MOD 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 분할3
배당락일
분할
유형
1993년 2월 22일
2-for-1
정방향
1987년 8월 18일
2-for-1
정방향
1985년 4월 18일
5-for-2
정방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$3.18B2017-03-31 → 2026-03-31
EPS$2.262017-03-31 → 2026-03-31
잉여현금흐름$105M2017-03-31 → 2026-03-31
순이익률4.3%2017-03-31 → 2026-03-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MOD
5년 평균
동종업계 중앙값
결론
P/E (TTM)
66.55년 평균 ≈32.7
≈32.7
25.4
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
MOD
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
22.2%5년 평균 ≈20.4%
≈20.4%
38.6%
약함
영업이익률 (TTM)
10.1%5년 평균 ≈8.8%
≈8.8%
22.7%
약함
EBITDA 마진 (TTM)
12.5%5년 평균 ≈11.4%
≈11.4%
24.2%
약함
세전 마진 (TTM)
5.6%5년 평균 ≈7.0%
≈7.0%
21.6%
약함
순이익률 (TTM)
4.3%5년 평균 ≈5.7%
≈5.7%
16.1%
약함
ROA (TTM)
5.7%5년 평균 ≈8.2%
≈8.2%
11.1%
약함
ROE (TTM)
13.0%5년 평균 ≈21.7%
≈21.7%
15.0%
약함
ROIC
18.8%5년 평균 ≈23.7%
≈23.7%
16.7%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MOD
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.05년 평균 ≈0.0
≈0.0
0.3
낮은 부채
유동비율 (MRQ)
2.05년 평균 ≈1.7
≈1.7
2.0
동일
Quick Ratio (당좌 비율)
1.15년 평균 ≈1.0
≈1.0
1.0
동일
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MOD
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
23.1%5년 평균 ≈12.1%
≈12.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
11.5%5년 평균 ≈9.8%
≈9.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
12.0%
·
·
·
EPS YoY
-33.9%5년 평균 ≈15.6%
≈15.6%
·
·
Net Income YoY (순이익 YoY)
-34.0%5년 평균 ≈16.3%
≈16.3%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-8.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-7.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
MOD
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.265년 평균 ≈$2.65
≈$2.65
·
·
Revenue / Share (주당 매출)
$59.135년 평균 ≈$46.94
≈$46.94
·
·
Cash Flow / Share (주당 현금 흐름)
$4.625년 평균 ≈$2.97
≈$2.97
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MOD
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.45년 평균 ≈1.4
≈1.4
0.8
최상위권
Inventory Turnover (재고 회전율)
5.85년 평균 ≈6.1
≈6.1
4.9
최상위권
Receivables Turnover (매출 채권 회전율)
5.35년 평균 ≈5.9
≈5.9
8.3
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$244.7K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
연간 지급액≈$0.40분기별 납부
배당락일
금액
통화
수익률
11월 19, 2008
$0.10
USD
≈11.7%
8월 20, 2008
$0.10
USD
≈3.2%
6월 4, 2008
$0.10
USD
≈3.8%
2월 13, 2008
$0.18
USD
≈5.2%
11월 19, 2007
$0.18
USD
≈3.3%
8월 21, 2007
$0.18
USD
≈2.6%
5월 23, 2007
$0.18
USD
≈3.0%
2월 13, 2007
$0.18
USD
≈2.7%
11월 14, 2006
$0.18
USD
≈2.8%
8월 15, 2006
$0.18
USD
≈3.1%
5월 25, 2006
$0.18
USD
≈9.0%
2월 14, 2006
$0.18
USD
≈8.1%
11월 15, 2005
$0.18
USD
≈6.7%
8월 16, 2005
$0.18
USD
