KIM Kimco Realty Corporation (HC) Common Stock
$25.32
가격 · 7월 2, 2026
기준 재무 정보 4월 30, 2026
52주 범위
$20–$26
88% of range
애널리스트 평점
HOLD
29 analysts
목표 주가
$26
+3% upside
P/E (TTM)
9.0
ROE
5.6%
순이익률
27.3%
KIM 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$25.32
시가총액
$13.66B
P/E (TTM)
9.0
EPS (TTM)
—
매출 (TTM)
$2.14B
배당 수익률
5.2%
ROE
5.6%
부채/자본
—
52주 범위
$20 – $26
KIM 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
$2.14B
2016-12-31
→
2025-12-31
EPS
—
2016-12-31
→
2018-12-31
잉여현금흐름
$1.10B
2025-12-31
→
2025-12-31
마진
27.3%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
KIM
동종업계 중앙값
P/E (TTM)
9.0
23.9
P/S (TTM)
6.4
7.9
P/B
1.3
1.8
Price / FCF (주가 / FCF)
12.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
KIM
동종업계 중앙값
Operating Margin (영업이익률)
36.0%
—
Net Profit Margin (순이익률)
27.3%
28.3%
ROA
2.9%
3.7%
ROE
5.6%
7.5%
ROIC
7.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
KIM
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
KIM
동종업계 중앙값
Revenue YoY (매출 YoY)
5.1%
—
Revenue CAGR 3Y (매출 CAGR 3년)
7.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
15.1%
—
Net Income YoY (순이익 YoY)
42.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
KIM
동종업계 중앙값
Payout Ratio (지급 비율)
121.7%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
5.2%
지급 비율
121.7%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 5일 | $0.2600 |
| 2026년 3월 6일 | $0.2600 |
| 2025년 12월 5일 | $0.2600 |
| 2025년 9월 5일 | $0.2500 |
| 2025년 6월 6일 | $0.2500 |
| 2025년 3월 7일 | $0.2500 |
| 2024년 12월 5일 | $0.2500 |
| 2024년 9월 5일 | $0.2400 |
| 2024년 6월 6일 | $0.2400 |
| 2024년 3월 6일 | $0.2400 |
| 2023년 12월 6일 | $0.3300 |
| 2023년 9월 6일 | $0.2300 |
| 2023년 6월 7일 | $0.2300 |
| 2023년 3월 8일 | $0.2300 |
| 2022년 12월 8일 | $0.2300 |
| 2022년 9월 8일 | $0.2200 |
| 2022년 6월 8일 | $0.2000 |
| 2022년 3월 9일 | $0.1900 |
| 2021년 12월 8일 | $0.1700 |
| 2021년 9월 8일 | $0.1700 |
KIM 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
29 명의 애널리스트
- 적극 매수 7 24.1%
- 매수 6 20.7%
- 보유 16 55.2%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
23 명의 애널리스트 · 2026-07-01
중앙값
$26.00
지금
$25.32
저가
$24.00
고가
$29.00
중앙값 목표
$26.00
+2.7%
평균 목표
$26.04
+2.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.03%
다음 실적
7월 29, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.23 | $0.19 | 0.04% |
| 2025년 12월 31일 | $0.21 | $0.18 | 0.03% |
| 2025년 9월 30일 | $0.19 | $0.18 | 0.01% |
| 2025년 6월 30일 | $0.23 | $0.17 | 0.06% |
| 2025년 3월 31일 | $0.18 | $0.17 | 0.01% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.14B | $2.04B | $1.78B | $1.73B | $1.36B | $1.06B | $1.16B | $1.16B | $1.20B | $1.17B | $1.17B | $994M | |
| SG&A Expense | $133M | $138M | $137M | $120M | $104M | $93M | $97M | $88M | $92M | $87M | $123M | $122M | |
| Operating Expenses | $1.43B | $1.41B | $1.22B | $1.18B | $971M | $732M | $761M | $812M | $863M | $870M | $823M | $684M | |
| Operating Income | $771M | $629M | $639M | $565M | $424M | $333M | $478M | $582M | $431M | $394M | $344M | $310M | |
| Interest Expense | $330M | $308M | $250M | $227M | $204M | $187M | $177M | $183M | $192M | $193M | $219M | $204M | |
