MGY Magnolia Oil & Gas Corporation Class A Common Stock
$25.20
가격 · 7월 2, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$21–$33
35% of range
애널리스트 평점
HOLD
23 analysts
목표 주가
$34
+34% upside
P/E (TTM)
75.5
ROE
16.3%
순이익률
24.8%
MGY 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$25.20
시가총액
—
P/E (TTM)
75.5
EPS (TTM)
—
매출 (TTM)
$1.31B
배당 수익률
—
ROE
16.3%
부채/자본
—
52주 범위
$21 – $33
MGY 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
$1.31B
2017-12-31
→
2025-12-31
EPS
—
잉여현금흐름
—
마진
24.8%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MGY
동종업계 중앙값
P/E (TTM)
75.5
14.7
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
MGY
동종업계 중앙값
Operating Margin (영업이익률)
33.5%
—
Net Profit Margin (순이익률)
24.8%
20.5%
ROA
11.4%
6.6%
ROE
16.3%
14.0%
ROIC
17.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MGY
동종업계 중앙값
Current Ratio (유동비율)
1.5
0.8
Quick Ratio (당좌 비율)
1.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MGY
동종업계 중앙값
Revenue YoY (매출 YoY)
-0.31%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-8.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
19.4%
—
Net Income YoY (순이익 YoY)
-11.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MGY
동종업계 중앙값
Payout Ratio (지급 비율)
34.8%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
34.8%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 12일 | $0.1650 |
| 2026년 2월 10일 | $0.1650 |
| 2025년 11월 10일 | $0.1500 |
| 2025년 8월 11일 | $0.1500 |
| 2025년 5월 12일 | $0.1500 |
| 2025년 2월 14일 | $0.1500 |
| 2024년 11월 8일 | $0.1300 |
| 2024년 8월 9일 | $0.1300 |
| 2024년 5월 10일 | $0.1300 |
| 2024년 2월 15일 | $0.1300 |
| 2023년 11월 8일 | $0.1150 |
| 2023년 8월 9일 | $0.1150 |
| 2023년 5월 10일 | $0.1150 |
| 2023년 2월 9일 | $0.1150 |
| 2022년 11월 4일 | $0.1000 |
| 2022년 8월 11일 | $0.1000 |
| 2022년 2월 11일 | $0.2000 |
| 2021년 8월 11일 | $0.0800 |
MGY 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
23 명의 애널리스트
- 적극 매수 4 17.4%
- 매수 9 39.1%
- 보유 10 43.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
17 명의 애널리스트 · 2026-07-05
중앙값
$34.00
← 모든 목표가 하회
$25.20
저가
$27.00
고가
$38.00
중앙값 목표
$34.00
+34.9%
평균 목표
$33.76
+34.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.01%
다음 실적
7월 28, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.54 | $0.53 | 0.01% |
| 2025년 12월 31일 | $0.37 | $0.37 | -0.00% |
| 2025년 9월 30일 | $0.42 | $0.42 | 0.00% |
| 2025년 6월 30일 | $0.43 | $0.40 | 0.04% |
| 2025년 3월 31일 | $0.54 | $0.54 | -0.00% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| MGY | — | 75.5 | -0.31% | 24.8% | 16.3% | — |
| RRC | $8.30B | 12.9 | 28.9% | 21.1% | 15.6% | — |
| SM | $2.14B | 3.3 | 17.2% | 20.5% | 13.8% | — |
| CHRD | $5.26B | 125.3 | -7.1% | 0.91% | 0.55% | — |
| MTDR | $5.27B | 7.0 | 5.5% | 20.5% | 14.1% | — |
| CNX | $5.24B | 9.2 | 76.8% | 28.3% | 15.0% | — |
| MUR | $4.46B | 43.4 | -10.2% | 3.8% | 2.0% | — |
| CRC | $3.97B | 10.8 | 14.7% | 9.9% | 10.2% | — |
| CRK | $6.79B | 16.2 | 77.0% | 17.8% | 16.2% | — |
