (TTM)
7.8
EPS (TTM)
$6.23
매출 (TTM)
$843M
배당 수익률
6.0%
ROE
15.8%
부채/자본
0.3
52주 범위
$36 – $93
INSW 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
$843M
2023-12-31
→
2025-12-31
EPS
$6.23
2023-12-31
→
2025-12-31
잉여현금흐름
—
마진
36.7%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
INSW
동종업계 중앙값
P/E (TTM)
7.8
23.3
P/S (TTM)
2.8
4.5
P/B
1.2
4.0
EV / EBITDA
5.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
INSW
동종업계 중앙값
Operating Margin (영업이익률)
41.0%
—
Net Profit Margin (순이익률)
36.7%
21.8%
ROA
11.7%
4.9%
ROE
15.8%
17.6%
ROIC
13.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
INSW
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.3
—
Current Ratio (유동비율)
3.7
1.0
Quick Ratio (당좌 비율)
3.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
INSW
동종업계 중앙값
Revenue YoY (매출 YoY)
-11.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.83%
—
Revenue CAGR 5Y (매출 CAGR 5년)
14.9%
—
EPS YoY
-25.7%
—
Net Income YoY (순이익 YoY)
-25.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
INSW
동종업계 중앙값
Payout Ratio (지급 비율)
46.8%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
6.0%
지급 비율
46.8%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 20일 | $2.1500 |
| 2025년 12월 9일 | $0.8600 |
| 2025년 9월 10일 | $0.7700 |
| 2025년 6월 12일 | $0.6000 |
| 2025년 3월 14일 | $0.7000 |
| 2024년 12월 13일 | $1.2000 |
| 2024년 9월 11일 | $1.5000 |
| 2024년 6월 12일 | $1.7500 |
| 2024년 3월 13일 | $1.3200 |
| 2023년 12월 12일 | $1.2500 |
| 2023년 9월 12일 | $1.4200 |
| 2023년 6월 13일 | $1.6200 |
| 2023년 3월 13일 | $2.0000 |
| 2022년 12월 7일 | $1.1200 |
| 2022년 9월 13일 | $0.1200 |
| 2022년 6월 16일 | $0.1200 |
| 2022년 3월 11일 | $0.0600 |
| 2021년 12월 8일 | $0.0600 |
| 2021년 9월 8일 | $0.0600 |
| 2021년 7월 14일 | $1.1200 |
INSW 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
14 명의 애널리스트
- 적극 매수 5 35.7%
- 매수 7 50.0%
- 보유 2 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-05-17
중앙값
$91.50
지금
$85.22
저가
$56.00
고가
$120.00
중앙값 목표
$91.50
+7.4%
평균 목표
$90.83
+6.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.44%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $3.90 | $2.64 | 1.3% |
| 2025년 12월 31일 | $2.45 | $1.95 | 0.50% |
| 2025년 9월 30일 | $1.15 | $0.95 | 0.20% |
| 2025년 6월 30일 | $1.02 | $0.97 | 0.05% |
| 2025년 3월 31일 | $0.80 | $0.63 | 0.17% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| INSW | $2.40B | 7.8 | -11.4% | 36.7% | 15.8% | — |
| KNTK | — | 13.7 | 19.0% | 10.1% | -16.7% | — |
| HESM | — | — | 8.4% | 21.8% | — | — |
| PAGP | — | 38.3 | -9.5% | 0.59% | — | — |
| EE | — | 21.9 | 44.3% | — | — | — |
| DKL | — | — | 7.7% | 17.4% | — | — |
| NEXT | — | -4.5 | — | — | -181.7% | — |
| NGL | — | — | -16.5% | 1.1% | — | — |
| LPG | $955M | 10.4 | -37.0% | 25.5% | 8.5% | — |
| GEL | — | -3.7 | -1.8% | -27.0% | — | — |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $843M | $952M | $1.07B | $865M | $273M | $422M | $366M | $270M | $290M | $398M | $498M | |
