SEI 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$622M2016-12-31 → 2025-12-31
EPS·2017-12-31 → 2018-12-31
잉여현금흐름$-438M2017-12-31 → 2025-12-31
순이익률7.2%2017-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SEI
5년 평균
동종업계 중앙값
결론
P/E
28.95년 평균 ≈12.5
≈12.5
22.7
고평가
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
SEI
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
24.3%5년 평균 ≈13.7%
≈13.7%
13.6%
최상위권
EBITDA 마진 (TTM)
38.7%5년 평균 ≈27.2%
≈27.2%
17.3%
최상위권
세전 마진 (TTM)
13.6%5년 평균 ≈10.4%
≈10.4%
12.4%
동일
순이익률 (TTM)
7.2%5년 평균 ≈4.9%
≈4.9%
9.3%
동일
ROA
1.8%5년 평균 ≈2.7%
≈2.7%
6.5%
약함
ROE
6.6%5년 평균 ≈6.7%
≈6.7%
14.4%
약함
ROIC
14.5%5년 평균 ≈11.2%
≈11.2%
15.1%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SEI
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.8
·
0.4
높은 부채
유동비율 (MRQ)
4.15년 평균 ≈2.6
≈2.6
2.1
강한 유동성
Quick Ratio (당좌 비율)
2.85년 평균 ≈1.7
≈1.7
1.2
강한 유동성
장기 부채 / 자기 자본 (MRQ)
1.8
·
0.7
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SEI
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
98.7%5년 평균 ≈50.6%
≈50.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
24.8%5년 평균 ≈30.6%
≈30.6%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
43.3%
·
·
·
Net Income YoY (순이익 YoY)
90.8%5년 평균 ≈23.6%
≈23.6%
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
12.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SEI
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.5
≈0.5
0.7
약함
Receivables Turnover (매출 채권 회전율)
7.15년 평균 ≈6.7
≈6.7
5.4
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.3M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율72.1%
연간 지급액≈$0.48분기별 납부
5년 배당 CAGR≈2.7%주당, 분할 조정 기준
배당락일
금액
통화
수익률
9월 15, 2026
$0.12
USD
≈0.78%
6월 2, 2026
$0.12
USD
≈0.67%
3월 10, 2026
$0.12
USD
≈0.89%
12월 8, 2025
$0.12
USD
≈0.90%
9월 16, 2025
$0.12
USD
≈1.5%
6월 3, 2025
$0.12
USD
≈1.7%
3월 11, 2025
$0.12
USD
≈2.2%
12월 6, 2024
$0.12
USD
≈1.8%
8월 23, 2024
$0.12
USD
≈3.9%
6월 7, 2024
$0.12
USD
≈5.6%
3월 8, 2024
$0.12
USD
≈5.5%
11월 30, 2023
$0.12
USD
≈5.3%
9월 1, 2023
$0.11
USD
≈4.1%
6월 5, 2023
$0.11
USD
≈5.4%
3월 13, 2023
$0.11
USD
≈4.8%
12월 5, 2022
$0.11
USD
≈4.2%
9월 2, 2022
$0.11
USD
≈4.1%
6월 6, 2022
$0.11
USD
≈3.0%
3월 4, 2022
$0.11
USD
≈4.1%
12월 6, 2021
$0.11
USD
≈6.5%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈47.9%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 21, 2026
$0.39
$0.35
12.7%
2026년 3월 31일
$0.44
$0.27
66.0%
2025년 12월 31일
$0.35
$0.27
29.3%
2025년 9월 30일
$0.34
$0.25
38.0%
2025년 6월 30일
$0.34
$0.18
88.4%
2025년 3월 31일
$0.20
$0.13
52.9%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$622M
