IPAR 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$113.95
시가총액 (MRQ)$3.65B
P/E (TTM)21.8
EPS (TTM)$5.23
매출 (TTM)$1.50B
배당 수익률2.8%
ROE (TTM)19.6%
부채/자본 (MRQ)0.2
52주 범위$77–$129
IPAR 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.
주식 분할5
배당락일
분할
유형
2008년 6월 2일
3-for-2
정방향
2001년 9월 17일
3-for-2
정방향
2000년 6월 16일
3-for-2
정방향
1992년 12월 10일
3-for-2
정방향
1990년 8월 3일
1-for-2
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.49B2018-12-31 → 2025-12-31
EPS$5.242018-12-31 → 2025-12-31
잉여현금흐름$190M2018-12-31 → 2025-12-31
순이익률11.2%2018-12-31 → 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
IPAR
5년 평균
동종업계 중앙값
결론
P/E (TTM)
21.85년 평균 ≈24.4
≈24.4
22.2
저평가
P/S (TTM)
2.45년 평균 ≈2.8
≈2.8
1.9
고평가
P/B (MRQ)
4.25년 평균 ≈5.1
≈5.1
3.0
고평가
주가 / FCF (TTM)
14.85년 평균 ≈30.4
≈30.4
·
·
주가 / 현금 흐름 (TTM)
14.35년 평균 ≈26.4
≈26.4
15.0
저평가
주가 / 유형 장부 가치 (MRQ)
6.55년 평균 ≈8.7
≈8.7
·
·
PEG Ratio (PEG 비율)
≈0.6
·
·
·
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
IPAR
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
63.8%5년 평균 ≈63.8%
≈63.8%
60.5%
최상위권
영업이익률 (TTM)
17.3%5년 평균 ≈18.5%
≈18.5%
11.5%
최상위권
EBITDA 마진 (TTM)
18.9%5년 평균 ≈20.3%
≈20.3%
11.5%
최상위권
세전 마진 (TTM)
17.8%5년 평균 ≈18.4%
≈18.4%
10.4%
최상위권
순이익률 (TTM)
11.2%5년 평균 ≈11.3%
≈11.3%
7.5%
최상위권
ROA (TTM)
11.0%5년 평균 ≈11.0%
≈11.0%
1.2%
최상위권
ROE (TTM)
19.6%5년 평균 ≈21.8%
≈21.8%
2.0%
최상위권
ROIC
19.4%5년 평균 ≈20.8%
≈20.8%
5.7%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
IPAR
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.25년 평균 ≈0.2
≈0.2
0.2
동일
유동비율 (MRQ)
3.35년 평균 ≈2.7
≈2.7
2.0
강한 유동성
Quick Ratio (당좌 비율)
1.35년 평균 ≈1.1
≈1.1
0.7
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.15년 평균 ≈0.2
≈0.2
0.5
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
IPAR
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
2.5%5년 평균 ≈14.4%
≈14.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
11.1%5년 평균 ≈21.3%
≈21.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
22.5%
·
·
·
EPS YoY
2.3%5년 평균 ≈18.3%
≈18.3%
·
·
Net Income YoY (순이익 YoY)
2.5%5년 평균 ≈18.7%
≈18.7%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
11.5%5년 평균 ≈30.8%
≈30.8%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
34.1%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
11.7%5년 평균 ≈31.2%
≈31.2%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
34.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
IPAR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$5.245년 평균 ≈$4.72
≈$4.72
·
·
Revenue / Share (주당 매출)
$46.325년 평균 ≈$41.62
≈$41.62
·
·
Cash Flow / Share (주당 현금 흐름)
$6.695년 평균 ≈$4.85
≈$4.85
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
IPAR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.05년 평균 ≈1.0
≈1.0
0.8
최상위권
Inventory Turnover (재고 회전율)
1.55년 평균 ≈1.5
≈1.5
2.7
약함
Receivables Turnover (매출 채권 회전율)
5.05년 평균 ≈5.6
≈5.6
10.4