| SG&A Expense | $50M | $53M | $47M | $46M | $33M | $29M | $27M | $24M | $24M | $30M | $42M | |
| Operating Expenses | $498M | $496M | $456M | $422M | $385M | $382M | $311M | $325M | $398M | $391M | $321M | |
| Operating Income | $345M | $455M | $615M | $443M | $-112M | $40M | $55M | $-55M | $-108M | $7M | $176M | |
| Interest Expense | · | · | $66M | $58M | $37M | $37M | $66M | $60M | $41M | $40M | $43M | |
| Interest Income | $8M | $10M | $14M | $4M | $104.0K | $558.0K | $3M | $1M | $676.0K | $376.0K | $66.0K | |
| Other Non-op | $6M | $10M | $11M | $2M | $-6M | $-13M | $-943.0K | $-4M | $-6M | $-1M | $66.0K | |
| Pretax Income | $309M | $416M | $560M | $388M | $-133M | $-6M | $-829.0K | $-89M | $-106M | $-18M | $179M | |
| Income Tax | $-411.0K | $-1M | $4M | $88.0K | $2M | $1.0K | $1.0K | $-105.0K | $44.0K | $440.0K | $140.0K | |
| Net Income | $309M | $417M | $556M | $388M | $-133M | $-6M | $-830.0K | $-89M | $-106M | $-18M | $173M | |
| EPS (Basic) | $6.27 | $8.45 | $11.35 | $7.85 | $-3.48 | $-0.20 | $-0.03 | · | · | · | · | |
| EPS (Diluted) | $6.23 | $8.38 | $11.25 | $7.77 | $-3.48 | $-0.20 | $-0.03 | · | · | · | · | |
| Shares (Basic) | 49,335,230 | 49,270,496 | 48,978,452 | 49,381,459 | 38,407,007 | 28,372,375 | 29,225,483 | 29,136,634 | 29,159,440 | 29,157,992 | 29,157,387 | |
| Shares (Diluted) | 49,595,945 | 49,680,127 | 49,428,967 | 49,844,904 | 38,407,007 | 28,372,375 | 29,225,483 | 29,136,634 | 29,159,440 | 29,157,992 | 29,157,387 | |
| EBITDA | $509M | $605M | $744M | $553M | $-25M | $114M | $131M | $18M | $-29M | $86M | · |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $117M | $158M | $127M | $244M | $98M | $199M | $90M | $58M | $60M | $92M | $309M | |
| Short-term Investments | $50M | · | $60M | $80M | · | · | · | · | · | · | · | |
| Receivables | $178M | $186M | $247M | $290M | $107M | $43M | $84M | $95M | $58M | $67M | $75M | |
| Inventory | $611.0K | $2M | $1M | $531.0K | $2M | $4M | $4M | $3M | $3M | $1M | $3M | |
| Prepaid Expense | $7M | $16M | $10M | $9M | $12M | $6M | $6M | $6M | $6M | $5M | $5M | |
| Current Assets | $367M | $376M | $465M | $643M | $224M | $257M | $187M | $168M | $132M | $171M | $397M | |
| PP&E (Net) | $2.08B | $2.05B | $1.91B | $1.68B | $1.80B | $1.11B | $1.29B | $1.33B | $1.10B | $1.10B | $1.24B | |
| Accum. Depreciation | $507M | $466M | $427M | $332M | $249M | $186M | $365M | $307M | $307M | $388M | $411M | |
| Goodwill | $0 | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | · | · | · | · | $842.0K | $0 | · | · | · | · | · | |
| Other Non-current Assets | $16M | $25M | $7M | $10M | $8M | $3M | $3M | $5M | $2M | $2M | $2M | |
| Total Assets | $2.67B | $2.64B | $2.52B | $2.62B | $2.35B | $1.59B | $1.75B | $1.85B | $1.66B | $1.66B | $2.03B | |
