SCL Stepan Company Common Stock
$55.70
가격 · 6월 26, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$42–$68
53% of range
애널리스트 평점
BUY
5 analysts
목표 주가
$75
+35% upside
P/E (TTM)
23.1
ROE
3.8%
순이익률
2.0%
SCL 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$55.70
시가총액
—
P/E (TTM)
23.1
EPS (TTM)
$2.05
매출 (TTM)
$2.33B
배당 수익률
—
ROE
3.8%
부채/자본
0.5
52주 범위
$42 – $68
SCL 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
$2.33B
2016-12-31
→
2025-12-31
EPS
$2.05
2016-12-31
→
2025-12-31
잉여현금흐름
$25M
2016-12-31
→
2025-12-31
마진
2.0%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SCL
동종업계 중앙값
P/E (TTM)
23.1
25.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SCL
동종업계 중앙값
Gross Margin (매출 총이익률)
11.6%
20.2%
Operating Margin (영업이익률)
3.4%
—
Net Profit Margin (순이익률)
2.0%
-1.4%
ROA
2.0%
-1.1%
ROE
3.8%
-2.8%
ROIC
3.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SCL
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.5
0.0
Current Ratio (유동비율)
1.3
2.2
Quick Ratio (당좌 비율)
0.8
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SCL
동종업계 중앙값
Revenue YoY (매출 YoY)
7.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-5.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.5%
—
EPS YoY
-6.8%
—
Net Income YoY (순이익 YoY)
-6.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SCL
동종업계 중앙값
Payout Ratio (지급 비율)
74.7%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
74.7%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 1일 | $0.3950 |
| 2026년 3월 2일 | $0.3950 |
| 2025년 11월 28일 | $0.3950 |
| 2025년 8월 29일 | $0.3850 |
| 2025년 5월 30일 | $0.3850 |
| 2025년 3월 3일 | $0.3850 |
| 2024년 11월 29일 | $0.3850 |
| 2024년 8월 30일 | $0.3750 |
| 2024년 5월 31일 | $0.3750 |
| 2024년 2월 29일 | $0.3750 |
| 2023년 11월 29일 | $0.3750 |
| 2023년 8월 30일 | $0.3650 |
| 2023년 5월 30일 | $0.3650 |
| 2023년 3월 2일 | $0.3650 |
| 2022년 11월 29일 | $0.3650 |
| 2022년 8월 30일 | $0.3350 |
| 2022년 5월 27일 | $0.3350 |
| 2022년 3월 3일 | $0.3350 |
| 2021년 11월 29일 | $0.3350 |
| 2021년 8월 30일 | $0.3050 |
SCL 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
5 명의 애널리스트
- 적극 매수 1 20.0%
- 매수 3 60.0%
- 보유 1 20.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
1 명의 애널리스트 · 2026-06-22
저가
$75.00
고가
$75.00
중앙값 목표
$75.00
+34.6%
평균 목표
$75.00
+34.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.13%
다음 실적
7월 28, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.45 | $0.44 | 0.01% |
| 2025년 12월 31일 | $-0.02 | $0.40 | -0.42% |
| 2025년 9월 30일 | $0.48 | $0.62 | -0.14% |
| 2025년 6월 30일 | $0.52 | $0.91 | -0.39% |
| 2025년 3월 31일 | $0.84 | $0.64 | 0.20% |
| 2000년 6월 30일 | $0.32 | $0.35 | -0.03% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| SCL | — | 23.1 | 7.0% | 2.0% | 3.8% | 11.6% |
| KWR | $2.38B | -980.8 | 2.7% | -0.13% | -0.18% | 36.0% |
| NGVT | $2.10B | -12.8 | -2.7% | -14.3% | -222.2% | 39.5% |
| MTX | $1.89B | -103.3 | -2.2% | -0.89% | -1.1% | 25.0% |
| IOSP | — | 16.4 | -3.6% | 6.6% | 9.2% | 27.7% |
| ECVT | $1.09B | -16.0 | 20.9% | -9.8% | -11.0% | 21.9% |