≈6.1%
7월 25, 2005
$1.49
USD
≈5.6%
5월 26, 2005
$0.18
USD
≈2.2%
2월 16, 2005
$0.16
USD
≈1.9%
11월 17, 2004
$0.16
USD
≈1.9%
8월 18, 2004
$0.15
USD
≈1.9%
5월 27, 2004
$0.15
USD
≈1.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈12.5%
다음 실적10월 26, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 12월 31일
5월 26, 2026
$1.71
$1.57
8.9%
2026년 6월 30일
$1.53
$1.30
17.3%
2026년 3월 31일
$1.71
$1.57
8.9%
2025년 12월 31일
$1.19
$1.00
18.4%
2025년 9월 30일
$1.06
$1.02
3.9%
2025년 6월 30일
$1.06
$0.93
13.7%
2025년 3월 31일
$1.12
$0.96
16.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$3.18B
$2.58B
$2.41B
$2.30B
$2.05B
$1.81B
$1.98B
$2.21B
$2.10B
$1.50B
$1.35B
$1.50B
Cost of Revenue
$2.45B
$1.94B
$1.88B
$1.91B
$1.74B
$1.51B
$1.67B
$1.85B
$1.75B
$1.25B
$1.12B
$1.25B
Gross Profit
$731M
$644M
$526M
$389M
$309M
$293M
$308M
$366M
$356M
$254M
$234M
$246M
R&D Expense
$29M
$35M
$42M
$44M
$50M
$46M
$60M
$70M
$66M
$64M
$61M
$62M
SG&A Expense
$360M
$332M
$274M
$234M
$215M
$211M
$250M
$244M
$246M
$203M
$170M
$184M
Operating Income
$342M
$284M
$241M
$150M
$119M
$-98M
$38M
$110M
$92M
$42M
$37M
$53M
Interest Expense
·
$26M
$24M
$21M
$16M
$19M
$23M
$25M
$26M
$17M
$11M
$12M
Interest Income
$2M
$3M
$4M
$1M
$400.0K
$500.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$500.0K
Other Non-op
$-8M
$-3M
$-2M
$-4M
$-2M
$-2M
$-5M
$-4M
$-3M
$-4M
$-36M
$200.0K
Pretax Income
$186M
$254M
$215M
$125M
$102M
$-119M
$10M
$81M
$63M
$21M
$-10M
$41M
Income Tax
$63M
$68M
$51M
$-28M
$15M
$90M
$12M
$-5M
$40M
$6M
$-9M
$19M
Net Income
$122M
$184M
$162M
$153M
$85M
$-211M
$-2M
$85M
$22M
$14M
$-2M
$22M
EPS (Basic)
$2.30
$3.50
$3.08
$2.93
$1.64
$-4.11
$-0.04
$1.67
$0.44
$0.29
$-0.03
$0.46
EPS (Diluted)
$2.26
$3.42
$3.03
$2.90
$1.62
$-4.11
$-0.04
$1.65
$0.43
$0.29
$-0.03
$0.45
Shares (Basic)
52,800,000
52,600,000
52,400,000
52,300,000
52,000,000
51,300,000
50,800,000
50,500,000
49,900,000
47,800,000
47,300,000
47,200,000
Shares (Diluted)
53,800,000
53,900,000
53,400,000
52,800,000
52,500,000
51,300,000
50,800,000
51,300,000
50,900,000
48,300,000
47,300,000
47,800,000
EBITDA
$422M
$361M
$297M
$205M
$174M
$-29M
$115M
$187M
$169M
$98M
$43M
$104M
대차대조표29
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$74M
$72M
$60M
$67M
$45M
$38M
$71M
$42M
$39M
$34M
$69M
$70M
Short-term Investments
·
·
$0
$4M
$4M
$4M
$3M
$4M
$6M
$5M
$3M
$3M
Receivables
$731M
$479M
$423M
$398M
$368M
$268M
$292M
$339M
$342M
$295M
$189M
$193M
Inventory
$506M
$341M
$358M
$325M
$281M
$196M
$207M
$201M
$191M
$168M
$111M
$108M
Other Current Assets
$106M
$70M
$53M
$56M
$64M
$36M
$62M
$66M
$70M
$55M
$44M
$80M
Current Assets
$1.42B
$961M
$894M
$846M
$758M
$645M
$633M
