PCAR PACCAR Inc. - Common Stock
$109.48
가격 · 5월 20, 2026
기준 재무 정보 4월 29, 2026
52주 범위
$90–$132
46% of range
애널리스트 평점
HOLD
27 analysts
목표 주가
$126
+15% upside
P/E (TTM)
24.3
ROE
12.9%
순이익률
8.3%
PCAR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$109.47
시가총액
—
P/E (TTM)
24.3
EPS (TTM)
$4.51
매출 (TTM)
$28.44B
배당 수익률
—
ROE
12.9%
부채/자본
—
52주 범위
$90 – $132
PCAR 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
$28.44B
2016-12-31
→
2025-12-31
EPS
$4.51
2016-12-31
→
2025-12-31
잉여현금흐름
$3.67B
2016-12-31
→
2025-12-31
마진
8.3%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PCAR
동종업계 중앙값
P/E (TTM)
24.3
26.6
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
PCAR
동종업계 중앙값
Net Profit Margin (순이익률)
8.3%
10.9%
ROA
5.4%
7.5%
ROE
12.9%
21.6%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PCAR
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PCAR
동종업계 중앙값
Revenue YoY (매출 YoY)
-15.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.44%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.7%
—
EPS YoY
-42.9%
—
Net Income YoY (순이익 YoY)
-42.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PCAR
동종업계 중앙값
Payout Ratio (지급 비율)
95.4%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
95.4%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 13일 | $0.3500 |
| 2026년 2월 11일 | $0.3300 |
| 2025년 12월 19일 | $1.4000 |
| 2025년 11월 12일 | $0.3300 |
| 2025년 8월 14일 | $0.3300 |
| 2025년 5월 14일 | $0.3300 |
| 2025년 2월 12일 | $0.3300 |
| 2024년 12월 20일 | $3.0000 |
| 2024년 11월 13일 | $0.3000 |
| 2024년 8월 15일 | $0.3000 |
| 2024년 5월 14일 | $0.3000 |
| 2024년 2월 14일 | $0.2700 |
| 2023년 12월 14일 | $3.2000 |
| 2023년 11월 14일 | $0.2700 |
| 2023년 8월 16일 | $0.2700 |
| 2023년 5월 16일 | $0.2500 |
| 2023년 2월 13일 | $0.2500 |
| 2022년 12월 15일 | $1.8667 |
| 2022년 11월 14일 | $0.2467 |
| 2022년 8월 16일 | $0.2267 |
PCAR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
27 명의 애널리스트
- 적극 매수 5 18.5%
- 매수 7 25.9%
- 보유 14 51.9%
- 매도 1 3.7%
- 적극 매도 0 0.0%
12개월 목표 주가
16 명의 애널리스트 · 2026-05-19
중앙값
$125.00
지금
$109.47
저가
$109.00
고가
$140.00
중앙값 목표
$125.00
+14.2%
평균 목표
$126.12
+15.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.14%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.15 | $1.17 | -0.02% |
| 2025년 12월 31일 | $1.06 | $1.08 | -0.02% |
| 2025년 9월 30일 | $1.12 | $1.19 | -0.07% |
| 2025년 6월 30일 | $1.37 | $1.32 | 0.05% |
| 2025년 3월 31일 | $0.96 | $1.61 | -0.65% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| PCAR | — | 24.3 | -15.5% | 8.3% | 12.9% | — |
| CAT | $266.56B | 30.5 | 4.3% | 13.1% | 44.4% | — |
| CMI | — | 24.9 | -1.3% | 8.8% | 26.2% | 25.3% |
| WAB | $36.41B | 31.3 | 7.5% | 10.5% | 11.0% | 34.1% |
| ALSN | — | 13.4 | -6.7% | 20.7% | 34.4% | 48.6% |
| OSK | $7.86B | — | -2.9% | 6.2% | 14.9% | 17.4% |
| FSS | $6.61B | 27.1 | 17.1% | 11.3% | 18.6% | 28.9% |
| TEX | $3.46B | 16.0 | 5.7% | 4.1% | 10.9% | 19.4% |