| ASPI | — | -2.5 | 475.5% | — | — | — |
| FTK | $519M | 20.5 | 26.9% | 12.9% | 33.0% | 25.2% |
| RYAM | $395M | -0.9 | -10.1% | -28.7% | -127.7% | 8.1% |
| ASPN | $234M | -0.6 | -40.1% | -143.7% | -143.1% | 17.0% |
| VHI | $357M | -6.0 | -1.3% | -2.8% | -5.6% | 14.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.33B | $2.18B | $2.33B | $2.77B | $2.35B | $1.87B | $1.86B | $1.99B | $1.93B | $1.77B | $1.78B | $1.93B | |
| Cost of Revenue | $2.06B | $1.91B | $2.05B | $2.35B | $1.95B | $1.49B | $1.52B | $1.65B | $1.58B | $1.43B | $1.47B | $1.68B | |
| Gross Profit | $270M | $272M | $278M | $427M | $396M | $384M | $340M | $339M | $346M | $339M | $308M | $250M | |
| R&D Expense | $35M | $34M | $36M | $41M | $39M | $36M | $34M | $34M | $33M | $35M | $30M | $27M | |
| SG&A Expense | $91M | $98M | $93M | $102M | $93M | $87M | $83M | $79M | $76M | $75M | $76M | $67M | |
| Operating Expenses | $201M | $202M | $205M | $218M | $222M | $211M | $210M | $187M | $188M | $204M | $188M | $155M | |
| Operating Income | $79M | $70M | $59M | $207M | $171M | $172M | $127M | $149M | $155M | $128M | $123M | $91M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $11M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $262.0K | |
| Other Non-op | $3M | $4M | $2M | $-9M | $8M | $5M | $5M | $-725.0K | $3M | $-809.0K | $2M | $1M | |
| Pretax Income | $60M | $60M | $48M | $189M | $173M | $171M | $126M | $138M | $147M | $114M | $103M | $76M | |
| Income Tax | $13M | $10M | $8M | $42M | $35M | $43M | $23M | $27M | $46M | $28M | $27M | $18M | |
| Net Income | $47M | $50M | $40M | $147M | $138M | $127M | $103M | $111M | $101M | $86M | $76M | $57M | |
| EPS (Basic) | $2.05 | $2.21 | $1.77 | $6.46 | $6.01 | $5.52 | $4.47 | $4.83 | $4.39 | $3.78 | $3.34 | $2.51 | |
| EPS (Diluted) | $2.05 | $2.20 | $1.75 | $6.38 | $5.92 | $5.45 | $4.42 | $4.76 | $4.31 | $3.73 | $3.32 | $2.49 | |
| Shares (Basic) | 22,872,000 | 22,832,000 | 22,777,000 | 22,781,000 | 22,922,000 | 22,949,000 | 23,054,000 | 23,022,000 | 22,946,000 | 22,793,000 | 22,730,000 | 22,758,000 | |
| Shares (Diluted) | 22,890,000 | 22,931,000 | 22,946,000 | 23,064,000 | 23,287,000 | 23,256,000 | 23,316,000 | 23,325,000 | 23,377,000 | 23,094,000 | 22,858,000 | 22,917,000 | |
| EBITDA | $205M | $183M | $164M | $302M | $262M | $253M | $206M | $233M | $225M | $201M | $190M | $154M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $133M | $100M | $130M | $174M | $159M | $350M | $315M | $300M | $299M | $226M | $176M | $85M | |
| Receivables | $388M | $388M | $422M | $437M | $420M | $301M | $277M | $280M | $294M | $263M | $250M | $270M | |
| Inventory | $299M | $289M | $266M | $403M | $306M | $219M | $204M | $232M | $173M | $174M | $170M | $183M | |
| Other Current Assets | $39M | $34M | $34M | $32M | $29M | $36M | $23M | $22M | $24M | $23M | $23M | $21M | |
| Current Assets | $859M | $810M | $852M | $1.04B | $913M | $906M | $819M | $834M | $789M | $686M | $620M | $576M | |
