가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
OLN
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-9.4
·
·
·
P/S (TTM)
0.3
·
0.4
적정 가치
P/B (MRQ)
1.1
·
2.2
저평가
EV / EBITDA
8.6
·
10.4
적정 가치
주가 / FCF (TTM)
18.4
·
·
·
주가 / 현금 흐름 (TTM)
6.0
·
8.5
저평가
EV / Revenue (EV / 매출)
0.7
·
·
·
EV / FCF
18.2
·
·
·
주가 / 유형 장부 가치 (MRQ)
1.2
·
·
·
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
OLN
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
6.9%
·
18.7%
약함
영업이익률 (TTM)
-1.6%
·
6.7%
약함
EBITDA 마진 (TTM)
5.9%
·
8.2%
최상위권
세전 마진 (TTM)
-4.0%
·
5.9%
약함
순이익률 (TTM)
-2.9%
·
1.7%
약함
ROA (TTM)
-2.6%
·
-1.4%
동일
ROE (TTM)
-10.7%
·
-9.6%
최상위권
ROIC
0.07%
·
0.07%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
OLN
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.8
·
0.7
높은 부채
유동비율 (MRQ)
1.4
·
2.3
낮은 유동성
Quick Ratio (당좌 비율)
0.1
·
0.8
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.8
·
0.7
높은 부채
Interest Coverage (이자 보상 배율)
0.0
·
1.6
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
OLN
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.7%
·
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-10.2%
·
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
3.3%
·
·
·
EPS YoY
-74.5%
·
·
·
Net Income YoY (순이익 YoY)
-76.8%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-51.5%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-56.7%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
OLN
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.88
·
·
·
Revenue / Share (주당 매출)
$59.17
·
·
·
Cash Flow / Share (주당 현금 흐름)
$4.14
·
·
·
Cash / Share (주당 현금)
$1.48
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
OLN
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.9
·
0.9
약함
Inventory Turnover (재고 회전율)
7.8
·
5.9
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$863.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률5.0%
지급 비율-90.6%
연간 지급액≈$0.80분기별 납부
5년 배당 CAGR≈0.00%주당, 분할 조정 기준
배당락일
금액
통화
수익률
8월 27, 2026
$0.20
USD
≈4.6%
5월 14, 2026
$0.20
USD
≈2.9%
3월 3, 2026
$0.20
USD
≈3.3%
11월 28, 2025
$0.20
USD
≈3.8%
8월 28, 2025
$0.20
USD
≈3.5%
5월 15, 2025
$0.20
USD
≈3.8%
3월 6, 2025
$0.20
USD
≈3.2%
11월 14, 2024
$0.20
USD
≈1.9%
8월 8, 2024
$0.20
USD
≈1.9%
5월 8, 2024
$0.20
USD
≈1.4%
3월 6, 2024
$0.20
USD
≈1.4%
11월 8, 2023
$0.20
USD
≈1.9%
8월 9, 2023
$0.20
USD
≈1.4%
5월 10, 2023
$0.20
USD
≈1.5%
3월 3, 2023
$0.20
USD
≈1.3%
11월 9, 2022
$0.20
USD
≈1.5%
8월 9, 2022
$0.20
USD
≈1.5%
5월 9, 2022
$0.20
USD
≈1.3%
3월 3, 2022
$0.20
USD
≈1.6%
11월 9, 2021
$0.20
USD
≈1.3%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈140.1%
다음 실적10월 26, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 27, 2026
$0.07
$0.10
-31.2%
2026년 3월 31일
$-0.32
$-0.64
49.7%
2025년 12월 31일
$-0.58
