MTCH Match Group, Inc. - Common Stock
$35.30
가격 · 5월 20, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$29–$39
62% of range
애널리스트 평점
HOLD
27 analysts
목표 주가
$41
+16% upside
P/E (TTM)
13.6
ROE
-386.8%
순이익률
17.6%
MTCH 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$35.30
시가총액
$7.51B
P/E (TTM)
13.6
EPS (TTM)
$2.38
매출 (TTM)
$3.49B
배당 수익률
2.5%
ROE
-386.8%
부채/자본
-15.7
52주 범위
$29 – $39
MTCH 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
$3.49B
2016-12-31
→
2025-12-31
EPS
$2.38
2016-12-31
→
2025-12-31
잉여현금흐름
$1.02B
2016-12-31
→
2025-12-31
마진
17.6%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MTCH
동종업계 중앙값
P/E (TTM)
13.6
27.9
P/S (TTM)
2.2
4.7
P/B
-29.6
7.2
EV / EBITDA
12.0
—
Price / FCF (주가 / FCF)
7.3
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
MTCH
동종업계 중앙값
Operating Margin (영업이익률)
25.0%
—
Net Profit Margin (순이익률)
17.6%
13.1%
ROA
13.7%
11.2%
ROE
-386.8%
13.2%
ROIC
19.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MTCH
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-15.7
17.7
Current Ratio (유동비율)
1.4
3.2
Quick Ratio (당좌 비율)
1.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MTCH
동종업계 중앙값
Revenue YoY (매출 YoY)
0.22%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
7.8%
—
EPS YoY
17.8%
—
Net Income YoY (순이익 YoY)
11.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MTCH
동종업계 중앙값
Payout Ratio (지급 비율)
30.4%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.5%
지급 비율
30.4%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 4월 7일 | $0.2000 |
| 2026년 1월 6일 | $0.1900 |
| 2025년 10월 3일 | $0.1900 |
| 2025년 7월 3일 | $0.1900 |
| 2025년 4월 3일 | $0.1900 |
| 2025년 1월 6일 | $0.1900 |
| 2018년 12월 4일 | $2.0000 |
MTCH 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
27 명의 애널리스트
- 적극 매수 4 14.8%
- 매수 9 33.3%
- 보유 14 51.9%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
17 명의 애널리스트 · 2026-05-17
중앙값
$40.00
지금
$35.30
저가
$35.00
고가
$51.00
중앙값 목표
$40.00
+13.3%
평균 목표
$41.06
+16.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.04%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.68 | $0.62 | 0.06% |
| 2025년 12월 31일 | $0.83 | $0.71 | 0.12% |
| 2025년 9월 30일 | $0.62 | $0.65 | -0.03% |
| 2025년 6월 30일 | $0.49 | $0.50 | -0.01% |
| 2025년 3월 31일 | $0.44 | $0.39 | 0.05% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| MTCH | $7.51B | 13.6 | 0.22% | 17.6% | -386.8% | — |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
| META | $1.67T | 28.1 | 22.2% | 30.1% | 29.3% | — |
| RDDT | — | 87.7 | 69.4% | 24.1% | 19.9% | — |
| PINS | — | 42.4 | 15.8% | 9.9% | 8.7% | — |
| SNAP | $14.17B | -29.9 | 10.6% | -7.8% | -19.5% | — |
| RUM | — | — | — | — | — | — |
| IAC | — | -30.1 | -8.7% | — | — | — |
| CARG | — | 24.7 | 13.7% | 17.2% | 38.5% | 92.8% |
| GRND | $2.51B | 31.5 | 27.6% | 21.5% | 80.7% | — |
| DJT | — | -4.7 | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.49B | $3.48B | $3.36B | $3.19B | $2.98B | $2.39B | $2.05B | $1.73B | $3.31B | $3.14B | $3.23B | $3.11B | |
| Cost of Revenue | $948M | $991M | $954M | $960M | $839M | $636M | $527M | $410M | $651M | $756M | $778M | $860M | |
| R&D Expense | $450M | $442M | $384M | $334M | $241M | $170M | $152M | $132M | $251M | $213M | $197M | $161M | |
