PB Prosperity Bancshares, Inc. Common Stock
$70.90
가격 · 7월 2, 2026
기준 재무 정보 5월 11, 2026
52주 범위
$61–$77
61% of range
애널리스트 평점
BUY
22 analysts
목표 주가
$79
+11% upside
P/E (TTM)
12.1
ROE
7.1%
순이익률
43.4%
PB 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$70.90
시가총액
$6.43B
P/E (TTM)
12.1
EPS (TTM)
$5.72
매출 (TTM)
—
배당 수익률
3.4%
ROE
7.1%
부채/자본
—
52주 범위
$61 – $77
PB 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
—
EPS
$5.72
2016-12-31
→
2025-12-31
잉여현금흐름
$517M
2016-12-31
→
2025-12-31
마진
43.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PB
동종업계 중앙값
P/E (TTM)
12.1
13.4
P/S (TTM)
5.1
2.3
P/B
0.8
1.2
Price / FCF (주가 / FCF)
12.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
PB
동종업계 중앙값
Net Profit Margin (순이익률)
43.4%
30.6%
ROA
1.4%
1.0%
ROE
7.1%
9.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PB
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PB
동종업계 중앙값
Revenue YoY (매출 YoY)
4.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
2.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.5%
—
EPS YoY
13.3%
—
Net Income YoY (순이익 YoY)
13.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PB
동종업계 중앙값
Payout Ratio (지급 비율)
40.8%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.4%
지급 비율
40.8%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 15일 | $0.6000 |
| 2026년 3월 13일 | $0.6000 |
| 2025년 12월 15일 | $0.6000 |
| 2025년 9월 15일 | $0.5800 |
| 2025년 6월 13일 | $0.5800 |
| 2025년 3월 14일 | $0.5800 |
| 2024년 12월 13일 | $0.5800 |
| 2024년 9월 13일 | $0.5600 |
| 2024년 6월 14일 | $0.5600 |
| 2024년 3월 14일 | $0.5600 |
| 2023년 12월 14일 | $0.5600 |
| 2023년 9월 14일 | $0.5500 |
| 2023년 6월 14일 | $0.5500 |
| 2023년 3월 14일 | $0.5500 |
| 2022년 12월 14일 | $0.5500 |
| 2022년 9월 14일 | $0.5200 |
| 2022년 6월 14일 | $0.5200 |
| 2022년 3월 14일 | $0.5200 |
| 2021년 12월 14일 | $0.5200 |
| 2021년 9월 14일 | $0.4900 |
PB 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
22 명의 애널리스트
- 적극 매수 5 22.7%
- 매수 8 36.4%
- 보유 8 36.4%
- 매도 1 4.5%
- 적극 매도 0 0.0%
12개월 목표 주가
13 명의 애널리스트 · 2026-06-30
중앙값
$79.00
지금
$70.90
저가
$68.00
고가
$90.00
중앙값 목표
$79.00
+11.4%
평균 목표
$79.00
+11.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.08%
다음 실적
7월 21, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.16 | $1.44 | -0.28% |
| 2025년 12월 31일 | $1.49 | $1.50 | -0.01% |
| 2025년 9월 30일 | $1.45 | $1.48 | -0.03% |
| 2025년 6월 30일 | $1.42 | $1.45 | -0.03% |
| 2025년 3월 31일 | $1.37 | $1.40 | -0.03% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| PB | $6.43B | 12.1 | 4.8% | 43.4% | 7.1% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
| CFR | — | 12.8 | 8.3% | 29.0% | 14.8% | — |
| COLB | $8.26B | 12.2 | 18.8% | 310.7% | 8.5% | — |
| WAL | — | 9.6 | 99.7% | 713.6% | 13.5% | — |
| BOKF | $7.18B | 12.9 | 6.1% | 26.6% | 10.1% | — |
| CBSH | $7.20B | 13.0 | 6.5% | 32.1% | 16.0% | — |
| VLY | — | 11.6 | 9.3% | 29.5% | 7.8% | — |
| CBC | — | 13.8 | 13.8% | 38.3% | 11.3% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expense | $8M | $8M | $7M | $6M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $5M | |