| Accounts Payable | $2M | $6M | $7M | $2M | $2M | $3M | $5M | $1M | $330.0K | $3M | $3M | |
| Current Liabilities | $99M | $131M | $196M | $257M | $235M | $109M | $114M | $75M | $47M | $45M | $48M | |
| Capital Leases | $6M | $9M | $12M | $8M | $13M | $10M | $18M | · | · | · | · | |
| Other Non-current Liabilities | $2M | $2M | $3M | $2M | $2M | $15M | $1M | $2M | $3M | $4M | $9M | |
| Total Liabilities | $648M | $780M | $805M | $1.13B | $1.18B | $614M | $731M | $839M | $579M | $483M | $646M | |
| Long-term Debt | $567M | $688M | $723M | $1.02B | $1.10B | $536M | $661M | $811M | $553M | $440M | $595M | |
| Total Debt | $567M | $688M | $723M | $1.02B | $1.10B | $536M | $661M | $811M | $553M | $440M | · | |
| Common Stock | $1.51B | $1.50B | $1.49B | $1.50B | $1.59B | $1.28B | $1.31B | $1.31B | $1.31B | $1.31B | $30M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | $1.28B | $1.33B | |
| Retained Earnings | $524M | $359M | $227M | $-21M | $-409M | $-276M | $-270M | $-269M | $-181M | $-74M | $93M | |
| AOCI | $-11M | $-8M | $-1M | $7M | $-12M | $-33M | $-21M | $-30M | $-40M | $-52M | $-64M | |
| Stockholders' Equity | $2.02B | $1.86B | $1.72B | $1.49B | $1.17B | $972M | $1.02B | $1.01B | $1.09B | $1.18B | $1.38B | |
| Liabilities + Equity | $2.67B | $2.64B | $2.52B | $2.62B | $2.35B | $1.59B | $1.75B | $1.85B | $1.66B | $1.66B | $2.03B | |
| Shares Outstanding | 49,404,078 | 49,194,458 | 48,925,562 | 49,120,648 | 49,612,019 | 28,014,877 | 29,274,452 | 29,184,501 | 29,089,865 | 29,189,454 | 29,189,454 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $164M | $149M | $129M | $110M | $87M | $74M | $76M | $72M | $79M | $80M | $82M | |
| Stock-based Comp | $9M | $9M | $9M | $7M | $11M | $6M | $4M | $3M | $4M | $3M | $3M | |
| Deferred Tax | $0 | $0 | $0 | $-9.0K | $10.0K | $0 | $0 | $0 | · | · | · | |
| Amort. of Intangibles | · | · | · | $842.0K | $2M | · | · | · | · | · | · | |
| Other Non-cash | $-101M | $-28M | $-6M | $-217M | $-40M | $142M | $8M | $870.0K | $20M | $52M | · | |
| Operating Cash Flow | $380M | $547M | $688M | $288M | $-76M | $216M | $87M | $-12M | $17M | $129M | $223M | |
| CapEx | · | · | · | · | · | · | · | $149M | $174M | $2M | $964.0K | |
| Investing Cash Flow | $-141M | $-155M | $-124M | $43M | $133M | $32M | $108M | $124M | $-137M | $2M | · | |
| Debt Issued | · | · | · | $640M | $84M | $363M | · | $70M | $615M | · | · | |
| Net Debt Issued | · | $-40M | $-382M | $-159M | $-164M | $-82M | $-50M | $70M | $615M | · | · | |
| Stock Repurchased | · | $25M | $14M | $20M | $17M | $30M | · | · | · | · | · | |
| Net Stock Activity | · | $-25M | $-14M | $-20M | $-17M | $-30M | · | · | · | · | · | |
| Dividends Paid | $145M | $284M | $308M | $70M | $41M | $7M | · | · | · | · | · | |
| Financing Cash Flow | $-279M | $-361M | $-681M | $-186M | $-174M | $-183M | $-163M | $-64M | $98M | $-357M | · | |