$-0.62
6.5%
2025년 9월 30일
$0.40
$0.08
381.3%
2025년 6월 30일
$0.06
$0.02
275.0%
2025년 3월 31일
$0.05
$-0.08
159.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$6.78B
$6.54B
$6.83B
$9.38B
$8.91B
$5.76B
$6.11B
$6.95B
$6.27B
$5.55B
$2.85B
Cost of Revenue
$6.28B
$5.80B
$5.67B
$7.19B
$6.62B
$5.37B
$5.44B
$5.82B
$5.55B
$4.94B
$2.49B
Gross Profit
$502M
$738M
$1.17B
$2.18B
·
·
·
·
·
·
·
SG&A Expense
$463M
$408M
$407M
$394M
$417M
$422M
$417M
$431M
$370M
$347M
$186M
Operating Income
$5M
$296M
$712M
$1.78B
$1.85B
$-747M
$178M
$677M
$297M
$108M
$101M
Interest Expense
$188M
$184M
$181M
$144M
$348M
$293M
$243M
$243M
$217M
$192M
$97M
Interest Income
$4M
$4M
$4M
$2M
$200.0K
$500.0K
$1M
$2M
$2M
$3M
$1M
Other Non-op
·
·
·
·
·
·
·
·
·
·
$200.0K
Pretax Income
$-161M
$142M
$559M
$1.68B
$1.54B
$-1.02B
$-37M
$437M
$117M
$-34M
$7M
Income Tax
$-60M
$37M
$107M
$349M
$242M
$-50M
$-26M
$109M
$-432M
$-30M
$8M
Net Income
$-101M
$105M
$452M
$1.33B
$1.30B
$-970M
$-11M
$328M
$550M
$-4M
$-1M
EPS (Basic)
$-0.88
$0.92
$3.66
$9.16
$8.15
$-6.14
$-0.07
$1.97
$3.31
$-0.02
$-0.01
EPS (Diluted)
$-0.88
$0.91
$3.57
$8.94
$7.96
$-6.14
$-0.07
$1.95
$3.26
$-0.02
$-0.01
Shares (Basic)
114,600,000
117,800,000
125,900,000
144,900,000
159,100,000
157,900,000
162,300,000
166,800,000
166,200,000
165,200,000
103,400,000
Shares (Diluted)
114,600,000
119,500,000
128,800,000
148,500,000
163,000,000
157,900,000
162,300,000
168,400,000
168,500,000
165,200,000
103,400,000
EBITDA
$527M
$815M
$1.25B
$2.38B
$2.43B
$-178M
$775M
$1.28B
$890M
$686M
$330M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$168M
$176M
$170M
$194M
$180M
$190M
$221M
$179M
$218M
$184M
$392M
Short-term Investments
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Receivables
·
·
·
·
·
·
$760M
$776M
$733M
$675M
$783M
Inventory
$784M
$824M
$859M
$942M
$868M
$675M
$696M
$711M
$683M
$630M
$685M
Other Current Assets
$108M
$61M
$54M
$53M
$93M
$67M
$23M
$35M
$48M
$31M
$40M
Current Assets
$1.97B
$2.08B
$1.97B
$2.16B
$2.25B
$1.72B
$1.71B
$1.71B
$1.70B
$1.55B
$1.93B
PP&E (Net)
$2.20B
$2.33B
$2.52B
$2.67B
$2.91B
$3.17B
$3.32B
$3.48B
$3.58B
$3.70B
$3.95B
PP&E (Gross)
$7.71B
$7.52B
$7.35B
$7.09B
$6.99B
$6.89B
$6.59B
$6.26B
$5.91B
$5.60B
$5.45B
Accum. Depreciation
$5.51B
$5.19B
$4.83B
$4.41B
$4.08B
$3.72B
$3.27B
$2.78B
$2.33B
$1.89B
$1.50B
Goodwill
$1.43B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$2.12B
$2.12B
$2.12B
$2.12B
$2.17B
Intangibles
$174M
$207M
$246M
$274M
$332M
$399M
$448M
$512M
$578M
$630M
$678M
Other Non-current Assets
$1.21B
$1.19B
$1.12B
$1.10B
$1.13B
$1.19B
$1.17B
$1.15B
$1.21B
$644M
$455M
Total Assets
$7.33B
$7.58B
$7.71B
$8.04B
$8.52B
$8.27B
$9.19B
$9.00B
$9.22B
$8.76B
$9.29B
Accounts Payable
$806M
$862M
$775M
$838M
$848M
$729M