| COP | — | 14.7 | 7.7% | 13.6% | 12.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.31B | $1.32B | $1.23B | $1.69B | $1.08B | $541M | $942M | · | $403M | |
| SG&A Expense | $97M | $89M | $77M | $72M | $75M | $69M | $69M | · | $19M | |
| Operating Income | $439M | $512M | $534M | $1.07B | $603M | $-1.93B | $128M | · | $190M | |
| Interest Income | · | · | · | · | · | · | · | · | $4M | |
| Other Non-op | $-153.0K | $4M | $15M | $7M | $85.0K | $3M | $-238.0K | · | $-21.0K | |
| Pretax Income | $417M | $493M | $550M | $1.06B | $569M | $-1.95B | $100M | · | $182M | |
| Income Tax | $80M | $96M | $107M | $7M | $9M | $-79M | $15M | · | $3M | |
| Net Income | $325M | $366M | $388M | $894M | $417M | $-1.21B | $50M | · | $2M | |
| Shares (Basic) | 185,581,000 | 186,465,000 | 188,174,000 | 187,433,000 | 174,364,000 | 166,270,000 | 161,886,000 | · | · | |
| Shares (Diluted) | 185,593,000 | 186,492,000 | 188,355,000 | 187,901,000 | 175,360,000 | 166,270,000 | 167,047,000 | · | · | |
| EBITDA | $877M | $926M | $859M | $1.32B | $790M | $-1.64B | $651M | · | $-1M |
대차대조표 22
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $267M | $260M | $401M | $675M | $367M | $193M | $183M | $136M | $851.5K | |
| Receivables | $117M | $124M | $190M | $171M | $150M | $82M | $106M | $140M | · | |
| Prepaid Expense | · | · | · | · | · | · | · | · | $142.3K | |
| Other Current Assets | $877.0K | $3M | $435.0K | $1M | $552.0K | $4M | $5M | $4M | · | |
| Current Assets | $442M | $411M | $591M | $851M | $518M | $282M | $293M | $292M | $993.7K | |
| Intangibles | · | · | · | · | $0 | $9M | $24M | $38M | · | |
| Other Non-current Assets | $37M | $19M | $19M | $20M | $9M | $7M | $4M | $0 | · | |
| Total Assets | $2.90B | $2.82B | $2.76B | $2.57B | $1.75B | $1.45B | $3.47B | $3.43B | $654M | |
| Accounts Payable | $178M | $181M | $193M | $203M | $128M | $63M | $79M | $76M | · | |
| Current Liabilities | $288M | $290M | $315M | $340M | $219M | $129M | $175M | $197M | $2M | |
| Capital Leases | $8M | $6M | $7M | $5M | $5M | $6M | $1M | · | · | |
| Deferred Tax | $21M | $0 | · | · | · | $0 | $78M | $55M | · | |
| Other Non-current Liabilities | $16M | $9M | $17M | $7M | $5M | $6M | $1M | $0 | · | |
| Total Liabilities | · | · | · | · | · | · | · | · | $25M | |
| Long-term Debt | $393M | $393M | $393M | $390M | $388M | $391M | $390M | $389M | · | |
| Total Debt | · | $393M | $393M | $390M | $388M | $391M | $390M | $389M | · | |
| Paid-in Capital | $1.90B | $1.88B | $1.74B | $1.72B | $1.69B | $1.71B | $1.70B | $1.64B | · | |
| Retained Earnings | $967M | $755M | $486M | $186M | $-708M | $-1.13B | $83M | $36M | $2M | |
| Treasury Stock | $929M | $721M | $538M | $330M | $165M | $39M | $10M | $0 | · | |
| AOCI | $-2M | $0 | · | · | · | · | · | · | · | |
| Stockholders' Equity | $2.00B | $1.97B | $1.88B | $1.74B | $1.05B | $839M | $2.73B | $2.71B | $5M | |