| Net Change in Cash | $-41M | $31M | $-117M | $145M | $-117M | $65M | $33M | $47M | $-21M | $-226M | $131M | |
| Free Cash Flow | · | · | · | · | · | · | · | $-161M | $-177M | $115M | · | |
| Levered FCF | · | · | · | · | · | · | · | $-222M | $-218M | $74M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 41.0% | 47.8% | 57.4% | 51.2% | -41.1% | 9.5% | 15.1% | -20.2% | -37.3% | 1.5% | · | |
| Net Margin | 36.7% | 43.8% | 51.9% | 44.9% | -49.0% | -1.3% | -0.23% | -32.9% | -36.6% | -4.6% | · | |
| Pretax Margin | 36.6% | 43.7% | 52.3% | 44.9% | -48.8% | -1.3% | -0.23% | -32.9% | -36.5% | -4.4% | · | |
| EBITDA Margin | 60.4% | 63.5% | 69.5% | 64.0% | -9.3% | 27.1% | 35.7% | 6.6% | -10.1% | 21.6% | · | |
| ROA | 11.7% | 16.0% | 21.9% | 15.3% | -5.6% | -0.34% | -0.05% | -4.8% | -6.3% | -1.1% | · | |
| ROE | 15.8% | 22.3% | 33.1% | 27.5% | -12.5% | -0.54% | -0.08% | -8.8% | -9.4% | -1.5% | · | |
| ROIC | 13.4% | 17.9% | 25.1% | 17.6% | -5.0% | 2.6% | 3.3% | -3.0% | -6.6% | 0.38% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.7 | 2.9 | 2.4 | 2.5 | 1.0 | 2.4 | 1.6 | 2.2 | 2.8 | 3.8 | · | |
| Quick Ratio | 3.5 | 2.6 | 2.2 | 2.4 | 0.9 | 2.2 | 1.5 | 2.0 | 2.5 | 3.5 | · | |
| Debt / Equity | 0.3 | 0.4 | 0.4 | 0.7 | 0.9 | 0.6 | 0.6 | 0.8 | 0.5 | 0.4 | · | |
| LT Debt / Equity | 0.3 | 0.3 | 0.3 | 0.6 | 0.8 | 0.5 | 0.6 | 0.8 | 0.5 | 0.4 | · | |
| Interest Coverage | · | · | 9.4 | 7.7 | -3.0 | 1.1 | 0.8 | -0.9 | -2.7 | 0.2 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.4 | 0.4 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | · | |
| Receivables Turnover | 4.6 | 4.4 | 4.0 | 4.4 | 3.6 | 6.6 | 4.1 | 3.5 | 4.6 | 5.6 | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -11.4% | -11.2% | 23.9% | 217.2% | -35.4% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.83% | 51.7% | 36.5% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 14.9% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -25.7% | -25.5% | 44.8% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -7.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -25.8% | -25.1% | 43.5% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -7.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 84.5% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $843M | $952M | $1.07B | $865M | $273M | $422M | $366M | $270M | $290M | $398M | · | |
| Net Income TTM | $309M | $417M | $556M | $388M | $-133M | $-6M | $-830.0K | $-89M | $-106M | $-18M | · | |
| Market Cap | $2.40B | $1.77B | $2.23B | $1.82B | $728M | $457M | $871M | $491M | $537M | $410M | · | |
| Enterprise Value | $2.80B | $2.30B | $2.76B | $2.52B | $1.74B | $794M | $1.44B | $1.24B | $1.03B | $757M | · | |
| P/E | 7.8 | 4.3 | 4.0 | 4.8 | -4.2 | -81.7 | -992.0 | · | · | · | · | |
| P/S | 2.8 | 1.9 | 2.1 | 2.1 | 2.7 | 1.1 | 2.4 | 1.8 | 1.9 | 1.0 | · | |
