가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SITE
5년 평균
동종업계 중앙값
결론
P/E (TTM)
24.55년 평균 ≈39.7
≈39.7
27.2
고평가
P/S (TTM)
0.85년 평균 ≈1.7
≈1.7
1.1
적정 가치
P/B (MRQ)
2.35년 평균 ≈5.3
≈5.3
2.5
고평가
EV / EBITDA
17.55년 평균 ≈27.9
≈27.9
·
·
주가 / FCF (TTM)
15.15년 평균 ≈32.8
≈32.8
·
·
주가 / 현금 흐름 (TTM)
12.15년 평균 ≈28.1
≈28.1
10.5
고평가
EV / Revenue (EV / 매출)
0.95년 평균 ≈1.8
≈1.8
·
·
EV / FCF
16.95년 평균 ≈33.9
≈33.9
·
·
주가 / 유형 장부 가치 (MRQ)
2.75년 평균 ≈10.6
≈10.6
·
·
PEG Ratio (PEG 비율)
≈5.9
·
·
·
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
SITE
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
35.1%5년 평균 ≈34.8%
≈34.8%
34.3%
동일
영업이익률 (TTM)
5.3%5년 평균 ≈6.5%
≈6.5%
6.5%
최상위권
EBITDA Margin (EBITDA 마진)
5.1%5년 평균 ≈6.5%
≈6.5%
8.7%
최상위권
세전 마진 (TTM)
4.5%5년 평균 ≈5.9%
≈5.9%
4.4%
최상위권
순이익률 (TTM)
3.4%5년 평균 ≈4.6%
≈4.6%
3.4%
최상위권
ROA (TTM)
4.7%5년 평균 ≈7.7%
≈7.7%
4.4%
동일
ROE (TTM)
9.8%5년 평균 ≈14.0%
≈14.0%
8.3%
동일
ROIC
9.0%5년 평균 ≈12.4%
≈12.4%
9.0%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SITE
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.35년 평균 ≈0.2
≈0.2
0.3
동일
유동비율 (MRQ)
2.35년 평균 ≈2.4
≈2.4
2.3
동일
Quick Ratio (당좌 비율)
1.15년 평균 ≈1.0
≈1.0
1.0
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
0.35년 평균 ≈0.2
≈0.2
0.3
동일
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SITE
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.6%5년 평균 ≈12.1%
≈12.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
5.4%5년 평균 ≈10.5%
≈10.5%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
11.7%
·
·
·
EPS YoY
24.3%5년 평균 ≈11.7%
≈11.7%
·
·
Net Income YoY (순이익 YoY)
22.8%5년 평균 ≈12.8%
≈12.8%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-14.3%5년 평균 ≈-7.5%
≈-7.5%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
4.2%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-14.8%5년 평균 ≈-7.3%
≈-7.3%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
4.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
SITE
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$3.375년 평균 ≈$4.09
≈$4.09
·
·
Revenue / Share (주당 매출)
$104.365년 평균 ≈$92.31
≈$92.31
·
·
Cash Flow / Share (주당 현금 흐름)
$6.675년 평균 ≈$5.75
≈$5.75
·
·
Cash / Share (주당 현금)
$4.295년 평균 ≈$2.07
≈$2.07
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SITE
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.55년 평균 ≈1.6
≈1.6
1.0
최상위권
Receivables Turnover (매출 채권 회전율)
8.65년 평균 ≈9.2