| Interest Income | $51M | $30M | $12M | $14M | · | · | · | · | · | · | · | · | |
| Other Non-op | $2M | $28M | $28M | $29M | $20M | $4M | $11M | $17M | $3M | $5M | $5M | $-9M | |
| Pretax Income | $494M | $351M | $644M | $44M | $745M | $928M | $312M | $399M | $240M | $161M | $169M | $102M | |
| Income Tax | $1M | $25M | $61M | $57M | $3M | $978.0K | $-3M | $2M | $-880.0K | $79M | $60M | $-22M | |
| Net Income | $585M | $411M | $654M | $126M | $844M | $1.00B | $411M | $498M | $426M | $379M | $894M | $424M | |
| EPS (Basic) | · | · | · | · | · | · | · | $1.02 | $0.87 | $0.79 | $2.01 | $0.89 | |
| EPS (Diluted) | · | · | · | · | · | · | · | $1.02 | $0.87 | $0.79 | $2.00 | $0.89 | |
| Shares (Basic) | 675,050,000 | 671,561,000 | 616,947,000 | 615,528,000 | 506,248,000 | 429,950,000 | 420,370,000 | 420,641,000 | 423,614,000 | 418,402,000 | 411,319,000 | 409,088,000 | |
| Shares (Diluted) | 675,279,000 | 672,136,000 | 618,199,000 | 617,858,000 | 511,385,000 | 431,633,000 | 421,799,000 | 421,379,000 | 424,019,000 | 419,709,000 | 412,851,000 | 411,038,000 | |
| EBITDA | $1.40B | $1.23B | $1.15B | $1.07B | $820M | $622M | $755M | $893M | $698M | $656M | $688M | $583M |
대차대조표 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $212M | $689M | $781M | $147M | $326M | $293M | $124M | $144M | $239M | $142M | $190M | $187M | |
| Intangibles | $1.23B | $1.25B | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $19.69B | $20.31B | $18.27B | $17.83B | $18.46B | $11.61B | $11.00B | $11.00B | $11.76B | $11.23B | $11.34B | $10.26B | |
| Total Liabilities | $9.12B | $9.46B | $8.55B | $8.09B | $8.34B | $5.93B | $6.05B | $5.56B | $6.23B | $5.74B | $6.08B | $5.27B | |
| Long-term Debt | $7.72B | $7.96B | $7.26B | $6.78B | $7.03B | $5.04B | $4.83B | $4.38B | $4.60B | $3.93B | $3.76B | · | |
| Common Stock | $7M | $7M | $6M | $6M | $6M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Paid-in Capital | $10.92B | $11.03B | $9.64B | $9.62B | $9.59B | $5.77B | $5.77B | $6.12B | $6.15B | $5.92B | $5.61B | $5.73B | |
| Retained Earnings | $-529M | $-399M | $-123M | $-120M | $299M | · | · | · | · | · | · | · | |
| AOCI | $-9M | $11M | $3M | $11M | $2M | $0 | · | · | $-1M | $6M | $6M | $45M | |
| Stockholders' Equity | $10.39B | $10.65B | $9.53B | $9.52B | $9.90B | $5.61B | $4.86B | $5.33B | $5.39B | $5.26B | $5.05B | $4.77B | |
| Liabilities + Equity | $19.69B | $20.31B | $18.27B | $17.83B | $18.46B | $11.61B | $11.00B | $11.00B | $11.76B | $11.23B | $11.34B | $10.26B | |
| Shares Outstanding | 674,093,047 | 679,493,522 | 619,871,237 | 618,483,565 | 616,658,593 | 432,518,743 | 431,814,951 | 421,388,879 | 425,646,380 | 425,034,113 | 413,430,756 | 411,819,818 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $627M | $604M | $507M | $505M | $395M | $289M | $278M | $310M | $361M | $355M | $345M | $273M | |
| Stock-based Comp | $33M | $35M | $33M | $27M | $23M | $24M | $20M | $18M | $22M | $19M | $18M | $18M | |
| Deferred Tax | · | · | · | · | · | · | $0 | $0 | $807.0K | $55M | $4M | $15M | |