| SG&A Expense | $486M | $439M | $414M | $436M | $415M | $311M | $256M | $182M | $719M | $530M | $512M | $444M | |
| Operating Expenses | $2.61B | $2.66B | $2.45B | $2.67B | $2.13B | $1.65B | $1.41B | $1.18B | $3.12B | $3.17B | $3.05B | $2.73B | |
| Operating Income | $873M | $823M | $917M | $515M | $852M | $746M | $645M | $549M | $188M | $-33M | $180M | $379M | |
| Interest Expense | · | · | $160M | $146M | $130M | $131M | $111M | $95M | $105M | $109M | $74M | $56M | |
| Interest Income | $22M | $41M | $27M | $4M | · | $3M | $4M | $5M | · | · | $4M | $4M | |
| Other Non-op | $7M | $289.0K | $919.0K | $6M | $-465M | $16M | $-2M | $8M | $-16M | $61M | $37M | $-52M | |
| Pretax Income | $746M | $704M | $777M | $377M | $256M | $631M | $532M | $462M | $67M | $-81M | $143M | $270M | |
| Income Tax | $133M | $153M | $125M | $15M | $-20M | $43M | $15M | $11M | $-291M | $-65M | $30M | $35M | |
| Net Income | $613M | $551M | $651M | $360M | $277M | $222M | $567M | $758M | $358M | $-16M | $113M | $409M | |
| EPS (Basic) | $2.53 | $2.12 | $2.36 | $1.28 | $1.01 | $0.73 | $2.50 | $3.48 | $3.81 | $-0.52 | $1.44 | $4.98 | |
| EPS (Diluted) | $2.38 | $2.02 | $2.26 | $1.24 | $0.93 | $0.66 | $2.15 | $3.05 | $3.18 | $-0.52 | $1.33 | $4.68 | |
| Shares (Basic) | 242,676,000 | 260,299,000 | 275,773,000 | 282,564,000 | 275,004,000 | 223,433,000 | 181,869,000 | 180,025,000 | 80,089,000 | 80,045,000 | 82,944,000 | 83,292,000 | |
| Shares (Diluted) | 262,475,000 | 279,063,000 | 293,284,000 | 295,215,000 | 304,840,000 | 256,020,000 | 201,782,000 | 197,110,000 | 85,310,000 | 80,045,000 | 88,267,000 | 88,558,000 | |
| EBITDA | $873M | $823M | $917M | $515M | $852M | $746M | · | $565M | $188M | $-33M | · | $379M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.03B | $966M | $862M | $572M | $815M | $739M | $466M | $187M | $273M | $1.33B | $1.48B | $990M | |
| Short-term Investments | $3M | $5M | $6M | $9M | $12M | $0 | · | · | $5M | $89M | $39M | $161M | |
| Receivables | $303M | $325M | $299M | $192M | $188M | $137M | $116M | $279M | $304M | $220M | $250M | $236M | |
| Prepaid Expense | $34M | $41M | $46M | $45M | $79M | $72M | $56M | $56M | $49M | $38M | $40M | $39M | |
| Other Current Assets | $92M | $102M | $104M | $109M | $203M | $144M | $98M | $228M | $185M | $204M | $174M | $149M | |
| Current Assets | $1.43B | $1.40B | $1.27B | $882M | $1.22B | $1.02B | $3.71B | $2.76B | $2.13B | $1.84B | $1.95B | $1.54B | |
| PP&E (Net) | $131M | $158M | $195M | $176M | $163M | $108M | $101M | $319M | $315M | $306M | $303M | $302M | |
| PP&E (Gross) | $455M | $465M | $444M | $375M | $345M | $277M | $249M | $606M | $587M | $636M | $587M | $582M | |
| Accum. Depreciation | $324M | $307M | $249M | $198M | $182M | $169M | $148M | $287M | $272M | $329M | $284M | $280M | |
| Goodwill | $2.34B | $2.31B | $2.34B | $2.35B | $2.41B | $1.27B | $1.24B | $1.25B | $2.56B | $1.92B | $2.25B | $1.75B | |
| Intangibles | $193M | $215M | $306M | $358M | $772M | $231M | $228M | $631M | $664M | $355M | $441M | $492M | |
| Other Non-current Assets | $154M | $121M | $134M | $141M | $163M | $124M | $64M | $135M | $73M | $92M | $117M | $57M | |