| ATMU | — | 20.8 | 5.7% | 11.8% | 59.7% | 28.2% |
| TRN | — | 8.7 | -29.9% | 11.7% | 23.7% | — |
| BLBD | $1.85B | 14.9 | 9.9% | 8.6% | 61.6% | 20.5% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $28.44B | $33.66B | $35.13B | $28.82B | $23.52B | $18.73B | $25.60B | $23.50B | $19.46B | $17.03B | $19.12B | $19.00B | |
| Cost of Revenue | $22.74B | $26.07B | $26.89B | $23.29B | · | · | · | · | · | · | · | · | |
| R&D Expense | $446M | $453M | $411M | $341M | · | · | · | · | · | · | · | · | |
| SG&A Expense | $736M | $744M | $753M | $726M | · | · | · | · | · | · | · | · | |
| Other Non-op | $-284M | $114M | $-520M | · | · | · | · | · | · | · | · | · | |
| Pretax Income | $3.02B | $5.40B | $5.72B | $3.85B | $2.40B | $1.66B | $3.10B | $2.81B | $2.17B | $1.13B | $2.34B | $2.02B | |
| Income Tax | $648M | $1.24B | $1.12B | $837M | $531M | $360M | $711M | $615M | $498M | $609M | $733M | $659M | |
| Net Income | $2.38B | $4.16B | $4.60B | $3.01B | $1.87B | $1.30B | $2.39B | $2.20B | $1.68B | $522M | $1.60B | $1.36B | |
| EPS (Basic) | $4.52 | $7.92 | $8.78 | $5.76 | $3.58 | $2.50 | $6.88 | $6.25 | $4.76 | $1.49 | $4.52 | $3.83 | |
| EPS (Diluted) | $4.51 | $7.90 | $8.76 | $5.75 | $3.57 | $2.50 | $6.87 | $6.24 | $4.75 | $1.48 | $4.51 | $3.82 | |
| Shares (Basic) | 525,900,000 | 525,300,000 | 523,900,000 | 522,600,000 | 521,700,000 | 520,200,000 | 346,900,000 | 351,000,000 | 351,900,000 | 351 | 354,600,000 | 355,000,000 | |
| Shares (Diluted) | 526,800,000 | 526,600,000 | 525,000,000 | 523,400,000 | 522,700,000 | 521,200,000 | 347,500,000 | 351,800,000 | 352,900,000 | 351 | 355,600,000 | 356,100,000 | |
| EBITDA | $398M | $398M | $415M | $332M | $270M | $250M | $322M | $338M | $321M | $302M | $292M | · |
대차대조표 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $3.44B | $2.36B | $1.92B | $2.02B | $1.74B | |
| Inventory | · | · | · | · | $1.98B | · | · | · | · | · | · | · | |
| PP&E (Net) | $4.51B | $3.99B | $3.78B | $3.47B | $3.40B | $3.27B | $2.88B | $2.48B | $2.46B | $2.26B | $2.18B | $2.31B | |
| Goodwill | $114M | $101M | $107M | $104M | $111M | $119M | $109M | $112M | $117M | $103M | $106M | $129M | |
| Total Assets | $44.34B | $43.42B | $40.82B | $33.28B | $29.51B | $28.45B | $28.36B | $25.48B | $23.44B | $20.64B | $21.11B | $20.62B | |
| Deferred Tax | · | · | · | · | · | · | $590M | $532M | $515M | $672M | $647M | $689M | |
| Other Non-current Liabilities | · | · | · | · | $1.49B | · | · | · | · | · | · | · | |
| Common Stock | $525M | $524M | $523M | $522M | $347M | $347M | $346M | $347M | $352M | $351M | $351M | $355M | |
| Paid-in Capital | $379M | $345M | $269M | $196M | $142M | $88M | $61M | $69M | $123M | $70M | $69M | $157M | |
| Retained Earnings | $18.70B | $17.75B | $15.78B | $13.40B | $12.03B | $11.01B | $10.40B | $9.28B | $8.37B | $7.48B | $7.54B | $6.86B | |