| P/B | 1.2 | 1.0 | 1.3 | 1.2 | 0.6 | 0.5 | 0.9 | 0.5 | 0.5 | 0.3 | · | |
| P / Tangible Book | 1.2 | 1.0 | 1.3 | 1.2 | 0.6 | 0.5 | · | · | · | · | · | |
| P / Cash Flow | 6.3 | 3.2 | 3.2 | 6.3 | -9.6 | 2.1 | 10.0 | -39.4 | -140.4 | 3.5 | · | |
| P / FCF | · | · | · | · | · | · | · | -3.0 | -3.0 | 3.6 | · | |
| EV / EBITDA | 5.5 | 3.8 | 3.7 | 4.6 | -68.2 | 7.0 | 11.0 | 69.5 | -35.1 | 8.8 | · | |
| EV / FCF | · | · | · | · | · | · | · | -7.7 | -5.8 | 6.6 | · | |
| EV / Revenue | 3.3 | 2.4 | 2.6 | 2.9 | 6.4 | 1.9 | 3.9 | 4.6 | 3.6 | 1.9 | · | |
| Dividend Yield | 6.0% | 16.1% | 13.9% | 3.8% | 5.6% | 1.5% | · | · | · | · | · | |
| Earnings Yield | 12.8% | 23.3% | 24.7% | 21.0% | -23.7% | -1.2% | -0.10% | · | · | · | · | |
| Payout Ratio | 46.8% | 68.2% | 55.4% | 18.0% | -30.7% | -122.4% | · | · | · | · | · | |
| Annual Payout | $145M | $284M | $308M | $70M | $41M | $7M | · | · | · | · | · |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $325M | $268M | $196M | $196M | $183M | $195M | $225M | $257M | $274M | $251M | $242M | $292M | $287M | $338M | $237M | $188M | |
| SG&A Expense | $9M | $13M | $12M | $12M | $13M | $15M | $13M | $12M | $12M | $12M | $12M | $12M | $11M | $13M | $12M | $11M | |
| Operating Expenses | $39M | $130M | $118M | $126M | $124M | $150M | $124M | $103M | $120M | $103M | $128M | $124M | $102M | $106M | $108M | $101M | |
| Operating Income | $289M | $138M | $79M | $69M | $59M | $45M | $101M | $155M | $154M | $147M | $114M | $169M | $185M | $232M | $128M | $87M | |
| Interest Expense | · | · | · | · | · | · | · | · | $13M | · | $17M | $18M | $17M | · | $15M | $13M | |
| Other Non-op | $3M | $799.0K | $1M | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $646.0K | $3M | $4M | $3M | $360.0K | $-574.0K | |
| Pretax Income | · | $127M | $71M | · | · | $35M | $92M | $145M | $144M | $136M | $98M | $154M | $173M | $218M | $113M | $69M | |
| Income Tax | · | $-411.0K | · | · | · | $-1M | $-1.0K | $0 | $0 | $3M | $52.0K | $381.0K | $-1.0K | $25.0K | $7.0K | $52.0K | |
| Net Income | $286M | $128M | $71M | $62M | $50M | $36M | $92M | $145M | $144M | $132M | $98M | $154M | $173M | $218M | $113M | $69M | |
| EPS (Basic) | $5.78 | $2.59 | $1.43 | $1.25 | $1.00 | $0.72 | $1.85 | $2.93 | $2.95 | $2.71 | $2.00 | $3.13 | $3.51 | $4.42 | $2.30 | $1.39 | |
| EPS (Diluted) | $5.75 | $2.56 | $1.42 | $1.25 | $1.00 | $0.71 | $1.84 | $2.91 | $2.92 | $2.68 | $1.99 | $3.11 | $3.47 | $4.37 | $2.28 | $1.38 | |
| Shares (Basic) | 49,460,962 | -98,643,696 | 49,348,406 | 49,323,071 | 49,307,449 | -98,633,951 | 49,544,412 | 49,387,193 | 48,972,842 | -98,051,301 | 48,861,356 | 49,029,784 | 49,138,613 | -99,104,775 | 49,312,716 | 49,602,181 | |
| Shares (Diluted) | 49,714,857 | -99,015,560 | 49,606,210 | 49,476,481 | 49,528,814 | -99,300,996 | 49,881,317 | 49,721,858 | 49,377,948 | -98,897,223 | 49,275,022 | 49,404,837 | 49,646,331 | -99,348,778 | 49,743,700 | 49,878,645 | |
