MTD Mettler-Toledo International, Inc. Common Stock
$1308.43
가격 · 7월 2, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$1023–$1525
57% of range
애널리스트 평점
HOLD
20 analysts
목표 주가
$1311
+0% upside
P/E (TTM)
33.2
ROE
-615.5%
순이익률
21.6%
MTD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1308.43
시가총액
$28.38B
P/E (TTM)
33.2
EPS (TTM)
$42.05
매출 (TTM)
$4.03B
배당 수익률
—
ROE
-615.5%
부채/자본
-88.3
52주 범위
$1023 – $1525
MTD 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
$4.03B
2020-12-31
→
2025-12-31
EPS
$42.05
2020-12-31
→
2025-12-31
잉여현금흐름
$849M
2020-12-31
→
2025-12-31
마진
21.6%
2020-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MTD
동종업계 중앙값
P/E (TTM)
33.2
33.3
P/S (TTM)
7.0
5.1
P/B
-1200.9
6.2
Price / FCF (주가 / FCF)
33.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
MTD
동종업계 중앙값
Gross Margin (매출 총이익률)
59.4%
53.7%
Net Profit Margin (순이익률)
21.6%
16.2%
ROA
25.0%
10.8%
ROE
-615.5%
21.0%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MTD
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-88.3
41.8
Current Ratio (유동비율)
1.1
1.7
Quick Ratio (당좌 비율)
0.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MTD
동종업계 중앙값
Revenue YoY (매출 YoY)
4.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
0.90%
—
Revenue CAGR 5Y (매출 CAGR 5년)
5.5%
—
EPS YoY
3.9%
—
Net Income YoY (순이익 YoY)
0.70%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MTD
동종업계 중앙값
MTD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
20 명의 애널리스트
- 적극 매수 5 25.0%
- 매수 5 25.0%
- 보유 10 50.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
12 명의 애널리스트 · 2026-07-04
중앙값
$1300.00
지금
$1308.43
저가
$1194.00
고가
$1550.00
중앙값 목표
$1300.00
-0.6%
평균 목표
$1311.17
+0.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.31%
다음 실적
7월 29, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $8.91 | $8.79 | 0.12% |
| 2025년 12월 31일 | $13.36 | $12.93 | 0.43% |
| 2025년 9월 30일 | $11.15 | $10.74 | 0.41% |
| 2025년 6월 30일 | $10.09 | $9.70 | 0.39% |
| 2025년 3월 31일 | $8.19 | $7.97 | 0.22% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| MTD | $28.38B | 33.2 | 4.0% | 21.6% | -615.5% | 59.4% |
| DHR | $161.82B | 45.3 | 2.9% | 14.7% | 7.1% | 59.1% |
| A | $41.43B | 32.0 | 6.7% | 18.8% | 20.6% | — |
| WAT | $22.62B | 35.3 | 7.0% | 20.3% | 27.2% | — |
| IQV | $38.23B | 28.8 | 5.9% | 8.3% | 21.6% | — |
| ILMN | $20.65B | 24.8 | -0.66% | 19.6% | 34.1% | 66.1% |
| WST | $19.81B | 40.5 | 6.2% | 16.1% | 16.2% | 35.9% |
| MEDP | $15.93B | 36.8 | 20.0% | 17.8% | 142.9% | — |
| TEM | — | -41.9 | 83.4% | -19.3% | -61.2% | — |
| RVTY | $10.86B | 46.7 | 3.7% | 8.5% | 3.3% | — |
| CRL | $10.02B | -70.0 | -0.85% | -3.6% | -4.4% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.03B | $3.87B | $3.79B | $3.92B | $3.72B | $3.09B | $3.01B | $2.94B | $2.73B | $2.51B | $2.40B | $2.49B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $834M | $768M | $745M | $811M | |