| Total Assets | $4.46B | $4.47B | $4.51B | $4.18B | $5.06B | $3.05B | $8.36B | $6.87B | $5.87B | $4.65B | $5.19B | $4.26B | |
| Accrued Liabilities | $422M | $365M | $307M | $290M | $768M | $232M | $182M | $435M | $367M | $345M | $383M | $398M | |
| Current Liabilities | $1.01B | $549M | $532M | $556M | $1.17B | $500M | $1.01B | $884M | $800M | $713M | $769M | $674M | |
| Capital Leases | $102M | $85M | $98M | $97M | $114M | $83M | $26M | · | · | · | · | · | |
| Deferred Tax | $11M | $12M | $26M | $33M | $130M | $17M | $18M | $24M | $35M | $229M | $349M | $392M | |
| Other Non-current Liabilities | $104M | $86M | $102M | $104M | $116M | $86M | $26M | $67M | $38M | $44M | $65M | $45M | |
| Long-term Debt | $3.55B | $3.85B | $3.84B | $3.84B | $3.83B | $3.84B | $2.89B | $2.35B | $2.10B | $1.62B | $1.80B | $1.08B | |
| Total Debt | $3.97B | $3.85B | $3.84B | $3.84B | $3.93B | $3.53B | · | $2.26B | $1.99B | $1.60B | · | · | |
| Common Stock | $300.0K | $294.0K | $290.0K | $287.0K | $283.0K | $267.0K | · | · | · | · | · | · | |
| Retained Earnings | $-5.97B | $-6.58B | $-7.13B | $-7.78B | $-8.14B | $-8.42B | $1.69B | $1.26B | $595M | $290M | $331M | $325M | |
| Treasury Stock | $2.59B | $1.79B | $1.03B | $482M | $0 | $0 | $10.31B | $10.31B | $10.23B | $10.18B | $9.86B | $9.66B | |
| AOCI | $-423M | $-450M | $-385M | $-369M | $-224M | $-81M | $-136M | $-129M | $-104M | $-166M | $-152M | $-88M | |
| Stockholders' Equity | $-254M | $-64M | $-20M | $-360M | $-204M | $-1.41B | $2.93B | $2.84B | $2.43B | $1.87B | $1.80B | $1.99B | |
| Liabilities + Equity | $4.46B | $4.47B | $4.51B | $4.18B | $5.06B | $3.05B | $8.36B | $6.87B | $5.87B | $4.65B | $5.19B | $4.26B | |
| Shares Outstanding | 232,530,646 | 251,460,397 | 268,890,470 | 279,625,364 | 283,470,334 | 267,329,284 | · | · | · | · | · | · |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $258M | $267M | $232M | $204M | $147M | $102M | $90M | $66M | $265M | $105M | $105M | · | |
| Deferred Tax | $45M | $-15M | $27M | $-30M | $-58M | $15M | $-13M | $-23M | $-285M | $-119M | $-60M | $77M | |
| Amort. of Intangibles | · | · | $48M | $366M | $29M | $8M | $9M | $1M | $42M | $79M | $140M | $58M | |
| Restructuring | · | · | · | · | · | · | · | · | · | $18M | · | · | |
| Operating Cash Flow | $1.08B | $933M | $897M | $526M | $912M | $789M | $648M | $611M | $417M | $344M | $406M | $424M | |
| CapEx | $57M | $51M | $67M | $49M | $80M | $42M | $39M | $31M | $76M | $78M | $62M | $57M | |
| Investing Cash Flow | $-47M | $-59M | $-77M | $-72M | $-940M | · | $-330M | $-173M | $42M | $13M | $-583M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $400M | $0 | $0 | |
| Net Debt Issued | $-425M | · | · | · | · | · | · | $0 | $-74M | $-50M | · | $0 | |
| Stock Issued | · | · | · | $0 | $0 | $1.42B | $0 | $0 | · | · | · | · | |
| Stock Repurchased | $789M | $753M | $546M | $482M | $0 | $0 | $216M | $133M | $56M | $309M | $200M | $0 | |
| Net Stock Activity | $-789M | $-753M | $-546M | $-482M | $0 | $1.29B | · | · | $-56M | $-309M | · | · | |
| Dividends Paid | $186M | $0 | $0 | · | · | $0 | $0 | $105M | $0 | $0 | $113M | $97M | |
| Financing Cash Flow | $-985M | $-758M | $-534M | $-689M | $111M | · | $400M | $-313M | $-197M | $-492M | $678M | · | |