| EBITDA | $329M | · | $120M | $111M | $99M | · | $140M | $191M | $189M | · | $148M | $201M | $215M | · | $156M | $115M |
대차대조표 25
| 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 | $142M | $117M | $413M | $149M | $133M | $158M | $103M | $176M | $140M | · | $139M | $116M | $156M | · | $174M | $231M | |
| Short-term Investments | $235M | $50M | $0 | · | $0 | · | $50M | $0 | $75M | · | $75M | $120M | $105M | · | $80M | · | |
| Receivables | $242M | $178M | $155M | $150M | $160M | $186M | $191M | $223M | $243M | · | $220M | $241M | $248M | · | $230M | $182M | |
| Inventory | $5M | $611.0K | $577.0K | $522.0K | $573.0K | $2M | $378.0K | $2M | $593.0K | · | $1M | $629.0K | $698.0K | · | $873.0K | $804.0K | |
| Prepaid Expense | $16M | $7M | $9M | $12M | $16M | $16M | $10M | $12M | $15M | · | $12M | $15M | $16M | · | $11M | $14M | |
| Current Assets | $666M | $367M | $592M | $332M | $327M | $376M | $372M | $435M | $490M | · | $474M | $560M | $563M | · | $510M | $435M | |
| PP&E (Net) | $1.99B | $2.08B | $1.95B | $1.96B | $2.00B | $2.05B | $2.05B | $2.08B | $1.89B | · | $1.95B | $1.98B | $1.78B | · | $1.71B | $1.72B | |
| Accum. Depreciation | $459M | · | $246M | $336M | $313M | · | $503M | $476M | $453M | · | $404M | $378M | $353M | · | $310M | $288M | |
| Goodwill | $7M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $159.0K | |
| Other Non-current Assets | $14M | $16M | $29M | $17M | $17M | $25M | $17M | $17M | $32M | · | $6M | $5M | $9M | · | $13M | $15M | |
| Total Assets | $2.87B | $2.67B | $2.79B | $2.52B | $2.54B | $2.64B | $2.59B | $2.67B | $2.55B | · | $2.56B | $2.66B | $2.57B | · | $2.46B | $2.36B | |
| Accounts Payable | · | $2M | · | · | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $91M | $99M | $338M | $350M | $118M | $131M | $103M | $112M | $180M | · | $187M | $247M | $227M | · | $221M | $209M | |
| Capital Leases | $6M | $6M | $6M | $7M | $7M | $9M | $7M | $7M | $9M | · | $14M | $8M | $8M | · | $8M | $9M | |
| Other Non-current Liabilities | $7M | $2M | $2M | $7M | $3M | $2M | $2M | $5M | $3M | · | $3M | $2M | $2M | · | $2M | $2M | |
| Total Liabilities | $677M | $648M | $856M | $623M | $674M | $780M | $713M | $787M | $757M | · | $911M | $1.04B | $1.01B | · | $1.13B | $1.13B | |
| Long-term Debt | $602M | $567M | $792M | $547M | $595M | $688M | $651M | $713M | $692M | · | $842M | $978M | $933M | · | $1.07B | $1.07B | |
| Total Debt | $602M | · | $792M | $547M | $595M | · | $651M | $713M | $692M | · | $842M | $978M | $933M | · | $1.07B | $1.07B | |
| Common Stock | $1.50B | $1.51B | $1.51B | $1.50B | $1.50B | $1.50B | $1.50B | $1.52B | $1.49B | · | $1.49B | $1.49B | $1.50B | · | $1.56B | $1.58B | |
| Retained Earnings | $704M | $524M | $439M | $406M | $374M | $359M | $382M | $364M | $307M | · | $156M | $127M | $53M | · | $-240M | $-353M | |