| Gross Profit | $2.39B | $2.33B | $2.24B | $2.31B | $2.17B | $1.80B | $1.74B | $1.68B | $1.58B | $1.44B | $1.35B | $1.36B | |
| R&D Expense | $199M | $189M | $185M | $177M | $170M | $140M | $144M | $141M | $128M | $119M | $119M | $123M | |
| SG&A Expense | $998M | $936M | $904M | $938M | $944M | $820M | $819M | $813M | $795M | $745M | $701M | $729M | |
| Interest Expense | $69M | $75M | $77M | $55M | $43M | $39M | $37M | $35M | $33M | $28M | $27M | $25M | |
| Other Non-op | $17M | $5M | $4M | $9M | $3M | $14M | $6M | $22M | $10M | $1M | $867.0K | $-2M | |
| Pretax Income | $1.05B | $1.04B | $974M | $1.07B | $949M | $749M | $681M | $652M | $574M | $504M | $463M | $445M | |
| Income Tax | $180M | $174M | $185M | $198M | $180M | $146M | $120M | $139M | $198M | $120M | $111M | $107M | |
| Net Income | $869M | $863M | $789M | $873M | $769M | $603M | $561M | $513M | $376M | $384M | $353M | $338M | |
| EPS (Basic) | $42.17 | $40.67 | $36.10 | $38.79 | $33.25 | $25.24 | $22.84 | $20.33 | $14.62 | $14.49 | $12.75 | $11.71 | |
| EPS (Diluted) | $42.05 | $40.48 | $35.90 | $38.41 | $32.78 | $24.91 | $22.47 | $19.88 | $14.24 | $14.22 | $12.48 | $11.44 | |
| Shares (Basic) | 20,610,189 | 21,221,839 | 21,848,122 | 22,491,790 | 23,129,862 | 23,882,648 | 24,567,609 | 25,215,674 | 25,713,575 | 26,517,768 | 27,680,918 | 28,890,771 | |
| Shares (Diluted) | 20,671,708 | 21,320,641 | 21,971,528 | 22,718,290 | 23,457,630 | 24,199,230 | 24,974,457 | 25,781,324 | 26,393,783 | 27,023,905 | 28,269,615 | 29,571,308 |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $59M | $70M | $96M | $99M | $94M | $208M | $178M | $149M | $159M | $99M | $85M | |
| Receivables | $778M | $687M | $664M | $709M | $647M | $594M | $566M | $536M | $529M | $455M | $411M | $436M | |
| Inventory | $387M | $342M | $386M | $442M | $415M | $298M | $274M | $269M | $255M | $222M | $214M | $205M | |
| Prepaid Expense | $130M | $105M | $111M | $128M | $109M | $71M | $61M | $63M | $74M | $61M | $71M | $62M | |
| Current Assets | $1.36B | $1.19B | $1.23B | $1.38B | $1.27B | $1.06B | $1.11B | $1.05B | $1.01B | $897M | $795M | $849M | |
| PP&E (Net) | $846M | $770M | $803M | $779M | $799M | $799M | $749M | $718M | $668M | $564M | $517M | $511M | |
| PP&E (Gross) | $1.67B | $1.47B | $1.51B | $1.43B | $1.41B | $1.42B | $1.31B | $1.23B | $1.18B | $1.02B | $954M | $935M | |
| Accum. Depreciation | $822M | $697M | $704M | $656M | $606M | $622M | $564M | $516M | $509M | $459M | $437M | $423M | |
| Goodwill | $739M | $669M | $670M | $660M | $649M | $550M | $536M | $535M | $540M | $476M | $446M | $444M | |
| Intangibles | $279M | $257M | $285M | $306M | $307M | $197M | $206M | $217M | $227M | $167M | $115M | $113M | |
| Other Non-current Assets | $445M | $315M | $335M | $345M | $263M | $170M | $152M | $68M | $67M | $29M | $52M | $61M | |
| Total Assets | $3.71B | $3.24B | $3.36B | $3.49B | $3.33B | $2.81B | $2.79B | $2.62B | $2.55B | $2.17B | $1.96B | $1.97B | |