$647M
$643M
$553M
$412M
$451M
PP&E (Net)
$521M
$390M
$366M
$314M
$315M
$270M
$448M
$485M
$504M
$459M
$339M
$322M
PP&E (Gross)
$1.42B
$1.28B
$1.29B
$1.27B
$1.28B
$943M
$1.30B
$1.30B
$1.30B
$1.18B
$1.04B
$995M
Accum. Depreciation
$902M
$889M
$920M
$960M
$963M
$674M
$854M
$820M
$798M
$719M
$705M
$673M
Goodwill
$292M
$234M
$231M
$166M
$168M
$171M
$166M
$168M
$174M
$165M
$16M
$16M
Intangibles
$197M
$147M
$188M
$81M
$90M
$101M
$106M
$116M
$130M
$134M
$8M
$10M
Other Non-current Assets
$163M
$118M
$98M
$75M
$68M
$66M
$78M
$25M
$25M
$30M
$23M
$16M
Total Assets
$2.67B
$1.92B
$1.85B
$1.57B
$1.43B
$1.28B
$1.54B
$1.54B
$1.57B
$1.45B
$921M
$931M
Accounts Payable
$465M
$291M
$283M
$333M
$326M
$234M
$227M
$281M
$278M
$230M
$142M
$152M
Short-term Debt
$8M
$9M
$12M
$4M
$8M
$1M
$15M
$19M
$53M
$73M
$29M
·
Current Liabilities
$729M
$541M
$546M
$507M
$494M
$469M
$372M
$470M
$516M
$455M
$274M
$311M
Capital Leases
$118M
$81M
$62M
$49M
$41M
$45M
$50M
$49M
·
·
·
·
Deferred Tax
$26M
$24M
$30M
$5M
$6M
$6M
$8M
$8M
$10M
$10M
$4M
$3M
Other Non-current Liabilities
$332M
$108M
$93M
$85M
$73M
$76M
$80M
$35M
$54M
$38M
$16M
$16M
Total Liabilities
$1.47B
$999M
$1.10B
$966M
$969M
$921M
$1.04B
$997M
$1.07B
$1.03B
$538M
$570M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
$125M
$125M
Total Debt
$8M
$9M
$12M
$4M
$8M
$1M
$15M
$66M
$53M
$73M
·
·
Common Stock
$36M
$35M
$35M
$35M
$34M
$34M
$33M
$33M
$33M
$32M
$31M
$30M
Paid-in Capital
$336M
$311M
$284M
$271M
$262M
$255M
$245M
$239M
$230M
$216M
$186M
$181M
Retained Earnings
$964M
$843M
$659M
$498M
$344M
$259M
$470M
$472M
$395M
$372M
$358M
$360M
Treasury Stock
$105M
$98M
$67M
$49M
$40M
$38M
$37M
$31M
$27M
$25M
$24M
$16M
AOCI
$-37M
$-181M
$-163M
$-161M
$-150M
$-161M
$-223M
$-178M
$-140M
$-182M
$-174M
$-199M
Stockholders' Equity
$1.19B
$910M
$748M
$593M
$451M
$349M
$488M
$534M
$490M
$414M
$376M
$356M
Liabilities + Equity
$2.67B
$1.92B
$1.85B
$1.57B
$1.43B
$1.28B
$1.54B
$1.54B
$1.57B
$1.45B
$921M
$931M
현금 흐름16
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$80M
$78M
$56M
$54M
$55M
$69M
$77M
$77M
$77M
$58M
$50M
$52M
Stock-based Comp
$22M
$26M
$11M
$7M
$6M
$6M
$7M
$8M
$10M
$7M
$5M
$4M
Deferred Tax
$-39M
$6M
$6M
$-60M
$-4M
$68M
$1M
$-4M
$12M
$-5M
$-19M
$6M
Amort. of Intangibles
$21M
$27M
$9M
$8M
$8M
$8M
$9M
$9M
$10M
$4M
$2M
$2M
Restructuring
$21M
$28M
$15M
$5M
$24M
$13M
$12M
$10M
$16M
$11M
$17M
$5M
Other Non-cash
$64M
$-81M
$-20M
$-47M
$-130M
$218M
$-25M
$-62M
$3M
$-34M
$38M
$-20M
Operating Cash Flow
$249M
$213M
$215M
$108M
$12M
$150M
$58M
$103M
$124M
$42M
$72M
$64M
CapEx
$143M
$84M
$88M
$51M
$40M
$33M
$71M
$74M
$71M
$64M
$63M
$58M
Investing Cash Flow