≈9.2
6.6
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$607.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-7.4%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$3.14
$3.39
-7.5%
2026년 3월 31일
$-0.59
$-0.40
-47.7%
2025년 12월 31일
$-0.19
$-0.28
32.8%
2025년 9월 30일
$1.31
$1.28
2.2%
2025년 6월 30일
$2.86
$2.95
-3.1%
2025년 3월 31일
$-0.61
$-0.50
-21.2%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$4.70B
$4.54B
$4.30B
$4.01B
$3.48B
$2.70B
$2.36B
$2.11B
$1.86B
$1.65B
$1.45B
$1.18B
Gross Profit
$1.64B
$1.56B
$1.49B
$1.42B
$1.21B
$901M
$773M
$678M
$596M
$516M
$429M
$311M
SG&A Expense
$1.42B
$1.39B
$1.26B
$1.10B
$901M
$728M
$654M
$579M
$502M
$446M
$373M
$269M
Operating Income
$238M
$192M
$250M
$333M
$314M
$180M
$125M
$107M
$98M
$74M
$60M
$45M
Interest Expense
·
·
$27M
$20M
$19M
$31M
$33M
$32M
$25M
$22M
$11M
$9M
Pretax Income
$203M
$160M
$223M
$313M
$294M
$149M
$92M
$75M
$73M
$52M
$48M
$36M
Income Tax
$46M
$36M
$50M
$68M
$56M
$28M
$14M
$1M
$18M
$21M
$20M
$14M
Net Income
$152M
$124M
$173M
$245M
$238M
$121M
$78M
$74M
$55M
$31M
$29M
$22M
EPS (Basic)
$3.39
$2.73
$3.84
$5.45
$5.35
$2.83
$1.89
$1.83
$1.37
$-3.01
$-1.04
$-0.29
EPS (Diluted)
$3.37
$2.71
$3.80
$5.36
$5.20
$2.75
$1.82
$1.73
$1.29
$-3.01
$-1.04
$-0.29
Shares (Basic)
44,831,332
45,244,491
45,112,977
45,048,218
44,578,649
42,858,691
41,218,843
40,488,196
39,754,595
30,316,087
14,209,843
13,818,138
Shares (Diluted)
45,083,396
45,635,077
45,686,268
45,780,836
45,805,373
44,093,501
42,750,348
42,633,309
42,193,432
30,316,087
14,209,843
13,818,138
EBITDA
$238M
$192M
$250M
$333M
$314M
$180M
$125M
$107M
$98M
$74M
·
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$191M
$107M
$82M
$29M
$54M
$55M
$19M
$17M
$17M
$16M
$20M
$11M
Receivables
$547M
$547M
$491M
$456M
$394M
$293M
$283M
$285M
$220M
$169M
$137M
·
Inventory
$876M
$827M
$771M
$768M
$637M
$459M
$427M
$412M
$338M
$290M
$266M
·
Prepaid Expense
$62M
$56M
$61M
$56M
$41M
$38M
$29M
$41M
$24M
$14M
$12M
·
Current Assets
$1.70B
$1.55B
$1.41B
$1.32B
$1.13B
$852M
$766M
$765M
$602M
$490M
$442M
·
PP&E (Net)
·
·
·
·
·
·
·
$88M
$76M
$70M
$66M
·
PP&E (Gross)
·
·
·
·
·
·
·
$157M
$127M
$106M
$89M
·
Accum. Depreciation
·
·
·
·
·
·
·
$68M
$51M
$36M
$23M
·
Goodwill
$530M
$518M
$486M
$412M
$311M
$251M
$181M
$148M
$106M
$71M
$48M
$11M
Intangibles
$220M
$261M
$281M
$276M
$214M
$196M
$151M
$156M
$113M