| Other Non-cash | $-125M | $-44M | $-123M | $203M | $-644M | $-724M | $-125M | $-188M | $-195M | $-216M | $-763M | $-86M | |
| Operating Cash Flow | $1.12B | $1.01B | $1.07B | $861M | $619M | $590M | $584M | $638M | $614M | $592M | $494M | $629M | |
| CapEx | $18M | · | · | · | · | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-377M | $-319M | $-137M | $-63M | $-476M | $-33M | $-120M | $254M | $-294M | $165M | $21M | $127M | |
| Stock Repurchased | $120M | $0 | $0 | · | · | $0 | $0 | $75M | $0 | · | · | · | |
| Net Stock Activity | $-120M | · | · | · | · | $0 | $0 | $-75M | · | · | · | · | |
| Dividends Paid | $712M | $683M | $654M | $542M | $380M | $378M | $529M | $527M | $504M | $472M | $454M | $426M | |
| Financing Cash Flow | $-1.22B | $-781M | $-301M | $-983M | $-101M | $-387M | $-483M | $-987M | $-224M | $-805M | $-513M | $-717M | |
| Net Change in Cash | $-477M | $-94M | $634M | $-185M | $41M | $169M | $-20M | $-95M | $96M | $-47M | $2M | $39M | |
| Taxes Paid | $23M | $61M | $65M | $12M | $2M | $747.0K | $-1M | $514.0K | $-14M | $6M | $100M | $23M | |
| Free Cash Flow | $1.10B | · | · | · | · | · | · | · | · | · | · | · | |
| Levered FCF | $772M | · | · | · | · | · | · | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 36.0% | 30.9% | 35.8% | 32.7% | 31.1% | 31.4% | 41.2% | 50.0% | 28.1% | 25.7% | 29.4% | 31.2% | |
| Net Margin | 27.3% | 20.2% | 36.7% | 7.3% | 61.9% | 94.6% | 35.4% | 42.7% | 35.5% | 32.4% | 76.6% | 42.7% | |
| Pretax Margin | 23.1% | 17.2% | 36.1% | 2.6% | 54.6% | 87.7% | 26.9% | 34.3% | 12.2% | 5.8% | 14.5% | 10.3% | |
| EBITDA Margin | 65.3% | 60.5% | 64.3% | 62.0% | 60.1% | 58.8% | 65.2% | 76.6% | 58.1% | 56.0% | 59.0% | 58.7% | |
| ROA | 2.9% | 2.1% | 3.6% | 0.69% | 5.6% | 8.8% | 3.7% | 4.4% | 3.7% | 3.4% | 8.3% | 4.2% | |
| ROE | 5.6% | 4.1% | 6.9% | 1.3% | 10.9% | 19.1% | 8.1% | 9.3% | 8.0% | 7.3% | 18.2% | 9.0% | |
| ROIC | 7.4% | 5.5% | 6.1% | -1.7% | 4.3% | 5.9% | 9.9% | 10.9% | 6.3% | 11.8% | 4.4% | 5.1% |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | 2.3 | 2.0 | 2.6 | 2.5 | 2.1 | 1.8 | 2.7 | 3.2 | 1.8 | 1.6 | 1.6 | 1.5 |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.1% | 14.2% | 3.2% | 26.6% | 29.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.4% | 14.3% | 19.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 15.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 42.4% | -37.2% | 419.4% | -85.1% | -15.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 66.8% | -21.3% | -13.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -10.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 13.5% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.14B | $2.04B | $1.78B | $1.73B | $1.36B | $1.06B | $1.16B | $1.16B | $1.20B | $1.17B | $1.17B | $994M | |
| Net Income TTM | $585M | $411M | $654M | $126M | $844M | $1.00B | $411M | $498M | $426M | $379M | $894M | $424M | |
| Market Cap | $13.66B | $15.92B | $13.21B | $13.10B | $15.20B | $6.49B | $8.94B | $6.17B | $7.73B | $10.69B | $10.94B | $10.35B | |