$-321M
$-87M
$-283M
$-50M
$-51M
$-31M
$-60M
$-73M
$-72M
$-422M
$-78M
$-57M
Stock Repurchased
$7M
$31M
$18M
$9M
$0
$0
$2M
$600.0K
$0
$0
$7M
$0
Net Stock Activity
$-7M
$-31M
$-13M
$-7M
$0
$0
$-2M
·
$0
$0
$-7M
·
Financing Cash Flow
$73M
$-114M
$63M
$-33M
$39M
$-145M
$33M
$-26M
$-50M
$348M
$3M
·
Net Change in Cash
$2M
$12M
$-7M
$22M
$-700.0K
$-25M
$29M
$2M
$6M
$-35M
$-2M
$-17M
Taxes Paid
$76M
$54M
$45M
$32M
$22M
$20M
$19M
$22M
$20M
$13M
$10M
$16M
Free Cash Flow
$105M
$129M
$127M
$57M
$-29M
$117M
$-13M
$29M
$53M
$-23M
$10M
$5M
Levered FCF
·
$110M
$109M
$31M
$-42M
$83M
$-9M
$3M
$43M
$-35M
$8M
$-1M
수익성8
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
23.0%
24.9%
21.8%
17.0%
15.1%
16.2%
15.6%
16.5%
17.0%
16.9%
16.5%
16.5%
Operating Margin
10.8%
11.0%
10.0%
6.6%
5.8%
-5.4%
1.9%
5.0%
4.4%
2.6%
-0.55%
3.5%
Net Margin
3.8%
7.1%
6.7%
6.7%
4.2%
-11.7%
-0.11%
3.8%
1.1%
0.94%
-0.12%
1.5%
Pretax Margin
5.9%
9.8%
8.9%
5.5%
5.0%
-6.6%
0.53%
3.6%
3.0%
1.4%
-0.73%
2.8%
EBITDA Margin
13.3%
14.0%
12.3%
8.9%
8.5%
-1.6%
5.8%
8.4%
8.0%
6.5%
3.2%
7.0%
ROA
5.3%
9.8%
9.4%
10.2%
6.3%
-15.0%
-0.14%
5.5%
1.5%
1.2%
-0.17%
2.2%
ROE
11.6%
22.2%
24.1%
29.3%
21.3%
-50.4%
-0.43%
16.6%
4.9%
3.6%
-0.44%
5.6%
ROIC
18.8%
22.5%
24.1%
30.9%
22.1%
-49.0%
-1.5%
19.4%
6.4%
5.8%
-0.20%
8.0%
유동성 및 지급능력4
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.9
1.8
1.6
1.7
1.5
1.4
1.7
1.3
1.2
1.2
1.5
1.5
Quick Ratio
1.1
1.0
0.9
0.9
0.8
0.7
1.0
0.7
0.8
0.7
1.0
0.8
Debt / Equity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.1
0.1
0.2
·
·
Interest Coverage
·
10.7
10.0
7.3
7.6
-5.0
1.7
4.4
3.6
2.3
-0.7
4.5
효율성3
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.4
1.4
1.4
1.5
1.5
1.3
1.3
1.4
1.4
1.3
1.5
1.5
Inventory Turnover
5.8
5.6
5.5
6.3
7.3
7.5
8.2
9.4
9.7
8.9
10.3
11.1
Receivables Turnover
5.3
5.7
5.9
6.0
6.5
6.5
6.3
6.5
6.6
6.2
7.1
7.2
주당3
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue / Share
$59.13
$47.93
$45.09
$43.52
$39.05
$35.25
$38.89
$43.13
$41.32
$31.12
$28.59
$31.31
Cash Flow / Share
$4.62
$3.96
$4.02
$2.04
$0.22
$2.92
$1.14
$2.01
$2.43
$0.86
$1.53
$1.33
EPS (TTM)
$2.26
$3.42
$3.03
$2.90
$1.62
$-4.11
$-0.04
$1.65
$0.43
$0.29
$-0.03
$0.45
성장률7
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
23.1%
7.3%
4.8%
12.1%
13.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
11.5%
8.0%
10.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.0%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-33.9%
12.9%
4.5%
79.0%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-8.0%
28.3%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-34.0%
13.9%
5.5%