| Accounts Payable | $267M | $216M | $210M | $253M | $273M | $176M | $186M | $197M | $168M | $147M | $142M | $146M | |
| Accrued Liabilities | $237M | $188M | $196M | $205M | $209M | $197M | $166M | $156M | $153M | $133M | $128M | $121M | |
| Current Liabilities | $1.20B | $1.17B | $1.18B | $1.15B | $1.15B | $840M | $755M | $734M | $690M | $588M | $558M | $679M | |
| Capital Leases | $78M | $82M | $87M | $87M | $88M | · | $61M | · | · | · | · | · | |
| Deferred Tax | $152M | $104M | $109M | $111M | $62M | $34M | $45M | $49M | $51M | $64M | $51M | $57M | |
| Other Non-current Liabilities | $298M | $263M | $327M | $300M | $366M | $373M | $333M | $261M | $301M | $205M | $195M | $218M | |
| Total Liabilities | $3.74B | $3.37B | $3.51B | $3.47B | $3.16B | $2.53B | $2.37B | $2.03B | $2.00B | $1.73B | $1.38B | $1.29B | |
| Long-term Debt | $2.09B | $1.83B | $1.89B | $1.91B | $1.58B | $1.28B | $1.24B | $985M | $960M | $875M | $575M | · | |
| Total Debt | $2.09B | $1.83B | $1.89B | $1.91B | $1.58B | $1.28B | $1.24B | · | · | · | · | · | |
| Common Stock | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | |
| Retained Earnings | $9.24B | $8.37B | $7.51B | $6.73B | $5.86B | $5.10B | $4.50B | $3.94B | $3.43B | $3.07B | $2.69B | $2.36B | |
| Treasury Stock | $9.84B | $9.05B | $8.21B | $7.33B | $6.26B | $5.28B | $4.54B | $3.81B | $3.37B | $3.01B | $2.54B | $2.10B | |
| AOCI | $-359M | $-346M | $-320M | $-227M | $-255M | $-335M | $-324M | $-302M | $-265M | $-355M | $-355M | $-267M | |
| Stockholders' Equity | $-24M | $-127M | $-150M | $25M | $171M | $283M | $421M | $590M | $547M | $435M | $580M | $720M | |
| Liabilities + Equity | $3.71B | $3.24B | $3.36B | $3.49B | $3.33B | $2.81B | $2.79B | $2.62B | $2.55B | $2.17B | $1.96B | $2.01B | |
| Shares Outstanding | 21,526,172 | 20,949,461 | 21,526,172 | 22,139,009 | 22,843,103 | 23,471,841 | 24,125,317 | 24,921,963 | 25,541,393 | 26,020,234 | 27,090,118 | 28,243,007 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $23M | $20M | $18M | $20M | $20M | $19M | $18M | $18M | $17M | $15M | $14M | $14M | |
| Deferred Tax | $17M | $-5M | $-13M | $27M | $563.0K | $-13M | $-5M | $2M | $-3M | $2M | $7M | $15M | |
| Amort. of Intangibles | $28M | $27M | $28M | $26M | $22M | $16M | $15M | $14M | $12M | $8M | $6M | $6M | |
| Restructuring | $18M | $20M | $33M | $10M | $5M | $11M | $16M | $18M | $13M | $6M | $11M | $6M | |
| Operating Cash Flow | $956M | $968M | $966M | $859M | $909M | $725M | $603M | $565M | $516M | $461M | $440M | $419M | |
| CapEx | $107M | $104M | $105M | $121M | $108M | $92M | $97M | $143M | $127M | $124M | $83M | $89M | |
| Investing Cash Flow | $-194M | $-119M | $-132M | $-139M | $-314M | $-100M | $-99M | $-139M | $-217M | $-231M | $-101M | $-94M | |
| Stock Repurchased | $800M | $850M | $900M | $1.10B | $1000M | $775M | $775M | $475M | $400M | $500M | $495M | $414M | |