$652M
$636M
$670M
$571M
$608M
Accrued Liabilities
$630M
$436M
$450M
$509M
$458M
$358M
$329M
$333M
$274M
$264M
$328M
Current Liabilities
$1.63B
$1.63B
$1.53B
$1.56B
$1.68B
$1.20B
$1.08B
$1.12B
$954M
$923M
$1.15B
Capital Leases
$252M
$243M
$283M
$292M
$302M
$292M
$303M
$0
·
·
·
Deferred Tax
$318M
$430M
$476M
$507M
$559M
$443M
$454M
$519M
$511M
$1.03B
$1.10B
Other Non-current Liabilities
$337M
$307M
$340M
$334M
$362M
$316M
$794M
$749M
$752M
$359M
$336M
Total Liabilities
$5.46B
$5.52B
$5.44B
$5.50B
$5.87B
$6.82B
$6.77B
$6.17B
$6.46B
$6.49B
$6.87B
Long-term Debt
$2.72B
$2.71B
$2.59B
$2.58B
$2.78B
$3.86B
$3.34B
$3.23B
$3.61B
$3.62B
$3.85B
Total Debt
$2.83B
$2.84B
$2.67B
$2.58B
$2.78B
$3.86B
$3.34B
$3.23B
$3.61B
$3.62B
$3.88B
Common Stock
$114M
$116M
$120M
$132M
$157M
$158M
$158M
$165M
$167M
$165M
$165M
Retained Earnings
$2.14B
$2.36B
$2.58B
$2.22B
$1.01B
$-155M
$941M
$1.07B
$790M
$374M
$510M
AOCI
$-414M
$-450M
$-496M
$-496M
$-488M
$-690M
$-803M
$-651M
$-485M
$-510M
$-492M
Stockholders' Equity
$1.84B
$2.02B
$2.23B
$2.54B
$2.65B
$1.45B
$2.42B
$2.83B
$2.75B
$2.27B
$2.42B
Liabilities + Equity
$7.33B
$7.58B
$7.71B
$8.04B
$8.52B
$8.27B
$9.19B
$9.00B
$9.22B
$8.76B
$9.29B
Shares Outstanding
113,600,000
115,700,000
120,200,000
132,300,000
156,800,000
158,000,000
157,700,000
165,300,000
167,100,000
165,400,000
165,100,000
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$522M
$518M
$533M
$599M
$582M
$568M
$597M
$601M
$559M
$534M
$229M
Stock-based Comp
$21M
$17M
$19M
$14M
$8M
$14M
$11M
$12M
$9M
$8M
$8M
Deferred Tax
$-92M
$-40M
$-56M
$-29M
$-53M
$-20M
$-46M
$35M
$-455M
$-35M
$9M
Restructuring
$33M
$33M
$90M
$25M
$28M
$9M
$76M
$22M
$38M
$113M
$3M
Other Non-cash
$125M
$-97M
$27M
$11M
$-93M
$826M
$66M
$-68M
$-13M
$101M
$-27M
Operating Cash Flow
$474M
$503M
$974M
$1.92B
$1.74B
$433M
$617M
$908M
$649M
$603M
$217M
CapEx
$226M
$195M
$236M
$237M
$201M
$299M
$386M
$385M
$294M
$278M
$131M
Investing Cash Flow
$-320M
$-284M
$-341M
$-260M
$-197M
$-836M
$-366M
$-382M
$-498M
$-474M
$-504M
Debt Issued
$2.75B
$1.08B
$708M
$415M
$540M
$1.83B
·
·
·
·
·
Net Debt Issued
$-11M
$170M
$86M
$-201M
$-1.10B
$-1.31B
$-744M
$-946M
$-2.04B
$-435M
$-731M
Stock Repurchased
$50M
$300M
$711M
$1.35B
$252M
$0
$146M
$50M
$0
$0
$0
Net Stock Activity
$-50M
$-300M
$-711M
$-1.35B
$-252M
$0
$-146M
$-50M
·
$0
$0
Dividends Paid
$92M
$94M
$101M
$116M
$128M
$126M
$129M
$134M
$133M
$132M
$80M
Financing Cash Flow
$-163M
$-213M
$-657M
$-1.65B
$-1.55B
$371M
$-209M
$-565M
$-117M
$-338M
$422M
Net Change in Cash
$-8M
$5M
$-24M
$14M
$-9M
$-31M
$42M
$-40M
$34M
$-208M
$135M
Taxes Paid
$167M
$106M
$112M
$357M
$170M
$-10M
$36M
$53M
$18M
$-3M
$5M
Free Cash Flow
$248M
$308M
$738M
$1.69B
$1.54B
$120M
$232M
$523M
$354M
$325M
$86M