| Treasury Stock | · | · | · | · | · | · | · | · | $0 | · | $0 | $43M | |
| AOCI | $-337M | $-1.11B | $-694M | $-953M | $-921M | $-1.05B | $-1.10B | $-1.10B | $-794M | $-1.13B | $-1.02B | $-580M | |
| Stockholders' Equity | $19.26B | $17.51B | $15.88B | $13.17B | $11.59B | $10.53B | $9.71B | $8.59B | $8.05B | $6.78B | $6.94B | $6.75B | |
| Liabilities + Equity | $44.34B | $43.42B | $40.82B | $33.28B | $29.51B | $28.26B | $28.36B | $25.48B | $23.44B | $20.64B | $21.11B | $20.62B |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $398M | $398M | $415M | $332M | $270M | $250M | $322M | $338M | $321M | $302M | $292M | $285M | |
| Deferred Tax | $333M | $-79M | $-304M | $-208M | $-209M | $400.0K | $71M | $18M | $-174M | $31M | $-55M | $-98M | |
| Other Non-cash | $1.31B | $160M | $-522M | $-109M | $278M | $1.44B | $79M | $442M | $893M | $1.45B | $715M | · | |
| Operating Cash Flow | $4.42B | $4.64B | $4.19B | $3.03B | $2.19B | $2.99B | $2.86B | $2.99B | $2.72B | $2.30B | $2.56B | $2.12B | |
| CapEx | $743M | $839M | $695M | $525M | $559M | $550M | $574M | $458M | $423M | $375M | $287M | $298M | |
| Investing Cash Flow | $-2.27B | $-4.49B | $-2.87B | $-2.03B | $-1.36B | $-1.88B | $-2.21B | $-1.93B | $-1.96B | $-1.56B | · | · | |
| Debt Issued | $3.15B | $3.89B | $3.08B | $3.17B | $2.10B | $2.15B | $2.50B | $2.34B | $1.67B | $1.99B | $1.99B | $1.65B | |
| Net Debt Issued | $310M | $1.42B | $852M | $906M | $-236M | $252M | $714M | $585M | $-227M | $370M | $413M | $-232M | |
| Stock Repurchased | $36M | $4M | $4M | $2M | $2M | $42M | $110M | $354M | · | $70M | $202M | $43M | |
| Net Stock Activity | $-36M | $-4M | $-4M | $-2M | $-2M | $-42M | $-110M | $-354M | · | $-70M | $-202M | $-43M | |
| Dividends Paid | $2.27B | $2.29B | $1.52B | $1.00B | $708M | $1.24B | $1.14B | $804M | $558M | $829M | $680M | $624M | |
| Financing Cash Flow | $-3.08B | $-123M | $1.10B | $305M | $-883M | $-1.81B | $83M | $71M | $-394M | $-824M | · | · | |
| Net Change in Cash | $-753M | $-121M | $2.49B | $1.26B | $-111M | $-636M | $739M | $1.07B | $449M | $-101M | $279M | $-12M | |
| Taxes Paid | $646M | $1.32B | $1.50B | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $3.67B | $3.80B | $3.50B | $2.50B | $1.63B | $2.44B | $2.29B | $2.53B | $2.29B | $1.93B | $2.27B | $1.83B |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 8.3% | 12.4% | 13.1% | 10.4% | 7.9% | 6.9% | 9.3% | 9.3% | 8.6% | 3.1% | 8.4% | 7.1% | |
| Pretax Margin | 10.6% | 16.0% | 16.3% | 13.4% | 10.1% | 8.8% | 12.1% | 12.0% | 11.2% | 6.6% | 12.2% | 10.6% | |
| EBITDA Margin | 1.4% | 1.2% | 1.2% | 1.1% | 1.1% | 1.3% | 1.3% | 1.4% | 1.7% | 1.8% | 1.5% | · | |
| ROA | 5.4% | 9.9% | 12.4% | 9.6% | 6.4% | 4.6% | 8.9% | 9.0% | 7.6% | 2.5% | 7.7% | 6.6% | |