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$2.2M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률2.8%
지급 비율61.0%
연간 지급액≈$3.20분기별 납부
성장 연속≈11배당금 성장 연속 연수
배당락일
금액
통화
수익률
9월 15, 2026
$0.80
USD
≈2.9%
6월 15, 2026
$0.80
USD
≈3.2%
3월 16, 2026
$0.80
USD
≈3.5%
12월 15, 2025
$0.80
USD
≈3.8%
9월 15, 2025
$0.80
USD
≈2.9%
6월 13, 2025
$0.80
USD
≈2.3%
3월 14, 2025
$0.80
USD
≈2.4%
12월 16, 2024
$0.75
USD
≈2.2%
9월 13, 2024
$0.75
USD
≈2.4%
6월 14, 2024
$0.75
USD
≈2.5%
3월 14, 2024
$0.75
USD
≈2.0%
12월 14, 2023
$0.63
USD
≈1.8%
9월 14, 2023
$0.63
USD
≈1.8%
6월 14, 2023
$0.63
USD
≈1.7%
3월 14, 2023
$0.63
USD
≈1.6%
12월 14, 2022
$0.50
USD
≈2.1%
9월 14, 2022
$0.50
USD
≈2.2%
6월 14, 2022
$0.50
USD
≈2.2%
3월 14, 2022
$0.50
USD
≈1.6%
12월 14, 2021
$0.25
USD
≈1.1%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈4.4%
다음 실적10월 19, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.95
$0.98
-3.3%
2026년 3월 31일
$1.35
$1.23
10.0%
2025년 12월 31일
$0.88
$0.77
14.5%
2025년 9월 30일
$2.05
$2.00
2.7%
2025년 6월 30일
$0.99
$1.13
-12.3%
2025년 3월 31일
$1.32
$1.15
15.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.49B
$1.45B
$1.32B
$1.09B
$880M
$539M
$714M
$676M
$591M
$521M
$469M
$499M
Cost of Revenue
$541M
$525M
$479M
$392M
$323M
$208M
$268M
$248M
$215M
$195M
$179M
$212M
Gross Profit
$947M
$927M
$839M
$694M
$557M
$331M
$446M
$428M
$376M
$326M
$289M
$287M
SG&A Expense
$677M
$649M
$588M
$492M
$406M
$261M
$341M
$333M
$296M
$259M
$228M
$234M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
·
$234M
Operating Income
$270M
$275M
$251M
$194M
$148M
$70M
$105M
$95M
$79M
$67M
$61M
$53M
Interest Expense
·
·
$11M
$4M
$3M
$2M
$2M
$3M
$2M
$2M
$3M
$1M
Interest Income
·
·
·
·
·
·
·
·
$3M
$3M
$3M
·
Other Non-op
$9M
$287.0K
$317.0K
$-50.0K
$3M
$-734.0K
$419.0K
$1M
$-558.0K
$396.0K
$-707.0K
$3M
Pretax Income
$271M
$268M
$250M
$194M
$151M
$69M
$105M
$96M
$78M
$67M
$60M
$57M
Income Tax
$63M
$65M
$62M
$43M
$41M
$19M
$29M
$26M
$23M
$24M
$22M
$19M
Net Income
$168M
$164M
$153M
$121M
$87M
$38M
$60M
$54M
$42M
$33M
$30M
$29M
EPS (Basic)
$5.25
$5.13
$4.77
$3.80
$2.76
$1.21
$1.92
$1.72
$1.33
$1.07
$0.98
$0.95
EPS (Diluted)
$5.24
$5.12
$4.75
$3.78
$2.75
$1.21
$1.90
$1.71
$1.33
$1.07
$0.98
$0.95
Shares (Basic)
32,102,264
32,036,728
31,994,328
31,859,417
31,676,796
31,536,659
31,451,093
31,307,991,000
31,172,285
31,072,328
30,996,137
30,931,308
Shares (Diluted)
32,138,197
32,124,285
32,139,702
31,988,753
31,835,408
31,654,544
31,688,700
31,522,371,000
31,305,101
31,175,598
31,100,215
31,060,326
EBITDA
$296M
$303M
$269M
$217M
$152M
$74M
·
$99M
$82M
$70M
$65M
$57M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
$105M
$159.61B
$170M
$133M
$193M
$208M
$162M
$177M
$90M
Short-term Investments
$137M
$109M
$94M
$151M
$160M
$127M
$120M
$68M
$70M
$94M
$83M
$190M
Receivables
$321M
$275M
$247M
$198M
$159M
$124M
$133M
$133M
$121M
$105M
$95M
$90M
Inventory
