가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
KFRC
5년 평균
동종업계 중앙값
결론
P/E (TTM)
25.15년 평균 ≈18.9
≈18.9
21.3
고평가
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
KFRC
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
27.7%5년 평균 ≈28.1%
≈28.1%
20.5%
최상위권
영업이익률 (TTM)
4.0%5년 평균 ≈5.6%
≈5.6%
2.3%
최상위권
EBITDA 마진 (TTM)
4.4%5년 평균 ≈5.9%
≈5.9%
2.5%
최상위권
세전 마진 (TTM)
3.8%5년 평균 ≈5.2%
≈5.2%
3.5%
최상위권
순이익률 (TTM)
2.7%5년 평균 ≈3.9%
≈3.9%
2.3%
최상위권
ROA (TTM)
9.3%5년 평균 ≈14.4%
≈14.4%
3.4%
최상위권
ROE (TTM)
28.3%5년 평균 ≈34.5%
≈34.5%
4.4%
최상위권
ROIC
29.8%5년 평균 ≈38.6%
≈38.6%
-0.57%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
KFRC
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
1.95년 평균 ≈2.1
≈2.1
1.4
강한 유동성
Quick Ratio (당좌 비율)
1.75년 평균 ≈2.0
≈2.0
1.0
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
KFRC
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-5.4%5년 평균 ≈-0.57%
≈-0.57%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-8.1%5년 평균 ≈-2.9%
≈-2.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-1.0%
·
·
·
EPS YoY
-26.9%5년 평균 ≈-3.4%
≈-3.4%
·
·
Net Income YoY (순이익 YoY)
-30.9%5년 평균 ≈-6.6%
≈-6.6%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-18.9%5년 평균 ≈-7.2%
≈-7.2%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-5.6%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-22.7%5년 평균 ≈-10.8%
≈-10.8%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-9.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
KFRC
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.965년 평균 ≈$3.00
≈$3.00
·
·
Revenue / Share (주당 매출)
$74.765년 평균 ≈$77.18
≈$77.18
·
·
Cash Flow / Share (주당 현금 흐름)
$3.475년 평균 ≈$4.13
≈$4.13
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
KFRC
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
3.75년 평균 ≈3.7
≈3.7
1.7
최상위권
Receivables Turnover (매출 채권 회전율)
6.55년 평균 ≈6.3
≈6.3
5.7
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$830.6K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율79.0%
연간 지급액≈$1.60분기별 납부
5년 배당 CAGR≈14.3%주당, 분할 조정 기준
성장 연속≈8배당금 성장 연속 연수
배당락일
금액
통화
수익률
9월 11, 2026
$0.40
USD
≈3.1%
6월 12, 2026
$0.40
USD
≈3.2%
3월 6, 2026
$0.40
USD
≈5.7%
12월 5, 2025
$0.39
USD
≈5.2%
9월 12, 2025
$0.39
USD
≈5.1%
6월 13, 2025
$0.39
USD
≈3.9%
3월 7, 2025
$0.39
USD
≈3.0%
12월 6, 2024
$0.38
USD
≈2.5%
9월 13, 2024
$0.38
USD
≈2.4%
6월 14, 2024
$0.38
USD
≈2.4%
3월 14, 2024
$0.38
USD
≈2.1%
12월 14, 2023
$0.36
USD
≈2.1%
9월 14, 2023
$0.36
USD
≈2.4%
6월 15, 2023
$0.36
USD
≈2.2%
3월 9, 2023
$0.36
USD
≈2.0%
12월 8, 2022
$0.30
USD
≈2.4%
9월 15, 2022
$0.30
USD
≈1.9%
6월 9, 2022
$0.30
USD
≈1.7%