| Net Stock Activity | $-800M | $-850M | $-900M | $-1.10B | $-1000M | $-775M | $-775M | $-475M | $-400M | $-500M | $-495M | $-414M | |
| Financing Cash Flow | $-755M | $-856M | $-860M | $-716M | $-591M | $-744M | $-477M | $-388M | $-320M | $-164M | $-320M | $-348M | |
| Net Change in Cash | $8M | $-10M | $-26M | $-3M | $4M | $-114M | $30M | $29M | $-10M | $60M | $14M | $-27M | |
| Free Cash Flow | $849M | $864M | $861M | $738M | $801M | $632M | $506M | $422M | $389M | $319M | $344M | $330M | |
| Levered FCF | $792M | $802M | $798M | $693M | $766M | $601M | $475M | $395M | $367M | $298M | $323M | $311M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 59.4% | 60.1% | 59.2% | 58.9% | 58.4% | 58.4% | 57.9% | 57.4% | 57.7% | 57.2% | 56.4% | 54.7% | |
| Net Margin | 21.6% | 22.3% | 20.8% | 22.3% | 20.7% | 19.5% | 18.6% | 17.5% | 13.8% | 15.3% | 14.7% | 13.6% | |
| Pretax Margin | 26.1% | 26.8% | 25.7% | 27.3% | 25.5% | 24.3% | 22.7% | 22.2% | 21.1% | 20.1% | 19.4% | 17.9% | |
| ROA | 25.0% | 26.3% | 23.0% | 25.6% | 25.0% | 21.5% | 20.8% | · | · | · | · | · | |
| ROE | -615.5% | -613.8% | -616.7% | -3007.8% | 465.2% | 166.1% | 130.6% | · | · | · | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.0 | 1.0 | 1.2 | 1.1 | 1.3 | 1.5 | · | · | · | · | · | |
| Quick Ratio | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 1.0 | · | · | · | · | · | |
| Debt / Equity | -88.3 | -14.4 | -12.6 | 77.0 | 9.2 | 4.5 | 2.9 | · | · | · | · | · | |
| LT Debt / Equity | -88.3 | -14.4 | -12.6 | 77.0 | 9.2 | 4.5 | 2.9 | · | · | · | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.2 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | · | · | · | · | · | |
| Receivables Turnover | 5.5 | 5.7 | 5.5 | 5.8 | 6.0 | 5.3 | 5.5 | · | · | · | · | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.0% | 2.2% | -3.4% | 5.4% | 20.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 0.90% | 1.4% | 7.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 3.9% | 12.8% | -6.5% | 17.2% | 31.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 3.1% | 7.3% | 13.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 11.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 0.70% | 9.4% | -9.6% | 13.5% | 27.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -0.13% | 3.9% | 9.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 7.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.03B | $3.87B | $3.79B | $3.92B | $3.72B | $3.09B | $3.01B | $2.94B | $2.73B | $2.51B | $2.40B | $2.49B | |
| Net Income TTM | $869M | $863M | $789M | $873M | $769M | $603M | $561M | $513M | $376M | $384M | $353M | $338M | |
| Market Cap | $28.38B | $25.64B | $26.11B | $32.00B | $38.77B | $26.75B | $19.14B | · | · | · | · | · | |
| Enterprise Value | · | · | $27.93B | $33.81B | $40.25B | $27.94B | $20.17B | · | · | · | · | · | |
| P/E | 33.2 | 30.2 | 33.8 | 37.6 | 51.8 | 45.8 | 35.3 | 28.4 | 43.5 | 29.4 | 27.2 | 26.4 | |