$351M
$372M
$372M
$290M
$199M
$159M
$168M
$162M
$137M
$97M
$98M
$102M
Other Current Assets
$40M
$39M
$29M
$16M
$21M
$17M
$17M
$13M
$7M
$6M
$6M
$5M
Current Assets
$1.03B
$926M
$839M
$788M
$710M
$601M
$573M
$572M
$549M
$472M
$469M
$487M
PP&E (Net)
$185M
$154M
$169M
$167M
$149M
$20M
$11M
$10M
$10M
$10M
$9M
$9M
PP&E (Gross)
$264M
$216M
$222M
$210M
$190M
$53M
$40M
$38M
$39M
$33M
$29M
$28M
Accum. Depreciation
$79M
$62M
$53M
$43M
$41M
$33M
$28M
$28M
$28M
$23M
$20M
$18M
Intangibles
$325M
$282M
$296M
$291M
$214M
$214M
$202M
$204M
$200M
$184M
$201M
$99M
Other Non-current Assets
$20M
$19M
$22M
$24M
$31M
$23M
$6M
$6M
$8M
$8M
$8M
$10M
Total Assets
$1.59B
$1.41B
$1.37B
$1.31B
$1.15B
$890M
$829M
$798M
$778M
$682M
$688M
$605M
Accounts Payable
$77M
$91M
$97M
$88M
$82M
$36M
$54M
$58M
$53M
$50M
$51M
$47M
Accrued Liabilities
$190M
$173M
$179M
$214M
$137M
$96M
$96M
$95M
$82M
$63M
$47M
$49M
Short-term Debt
$9M
$8M
$4M
·
·
·
·
·
·
·
·
·
Current Liabilities
$344M
$332M
$325M
$345M
$245M
$156M
$184M
$189M
$167M
$142M
$131M
$104M
Capital Leases
$16M
$20M
$25M
$24M
$29M
$21M
$25M
·
·
·
·
·
Deferred Tax
$0
·
·
·
·
·
·
$4M
$4M
$3M
$4M
$2M
Total Liabilities
$481M
·
·
·
·
·
·
·
·
·
·
·
Long-term Debt
$176M
$157M
$157M
$180M
$149M
$25M
$23M
$46M
$61M
$75M
$99M
·
Total Debt
$185M
$166M
$157M
$180M
$149M
$25M
·
$46M
$61M
$75M
$99M
·
Common Stock
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$31.0K
$31.0K
$31.0K
$31.0K
$31.0K
$31.0K
Paid-in Capital
$128M
$107M
$99M
$90M
$87M
$76M
$71M
$70M
$66M
$63M
$62M
$60M
Retained Earnings
$829M
$763M
$694M
$620M
$561M
$504M
$475M
$449M
$423M
$403M
$388M
$374M
Treasury Stock
$67M
$53M
$53M
$37M
$37M
$37M
$37M
$37M
$37M
$37M
$37M
$36M
AOCI
$-9M
$-72M
$-40M
$-56M
$-38M
$-6M
$-40M
$-34M
$-18M
$-58M
$-48M
$-16M
Stockholders' Equity
$881M
$745M
$699M
$617M
$572M
$536M
$468M
$448M
$433M
$370M
$366M
$382M
Liabilities + Equity
$1.59B
$1.41B
$1.37B
$1.31B
$1.15B
$890M
$829M
$798M
$778M
$682M
$688M
$605M
Shares Outstanding
32,067,285
32,110,170
32,004,660
31,967,300
31,830,420
31,608,588
31,513,018
31,382,127
31,241,548
31,138,318
31,037,915
30,977,293
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$25M
$28M
$17M
$23M
$13M
$9M
$4M
$4M
$4M
$4M
$3M
$3M
Stock-based Comp
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$787.0K
$856.0K
Deferred Tax
$2M
$-2M
$-2M
$-4M
$-465.0K
$581.0K
$-2M
$-158.0K
$-591.0K
$-1M
$829.0K
$-557.0K
Amort. of Intangibles
$14M
$14M
$8M
$7M
$6M
$5M
$5M
$7M
$6M
$6M
$6M
$7M
Other Non-cash
$18M
$-4M
$-64M
$-28M
$25M
$19M
·
$3M
$-11M
$18M
$15M
$3M
Operating Cash Flow
$215M
$188M
$106M
$73M
$120M
$65M
$76M
$63M
$36M
$55M
$50M
$37M
CapEx
$24M
$5M
$6M
$34M
$141M
$11M
$5M
$4M
$3M
$5M
$4M
$3M
Investing Cash Flow
$-61M
$-45M
$7M
$-91M
$-188M
$-22M
$-65M
$-14M
$37M
$-20M
$-35M
·
Debt Issued
$56M
$43M
$0
$52M
$157M
$13M
·
·
·
·
$111M
$0
