가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NMR
5년 평균
동종업계 중앙값
결론
P/E
0.15년 평균 ≈0.1
≈0.1
·
·
P/S
0.05년 평균 ≈0.0
≈0.0
·
·
P/B
0.05년 평균 ≈0.0
≈0.0
·
·
Price / FCF (주가 / FCF)
-0.05년 평균 ≈-0.3
≈-0.3
·
·
Price / Cash Flow (주가 / 현금 흐름)
-0.05년 평균 ≈0.0
≈0.0
·
·
EV / Revenue (EV / 매출)
-0.55년 평균 ≈-0.9
≈-0.9
·
·
EV / FCF
2.15년 평균 ≈50.3
≈50.3
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
0.05년 평균 ≈0.0
≈0.0
·
·
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
NMR
5년 평균
동종업계 중앙값
결론
Pretax Margin (세전 마진)
11.2%5년 평균 ≈9.8%
≈9.8%
·
·
Net Profit Margin (순이익률)
7.6%5년 평균 ≈6.3%
≈6.3%
·
·
ROA
0.61%5년 평균 ≈0.41%
≈0.41%
·
·
ROE
10.1%5년 평균 ≈6.7%
≈6.7%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NMR
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.55년 평균 ≈0.4
≈0.4
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NMR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$118.995년 평균 ≈$71.54
≈$71.54
·
·
Revenue / Share (주당 매출)
$0.005년 평균 ≈$0.00
≈$0.00
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.005년 평균 ≈$-0.00
≈$-0.00
·
·
Cash / Share (주당 현금)
$1481.625년 평균 ≈$1355.24
≈$1355.24
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NMR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.15년 평균 ≈0.1
≈0.1
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$165.9M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률636.7%
지급 비율49.6%
연간 지급액≈$0.48반기별 납부
배당락일
금액
통화
수익률
3월 31, 2025
$0.24
USD
≈6.4%
9월 30, 2024
$0.15
USD
≈4.8%
3월 27, 2024
$0.10
USD
≈1.5%
3월 30, 2020
$0.05
USD
≈1.0%
9월 26, 2007
$0.08
USD
≈2.4%
6월 27, 2007
$0.07
USD
≈1.6%
3월 28, 2007
$0.16
USD
≈1.4%
9월 27, 2006
$0.07
USD
≈2.5%
6월 27, 2006
$0.07
USD
≈2.8%
3월 28, 2006
$0.31
USD
≈2.0%
9월 27, 2005
$0.11
USD
≈1.3%
3월 28, 2005
$0.10
USD
≈1.3%
9월 27, 2004
$0.09
USD
≈1.2%
3월 26, 2004
$0.07
USD
≈0.75%
9월 25, 2003
$0.07
USD
≈1.2%
3월 26, 2003
$0.12
USD
≈1.1%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-7.0%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
$34.04
$38.90
-12.5%
2026년 3월 31일
$25.35
$35.06
-27.7%
2025년 12월 31일
$31.18
$34.32
-9.2%
2025년 9월 30일
$31.35
$25.61
22.4%
2025년 6월 30일
$35.19
$36.91
-4.6%
2025년 3월 31일
$24.35
$27.12
-10.2%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서10
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$4.76T
$4.74T
$4.16T
$2.49T
$1.59T
$1.62T
$1.95T
$1.84T
$1.97T
$1.72T
$1.72T
$1.93T
Interest Expense
$2.59T
$2.84T
$2.60T
$1.15T
$230.11B
$215.36B
$664.65B
$718.35B
$475.19B
$312.32B
$327.42B
$326.41B
Interest Income
$2.67T
$2.93T
$2.62T
$1.11T
$284.22B
$356.47B
$794.47B
$776.96B
$585.67B
$441.04B
$440.05B
$436.77B
Pretax Income
$531.55B
$473.51B
$284.19B
$179.75B
$221.00B
$219.13B
$269.59B
$-30.50B
$326.26B
$316.18B
$185.85B
$322.07B
Income Tax
$165.44B
$124.71B
$96.63B
$57.80B
$80.09B
$70.27B
$28.89B
$57.01B
$103.87B
$80.23B
$22.60B
$120.78B
Net Income
$362.13B
$340.74B
$165.86B
$92.79B
$143.00B
$153.12B
$217.00B
$-100.44B
$219.34B