| PP&E (Net) | $1.22B | $1.20B | $1.21B | $1.07B | $851M | $683M | $639M | $609M | $598M | $583M | $555M | $524M | |
| PP&E (Gross) | $2.79B | $2.65B | $2.59B | $2.37B | $2.09B | $1.87B | $1.76B | $1.67B | $1.60B | $1.51B | $1.45B | $1.39B | |
| Accum. Depreciation | $1.57B | $1.45B | $1.38B | $1.30B | $1.24B | $1.19B | $1.12B | $1.06B | $1.00B | $931M | $891M | $862M | |
| Goodwill | $93M | $91M | $97M | $96M | $97M | $28M | $26M | $23M | $25M | $25M | $11M | $12M | |
| Intangibles | $40M | $43M | $53M | $58M | $61M | $24M | $15M | $14M | $19M | $22M | $18M | $21M | |
| Other Non-current Assets | $63M | $65M | $57M | $75M | $40M | $19M | $13M | $10M | $12M | $14M | $13M | $10M | |
| Total Assets | $2.36B | $2.30B | $2.36B | $2.43B | $2.07B | $1.75B | $1.58B | $1.51B | $1.50B | $1.35B | $1.24B | $1.16B | |
| Accounts Payable | $262M | $259M | $233M | $376M | $323M | $237M | $194M | $206M | $205M | $158M | $129M | $157M | |
| Accrued Liabilities | $119M | $117M | $122M | $163M | $136M | $142M | $121M | $96M | $93M | $111M | $96M | $65M | |
| Current Liabilities | $666M | $669M | $608M | $671M | $500M | $417M | $339M | $339M | $320M | $297M | $243M | $250M | |
| Capital Leases | $49M | $57M | $58M | $51M | $57M | $52M | $30M | · | · | · | · | · | |
| Deferred Tax | $11M | $10M | $10M | $10M | $12M | $21M | $23M | $25M | $11M | $12M | $9M | $16M | |
| Other Non-current Liabilities | $45M | $66M | $69M | $81M | $99M | $114M | $96M | $104M | $130M | $119M | $115M | $113M | |
| Long-term Debt | $627M | $625M | $654M | $587M | $364M | $199M | $222M | $276M | $291M | $317M | $331M | $274M | |
| Total Debt | $627M | $625M | $654M | $587M | $364M | $199M | $222M | $276M | $291M | $317M | $333M | $274M | |
| Common Stock | $27M | $27M | $27M | $27M | $27M | $27M | $26M | $26M | $26M | $26M | $26M | $26M | |
| Retained Earnings | $1.29B | $1.27B | $1.26B | $1.25B | $1.13B | $1.02B | $922M | $837M | $722M | $649M | $580M | $521M | |
| Treasury Stock | $190M | $188M | $184M | $181M | $154M | $134M | $114M | $97M | $79M | $71M | $68M | $66M | |
| AOCI | $-139M | $-197M | $-131M | $-168M | $-153M | $-137M | $-136M | $-141M | $-100M | $-127M | $-125M | $-84M | |
| Stockholders' Equity | $1.24B | $1.17B | $1.22B | $1.17B | $1.07B | $987M | $892M | $807M | $740M | $635M | $557M | $536M | |
| Liabilities + Equity | $2.36B | $2.30B | $2.36B | $2.43B | $2.07B | $1.75B | $1.58B | $1.51B | $1.47B | $1.35B | $1.24B | $1.16B |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $126M | $112M | $105M | $95M | $91M | $82M | $79M | $81M | $79M | $75M | $67M | $64M | |
| Stock-based Comp | $6M | $5M | $6M | $14M | $12M | $10M | $9M | $7M | $7M | $13M | $4M | $-68.0K | |
| Deferred Tax | $-1M | $-10M | $18M | $-27M | $-34M | $-5M | $-5M | $10M | $-1M | $-8M | $3M | $5M | |
| Amort. of Intangibles | $7M | $7M | $7M | $7M | $7M | $4M | $3M | $3M | $4M | $3M | $3M | $3M | |
| Other Non-cash | $-30M | $4M | $5M | $-67M | $-135M | $21M | $33M | $-40M | $21M | $59M | $33M | $-44M | |