$103M
$104M
·
Other Non-current Assets
$21M
$16M
$14M
$13M
$9M
$8M
$8M
$11M
$14M
$9M
$8M
·
Total Assets
$3.22B
$3.07B
$2.83B
$2.53B
$2.12B
$1.70B
$1.44B
$1.17B
$911M
$743M
$669M
·
Accounts Payable
$311M
$316M
$271M
$280M
$254M
$173M
$162M
$185M
$124M
$108M
$86M
·
Accrued Liabilities
$137M
$130M
$115M
$110M
$82M
$60M
$49M
$46M
$33M
$33M
$24M
·
Current Liabilities
$687M
$641M
$578M
$560M
$513M
$369M
$311M
$282M
$206M
$186M
$145M
·
Capital Leases
$362M
$342M
$313M
$260M
$244M
$208M
$186M
$10M
$7M
$7M
$7M
·
Deferred Tax
$0
$0
$2M
$8M
$5M
$5M
$3M
$7M
$8M
$20M
$26M
·
Other Non-current Liabilities
$4M
$11M
$12M
$13M
$11M
$25M
$13M
$14M
$17M
$9M
$9M
·
Total Liabilities
$1.54B
$1.48B
$1.34B
$1.23B
$1.06B
$901M
$1.05B
$867M
$698M
$594M
$364M
·
Long-term Debt
$385M
$388M
$373M
$351M
$255M
$264M
$525M
$558M
$464M
$376M
$178M
·
Total Debt
$385M
$388M
$373M
$351M
$255M
$264M
$525M
$558M
$464M
$376M
·
·
Common Stock
$500.0K
$500.0K
$500.0K
$500.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$100.0K
·
Paid-in Capital
$658M
$626M
$602M
$577M
$562M
$542M
$262M
$242M
$228M
$219M
$113M
·
Retained Earnings
$1.19B
$1.04B
$916M
$743M
$498M
$259M
$138M
$60M
$-15M
$-70M
$-24M
·
Treasury Stock
$186M
$88M
$37M
$25M
$300.0K
·
·
·
·
·
·
·
AOCI
$-5M
$-6M
$4M
$8M
$-2M
$-6M
$-6M
$-800.0K
$-300.0K
$-1M
$-1M
·
Stockholders' Equity
$1.66B
$1.57B
$1.49B
$1.30B
$1.06B
$795M
$393M
$302M
$213M
$149M
$88M
$79M
Liabilities + Equity
$3.22B
$3.07B
$2.83B
$2.53B
$2.12B
$1.70B
$1.44B
$1.17B
$911M
$743M
$669M
·
Shares Outstanding
44,390,032
44,913,300
45,082,100
44,916,300
44,767,500
44,279,500
41,570,800
40,890,081
39,576,621
39,576,621
14,250,111
·
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
$27M
$25M
$26M
$18M
$14M
$11M
$12M
$8M
$6M
$5M
$3M
$2M
Deferred Tax
$4M
$-11M
$-14M
$-5M
$-3M
$400.0K
$-3M
$-7M
$-16M
$-10M
$-8M
$600.0K
Amort. of Intangibles
$56M
$61M
$63M
$51M
$45M
$36M
$32M
$29M
$24M
$22M
$18M
$10M
Operating Cash Flow
$300M
$283M
$298M
$217M
$211M
$229M
$131M
$78M
$16M
$73M
$71M
$53M
CapEx
$54M
$40M
$32M
$27M
$32M
$19M
$20M
$15M
$14M
$9M
$10M
$4M
Investing Cash Flow
$-83M
$-177M
$-226M
$-284M
$-182M
$-184M
$-92M
$-164M
$-99M
$-75M
$-111M
$-27M
Stock Issued
$10M
$6M
$5M
$4M
$9M
$272M
$8M
$7M
$3M
$200.0K
$2M
$5M
Stock Repurchased
$98M
$51M
$12M
$24M
$0
$0
·
$0
$0
$200.0K
$100.0K
$0
Net Stock Activity
$-89M
$-46M
$-7M