| Net Change in Cash | $62M | $104M | $290M | $-243M | $76M | $-2.40B | $1.01B | $500M | $273M | $-141M | $491M | $-110M | |
| Taxes Paid | $100M | $145M | $102M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $1.02B | $882M | $829M | $477M | $833M | $746M | · | $902M | $341M | $214M | · | $367M | |
| Levered FCF | · | · | $695M | $337M | $692M | $581M | · | $794M | $-222M | $192M | · | $318M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 25.0% | 23.7% | 27.3% | 16.2% | 28.5% | 31.2% | · | 13.3% | 5.7% | -1.0% | · | 12.2% | |
| Net Margin | 17.6% | 15.8% | 19.4% | 11.3% | 9.3% | 7.9% | · | 17.8% | 10.8% | -0.51% | · | 13.2% | |
| Pretax Margin | 21.4% | 20.2% | 23.1% | 11.8% | 8.6% | 24.5% | · | 17.9% | 2.0% | -2.6% | · | 8.7% | |
| EBITDA Margin | 25.0% | 23.7% | 27.3% | 16.2% | 28.5% | 31.2% | · | 13.3% | 5.7% | -1.0% | · | 12.2% | |
| ROA | 13.7% | 12.3% | 15.0% | 7.8% | 6.8% | 3.3% | · | 11.9% | 6.8% | -0.33% | · | 9.6% | |
| ROE | -386.8% | -1325.2% | -343.4% | -127.7% | -34.2% | 21.5% | · | 28.7% | 16.7% | -0.88% | · | 22.2% | |
| ROIC | 19.3% | 17.0% | 20.1% | 14.2% | 24.6% | 29.9% | · | 11.0% | 22.8% | -0.19% | · | 16.5% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 2.5 | 2.4 | 1.6 | 1.0 | 2.0 | · | 3.1 | 2.7 | 2.6 | · | 2.3 | |
| Quick Ratio | 1.3 | 2.4 | 2.2 | 1.4 | 0.9 | 1.8 | · | 2.7 | 2.4 | 2.3 | · | 2.1 | |
| Debt / Equity | -15.7 | -60.5 | -196.6 | -10.7 | -19.3 | -3.0 | · | 0.8 | 0.8 | 0.9 | · | · | |
| LT Debt / Equity | -14.0 | -60.5 | -196.6 | -10.7 | -18.8 | -3.0 | · | 0.8 | 0.8 | 0.8 | · | · | |
| Interest Coverage | · | · | 5.7 | 3.5 | 6.5 | 4.3 | · | 5.2 | 1.8 | -0.3 | · | 6.7 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | · | 0.7 | 0.6 | 0.6 | · | 0.7 | |
| Receivables Turnover | 11.1 | 11.2 | 13.7 | 16.8 | 18.3 | 18.9 | · | 14.6 | 12.6 | 13.4 | · | 14.0 |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.22% | 3.4% | 5.5% | 6.9% | 24.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.0% | 5.3% | 12.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 17.8% | -10.6% | 82.3% | 33.3% | 40.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 24.3% | 29.5% | 50.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 29.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 11.3% | -15.4% | 81.0% | 30.1% | 24.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 19.4% | 25.9% | 43.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 22.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.49B | $3.48B | $3.36B | $3.19B | $2.98B | $2.39B | $2.05B | $1.73B | $3.31B | $3.14B | $3.23B | $3.11B | |
| Net Income TTM | $613M | $551M | $651M | $360M | $277M | $222M | $567M | $758M | $358M | $-16M | $113M | $409M | |
| Market Cap | $7.51B | $8.23B | $9.81B | $11.60B | $37.49B | · | · | · | · | · | · | · | |
| Enterprise Value | $10.45B | $11.10B | $12.79B | $14.86B | $40.59B | · | · | · | · | · | · | · | |
| P/E | 13.6 | 16.2 | 16.2 | 33.5 | 142.2 | 229.1 | 38.2 | 14.0 | 9.8 | -32.9 | 10.2 | 3.7 | |
| P/S | 2.2 | 2.4 | 2.9 | 3.6 | 12.6 | · | · | · | · | · | · | · | |
| P/B | -29.6 | -129.2 | -502.1 | -32.2 | -184.0 | · | · | · | · | · | · | · | |