79.7%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-7.4%
29.3%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)4
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$3.18B
$2.58B
$2.41B
$2.30B
$2.05B
$1.81B
$1.98B
$2.21B
$2.10B
$1.50B
$1.35B
$1.50B
Net Income TTM
$122M
$184M
$162M
$153M
$85M
$-211M
$-2M
$85M
$22M
$14M
$-2M
$22M
P/E
95.9
22.4
31.4
7.9
5.6
-3.6
-81.2
8.4
49.2
42.1
-367.0
29.9
Earnings Yield
1.0%
4.5%
3.2%
12.6%
18.0%
-27.8%
-1.2%
11.9%
2.0%
2.4%
-0.27%
3.3%
손익계산서16
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Revenue
$874M
$954M
$805M
$739M
$683M
$647M
$617M
$658M
$662M
$604M
$561M
$620M
$622M
$618M
$560M
$579M
Cost of Revenue
$692M
$740M
$619M
$574M
$517M
$481M
$467M
$492M
$499M
$468M
$434M
$485M
$494M
$506M
$462M
$483M
Gross Profit
$182M
$215M
$186M
$165M
$165M
$166M
$150M
$166M
$163M
$135M
$127M
$135M
$128M
$112M
$98M
$96M
SG&A Expense
$103M
$102M
$89M
$84M
$85M
$82M
$82M
$86M
$83M
$76M
$68M
$69M
$61M
$61M
$58M
$59M
Operating Income
$75M
$104M
$89M
$74M
$76M
$74M
$59M
$75M
$74M
$47M
$62M
$66M
$66M
$48M
$40M
$37M
Interest Expense
·
·
·
·
·
·
·
·
·
$6M
$6M
$6M
$6M
$6M
$6M
$5M
Interest Income
$400.0K
$500.0K
$500.0K
$500.0K
$500.0K
$700.0K
$500.0K
$800.0K
$700.0K
$1M
$1M
$1M
$500.0K
$600.0K
$300.0K
$300.0K
Other Non-op
$200.0K
$300.0K
$-3M
$-2M
$-4M
$-2M
$1M
$-2M
$-300.0K
$-1M
$-500.0K
$100.0K
$-600.0K
$-300.0K
$-400.0K
$-1M
Pretax Income
$69M
$96M
$-38M
$64M
$66M
$67M
$54M
$66M
$67M
$40M
$55M
$60M
$60M
$42M
$33M
$31M
Income Tax
$-6M
$22M
$8M
$19M
$14M
$17M
$13M
$20M
$19M
$13M
$10M
$13M
$15M
$-48M
$8M
$6M
Net Income
$74M
$73M
$-47M
$44M
$51M
$50M
$41M
$46M
$47M
$26M
$44M
$46M
$45M
$90M
$24M
$24M
EPS (Basic)
$1.39
$1.39
$-0.90
$0.84
$0.97
$0.94
$0.78
$0.88
$0.90
$0.48
$0.85
$0.89
$0.86
$1.72
$0.47
$0.47
EPS (Diluted)
$1.37
$1.38
$-0.90
$0.83
$0.95
$0.92
$0.76
$0.86
$0.88
$0.48
$0.83
$0.87
$0.85
$1.71
$0.46
$0.46
Shares (Basic)
53,300,000
·
52,800,000
52,700,000
52,600,000
·
52,700,000
52,600,000
52,500,000
·
52,300,000
52,400,000
52,300,000
·
52,300,000
52,200,000
Shares (Diluted)
54,000,000
·
52,800,000
53,800,000
53,700,000
·
53,900,000
53,900,000
53,900,000
·
53,200,000
53,400,000
53,000,000
·
52,900,000
52,700,000
EBITDA
$96M
·
$110M
$93M
$95M
·
$59M
$75M
$94M
·
$62M
$66M
$80M
·
$40M
$37M
대차대조표27
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Cash & Equivalents
$95M
$74M
$99M
$84M
$124M
$72M
$84M
$79M
$73M
$60M
$150M
$120M
$92M
·
$82M
$70M
Receivables
$660M
$731M
$569M
$559M
$517M
$479M
$423M
$453M
$438M
$423M
$364M
$377M
$400M
·
$347M
$340M
Inventory
$609M
$506M
$543M
$529M
$435M
$341M
$337M
$366M
$350M
$358M
$341M
$322M
$334M
·
$314M
$294M