3월 10, 2022
$0.30
USD
≈1.5%
12월 9, 2021
$0.26
USD
≈1.3%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈1.1%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 27, 2026
$0.73
$0.72
2.0%
2026년 3월 31일
$0.46
$0.40
13.9%
2025년 12월 31일
$0.43
$0.48
-10.0%
2025년 9월 30일
$0.63
$0.58
9.3%
2025년 6월 30일
$0.59
$0.61
-2.8%
2025년 3월 31일
$0.45
$0.48
-5.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$1.33B
$1.41B
$1.53B
$1.71B
$1.58B
$1.40B
$1.35B
$1.30B
$1.25B
$1.32B
Cost of Revenue
$968M
$1.02B
$1.10B
$1.21B
$1.12B
$1.00B
$952M
$917M
$878M
$911M
Gross Profit
$361M
$385M
$427M
$501M
$457M
$396M
$395M
$386M
$376M
$408M
SG&A Expense
$306M
$310M
$335M
$380M
$346M
$311M
$314M
$307M
$308M
$341M
Operating Expenses
·
·
$342M
$399M
$358M
$321M
$324M
$319M
$321M
$353M
Operating Income
$50M
$70M
$87M
$117M
$107M
$80M
$75M
$72M
$60M
$59M
Other Non-op
$-3M
$-2M
$-2M
$-14M
$-7M
$-5M
$-3M
$-5M
$-5M
$-3M
Pretax Income
$47M
$68M
$85M
$102M
$99M
$75M
$71M
$68M
$55M
$56M
Income Tax
$12M
$17M
$24M
$27M
$24M
$19M
$17M
$17M
$25M
$23M
Net Income
$35M
$50M
$61M
$75M
$75M
$56M
$131M
$58M
$33M
$33M
EPS (Basic)
$1.97
$2.71
$3.18
$3.76
$3.65
$2.67
$5.64
$2.34
$1.32
$1.26
EPS (Diluted)
$1.96
$2.68
$3.13
$3.68
$3.54
$2.62
$5.50
$2.30
$1.30
$1.25
Shares (Basic)
17,675,000
18,574,000
19,188,000
20,054,000
20,579,000
20,983,000
23,186,000
24,738,000
25,222,000
26,099,000
Shares (Diluted)
17,776,000
18,811,000
19,507,000
20,503,000
21,212,000
21,395,000
23,772,000
25,251,000
25,586,000
26,274,000
EBITDA
$56M
$76M
$92M
$121M
$111M
$86M
$81M
$90M
$77M
$59M
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$2M
$349.0K
$119.0K
$121.0K
$97M
$103M
$20M
$112.0K
$379.0K
$1M
Receivables
$190M
$216M
$233M
$269M
$265M
$228M
$218M
$211M
$226M
$206M
Prepaid Expense
$10M
$9M
$11M
$8M
$7M
$7M
$7M
$8M
$12M
$11M
Current Assets
$202M
$225M
$244M
$278M
$372M
$339M
$245M
$248M
$245M
$219M
PP&E (Net)
$6M
$8M
$9M
$9M
$6M
$27M
$30M
$34M
$40M
$43M
PP&E (Gross)
$18M
$19M
$19M
$20M
$18M
$50M
$57M
$63M
$72M
$73M
Accum. Depreciation
$12M
$11M
$9M
$12M
$12M
$24M
$27M
$29M
$32M
$30M
Goodwill
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$46M
Intangibles
·
·
·
·
·
·
·
$3M
$3M
$4M
Other Non-current Assets
$129M
$95M
$76M
$76M
$93M
$78M
$73M
$37M
$39M
$31M
Total Assets
$366M
$358M
$358M
$392M
$503M
$479M
$381M
$380M
$384M
$365M
Accounts Payable
$40M
$38M
$43M
$50M
$40M
$20M
$20M
$19M
$22M
$20M
Accrued Liabilities
$4M
$4M
$8M
$12M
$41M
$15M
$13M
$14M
$13M
$17M
Short-term Debt
·
·
·
·
·
$0
·
·
·
·
Current Liabilities
$114M
$112M
$103M
$131M
$160M
$108M
$85M
$90M
$84M