| Operating Cash Flow | $148M | $162M | $175M | $161M | $72M | $235M | $218M | $171M | $199M | $212M | $184M | $83M | |
| CapEx | $123M | $123M | $260M | $302M | $194M | $126M | $106M | $87M | $79M | $103M | $119M | $102M | |
| Investing Cash Flow | $-89M | $-117M | $-259M | $-308M | $-377M | $-139M | $-113M | $-108M | $-83M | $-131M | · | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $100M | $5M | |
| Net Debt Issued | · | $-49M | $-38M | $-38M | $-38M | $-24M | $-46M | $-21M | $-21M | $-15M | $87M | $-8M | |
| Stock Repurchased | · | · | · | $25M | $17M | $15M | $13M | $16M | $6M | $2M | $2M | $8M | |
| Net Stock Activity | · | · | · | $-25M | $-17M | $-15M | $-13M | $-16M | $-6M | $-2M | $-2M | $-8M | |
| Dividends Paid | $35M | $34M | $33M | $31M | $28M | $25M | $23M | $21M | $19M | $17M | $16M | $15M | |
| Financing Cash Flow | $-35M | $-65M | $33M | $166M | $117M | $-65M | $-90M | $-52M | $-50M | $-30M | · | · | |
| Net Change in Cash | $33M | $-30M | $-44M | $15M | $-191M | $35M | $15M | $1M | $73M | $50M | $91M | $-48M | |
| Taxes Paid | $8M | $-12M | $30M | $42M | $93M | $39M | $29M | $33M | $26M | $31M | $22M | $23M | |
| Free Cash Flow | $25M | $39M | $-85M | $-141M | $-122M | $109M | $113M | $84M | $120M | $109M | $64M | $-20M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | $-29M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 11.6% | 12.5% | 11.9% | 15.4% | 16.9% | 20.5% | 18.3% | 17.1% | 17.6% | 19.2% | 17.3% | 13.0% | |
| Operating Margin | 3.4% | 3.2% | 2.5% | 7.5% | 7.3% | 9.2% | 6.9% | 7.6% | 7.6% | 7.1% | 6.9% | 4.7% | |
| Net Margin | 2.0% | 2.3% | 1.7% | 5.3% | 5.9% | 6.8% | 5.5% | 5.7% | 4.8% | 4.9% | 4.3% | 3.0% | |
| Pretax Margin | 2.6% | 2.8% | 2.1% | 6.8% | 7.3% | 9.2% | 6.8% | 7.0% | 7.2% | 6.4% | 5.8% | 3.9% | |
| EBITDA Margin | 8.8% | 8.4% | 7.0% | 10.9% | 11.2% | 13.6% | 11.1% | 11.7% | 11.7% | 11.4% | 10.7% | 8.0% | |
| ROA | 2.0% | 2.2% | 1.7% | 6.5% | 7.2% | 7.6% | 6.7% | 7.5% | 6.5% | 6.7% | 6.3% | 4.9% | |
| ROE | 3.8% | 4.2% | 3.3% | 13.1% | 13.4% | 13.5% | 12.1% | 14.8% | 13.3% | 14.5% | 13.9% | 10.5% | |
| ROIC | 3.3% | 3.3% | 2.6% | 9.2% | 9.5% | 10.8% | 9.4% | 11.5% | 9.3% | 10.0% | 10.2% | 8.5% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.2 | 1.4 | 1.6 | 1.8 | 2.2 | 2.4 | 2.4 | 2.5 | 2.3 | 2.5 | 2.3 | |
| Quick Ratio | 0.8 | 0.7 | 0.9 | 0.9 | 1.2 | 1.6 | 1.7 | 1.7 | 1.8 | 1.6 | 1.8 | 1.4 | |
| Debt / Equity | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | |
| LT Debt / Equity | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 7.9 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 0.9 | 1.0 | 1.2 | 1.2 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.7 | |
| Inventory Turnover | 7.0 | 6.9 | 6.1 | 6.6 | 7.4 | 7.0 | 7.0 | 8.9 | 9.2 | 8.3 | 8.3 | 9.4 | |