Other Current Assets
$163M
$106M
$93M
$80M
$80M
$70M
$62M
$55M
$53M
$53M
$63M
$61M
$68M
·
$65M
$63M
Current Assets
$1.53B
$1.42B
$1.30B
$1.25B
$1.16B
$961M
$906M
$953M
$914M
$894M
$918M
$898M
$894M
·
$808M
$767M
PP&E (Net)
$536M
$521M
$480M
$457M
$426M
$390M
$355M
$374M
$364M
$366M
$317M
$304M
$310M
·
$301M
$291M
PP&E (Gross)
$1.45B
$1.42B
$1.39B
$1.37B
$1.34B
$1.28B
$1.24B
$1.32B
$1.28B
$1.29B
$1.24B
$1.20B
$1.28B
·
$1.26B
$1.21B
Accum. Depreciation
$911M
$902M
$907M
$918M
$916M
$889M
$886M
$944M
$920M
$920M
$923M
$896M
$968M
·
$954M
$921M
Goodwill
$290M
$292M
$293M
$291M
$268M
$234M
$233M
$241M
$237M
$231M
$167M
$164M
$166M
·
$165M
$161M
Intangibles
$190M
$197M
$203M
$208M
$199M
$147M
$152M
$166M
$171M
$188M
$78M
$79M
$79M
·
$83M
$82M
Other Non-current Assets
$163M
$163M
$159M
$130M
$121M
$118M
$123M
$119M
$114M
$98M
$93M
$82M
$78M
·
$65M
$67M
Total Assets
$2.80B
$2.67B
$2.48B
$2.39B
$2.23B
$1.92B
$1.83B
$1.92B
$1.87B
$1.85B
$1.65B
$1.61B
$1.61B
·
$1.45B
$1.39B
Accounts Payable
$509M
$465M
$390M
$396M
$340M
$291M
$244M
$295M
$274M
$283M
$255M
$275M
$318M
·
$302M
$309M
Short-term Debt
$8M
$8M
$1M
$12M
·
$9M
$2M
$14M
$4M
$12M
$0
$100.0K
$8M
·
$11M
$15M
Current Liabilities
$750M
$729M
$596M
$626M
$562M
$541M
$484M
$537M
$508M
$546M
$476M
$493M
$507M
·
$466M
$486M
Capital Leases
$115M
$118M
$114M
$87M
$80M
$81M
$78M
$75M
$75M
$62M
$60M
$47M
$47M
·
$40M
$43M
Deferred Tax
$25M
$26M
$23M
$24M
$25M
$24M
$24M
$26M
$26M
$30M
$6M
$5M
$5M
·
$4M
$4M
Other Non-current Liabilities
$335M
$321M
$151M
$120M
$111M
$108M
$109M
$105M
$104M
$93M
$90M
$79M
$82M
·
$73M
$74M
Total Liabilities
$1.59B
$1.47B
$1.35B
$1.32B
$1.21B
$999M
$967M
$1.05B
$1.07B
$1.10B
$916M
$931M
$963M
·
$946M
$942M
Total Debt
$8M
·
$1M
$12M
·
·
$2M
$14M
$4M
·
$0
$100.0K
$8M
·
$11M
$15M
Common Stock
$36M
$36M
$36M
$36M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
·
$35M
$34M
Paid-in Capital
$344M
$336M
$327M
$320M
$316M
$311M
$301M
$294M
$288M
$284M
$280M
$276M
$273M
·
$269M
$266M
Retained Earnings
$1.04B
$964M
$891M
$939M
$894M
$843M
$793M
$752M
$706M
$659M
$633M
$589M
$542M
·
$408M
$383M
Treasury Stock
$169M
$105M
$104M
$103M
$103M
$98M
$79M
$74M
$71M
$67M
$67M
$59M
$50M
·
$46M
$43M
AOCI
$-47M
$-37M
$-28M
$-138M
$-132M
$-181M
$-195M
$-148M
$-170M
$-163M
$-154M
$-174M
$-162M
·
$-170M
$-195M
Stockholders' Equity
$1.20B
$1.19B
$1.12B
$1.05B
$1.01B
$910M
$855M
$859M
$788M
$748M
$727M
$667M
$638M
·
$495M
$445M
Liabilities + Equity
$2.80B
$2.67B
$2.48B
$2.39B
$2.23B
$1.92B
$1.83B
$1.92B
$1.87B
$1.85B
$1.65B
$1.61B
$1.61B
·
$1.45B
$1.39B
현금 흐름15
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
D&A
$21M
$21M