$313M
$293M
$320M
$159M
$103M
$242M
$197M
$67M
$18M
R&D Expense
·
·
·
·
·
$0
$0
$0
$210.0K
$476.0K
SG&A Expense
$62M
$36M
$27M
$23M
$19M
$16M
$19M
$17M
$14M
$2M
Operating Expenses
$487M
$260M
$243M
$278M
$160M
$163M
$134M
$98M
$42M
$15M
Operating Income
$135M
$53M
$50M
$42M
$-387.0K
$-60M
$108M
$99M
$25M
$3M
Interest Expense
·
·
·
·
·
·
$634.0K
$374.0K
$97.0K
$23.0K
Interest Income
$7M
$1M
$144.0K
·
·
·
·
·
·
·
Other Non-op
·
·
·
·
·
·
·
·
·
$8.0K
Pretax Income
$73M
$37M
$47M
$41M
$-634.0K
$-60M
$107M
$99M
$48M
$3M
Income Tax
$15M
$8M
$8M
$8M
$626.0K
$-9M
$17M
$13M
$34M
$43.0K
Net Income
$30M
$16M
$24M
$21M
$-868.0K
$-29M
$52M
$42M
$-4M
·
EPS (Basic)
·
·
·
·
·
·
·
$1.60
$-0.34
·
EPS (Diluted)
·
·
·
·
·
·
·
$1.59
$-0.34
·
Shares (Basic)
·
·
·
·
·
·
·
25,678
12,117
·
Shares (Diluted)
·
·
·
·
·
·
·
25,829
12,117
·
EBITDA
$220M
$100M
$86M
$72M
$27M
$-60M
$108M
$99M
$25M
·
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$353M
$114M
$6M
$9M
$36M
$60M
$67M
$25M
$63M
$4M
Receivables
$103M
$72M
·
$65M
$30M
$18M
$39M
$40M
$13M
$5M
Inventory
$14M
$11M
$7M
$5M
$2M
$954.0K
$7M
$10M
$8M
$1M
Prepaid Expense
$12M
$8M
$4M
$5M
$10M
$2M
$5M
$5M
$4M
$403.0K
Other Current Assets
·
·
$2M
$2M
$2M
$1M
$2M
$1M
$241.0K
$94.0K
Current Assets
$483M
$251M
$67M
$89M
$81M
$82M
$118M
$81M
$88M
$10M
PP&E (Net)
·
·
·
·
·
·
$307M
$297M
$151M
$54M
PP&E (Gross)
·
·
·
·
·
·
$366M
$330M
$166M
$63M
Accum. Depreciation
·
·
·
·
·
·
$60M
$33M
$15M
$8M
Goodwill
$105M
$104M
$13M
$13M
$13M
$13M
$17M
$17M
$17M
$13M
Intangibles
$60M
$72M
$702.0K
$1M
$2M
$3M
$4M
$5M
$5M
$36.0K
Other Non-current Assets
$15M
$1M
$342.0K
$268.0K
$57.0K
$463.0K
$625.0K
$1M
$260.0K
·
Total Assets
$2.14B
$1.13B
$468M
$463M
$406M
$412M
$505M
$459M
$300M
$77M
Accounts Payable
$78M
$21M
$13M
$26M
$10M
$7M
$4M
$9M
$5M
$705.0K
Accrued Liabilities
$68M
$23M
$20M
$25M
$17M
$12M
$14M
$13M
$15M
$2M
Short-term Debt
·
·
·
$1M
·
·
·
·
·
$169.0K
Current Liabilities
$163M
$66M
$37M
$56M
$29M
$20M
$20M
$35M
$21M
$3M
Capital Leases
$8M
$8M
$12M
$6M
$7M
$7M
$8M
$154.0K
$179.0K
$213.0K
Deferred Tax
$7M
$8M
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$44.0K
$44.0K
$44.0K
$367.0K
$384.0K
$594.0K
$460.0K
$633.0K
·
·
Total Liabilities
$1.32B
$464M
$153M
$145M
$108M
$96M
$95M
$118M
$46M
$6M
Long-term Debt
$184M
$316M
$30M
·
·
·
·
·
·
·
Total Debt
$184M
$316M
·
·
·
·
·
·
·
·
Paid-in Capital
$538M
$338M
$188M
$203M
$197M
$180M
$192M
$164M
$118M
·
Retained Earnings
$26M
$18M
$17M
$13M
$6M
$21M
$74M
$36M
$-4M
$2M
Treasury Stock
·
·
·
·
·
·
$3M
$1M
$261.0K
·
Stockholders' Equity
$564M
$356M
$206M
$216M