| P/E | 9.0 | 10.4 | 9.5 | 9.4 | 11.0 | 6.7 | 25.9 | 14.4 | 20.9 | 31.8 | 13.2 | 28.2 | |
| P/S | 6.4 | 7.8 | 7.4 | 7.6 | 11.1 | 6.1 | 7.7 | 5.3 | 6.4 | 9.1 | 9.4 | 10.4 | |
| P/B | 1.3 | 1.5 | 1.4 | 1.4 | 1.5 | 1.2 | 1.8 | 1.2 | 1.4 | 2.0 | 2.2 | 2.2 | |
| P / Tangible Book | 1.5 | 1.7 | 1.4 | 1.4 | 1.5 | 1.2 | · | · | · | · | · | · | |
| P / Cash Flow | 12.2 | 15.8 | 12.3 | 15.2 | 24.6 | 11.0 | 15.3 | 9.7 | 12.6 | 18.1 | 22.2 | 16.5 | |
| P / FCF | 12.4 | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | 5.2% | 4.3% | 5.0% | 4.1% | 2.5% | 5.8% | 5.9% | 8.5% | 6.5% | 4.4% | 4.2% | 4.1% | |
| Earnings Yield | 11.1% | 9.6% | 10.6% | 10.6% | 9.1% | 15.0% | 3.9% | 7.0% | 4.8% | 3.1% | 7.6% | 3.5% | |
| Payout Ratio | 121.7% | 166.2% | 100.0% | 430.4% | 45.1% | 37.7% | 128.7% | 105.8% | 118.2% | 124.6% | 50.8% | 100.9% | |
| Annual Payout | $712M | $683M | $654M | $542M | $380M | $378M | $529M | $527M | $504M | $472M | $454M | $426M |
손익계산서 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 | $558M | $542M | $536M | $525M | $537M | $525M | $508M | $500M | $504M | $452M | $446M | $443M | $443M | $440M | $433M | $427M | |
| SG&A Expense | $37M | $37M | $30M | $32M | $34M | $35M | $34M | $33M | $36M | $36M | $34M | $33M | $35M | $32M | $30M | $28M | |
| Operating Expenses | $366M | $364M | $352M | $358M | $357M | $359M | $337M | $340M | $373M | $306M | $306M | $299M | $310M | $299M | $293M | $297M | |
| Operating Income | $208M | $197M | $187M | $206M | $180M | $166M | $171M | $161M | $131M | $169M | $141M | $157M | $172M | $145M | $144M | $133M | |
| Interest Expense | $83M | $84M | $84M | $81M | $80M | $84M | $76M | $73M | $75M | $68M | $60M | $61M | $61M | $61M | $52M | $56M | |
| Interest Income | $12M | $15M | $12M | $12M | $11M | $10M | $12M | $5M | $2M | · | · | · | · | · | · | · | |
| Other Non-op | $-2M | $1M | $-2M | $3M | $207.0K | $7M | $10M | $910.0K | $10M | $9M | $8M | $8M | $3M | $10M | $6M | $7M | |
| Pretax Income | $136M | $129M | $113M | $140M | $112M | $100M | $117M | $93M | $41M | $125M | $102M | $119M | $298M | $-7M | $22M | $-178M | |
| Income Tax | $-239.0K | $1M | $-875.0K | $366.0K | $464.0K | $-47M | $128.0K | $217.0K | $72M | $-175.0K | $-729.0K | $31M | $31M | $58M | $-1M | $96.0K | |
| Net Income | $165M | $151M | $138M | $163M | $133M | $166M | $136M | $120M | $-11M | $140M | $118M | $107M | $290M | $-50M | $58M | $-120M | |
| Shares (Basic) | 671,826,000 | -1,351,276,000 | 674,639,000 | 674,613,000 | 677,074,000 | -1,340,986,000 | 671,231,000 | 671,198,000 | 670,118,000 | -1,233,709,000 | 617,090,000 | 617,077,000 | 616,489,000 | -1,230,713,000 | 615,832,000 | 615,642,000 | |
| Shares (Diluted) | 672,771,000 | -1,352,522,000 | 675,423,000 | 675,079,000 | 677,299,000 | -1,340,943,000 | 671,577,000 | 671,384,000 | 670,118,000 | -1,235,957,000 | 617,271,000 | 617,257,000 | 619,628,000 | -1,232,560,000 | 618,018,000 | 615,642,000 | |
| EBITDA | $364M | · | $187M | $206M | $339M | · | $171M | $161M | $285M | · | $141M | $157M | $299M | · | $144M | $133M |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $168M | $212M | $159M | $227M | $131M | $689M | $789M | $126M | $133M | · | $421M | $533M | $326M | · | $120M | $294M | |