$83M
Capital Leases
$13M
$12M
$12M
$16M
$12M
$15M
$15M
$0
·
·
Deferred Tax
·
·
·
·
$0
·
·
·
·
·
Other Non-current Liabilities
$61M
$58M
$54M
$53M
$55M
$91M
$64M
$45M
$47M
$45M
Total Liabilities
$241M
$203M
$199M
$210M
$315M
$299M
$214M
$212M
$250M
$244M
Common Stock
$742.0K
$738.0K
$734.0K
$732.0K
$730.0K
$726.0K
$722.0K
$719.0K
$715.0K
$713.0K
Paid-in Capital
$558M
$543M
$527M
$508M
$488M
$472M
$460M
$447M
$437M
$428M
Retained Earnings
$552M
$546M
$525M
$493M
$443M
$389M
$351M
$237M
$195M
$175M
Treasury Stock
$987M
$935M
$894M
$819M
$744M
$677M
$642M
$518M
$499M
$482M
AOCI
·
·
$0
$6.0K
$621.0K
$-4M
$-2M
$1M
$100.0K
$184.0K
Stockholders' Equity
$125M
$155M
$159M
$182M
$188M
$180M
$167M
$168M
$134M
$122M
Liabilities + Equity
$366M
$358M
$358M
$392M
$503M
$479M
$381M
$380M
$384M
$365M
Shares Outstanding
·
·
73,462,000
73,242,000
72,997,000
72,600,000
72,202,000
71,856,000
71,494,000
·
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$6M
$6M
$5M
$4M
$4M
$5M
$6M
$8M
$9M
$9M
Stock-based Comp
$14M
$14M
$18M
$18M
$14M
$12M
$10M
$9M
$8M
$7M
Deferred Tax
$2M
$-2M
$2M
$3M
$3M
$-2M
$-301.0K
$-397.0K
$8M
$3M
Other Non-cash
$6M
$18M
$6M
$-10M
$-23M
$38M
$-80M
$12M
$-33M
·
Operating Cash Flow
$62M
$87M
$91M
$91M
$73M
$109M
$67M
$88M
$29M
$40M
CapEx
$15M
$8M
$8M
$8M
$6M
$6M
$10M
$5M
$6M
$12M
Investing Cash Flow
$-14M
$-8M
$-5M
$-14M
$8M
$-7M
$103M
$-4M
$-5M
$-12M
Stock Repurchased
$51M
$42M
$75M
$75M
$66M
$36M
$124M
$22M
$15M
$46M
Net Stock Activity
$-51M
$-42M
$-75M
$-75M
$-66M
$-36M
$-124M
$-22M
$-15M
$-46M
Dividends Paid
$27M
$28M
$28M
$24M
$20M
$17M
$17M
$15M
$12M
$12M
Financing Cash Flow
$-46M
$-79M
$-87M
$-173M
$-88M
$-19M
$-150M
$-84M
$-26M
$-27M
Net Change in Cash
$2M
$230.0K
$-2.0K
$-97M
$-6M
$84M
$20M
$-267.0K
$-1M
$-15.0K
Taxes Paid
$20M
$10M
$29M
$17M
·
·
·
·
$24M
$21M
Free Cash Flow
$47M
$79M
$84M
$83M
$66M
$103M
$56M
$83M
$23M
$27M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
27.2%
27.4%
27.9%
29.3%
28.9%
28.3%
29.3%
29.5%
·
·
Operating Margin
3.8%
5.0%
5.7%
6.8%
6.8%
5.7%
5.5%
5.8%
·
·
Net Margin
2.6%
3.6%
4.0%
4.4%
4.8%
4.0%
9.7%
4.1%
·
·
Pretax Margin
3.5%
4.8%
5.6%
6.0%
6.3%
5.4%
5.3%
5.4%
·
·
EBITDA Margin
4.2%
5.4%
6.0%
7.1%
7.0%
6.1%
6.0%
6.3%
·
·
ROA
9.6%
14.1%
16.3%
16.9%
15.3%
13.0%
34.4%
15.2%
8.9%
9.1%
ROE
26.9%
31.3%
36.1%
38.6%
39.7%
32.0%
73.7%
34.9%
26.0%
25.1%
ROIC
29.8%
33.6%
39.2%
47.2%
42.9%
33.2%
34.2%
36.4%
26.5%
28.2%
유동성 및 지급능력2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.8
2.0
2.4
2.1
2.3
3.1
2.9
2.7
2.9
2.7
Quick Ratio
1.7
1.9
2.3
2.1
2.3
3.1
2.8
2.6
2.7
2.5