| Liabilities + Equity | $2.90B | $2.82B | $2.76B | $2.57B | $1.75B | $1.45B | $3.47B | $3.43B | $654M |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $438M | $414M | $325M | $243M | $188M | $283M | $524M | · | $130M | |
| Stock-based Comp | $27M | $19M | $16M | $13M | $12M | $10M | $11M | · | $0 | |
| Deferred Tax | $97M | $70M | $75M | $-66M | $0 | $-78M | $14M | · | $2M | |
| Amort. of Intangibles | · | · | $0 | $0 | $9M | $15M | $15M | · | $0 | |
| Other Non-cash | $-8M | $51M | $51M | $212M | $172M | $1.30B | $49M | · | · | |
| Operating Cash Flow | $879M | $921M | $856M | $1.30B | $788M | $310M | $648M | · | $257M | |
| Investing Cash Flow | $-541M | $-655M | $-815M | $-519M | $-243M | $-270M | $-524M | · | $-314M | |
| Debt Issued | $0 | $400M | $0 | $0 | · | $0 | $0 | · | $0 | |
| Net Debt Issued | $0 | $-4M | · | · | · | $0 | $0 | · | · | |
| Stock Issued | · | · | · | · | · | $0 | $0 | · | $0 | |
| Net Stock Activity | · | · | · | · | · | $0 | $0 | · | · | |
| Dividends Paid | $113M | $98M | $88M | $75M | $14M | $0 | $0 | · | · | |
| Financing Cash Flow | $-331M | $-407M | $-315M | $-469M | $-371M | $-30M | $-76M | · | $57M | |
| Net Change in Cash | $7M | $-141M | $-274M | $308M | $174M | $10M | $47M | · | $0 | |
| Taxes Paid | $8M | $23M | $39M | $72M | $3M | $-724.0K | $390.0K | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 33.5% | 38.9% | 43.6% | 63.4% | 55.9% | -360.3% | 13.6% | · | · | |
| Net Margin | 24.8% | 27.8% | 31.6% | 52.8% | 38.7% | -226.1% | 5.4% | · | · | |
| Pretax Margin | 31.8% | 37.5% | 44.8% | 62.4% | 52.7% | -364.5% | 10.7% | · | · | |
| EBITDA Margin | 66.8% | 70.4% | 70.0% | 77.7% | 73.3% | -307.3% | 69.5% | · | · | |
| ROA | 11.4% | 13.1% | 14.6% | 41.4% | 26.1% | -49.1% | 1.5% | · | 0.47% | |
| ROE | 16.3% | 18.6% | 20.8% | 55.7% | 42.8% | -146.3% | 1.8% | · | 30.6% | |
| ROIC | 17.8% | 17.5% | 18.9% | 50.1% | 41.4% | -150.1% | 3.5% | · | -12.4% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.4 | 1.9 | 2.5 | 2.4 | 2.2 | 1.7 | 1.5 | 0.6 | |
| Quick Ratio | 1.3 | 1.4 | 1.9 | 2.5 | 2.4 | 2.1 | 1.6 | 1.4 | 0.5 | |
| Debt / Equity | · | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.1 | 0.1 | · | |
| LT Debt / Equity | · | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.1 | 0.1 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.5 | 0.8 | 0.7 | 0.2 | 0.3 | · | 0.0 | |
| Receivables Turnover | 10.9 | 7.8 | 6.8 | 10.6 | 9.3 | 5.7 | 7.6 | · | · |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -0.31% | 7.2% | -27.6% | 57.1% | 99.2% | · | · | · | · | |
| Revenue CAGR 3Y | -8.2% | 6.9% | 31.4% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 19.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -11.1% | -5.7% | -56.6% | 114.2% | · | · | · | · | · | |
| Net Income CAGR 3Y | -28.6% | -4.3% | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.31B | $1.32B | $1.23B | $1.69B | $1.08B | $541M | $942M | $550M | $403M | |