| AOCI | $-11M | $-11M | $-10M | $-10M | $-9M | $-8M | $-9M | $-1M | $-300.0K | · | $5M | $6M | $3M | · | $11M | $127.0K | |
| Stockholders' Equity | $2.19B | $2.02B | $1.93B | $1.90B | $1.87B | $1.86B | $1.87B | $1.89B | $1.79B | · | $1.65B | $1.62B | $1.56B | · | $1.33B | $1.23B | |
| Liabilities + Equity | $2.87B | $2.67B | $2.79B | $2.52B | $2.54B | $2.64B | $2.59B | $2.67B | $2.55B | · | $2.56B | $2.66B | $2.57B | · | $2.46B | $2.36B | |
| Shares Outstanding | 49,504,696 | 49,404,078 | 49,371,469 | 49,366,276 | 49,287,457 | 49,194,458 | 49,192,838 | 49,674,286 | 48,999,765 | 48,925,562 | 48,893,133 | 48,889,609 | 49,171,314 | · | 49,058,615 | 49,695,732 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $41M | $41M | $41M | $41M | $40M | $39M | $39M | $37M | $34M | $34M | $33M | $32M | $30M | $28M | $28M | $27M | |
| Stock-based Comp | $1M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $2.0K | $100.0K | $400.0K | |
| Other Non-cash | $-187M | · | · | · | $-21M | · | · | · | $-24M | · | · | · | $17M | · | · | · | |
| Operating Cash Flow | $141M | $146M | $78M | $86M | $70M | $94M | $129M | $168M | $156M | $125M | $148M | $194M | $221M | $182M | $91M | $35M | |
| Investing Cash Flow | $-38M | $-167M | $-21M | $10M | $37M | $-18M | $-41M | $-54M | $-43M | $45M | $39M | $-136M | $-72M | $-9M | $-113M | $179M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Net Debt Issued | · | · | · | · | $0 | · | · | · | $-20M | · | · | · | $-137M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $25M | · | · | $0 | $0 | · | · | $0 | $20M | · | |
| Dividends Paid | $106M | $42M | $38M | $30M | $34M | $59M | $74M | $87M | $65M | $61M | $69M | $79M | $98M | $55M | · | $6M | |
| Financing Cash Flow | $-79M | $-275M | $206M | $-79M | $-132M | $-21M | $-161M | $-78M | $-101M | $-183M | $-165M | $-116M | $-218M | $-104M | $-35M | $-58M | |
| Net Change in Cash | $25M | $-296M | $264M | $16M | $-25M | $54M | $-73M | $37M | $13M | $-12M | $23M | $-59M | $-69M | $68M | $-56M | $156M |
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 | 88.7% | · | 40.1% | 35.5% | 32.3% | · | 44.8% | 60.1% | 56.3% | · | 47.2% | 57.7% | 64.5% | · | 54.2% | 46.4% | |
| Net Margin | 87.9% | · | 35.9% | 31.5% | 27.0% | · | 40.7% | 56.2% | 52.7% | · | 40.5% | 52.6% | 60.1% | · | 47.9% | 36.7% | |
| Pretax Margin | · | · | 35.9% | · | · | · | 40.7% | 56.2% | 52.7% | · | 40.5% | 52.8% | 60.1% | · | 47.9% | 36.7% | |
| EBITDA Margin | 101.1% | · | 61.0% | 56.6% | 53.9% | · | 62.3% | 74.3% | 68.7% | · | 61.0% | 68.8% | 74.8% | · | 65.9% | 60.9% | |
| ROA | 10.6% | · | 2.6% | 2.4% | 1.9% | · | 3.6% | 5.4% | 5.6% | · | 3.9% | 6.1% | 7.0% | · | 4.6% | 3.6% | |
| ROE | 14.1% | · | 3.7% | 3.3% | 2.7% | · | 5.2% | 8.2% | 8.6% | · | 6.6% | 10.8% | 12.7% | · | 8.9% | 6.3% | |