$-21M
$9M
$272M
$8M
$7M
$3M
$0
·
·
Financing Cash Flow
$-135M
$-81M
$-18M
$43M
$-30M
$-9M
$-37M
$87M
$82M
$-2M
$50M
$-34M
Net Change in Cash
$84M
$25M
$53M
$-25M
$-2M
$36M
$2M
$600.0K
$400.0K
$-4M
$10M
$-9M
Taxes Paid
$38M
$58M
$46M
$82M
$56M
$25M
$16M
$14M
$36M
$24M
$22M
$26M
Free Cash Flow
$247M
$243M
$265M
$190M
$178M
$211M
$111M
$63M
$2M
$64M
·
·
Levered FCF
·
·
$244M
$174M
$163M
$186M
$83M
$32M
$-17M
$51M
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
34.8%
34.4%
34.7%
35.4%
34.9%
33.3%
32.8%
32.1%
32.0%
31.3%
·
·
Operating Margin
5.1%
4.2%
5.8%
8.3%
9.0%
6.7%
5.3%
5.1%
5.2%
4.5%
·
·
Net Margin
3.2%
2.7%
4.0%
6.1%
6.9%
4.5%
3.3%
3.5%
2.9%
1.9%
·
·
Pretax Margin
4.3%
3.5%
5.2%
7.8%
8.5%
5.5%
3.9%
3.6%
3.9%
3.1%
·
·
EBITDA Margin
5.1%
4.2%
5.8%
8.3%
9.0%
6.7%
5.3%
5.1%
5.2%
4.5%
·
·
ROA
4.8%
4.2%
6.5%
10.5%
12.5%
7.7%
5.9%
7.1%
6.6%
4.3%
·
·
ROE
9.2%
7.7%
11.6%
18.7%
22.9%
15.4%
20.0%
24.4%
30.2%
25.9%
·
·
ROIC
9.0%
7.6%
10.5%
15.8%
19.3%
13.9%
11.6%
12.3%
10.9%
8.3%
·
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.5
2.4
2.4
2.4
2.2
2.3
2.5
2.7
2.9
2.6
·
·
Quick Ratio
1.1
1.0
1.0
0.9
0.9
0.9
1.0
1.1
1.1
1.0
·
·
Debt / Equity
0.2
0.2
0.3
0.3
0.2
0.3
1.3
1.8
2.2
2.5
·
·
LT Debt / Equity
0.2
0.2
0.2
0.3
0.2
0.3
1.3
1.8
2.2
2.5
·
·
Interest Coverage
·
·
9.2
16.7
16.3
5.8
3.7
3.3
3.9
3.3
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.5
1.5
1.6
1.7
1.8
1.7
1.8
2.0
2.3
2.3
·
·
Receivables Turnover
8.6
8.8
9.1
9.5
10.1
9.4
8.3
8.4
9.6
10.8
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$37.38
$35.01
$32.96
$29.01
$23.63
$17.95
$9.46
$7.55
$5.33
$3.76
·
·
Revenue / Share
$104.36
$99.50
$94.15
$87.69
$75.88
$61.34
$55.15
$49.55
$44.12
$54.37
·
·
Cash Flow / Share
$6.67
$6.21
$6.51
$4.74
$4.60
$5.20
$3.06
$1.83
$0.39
$2.40
·
·
Cash / Share
$4.29
$2.38
$1.83
$0.65
$1.20
$1.25
$0.46
$0.43
$0.42
$0.41
·
·
EPS (TTM)
$3.37
$2.71
$3.80
$5.36
$5.20
$2.75
$1.82
$1.73
$1.29
$-3.01
·
·
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
3.6%
5.6%
7.1%
15.5%
28.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.4%
9.3%
16.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.7%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
24.3%
-28.7%
-29.1%
3.1%
89.1%
·
·
·
·
·
·
·
EPS CAGR 3Y
-14.3%
-19.5%
11.4%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