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
3.7
3.9
4.1
3.8
3.2
3.2
3.5
3.7
·
·
Receivables Turnover
6.5
6.3
6.1
6.4
6.4
6.3
6.3
6.2
·
·
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
·
·
·
$2.49
$2.58
$2.48
$2.32
·
·
·
Revenue / Share
$74.76
$74.71
$78.52
$83.44
$74.48
$65.33
$56.68
$56.17
·
·
Cash Flow / Share
$3.47
$4.62
$4.69
$4.43
$3.44
$5.10
$2.80
$3.47
$1.15
$1.50
Cash / Share
·
·
·
$0.00
$1.33
$1.43
$0.27
·
·
·
Dividend / Share
$1.56
$1.52
$1.44
$1.20
$0.98
$0.80
$0.72
$0.60
$0.48
$0.48
EPS (TTM)
$1.96
$2.68
$3.13
$3.68
$3.54
$2.62
$5.50
$2.30
$1.30
$1.25
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
-5.4%
-8.3%
-10.5%
8.3%
13.0%
·
·
·
·
·
Revenue CAGR 3Y
-8.1%
-3.8%
3.1%
·
·
·
·
·
·
·
Revenue CAGR 5Y
-1.0%
·
·
·
·
·
·
·
·
·
EPS YoY
-26.9%
-14.4%
-14.9%
4.0%
35.1%
·
·
·
·
·
EPS CAGR 3Y
-18.9%
-8.9%
6.1%
·
·
·
·
·
·
·
EPS CAGR 5Y
-5.6%
·
·
·
·
·
·
·
·
·
Net Income YoY
-30.9%
-17.5%
-19.0%
0.34%
34.2%
·
·
·
·
·
Net Income CAGR 3Y
-22.7%
-12.5%
2.9%
·
·
·
·
·
·
·
Net Income CAGR 5Y
-9.1%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
10.4%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$1.33B
$1.41B
$1.53B
$1.71B
$1.58B
$1.40B
$1.35B
$1.30B
$1.25B
$1.32B
Net Income TTM
$35M
$50M
$61M
$75M
$75M
$56M
$131M
$58M
$33M
$33M
Market Cap
·
·
·
$4.02B
$5.49B
$3.06B
$2.87B
·
·
·
P/E
15.8
21.2
21.6
14.9
21.2
16.1
7.2
13.4
19.4
18.5
P/S
·
·
·
2.3
3.5
2.2
2.1
·
·
·
P/B
·
·
·
22.0
29.1
17.0
17.1
·
·
·
P / Tangible Book
·
·
·
25.6
33.6
19.7
·
·
·
·
P / Cash Flow
·
·
·
44.2
75.3
28.0
43.0
·
·
·
P / FCF
·
·
·
48.6
82.6
29.8
51.0
·
·
·
Dividend Yield
·
·
·
0.60%
0.37%
0.55%
0.58%
·
·
·
Earnings Yield
6.3%
4.7%
4.6%
6.7%
4.7%
6.2%
13.9%
7.4%
5.1%
5.4%
Payout Ratio
79.0%
56.0%
45.1%
31.9%
26.8%
30.0%
12.7%
25.7%
36.5%
38.0%
Annual Payout
$27M
$28M
$28M
$24M
$20M
$17M
$17M
$15M
$12M
$12M
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
$349M
$330M
$332M
$333M
$334M
$330M
$344M
$353M
$356M
$352M
$363M
$373M
$389M
$406M
$420M
$438M
Cost of Revenue
$250M
$240M
$242M
$240M
$244M
$242M
$251M
$255M
$257M
$257M
$264M
$270M
$279M
$292M
$300M
$311M
Gross Profit
$99M
$90M
$90M
$92M
$91M
$88M
$93M
$99M
$99M
$95M
$99M
$103M
$110M
$114M
$119M
$127M
SG&A Expense
$79M
$77M
$80M
$76M
$74M
$75M
$76M
$78M
$78M
$78M
$76M
$86M
$83M
$89M
$94M
$94M
Operating Expenses
·
·
·
·
·
·
·
$80M
$80M
$80M
·
$88M
$85M
$92M
·
$96M
Operating Income
$19M
$12M
$9M
$15M
$15M
$12M
$16M
$19M
$20M
$16M
$22M
$16M
$26M
$23M
$24M
$31M
Other Non-op
$-991.0K
$-652.0K
$-780.0K
$-758.0K
$-1M
$-565.0K
$-508.0K
$-429.0K
$-504.0K