$20M
$20M
$19M
$19M
$19M
$20M
$19M
$15M
$13M
$14M
$14M
$14M
$13M
$13M
Stock-based Comp
$8M
$8M
$7M
$2M
$5M
$10M
$7M
$6M
$4M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
Deferred Tax
$-4M
$-39M
$-10M
$10M
$700.0K
$-2M
$-1M
$4M
$6M
$2M
$-800.0K
$2M
$3M
$-59M
$-400.0K
$400.0K
Amort. of Intangibles
$5M
$5M
$5M
$5M
$6M
$7M
$7M
$7M
$7M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
Restructuring
$4M
$5M
$8M
$3M
$5M
$10M
$8M
$4M
$5M
$13M
$2M
$500.0K
$0
$3M
$100.0K
$600.0K
Other Non-cash
$-57M
·
·
·
$-48M
·
·
·
$-36M
·
·
·
$-21M
·
·
·
Operating Cash Flow
$41M
$195M
$25M
$1M
$28M
$55M
$61M
$57M
$40M
$40M
$64M
$69M
$42M
$40M
$12M
$42M
CapEx
$46M
$42M
$42M
$32M
$28M
$28M
$16M
$14M
$27M
$44M
$18M
$11M
$15M
$16M
$12M
$13M
Investing Cash Flow
$-46M
$-41M
$-42M
$-94M
$-144M
$-28M
$-16M
$-17M
$-26M
$-229M
$-20M
$-16M
$-18M
$-15M
$-12M
$-12M
Stock Repurchased
$65M
$200.0K
$1M
$600.0K
$5M
$19M
$4M
$3M
$5M
$100.0K
$9M
$10M
$1M
$4M
$2M
$2M
Net Stock Activity
$-65M
·
·
·
$-5M
·
·
·
$-5M
·
·
·
$0
·
·
·
Financing Cash Flow
$27M
$-178M
$32M
$53M
$167M
$-41M
$-36M
$-37M
$0
$100M
$-19M
$-22M
$4M
$-41M
$10M
$-14M
Net Change in Cash
$22M
$-25M
$15M
$-41M
$53M
$-12M
$5M
$6M
$13M
$-91M
$28M
$29M
$27M
$-15M
$12M
$11M
Free Cash Flow
$-5M
·
·
·
$200.0K
·
·
·
$14M
·
·
·
$27M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
$22M
·
·
·
수익성8
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Gross Margin
20.8%
·
23.1%
22.3%
24.2%
·
24.2%
25.2%
24.6%
·
22.7%
21.8%
20.5%
·
17.4%
16.6%
Operating Margin
8.6%
·
11.1%
10.0%
11.1%
·
9.6%
11.4%
11.2%
·
11.0%
10.6%
10.7%
·
7.0%
6.4%
Net Margin
8.5%
·
-5.9%
6.0%
7.5%
·
6.7%
7.0%
7.1%
·
7.9%
7.5%
7.2%
·
4.4%
4.2%
Pretax Margin
7.8%
·
-4.8%
8.6%
9.6%
·
8.8%
10.1%
10.1%
·
9.9%
9.6%
9.6%
·
5.9%
5.3%
EBITDA Margin
10.9%
·
13.6%
12.6%
13.9%
·
9.6%
11.4%
14.1%
·
11.0%
10.6%
12.9%
·
7.0%
6.4%
ROA
2.9%
·
-2.2%
2.1%
2.5%
·
2.4%
2.6%
2.7%
·
2.9%
3.1%
2.9%
·
1.7%
1.8%
ROE
6.7%
·
-4.8%
4.6%
5.7%
·
5.2%
6.0%
6.6%
·
7.3%
8.4%
8.3%
·
5.3%
6.1%
ROIC
6.7%
·
9.7%
4.9%
5.9%
·
5.3%
6.0%
6.7%
·
6.9%
7.7%
7.8%
·
5.8%
6.3%
유동성 및 지급능력4
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Current Ratio
2.0
·
2.2
2.0
2.1
·
1.9
1.8
1.8
·
1.9
1.8
1.8
·
1.7
1.6
Quick Ratio
1.0
·
1.1
1.0
1.1
·
1.0
1.0
1.0
·
1.1
1.0
1.0
·
0.9
0.8
Debt / Equity
0.0
·
0.0
0.0
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
10.6
10.8
11.3
·
6.7
7.8
효율성3
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Asset Turnover
0.3
·
0.4
0.3
0.3
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.4
0.4
Inventory Turnover
1.3
·
1.4
1.3
1.3
·
1.4
1.4
1.5
·
1.3
1.6
1.5
·
1.6
1.8
Receivables Turnover