| Receivables Turnover | 6.0 | 5.4 | 5.4 | 6.5 | 6.5 | 6.5 | 6.7 | 7.0 | 6.9 | 6.9 | 6.8 | 7.2 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.0% | -6.3% | -16.1% | 18.2% | 25.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -5.6% | -2.4% | 7.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -6.8% | 25.7% | -72.6% | 7.8% | 8.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -31.5% | -28.1% | -31.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -17.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -6.9% | 25.3% | -72.7% | 6.8% | 8.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -31.7% | -28.5% | -31.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -18.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.33B | $2.18B | $2.33B | $2.77B | $2.35B | $1.87B | $1.86B | $1.99B | $1.93B | $1.77B | $1.78B | $1.93B | |
| Net Income TTM | $47M | $50M | $40M | $147M | $138M | $127M | $103M | $111M | $101M | $86M | $76M | $57M | |
| P/E | 23.1 | 29.4 | 54.0 | 16.7 | 21.0 | 21.9 | 23.2 | 15.5 | 18.3 | 21.8 | 15.0 | 16.1 | |
| Earnings Yield | 4.3% | 3.4% | 1.8% | 6.0% | 4.8% | 4.6% | 4.3% | 6.4% | 5.5% | 4.6% | 6.7% | 6.2% | |
| Payout Ratio | 74.7% | 67.4% | 81.8% | 20.8% | 20.4% | 20.0% | 22.4% | 18.5% | 20.6% | 20.1% | 21.5% | 27.0% | |
| Annual Payout | $35M | $34M | $33M | $31M | $28M | $25M | $23M | $21M | $19M | $17M | $16M | $15M |
손익계산서 15
| 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 | $605M | $554M | $590M | $595M | $593M | $526M | $547M | $556M | $551M | $532M | $562M | $580M | $651M | $627M | $719M | $752M | |
| Cost of Revenue | $540M | $502M | $519M | $523M | $518M | $469M | $471M | $487M | $481M | $466M | $491M | $514M | $578M | $559M | $601M | $620M | |
| Gross Profit | $65M | $52M | $71M | $72M | $75M | $57M | $76M | $70M | $70M | $66M | $71M | $66M | $74M | $68M | $118M | $132M | |
| SG&A Expense | $21M | $24M | $23M | $23M | $21M | $25M | $26M | $25M | $23M | $25M | $23M | $23M | $23M | $23M | $34M | $24M | |
| Operating Expenses | $49M | $51M | $49M | $54M | $47M | $49M | $52M | $51M | $50M | $58M | $46M | $49M | $52M | $56M | $64M | $53M | |
| Operating Income | $-50M | $11M | $22M | $18M | $28M | $8M | $24M | $19M | $20M | $230.0K | $20M | $18M | $21M | $12M | $55M | $78M | |
| Other Non-op | $144.0K | $126.0K | $2M | $1M | $502.0K | $-410.0K | $989.0K | $1M | $2M | $-1M | $-690.0K | $2M | $2M | $175.0K | $-2M | $-5M | |
| Pretax Income | $-54M | $5M | $17M | $14M | $25M | $2M | $21M | $17M | $19M | $-4M | $16M | $16M | $20M | $9M | $50M | $70M | |
| Income Tax | $-13M | $-65.0K | $6M | $2M | $5M | $-894.0K | $-2M | $8M | $6M | $-2M | $3M | $4M | $4M | $-2M | $11M | $17M | |
| Net Income | $-41M | $5M | $11M | $11M | $20M | $3M | $24M | $10M | $14M | $-1M | $13M | $13M | $16M | $11M | $39M | $52M | |
| EPS (Basic) | $-1.81 | $0.22 | $0.47 | $0.50 | $0.86 | $0.15 | $1.03 | $0.42 | $0.61 | $-0.05 | $0.55 | $0.56 | $0.71 | $0.48 | $1.73 | $2.29 | |
| EPS (Diluted) | $-1.81 | $0.22 | $0.47 | $0.50 | $0.86 | $0.14 | $1.03 | $0.42 | $0.61 | $-0.05 | $0.55 | $0.55 | $0.70 | $0.48 | $1.71 | $2.26 | |