$239.62B
$131.55B
$224.78B
EPS (Basic)
$123.08
$115.30
$54.97
$30.86
$46.68
$50.11
$67.76
$-29.90
$63.13
$67.29
$36.53
$61.66
EPS (Diluted)
$118.99
$111.03
$52.69
$29.74
$45.23
$48.63
$66.20
$-29.92
$61.88
$65.65
$35.52
$60.03
Shares (Basic)
2,942,280,410,000,000
2,955,204,882,000,000
3,017,128,412,000,000
3,006,744,201,000,000
3,063,524,091,000,000
3,055,525,640,000,000
3,202,369,845,000,000
3,359,564,840,000,000
3,474,593,441,000,000
3,560,775,652
3,600,701,499
3,645,514,878
Shares (Diluted)
3,041,190,068,000,000
3,066,458,811,000,000
3,144,540,974,000,000
3,114,313,612,000,000
3,158,708,013,000,000
3,147,338,609,000,000
3,276,510,404,000,000
3,359,566,740,000,000
3,543,602,532,000,000
3,647,729,909
3,700,388,050
3,743,690,088
대차대조표19
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$4.30T
$4.42T
$4.24T
$3.82T
$3.32T
$3.51T
$3.19T
$2.69T
$2.35T
$2.54T
$3.48T
$1.32T
PP&E (Net)
$543.85B
$436.45B
$448.79B
$464.32B
$419.05B
$464.45B
$440.51B
$349.37B
$338.98B
$349.70B
$355.51B
$401.07B
Accum. Depreciation
$600.42B
$546.12B
$529.61B
$459.95B
$426.08B
$395.43B
$397.11B
$416.05B
$397.83B
$445.00B
$402.60B
$383.99B
Goodwill
$172.49B
$17.20B
$19.26B
$17.64B
$14.41B
$13.14B
$472M
$474M
$78.52B
$80.41B
$80.76B
$86.19B
Intangibles
$114.13B
$3.02B
$7.86B
$8.49B
$6.25B
$7.29B
$8.62B
$10.46B
$12.38B
$15.45B
$20.77B
$27.79B
Total Assets
$62.65T
$56.80T
$55.15T
$47.77T
$43.41T
$42.52T
$44.00T
$40.97T
$40.34T
$42.85T
$41.09T
$41.78T
Short-term Debt
$1.75T
$1.12T
$1.05T
$1.01T
$1.05T
$1.37T
$1.49T
$841.76B
$743.50B
$543.05B
$662.90B
$662.26B
Deferred Tax
·
·
·
·
·
·
$66.91B
$84.57B
$57.11B
$34.37B
$35.24B
$71.17B
Total Liabilities
$58.79T
$53.22T
$51.70T
$44.55T
$40.44T
$39.76T
$41.27T
$38.29T
$37.54T
$40.01T
$38.35T
$39.04T
Long-term Debt
$15.54T
$13.37T
$12.45T
$10.40T
$9.26T
$7.98T
$7.78T
$7.92T
$7.38T
$7.20T
$8.13T
$8.34T
Total Debt
$1.75T
$1.12T
$1.05T
$1.01T
$1.05T
$1.37T
$1.49T
$841.76B
$743.50B
$543.05B
$662.90B
$662.26B
Common Stock
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
$594.49B
Paid-in Capital
$706.26B
$704.88B
$708.78B
$707.19B
$697.51B
$696.12B
$683.23B
$687.76B
$675.28B
$681.33B
$692.71B
$683.41B
Retained Earnings
$2.01T
$1.87T
$1.71T
$1.65T
$1.61T
$1.53T
$1.65T
$1.49T
$1.70T
$1.66T
$1.52T
$1.44T
Treasury Stock
$155.09B
$143.68B
$118.80B
$118.57B
$112.36B
$91.25B
$243.60B
$108.97B
$157.99B
$182.79B
$148.52B
$151.81B
AOCI
$548.22B
$447.81B
$459.98B
$318.45B
$127.97B
$-38.14B
$-26.11B
$-29.05B
$-59.36B
$33.65B
$44.98B
$143.74B
Stockholders' Equity
$3.71T
$3.47T
$3.35T
$3.15T
$2.91T
$2.69T
$2.65T
$2.63T
$2.75T
$2.79T
$2.70T
$2.71T
Liabilities + Equity
$62.65T
$56.80T
$55.15T
$47.77T
$43.41T
$42.52T
$44.00T
$40.97T
$40.34T
$42.85T
$41.09T
$41.78T
Shares Outstanding
2,901,337,224
2,956,210,965
2,970,755,160
3,003,679,324
3,017,804,012
3,063,155,434
3,038,587,493
3,310,800,799
3,392,937,486
3,528,429,451
3,608,391,999
3,598,865,213