Levered FCF
$130M
$171M
$592M
$1.57B
$1.25B
$-159M
$157M
$340M
$-665M
$303M
$106M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
7.4%
11.3%
·
·
·
·
·
·
·
·
·
Operating Margin
0.08%
4.5%
10.4%
19.0%
20.8%
-13.0%
2.9%
9.8%
5.3%
2.8%
3.5%
Net Margin
-1.5%
1.6%
6.6%
14.1%
14.5%
-16.8%
-0.18%
4.7%
8.8%
-0.07%
-0.05%
Pretax Margin
-2.4%
2.2%
8.2%
17.9%
17.3%
-17.7%
-0.60%
6.3%
1.9%
-0.62%
0.23%
EBITDA Margin
7.8%
12.5%
18.2%
25.4%
27.3%
-3.1%
12.7%
18.4%
14.2%
12.4%
11.6%
ROA
-1.4%
1.4%
5.8%
16.3%
15.1%
-11.7%
-0.12%
3.6%
5.9%
-0.04%
-0.02%
ROE
-5.2%
5.1%
19.8%
52.1%
51.5%
-66.4%
-0.44%
11.4%
21.8%
-0.17%
-0.08%
ROIC
0.07%
4.5%
11.7%
27.5%
28.7%
-13.4%
0.95%
8.4%
24.4%
0.30%
-0.33%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.2
1.3
1.3
1.4
1.3
1.4
1.6
1.5
1.8
1.7
1.7
Quick Ratio
0.1
0.1
0.1
0.1
0.1
0.2
0.9
0.9
1.0
0.9
1.0
Debt / Equity
1.5
1.4
1.2
1.0
1.0
2.7
1.4
1.1
1.3
1.6
1.6
LT Debt / Equity
1.5
1.3
1.2
1.0
1.0
2.6
1.4
1.1
1.3
1.6
1.5
Interest Coverage
0.0
1.6
3.9
12.4
5.3
-2.6
0.7
2.8
1.5
0.8
1.0
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.9
0.9
0.9
1.2
1.0
0.7
0.7
0.8
0.7
0.6
0.5
Inventory Turnover
7.8
7.0
6.2
7.6
7.8
8.4
7.8
8.1
8.1
7.9
5.4
Receivables Turnover
·
·
·
·
·
·
8.0
7.8
8.6
7.8
5.3
주당7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$16.19
$17.49
$18.57
$19.23
$16.91
$9.18
$15.33
$17.13
$16.48
$13.74
$14.65
Revenue / Share
$59.17
$54.73
$53.05
$63.14
$54.67
$36.47
$37.65
$41.25
$37.20
$33.60
$27.61
Cash Flow / Share
$4.14
$4.21
$7.56
$12.94
$10.68
$2.65
$3.80
$5.39
$3.85
$3.65
$2.10
Cash / Share
$1.48
$1.52
$1.42
$1.47
$1.15
$1.20
$1.40
$1.08
$1.31
$1.12
$2.37
Dividend / Share
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
Dividend Paid / Share
·
·
·
·
·
$0.80
$0.80
$0.80
$0.80
$0.80
$0.80
EPS (TTM)
$-0.88
$0.91
$3.57
$8.94
$7.96
$-6.14
$-0.07
$1.95
$3.26
$-0.02
$-0.01
성장률8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
3.7%
-4.3%
-27.1%
5.2%
54.8%
·
·
·
·
·
·
Revenue CAGR 3Y
-10.2%
-9.8%
5.9%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
3.3%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
-74.5%
-60.1%
12.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-51.5%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
-76.8%
-65.9%
2.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-56.7%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-6.2%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$6.78B
$6.54B
$6.83B
$9.38B
$8.91B
$5.76B
$6.11B
$6.95B
$6.27B
$5.55B
$2.85B
Net Income TTM
$-101M
$105M
$452M
$1.33B
$1.30B
$-970M
$-11M
$328M
$550M
$-4M
$-1M
Market Cap
$2.37B
$3.91B
$6.48B
$7.00B
$9.02B
$3.88B
$2.72B
$3.32B
$5.95B
$4.24B
$2.85B
Enterprise Value
$5.03B
$6.58B
$8.98B
$9.39B