| Net Income TTM | $325M | $366M | $388M | $894M | $417M | $-1.21B | $50M | $179M | $2M | |
| P/E | 75.5 | 80.6 | 73.4 | 80.9 | 65.1 | 24.3 | 43.4 | · | · | |
| Earnings Yield | 1.3% | 1.2% | 1.4% | 1.2% | 1.5% | 4.1% | 2.3% | · | · | |
| Payout Ratio | 34.8% | 26.7% | 22.7% | 8.4% | 3.4% | · | · | · | · | |
| Annual Payout | $113M | $98M | $88M | $75M | $14M | $0 | $0 | · | · |
손익계산서 10
| 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 | $359M | $318M | $325M | $319M | $350M | $327M | $333M | $337M | $319M | $323M | $316M | $280M | $308M | $349M | $483M | $485M | |
| SG&A Expense | $31M | $25M | $24M | $23M | $25M | $21M | $21M | $23M | $24M | $19M | $19M | $19M | $20M | $17M | $20M | $19M | |
| Operating Income | $128M | $94M | $101M | $108M | $136M | $124M | $129M | $134M | $125M | $138M | $148M | $121M | $127M | $198M | $312M | $328M | |
| Other Non-op | $-36.0K | $-463.0K | $-661.0K | $-244.0K | $1M | $302.0K | $7M | $1M | $-4M | $8M | $-479.0K | $9M | $-1M | $-36.0K | $-166.0K | $7M | |
| Pretax Income | $122M | $88M | $95M | $102M | $132M | $111M | $132M | $132M | $118M | $145M | $149M | $129M | $126M | $196M | $306M | $328M | |
| Income Tax | $21M | $17M | $17M | $21M | $25M | $22M | $27M | $27M | $20M | $32M | $31M | $25M | $20M | $-59M | $19M | $28M | |
| Net Income | $100M | $69M | $75M | $78M | $103M | $86M | $100M | $96M | $85M | $98M | $102M | $91M | $96M | $232M | $245M | $251M | |
| Shares (Basic) | 183,267,000 | -374,327,000 | 184,737,000 | 186,518,000 | 188,653,000 | -368,699,000 | 187,859,000 | 184,937,000 | 182,368,000 | -380,101,000 | 187,093,000 | 189,402,000 | 191,780,000 | -371,926,000 | 188,635,000 | 188,146,000 | |
| Shares (Diluted) | 183,279,000 | -374,350,000 | 184,749,000 | 186,530,000 | 188,664,000 | -368,768,000 | 187,871,000 | 184,965,000 | 182,424,000 | -380,531,000 | 187,265,000 | 189,567,000 | 192,054,000 | -372,925,000 | 189,074,000 | 188,589,000 | |
| EBITDA | $241M | · | $212M | $215M | $242M | · | $236M | $239M | $222M | · | $229M | $198M | $198M | · | $381M | $386M |
대차대조표 19
| 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 | $124M | $267M | $280M | $252M | $248M | $260M | $276M | $276M | $399M | · | $618M | $677M | $667M | · | $690M | $502M | |
| Receivables | $161M | $117M | $187M | $160M | $158M | $124M | $136M | $175M | $196M | · | $187M | $137M | $152M | · | $208M | $247M | |
| Other Current Assets | $1M | $877.0K | $2M | $3M | $891.0K | $3M | $2M | $2M | $951.0K | · | $507.0K | $881.0K | $1M | · | $611.0K | $1M | |
| Current Assets | $320M | $442M | $469M | $417M | $407M | $411M | $415M | $454M | $598M | · | $806M | $815M | $820M | · | $899M | $750M | |
| Other Non-current Assets | $38M | $28M | $30M | $33M | $33M | $19M | $20M | $19M | $31M | · | $41M | $16M | $21M | · | $21M | $10M | |
| Total Assets | $2.94B | $2.90B | $2.92B | $2.86B | $2.87B | $2.82B | $2.81B | $2.84B | $2.81B | · | $2.65B | $2.57B | $2.58B | · | $2.30B | $2.09B | |