| ROE | 12.9% | 23.0% | 28.8% | 23.1% | 16.2% | 12.6% | 24.3% | 24.7% | 22.6% | 7.6% | 23.4% | 20.3% |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 1.0 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -15.5% | -4.2% | 21.9% | 22.5% | 25.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.44% | 12.7% | 23.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -42.9% | -9.8% | 52.3% | 61.1% | 42.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -7.8% | 30.3% | 51.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 12.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -42.9% | -9.5% | 52.8% | 61.4% | 43.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -7.6% | 30.7% | 52.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 12.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 12.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28.44B | $33.66B | $35.13B | $28.82B | $23.52B | $18.73B | $25.60B | $23.50B | $19.46B | $17.03B | $19.12B | $19.00B | |
| Net Income TTM | $2.38B | $4.16B | $4.60B | $3.01B | $1.87B | $1.30B | $2.39B | $2.20B | $1.68B | $522M | $1.60B | $1.36B | |
| P/E | 24.3 | 13.2 | 11.1 | 11.5 | 16.5 | 23.0 | 7.7 | 6.1 | 10.0 | 28.8 | 7.0 | 11.9 | |
| Earnings Yield | 4.1% | 7.6% | 9.0% | 8.7% | 6.1% | 4.3% | 13.0% | 16.4% | 10.0% | 3.5% | 14.3% | 8.4% | |
| Payout Ratio | 95.4% | 55.0% | 33.0% | 33.4% | 38.2% | 95.5% | 47.7% | 36.6% | 33.3% | 159.0% | 42.4% | 45.9% | |
| Annual Payout | $2.27B | $2.29B | $1.52B | $1.00B | $708M | $1.24B | $1.14B | $804M | $558M | $829M | $680M | $624M |
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 | $6.78B | $6.82B | $6.67B | $7.51B | $7.44B | $7.91B | $8.24B | $8.77B | $8.74B | $9.08B | $8.70B | $8.88B | $8.47B | $8.13B | $7.06B | $7.16B | |
| Cost of Revenue | $5.42B | $5.50B | $5.35B | $6.00B | $5.89B | $6.20B | $6.43B | $6.77B | $6.67B | · | · | · | · | · | · | · | |
| R&D Expense | $109M | $106M | $111M | $113M | $115M | $115M | $115M | $117M | $106M | · | · | · | · | · | · | · | |
| SG&A Expense | $189M | $195M | $180M | $179M | $182M | $187M | $186M | $184M | $187M | · | · | · | · | · | · | · | |
| Other Non-op | $21M | $15M | $17M | $10M | $-326M | $39M | $24M | $24M | · | · | · | · | · | · | · | · | |
| Pretax Income | $776M | $705M | $744M | $932M | $643M | $1.15B | $1.26B | $1.46B | $1.53B | $1.64B | $1.59B | $1.57B | $919M | $1.18B | $980M | $922M | |
| Income Tax | $171M | $148M | $154M | $208M | $138M | $277M | $284M | $338M | $339M | $224M | $361M | $347M | $185M | $254M | $210M | $202M | |
| Net Income | $605M | $557M | $590M | $724M | $505M | $872M | $972M | $1.12B | $1.20B | $1.42B | $1.23B | $1.22B | $734M | $921M | $769M | $720M | |
| EPS (Basic) | $1.15 | $1.06 | $1.12 | $1.38 | $0.96 | $1.65 | $1.85 | $2.14 | $2.28 | $2.70 | $2.35 | $2.33 | $1.40 | $1.76 | $1.47 | $1.38 | |
| EPS (Diluted) | $1.15 | $1.06 | $1.12 | $1.37 | $0.96 | $1.65 | $1.85 | $2.13 | $2.27 | $2.69 | $2.34 | $2.33 | $1.40 | $1.76 | $1.47 | $1.37 | |