| P / Cash Flow | 6.9 | 8.8 | 10.9 | 22.1 | 41.1 | · | · | · | · | · | · | · | |
| P / FCF | 7.3 | 9.3 | 11.8 | 24.3 | 45.0 | · | · | · | · | · | · | · | |
| EV / EBITDA | 12.0 | 13.5 | 13.9 | 28.8 | 47.7 | · | · | · | · | · | · | · | |
| EV / FCF | 10.2 | 12.6 | 15.4 | 31.2 | 48.8 | · | · | · | · | · | · | · | |
| EV / Revenue | 3.0 | 3.2 | 3.8 | 4.7 | 13.6 | · | · | · | · | · | · | · | |
| Dividend Yield | 2.5% | 0.00% | 0.00% | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 7.4% | 6.2% | 6.2% | 3.0% | 0.70% | 0.44% | 2.6% | 7.1% | 10.2% | -3.0% | 9.8% | 27.0% | |
| Payout Ratio | 30.4% | · | · | · | · | 0.00% | · | 13.9% | 0.00% | 0.00% | · | 23.8% | |
| Annual Payout | $186M | $0 | $0 | · | · | $0 | $0 | $105M | $0 | $0 | $113M | $97M |
손익계산서 16
| 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 | $864M | $878M | $914M | $864M | $831M | $860M | $895M | $864M | $860M | $866M | $882M | $830M | $787M | $786M | $810M | $795M | |
| Cost of Revenue | $211M | $222M | $247M | $242M | $237M | $236M | $253M | $245M | $257M | $208M | $256M | $250M | $240M | $236M | $247M | $241M | |
| R&D Expense | $117M | $109M | $105M | $115M | $121M | $109M | $104M | $114M | $116M | $98M | $94M | $94M | $98M | $81M | $88M | $86M | |
| SG&A Expense | $89M | $89M | $148M | $137M | $112M | $114M | $104M | $114M | $106M | $108M | $107M | $108M | $91M | $110M | $114M | $111M | |
| Operating Expenses | $628M | $593M | $693M | $670M | $659M | $637M | $685M | $660M | $675M | $606M | $638M | $615M | $589M | $680M | $599M | $805M | |
| Operating Income | $236M | $285M | $221M | $194M | $173M | $223M | $211M | $205M | $185M | $260M | $244M | $215M | $198M | $107M | $211M | $-10M | |
| Interest Expense | · | · | · | · | · | · | · | · | $40M | · | $40M | $40M | $39M | · | $37M | $36M | |
| Other Non-op | $7M | $-482.0K | $9M | $-4M | $3M | $-27M | $7M | $11M | $9M | $-14M | $8M | $3M | $3M | $-3M | $2M | $5M | |
| Pretax Income | $201M | $255M | $194M | $158M | $140M | $198M | $178M | $175M | $154M | $225M | $211M | $178M | $162M | $68M | $176M | $-40M | |
| Income Tax | $34M | $45M | $33M | $32M | $22M | $39M | $41M | $42M | $31M | $-5M | $47M | $41M | $42M | $-18M | $48M | $-8M | |
| Net Income | $167M | $210M | $161M | $125M | $118M | $158M | $136M | $133M | $123M | $230M | $164M | $137M | $121M | $83M | $128M | $-32M | |
| EPS (Basic) | $0.71 | $0.88 | $0.67 | $0.51 | $0.47 | $0.63 | $0.53 | $0.50 | $0.46 | $0.85 | $0.59 | $0.49 | $0.43 | $0.30 | $0.46 | $-0.11 | |
| EPS (Diluted) | $0.68 | $0.83 | $0.62 | $0.49 | $0.44 | $0.59 | $0.51 | $0.48 | $0.44 | $0.79 | $0.57 | $0.48 | $0.42 | $0.31 | $0.44 | $-0.11 | |
| Shares (Basic) | 233,441,000 | -493,334,000 | 240,510,000 | 244,370,000 | 251,130,000 | -529,310,000 | 257,070,000 | 264,397,000 | 268,142,000 | -556,843,000 | 275,223,000 | 278,133,000 | 279,260,000 | -568,335,000 | 281,314,000 | 285,126,000 | |
| Shares (Diluted) | 251,477,000 | -533,550,000 | 260,324,000 | 263,773,000 | 271,928,000 | -564,768,000 | 275,738,000 | 281,882,000 | 286,211,000 | -591,748,000 | 293,380,000 | 295,002,000 | 296,650,000 | -596,807,000 | 299,994,000 | 285,126,000 | |