| Shares (Basic) | 22,888,000 | -45,735,000 | 22,875,000 | 22,865,000 | 22,867,000 | -45,655,000 | 22,836,000 | 22,827,000 | 22,824,000 | -45,534,000 | 22,786,000 | 22,768,000 | 22,757,000 | -45,660,000 | 22,753,000 | 22,792,000 | |
| Shares (Diluted) | 22,888,000 | -45,772,000 | 22,893,000 | 22,879,000 | 22,890,000 | -45,876,000 | 22,923,000 | 22,936,000 | 22,948,000 | -45,923,000 | 22,930,000 | 22,945,000 | 22,994,000 | -46,192,000 | 23,034,000 | 23,055,000 | |
| EBITDA | $-17M | · | $55M | $49M | $58M | · | $24M | $19M | $48M | · | $20M | $18M | $47M | · | $55M | $78M |
대차대조표 26
| 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 | $141M | $133M | $119M | $89M | $107M | $100M | $147M | $125M | $126M | · | $106M | $134M | $127M | · | $166M | $195M | |
| Receivables | $434M | $388M | $436M | $442M | $436M | $388M | $434M | $437M | $447M | · | $418M | $423M | $470M | · | $476M | $519M | |
| Inventory | $289M | $299M | $324M | $329M | $309M | $289M | $297M | $266M | $257M | · | $285M | $340M | $368M | · | $398M | $341M | |
| Other Current Assets | $43M | $39M | $42M | $46M | $44M | $34M | $40M | $39M | $40M | · | $41M | $41M | $41M | · | $33M | $33M | |
| Current Assets | $906M | $859M | $921M | $906M | $897M | $810M | $918M | $867M | $870M | · | $849M | $939M | $1.01B | · | $1.07B | $1.09B | |
| PP&E (Net) | $1.15B | $1.22B | $1.21B | $1.21B | $1.20B | $1.20B | $1.20B | $1.20B | $1.21B | · | $1.18B | $1.17B | $1.12B | · | $978M | $920M | |
| PP&E (Gross) | $2.74B | $2.79B | $2.74B | $2.71B | $2.69B | $2.65B | $2.65B | $2.61B | $2.61B | · | $2.55B | $2.52B | $2.44B | · | $2.25B | $2.18B | |
| Accum. Depreciation | $1.60B | $1.57B | $1.53B | $1.50B | $1.48B | $1.45B | $1.45B | $1.42B | $1.40B | · | $1.37B | $1.35B | $1.32B | · | $1.27B | $1.26B | |
| Goodwill | $92M | $93M | $99M | $99M | $94M | $91M | $96M | $94M | $96M | $97M | $97M | $99M | $97M | $96M | $92M | $93M | |
| Intangibles | $38M | $40M | $41M | $43M | $42M | $43M | $46M | $48M | $51M | · | $54M | $57M | $57M | · | $57M | $55M | |
| Other Non-current Assets | $76M | $63M | $63M | $64M | $64M | $65M | $57M | $51M | $56M | · | $64M | $78M | $75M | · | $51M | $43M | |
| Total Assets | $2.33B | $2.36B | $2.43B | $2.42B | $2.39B | $2.30B | $2.41B | $2.35B | $2.37B | $2.36B | $2.33B | $2.43B | $2.45B | $2.43B | $2.34B | $2.29B | |
| Accounts Payable | $286M | $262M | $289M | $282M | $298M | $259M | $257M | $251M | $257M | · | $243M | $288M | $289M | · | $350M | $366M | |
| Accrued Liabilities | $111M | $119M | $122M | $116M | $113M | $117M | $124M | $122M | $126M | · | $112M | $110M | $116M | · | $155M | $130M | |
| Current Liabilities | $720M | $666M | $709M | $673M | $739M | $669M | $721M | $655M | $629M | · | $582M | $642M | $663M | · | $603M | $638M | |
| Capital Leases | $47M | $49M | $52M | $50M | $57M | $57M | $56M | $57M | $59M | · | $54M | $56M | $54M | · | $50M | $53M | |
| Deferred Tax | $11M | $11M | $10M | $10M | $10M | $10M | $11M | $10M | $10M | · | $9M | $9M | $9M | · | $11M | $11M | |