| ROIC | · | · | · | · | · | · | 4.0% | 5.9% | 6.2% | · | 4.6% | 6.5% | 7.4% | · | 5.4% | 3.8% |
유동성 및 지급능력 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 7.3 | · | 1.8 | 0.9 | 2.8 | · | 3.6 | 3.9 | 2.7 | · | 2.5 | 2.3 | 2.5 | · | 2.3 | 2.1 | |
| Quick Ratio | 6.8 | · | 1.7 | 0.9 | 2.5 | · | 3.3 | 3.6 | 2.5 | · | 2.3 | 1.9 | 2.2 | · | 2.2 | 2.0 | |
| Debt / Equity | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.5 | 0.6 | 0.6 | · | 0.8 | 0.9 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.1 | 0.3 | · | 0.3 | 0.4 | 0.3 | · | 0.4 | 0.5 | 0.5 | · | 0.7 | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 12.0 | · | 6.8 | 9.4 | 10.9 | · | 8.4 | 7.0 |
효율성 2
| 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 | |
| Receivables Turnover | 1.6 | · | 1.1 | 1.0 | 0.9 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.4 | 1.6 | · | 1.4 | 1.6 |
가치 평가 (TTM) 13
| 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 | $901M | · | $801M | $862M | $940M | · | $999M | $1.07B | $1.10B | · | $1.06B | $1.00B | $814M | · | $611M | $421M | |
| Net Income TTM | $468M | · | $273M | $348M | $430M | · | $479M | $541M | $569M | · | $538M | $509M | $342M | · | $102M | $-30M | |
| Market Cap | $3.61B | · | $2.28B | $1.80B | $1.64B | · | $2.54B | $2.94B | $2.61B | · | $2.20B | $1.87B | $2.05B | · | $1.72B | $1.05B | |
| Enterprise Value | $3.83B | · | $2.65B | $2.20B | $2.10B | · | $3.03B | $3.47B | $3.08B | · | $2.83B | $2.61B | $2.72B | · | $2.54B | $1.90B | |
| P/E | 7.7 | · | 8.4 | 5.2 | 3.8 | · | 5.3 | 5.4 | 4.6 | · | 4.1 | 3.7 | 6.1 | · | 17.9 | -21.4 | |
| P/S | 4.0 | · | 2.8 | 2.1 | 1.7 | · | 2.5 | 2.8 | 2.4 | · | 2.1 | 1.9 | 2.5 | · | 2.8 | 2.5 | |
| P/B | 1.6 | · | 1.2 | 0.9 | 0.9 | · | 1.4 | 1.6 | 1.5 | · | 1.3 | 1.2 | 1.3 | · | 1.3 | 0.9 | |
| P / Tangible Book | 1.6 | · | 1.2 | 0.9 | 0.9 | · | 1.4 | 1.6 | 1.5 | · | 1.3 | 1.2 | 1.3 | · | 1.3 | 0.9 | |
| P / Cash Flow | 25.6 | · | · | · | 23.4 | · | · | · | 16.7 | · | · | · | 9.3 | · | · | · | |
| EV / EBITDA | 11.6 | · | 22.1 | 19.9 | 21.2 | · | 21.6 | 18.2 | 16.4 | · | 19.2 | 13.0 | 12.7 | · | 16.2 | 16.5 | |
| EV / Revenue | 4.3 | · | 3.3 | 2.6 | 2.2 | · | 3.0 | 3.3 | 2.8 | · | 2.7 | 2.6 | 3.3 | · | 4.1 | 4.5 | |
| Earnings Yield | 12.9% | · | 12.0% | 19.2% | 26.1% | · | 18.7% | 18.5% | 21.6% | · | 24.1% | 26.8% | 16.5% | · | 5.6% | -4.7% | |
| Payout Ratio | 37.2% | · | · | · | 69.6% | · | · | · | 44.8% | · | · | · | 57.0% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $843M | — | $952M | — | — |
| 영업이익률 % | 41.0% | — | 47.8% | — | — |
| 순이익 | $309M | — | $417M | — | — |
| 희석 EPS | $6.23 | — | $8.38 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.3 | — | 0.4 | — | — |
| 유동비율 | 3.7 | — | 2.9 | — | — |
| 당좌 비율 | 3.5 | — | 2.6 | — | — |
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.