현금 흐름17
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$68.27B
$61.65B
$61.34B
$61.42B
$59.52B
$63.85B
$63.58B
$57.92B
$71.58B
$70.93B
$79.39B
$78.88B
Stock-based Comp
$40.84B
$38.58B
$35.58B
$35.22B
$27.94B
$28.25B
$12.69B
$21.81B
$9.65B
$8.96B
$16.89B
$19.36B
Deferred Tax
$8.35B
$11.56B
$-312M
$6.14B
$3.11B
$-21.11B
$-23.91B
$21.57B
$60.26B
$22.53B
$-58.86B
$26.49B
Amort. of Intangibles
$4.85B
$2.55B
$2.48B
$1.59B
$1.72B
$2.30B
$1.66B
$2.50B
$3.32B
$4.54B
$5.18B
$4.98B
Operating Cash Flow
$-842.96B
$-678.61B
$132.64B
$-694.82B
$-862.83B
$667.61B
$-15.94B
$-361.17B
$-445.69B
$1.30T
$1.24T
$-77.03B
CapEx
$353.82B
$189.97B
$145.78B
$171.16B
$111.33B
$119.88B
$206.75B
$319.09B
$285.16B
$312.88B
$324.72B
$209.47B
Investing Cash Flow
$-1.50T
$-848.65B
$-887.94B
$-233.22B
$-593.18B
$257.93B
$216.34B
$-112.50B
$-56.17B
$-118.05B
$-23.71B
$12.34B
Debt Issued
$4.61T
$4.33T
$3.06T
$2.21T
$3.89T
$2.06T
$2.36T
$2.14T
$2.31T
$1.53T
$3.02T
$2.97T
Net Debt Issued
$1.44T
$1.02T
$962.94B
$1.09T
$1.22T
$-970M
$-38.36B
$516.70B
$349.95B
$-876.74B
$95.89B
$-193.84B
Stock Repurchased
$101.50B
$59.01B
$61.03B
$24.73B
$39.65B
$11M
$150.01B
$51.71B
$109.10B
$61.34B
$20.00B
$104.05B
Net Stock Activity
$-101.50B
$-59.01B
$-61.03B
$-24.73B
$-39.65B
$-11M
$-150.01B
$-51.71B
$-109.10B
$-61.34B
$-20.00B
$-104.05B
Dividends Paid
$179.74B
$112.54B
$60.16B
$57.26B
$70.71B
$76.36B
$58.42B
$47.48B
$70.20B
$42.83B
$82.78B
$55.32B
Financing Cash Flow
$2.10T
$1.68T
$1.01T
$1.28T
$1.11T
$-668.73B
$332.06B
$761.19B
$373.17B
$-2.13T
$986.39B
$-178.21B
Net Change in Cash
$-106.72B
$126.42B
$478.17B
$504.44B
$-193.60B
$317.70B
$505.18B
$332.26B
$-182.20B
$-939.45B
$2.16T
$-174.38B
Taxes Paid
$118.85B
$93.92B
$26.05B
$94.26B
$114.62B
$35.67B
$55.59B
$27.20B
$49.45B
$47.48B
$118.58B
$34.36B
Free Cash Flow
$-1.20T
$-868.58B
$-13.14B
$-865.99B
$-1.48T
$545.89B
$-222.69B
$-680.25B
$-730.86B
$992.14B
$913.65B
$-286.50B
Levered FCF
$-2.98T
$-2.96T
$-1.73T
$-1.65T
$-1.63T
$399.60B
$-816.10B
$-2.74T
$-1.05T
$759.08B
$626.04B
$-490.50B
수익성4
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Net Margin
7.6%
7.2%
4.0%
3.7%
9.0%
9.5%
11.1%
-5.5%
11.1%
14.0%
7.6%
11.6%
Pretax Margin
11.2%
10.0%
6.8%
7.2%
13.9%
13.6%
13.8%
-1.7%
16.5%
18.4%
10.8%
16.7%
ROA
0.61%
0.61%
0.32%
0.20%
0.33%
0.35%
0.51%
-0.25%
0.53%
0.57%
0.32%
0.53%
ROE
10.1%
10.0%
5.1%
3.1%
5.1%
5.7%
8.2%
-3.7%
7.9%
8.7%
4.9%
8.6%
유동성 및 지급능력1
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Debt / Equity
0.5
0.3
0.3
0.3
0.4
0.5
0.6
0.3
0.3
0.2
0.2
0.2
효율성1
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.1
0.1
0.1
0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
주당5
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$1277.99
$1174.10
$1127.72
$1048.24
$965.80
$879.79
$873.26
$794.69
$810.31
$790.70
$748.32
$752.40
Revenue / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$546.24
$556.54
$470.30
$465.65
$515.69