| Intangibles | · | $1.23B | · | · | · | $1.25B | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $19.59B | $19.69B | $19.88B | $19.80B | $19.73B | $20.31B | $20.13B | $19.50B | $19.47B | · | $17.95B | $17.93B | $17.96B | · | $17.92B | $18.20B | |
| Total Liabilities | $9.04B | $9.12B | $9.20B | $9.08B | $8.95B | $9.46B | $9.39B | $8.71B | $8.63B | · | $8.14B | $8.08B | $8.08B | · | $8.06B | $8.21B | |
| Long-term Debt | · | $7.72B | · | · | · | $7.96B | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | $6M | $6M | $6M | · | $6M | $6M | |
| Paid-in Capital | $10.93B | $10.92B | $10.98B | $10.98B | $11.03B | $11.03B | $10.92B | $10.91B | $10.91B | · | $9.63B | $9.62B | $9.61B | · | $9.61B | $9.61B | |
| Retained Earnings | $-547M | $-529M | $-496M | $-457M | $-444M | $-399M | $-387M | $-353M | $-303M | · | $-51M | $-21M | $21M | · | $79M | $163M | |
| AOCI | $-2M | $-9M | $-9M | $-8M | $-911.0K | $11M | $-13M | $11M | $10M | · | $7M | $16M | $11M | · | $7M | $6M | |
| Stockholders' Equity | $10.39B | $10.39B | $10.49B | $10.52B | $10.59B | $10.65B | $10.52B | $10.58B | $10.62B | · | $9.59B | $9.62B | $9.65B | · | $9.70B | $9.78B | |
| Liabilities + Equity | $19.59B | $19.69B | $19.88B | $19.80B | $19.73B | $20.31B | $20.13B | $19.50B | $19.47B | · | $17.95B | $17.93B | $17.96B | · | $17.92B | $18.20B | |
| Shares Outstanding | 674,402,680 | 674,093,047 | 677,195,722 | 677,205,011 | 679,497,438 | 679,493,522 | 674,082,065 | 674,112,166 | 674,117,917 | · | 619,874,590 | 619,888,890 | 619,891,809 | · | 618,462,620 | 618,483,648 |
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 | $156M | $154M | $158M | $156M | $158M | $156M | $145M | $148M | $155M | $124M | $127M | $129M | $126M | $125M | $125M | $125M | |
| Stock-based Comp | $13M | $8M | $7M | $12M | $7M | $9M | $8M | $8M | $10M | $8M | $8M | $8M | $9M | $6M | $6M | $6M | |
| Other Non-cash | $-91M | · | · | · | $-74M | · | · | · | $22M | · | · | · | $-80M | · | · | · | |
| Operating Cash Flow | $243M | $258M | $332M | $305M | $224M | $240M | $296M | $294M | $176M | $190M | $281M | $255M | $345M | $155M | $263M | $248M | |
| CapEx | · | $0 | $0 | $0 | $18M | · | · | · | · | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-49M | $115M | $-258M | $-103M | $-131M | $-227M | $-81M | $-212M | $201M | $-61M | $-239M | $119M | $44M | $156M | $-64M | $-120M | |
| Stock Repurchased | $462.0K | $61M | $0 | $59M | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-462.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | $175M | $170M | $170M | $168M | $208M | $149M | $149M | $149M | $146M | $142M | $130M | |
| Financing Cash Flow | $-238M | $-321M | $-142M | $-107M | $-650M | $-113M | $448M | $-91M | $-1.02B | $230M | $-154M | $-167M | $-209M | $-285M | $-372M | $-202M | |
| Net Change in Cash | $-43M | $52M | $-67M | $95M | $-557M | $-100M | $662M | $-9M | $-647M | $359M | $-112M | $207M | $179M | $26M | $-173M | $-74M | |