| Other Non-current Liabilities | $33M | $45M | $52M | $53M | $52M | $66M | $58M | $59M | $60M | · | $64M | $70M | $76M | · | $75M | $77M | |
| Long-term Debt | $652M | $627M | $655M | $658M | $659M | $625M | $689M | $657M | $646M | · | $649M | $683M | $711M | · | $565M | $526M | |
| Total Debt | $652M | · | $655M | $658M | $659M | · | $689M | $657M | $646M | · | $649M | $683M | $711M | · | $565M | $526M | |
| Common Stock | $27M | $27M | $27M | $27M | $27M | $27M | $27M | $27M | $27M | · | $27M | $27M | $27M | · | $27M | $27M | |
| Retained Earnings | $1.24B | $1.29B | $1.29B | $1.29B | $1.28B | $1.27B | $1.28B | $1.26B | $1.26B | · | $1.27B | $1.26B | $1.26B | · | $1.25B | $1.22B | |
| Treasury Stock | $193M | $190M | $190M | $190M | $190M | $188M | $188M | $188M | $188M | · | $184M | $184M | $184M | · | $178M | $172M | |
| AOCI | $-139M | $-139M | $-139M | $-140M | $-176M | $-197M | $-152M | $-162M | $-136M | · | $-151M | $-132M | $-151M | · | $-199M | $-174M | |
| Stockholders' Equity | $1.19B | $1.24B | $1.25B | $1.24B | $1.20B | $1.17B | $1.22B | $1.19B | $1.21B | $1.22B | $1.20B | $1.22B | $1.19B | · | $1.13B | $1.13B | |
| Liabilities + Equity | $2.33B | $2.36B | $2.43B | $2.42B | $2.39B | $2.30B | $2.41B | $2.35B | $2.37B | · | $2.33B | $2.43B | $2.45B | · | $2.34B | $2.29B |
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 | $33M | $33M | $33M | $31M | $29M | $29M | $28M | $28M | $28M | $27M | $26M | $26M | $26M | $25M | $24M | $23M | |
| Stock-based Comp | $2M | $2M | $1M | $2M | $1M | $867.0K | $2M | $2M | $1M | $2M | $2M | $1M | $999.0K | $4M | $3M | $4M | |
| Deferred Tax | $-12M | $-3M | $1M | $-494.0K | $990.0K | $-10M | $-7M | $4M | $2M | $6M | $16M | $-3M | $-660.0K | $-25M | $-4M | $5M | |
| Restructuring | $65M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $36M | · | · | · | $-44M | · | · | · | $-4M | · | · | · | $-114M | · | · | · | |
| Operating Cash Flow | $17M | $60M | $70M | $11M | $7M | $68M | $23M | $30M | $42M | $69M | $70M | $108M | $-72M | $86M | $37M | $59M | |
| CapEx | $31M | $35M | $30M | $26M | $33M | $36M | $27M | $30M | $30M | $47M | $54M | $68M | $92M | $96M | $76M | $69M | |
| Investing Cash Flow | $-23M | $-8M | $-30M | $-25M | $-26M | $-36M | $-27M | $-30M | $-24M | $-47M | $-54M | $-68M | $-90M | $-96M | $-86M | $-69M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | · | $3M | $5M | $7M | |
| Dividends Paid | $9M | $9M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | |
| Financing Cash Flow | $14M | $-38M | $-11M | $-10M | $23M | $-71M | $23M | $4M | $-20M | $-3M | $-41M | $-36M | $114M | $12M | $26M | $-27M | |
| Net Change in Cash | $8M | $14M | $30M | $-19M | $8M | $-48M | $23M | $-1M | $-4M | $24M | $-28M | $7M | $-47M | $8M | $-29M | $-41M | |
| Taxes Paid | $5M | $4M | $-525.0K | $616.0K | $4M | $-21M | $2M | $1M | $5M | $3M | $7M | $4M | $16M | $18M | $4M | $11M | |