$11.62B
$7.55B
$5.84B
$6.38B
$9.34B
$7.67B
$6.34B
P/E
-23.7
37.1
15.1
5.9
7.2
-4.0
-246.4
10.3
10.9
-1280.5
-1726.0
P/S
0.3
0.6
0.9
0.7
1.0
0.7
0.4
0.5
0.9
0.8
1.0
P/B
1.3
1.9
2.9
2.8
3.4
2.7
1.1
1.2
2.2
1.9
1.2
P / Tangible Book
10.0
10.0
11.5
8.3
10.0
·
·
·
·
·
·
P / Cash Flow
5.0
7.8
6.7
3.6
5.2
9.3
4.4
3.7
9.2
7.0
13.1
P / FCF
9.5
12.7
8.8
4.2
5.9
32.5
11.7
6.4
16.8
13.0
33.1
EV / EBITDA
9.5
8.1
7.2
3.9
4.8
-42.4
7.5
5.0
10.5
11.2
19.2
EV / FCF
20.3
21.3
12.2
5.6
7.5
63.2
25.2
12.2
26.3
23.6
73.5
EV / Revenue
0.7
1.0
1.3
1.0
1.3
1.3
1.0
0.9
1.5
1.4
2.2
Dividend Yield
3.9%
2.4%
1.6%
1.7%
1.4%
3.2%
4.8%
4.0%
2.2%
3.1%
2.8%
Earnings Yield
-4.2%
2.7%
6.6%
16.9%
13.8%
-25.0%
-0.41%
9.7%
9.2%
-0.08%
-0.06%
Payout Ratio
-90.6%
89.7%
22.4%
8.8%
9.9%
-13.0%
-1144.2%
40.7%
24.2%
-3387.2%
-5678.6%
Annual Payout
$92M
$94M
$101M
$116M
$128M
$126M
$129M
$134M
$133M
$132M
$80M
손익계산서15
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue
$1.74B
$1.58B
$1.67B
$1.71B
$1.76B
$1.64B
$1.67B
$1.59B
$1.64B
$1.64B
$1.61B
$1.67B
$1.70B
$1.84B
$1.98B
$2.32B
Cost of Revenue
$1.57B
$1.51B
$1.63B
$1.53B
$1.62B
$1.50B
$1.51B
$1.46B
$1.41B
$1.43B
$1.43B
$1.40B
$1.39B
$1.44B
$1.59B
$1.84B
Gross Profit
$170M
$76M
$31M
$183M
$138M
$149M
$158M
$134M
$238M
$207M
·
·
·
·
·
·
SG&A Expense
$103M
$145M
$169M
$98M
$95M
$101M
$100M
$112M
$95M
$102M
$103M
$91M
$101M
$112M
$98M
$93M
Operating Income
$46M
$-78M
$-156M
$83M
$35M
$44M
$47M
$16M
$136M
$97M
$99M
$166M
$217M
$230M
$274M
$394M
Interest Expense
$44M
$43M
$46M
$47M
$46M
$48M
$45M
$48M
$47M
$45M
$47M
$46M
$45M
$42M
$40M
$36M
Interest Income
·
$1M
$400.0K
$2M
$1M
$1M
$1M
$1M
$900.0K
$800.0K
$1M
$1M
$1M
$1M
$1M
$500.0K
Pretax Income
$4M
$-118M
$-198M
$42M
$-7M
$2M
$10M
$-25M
$97M
$60M
$60M
$127M
$178M
$195M
$244M
$368M
Income Tax
$17M
$-35M
$-55M
$-2M
$-4M
$900.0K
$-100.0K
$0
$24M
$12M
$11M
$22M
$33M
$41M
$47M
$53M
Net Income
$-13M
$-83M
$-143M
$44M
$-3M
$1M
$10M
$-25M
$72M
$48M
$49M
$104M
$145M
$154M
$197M
$315M
EPS (Basic)
$-0.12
$-0.73
$-1.25
$0.37
$-0.01
$0.01
$0.09
$-0.21
$0.63
$0.41
$0.48
$0.84
$1.15
$1.19
$1.56
$2.23
EPS (Diluted)
$-0.12
$-0.73
$-1.25
$0.37
$-0.01
$0.01
$0.10
$-0.21
$0.62
$0.40
$0.46
$0.82
$1.13
$1.16
$1.52
$2.18
Shares (Basic)
113,900,000
113,800,000
·
114,400,000
114,900,000
115,300,000
·
116,900,000
118,500,000
119,900,000
·
124,200,000
127,400,000
131,000,000
·
141,200,000
Shares (Diluted)
113,900,000
113,800,000
·
115,100,000
114,900,000
116,600,000
·
116,900,000
120,200,000
121,900,000
·
127,000,000
130,400,000
134,400,000
·
144,300,000
EBITDA
$169M
$39M
·
$217M
$165M
$176M
·
$16M
$136M
$227M
·
$166M
$217M
$368M
·
$394M
대차대조표27
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
·
·
$168M
·
·
·
$176M
·
·
·
·
·