| Interest Expense | · | · | $488M | $90M | $54M | $113M | $137M | $98M | $60M | $43M | $39M | $44M | |
| Interest Income | $1.57B | $1.62B | $1.44B | $1.09B | $1.05B | $1.14B | $833M | $727M | $677M | $676M | $670M | $715M | |
| Pretax Income | $694M | $613M | $534M | $666M | $660M | $645M | $419M | $403M | $406M | $409M | $430M | $446M | |
| Income Tax | $151M | $133M | $115M | $142M | $140M | $116M | $87M | $81M | $134M | $134M | $144M | $148M | |
| Net Income | $543M | $479M | $419M | $525M | $519M | $529M | $333M | $322M | $272M | $274M | $287M | $297M | |
| EPS (Basic) | $5.72 | $5.05 | $4.51 | $5.73 | $5.60 | $5.68 | $4.52 | $4.61 | $3.92 | $3.94 | $4.09 | $4.32 | |
| EPS (Diluted) | $5.72 | $5.05 | $4.51 | $5.73 | $5.05 | $5.68 | $4.52 | $4.61 | $3.92 | $3.94 | $4.09 | $4.32 | |
| Shares (Basic) | 94,917,000 | 95,000,000 | 92,902,000 | 91,604,000 | 92,657,000 | 93,058,000 | 73,524,000 | 69,821,000 | 69,484,000 | 69,674,000 | 70,033,000 | 68,855,000 | |
| Shares (Diluted) | 94,917,000 | 95,000,000 | 92,902,000 | 91,604,000 | 92,657,000 | 93,058,000 | 73,524,000 | 69,821,000 | 69,484,000 | 69,680,000 | 70,049,000 | 68,911,000 | |
| EBITDA | $34M | $35M | $31M | $28M | $30M | $31M | $20M | $18M | $19M | $22M | $22M | $24M |
대차대조표 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | · | $392M | $437M | $564M | $678M | |
| PP&E (Net) | $383M | $371M | $370M | $339M | $320M | $324M | $327M | $257M | $257M | $262M | $268M | $282M | |
| PP&E (Gross) | $597M | $568M | $553M | $507M | $473M | $462M | $457M | $378M | $368M | $362M | $357M | $359M | |
| Accum. Depreciation | $214M | $197M | $183M | $168M | $153M | $138M | $130M | $121M | $111M | $100M | $89M | $78M | |
| Goodwill | $3.50B | $3.50B | $3.40B | $3.23B | $3.23B | $3.23B | $3.22B | $1.90B | $1.90B | $1.90B | $1.87B | $1.87B | |
| Intangibles | $52M | $66M | $64M | $51M | $62M | $73M | $86M | $33M | $39M | $46M | $49M | $59M | |
| Total Assets | $38.46B | $39.57B | $38.55B | $37.69B | $37.83B | $34.06B | $32.19B | $22.69B | $22.59B | $22.33B | $22.04B | $21.51B | |
| Total Liabilities | $30.85B | $32.13B | $31.47B | $30.99B | $31.41B | $27.93B | $26.21B | $18.64B | $18.76B | $18.69B | $18.57B | $18.26B | |
| Common Stock | $93M | $95M | $94M | $91M | $92M | $93M | $95M | $70M | $69M | $69M | $70M | $70M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | $2.04B | $2.03B | |
| Retained Earnings | $3.87B | $3.55B | $3.28B | $3.07B | $2.74B | $2.40B | $2.14B | $1.94B | $1.72B | $1.54B | $1.36B | $1.15B | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | $607.0K | $607.0K | |
| Stockholders' Equity | $7.62B | $7.44B | $7.08B | $6.70B | $6.43B | $6.13B | $5.97B | $4.05B | $3.82B | $3.64B | $3.46B | $3.24B | |
| Liabilities + Equity | $38.46B | $39.57B | $38.55B | $37.69B | $37.83B | $34.06B | $32.19B | $22.69B | $22.59B | $22.33B | $22.04B | $21.51B | |