| Free Cash Flow | $-14M | · | · | · | $-26M | · | · | · | $11M | · | · | · | $-164M | · | · | · |
수익성 8
| 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 | 10.7% | · | 12.0% | 12.1% | 12.7% | · | 13.8% | 12.5% | 12.8% | · | 12.7% | 11.5% | 11.3% | · | 16.5% | 17.5% | |
| Operating Margin | -8.2% | · | 3.7% | 3.0% | 4.8% | · | 4.4% | 3.4% | 3.7% | · | 3.5% | 3.1% | 3.2% | · | 7.6% | 10.3% | |
| Net Margin | -6.9% | · | 1.8% | 1.9% | 3.3% | · | 4.3% | 1.7% | 2.5% | · | 2.2% | 2.2% | 2.5% | · | 5.5% | 6.9% | |
| Pretax Margin | -9.0% | · | 2.8% | 2.3% | 4.2% | · | 3.9% | 3.1% | 3.5% | · | 2.8% | 2.8% | 3.1% | · | 7.0% | 9.2% | |
| EBITDA Margin | -2.8% | · | 9.2% | 8.3% | 9.7% | · | 4.4% | 3.4% | 8.7% | · | 3.5% | 3.1% | 7.1% | · | 7.6% | 10.3% | |
| ROA | -1.8% | · | 0.45% | 0.48% | 0.83% | · | 0.99% | 0.40% | 0.58% | · | 0.54% | 0.54% | 0.68% | · | 1.8% | 2.5% | |
| ROE | -3.5% | · | 0.88% | 0.93% | 1.6% | · | 1.9% | 0.79% | 1.2% | · | 1.1% | 1.1% | 1.4% | · | 3.6% | 4.8% | |
| ROIC | -2.0% | · | 0.75% | 0.78% | 1.2% | · | 1.4% | 0.56% | 0.77% | · | 0.84% | 0.73% | 0.90% | · | 2.5% | 3.5% |
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 | 1.3 | · | 1.3 | 1.3 | 1.2 | · | 1.3 | 1.3 | 1.4 | · | 1.5 | 1.5 | 1.5 | · | 1.8 | 1.7 | |
| Quick Ratio | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.8 | 0.9 | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 1.1 | 1.1 | |
| Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 |
효율성 3
| 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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.4 | |
| Inventory Turnover | 1.8 | · | 1.7 | 1.8 | 1.8 | · | 1.6 | 1.6 | 1.5 | · | 1.4 | 1.5 | 1.7 | · | 1.7 | 2.0 | |
| Receivables Turnover | 1.4 | · | 1.4 | 1.4 | 1.3 | · | 1.3 | 1.3 | 1.2 | · | 1.3 | 1.2 | 1.3 | · | 1.6 | 1.7 |
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 | $2.38B | · | $2.33B | $2.29B | $2.25B | · | $2.22B | $2.25B | $2.35B | · | $2.51B | $2.70B | $2.80B | · | $2.75B | $2.63B | |
| Net Income TTM | $485.0K | · | $65M | $64M | $67M | · | $60M | $49M | $55M | · | $81M | $120M | $152M | · | $173M | $177M | |
| P/E | 2499.0 | · | 16.7 | 19.4 | 18.8 | · | 29.6 | 39.4 | 37.4 | · | 21.4 | 18.3 | 15.6 | · | 12.5 | 13.3 | |
| Earnings Yield | 0.04% | · | 6.0% | 5.1% | 5.3% | · | 3.4% | 2.5% | 2.7% | · | 4.7% | 5.5% | 6.4% | · | 8.0% | 7.5% | |
| Payout Ratio | -21.6% | · | · | · | 44.1% | · | · | · | 60.6% | · | · | · | 50.5% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2.33B | $2.18B | $2.33B | $2.77B | $2.35B |
| 매출 총이익률 % | 11.6% | 12.5% | 11.9% | 15.4% | 16.9% |
| 영업이익률 % | 3.4% | 3.2% | 2.5% | 7.5% | 7.3% |
| 순이익 | $47M | $50M | $40M | $147M | $138M |
| 희석 EPS | $2.05 | $2.20 | $1.75 | $6.38 | $5.92 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 |
| 유동비율 | 1.3 | 1.2 | 1.4 | 1.6 | 1.8 |
| 당좌 비율 | 0.8 | 0.7 | 0.9 | 0.9 | 1.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $25M | $39M | $-85M | $-141M | $-122M |
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.