| Shares (Basic) | 526,700,000 | -1,051,800,000 | 525,900,000 | 525,900,000 | 525,900,000 | -1,050,300,000 | 525,400,000 | 525,300,000 | 524,900,000 | -1,047,500,000 | 524,100,000 | 523,800,000 | 523,500,000 | -1,045,100,000 | 522,700,000 | 522,600,000 | |
| Shares (Diluted) | 527,400,000 | -1,053,500,000 | 526,700,000 | 526,700,000 | 526,900,000 | -1,052,800,000 | 526,500,000 | 526,600,000 | 526,300,000 | -1,049,500,000 | 525,300,000 | 524,800,000 | 524,400,000 | -1,046,400,000 | 523,300,000 | 523,200,000 | |
| EBITDA | $100M | · | · | · | $100M | · | · | · | $104M | · | · | · | $103M | · | · | · |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | · | $4.51B | · | · | · | $3.99B | · | · | · | $3.78B | · | · | · | $3.47B | · | · | |
| Goodwill | · | $114M | · | · | · | $101M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $43.55B | $44.34B | $44.20B | $44.09B | $42.72B | $43.42B | $43.28B | $41.18B | $40.37B | $40.82B | $38.04B | $36.87B | $34.83B | $33.28B | $30.62B | $30.59B | |
| Common Stock | $526M | $525M | $526M | $526M | $525M | $524M | $524M | $524M | $524M | · | $523M | $523M | $523M | · | $348M | $348M | |
| Paid-in Capital | $436M | $379M | $398M | $389M | $382M | $345M | $336M | $329M | $318M | · | $258M | $242M | $230M | · | $180M | $174M | |
| Retained Earnings | $19.13B | $18.70B | $19.05B | $18.63B | $18.08B | $17.75B | $18.61B | $17.80B | $16.83B | · | $16.18B | $15.10B | $14.01B | · | $13.76B | $13.11B | |
| Treasury Stock | $5M | · | $35M | $35M | $4M | · | $4M | $4M | $4M | · | $3M | $3M | $3M | · | $2M | $2M | |
| AOCI | $-329M | $-337M | $-569M | $-570M | $-963M | $-1.11B | $-805M | $-945M | $-800M | · | $-938M | $-778M | $-873M | · | $-1.39B | $-1.11B | |
| Stockholders' Equity | $19.76B | $19.26B | $19.37B | $18.94B | $18.02B | $17.51B | $18.66B | $17.70B | $16.87B | $15.88B | $16.02B | $15.08B | $13.88B | $13.17B | $12.89B | $12.52B | |
| Liabilities + Equity | $43.55B | $44.34B | $44.20B | $44.09B | $42.72B | $43.42B | $43.28B | $41.18B | $40.37B | · | $38.04B | $36.87B | $34.83B | · | $30.62B | $30.59B |
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 | $100M | $101M | $98M | $100M | $100M | $98M | $96M | $100M | $104M | $107M | $103M | $102M | $103M | $92M | $84M | $81M | |
| Deferred Tax | $-159M | $23M | · | · | $5M | $-12M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $425M | · | · | · | $306M | · | · | · | $170M | · | · | · | $-152M | · | · | · | |
| Operating Cash Flow | $972M | $1.14B | $1.53B | $833M | $910M | $1.45B | $1.29B | $440M | $1.47B | $1.19B | $1.34B | $976M | $685M | $1.25B | $681M | $638M | |
| CapEx | $147M | $190M | $166M | $222M | $165M | $233M | $194M | $220M | $191M | $198M | $190M | $168M | $139M | $131M | $127M | $128M | |