4.2%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
22.8%
-28.7%
-29.3%
2.9%
96.5%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-14.8%
-19.7%
12.7%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
4.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$4.70B
$4.54B
$4.30B
$4.01B
$3.48B
$2.70B
$2.36B
$2.11B
$1.86B
$1.65B
·
·
Net Income TTM
$152M
$124M
$173M
$245M
$238M
$121M
$78M
$74M
$55M
$31M
·
·
Market Cap
$5.65B
$6.01B
$7.33B
$5.27B
$10.85B
$7.02B
$3.76B
$2.22B
$3.06B
$1.37B
·
·
Enterprise Value
$5.84B
$6.29B
$7.62B
$5.59B
$11.05B
$7.23B
$4.27B
$2.76B
$3.51B
$1.73B
·
·
P/E
37.7
49.3
42.8
21.9
46.6
57.7
49.7
32.1
59.5
-11.5
·
·
P/S
1.2
1.3
1.7
1.3
3.1
2.6
1.6
1.1
1.6
0.8
·
·
P/B
3.4
3.8
4.9
4.0
10.3
8.8
9.6
7.4
14.4
9.2
·
·
P / Tangible Book
6.2
7.6
10.2
8.6
20.4
20.2
·
·
·
·
·
·
P / Cash Flow
18.8
21.2
24.6
24.3
51.5
30.6
28.8
28.4
188.0
18.9
·
·
P / FCF
22.9
24.7
27.6
27.7
60.8
33.3
33.8
35.1
1702.6
21.4
·
·
EV / EBITDA
24.5
32.7
30.4
16.8
35.2
40.2
34.2
25.7
35.9
23.4
·
·
EV / FCF
23.7
25.9
28.7
29.4
62.0
34.3
38.3
43.7
1950.9
27.0
·
·
EV / Revenue
1.2
1.4
1.8
1.4
3.2
2.7
1.8
1.3
1.9
1.1
·
·
Earnings Yield
2.6%
2.0%
2.3%
4.6%
2.1%
1.7%
2.0%
3.1%
1.7%
-8.7%
·
·
손익계산서13
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$1.53B
$940M
$1.05B
$1.26B
$1.46B
$939M
$1.01B
$1.21B
$1.41B
$905M
$1.30B
$1.35B
$837M
$1.34B
Gross Profit
$564M
$319M
$357M
$437M
$531M
$310M
$338M
$411M
$510M
$301M
$446M
$489M
$287M
$490M
SG&A Expense
$371M
$350M
$366M
$357M
$349M
$343M
$364M
$349M
$344M
$328M
$414M
$321M
$291M
$402M
Operating Income
$198M
$-26M
$-5M
$85M
$187M
$-30M
$-25M
$70M
$170M
$-22M
$38M
$171M
$-300.0K
$91M
Interest Expense
·
·
·
·
·
·
·
·
·
$7M
·
$7M
$7M
·
Pretax Income
$188M
$-34M
$-13M
$76M
$177M
$-37M
$-32M
$60M
$161M
$-29M
$30M
$164M
$-7M
$86M
Income Tax
$48M
$-10M
$-5M
$16M
$45M
$-9M
$-10M
$16M
$40M
$-10M
$8M
$40M
$-3M
$21M
Net Income
$139M
$-27M
$-9M
$59M
$129M
$-27M
$-22M
$44M
$120M
$-19M
$22M
$124M
$-4M
$65M
EPS (Basic)
$3.16
$-0.60
$-0.20
$1.32
$2.88
$-0.61
$-0.48
$0.98
$2.66
$-0.43
$0.47
$2.75
$-0.10
$1.44
EPS (Diluted)
$3.14
$-0.60
$-0.19
$1.31
$2.86
$-0.61
$-0.46
$0.97
$2.63
$-0.43
$0.49
$2.71
$-0.10
$1.43
Shares (Basic)
44,150,162
44,586,582
·
44,802,833
44,817,997
45,084,610
·
45,229,528
45,266,829
45,263,984
·
45,093,712
45,045,851
·
Shares (Diluted)
44,362,853
44,586,582
·
45,035,242