| P/S | 7.0 | 6.6 | 6.9 | 8.2 | 10.4 | 8.7 | 6.4 | · | · | · | · | · | |
| P/B | -1200.9 | -202.0 | -174.1 | 1290.7 | 226.2 | 94.6 | 45.5 | · | · | · | · | · | |
| P / Cash Flow | 29.7 | 26.5 | 27.0 | 37.3 | 42.7 | 36.9 | 31.7 | · | · | · | · | · | |
| P / FCF | 33.4 | 29.7 | 30.3 | 43.4 | 48.4 | 42.3 | 37.8 | · | · | · | · | · | |
| EV / FCF | · | · | 32.5 | 45.8 | 50.2 | 44.2 | 39.8 | · | · | · | · | · | |
| EV / Revenue | · | · | 7.4 | 8.6 | 10.8 | 9.1 | 6.7 | · | · | · | · | · | |
| Earnings Yield | 3.0% | 3.3% | 3.0% | 2.7% | 1.9% | 2.2% | 2.8% | 3.5% | 2.3% | 3.4% | 3.7% | 3.8% |
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 | $947M | $1.13B | $1.03B | $983M | $884M | $1.05B | $955M | $947M | $926M | $935M | $942M | $982M | $929M | $1.06B | $986M | $978M | |
| Gross Profit | $556M | $675M | $609M | $580M | $526M | $639M | $572M | $566M | $548M | $552M | $560M | $584M | $547M | $632M | $585M | $572M | |
| R&D Expense | $51M | $53M | $51M | $49M | $46M | $50M | $47M | $46M | $46M | $46M | $46M | $47M | $45M | $46M | $44M | $44M | |
| SG&A Expense | $258M | $260M | $248M | $247M | $243M | $237M | $229M | $236M | $234M | $223M | $217M | $229M | $235M | $228M | $233M | $242M | |
| Interest Expense | $17M | $17M | $18M | $17M | $17M | $18M | $19M | $19M | $19M | $20M | $20M | $19M | $18M | $17M | $14M | $13M | |
| Other Non-op | $7M | $8M | $3M | $3M | $3M | $843.0K | $2M | $2M | $343.0K | $2M | $1M | $1M | $396.0K | $2M | $2M | $2M | |
| Pretax Income | $210M | $329M | $269M | $249M | $202M | $315M | $259M | $243M | $221M | $233M | $251M | $263M | $227M | $325M | $276M | $257M | |
| Income Tax | $40M | $43M | $52M | $46M | $38M | $62M | $47M | $21M | $43M | $48M | $50M | $49M | $38M | $59M | $55M | $45M | |
| Net Income | $169M | $286M | $217M | $202M | $164M | $252M | $212M | $222M | $178M | $185M | $202M | $214M | $188M | $266M | $221M | $212M | |
| EPS (Basic) | $8.35 | $13.95 | $10.60 | $9.78 | $7.84 | $11.96 | $10.01 | $10.42 | $8.28 | $8.56 | $9.26 | $9.75 | $8.53 | $11.91 | $9.85 | $9.39 | |
| EPS (Diluted) | $8.33 | $13.91 | $10.57 | $9.76 | $7.81 | $11.91 | $9.96 | $10.37 | $8.24 | $8.53 | $9.21 | $9.69 | $8.47 | $11.81 | $9.76 | $9.29 | |
| Shares (Basic) | 20,286,133 | -41,456,575 | 20,510,579 | 20,687,312 | 20,868,873 | -42,634,514 | 21,139,674 | 21,279,006 | 21,437,673 | -43,956,923 | 21,776,944 | 21,944,645 | 22,083,456 | -45,273,276 | 22,403,393 | 22,593,375 | |
| Shares (Diluted) | 20,338,274 | -41,583,179 | 20,571,000 | 20,738,699 | 20,945,188 | -42,857,565 | 21,242,343 | 21,392,550 | 21,543,313 | -44,248,991 | 21,886,482 | 22,080,602 | 22,253,435 | -45,753,634 | 22,610,027 | 22,821,666 |
대차대조표 28
| 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 | · | · | $69M | $62M | · | · | $72M | $71M | · | · | $70M | $84M | · | · | $122M | $109M | |