1.5
·
1.6
1.5
1.4
·
1.6
1.6
1.6
·
1.6
1.7
1.7
·
1.7
1.9
주당3
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Revenue / Share
$16.19
·
$15.25
$13.73
$12.72
·
$11.44
$12.21
$12.27
·
$10.55
$11.62
$11.74
·
$10.59
$10.98
Cash Flow / Share
$0.77
·
·
·
$0.52
·
·
·
$0.75
·
·
·
$0.79
·
·
·
EPS (TTM)
$2.68
·
$1.80
$3.46
$3.49
·
$2.98
$3.05
$3.06
·
$4.26
$3.89
$3.48
·
$1.35
$2.30
가치 평가 (TTM)4
지표
추세
Q1 2027
Q4 2026
Q3 2026
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
Revenue TTM
$3.37B
·
$2.87B
$2.69B
$2.60B
·
$2.54B
$2.48B
$2.45B
·
$2.42B
$2.42B
$2.38B
·
$2.25B
$2.20B
Net Income TTM
$144M
·
$98M
$186M
$188M
·
$160M
$164M
$164M
·
$226M
$206M
$184M
·
$72M
$121M
P/E
99.6
·
74.2
41.1
28.2
·
38.9
43.5
32.7
·
14.0
11.8
9.5
·
14.7
5.6
Earnings Yield
1.0%
·
1.4%
2.4%
3.5%
·
2.6%
2.3%
3.0%
·
7.1%
8.5%
10.5%
·
6.8%
17.8%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
매출
$3.18B
$2.58B
$2.41B
$2.30B
$2.05B
매출 총이익률 %
23.0%
24.9%
21.8%
17.0%
15.1%
영업이익률 %
10.8%
11.0%
10.0%
6.6%
5.8%
순이익
$122M
$184M
$162M
$153M
$85M
희석 EPS
$2.26
$3.42
$3.03
$2.90
$1.62
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
부채 / 자기자본 비율
0.0
0.0
0.0
0.0
0.0
유동비율
1.9
1.8
1.6
1.7
1.5
당좌 비율
1.1
1.0
0.9
0.9
0.8
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
잉여현금흐름
$105M
$129M
$127M
$57M
$-29M
기관 투자자 (13F)
700개의 제출자
· $14.1B 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.
보유자700
보유 가치$14.1B
신규 포지션154
청산 포지션50
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
154 (+14 이전 분기 대비)
50 (-9 이전 분기 대비)
203 (+37 이전 분기 대비)
235 (+20 이전 분기 대비)
-1.6M
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.
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
제출자
제출됨
지분
상태
목적
제출
Gabelli Funds, LLC I.D. No ., GAMCO Asset Management Inc. I.D. No ., Teton Advisors, LLC I.D. No ., MJG Associates, Inc. I.D. No ., Gabelli & Company Investment Advisers, Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×10 제출 서류
Gabelli Funds, LLC I.D. No., GAMCO Asset Management Inc. I.D. No., Teton Advisors, Inc. I.D. No., GGCP, Inc. I.D. No., GAMCO Investors, Inc. I.D. No., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×22 제출 서류
Shamrock Activist Value Fund, L.P., Shamrock Activist Value Fund II, L.P., Shamrock Activist Value Fund III, L.P., Shamrock Activist Value Fund GP, L.L.C., Shamrock Partners Activist Value Fund, L.L.C.
×2 제출 서류
Shamrock Activist Value Fund, L.P. —, Shamrock Activist Value Fund II, L.P. —, Shamrock Activist Value Fund III, L.P. —, Shamrock Activist Value Fund GP, L.L.C. –, Shamrock Partners Activist Value Fund, L.L.C. —
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.