Net Debt Issued
$6M
$9M
$-29M
$33M
$114M
$-287.0K
·
$-23M
$-22M
$-22M
$99M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$77.0K
$32.0K
$90.0K
Net Stock Activity
·
·
·
·
·
·
·
·
·
$-77.0K
$-32.0K
$-90.0K
Dividends Paid
$103M
$96M
$80M
$64M
$32M
$21M
$35M
$26M
$21M
$18M
$16M
$15M
Financing Cash Flow
$-131M
$-101M
$-133M
$-46M
$78M
$-19M
$-68M
$-56M
$-48M
$-45M
$82M
·
Net Change in Cash
$33M
$37M
$-16M
$-64M
$-1M
$36M
$-60M
$-15M
$47M
$-15M
$87M
$-36M
Taxes Paid
$78M
$63M
$61M
$38M
·
·
·
·
·
·
·
·
Free Cash Flow
$190M
$183M
$99M
$81M
$-22M
$54M
·
$59M
$33M
$50M
$46M
$33M
Levered FCF
·
·
$91M
$79M
$-24M
$53M
·
$57M
$31M
$48M
$44M
$32M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
63.6%
63.8%
63.7%
63.9%
63.3%
61.4%
·
63.3%
63.6%
62.6%
61.8%
57.5%
Operating Margin
18.2%
18.9%
19.1%
17.9%
16.8%
13.0%
·
14.0%
13.3%
12.8%
13.1%
10.7%
Net Margin
11.3%
11.3%
11.6%
11.1%
9.9%
7.1%
·
8.0%
7.0%
6.4%
6.5%
5.9%
Pretax Margin
18.2%
18.5%
18.9%
17.9%
17.2%
12.9%
·
14.2%
13.2%
12.9%
12.9%
11.4%
EBITDA Margin
19.9%
20.9%
20.4%
20.0%
17.3%
13.7%
·
14.6%
13.9%
13.5%
13.8%
11.4%
ROA
11.2%
11.8%
11.2%
9.9%
7.6%
4.5%
·
6.8%
5.7%
4.9%
4.7%
4.7%
ROE
20.7%
22.8%
23.2%
20.3%
15.8%
7.6%
·
12.2%
10.3%
9.1%
8.1%
7.5%
ROIC
19.4%
22.9%
22.1%
19.0%
15.0%
9.0%
·
14.0%
11.3%
9.7%
8.5%
9.2%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.0
2.8
2.6
2.3
2.9
3.8
·
3.0
3.3
3.4
3.6
4.7
Quick Ratio
1.3
1.2
1.1
1.0
2.0
2.7
·
2.1
2.4
2.5
2.7
3.6
Debt / Equity
0.2
0.2
0.2
0.3
0.3
0.0
·
0.1
0.1
0.2
0.3
·
LT Debt / Equity
0.1
0.2
0.2
0.2
0.2
0.0
·
0.1
0.1
0.1
0.2
·
Interest Coverage
·
·
22.3
54.0
52.4
35.6
·
36.7
39.5
28.5
21.7
36.1
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.0
1.0
1.0
0.9
0.8
0.6
·
0.9
0.8
0.8
0.7
0.8
Inventory Turnover
1.5
1.4
1.4
1.6
1.8
1.3
·
1.7
1.8
2.0
1.8
1.9
Receivables Turnover
5.0
5.6
5.9
6.1
6.2
4.2
·
5.3
5.2
5.2
5.1
5.9
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$27.46
$23.20
$21.85
$19.29
$17.97
$16.95
·
$14.26
$13.87
$11.89
$11.78
$12.33
Revenue / Share
$46.32
$45.21
$41.00
$33.97
$27.63
$0.02
·
$21.43
$18.89
$16.71
$15.07
$16.08
Cash Flow / Share
$6.69
$5.84
$3.29
$3.60
$3.76
$0.00
·
$2.00
$1.15
$1.75
$1.61
$1.18
Cash / Share
·
·
·
·
$5.29
$5.37
·
$6.15
$6.67
$5.20
$5.70
$2.91
Dividend / Share
$3.20
$3.00
$2.50
$2.00
$1.00
$0.33
$1.16
$0.91
$0.72
$0.62
$0.52
$0.48
EPS (TTM)
$5.24
$5.12
$4.75
$3.78
$2.75
$1.21
$1.90
$1.71
$1.33
$1.07
$0.98
$0.95
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
2.5%
10.2%
21.3%
23.5%
63.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
11.1%
18.2%
34.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
22.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
2.3%
7.8%
25.7%
37.5%
127.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
11.5%
23.0%
57.8%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