| Accounts Payable | $156M | $178M | $181M | $166M | $172M | $181M | $164M | $227M | $220M | · | $183M | $166M | $191M | · | $215M | $187M | |
| Current Liabilities | $291M | $288M | $319M | $289M | $305M | $290M | $282M | $355M | $350M | · | $304M | $263M | $311M | · | $342M | $333M | |
| Capital Leases | · | $8M | · | · | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $19M | $21M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $19M | $37M | $21M | $17M | $18M | $9M | $15M | $18M | $18M | · | $10M | $9M | $10M | · | $7M | $5M | |
| Long-term Debt | $393M | $393M | $393M | $393M | $393M | $393M | $395M | $394M | $393M | · | $392M | $392M | $391M | · | $390M | $389M | |
| Total Debt | $393M | · | $393M | $393M | $393M | · | $395M | $394M | $393M | · | $392M | $392M | $391M | · | $390M | $389M | |
| Paid-in Capital | $1.96B | $1.90B | $1.90B | $1.89B | $1.88B | $1.88B | $1.88B | $1.82B | $1.75B | · | $1.74B | $1.73B | $1.72B | · | $1.64B | $1.65B | |
| Retained Earnings | $1.04B | $967M | $926M | $878M | $829M | $755M | $694M | $619M | $547M | · | $409M | $329M | $260M | · | $-46M | $-292M | |
| Treasury Stock | $961M | $929M | $875M | $823M | $774M | $721M | $665M | $617M | $591M | · | $484M | $426M | $381M | · | $320M | $258M | |
| AOCI | $-2M | $-2M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $2.04B | $2.00B | $2.01B | $2.00B | $1.99B | $1.97B | $1.96B | $1.92B | $1.90B | $1.88B | $1.85B | $1.81B | $1.77B | $1.74B | $1.47B | $1.27B | |
| Liabilities + Equity | $2.94B | $2.90B | $2.92B | $2.86B | $2.87B | $2.82B | $2.81B | $2.84B | $2.81B | · | $2.65B | $2.57B | $2.58B | · | $2.30B | $2.09B |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $113M | $114M | $111M | $107M | $106M | $105M | $107M | $105M | $97M | $96M | $81M | $77M | $71M | $64M | $69M | $57M | |
| Stock-based Comp | $12M | $6M | $7M | $7M | $7M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | |
| Deferred Tax | $17M | $18M | $49M | $17M | $12M | $18M | $27M | $16M | $9M | $27M | $12M | $21M | $15M | $-66M | $0 | $0 | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-cash | $-45M | · | · | · | $-3M | · | · | · | $15M | · | · | · | $34M | · | · | · | |
| Operating Cash Flow | $198M | $208M | $247M | $199M | $224M | $223M | $218M | $269M | $211M | $247M | $187M | $202M | $220M | $268M | $411M | $379M | |
| Investing Cash Flow | $-248M | $-140M | $-138M | $-116M | $-146M | $-138M | $-130M | $-260M | $-127M | $-384M | $-162M | $-118M | $-150M | $-197M | $-135M | $-116M | |
| Stock Repurchased | · | · | · | · | $52M | · | · | · | $51M | · | · | · | $46M | · | · | · | |
| Net Stock Activity | · | · | · | · | $-52M | · | · | · | $-51M | · | · | · | · | · | · | · | |
| Dividends Paid | $30M | $28M | $28M | $28M | $29M | $25M | $25M | $24M | $24M | $22M | $22M | $22M | $23M | $19M | $19M | $2.0K | |