| EBITDA | $236M | · | $221M | $194M | $173M | · | $211M | $205M | $185M | · | $244M | $215M | $198M | · | $211M | $-10M |
대차대조표 27
| 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 | $1.02B | $1.03B | $1.05B | $335M | $409M | $966M | $856M | $838M | $915M | $862M | $707M | $733M | $570M | $572M | $391M | $464M | |
| Short-term Investments | $3M | $3M | $4M | $5M | $5M | $5M | $5M | $6M | $6M | · | $6M | $8M | $8M | · | $8M | $9M | |
| Receivables | $293M | $303M | $344M | $342M | $323M | $325M | $340M | $324M | $225M | · | $288M | $272M | $257M | · | $174M | $182M | |
| Prepaid Expense | · | $34M | · | · | · | $41M | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $106M | $92M | $127M | $87M | $94M | $102M | $122M | $118M | $104M | · | $117M | $116M | $116M | · | $133M | $150M | |
| Current Assets | $1.42B | $1.43B | $1.53B | $770M | $832M | $1.40B | $1.32B | $1.29B | $1.25B | · | $1.12B | $1.13B | $951M | · | $706M | $805M | |
| PP&E (Net) | $139M | $131M | $129M | $154M | $153M | $158M | $172M | $181M | $188M | · | $191M | $191M | $187M | · | $172M | $169M | |
| PP&E (Gross) | · | $455M | · | · | · | $465M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $334M | $324M | $322M | $347M | $327M | $307M | $296M | $280M | $263M | · | $231M | $218M | $209M | · | $187M | $182M | |
| Goodwill | $2.34B | $2.34B | $2.34B | $2.35B | $2.31B | $2.31B | $2.32B | $2.26B | $2.29B | $2.34B | $2.27B | $2.30B | $2.32B | $2.35B | $2.19B | $2.28B | |
| Intangibles | $152M | $193M | $198M | $208M | $207M | $215M | $241M | $276M | $288M | · | $311M | $326M | $340M | · | $439M | $479M | |
| Other Non-current Assets | $162M | $154M | $118M | $118M | $119M | $121M | $127M | $136M | $142M | · | $133M | $142M | $145M | · | $139M | $149M | |
| Total Assets | $4.41B | $4.46B | $4.54B | $3.87B | $3.89B | $4.47B | $4.43B | $4.37B | $4.40B | · | $4.25B | $4.34B | $4.20B | · | $3.91B | $4.19B | |
| Accrued Liabilities | $323M | $422M | $400M | $351M | $345M | $365M | $322M | $308M | $299M | · | $332M | $282M | $282M | · | $287M | $295M | |
| Current Liabilities | $907M | $1.01B | $1.08B | $1.11B | $512M | $549M | $530M | $512M | $519M | · | $570M | $534M | $552M | · | $602M | $628M | |
| Capital Leases | · | $102M | · | · | · | $85M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $2M | $11M | $12M | $13M | $12M | $12M | $13M | $17M | $22M | · | $27M | $29M | $30M | · | $56M | $64M | |
| Other Non-current Liabilities | $121M | $104M | $92M | $86M | $84M | $86M | $93M | $97M | $102M | · | $99M | $103M | $107M | · | $108M | $110M | |
| Long-term Debt | $3.55B | $3.55B | $4.05B | $3.43B | $3.43B | $3.85B | $3.85B | $3.85B | $3.84B | · | $3.84B | $3.84B | $3.84B | · | $3.83B | $3.83B | |
| Total Debt | $424M | · | $4.05B | $3.43B | · | · | · | · | · | · | · | · | · | · | $44M | $59M | |
| Common Stock | $303.0K | $300.0K | $299.0K | $298.0K | $298.0K | $294.0K | $294.0K | $293.0K | $292.0K | · | $289.0K | $289.0K | $288.0K | · | $286.0K | $286.0K | |
| Retained Earnings | $-5.80B | $-5.97B | $-6.18B | $-6.34B | $-6.46B | $-6.58B | $-6.74B | $-6.87B | $-7.01B | · | $-7.36B | $-7.52B | $-7.66B | · | $-7.87B | $-8.00B | |