34.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
2.5%
7.7%
26.2%
38.4%
128.7%
·
·
·
·
·
·
·
Net Income CAGR 3Y
11.7%
23.4%
58.7%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
34.5%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
37.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.49B
$1.45B
$1.32B
$1.09B
$880M
$539M
$714M
$676M
$591M
$521M
$469M
$499M
Net Income TTM
$168M
$164M
$153M
$121M
$87M
$38M
$60M
$54M
$42M
$33M
$30M
$29M
Market Cap
$2.72B
$4.22B
$4.61B
$3.09B
$3.40B
$1.91B
·
$2.06B
$1.36B
$1.02B
$739M
$850M
Enterprise Value
·
·
·
·
$3.22B
$1.64B
·
$1.84B
$1.14B
$838M
$578M
·
P/E
16.2
25.7
30.3
25.5
38.9
50.0
38.3
38.3
32.7
30.6
24.3
28.9
P/S
1.8
2.9
3.5
2.8
3.9
3.5
·
3.0
2.3
2.0
1.6
1.7
P/B
3.1
5.7
6.6
5.0
5.9
3.6
·
4.6
3.1
2.8
2.0
2.2
P / Tangible Book
4.9
9.1
11.4
9.5
9.5
5.9
·
·
·
·
·
·
P / Cash Flow
12.7
22.5
43.6
26.8
28.5
29.4
·
32.6
37.8
18.7
14.8
23.2
P / FCF
14.3
23.1
46.4
37.9
-156.9
35.4
·
34.8
41.3
20.5
16.1
25.5
EV / EBITDA
·
·
·
·
21.1
22.2
·
18.6
13.8
11.9
9.0
·
EV / FCF
·
·
·
·
-148.6
30.4
·
31.2
34.7
16.8
12.6
·
EV / Revenue
·
·
·
·
3.7
3.0
·
2.7
1.9
1.6
1.2
·
Dividend Yield
3.8%
2.3%
1.7%
2.1%
0.93%
1.1%
·
1.3%
1.6%
1.8%
2.1%
1.8%
Earnings Yield
6.2%
3.9%
3.3%
3.9%
2.6%
2.0%
2.6%
2.6%
3.1%
3.3%
4.1%
3.5%
Payout Ratio
61.0%
58.4%
52.4%
52.7%
36.2%
54.4%
·
48.9%
50.9%
54.0%
51.9%
50.4%
Annual Payout
$103M
$96M
$80M
$64M
$32M
$21M
$35M
$26M
$21M
$18M
$16M
$15M
손익계산서15
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
$341M
$345M
$386M
$430M
$334M
$339M
$362M
$425M
$342M
$324M
$329M
$368M
$309M
$312M
$311M
$280M
Cost of Revenue
$118M
$120M
$149M
$157M
$113M
$123M
$128M
$153M
$121M
$122M
$116M
$133M
$121M
$109M
$111M
$99M
Gross Profit
$224M
$225M
$237M
$273M
$221M
$216M
$233M
$271M
$221M
$202M
$213M
$235M
$188M
$203M
$200M
$182M
SG&A Expense
$175M
$151M
$210M
$164M
$162M
$141M
$193M
$165M
$156M
$134M
$194M
$148M
$133M
$113M
$169M
$117M
Operating Income
$49M
$74M
$28M
$109M
$59M
$75M
$36M
$106M
$65M
$68M
$19M
$87M
$55M
$90M
$23M
$64M
Interest Expense
·
·
·
·
·
·
·
·
·
$2M
·
$2M
$2M
$2M
·
$682.0K
Other Non-op
$139.0K
$290.0K
$8M
$978.0K
$245.0K
$79.0K
$252.0K
$-1.0K
$74.0K
$-38.0K
$-2M
$-589.0K
$454.0K
$2M
$-148.0K
$-346.0K
Pretax Income
$48M
$75M
$36M
$108M
$54M
$73M
$37M
$100M
$61M
$70M
$15M
$87M
$55M
$93M
$21M
$67M
Income Tax
$11M
$19M
$8M
$24M
$13M
$18M
$10M
$24M
$15M
$17M
$7M
$20M
$13M
$22M
$4M
$13M
Net Income
$30M
$43M
$28M
$66M
$32M
$42M
$24M
$62M
$37M
$41M
$10M
$53M
$35M
$54M
$17M
$41M
EPS (Basic)
$0.95
$1.35
$0.88
$2.05
$1.00
$1.32
$0.76
$1.94
$1.15
$1.28
$0.33
$1.66
$1.09
$1.69
$0.52
$1.30
EPS (Diluted)
$0.95
$1.35
$0.88
$2.05
$0.99
$1.32
$0.78
$1.93
$1.14
$1.27
$0.32
$1.66
$1.09
$1.68
$0.52
$1.30
Shares (Basic)
32,026,000
32,028,000
·
32,113,000
32,110,000
32,121,000
·
32,026,000
32,024,000
32,041,000
·