| Receivables | $708M | $778M | $687M | $682M | $638M | $687M | $637M | $635M | $650M | · | $635M | $648M | $640M | · | $611M | $627M | |
| Inventory | $405M | $387M | $402M | $388M | $359M | $342M | $376M | $366M | $374M | · | $376M | $395M | $428M | · | $451M | $463M | |
| Prepaid Expense | $158M | $130M | $123M | $113M | $103M | $105M | $114M | $106M | $117M | · | $116M | $120M | $130M | · | $131M | $125M | |
| Current Assets | $1.33B | $1.36B | $1.28B | $1.24B | $1.16B | $1.19B | $1.20B | $1.18B | $1.21B | · | $1.20B | $1.25B | $1.29B | · | $1.32B | $1.32B | |
| PP&E (Net) | $830M | $846M | $818M | $817M | $778M | $770M | $790M | $769M | $773M | · | $763M | $781M | $780M | · | $729M | $761M | |
| PP&E (Gross) | · | $1.67B | · | · | · | $1.47B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $822M | · | · | · | $697M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $737M | $739M | $731M | $684M | $673M | $669M | $672M | $665M | $666M | $670M | $661M | $665M | $662M | $660M | $636M | $643M | |
| Intangibles | $274M | $279M | $278M | $254M | $252M | $257M | $263M | $268M | $274M | · | $287M | $295M | $300M | · | $297M | $298M | |
| Other Non-current Assets | $454M | $445M | $377M | $364M | $331M | $315M | $364M | $338M | $327M | · | $353M | $356M | $353M | · | $281M | $272M | |
| Total Assets | $3.67B | $3.71B | $3.52B | $3.40B | $3.23B | $3.24B | $3.32B | $3.25B | $3.28B | $3.36B | $3.29B | $3.37B | $3.41B | $3.49B | $3.29B | $3.34B | |
| Accounts Payable | $229M | $267M | $247M | $216M | $201M | $216M | $203M | $199M | $189M | · | $174M | $170M | $177M | · | $227M | $268M | |
| Accrued Liabilities | $234M | $237M | $195M | $189M | $182M | $188M | $190M | $181M | $190M | · | $173M | $178M | $189M | · | $202M | $203M | |
| Current Liabilities | $1.11B | $1.20B | $1.19B | $1.11B | $1.15B | $1.17B | $1.18B | $1.28B | $1.13B | · | $1.07B | $1.01B | $1.00B | · | $1.16B | $1.12B | |
| Capital Leases | · | $78M | · | · | · | $82M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $147M | $152M | $108M | $115M | $104M | $104M | $108M | $102M | $100M | · | $112M | $116M | $113M | · | $77M | $69M | |
| Other Non-current Liabilities | $293M | $298M | $324M | $314M | $272M | $263M | $290M | $272M | $306M | · | $283M | $291M | $301M | · | $311M | $321M | |
| Total Liabilities | $3.71B | $3.74B | $3.77B | $3.66B | $3.42B | $3.37B | $3.47B | $3.40B | $3.44B | · | $3.39B | $3.46B | $3.43B | · | $3.38B | $3.33B | |
| Long-term Debt | · | $2.09B | $2.15B | $2.12B | · | $1.83B | $1.89B | $1.75B | · | · | $1.93B | $2.05B | · | · | $1.83B | $1.82B | |
| Total Debt | $2.16B | · | $2.15B | $2.12B | $1.89B | · | $1.89B | $1.75B | $1.90B | · | $1.93B | · | $2.02B | · | $1.83B | · | |
| Common Stock | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | $448.0K | · | $448.0K | $448.0K | $448.0K | · | $448.0K | $448.0K | |
| Retained Earnings | $9.41B | $9.24B | $8.95B | $8.74B | $8.53B | $8.37B | $8.12B | $7.91B | $7.69B | · | $7.33B | $7.13B | $6.91B | · | $6.46B | $6.24B | |