| Treasury Stock | $2.65B | $2.59B | $2.34B | $2.21B | $1.99B | $1.79B | $1.67B | $1.43B | $1.23B | · | $931M | $628M | $595M | · | $482M | $216M | |
| AOCI | $-434M | $-423M | $-412M | $-401M | $-437M | $-450M | $-408M | $-489M | $-455M | · | $-464M | $-419M | $-404M | · | $-567M | $-408M | |
| Stockholders' Equity | $-218M | $-254M | $-224M | $-231M | $-183M | $-64M | $-89M | $-130M | $-108M | · | $-299M | $-178M | $-335M | · | $-699M | $-453M | |
| Liabilities + Equity | $4.41B | $4.46B | $4.54B | $3.87B | $3.89B | $4.47B | $4.43B | $4.37B | $4.40B | · | $4.25B | $4.34B | $4.20B | · | $3.91B | $4.19B | |
| Shares Outstanding | 233,898,313 | 232,530,646 | 239,010,555 | 241,781,011 | 248,606,457 | 251,460,397 | 253,956,092 | 260,249,674 | 265,536,852 | · | 271,745,947 | 277,849,197 | 278,398,408 | · | 279,277,239 | 283,161,791 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $59M | $64M | $56M | $67M | $70M | $69M | $64M | $70M | $64M | $68M | $62M | $61M | $42M | $54M | $53M | $55M | |
| Deferred Tax | $12M | $10M | $43M | $-4M | $-4M | $-20M | $-12M | $10M | $7M | $-18M | $18M | $15M | $12M | $-36M | $39M | $-18M | |
| Amort. of Intangibles | $34M | · | · | $10M | $10M | · | · | $11M | $10M | · | · | $11M | $12M | · | $10M | $230M | |
| Operating Cash Flow | $194M | $323M | $321M | $244M | $193M | $255M | $265M | $129M | $284M | $276M | $291M | $209M | $120M | $225M | $280M | $-213M | |
| CapEx | $20M | $15M | $14M | $13M | $15M | $8M | $13M | $13M | $17M | $17M | $13M | $18M | $20M | $11M | $11M | $10M | |
| Investing Cash Flow | $-20M | $21M | $-14M | $-38M | $-16M | $-7M | $-12M | $-13M | $-26M | $-29M | $-10M | $-18M | $-20M | $-10M | $-36M | $-11M | |
| Net Debt Issued | $0 | · | · | · | $-425M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $60M | $239M | $130M | $231M | $189M | $122M | $243M | $199M | $189M | $101M | $300M | $33M | $113M | $0 | $291M | $191M | |
| Net Stock Activity | $-60M | · | · | · | $-189M | · | · | · | $-189M | · | · | · | $-113M | · | · | · | |
| Dividends Paid | $44M | $45M | $46M | $47M | $48M | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-179M | $-368M | $415M | $-292M | $-740M | $-122M | $-241M | $-195M | $-200M | $-98M | $-303M | $-29M | $-105M | $-43M | $-311M | $-219M | |
| Net Change in Cash | $-8M | $-25M | $718M | $-74M | $-557M | $110M | $18M | $-77M | $52M | $155M | $-26M | $163M | $-3M | $182M | $-73M | $-449M | |
| Free Cash Flow | $174M | · | · | · | $178M | · | · | · | $267M | · | · | · | $101M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $235M | · | · | · | $71M | · | · | · |
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 | 27.4% | · | 24.2% | 22.4% | 20.8% | · | 23.5% | 23.7% | 21.5% | · | 27.6% | 25.9% | 25.2% | · | 26.0% | -1.3% | |
| Net Margin | 19.3% | · | 17.6% | 14.5% | 14.1% | · | 15.2% | 15.4% | 14.3% | · | 18.6% | 16.6% | 15.3% | · | 15.8% | -4.1% | |
| Pretax Margin | 23.2% | · | 21.2% | 18.3% | 16.8% | · | 19.8% | 20.2% | 17.9% | · | 23.9% | 21.5% | 20.6% | · | 21.8% | -5.1% | |
| EBITDA Margin | 27.4% | · | 24.2% | 22.4% | 20.8% | · | 23.5% | 23.7% | 21.5% | · | 27.6% | 25.9% | 25.2% | · | 26.0% | -1.3% | |