| Shares Outstanding | 93,058,171 | 95,275,279 | 93,722,383 | 91,313,615 | 92,170,480 | 92,570,789 | 94,746,019 | 69,846,825 | 69,490,910 | 69,491,012 | 70,021,673 | 69,779,565 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $34M | $35M | $31M | $28M | $30M | $31M | $20M | $18M | $19M | $22M | $22M | $24M | |
| Stock-based Comp | $12M | $13M | $12M | $12M | $13M | $13M | $11M | $10M | $7M | $10M | $11M | $8M | |
| Deferred Tax | $-4M | $3M | $7M | $6M | $23M | $25M | $-26M | $7M | $11M | $19M | $35M | $46M | |
| Amort. of Intangibles | $14M | $16M | $13M | $10M | $12M | $13M | $7M | $6M | $7M | $9M | $10M | $10M | |
| Other Non-cash | $-36M | $-57M | $177M | $-64M | $110M | $-15M | $66M | $-37M | $82M | $9M | $-44M | $-27M | |
| Operating Cash Flow | $550M | $473M | $646M | $507M | $695M | $582M | $403M | $320M | $391M | $334M | $311M | $348M | |
| CapEx | $33M | $21M | $34M | $42M | $19M | $22M | $19M | $15M | $11M | $5M | $9M | $12M | |
| Investing Cash Flow | $774M | $1.98B | $1.09B | $-1.96B | $-2.72B | $-1.27B | $1.26B | $-119M | $-373M | $41M | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $-4M | $-558.0K | $-618.0K | $-2M | $-2M | |
| Stock Repurchased | $157M | $75M | $72M | $66M | $52M | $115M | $94M | · | · | $51M | · | · | |
| Net Stock Activity | $-157M | $-75M | $-72M | $-66M | $-52M | $-115M | $-94M | · | · | $-51M | · | · | |
| Dividends Paid | $221M | $214M | $206M | $193M | $184M | $174M | $129M | $104M | $96M | $86M | $78M | $68M | |
| Financing Cash Flow | $-1.55B | $-940M | $-1.71B | $-667M | $3.23B | $1.46B | $-1.50B | $-182M | $-63M | $-502M | · | · | |
| Net Change in Cash | $-225M | $1.51B | $34M | $-2.12B | $1.20B | $769M | $163M | $19M | $-45M | $-127M | $-114M | $296M | |
| Free Cash Flow | $517M | $452M | $612M | $464M | $676M | $560M | $384M | $305M | $379M | $329M | $301M | $336M | |
| Levered FCF | · | · | $229M | $394M | $633M | $467M | $276M | $227M | $339M | $300M | $275M | $307M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 43.4% | 40.2% | 37.8% | 45.6% | 45.8% | 45.5% | 40.6% | 43.2% | 37.1% | 36.5% | 38.1% | 37.5% | |
| Pretax Margin | 55.5% | 51.4% | 48.2% | 57.9% | 58.2% | 55.5% | 51.1% | 54.0% | 55.4% | 54.4% | 57.3% | 56.1% | |
| EBITDA Margin | 2.7% | 2.9% | 2.8% | 2.5% | 2.6% | 2.7% | 2.5% | 2.5% | 2.6% | 3.0% | 3.0% | 3.0% | |
| ROA | 1.4% | 1.2% | 1.1% | 1.4% | 1.4% | 1.6% | 1.2% | 1.4% | 1.2% | 1.2% | 1.3% | 1.5% | |
| ROE | 7.1% | 6.5% | 5.9% | 7.9% | 8.1% | 8.7% | 6.6% | 8.0% | 7.2% | 7.6% | 8.3% | 9.2% |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.8% | 7.4% | -3.5% | 1.5% | -2.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.8% | 1.7% | -1.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 13.3% | 12.0% | -21.3% | 13.5% | -11.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -0.06% | 0.00% | -7.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 0.14% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 13.2% | 14.3% | -20.1% | 1.0% | -1.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 1.1% | -2.6% | -7.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 0.52% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 5.0% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.25B | $1.19B | $1.11B | $1.15B | $1.13B | $1.16B | $820M | $746M | $733M | $751M | $751M | $792M | |