$203M
$201M
$264M
$198M
$113M
$71M
Liabilities + Equity
$2.14B
$1.13B
$468M
$463M
$406M
$412M
$505M
$459M
$300M
$77M
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$84M
$47M
$36M
$30M
$27M
$27M
$27M
$18M
$7M
$4M
Stock-based Comp
$23M
$11M
$8M
$6M
$5M
$5M
$4M
$4M
$4M
$127.0K
Deferred Tax
$16M
$6M
$7M
$8M
$132.0K
$-9M
$16M
$12M
$33M
·
Amort. of Intangibles
$12M
$3M
$700.0K
$774.0K
$779.0K
$779.0K
$779.0K
$801.0K
$46.0K
$1.0K
Other Non-cash
$55M
$-21M
$14M
$3M
$-15M
·
·
·
·
·
Operating Cash Flow
$209M
$59M
$89M
$68M
$16M
$44M
$115M
$116M
$27M
$5M
CapEx
$647M
$188M
$64M
$81M
$20M
$5M
$35M
$161M
$94M
$11M
Investing Cash Flow
$-686M
$-305M
$-62M
$-80M
$-20M
$-4M
$-34M
$-161M
$-99M
$-11M
Stock Issued
$0
$161M
$0
·
·
·
·
·
$45M
·
Stock Repurchased
$0
$8M
$26M
·
·
$27M
$3M
·
·
·
Net Stock Activity
$0
$153M
$-26M
·
·
$-27M
$-3M
·
$45M
·
Dividends Paid
$22M
$15M
$14M
$14M
$13M
$12M
$13M
$3M
·
·
Financing Cash Flow
$671M
$400M
$-30M
$-16M
$-21M
$-47M
$-39M
$6M
$132M
$3M
Net Change in Cash
$193M
$154M
$-3M
$-28M
$-24M
$-7M
$42M
$-38M
$60M
$-3M
Taxes Paid
$799.0K
$503.0K
$478.0K
$370.0K
$325.0K
$796.0K
$663.0K
$314.0K
$45.0K
$35.0K
Free Cash Flow
$-438M
$-129M
$26M
$-13M
$-3M
$39M
$80M
$-45M
$-67M
·
Levered FCF
·
·
·
·
·
·
$79M
$-45M
$-67M
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Margin
21.8%
16.9%
17.0%
13.1%
-0.24%
-58.2%
44.7%
50.3%
37.8%
·
Net Margin
4.9%
5.1%
8.3%
6.6%
-0.55%
-28.5%
21.5%
21.5%
5.4%
·
Pretax Margin
11.8%
11.8%
15.9%
12.9%
-0.40%
-58.3%
44.4%
50.2%
71.8%
·
EBITDA Margin
35.3%
31.9%
29.4%
22.6%
16.9%
-58.2%
44.7%
50.3%
37.8%
·
ROA
1.8%
2.0%
5.2%
4.9%
-0.21%
-6.4%
10.8%
·
2.0%
·
ROE
6.6%
5.6%
11.5%
10.1%
-0.43%
-12.6%
22.5%
·
3.7%
·
ROIC
14.5%
6.2%
20.2%
15.7%
-0.38%
-25.3%
34.4%
·
9.4%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
3.0
3.8
1.8
1.6
2.8
4.0
5.8
·
4.3
·
Quick Ratio
2.8
1.7
0.2
1.3
2.4
3.9
5.2
·
3.7
·
Debt / Equity
0.3
0.9
·
·
·
·
·
·
·
·
LT Debt / Equity
0.3
0.9
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
170.2
265.5
262.5
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.4
0.6
0.7
0.4
0.2
0.5
·
0.4
·
Receivables Turnover
7.1
·
·
6.8
6.2
3.6
12.0
·
7.7
·
주당4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue / Share
·
·
·
·
·
·
·
$7634.67
$5.40
·
Cash Flow / Share
·
·
·
·
·
·
·
$4505.21
$2.14
·
Dividend Paid / Share
$0.48
$0.48
$0.45
$0.42
$0.42
$0.42
$0.41
$0.10
·
·
EPS (TTM)
$1.59
$1.59
$1.59
$1.59
$1.59
$1.59
$1.59
$1.59
$-0.34
·
성장률6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
98.7%
6.9%
-8.5%
101.0%
54.6%
·
·
·
·
·
Revenue CAGR 3Y
24.8%
25.3%
41.7%