·
·
·
·
Short-term Investments
·
·
$0
·
·
·
$0
·
·
·
·
·
·
·
·
·
Inventory
$847M
$827M
$784M
$967M
$919M
$875M
$824M
$828M
$873M
$824M
·
$978M
$1.08B
$1.09B
·
$945M
Other Current Assets
$120M
$103M
$108M
$80M
$70M
$79M
$61M
$66M
$82M
$54M
·
$43M
$53M
$70M
·
$75M
Current Assets
$2.19B
$2.10B
$1.97B
$2.26B
$2.29B
$2.25B
$2.08B
$2.00B
$2.06B
$1.95B
·
$2.10B
$2.20B
$2.30B
·
$2.29B
PP&E (Net)
$2.09B
$2.13B
$2.20B
$2.21B
$2.26B
$2.27B
$2.33B
$2.34B
$2.40B
$2.45B
·
$2.49B
$2.55B
$2.61B
·
$2.69B
PP&E (Gross)
·
·
$7.71B
·
·
·
$7.52B
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$5.59B
$5.57B
$5.51B
$5.49B
$5.42B
$5.29B
$5.19B
$5.12B
$5.01B
$4.92B
·
$4.72B
$4.64B
$4.54B
·
$4.30B
Goodwill
$1.43B
$1.43B
$1.43B
$1.43B
$1.43B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
$1.42B
Intangibles
$156M
$165M
$174M
$183M
$194M
$199M
$207M
$218M
$226M
$236M
·
$249M
$256M
$265M
·
$279M
Other Non-current Assets
$1.17B
$1.19B
$1.21B
$1.17B
$1.16B
$1.17B
$1.19B
$1.13B
$1.14B
$1.12B
·
$1.12B
$1.11B
$1.10B
·
$1.09B
Total Assets
$7.44B
$7.35B
$7.33B
$7.60B
$7.67B
$7.66B
$7.58B
$7.52B
$7.66B
$7.61B
$7.71B
$7.82B
$7.95B
$8.11B
$8.04B
$8.22B
Accounts Payable
$910M
$911M
$806M
$846M
$901M
$812M
$862M
$759M
$779M
$764M
·
$718M
$750M
$817M
·
$893M
Accrued Liabilities
$546M
$559M
$630M
$508M
$521M
$428M
$436M
$343M
$349M
$342M
·
$361M
$427M
$427M
·
$468M
Current Liabilities
$1.54B
$1.54B
$1.63B
$1.45B
$1.55B
$1.44B
$1.63B
$1.43B
$1.44B
$1.42B
·
$1.40B
$1.40B
$1.44B
·
$1.62B
Capital Leases
$305M
$254M
$252M
$250M
$226M
$232M
$243M
$250M
$261M
$274M
·
$270M
$274M
$283M
·
$305M
Deferred Tax
$313M
$281M
$318M
$370M
$381M
$418M
$430M
$446M
$468M
$470M
·
$501M
$506M
$505M
·
$547M
Other Non-current Liabilities
$341M
$346M
$337M
$332M
$322M
$304M
$307M
$335M
$332M
$348M
·
$355M
$363M
$357M
·
$333M
Total Liabilities
$5.73B
$5.62B
$5.46B
$5.61B
$5.68B
$5.62B
$5.52B
$5.43B
$5.49B
$5.40B
·
$5.45B
$5.48B
$5.57B
·
$5.67B
Long-term Debt
$3.03B
$3.00B
$2.85B
$2.97B
$2.98B
$3.02B
$2.84B
$2.77B
$2.79B
$2.77B
·
$2.79B
$2.73B
$2.77B
·
$2.58B
Total Debt
$3.03B
$3.00B
·
$2.99B
$3.00B
$3.04B
·
$2.89B
$2.91B
$2.77B
·
$2.79B
$2.73B
$2.77B
·
$2.58B
Common Stock
$114M
$114M
$114M
$114M
$115M
$115M
$116M
$117M
$118M
$119M
·
$122M
$126M
$129M
·
$137M
Retained Earnings
$2.00B
$2.03B
$2.14B
$2.31B
$2.29B
$2.32B
$2.36B
$2.41B
$2.49B
$2.54B
·
$2.56B
$2.48B
$2.35B
·
$2.05B
AOCI
$-412M
$-418M
$-414M
$-462M
$-451M
$-431M
$-450M
$-466M
$-474M
$-490M
$-496M
$-480M
$-483M
$-483M
$-496M
$-562M
Stockholders' Equity
$1.71B
$1.73B
$1.84B
$1.96B
$1.96B
$2.01B
$2.02B
$2.06B
$2.14B
$2.17B
$2.23B
$2.33B
$2.43B
$2.49B
$2.54B
$2.55B
Liabilities + Equity
$7.44B
$7.35B
$7.33B
$7.60B
$7.67B
$7.66B
$7.58B
$7.52B
$7.66B
$7.61B
·