| Investing Cash Flow | $-75M | $-754M | $-503M | $-618M | $-393M | $-1.73B | $-1.19B | $-1.04B | $-526M | $-940M | $-886M | $-752M | $-293M | $-714M | $-440M | $-473M | |
| Debt Issued | $453M | $769M | $519M | $1.16B | $698M | $485M | $1.57B | $818M | $1.01B | $687M | $817M | $755M | $826M | $869M | $654M | $1.02B | |
| Net Debt Issued | $-454M | · | · | · | $-59M | · | · | · | $467M | · | · | · | $187M | · | · | · | |
| Stock Repurchased | $5M | $900.0K | $200.0K | $31M | $4M | $0 | $500.0K | $0 | $4M | $400.0K | $100.0K | $0 | $3M | $100.0K | $100.0K | $0 | |
| Net Stock Activity | $-5M | · | · | · | $-4M | · | · | · | $-4M | · | · | · | $-3M | · | · | · | |
| Dividends Paid | $909M | $173M | $173M | $173M | $1.75B | $157M | $157M | $157M | $1.82B | $141M | $141M | $131M | $1.11B | $129M | $118M | $118M | |
| Financing Cash Flow | $-1.55B | $-395M | $-262M | $-291M | $-2.13B | $643M | $813M | $301M | $-1.88B | $943M | $358M | $492M | $-691M | $724M | $-73M | $-190M | |
| Net Change in Cash | $-663M | $4M | $754M | $32M | $-1.54B | $212M | $978M | $-323M | $-987M | $1.28B | $760M | $736M | $-281M | $1.37B | $92M | $-84M | |
| Free Cash Flow | $825M | · | · | · | $745M | · | · | · | $1.28B | · | · | · | $546M | · | · | · |
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 | 8.9% | · | 8.8% | 9.6% | 6.8% | · | 11.8% | 12.8% | 13.7% | · | 14.1% | 13.8% | 8.7% | · | 10.9% | 10.1% | |
| Pretax Margin | 11.5% | · | 11.2% | 12.4% | 8.6% | · | 15.2% | 16.7% | 17.5% | · | 18.3% | 17.7% | 10.8% | · | 13.9% | 12.9% | |
| EBITDA Margin | 1.5% | · | · | · | 1.3% | · | · | · | 1.2% | · | · | · | 1.2% | · | · | · | |
| ROA | 1.4% | · | 1.4% | 1.7% | 1.2% | · | 2.4% | 2.9% | 3.2% | · | 3.6% | 3.6% | 2.2% | · | 2.6% | 2.4% | |
| ROE | 3.2% | · | 3.1% | 4.0% | 2.9% | · | 5.6% | 6.9% | 7.8% | · | 8.5% | 8.8% | 5.6% | · | 6.3% | 6.1% |
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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28.40B | · | $29.86B | $31.96B | $33.20B | · | $34.45B | $35.09B | $34.80B | · | $33.11B | $31.57B | $29.16B | · | $25.84B | $24.62B | |
| Net Income TTM | $2.42B | · | $2.79B | $3.32B | $3.80B | · | $4.52B | $4.77B | $4.38B | · | $3.95B | $3.44B | $2.82B | · | $2.47B | $2.20B | |
| P/E | 25.1 | · | 18.6 | 15.1 | 13.5 | · | 11.5 | 11.3 | 14.9 | · | 11.3 | 12.7 | 13.6 | · | 11.0 | 10.9 | |
| Earnings Yield | 4.0% | · | 5.4% | 6.6% | 7.4% | · | 8.7% | 8.8% | 6.7% | · | 8.9% | 7.8% | 7.4% | · | 9.1% | 9.2% | |
| Payout Ratio | 150.2% | · | · | · | 345.9% | · | · | · | 152.0% | · | · | · | 150.6% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $28.44B | $33.66B | $35.13B | $28.82B | $23.52B |
| 순이익 | $2.38B | $4.16B | $4.60B | $3.01B | $1.87B |
| 희석 EPS | $4.51 | $7.90 | $8.76 | $5.75 | $3.57 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $3.67B | $3.80B | $3.50B | $2.50B | $1.63B |
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.