$-656.0K
$-332.0K
$-181.0K
$-313.0K
$-1M
$-15M
$-906.0K
Pretax Income
$18M
$11M
$8M
$14M
$14M
$11M
$15M
$18M
$19M
$15M
$21M
$16M
$26M
$22M
$9M
$30M
Income Tax
$5M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$5M
$4M
$6M
$5M
$7M
$6M
$2M
$8M
Net Income
$12M
$8M
$5M
$11M
$10M
$8M
$11M
$14M
$14M
$11M
$16M
$11M
$19M
$16M
$7M
$22M
EPS (Basic)
$0.74
$0.46
$0.30
$0.63
$0.59
$0.45
$0.60
$0.76
$0.76
$0.59
$0.84
$0.55
$0.96
$0.83
$0.38
$1.11
EPS (Diluted)
$0.73
$0.46
$0.29
$0.63
$0.59
$0.45
$0.60
$0.75
$0.75
$0.58
$0.82
$0.54
$0.95
$0.82
$0.36
$1.09
Shares (Basic)
16,763,000
17,132,000
·
17,589,000
17,714,000
18,161,000
·
18,578,000
18,696,000
18,726,000
·
19,158,000
19,341,000
19,455,000
·
20,022,000
Shares (Diluted)
16,978,000
17,197,000
·
17,645,000
17,759,000
18,241,000
·
18,823,000
18,886,000
18,932,000
·
19,518,000
19,611,000
19,667,000
·
20,450,000
EBITDA
$19M
$13M
·
$15M
$15M
$13M
·
$19M
$20M
$17M
·
$16M
$26M
$25M
·
$31M
대차대조표24
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
$330.0K
$1M
$2M
$1M
$2M
$444.0K
$349.0K
$127.0K
$110.0K
$106.0K
·
$122.0K
$147.0K
$171.0K
·
$5M
Receivables
$221M
$207M
$190M
$204M
$210M
$221M
$216M
$229M
$231M
$237M
·
$248M
$250M
$267M
·
$281M
Prepaid Expense
$10M
$9M
$10M
$12M
$11M
$9M
$9M
$11M
$8M
$9M
·
$9M
$9M
$8M
·
$10M
Current Assets
$231M
$217M
$202M
$218M
$223M
$230M
$225M
$240M
$239M
$246M
·
$258M
$259M
$275M
·
$296M
PP&E (Net)
$5M
$6M
$6M
$6M
$7M
$7M
$8M
$8M
$9M
$9M
·
$9M
$10M
$10M
·
$6M
PP&E (Gross)
·
·
$18M
·
·
·
$19M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$12M
·
·
·
$11M
·
·
·
·
·
·
·
·
·
Goodwill
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
Other Non-current Assets
$145M
$134M
$129M
$120M
$112M
$101M
$95M
$91M
$85M
$83M
·
$72M
$71M
$72M
·
$82M
Total Assets
$410M
$385M
$366M
$374M
$374M
$368M
$358M
$370M
$363M
$366M
·
$370M
$368M
$385M
·
$413M
Accounts Payable
$42M
$46M
$40M
$43M
$46M
$43M
$38M
$43M
$42M
$43M
·
$47M
$46M
$48M
·
$52M
Accrued Liabilities
$5M
$5M
$4M
$3M
$3M
$4M
$4M
$6M
$5M
$6M
·
$20M
$14M
$22M
·
$21M
Current Liabilities
$120M
$122M
$114M
$116M
$109M
$111M
$112M
$117M
$103M
$106M
·
$119M
$104M
$126M
·
$163M
Capital Leases
$11M
$12M
$13M
$13M
$13M
$12M
$12M
$12M
$12M
$12M
·
$13M
$11M
$14M
·
$8M
Other Non-current Liabilities
$60M
$54M
$61M
$61M
$60M
$53M
$58M
$59M
$57M
$55M
·
$50M
$52M
$51M
·
$41M
Total Liabilities
$287M
$267M
$241M
$242M
$239M
$230M
$203M
$202M
$196M
$202M
·
$191M
$180M
$199M
·
$204M
Common Stock
$743.0K
$743.0K
$742.0K
$739.0K
$739.0K
$738.0K
$738.0K
$735.0K
$735.0K
$735.0K
·
$732.0K
$732.0K
$732.0K
·
$730.0K