45,089,441
45,084,610
·
45,572,078
45,647,328
45,263,984
·
45,682,976
45,045,851
·
EBITDA
$198M
$-26M
·
$85M
$187M
$-30M
·
$70M
$170M
$-22M
·
$171M
$-300.0K
·
대차대조표26
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$87M
$84M
$191M
$107M
$79M
$57M
$107M
$86M
$72M
$42M
·
$70M
$40M
·
Receivables
$672M
$577M
$547M
$606M
$648M
$562M
$547M
$575M
$610M
$528M
·
$570M
$496M
·
Inventory
$1.09B
$1.11B
$876M
$963M
$1.02B
$1.03B
$827M
$885M
$935M
$934M
·
$865M
$943M
·
Prepaid Expense
$88M
$80M
$62M
$90M
$74M
$75M
$56M
$91M
$72M
$74M
·
$81M
$74M
·
Current Assets
$1.94B
$1.88B
$1.70B
$1.77B
$1.82B
$1.75B
$1.55B
$1.64B
$1.69B
$1.58B
·
$1.59B
$1.57B
·
Goodwill
$559M
$568M
$530M
$522M
$523M
$520M
$518M
$510M
$510M
$485M
$486M
$434M
$422M
$412M
Intangibles
$222M
$232M
$220M
$227M
$238M
$249M
$261M
$268M
$278M
$267M
·
$274M
$277M
·
Other Non-current Assets
$20M
$19M
$21M
$18M
$17M
$17M
$16M
$12M
$10M
$11M
·
$9M
$9M
·
Total Assets
$3.53B
$3.46B
$3.22B
$3.27B
$3.33B
$3.26B
$3.07B
$3.15B
$3.19B
$2.98B
·
$2.87B
$2.83B
·
Accounts Payable
$440M
$454M
$311M
$342M
$391M
$432M
$316M
$328M
$348M
$391M
·
$382M
$366M
·
Accrued Liabilities
$162M
$156M
$137M
$154M
$144M
$125M
$130M
$135M
$130M
$114M
·
$122M
$101M
·
Current Liabilities
$842M
$809M
$687M
$711M
$755M
$741M
$641M
$649M
$683M
$670M
·
$683M
$608M
·
Capital Leases
$383M
$366M
$362M
$336M
$342M
$335M
$342M
$342M
$327M
$305M
·
$300M
$294M
·
Deferred Tax
$6M
·
·
·
·
·
·
$0
$2M
$2M
·
$8M
$7M
·
Other Non-current Liabilities
$4M
$4M
$4M
$4M
$10M
$10M
$11M
$10M
$13M
$10M
·
$15M
$15M
·
Total Liabilities
$1.84B
$1.81B
$1.54B
$1.54B
$1.68B
$1.69B
$1.48B
$1.50B
$1.59B
$1.51B
·
$1.44B
$1.53B
·
Long-term Debt
$506M
$536M
$385M
$388M
$470M
$503M
$388M
$411M
$480M
$448M
·
$380M
$563M
·
Total Debt
$506M
$536M
·
$388M
$470M
$503M
·
$411M
$480M
$448M
·
·
·
·
Common Stock
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
·
$500.0K
$500.0K
·
Paid-in Capital
$664M
$668M
$658M
$653M
$640M
$637M
$626M
$621M
$615M
$611M
·
$589M
$583M
·
Retained Earnings
$1.30B
$1.17B
$1.19B
$1.20B
$1.14B
$1.01B
$1.04B
$1.06B
$1.02B
$897M
·
$862M
$738M
·
Treasury Stock
$274M
$206M
$186M
$146M
$146M
$92M
$88M
$58M
$56M
$37M
·
$25M
$25M
·
AOCI
$-7M
$-6M
$-5M
$-6M
$-5M
$-7M
$-6M
$-1M
$300.0K
$2M
·
$8M
$6M
·
Stockholders' Equity
$1.69B
$1.62B
$1.66B
$1.70B
$1.63B
$1.55B
$1.57B
$1.62B
$1.58B
$1.47B
$1.49B