31,976
32,006
32,018
·
31,860
Shares (Diluted)
32,026,000
32,028,000
·
32,149,000
32,149,000
32,174,000
·
32,266,000
32,266,000
32,266,000
·
32,124
32,162
32,159
·
31,968
EBITDA
$49M
$80M
·
$109M
$59M
$81M
·
$106M
$65M
$74M
·
$87M
$55M
$90M
·
$64M
대차대조표29
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
·
·
·
·
·
·
·
·
·
·
·
$80M
$74M
·
·
$41M
Short-term Investments
$42M
$157M
$137M
$77M
$54M
$75M
$109M
$79M
$38M
$76M
·
$104M
$112M
$89M
·
$135M
Receivables
$302M
$333M
$321M
$364M
$296M
$302M
$275M
$354M
$299M
$293M
·
$288M
$237M
$242M
·
$220M
Inventory
$376M
$370M
$351M
$388M
$425M
$396M
$372M
$413M
$434M
$400M
·
$364M
$360M
$324M
·
$283M
Other Current Assets
$49M
$45M
$40M
$41M
$50M
$35M
$39M
$27M
$24M
$34M
·
$27M
$25M
$20M
·
$19M
Current Assets
$951M
$998M
$1.03B
$991M
$987M
$911M
$926M
$956M
$857M
$833M
·
$877M
$823M
$852M
·
$708M
PP&E (Net)
$176M
$179M
$185M
$186M
$185M
$159M
$154M
$166M
$161M
$164M
·
$163M
$168M
$169M
·
$153M
PP&E (Gross)
·
·
$264M
·
·
·
$216M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$79M
·
·
·
$62M
·
·
·
·
·
·
·
·
·
Intangibles
$312M
$317M
$325M
$328M
$333M
$312M
$282M
$291M
$282M
$288M
·
$287M
$292M
$294M
·
$189M
Other Non-current Assets
$21M
$21M
$20M
$20M
$20M
$19M
$19M
$22M
$20M
$22M
·
$22M
$25M
$26M
·
$23M
Total Assets
$1.49B
$1.54B
$1.59B
$1.56B
$1.56B
$1.44B
$1.41B
$1.48B
$1.36B
$1.35B
$1.37B
$1.39B
$1.35B
$1.38B
$1.31B
$1.11B
Accounts Payable
$83M
$85M
$77M
$67M
$93M
$99M
$91M
$97M
$109M
$106M
·
$87M
$91M
$93M
·
$81M
Accrued Liabilities
$146M
$151M
$190M
$153M
$127M
$129M
$173M
$166M
$145M
$136M
·
$200M
$194M
$190M
·
$133M
Short-term Debt
·
·
$9M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Current Liabilities
$287M
$306M
$344M
$303M
$333M
$306M
$332M
$340M
$332M
$302M
·
$363M
$342M
$362M
·
$249M
Capital Leases
$13M
$15M
$16M
$17M
$19M
$19M
$20M
$21M
$22M
$23M
·
$25M
$24M
$23M
·
$25M
Deferred Tax
$2M
$3M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$399M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Long-term Debt
$143M
$157M
$176M
$197M
$210M
$151M
$157M
$179M
$137M
$145M
·
$171M
$168M
$174M
·
$121M
Total Debt
$143M
$157M
·
$197M
$210M
$151M
·
$179M
$137M
$145M
·
$171M
$168M
$174M
·
$121M
Common Stock
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
·
$32.0K
$32.0K
$32.0K
·
$32.0K
Paid-in Capital
$128M
$128M
$128M
$109M
$109M
$108M
$107M
$101M
$101M
$100M
·
$96M
$96M
$95M
·
$86M
Retained Earnings
$839M
$847M
$829M
$827M
$787M
$780M
$763M
$763M
$724M
$711M
·
$703M
$670M
$654M
·
$619M
Treasury Stock
$71M
$71M
$67M
$60M
$55M
$53M
$53M
$53M
$53M
$53M
·
$49M
$49M
$43M
·
$37M
AOCI
$-25M
$-22M
$-9M
$-5M
$-2M
$-47M
$-72M
$-33M
$-55M
$-50M
$-40M
$-60M
$-49M
$-48M
$-56M
$-92M
Stockholders' Equity
$870M
$882M
$881M
$871M
$839M
$789M
$745M
$778M
$717M
$708M
·
$690M
$668M
$658M
·
$575M
Liabilities + Equity