Paid-in Capital
$567M
$562M
$558M
$555M
$551M
$547M
$543M
$539M
$535M
$531M
·
$524M
$517M
$513M
·
$503M
Retained Earnings
$558M
$553M
$552M
$554M
$550M
$547M
$546M
$542M
$536M
$529M
·
$517M
$513M
$502M
·
$492M
Treasury Stock
$1.00B
$999M
$987M
$977M
$968M
$957M
$935M
$915M
$905M
$896M
·
$862M
$843M
$829M
·
$787M
AOCI
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
·
$6.0K
Stockholders' Equity
$124M
$117M
$125M
$132M
$134M
$138M
$155M
$167M
$167M
$165M
$159M
$179M
$188M
$186M
$182M
$209M
Liabilities + Equity
$410M
$385M
$366M
$374M
$374M
$368M
$358M
$370M
$363M
$366M
·
$370M
$368M
$385M
·
$413M
Shares Outstanding
·
·
·
·
·
·
·
73,484,000
73,479,000
73,455,000
·
73,224,000
73,279,000
73,247,000
·
73,006,000
현금 흐름13
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
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Stock-based Comp
$4M
$4M
$3M
$3M
$4M
$4M
$3M
$4M
$3M
$4M
$3M
$6M
$4M
$4M
$4M
$4M
Other Non-cash
·
$-17M
·
·
·
$-13M
·
·
·
$-3M
·
·
·
$-3M
·
·
Operating Cash Flow
$-3M
$-4M
$20M
$23M
$18M
$249.0K
$22M
$31M
$21M
$13M
$22M
$29M
$21M
$19M
$13M
$7M
CapEx
$4M
$3M
$3M
$4M
$4M
$4M
$-928.0K
$4M
$3M
$2M
$2M
$1M
$3M
$2M
$3M
$1M
Investing Cash Flow
$-4M
$-3M
$-3M
$-4M
$-3M
$-5M
$337.0K
$-4M
$-1M
$-2M
$-2M
$-2M
$-3M
$2M
$-5M
$-4M
Stock Repurchased
$3M
$12M
$9M
$9M
$11M
$21M
$21M
$10M
$8M
$3M
$34M
$17M
$13M
$11M
$33M
$23M
Net Stock Activity
·
$-12M
·
·
·
$-21M
·
·
·
$-3M
·
·
·
$-11M
·
·
Dividends Paid
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
Financing Cash Flow
$6M
$7M
$-16M
$-21M
$-14M
$5M
$-22M
$-27M
$-20M
$-11M
$-20M
$-27M
$-18M
$-21M
$-13M
$-28M
Net Change in Cash
$-1M
$-804.0K
$890.0K
$-1M
$2M
$95.0K
$222.0K
$17.0K
$4.0K
$-13.0K
$-3.0K
$-25.0K
$-24.0K
$50.0K
$-5M
$-25M
Taxes Paid
·
·
·
·
·
·
$692.0K
·
·
·
$9M
·
·
·
·
·
Free Cash Flow
·
$-7M
·
·
·
$-4M
·
·
·
$11M
·
·
·
$17M
·
·
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
28.5%
27.3%
·
27.7%
27.1%
26.7%
·
27.9%
27.8%
27.1%
·
27.7%
28.3%
28.1%
·
28.9%
Operating Margin
5.4%
3.6%
·
4.5%
4.5%
3.5%
·
5.3%
5.5%
4.5%
·
4.3%
6.7%
5.8%
·
7.2%
Net Margin
3.5%
2.4%
·
3.3%
3.1%
2.5%
·
4.0%
4.0%
3.1%
·
2.8%
4.8%
4.0%
·
5.1%
Pretax Margin
5.1%
3.4%
·
4.3%
4.2%
3.4%
·
5.2%
5.4%
4.3%
·
4.2%
6.6%
5.5%
·
7.0%
EBITDA Margin
5.4%
4.0%
·
4.5%
4.5%
4.0%
·
5.3%
5.5%
4.9%
·
4.3%
6.7%
6.1%
·
7.2%
ROA
3.1%
2.1%
·
3.0%
2.8%
2.2%
·
3.8%
3.9%
2.9%
·
2.7%
4.6%
3.5%
·
4.8%
ROE
9.6%
6.2%
·
7.4%
6.9%
5.4%
·
8.2%
8.0%
6.3%
·
5.5%
9.3%
8.4%
·
11.2%
ROIC
10.5%
7.1%
·
8.8%
8.3%
6.2%
·
8.7%
8.7%
7.0%
·
6.0%
10.0%
9.1%
·
11.0%
유동성 및 지급능력2