Cash Flow / Share
$-0.00
$-0.00
$0.00
$-0.00
$-0.00
$0.00
$0.00
$-107.50
$-125.77
$357.76
$334.66
$-20.58
Cash / Share
$1481.62
$1496.67
$1427.03
$1272.00
$1098.89
$1145.80
$1050.45
$811.48
$693.98
$718.97
$963.38
$365.51
EPS (TTM)
$118.99
$111.03
$52.69
$29.74
$45.23
$48.63
$66.20
$-29.92
$61.88
$65.65
$35.52
$60.03
가치 평가 (TTM)16
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$4.76T
$4.74T
$4.16T
$2.49T
$1.59T
$1.62T
$1.95T
$1.84T
$1.97T
$1.72T
$1.72T
$1.93T
Net Income TTM
$362.13B
$340.74B
$165.86B
$92.79B
$143.00B
$153.12B
$217.00B
$-100.44B
$219.34B
$239.62B
$131.55B
$224.78B
Market Cap
$22.89B
$18.18B
$19.07B
$11.41B
$12.74B
$16.42B
$12.97B
$11.89B
$19.85B
$22.12B
$16.02B
$21.13B
Enterprise Value
$-2.52T
$-3.29T
$-3.17T
$-2.80T
$-2.25T
$-2.13T
$-1.69T
$-1.83T
$-1.59T
$-1.97T
$-2.80T
$-632.03B
P/E
0.1
0.1
0.1
0.1
0.1
0.1
0.1
-0.1
0.1
0.1
0.1
0.1
P/S
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
P/B
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
P / Tangible Book
0.0
0.0
0.0
0.0
0.0
0.0
·
·
·
·
·
·
P / Cash Flow
-0.0
-0.0
0.1
-0.0
-0.0
0.0
-0.8
-0.0
-0.0
0.0
0.0
-0.3
P / FCF
-0.0
-0.0
-1.5
-0.0
-0.0
0.0
-0.1
-0.0
-0.0
0.0
0.0
-0.1
EV / FCF
2.1
3.8
240.8
3.2
1.5
-3.9
7.6
2.7
2.2
-2.0
-3.1
2.2
EV / Revenue
-0.5
-0.7
-0.8
-1.1
-1.4
-1.3
-0.9
-1.0
-0.8
-1.1
-1.6
-0.3
Dividend Yield
785.2%
619.0%
315.4%
501.7%
555.3%
465.1%
450.2%
399.4%
353.7%
193.6%
516.7%
261.9%
Earnings Yield
1508.1%
1805.4%
820.7%
782.6%
1071.8%
907.3%
1550.4%
-833.4%
1057.8%
1047.0%
800.0%
1022.7%
Payout Ratio
49.6%
33.0%
36.3%
61.7%
49.5%
49.9%
26.9%
-47.3%
32.0%
17.9%
62.9%
24.6%
Annual Payout
$179.74B
$112.54B
$60.16B
$57.26B
$70.71B
$76.36B
$58.42B
$47.48B
$70.20B
$42.83B
$82.78B
$55.32B
주당1
지표
추세
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2001
EPS (TTM)
$3.14
$7.86
$21.59
$-366.16
$-35.57
·
·
·
·
·
·
가치 평가 (TTM)5
지표
추세
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2001
Revenue TTM
$1.85T
$1.39T
$1.36T
$664.51B
$1.59T
·
·
·
·
·
·
Net Income TTM
$11.58B
$28.66B
$67.80B
$-708.19B
$-67.85B
·
·
·
·
·
·
P/E
1.4
0.7
0.3
-0.0
-0.4
·
·
·
·
·
·
Earnings Yield
71.2%
151.2%
294.5%
-7279.5%
-236.7%
·
·
·
·
·
·
Annual Payout
$29.07B
$29.08B
$11.13B
$64.92B
$86.87B
·
·
·
·
·
·
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
$4.76T
$4.74T
$4.16T
$2.49T
$1.59T
순이익
$362.13B
$340.74B
$165.86B
$92.79B
$143.00B
희석 EPS
$118.99
$111.03
$52.69
$29.74
$45.23
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
부채 / 자기자본 비율
0.5
0.3
0.3
0.3
0.4
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
잉여현금흐름
$-1.20T
$-868.58B
$-13.14B
$-865.99B
$-1.48T
기관 투자자 (13F)
314개의 제출자
· $774.2M 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.
보유자314
보유 가치$774.2M
신규 포지션53
청산 포지션26
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
53 (+3 이전 분기 대비)
26 (+4 이전 분기 대비)
152 (+12 이전 분기 대비)
53 (0 이전 분기 대비)
+3.4M
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.