·
·
·
·
·
·
·
Revenue CAGR 5Y
43.3%
·
·
·
·
·
·
·
·
·
Net Income YoY
90.8%
-35.0%
15.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
12.6%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
11.9%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$622M
$313M
$293M
$320M
$159M
$103M
$242M
$197M
$67M
·
Net Income TTM
$30M
$16M
$24M
$21M
$-868.0K
$-29M
$52M
$42M
$-4M
·
P/E
28.9
18.1
5.0
6.2
4.1
5.1
8.8
7.6
-63.0
·
Earnings Yield
3.5%
5.5%
20.0%
16.0%
24.3%
19.5%
11.4%
13.2%
-1.6%
·
Payout Ratio
72.1%
92.4%
57.8%
65.2%
-1544.6%
-42.2%
24.5%
·
·
·
Annual Payout
$22M
$15M
$14M
$14M
$13M
$12M
$13M
$3M
·
·
손익계산서9
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
$219M
$196M
$180M
$167M
$149M
$126M
$96M
$75M
$74M
$68M
$63M
$70M
$77M
$83M
$84M
$92M
SG&A Expense
$30M
$21M
$16M
$16M
$15M
$15M
$11M
$9M
$8M
$8M
$7M
$6M
$7M
$7M
$6M
$6M
Operating Expenses
$163M
$146M
$140M
$129M
$114M
$104M
$71M
$70M
$62M
$58M
$54M
$60M
$61M
$68M
$74M
$78M
Operating Income
$57M
$51M
$40M
$38M
$36M
$22M
$26M
$5M
$12M
$10M
$9M
$10M
$16M
$15M
$10M
$14M
Interest Income
$5M
$3M
·
·
$2M
$1M
·
·
·
·
·
·
·
·
·
·
Pretax Income
$30M
$47M
$-3M
$29M
$30M
$17M
$18M
$-2M
$11M
$9M
$8M
$9M
$15M
$14M
$10M
$14M
Income Tax
$5M
$15M
$743.0K
$4M
$6M
$4M
$4M
$460.0K
$1M
$2M
$1M
$1M
$3M
$2M
$2M
$2M
Net Income
$20M
$21M
$-2M
$15M
$12M
$5M
$6M
$-968.0K
$6M
$4M
$4M
$5M
$8M
$8M
$5M
$7M
EBITDA
$57M
$75M
·
$38M
$36M
$42M
·
$16M
$21M
$20M
·
$19M
$25M
$23M
·
$22M
대차대조표24
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
$824M
$344M
$353M
$107M
$100M
$17M
$114M
$19M
$5M
$3M
·
$3M
$9M
$2M
$9M
$10M
Receivables
$210M
$148M
$103M
$130M
$114M
$90M
$72M
·
·
·
·
·
·
$68M
·
$68M
Inventory
$25M
$18M
$14M
$12M
$12M
$11M
$11M
$11M
$9M
$7M
·
$7M
$9M
$8M
$5M
$6M
Prepaid Expense
$10M
$10M
$12M
$12M
$18M
$8M
$8M
$6M
$7M
$3M
·
$6M
$6M
$4M
$5M
$9M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2M
·
Current Assets
$1.07B
$521M
$483M
$262M
$282M
$126M
$251M
$197M
$75M
$63M
·
$75M
$86M
$86M
$89M
$96M
Goodwill
$105M
$105M
$105M
$106M
$104M
$104M
$104M
$101M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
Intangibles
$69M
$73M
$60M
$63M
$65M
$68M
$72M
$74M
$339.0K
$521.0K
·
$884.0K
$1M
$1M
$1M
$2M
Other Non-current Assets
$31M
$17M
$15M
$6M
$6M
$1M
$1M
$1M
$492.0K
$291.0K
·
$275.0K
$326.0K
$239.0K
$268.0K
$295.0K
Total Assets
$4.21B
$3.00B
$2.14B
$1.57B
$1.47B
$1.13B
$1.13B
$939M
$458M
$457M
·
$481M
$484M
$473M
$463M
$460M
Accounts Payable
$168M
$65M
$78M
$43M
$41M
$28M
$21M
$16M
$16M
$12M
·
$20M
$29M
$30M
$26M
$26M
Accrued Liabilities
$56M
$49M
$68M
$33M
$25M
$26M
$23M
$17M