$1.49B
$1.54B
$1.59B
$1.56B
$1.56B
$1.44B
$1.41B
$1.48B
$1.36B
$1.35B
·
$1.39B
$1.35B
$1.38B
·
$1.11B
Shares Outstanding
32,025,781
32,025,781
32,067,285
32,064,728
32,117,600
32,124,000
32,110,170
32,029,580
32,024,280
32,023,640
·
31,980,805
31,975,670
32,012,950
·
31,875,625
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
$6M
$6M
$6M
$7M
$6M
$6M
$10M
$6M
$6M
$6M
$5M
$4M
$4M
$4M
$12M
·
Stock-based Comp
$425.0K
$425.0K
$255.0K
$370.0K
$391.0K
$559.0K
$610.0K
$600.0K
$580.0K
$589.0K
$642.0K
$620.0K
$630.0K
$633.0K
$790.0K
$476.0K
Deferred Tax
$-5M
$1M
$-2M
$-2M
$4M
$2M
$3M
$-2M
$-1M
$-1M
$3M
$-2M
$-2M
$-1M
$54.0K
$-1M
Other Non-cash
·
$-51M
·
·
·
$-58M
·
·
·
$-98M
·
·
·
·
·
·
Operating Cash Flow
$46M
$85.0K
$147M
$64M
$12M
$-7M
$138M
$76M
$26M
$-52M
$81M
$18M
$14M
$-7M
$81M
$20M
CapEx
$1M
$1M
$2M
$6M
$15M
$1M
$2M
$767.0K
$1M
$1M
$2M
$1M
$787.0K
$2M
$1M
$2M
Investing Cash Flow
$115M
$-27M
$-59M
$-26M
$11M
$14M
$-56M
$-39M
$37M
$14M
$-33M
$3M
$-24M
$62M
$-57M
$-6M
Debt Issued
·
·
$560.0K
$1M
·
·
$-188.0K
$43M
·
·
$-14M
·
·
$18M
·
·
Net Debt Issued
·
$-15M
·
·
·
$-12M
·
·
·
$-9M
·
·
·
$9M
·
·
Dividends Paid
$26M
$26M
$26M
$26M
$26M
$26M
$24M
$24M
$24M
$24M
$20M
$20M
$20M
$20M
$16M
$16M
Financing Cash Flow
$-70M
$-50M
$-40M
$-78M
$26M
$-38M
$-29M
$78.0K
$-44M
$-28M
$-43M
$-13M
$-65M
$-13M
$35M
$-22M
Net Change in Cash
$90M
$-78M
$48M
$-41M
$55M
$-29M
$47M
$39M
$18M
$-67M
$9M
$5M
$-75M
$44M
$63M
$-11M
Taxes Paid
$13M
$12M
$22M
$19M
$28M
$9M
$15M
$16M
$22M
$10M
$16M
·
·
·
$11M
·
Free Cash Flow
·
$-1M
·
·
·
$-9M
·
·
·
$-53M
·
·
·
$-10M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-54M
·
·
·
$-12M
·
·
수익성8
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
Gross Margin
65.5%
65.1%
·
63.5%
66.2%
63.7%
·
63.9%
64.5%
62.5%
·
63.9%
60.9%
65.1%
·
64.9%
Operating Margin
14.3%
21.5%
·
25.3%
17.7%
22.2%
·
25.0%
18.9%
21.0%
·
23.7%
17.8%
29.0%
·
23.0%
Net Margin
8.9%
12.6%
·
15.3%
9.6%
12.5%
·
14.7%
10.8%
12.7%
·
14.5%
11.3%
17.3%
·
14.8%
Pretax Margin
14.1%
21.8%
·
25.0%
16.2%
21.7%
·
23.6%
17.9%
21.6%
·
23.5%
17.9%
29.7%
·
23.7%
EBITDA Margin
14.3%
23.2%
·
25.3%
17.7%
23.9%
·
25.0%
18.9%
22.8%
·
23.7%
17.8%
29.0%
·
23.0%
ROA
2.0%
2.9%
·
4.3%
2.2%
3.0%
·
4.3%
2.7%
3.0%
·
4.2%
2.9%
4.2%
·
3.7%
ROE
3.6%
5.2%
·
8.0%
4.1%
5.7%
·
8.5%
5.3%
6.0%
·
8.4%
5.7%
8.7%
·
7.1%
ROIC
3.7%
5.4%
·
7.9%
4.3%
6.0%
·
8.5%
5.8%
6.1%
·
7.7%
5.1%
8.3%
·
7.4%
유동성 및 지급능력5
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
Current Ratio
3.3
3.3
·
3.3
3.0
3.0
·
2.8
2.6
2.8
·
2.4
2.4
2.4
·
2.8
Quick Ratio
1.2
1.6
·
1.5
1.1
1.2
·
1.3
1.0
1.2
·
1.3
1.2
0.9
·
1.6
Debt / Equity
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.3
0.3
·
0.2
LT Debt / Equity
0.1
0.1
·
0.2
0.2
0.1
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Interest Coverage
·
·
·
·
·
·
·
·
·
37.6
·
36.4
24.2
38.3
·
94.5