| Treasury Stock | $10.05B | $9.84B | $9.71B | $9.49B | $9.27B | $9.05B | $8.84B | $8.63B | $8.43B | · | $8.04B | $7.81B | $7.56B | · | $7.06B | $6.79B | |
| AOCI | $-345M | $-359M | $-416M | $-422M | $-351M | $-346M | $-328M | $-310M | $-298M | $-320M | $-263M | $-267M | $-229M | $-227M | $-325M | $-282M | |
| Stockholders' Equity | $-42M | $-24M | $-249M | $-259M | $-182M | $-127M | $-154M | $-153M | $-159M | $-150M | $-106M | $-90M | $-24M | $25M | $-83M | $7M | |
| Liabilities + Equity | $3.67B | $3.71B | $3.52B | $3.40B | $3.23B | $3.24B | $3.32B | $3.25B | $3.28B | · | $3.29B | $3.37B | $3.41B | · | $3.29B | $3.34B | |
| Shares Outstanding | 21,357,370 | 20,359,353 | 21,683,802 | 21,683,802 | 21,357,370 | 20,949,461 | 21,683,802 | 21,683,802 | 21,357,370 | 21,526,172 | 21,864,818 | 21,864,818 | 22,680,305 | 22,139,009 | 22,294,189 | 22,506,610 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $5M | $6M | $6M | $5M | $5M | $6M | $4M | $5M | $5M | $5M | $4M | $4M | $4M | $6M | $5M | $5M | |
| Deferred Tax | $-2M | $23M | $-2M | $-2M | $-879.0K | $-155.0K | $-1M | $-2M | $-2M | $-9M | $-3M | $-2M | $602.0K | $31M | $-2M | $-2M | |
| Amort. of Intangibles | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $7M | $7M | |
| Restructuring | $7M | $5M | $6M | $4M | $4M | $2M | $3M | $5M | $10M | $13M | $7M | $8M | $4M | $2M | $2M | $2M | |
| Operating Cash Flow | $140M | $226M | $299M | $236M | $194M | $266M | $255M | $258M | $190M | $282M | $264M | $267M | $153M | $304M | $245M | $219M | |
| CapEx | $17M | $42M | $24M | $24M | $17M | $41M | $21M | $24M | $17M | $32M | $21M | $29M | $23M | $32M | $27M | $43M | |
| Investing Cash Flow | $-31M | $-40M | $-99M | $-48M | $-7M | $-51M | $-38M | $-22M | $-9M | $-36M | $-31M | $-43M | $-22M | $-50M | $-49M | $-34M | |
| Stock Repurchased | $206M | $144M | $219M | $219M | $219M | $212M | $212M | $212M | $212M | $176M | $224M | $250M | $250M | $275M | $275M | $275M | |
| Net Stock Activity | $-206M | · | · | · | $-219M | · | · | · | $-212M | · | · | · | $-250M | · | · | · | |
| Financing Cash Flow | $-114M | $-192M | $-193M | $-186M | $-184M | $-224M | $-219M | $-234M | $-179M | $-249M | $-246M | $-227M | $-138M | $-285M | $-177M | $-189M | |
| Net Change in Cash | $-6M | $-2M | $7M | $-2M | $5M | $-12M | $764.0K | $619.0K | $384.0K | $132.0K | $-14M | $-6M | $-7M | $-26M | $13M | $-8M | |
| Free Cash Flow | $122M | · | · | · | $177M | · | · | · | $173M | · | · | · | $130M | · | · | · | |
| Levered FCF | $109M | · | · | · | $164M | · | · | · | $157M | · | · | · | $115M | · | · | · |
수익성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 58.7% | · | 59.2% | 59.0% | 59.5% | · | 60.0% | 59.8% | 59.2% | · | 59.4% | 59.4% | 58.9% | · | 59.3% | 58.4% | |
| Net Margin | 17.9% | · | 21.1% | 20.6% | 18.5% | · | 22.2% | 23.4% | 19.2% | · | 21.4% | 21.8% | 20.3% | · | 22.4% | 21.7% | |