$1.44B
$1.30B
$1.30B
Liabilities + Equity
$3.53B
$3.46B
$3.22B
$3.27B
$3.33B
$3.26B
$3.07B
$3.15B
$3.19B
$2.98B
·
$2.87B
$2.83B
·
Shares Outstanding
43,754,262
44,313,345
44,390,032
44,696,474
44,494,187
44,949,746
44,913,296
45,118,918
45,119,721
45,198,683
45,082,100
45,041,897
44,979,159
44,916,300
현금 흐름14
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Stock-based Comp
$2M
$14M
$6M
$6M
$2M
$14M
$6M
$5M
$4M
$10M
$5M
·
$9M
$4M
Deferred Tax
·
·
$3M
·
·
·
$-11M
·
·
·
·
·
·
·
Amort. of Intangibles
$17M
$13M
$13M
$14M
$16M
$15M
$15M
$16M
$15M
$15M
$21M
$15M
$15M
$17M
Operating Cash Flow
$153M
$-122M
$165M
$129M
$137M
$-130M
$119M
$116M
$147M
$-99M
$108M
·
$-153M
$105M
CapEx
$18M
$23M
$14M
$10M
$14M
$15M
$10M
$10M
$12M
$9M
$8M
·
$7M
$7M
Investing Cash Flow
$-15M
$-102M
$-30M
$-16M
$-17M
$-21M
$-37M
$-20M
$-112M
$-7M
$-17M
·
$-40M
$-73M
Stock Issued
$100.0K
$700.0K
$700.0K
$8M
$200.0K
$800.0K
$500.0K
$600.0K
$2M
$3M
$2M
·
$1M
$400.0K
Stock Repurchased
$94M
$20M
$40M
$0
$54M
$4M
$30M
$2M
$20M
$0
$11M
·
$600.0K
$24M
Net Stock Activity
·
$-19M
·
·
·
$-3M
·
·
·
$3M
·
·
$500.0K
·
Financing Cash Flow
$-134M
$117M
$-51M
$-84M
$-99M
$100M
$-60M
$-82M
$-4M
$66M
$-83M
·
$203M
$-65M
Net Change in Cash
$3M
$-107M
$84M
$28M
$22M
$-50M
$22M
$14M
$30M
$-41M
$8M
·
$11M
$-34M
Taxes Paid
$2M
$1M
$-500.0K
$37M
$1M
$0
$1M
$45M
$10M
$1M
$0
·
$1M
$18M
Free Cash Flow
·
$-145M
·
·
·
$-144M
·
·
·
$-108M
·
·
$-160M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-113M
·
·
$-164M
·
수익성8
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
36.9%
33.9%
·
34.8%
36.4%
33.0%
·
34.0%
36.1%
33.3%
·
36.1%
34.3%
·
Operating Margin
12.9%
-2.8%
·
6.8%
12.8%
-3.1%
·
5.8%
12.0%
-2.5%
·
12.7%
-0.04%
·
Net Margin
9.1%
-2.8%
·
4.7%
8.8%
-2.9%
·
3.7%
8.5%
-2.1%
·
9.2%
-0.54%
·
Pretax Margin
12.3%
-3.6%
·
6.0%
12.1%
-3.9%
·
5.0%
11.4%
-3.2%
·
12.1%
-0.86%
·
EBITDA Margin
12.9%
-2.8%
·
6.8%
12.8%
-3.1%
·
5.8%
12.0%
-2.5%
·
12.7%
-0.04%
·
ROA
4.1%
-0.79%
·
1.8%
4.0%
-0.88%
·
1.5%
4.0%
-0.66%
·
·
·
·
ROE
8.4%
-1.7%
·
3.5%
8.0%
-1.8%
·
2.9%
8.0%
-1.4%
·
·
·
·
ROIC
6.7%
-0.85%
·
3.2%
6.7%
-1.1%
·
2.5%
6.2%
-0.77%
·
·
·
·
유동성 및 지급능력5
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
2.3
2.3
·
2.5
2.4
2.4
·
2.5
2.5
2.4
·
·
·
·
Quick Ratio
0.9
0.8
·
1.0
1.0
0.8
·
1.0
1.0
0.9
·
·
·
·
Debt / Equity
0.3
0.3
·
0.2
0.3
0.3
·
0.3
0.3
0.3
·
·
·
·