$18M
$16M
·
$18M
$17M
$22M
$25M
$30M
Short-term Debt
·
·
·
·
·
·
·
·
$3M
$3M
·
·
·
·
·
·
Current Liabilities
$259M
$468M
$163M
$109M
$91M
$75M
$66M
$55M
$60M
$35M
·
$43M
$51M
$55M
$56M
$61M
Capital Leases
$14M
$13M
$8M
$7M
$8M
$8M
$8M
$11M
$11M
$11M
·
$13M
$7M
$6M
$6M
$6M
Deferred Tax
$12M
$9M
$7M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
$44.0K
·
$120.0K
$126.0K
$364.0K
$367.0K
$372.0K
Total Liabilities
$3.05B
$1.89B
$1.32B
$708M
$692M
$462M
$464M
$446M
$141M
$147M
·
$168M
$176M
$163M
$145M
$147M
Long-term Debt
$1.61B
$715M
$184M
$383M
$386M
$316M
$316M
$315M
·
·
·
·
·
·
·
·
Total Debt
$1.61B
$715M
·
$18M
$17M
$316M
·
$315M
$3M
$3M
·
·
·
·
·
·
Paid-in Capital
$848M
$740M
$538M
$512M
$373M
$343M
$338M
$206M
$185M
$183M
·
$188M
$187M
$194M
$203M
$202M
Retained Earnings
$54M
$41M
$26M
$34M
$25M
$18M
$18M
$15M
$20M
$17M
·
$17M
$15M
$13M
$13M
$12M
Stockholders' Equity
$902M
$781M
$564M
$547M
$399M
$361M
$356M
$222M
$205M
$200M
·
$205M
$202M
$208M
$216M
$214M
Liabilities + Equity
$4.21B
$3.00B
$2.14B
$1.57B
$1.47B
$1.13B
$1.13B
$939M
$458M
$457M
·
$481M
$484M
$473M
$463M
$460M
현금 흐름15
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
$40M
$25M
$23M
$22M
$18M
$20M
$17M
$11M
$10M
$10M
$10M
$9M
$9M
$8M
$9M
$8M
Stock-based Comp
$12M
$7M
$6M
$5M
$5M
$7M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
Deferred Tax
$5M
$15M
$4M
$3M
$5M
$4M
$3M
$286.0K
$1M
$2M
$1M
$1M
$3M
$2M
$3M
$2M
Amort. of Intangibles
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$600.0K
$200.0K
$200.0K
$200.0K
$200.0K
·
·
·
·
Other Non-cash
·
$11M
·
·
·
$-11M
·
·
·
$-1M
·
·
·
$-3M
·
·
Operating Cash Flow
$186M
$79M
$96M
$63M
$24M
$26M
$13M
$11M
$19M
$17M
$25M
$19M
$27M
$17M
$24M
$22M
CapEx
$492M
$343M
$255M
$63M
$185M
$144M
$127M
$58M
$663.0K
$3M
$7M
$17M
$21M
$19M
$22M
$27M
Investing Cash Flow
$-496M
$-455M
$-264M
$-85M
$-193M
$-144M
$-115M
$-186M
$-292.0K
$-3M
$-7M
$-15M
$-21M
$-19M
$-22M
$-26M
Stock Repurchased
·
·
·
·
·
·
$0
$0
$0
$8M
$679.0K
$0
$11M
$14M
·
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
$-8M
·
·
·
$-14M
·
·
Dividends Paid
$8M
$7M
$6M
$6M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$3M
$4M
Financing Cash Flow
$860M
$367M
$415M
$-11M
$291M
$-25M
$145M
$287M
$-17M
$-16M
$-15M
$-10M
$1M
$-5M
$-4M
$-48.0K
Net Change in Cash
$550M
$-9M
$247M
$-32M
$122M
$-143M
$43M
$111M
$2M
$-2M
$2M
$-6M
$7M
$-7M
$-2M
$-5M
Taxes Paid
·
$187.0K
$-151.0K
$168.0K
$782.0K
$0
$-17.0K
$0
$444.0K
$76.0K
$0
$280.0K
$197.0K
$1.0K
$0
$0
Free Cash Flow
·
$-264M
·
·
·
$-119M
·
·
·
$14M
·
·
·
$-2M
·
·
수익성7