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
1.9
1.8
·
1.9
2.0
2.1
·
2.1
2.3
2.3
·
2.2
2.5
2.2
·
1.8
Quick Ratio
1.8
1.7
·
1.8
1.9
2.0
·
2.0
2.2
2.2
·
2.1
2.4
2.1
·
1.8
효율성2
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
0.9
0.9
·
0.9
0.9
0.9
·
1.0
1.0
0.9
·
1.0
1.0
0.9
·
0.9
Receivables Turnover
1.6
1.5
·
1.5
1.5
1.4
·
1.5
1.5
1.4
·
1.4
1.5
1.5
·
1.6
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
·
·
·
·
·
·
·
$2.28
$2.27
$2.24
·
$2.44
$2.56
$2.54
·
$2.86
Revenue / Share
$20.58
$19.21
·
$18.85
$18.83
$18.09
·
$18.77
$18.87
$18.59
·
$19.12
$19.85
$20.64
·
$21.40
Cash Flow / Share
·
$-0.24
·
·
·
$0.01
·
·
·
$0.70
·
·
·
$0.97
·
·
Cash / Share
·
·
·
·
·
·
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.07
Dividend / Share
$0.40
$0.40
$0.39
$0.39
$0.39
$0.39
$0.38
$0.38
$0.38
$0.38
$0.36
$0.36
$0.36
$0.36
$0.30
$0.30
EPS (TTM)
$2.11
$1.97
·
$2.27
$2.39
$2.55
·
$2.90
$2.69
$2.89
·
$2.67
$3.22
$3.57
·
$4.28
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
$1.34B
$1.33B
·
$1.34B
$1.36B
$1.38B
·
$1.42B
$1.44B
$1.48B
·
$1.59B
$1.65B
$1.70B
·
$1.70B
Net Income TTM
$36M
$35M
·
$41M
$44M
$48M
·
$55M
$51M
$56M
·
$52M
$64M
$72M
·
$89M
Market Cap
·
·
·
·
·
·
·
$4.52B
$4.57B
$5.18B
·
$4.37B
$4.59B
$4.63B
·
$4.28B
P/E
22.2
14.8
·
13.2
17.2
19.2
·
21.2
23.1
24.4
·
22.3
19.5
17.7
·
13.7
P/S
·
·
·
·
·
·
·
3.2
3.2
3.5
·
2.8
2.8
2.7
·
2.5
P/B
·
·
·
·
·
·
·
27.0
27.4
31.5
·
24.4
24.5
24.9
·
20.5
P / Tangible Book
·
·
·
·
·
·
·
31.7
32.2
37.1
·
28.4
28.2
28.8
·
23.3
P / Cash Flow
·
·
·
·
·
·
·
·
·
393.4
·
·
·
243.1
·
·
Dividend Yield
·
·
·
·
·
·
·
0.62%
0.61%
0.53%
·
0.61%
0.56%
0.54%
·
0.55%
Earnings Yield
4.5%
6.7%
·
7.6%
5.8%
5.2%
·
4.7%
4.3%
4.1%
·
4.5%
5.1%
5.7%
·
7.3%
Payout Ratio
·
86.1%
·
·
·
86.6%
·
·
·
64.9%
·
·
·
43.2%
·
·
Annual Payout
$27M
$27M
·
$28M
$28M
$28M
·
$28M
$28M
$28M
·
$27M
$26M
$25M
·
$23M
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
$1.33B
$1.41B
$1.53B
$1.71B
$1.58B
매출 총이익률 %
27.2%
27.4%
27.9%
29.3%
28.9%
영업이익률 %
3.8%
5.0%
5.7%
6.8%
6.8%
순이익
$35M
$50M
$61M
$75M
$75M
희석 EPS
$1.96
$2.68
$3.13
$3.68
$3.54
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
1.8
2.0
2.4
2.1
2.3
당좌 비율
1.7
1.9
2.3
2.1
2.3
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$47M
$79M
$84M
$83M
$66M
기관 투자자 (13F)
249개의 제출자
· $825.8M 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.
보유자249
보유 가치$825.8M
신규 포지션48
청산 포지션15
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
48 (+14 이전 분기 대비)
15 (-17 이전 분기 대비)
88 (+21 이전 분기 대비)
67 (-11 이전 분기 대비)
+392K
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.