| ROA | 4.0% | · | 3.6% | 3.0% | 2.8% | · | 3.1% | 3.1% | 2.9% | · | 4.0% | 3.2% | 2.6% | · | 2.9% | -0.75% | |
| ROE | -83.2% | · | -102.9% | -69.5% | -80.9% | · | -70.4% | -86.5% | -55.7% | · | -32.8% | -43.5% | -52.8% | · | -33.4% | 10.9% | |
| ROIC | 95.6% | · | 4.8% | 4.8% | -79.3% | · | -182.8% | -119.6% | -137.2% | · | -63.1% | -92.9% | -44.1% | · | -23.4% | 2.1% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | · | 1.4 | 0.7 | 1.6 | · | 2.5 | 2.5 | 2.4 | · | 2.0 | 2.1 | 1.7 | · | 1.2 | 1.3 | |
| Quick Ratio | 1.5 | · | 1.3 | 0.6 | 1.4 | · | 2.3 | 2.3 | 2.2 | · | 1.8 | 1.9 | 1.5 | · | 1.0 | 1.0 | |
| Debt / Equity | -1.9 | · | -18.1 | -14.9 | · | · | · | · | · | · | · | · | · | · | -0.1 | -0.1 | |
| LT Debt / Equity | · | · | -15.8 | -12.4 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 4.6 | · | 6.0 | 5.4 | 5.0 | · | 5.7 | -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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 2.8 | · | 2.7 | 2.6 | 3.0 | · | 2.9 | 2.9 | 3.6 | · | 3.8 | 3.6 | 3.6 | · | 4.5 | 3.6 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.47B | · | $3.50B | $3.45B | $3.45B | · | $3.50B | $3.43B | $3.36B | · | $3.31B | $3.22B | $3.19B | · | $3.21B | $3.20B | |
| Net Income TTM | $571M | · | $540M | $513M | $511M | · | $557M | $558M | $545M | · | $550M | $354M | $397M | · | $407M | $420M | |
| Market Cap | $7.18B | · | $8.44B | $7.47B | $7.76B | · | $9.61B | $7.91B | $9.63B | · | $10.65B | $11.63B | $10.69B | · | $13.34B | $19.73B | |
| Enterprise Value | $6.58B | · | $11.43B | $10.56B | · | · | · | · | · | · | · | · | · | · | $12.98B | $19.32B | |
| P/E | 13.8 | · | 17.1 | 16.1 | 16.7 | · | 18.9 | 15.4 | 19.0 | · | 20.5 | 34.0 | 28.4 | · | 144.7 | 217.8 | |
| P/S | 2.1 | · | 2.4 | 2.2 | 2.2 | · | 2.7 | 2.3 | 2.9 | · | 3.2 | 3.6 | 3.4 | · | 4.2 | 6.2 | |
| P/B | -32.9 | · | -37.7 | -32.3 | -42.5 | · | -108.6 | -60.7 | -89.4 | · | -35.6 | -65.4 | -31.9 | · | -19.1 | -43.6 | |
| P / Cash Flow | 37.0 | · | · | · | 40.2 | · | · | · | 33.9 | · | · | · | 88.8 | · | · | · | |
| P / FCF | 41.3 | · | · | · | 43.7 | · | · | · | 36.1 | · | · | · | 106.3 | · | · | · | |
| EV / EBITDA | 27.8 | · | 51.6 | 54.4 | · | · | · | · | · | · | · | · | · | · | 61.6 | -1916.4 | |
| EV / FCF | 37.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.9 | · | 3.3 | 3.1 | · | · | · | · | · | · | · | · | · | · | 4.0 | 6.0 | |
| Earnings Yield | 7.3% | · | 5.8% | 6.2% | 6.0% | · | 5.3% | 6.5% | 5.3% | · | 4.9% | 2.9% | 3.5% | · | 0.69% | 0.46% | |
| Payout Ratio | 26.5% | · | · | · | 40.6% | · | · | · | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $3.49B | $3.48B | $3.36B | $3.19B | $2.98B |
| 영업이익률 % | 25.0% | 23.7% | 27.3% | 16.2% | 28.5% |
| 순이익 | $613M | $551M | $651M | $360M | $277M |
| 희석 EPS | $2.38 | $2.02 | $2.26 | $1.24 | $0.93 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -15.7 | -60.5 | -196.6 | -10.7 | -19.3 |
| 유동비율 | 1.4 | 2.5 | 2.4 | 1.6 | 1.0 |
| 당좌 비율 | 1.3 | 2.4 | 2.2 | 1.4 | 0.9 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $1.02B | $882M | $829M | $477M | $833M |
최신 뉴스 이 회사 관련 최근 헤드라인
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
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.