| Pretax Margin | 22.1% | · | 26.2% | 25.3% | 22.9% | · | 27.1% | 25.7% | 23.8% | · | 26.7% | 26.8% | 24.4% | · | 28.0% | 26.2% | |
| ROA | 4.9% | · | 6.4% | 6.1% | 5.0% | · | 6.4% | 6.9% | 5.3% | · | 6.1% | · | 5.6% | · | 6.7% | · | |
| ROE | -151.4% | · | -107.8% | -98.3% | -96.0% | · | -162.6% | 1147.5% | -193.8% | · | -206.2% | · | 627.0% | · | -584.0% | · |
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 | 1.2 | · | 1.1 | 1.1 | 1.0 | · | 1.0 | 0.9 | 1.1 | · | 1.1 | · | 1.3 | · | 1.1 | · | |
| Quick Ratio | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | · | 0.6 | · | 0.6 | · | |
| Debt / Equity | -51.6 | · | -8.6 | -8.2 | -10.4 | · | -12.3 | -11.4 | -12.0 | · | -18.2 | · | -82.4 | · | -22.0 | · | |
| LT Debt / Equity | -51.6 | · | -8.6 | -8.2 | -10.4 | · | -12.3 | -11.4 | -12.0 | · | -18.2 | · | -82.4 | · | -22.0 | · |
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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | · | 0.3 | · | 0.3 | · | |
| Receivables Turnover | 1.4 | · | 1.6 | 1.5 | 1.4 | · | 1.5 | 1.5 | 1.4 | · | 1.5 | · | 1.5 | · | 1.6 | · |
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 | $3.84B | · | $3.85B | $3.77B | $3.71B | · | $3.77B | $3.80B | $3.78B | · | $3.84B | $3.88B | $3.79B | · | $3.81B | $3.75B | |
| Net Income TTM | $753M | · | $795M | $799M | $774M | · | $812M | $815M | $781M | · | $792M | $811M | $810M | · | $781M | $764M | |
| Market Cap | $26.94B | · | $26.62B | $25.47B | $25.22B | · | $32.52B | $30.31B | $28.43B | · | $24.23B | · | $34.71B | · | $24.17B | · | |
| Enterprise Value | · | · | $28.70B | $27.53B | · | · | $34.34B | $31.98B | · | · | $26.09B | · | · | · | $25.87B | · | |
| P/E | 34.6 | · | 32.2 | 31.0 | 32.5 | · | 39.7 | 37.3 | 37.4 | · | 29.8 | 35.2 | 43.6 | · | 30.7 | 34.4 | |
| P/S | 7.0 | · | 6.9 | 6.8 | 6.8 | · | 8.6 | 8.0 | 7.5 | · | 6.3 | · | 9.2 | · | 6.3 | · | |
| P/B | -643.1 | · | -106.8 | -98.4 | -138.6 | · | -210.7 | -198.4 | -179.1 | · | -228.8 | · | -1418.4 | · | -291.9 | · | |
| P / Cash Flow | 192.7 | · | · | · | 129.7 | · | · | · | 149.7 | · | · | · | 226.4 | · | · | · | |
| P / FCF | 220.1 | · | · | · | 142.3 | · | · | · | 164.7 | · | · | · | 266.8 | · | · | · | |
| EV / Revenue | · | · | 7.5 | 7.3 | · | · | 9.1 | 8.4 | · | · | 6.8 | · | · | · | 6.8 | · | |
| Earnings Yield | 2.9% | · | 3.1% | 3.2% | 3.1% | · | 2.5% | 2.7% | 2.7% | · | 3.4% | 2.8% | 2.3% | · | 3.3% | 2.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $4.03B | — | $3.87B | — | — |
| 매출 총이익률 % | 59.4% | — | 60.1% | — | — |
| 순이익 | $869M | — | $863M | — | — |
| 희석 EPS | $42.05 | — | $40.48 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -88.3 | — | -14.4 | — | — |
| 유동비율 | 1.1 | — | 1.0 | — | — |
| 당좌 비율 | 0.6 | — | 0.6 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $849M | — | $864M | — | — |
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.