| Financing Cash Flow | $-92M | $-82M | $-80M | $-78M | $-91M | $-101M | $-88M | $-133M | $-85M | $-80M | $-83M | $-74M | $-78M | $-86M | $-88M | $-108M | |
| Net Change in Cash | $-142M | $-14M | $29M | $4M | $-12M | $-16M | $456.0K | $-124M | $-2M | $-217M | $-58M | $9M | $-8M | $-14M | $188M | $155M | |
| Taxes Paid | $-19M | $-618.0K | $0 | $8M | $0 | $6M | $2M | $15M | $0 | $12M | $19M | $8M | $0 | $11M | $24M | $24M |
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 | 35.6% | · | 31.2% | 33.8% | 38.8% | · | 38.7% | 39.9% | 39.0% | · | 46.9% | 43.3% | 41.2% | · | 64.5% | 67.7% | |
| Net Margin | 27.8% | · | 23.2% | 24.5% | 29.4% | · | 29.9% | 28.4% | 26.6% | · | 32.3% | 32.6% | 31.2% | · | 50.8% | 51.7% | |
| Pretax Margin | 34.0% | · | 29.4% | 32.0% | 37.6% | · | 39.8% | 39.2% | 36.9% | · | 47.1% | 46.2% | 40.9% | · | 63.4% | 67.6% | |
| EBITDA Margin | 67.3% | · | 65.3% | 67.4% | 69.0% | · | 71.0% | 71.0% | 69.4% | · | 72.6% | 70.8% | 64.1% | · | 78.8% | 79.5% | |
| ROA | 3.4% | · | 2.6% | 2.7% | 3.6% | · | 3.6% | 3.5% | 3.2% | · | 4.1% | 3.9% | 4.4% | · | 12.6% | 14.0% | |
| ROE | 5.0% | · | 3.8% | 4.0% | 5.3% | · | 5.2% | 5.1% | 4.6% | · | 6.2% | 5.9% | 6.8% | · | 20.7% | 23.7% | |
| ROIC | 4.4% | · | 3.5% | 3.6% | 4.6% | · | 4.4% | 4.6% | 4.5% | · | 5.2% | 4.5% | 5.0% | · | 15.7% | 18.1% |
유동성 및 지급능력 4
| 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 | 1.1 | · | 1.5 | 1.4 | 1.3 | · | 1.5 | 1.3 | 1.7 | · | 2.7 | 3.1 | 2.6 | · | 2.6 | 2.3 | |
| Quick Ratio | 1.0 | · | 1.5 | 1.4 | 1.3 | · | 1.5 | 1.3 | 1.7 | · | 2.7 | 3.1 | 2.6 | · | 2.6 | 2.2 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | |
| LT Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 |
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 | · | 0.2 | 0.3 | |
| Receivables Turnover | 2.3 | · | 2.0 | 1.9 | 2.0 | · | 2.1 | 2.2 | 1.8 | · | 1.6 | 1.5 | 1.9 | · | 2.9 | 2.6 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.35B | · | $1.33B | $1.34B | $1.34B | · | $1.30B | $1.25B | $1.22B | · | $1.39B | $1.56B | $1.65B | · | $1.63B | $1.40B | |
| Net Income TTM | $356M | · | $356M | $376M | $383M | · | $382M | $374M | $375M | · | $535M | $684M | $758M | · | $781M | $620M | |
| P/E | 108.9 | · | 82.3 | 77.5 | 87.1 | · | 84.2 | 87.4 | 89.5 | · | 79.0 | 72.1 | 75.4 | · | 68.3 | 72.4 | |
| Earnings Yield | 0.92% | · | 1.2% | 1.3% | 1.1% | · | 1.2% | 1.1% | 1.1% | · | 1.3% | 1.4% | 1.3% | · | 1.5% | 1.4% | |
| Payout Ratio | 30.5% | · | · | · | 28.1% | · | · | · | 28.2% | · | · | · | 23.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.31B | $1.32B | $1.23B | $1.69B | $1.08B |
| 영업이익률 % | 33.5% | 38.9% | 43.6% | 63.4% | 55.9% |
| 순이익 | $325M | $366M | $388M | $894M | $417M |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 0.2 | 0.2 | 0.2 | 0.4 |
| 유동비율 | 1.5 | 1.4 | 1.9 | 2.5 | 2.4 |
| 당좌 비율 | 1.3 | 1.4 | 1.9 | 2.5 | 2.4 |
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.