| Taxes Paid | $-2M | $-2M | $33.0K | $2M | $23M | $-137.0K | $3M | $7M | $51M | $5M | $3M | $9M | $48M | $9M | $323.0K | · | |
| Free Cash Flow | · | · | · | · | $205M | · | · | · | · | · | · | · | · | · | · | · | |
| Levered FCF | · | · | · | · | $125M | · | · | · | · | · | · | · | · | · | · | · |
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 | 37.2% | · | 34.9% | 39.2% | 33.6% | · | 33.7% | 32.1% | 25.9% | · | 31.5% | 35.5% | 38.9% | · | 33.3% | 31.2% | |
| Net Margin | 29.5% | · | 25.7% | 31.0% | 24.8% | · | 26.8% | 23.9% | -2.2% | · | 26.5% | 24.1% | 65.4% | · | 13.4% | -28.0% | |
| Pretax Margin | 24.3% | · | 21.1% | 26.6% | 20.8% | · | 23.1% | 18.6% | 8.1% | · | 22.8% | 26.8% | 67.3% | · | 5.1% | -41.7% | |
| EBITDA Margin | 65.3% | · | 34.9% | 39.2% | 63.2% | · | 33.7% | 32.1% | 56.7% | · | 31.5% | 35.5% | 67.5% | · | 33.3% | 31.2% | |
| ROA | 0.84% | · | 0.69% | 0.83% | 0.68% | · | 0.71% | 0.64% | -0.06% | · | 0.66% | 0.59% | 1.6% | · | 0.32% | -0.80% | |
| ROE | 1.6% | · | 1.3% | 1.5% | 1.2% | · | 1.4% | 1.2% | -0.11% | · | 1.2% | 1.1% | 2.9% | · | 0.59% | -1.5% | |
| ROIC | 2.0% | · | 1.8% | 1.9% | 1.7% | · | 1.6% | 1.5% | -0.96% | · | 1.5% | 1.2% | 1.6% | · | 1.6% | 1.4% |
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 | 2.5 | · | 2.2 | 2.5 | 2.2 | · | 2.2 | 2.2 | 1.8 | · | 2.3 | 2.6 | 2.8 | · | 2.8 | 2.4 |
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) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.16B | · | $2.11B | $2.07B | $2.05B | · | $1.96B | $1.89B | $1.84B | · | $1.77B | $1.75B | $1.73B | · | $1.66B | $1.51B | |
| Net Income TTM | $598M | · | $570M | $552M | $378M | · | $363M | $334M | $504M | · | $573M | $335M | $466M | · | $683M | $742M | |
| Market Cap | $15.15B | · | $14.80B | $14.23B | $14.43B | · | $15.65B | $13.12B | $13.22B | · | $10.90B | $12.22B | $12.11B | · | $11.39B | $12.23B | |
| P/E | 10.0 | · | 9.7 | 9.3 | 9.4 | · | 10.3 | 8.6 | 8.7 | · | 7.8 | 8.8 | 8.7 | · | 8.2 | 8.8 | |
| P/S | 7.0 | · | 7.0 | 6.9 | 7.0 | · | 8.0 | 6.9 | 7.2 | · | 6.2 | 7.0 | 7.0 | · | 6.9 | 8.1 | |
| P/B | 1.5 | · | 1.4 | 1.4 | 1.4 | · | 1.5 | 1.2 | 1.2 | · | 1.1 | 1.3 | 1.3 | · | 1.2 | 1.3 | |
| P / Tangible Book | 1.5 | · | 1.4 | 1.4 | 1.4 | · | 1.5 | 1.2 | 1.2 | · | 1.1 | 1.3 | 1.3 | · | 1.2 | 1.3 | |
| P / Cash Flow | 62.4 | · | · | · | 64.5 | · | · | · | 75.1 | · | · | · | 35.1 | · | · | · | |
| P / FCF | · | · | · | · | 70.3 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 10.0% | · | 10.3% | 10.7% | 10.6% | · | 9.7% | 11.6% | 11.5% | · | 12.8% | 11.4% | 11.5% | · | 12.2% | 11.4% | |
| Payout Ratio | · | · | · | · | · | · | · | · | -1534.0% | · | · | · | 51.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2.14B | $2.04B | $1.78B | $1.73B | $1.36B |
| 영업이익률 % | 36.0% | 30.9% | 35.8% | 32.7% | 31.1% |
| 순이익 | $585M | $411M | $654M | $126M | $844M |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $1.10B | — | — | — | — |
최신 뉴스 이 회사 관련 최근 헤드라인
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.