LT Debt / Equity
0.3
0.3
·
0.2
0.3
0.3
·
0.2
0.3
0.3
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-3.3
·
23.5
-0.0
·
효율성2
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.4
0.3
·
0.4
0.4
0.3
·
0.4
0.5
0.3
·
·
·
·
Receivables Turnover
2.3
1.7
·
2.1
2.3
1.7
·
2.2
2.4
1.8
·
·
·
·
주당5
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$38.57
$36.59
·
$38.07
$36.64
$34.51
·
$35.98
$34.95
$32.61
·
·
·
·
Revenue / Share
$34.50
$21.08
·
$27.94
$32.42
$20.84
·
$26.52
$30.97
$19.99
·
$29.63
$18.59
·
Cash Flow / Share
·
$-2.74
·
·
·
$-2.87
·
·
·
$-2.19
·
·
$-3.39
·
Cash / Share
$2.00
$1.90
·
$2.39
$1.77
$1.26
·
$1.90
$1.59
$0.92
·
·
·
·
EPS (TTM)
$3.66
$3.38
·
$3.10
$2.76
$2.53
·
$3.66
$3.94
$4.02
·
$5.64
·
·
가치 평가 (TTM)11
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$4.77B
$4.71B
·
$4.67B
$4.62B
$4.58B
·
$4.83B
$4.77B
$4.71B
·
$4.64B
·
·
Net Income TTM
$163M
$152M
·
$139M
$124M
$116M
·
$167M
$180M
$184M
·
$258M
·
·
Market Cap
$5.10B
$5.78B
·
$5.77B
$5.36B
$5.48B
·
$6.82B
$5.48B
$7.89B
·
·
·
·
Enterprise Value
$5.52B
$6.23B
·
$6.05B
$5.75B
$5.93B
·
$7.15B
$5.89B
$8.30B
·
·
·
·
P/E
31.9
38.6
·
41.6
43.7
48.2
·
41.3
30.8
43.4
·
29.7
·
·
P/S
1.1
1.2
·
1.2
1.2
1.2
·
1.4
1.1
1.7
·
1.6
·
·
P/B
3.0
3.6
·
3.4
3.3
3.5
·
4.2
3.5
5.4
·
·
·
·
P / Tangible Book
5.6
7.0
·
6.1
6.2
7.0
·
8.1
6.9
10.9
·
·
·
·
P / Cash Flow
·
-47.3
·
·
·
-42.3
·
·
·
-79.5
·
·
·
·
EV / Revenue
1.2
1.3
·
1.3
1.2
1.3
·
1.5
1.2
1.8
·
1.7
·
·
Earnings Yield
3.1%
2.6%
·
2.4%
2.3%
2.1%
·
2.4%
3.2%
2.3%
·
3.4%
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-28
2024-12-29
2023-12-31
2023-01-01
2022-01-02
매출
$4.70B
$4.54B
$4.30B
$4.01B
$3.48B
매출 총이익률 %
34.8%
34.4%
34.7%
35.4%
34.9%
영업이익률 %
5.1%
4.2%
5.8%
8.3%
9.0%
순이익
$152M
$124M
$173M
$245M
$238M
희석 EPS
$3.37
$2.71
$3.80
$5.36
$5.20
지표
2025-12-28
2024-12-29
2023-12-31
2023-01-01
2022-01-02
부채 / 자기자본 비율
0.2
0.2
0.3
0.3
0.2
유동비율
2.5
2.4
2.4
2.4
2.2
당좌 비율
1.1
1.0
1.0
0.9
0.9
지표
2025-12-28
2024-12-29
2023-12-31
2023-01-01
2022-01-02
잉여현금흐름
$247M
$243M
$265M
$190M
$178M
기관 투자자 (13F)
419개의 제출자
· $5.2B 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.
보유자419
보유 가치$5.2B
신규 포지션62
청산 포지션91
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
62 (-31 이전 분기 대비)
91 (+38 이전 분기 대비)
115 (-37 이전 분기 대비)
160 (+38 이전 분기 대비)
-3.4M
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.