$7.82B
$7.95B
$8.11B
·
$8.22B
Shares Outstanding
114,000,000
113,900,000
113,600,000
114,100,000
114,600,000
115,100,000
115,700,000
116,600,000
117,500,000
119,400,000
·
122,500,000
125,800,000
129,300,000
·
137,000,000
현금 흐름18
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
D&A
$122M
$117M
$126M
$134M
$130M
$132M
$129M
$130M
$129M
$130M
$128M
$131M
$137M
$137M
$148M
$150M
Stock-based Comp
$6M
$5M
$5M
$5M
$6M
$4M
$5M
$5M
$2M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
Deferred Tax
$30M
$-34M
$-38M
$-5M
$-31M
$-18M
$4M
$-20M
$-9M
$-14M
$4M
$-33M
$-17M
$-11M
$-25M
$-36M
Restructuring
$10M
$9M
$19M
$3M
$7M
$4M
$10M
$8M
$7M
$8M
$-2M
$12M
$19M
$61M
$11M
$8M
Other Non-cash
·
$-53M
·
·
·
$-205M
·
·
·
$-87M
·
·
·
$-246M
·
·
Operating Cash Flow
$8M
$-49M
$321M
$27M
$212M
$-86M
$142M
$190M
$91M
$81M
$417M
$215M
$306M
$38M
$412M
$550M
CapEx
$29M
$44M
$63M
$71M
$31M
$61M
$51M
$43M
$56M
$44M
$63M
$44M
$67M
$61M
$68M
$64M
Investing Cash Flow
$-33M
$-43M
$-94M
$-73M
$-90M
$-62M
$-77M
$-57M
$-76M
$-75M
$-147M
$-63M
$-60M
$-71M
$-106M
$-50M
Debt Issued
$135M
$442M
$270M
$155M
$289M
$2.04B
$494M
$76M
$294M
$217M
·
$173M
$125M
$290M
·
$100M
Net Debt Issued
·
$170M
·
·
·
$200M
·
·
·
$95M
·
·
·
$193M
·
·
Stock Repurchased
$0
$0
$10M
$10M
$10M
$20M
$44M
$45M
$106M
$105M
$116M
$202M
$187M
$206M
$250M
$411M
Net Stock Activity
·
$0
·
·
·
$-20M
·
·
·
$-105M
·
·
·
$-206M
·
·
Dividends Paid
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$24M
$24M
$24M
$25M
$26M
$26M
$27M
$28M
Financing Cash Flow
$10M
$116M
$-200M
$-37M
$-73M
$147M
$-114M
$-90M
$16M
$-25M
$-258M
$-154M
$-261M
$16M
$-277M
$-639M
Net Change in Cash
$-15M
$25M
$27M
$-84M
$50M
$-2M
$-50M
$44M
$31M
$-19M
$12M
$-3M
$-15M
$-18M
$30M
$-141M
Taxes Paid
$5M
$-4M
$-1M
$24M
$94M
$50M
$10M
$5M
$75M
$16M
$30M
$11M
$18M
$53M
$144M
$27M
Free Cash Flow
·
$-92M
·
·
·
$-147M
·
·
·
$37M
·
·
·
$-24M
·
·
Levered FCF
·
$-123M
·
·
·
$-175M
·
·
·
$1M
·
·
·
$-57M
·
·
수익성8
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Gross Margin
9.8%
4.8%
·
10.7%
7.8%
9.0%
·
·
·
·
·
·
·
·
·
·
Operating Margin
2.7%
-5.0%
·
4.8%
2.0%
2.7%
·
0.98%
8.3%
5.9%
·
9.9%
12.7%
12.5%
·
17.0%
Net Margin
·
-5.2%
·
·
·
0.07%
·
·
·
2.9%
·
6.2%
8.5%
8.3%
·
13.6%
Pretax Margin
0.22%
-7.5%
·
2.4%
-0.39%
0.13%
·
-1.6%
5.9%
3.7%
·
7.6%
10.4%
10.6%
·
15.8%
EBITDA Margin
9.7%
2.5%
·
12.6%
9.4%
10.7%
·
0.98%
8.3%
13.9%
·
9.9%
12.7%
19.9%
·
17.0%
ROA
·
-1.1%
·
·
·
0.02%
·
·
·
0.61%
·
1.3%
1.7%
1.8%
·
3.7%
ROE
·
-4.4%
·
·
·
0.06%
·
·
·
2.1%
·
4.3%
5.6%
5.8%
·
12.8%
ROIC
-3.4%
-1.2%
·
1.8%
0.29%
0.50%
·
0.31%
2.0%
1.6%
·
2.7%
3.4%
3.5%
·
6.6%
유동성 및 지급능력4
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Current Ratio
1.4
1.4
·
1.6
1.5
1.6
·
1.4
1.4
1.4
·