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
Operating Margin
25.8%
25.8%
·
22.7%
23.8%
17.5%
·
7.0%
16.0%
14.7%
·
14.3%
20.4%
18.0%
·
15.2%
Net Margin
9.3%
10.9%
·
8.7%
8.0%
4.2%
·
-1.3%
8.4%
6.4%
·
7.1%
9.8%
9.2%
·
8.0%
Pretax Margin
13.8%
24.1%
·
17.3%
20.2%
13.4%
·
-2.3%
15.1%
13.5%
·
12.8%
19.3%
17.4%
·
15.0%
EBITDA Margin
25.8%
38.4%
·
22.7%
23.8%
33.3%
·
21.7%
29.0%
29.3%
·
27.5%
32.2%
28.2%
·
23.5%
ROA
0.72%
1.0%
·
1.2%
1.2%
0.67%
·
-0.14%
1.3%
0.93%
·
1.1%
1.6%
1.7%
·
1.7%
ROE
3.1%
3.8%
·
3.8%
4.0%
1.9%
·
-0.45%
3.0%
2.1%
·
2.4%
3.7%
3.7%
·
3.5%
ROIC
1.9%
2.3%
·
5.8%
6.9%
2.5%
·
1.2%
5.0%
3.9%
·
4.2%
6.4%
5.9%
·
5.5%
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
4.1
1.1
·
2.4
3.1
1.7
·
3.6
1.3
1.8
·
1.7
1.7
1.6
·
1.6
Quick Ratio
4.0
1.1
·
2.2
2.4
1.4
·
0.3
0.1
0.1
·
0.1
0.2
1.3
·
1.3
Debt / Equity
1.8
0.9
·
0.0
0.0
0.9
·
1.4
0.0
0.0
·
·
·
·
·
·
LT Debt / Equity
1.8
0.5
·
·
·
0.8
·
1.4
·
·
·
·
·
·
·
·
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
0.1
0.1
·
0.1
0.2
0.2
·
0.1
0.2
0.1
·
0.1
0.2
0.2
·
0.2
Receivables Turnover
1.4
1.6
·
1.7
1.7
1.6
·
·
·
·
·
·
·
1.5
·
1.7
주당2
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
Dividend Paid / Share
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.12
$0.11
$0.11
$0.11
$0.10
$0.10
EPS (TTM)
$1.59
$1.59
·
$1.59
$1.59
$1.59
·
$1.59
$1.59
$1.59
·
$1.59
$1.59
$1.59
·
$1.59
가치 평가 (TTM)6
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
$762M
$692M
·
$539M
$447M
$372M
·
$280M
$275M
$278M
·
$314M
$336M
$346M
·
$282M
Net Income TTM
$55M
$46M
·
$38M
$23M
$17M
·
$14M
$20M
$21M
·
$25M
$27M
$25M
·
$17M
P/E
50.6
35.5
·
25.1
17.8
13.7
·
8.0
5.4
5.5
·
6.7
5.2
5.4
·
5.9
Earnings Yield
2.0%
2.8%
·
4.0%
5.6%
7.3%
·
12.5%
18.5%
18.3%
·
14.9%
19.1%
18.6%
·
17.0%
Payout Ratio
36.6%
32.3%
·
39.9%
41.0%
88.1%
·
-382.2%
58.0%
84.5%
·
68.9%
45.1%
48.3%
·
·
Annual Payout
$27M
$24M
·
$19M
$17M
$16M
·
$15M
$14M
$14M
·
$14M
$14M
$14M
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$622M
$313M
$293M
$320M
$159M
영업이익률 %
21.8%
16.9%
17.0%
13.1%
-0.24%
순이익
$30M
$16M
$24M
$21M
$-868.0K
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.3
0.9
·
·
·
유동비율
3.0
3.8
1.8
1.6
2.8
당좌 비율
2.8
1.7
0.2
1.3
2.4
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-438M
$-129M
$26M
$-13M
$-3M
기관 투자자 (13F)
468개의 제출자
· $6.2B 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.
보유자468
보유 가치$6.2B
신규 포지션117
청산 포지션39
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
117 (+17 이전 분기 대비)
39 (-15 이전 분기 대비)
158 (+28 이전 분기 대비)
128 (+19 이전 분기 대비)
+6.5M
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.