| Net Income TTM | $543M | $479M | $419M | $525M | $519M | $529M | $333M | $322M | $272M | $274M | $287M | $297M | |
| Market Cap | $6.43B | $7.18B | $6.35B | $6.64B | $6.66B | $6.42B | $6.81B | $4.35B | $4.87B | $4.99B | $3.35B | $3.86B | |
| P/E | 12.1 | 14.9 | 15.0 | 12.7 | 14.3 | 12.2 | 15.9 | 13.5 | 17.9 | 18.2 | 11.7 | 12.8 | |
| P/S | 5.1 | 6.0 | 5.7 | 5.8 | 5.9 | 5.5 | 8.3 | 5.8 | 6.6 | 6.6 | 4.5 | 4.9 | |
| P/B | 0.8 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.3 | 1.4 | 1.0 | 1.2 | |
| P / Tangible Book | 1.6 | 1.9 | 1.8 | 1.9 | 2.1 | 2.3 | · | · | · | · | · | · | |
| P / Cash Flow | 11.7 | 15.2 | 9.8 | 13.1 | 9.6 | 11.0 | 16.9 | 13.6 | 12.5 | 14.9 | 10.8 | 11.1 | |
| P / FCF | 12.4 | 15.9 | 10.4 | 14.3 | 9.9 | 11.5 | 17.7 | 14.3 | 12.8 | 15.1 | 11.1 | 11.5 | |
| Dividend Yield | 3.4% | 3.0% | 3.2% | 2.9% | 2.8% | 2.7% | 1.9% | 2.4% | 2.0% | 1.7% | 2.3% | 1.8% | |
| Earnings Yield | 8.3% | 6.7% | 6.7% | 7.9% | 7.0% | 8.2% | 6.3% | 7.4% | 5.6% | 5.5% | 8.6% | 7.8% | |
| Payout Ratio | 40.8% | 44.7% | 49.1% | 36.8% | 35.5% | 32.9% | 38.8% | 32.3% | 35.2% | 31.4% | 27.3% | 23.0% | |
| Annual Payout | $221M | $214M | $206M | $193M | $184M | $174M | $129M | $104M | $96M | $86M | $78M | $68M |
손익계산서 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $154M | $144M | · | $141M | $124M | $84M | · | $19M | $9M | |
| Interest Income | $442M | $387M | $398M | $393M | $393M | $411M | $418M | $413M | $382M | $376M | $380M | $360M | $327M | $309M | $280M | $258M | |
| Pretax Income | $150M | $179M | $176M | $172M | $166M | $166M | $162M | $143M | $141M | $121M | $143M | $112M | $159M | $175M | $173M | $163M | |
| Income Tax | $34M | $39M | $38M | $37M | $36M | $36M | $35M | $31M | $31M | $26M | $30M | $25M | $34M | $37M | $37M | $35M | |
| Net Income | $116M | $140M | $138M | $135M | $130M | $130M | $127M | $112M | $110M | $95M | $112M | $87M | $125M | $138M | $136M | $128M | |
| EPS (Basic) | $1.16 | $1.48 | $1.45 | $1.42 | $1.37 | $1.36 | $1.34 | $1.17 | $1.18 | $1.00 | $1.20 | $0.94 | $1.37 | $1.51 | $1.49 | $1.40 | |
| EPS (Diluted) | $1.16 | $1.48 | $1.45 | $1.42 | $1.37 | $1.36 | $1.34 | $1.17 | $1.18 | $1.00 | $1.20 | $0.94 | $1.37 | $1.51 | $1.49 | $1.40 | |
| Shares (Basic) | 99,825,000 | -190,719,000 | 95,093,000 | 95,277,000 | 95,266,000 | -189,732,000 | 95,261,000 | 95,765,000 | 93,706,000 | -184,955,000 | 93,720,000 | 92,930,000 | 91,207,000 | -183,538,000 | 91,209,000 | 91,772,000 | |
| Shares (Diluted) | 99,825,000 | -190,719,000 | 95,093,000 | 95,277,000 | 95,266,000 | -189,732,000 | 95,261,000 | 95,765,000 | 93,706,000 | -184,955,000 | 93,720,000 | 92,930,000 | 91,207,000 | -183,538,000 | 91,209,000 | 91,772,000 | |