1.5
1.6
1.6
·
1.4
Debt / Equity
1.8
1.7
·
1.5
1.5
1.5
·
1.4
1.4
1.3
·
1.2
1.1
1.1
·
1.0
LT Debt / Equity
1.8
1.7
·
1.5
1.5
1.5
·
1.3
1.3
1.2
·
1.2
1.1
1.1
·
1.0
Interest Coverage
1.0
-1.8
·
1.8
0.8
0.9
·
0.3
2.9
2.2
·
3.6
4.8
5.4
·
10.9
효율성2
지표
추세
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
Q1 2023
Q4 2022
Q3 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
·
0.3
Inventory Turnover
1.8
1.8
·
1.7
1.8
1.8
·
1.6
1.4
1.5
·
1.5
1.4
1.4
·
2.1
주당5
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$15.01
$15.23
·
$17.20
$17.08
$17.43
·
$17.64
$18.18
$18.19
·
$19.00
$19.33
$19.28
·
$18.61
Revenue / Share
$15.29
$13.91
·
$14.88
$15.30
$14.10
·
$13.60
$13.68
$13.42
·
$13.16
$13.06
$13.72
·
$16.09
Cash Flow / Share
·
$-0.43
·
·
·
$-0.74
·
·
·
$0.66
·
·
·
$0.28
·
·
Dividend / Share
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
EPS (TTM)
$-1.73
$-1.62
·
$0.47
$-0.11
$0.52
·
$1.27
$2.30
$2.81
·
$4.63
$5.99
$7.62
·
$9.32
가치 평가 (TTM)12
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$6.70B
$6.72B
·
$6.79B
$6.66B
$6.55B
·
$6.48B
$6.57B
$6.62B
·
$7.20B
$7.85B
$8.76B
·
$9.83B
Net Income TTM
$-196M
$-185M
·
$52M
$-17M
$58M
·
$144M
$273M
$346M
·
$600M
$810M
$1.09B
·
$1.44B
Market Cap
$2.26B
$3.39B
·
$2.85B
$2.30B
$2.79B
·
$5.59B
$5.54B
$7.02B
·
$6.12B
$6.46B
$7.18B
·
$5.87B
P/E
-11.5
-18.4
·
53.2
-182.6
46.6
·
37.8
20.5
20.9
·
10.8
8.6
7.3
·
4.6
P/S
0.3
0.5
·
0.4
0.3
0.4
·
0.9
0.8
1.1
·
0.9
0.8
0.8
·
0.6
P/B
1.3
2.0
·
1.5
1.2
1.4
·
2.7
2.6
3.2
·
2.6
2.7
2.9
·
2.3
P / Tangible Book
17.6
23.9
·
8.1
6.8
7.3
·
13.5
11.4
13.7
·
9.3
8.6
8.9
·
6.9
P / Cash Flow
·
-69.7
·
·
·
-32.4
·
·
·
86.7
·
·
·
191.4
·
·
Dividend Yield
4.0%
2.7%
·
3.2%
4.0%
3.3%
·
1.7%
1.8%
1.4%
·
1.7%
1.7%
1.6%
·
2.1%
Earnings Yield
-8.7%
-5.5%
·
1.9%
-0.55%
2.1%
·
2.6%
4.9%
4.8%
·
9.3%
11.7%
13.7%
·
21.7%
Payout Ratio
·
-27.5%
·
·
·
1916.7%
·
·
·
50.0%
·
·
·
17.0%
·
·
Annual Payout
$91M
$91M
·
$92M
$93M
$93M
·
$95M
$97M
$99M
·
$103M
$107M
$112M
·
$121M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
매출
$6.78B
·
·
$6.54B
·
매출 총이익률 %
7.4%
·
·
11.3%
·
영업이익률 %
0.08%
·
·
4.5%
·
순이익
$-101M
·
·
$105M
·
희석 EPS
$-0.88
·
·
$0.91
·
지표
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
부채 / 자기자본 비율
1.5
·
·
1.4
·
유동비율
1.2
·
·
1.3
·
당좌 비율
0.1
·
·
0.1
·
지표
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
잉여현금흐름
$248M
·
·
$308M
·
기관 투자자 (13F)
452개의 제출자
· $2.5B 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.
보유자452
보유 가치$2.5B
신규 포지션69
청산 포지션73
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
69 (-60 이전 분기 대비)
73 (+17 이전 분기 대비)
145 (-6 이전 분기 대비)
129 (+40 이전 분기 대비)
+639K
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.
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.