효율성3
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
0.2
0.2
·
0.3
0.2
0.2
·
0.3
0.3
0.2
·
0.3
0.3
0.2
·
0.3
Inventory Turnover
0.3
0.3
·
0.4
0.3
0.3
·
0.4
0.3
0.3
·
0.4
0.4
0.4
·
0.4
Receivables Turnover
1.1
1.1
·
1.2
1.1
1.1
·
1.3
1.3
1.2
·
1.4
1.4
1.4
·
1.4
주당6
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
$27.18
$27.53
·
$27.16
$26.13
$24.55
·
$24.30
$22.39
$22.11
·
$21.59
$20.90
$20.57
·
$18.03
Revenue / Share
$10.65
$10.77
·
$13.36
$10.39
$10.53
·
$13160.26
$10606.49
$10040.38
·
$11454.64
$9615.20
$9693.18
·
$8773.21
Cash Flow / Share
·
$0.00
·
·
·
$-0.23
·
·
·
$-1610.36
·
·
·
$-228.80
·
·
Cash / Share
·
·
·
·
·
·
·
·
·
·
·
$2.49
$2.32
·
·
$1.29
Dividend / Share
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.75
$0.75
$0.75
$0.75
$0.62
$0.62
$0.62
$0.62
$0.50
$0.50
EPS (TTM)
$5.23
$5.27
·
$5.14
$5.02
$5.17
·
$4.66
$4.39
$4.34
·
$4.95
$4.59
$4.36
·
$3.23
가치 평가 (TTM)14
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
$1.50B
$1.49B
·
$1.46B
$1.46B
$1.47B
·
$1.42B
$1.36B
$1.33B
·
$1.30B
$1.21B
$1.15B
·
$987M
Net Income TTM
$168M
$169M
·
$165M
$161M
$166M
·
$151M
$142M
$140M
·
$159M
$147M
$140M
·
$103M
Market Cap
$3.58B
$2.91B
·
$3.15B
$4.22B
$3.66B
·
$4.15B
$3.72B
$4.50B
·
$4.30B
$4.32B
$4.55B
·
$2.41B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$4.28B
$4.30B
·
·
$2.35B
P/E
21.4
17.2
·
19.1
26.2
22.0
·
27.8
26.4
32.4
·
27.1
29.5
32.6
·
23.4
P/S
2.4
1.9
·
2.2
2.9
2.5
·
2.9
2.7
3.4
·
3.3
3.6
4.0
·
2.4
P/B
4.1
3.3
·
3.6
5.0
4.6
·
5.3
5.2
6.4
·
6.2
6.5
6.9
·
4.2
P / Tangible Book
6.4
5.2
·
5.8
8.3
7.7
·
8.5
8.5
10.7
·
10.6
11.5
12.5
·
6.2
P / Cash Flow
·
34226.1
·
·
·
-497.1
·
·
·
-86.6
·
·
·
-618.9
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
3.3
3.6
·
·
2.4
Dividend Yield
2.9%
3.5%
·
3.2%
2.4%
2.7%
·
2.2%
2.4%
1.9%
·
1.8%
1.7%
1.5%
·
2.3%
Earnings Yield
4.7%
5.8%
·
5.2%
3.8%
4.5%
·
3.6%
3.8%
3.1%
·
3.7%
3.4%
3.1%
·
4.3%
Payout Ratio
·
59.1%
·
·
·
60.5%
·
·
·
58.6%
·
·
·
37.0%
·
·
Annual Payout
$103M
$103M
·
$101M
$99M
$98M
·
$92M
$88M
$84M
·
$76M
$72M
$68M
·
$56M
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
2023-03-31
2022-12-31
매출
$1.49B
$1.45B
$1.32B
·
$1.09B
매출 총이익률 %
63.6%
63.8%
63.7%
·
63.9%
영업이익률 %
18.2%
18.9%
19.1%
·
17.9%
순이익
$168M
$164M
$153M
·
$121M
희석 EPS
$5.24
$5.12
$4.75
·
$3.78
지표
2025-12-31
2024-12-31
2023-12-31
2023-03-31
2022-12-31
부채 / 자기자본 비율
0.2
0.2
0.2
·
0.3
유동비율
3.0
2.8
2.6
·
2.3
당좌 비율
1.3
1.2
1.1
·
1.0
지표
2025-12-31
2024-12-31
2023-12-31
2023-03-31
2022-12-31
잉여현금흐름
$190M
$183M
$99M
·
$81M
기관 투자자 (13F)
336개의 제출자
· $2.5B 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.
보유자336
보유 가치$2.5B
신규 포지션42
청산 포지션32
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
42 (-26 이전 분기 대비)
32 (-6 이전 분기 대비)
121 (+8 이전 분기 대비)
96 (+1 이전 분기 대비)
+1.2M
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.