| EBITDA | $11M | · | · | · | $8M | · | · | · | $8M | · | · | · | $7M | · | · | · |
대차대조표 12
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $430M | $383M | $379M | $375M | $373M | $371M | $374M | $377M | $372M | · | $370M | $365M | $345M | · | $337M | $336M | |
| PP&E (Gross) | · | $597M | · | · | · | $568M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $214M | · | · | · | $197M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $3.82B | $3.50B | $3.50B | $3.50B | $3.50B | $3.50B | $3.50B | $3.50B | $3.40B | $3.40B | $3.40B | $3.38B | $3.23B | $3.23B | $3.23B | $3.23B | |
| Intangibles | $111M | $52M | $55M | $59M | $62M | $66M | $70M | $74M | $61M | $64M | $68M | $71M | $49M | $51M | $54M | $56M | |
| Total Assets | $43.62B | $38.46B | $38.33B | $38.42B | $38.76B | $39.57B | $40.12B | $39.76B | $38.76B | · | $39.30B | $39.91B | $37.83B | · | $37.84B | $37.39B | |
| Total Liabilities | $35.41B | $30.85B | $30.67B | $30.82B | $31.25B | $32.13B | $32.75B | $32.48B | $31.65B | · | $32.26B | $32.94B | $31.09B | · | $31.23B | $30.87B | |
| Common Stock | $101M | $93M | $95M | $95M | $95M | $95M | $95M | $95M | $94M | · | $94M | $94M | $91M | · | $91M | $91M | |
| Retained Earnings | $3.93B | $3.87B | $3.79B | $3.70B | $3.62B | $3.55B | $3.47B | $3.40B | $3.34B | · | $3.24B | $3.18B | $3.14B | · | $2.98B | $2.89B | |
| Stockholders' Equity | $8.21B | $7.62B | $7.66B | $7.60B | $7.52B | $7.44B | $7.36B | $7.28B | $7.10B | $7.08B | $7.03B | $6.97B | $6.74B | $6.70B | $6.61B | $6.52B | |
| Liabilities + Equity | $43.62B | $38.46B | $38.33B | $38.42B | $38.76B | $39.57B | $40.12B | $39.76B | $38.76B | · | $39.30B | $39.91B | $37.83B | · | $37.84B | $37.39B | |
| Shares Outstanding | 100,835,022 | 93,058,171 | 94,993,082 | 95,276,800 | 95,258,217 | 95,275,279 | 95,260,666 | 95,262,416 | 93,525,291 | · | 93,717,454 | 93,721,454 | 90,693,102 | · | 91,210,296 | 91,195,646 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $11M | $9M | $9M | $8M | $8M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | |
| Stock-based Comp | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Amort. of Intangibles | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $3M | $2M | $3M | $3M | $3M | |
| Other Non-cash | $55M | · | · | · | $36M | · | · | · | $66M | · | · | · | $45M | · | · | · | |
| Operating Cash Flow | $185M | $78M | $195M | $98M | $178M | $-206M | $275M | $216M | $187M | $28M | $244M | $195M | $180M | $-478.0K | $192M | $80M | |
| CapEx | $7M | $10M | $9M | $6M | $7M | $5M | $4M | $5M | $7M | $5M | $11M | $8M | $10M | $8M | $6M | $5M | |
| Investing Cash Flow | $-269M | $-170M | $530M | $-47M | $460M | $437M | $331M | $808M | $405M | $620M | $678M | $-101M | $-102M | $-20M | $-208M | $-271M | |
| Stock Repurchased | $57M | $137M | · | · | · | $0 | $0 | $39M | $35M | $0 | $0 | $34M | $38M | $0 | $0 | · | |
| Net Stock Activity | $-57M | · | · | · | · | · | · | · | $-35M | · | · | · | $-38M | · | · | · | |
| Dividends Paid | $61M | $56M | $55M | $55M | $55M | $55M | $53M | $53M | $52M | $52M | $52M | $52M | $50M | $50M | $47M | $48M | |
| Financing Cash Flow | $-115M | $73M | $-264M | $-441M | $-916M | $-468M | $96M | $-604M | $36M | $-702M | $-806M | $-102M | $-96M | $-158M | $225M | $-975M | |
| Net Change in Cash | $-200M | $-19M | $461M | $-390M | $-278M | $-238M | $702M | $421M | $628M | $-54M | $115M | $-9M | $-19M | $-178M | $208M | $-1.17B | |
| Free Cash Flow | $178M | · | · | · | $171M | · | · | · | $180M | · | · | · | $170M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $68M | · | · | · | $104M | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 31.6% | · | 43.7% | 43.5% | 42.5% | · | 42.0% | 36.6% | 39.9% | · | 40.3% | 31.5% | 44.3% | · | 46.0% | 44.9% | |
| Pretax Margin | 40.9% | · | 55.9% | 55.4% | 54.2% | · | 53.6% | 46.9% | 51.0% | · | 51.2% | 40.5% | 56.3% | · | 58.6% | 57.0% | |
| EBITDA Margin | 2.9% | · | · | · | 2.7% | · | · | · | 2.9% | · | · | · | 2.4% | · | · | · | |
| ROA | 0.28% | · | 0.35% | 0.35% | 0.34% | · | 0.32% | 0.28% | 0.29% | · | 0.29% | 0.22% | 0.33% | · | 0.37% | 0.35% | |
| ROE | 1.5% | · | 1.8% | 1.8% | 1.8% | · | 1.8% | 1.6% | 1.6% | · | 1.6% | 1.3% | 1.9% | · | 2.1% | 2.0% |
효율성 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | $1.30B | · | $1.23B | $1.22B | $1.19B | · | $1.16B | $1.14B | $1.11B | · | $1.13B | $1.14B | $1.14B | · | $1.14B | $1.13B | |
| Net Income TTM | $519M | · | $530M | $504M | $480M | · | $462M | $421M | $434M | · | $460M | $476M | $511M | · | $515M | $510M | |
| Market Cap | $6.77B | · | $6.30B | $6.69B | $6.80B | · | $6.87B | $5.82B | $6.15B | · | $5.12B | $5.29B | $5.58B | · | $6.08B | $6.23B | |
| P/E | 12.4 | · | 11.9 | 13.3 | 14.1 | · | 14.7 | 13.6 | 14.0 | · | 10.9 | 10.9 | 11.0 | · | 11.9 | 12.3 | |
| P/S | 5.2 | · | 5.1 | 5.5 | 5.7 | · | 5.9 | 5.1 | 5.5 | · | 4.5 | 4.6 | 4.9 | · | 5.3 | 5.5 | |
| P/B | 0.8 | · | 0.8 | 0.9 | 0.9 | · | 0.9 | 0.8 | 0.9 | · | 0.7 | 0.8 | 0.8 | · | 0.9 | 1.0 | |
| P / Tangible Book | 1.6 | · | 1.5 | 1.7 | 1.7 | · | 1.8 | 1.6 | 1.7 | · | 1.4 | 1.5 | 1.6 | · | 1.8 | 1.9 | |
| P / Cash Flow | 36.6 | · | · | · | 38.2 | · | · | · | 32.8 | · | · | · | 31.0 | · | · | · | |
| P / FCF | 38.0 | · | · | · | 39.7 | · | · | · | 34.1 | · | · | · | 32.9 | · | · | · | |
| Earnings Yield | 8.0% | · | 8.4% | 7.5% | 7.1% | · | 6.8% | 7.3% | 7.1% | · | 9.2% | 9.2% | 9.1% | · | 8.4% | 8.1% | |
| Payout Ratio | 52.1% | · | · | · | 42.4% | · | · | · | 47.4% | · | · | · | 40.2% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $543M | $479M | $419M | $525M | $519M |
| 희석 EPS | $5.72 | $5.05 | $4.51 | $5.73 | $5.05 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $517M | $452M | $612M | $464M | $676M |
최신 뉴스 이 회사 관련 최근 헤드라인
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.