SSB SouthState Bank Corporation Common Stock
$101.21
가격 · 6월 26, 2026
기준 재무 정보 5월 1, 2026
52주 범위
$84–$108
70% of range
애널리스트 평점
BUY
18 analysts
목표 주가
$116
+14% upside
P/E (TTM)
12.0
ROE
8.9%
순이익률
29.8%
SSB 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$101.21
시가총액
$9.33B
P/E (TTM)
12.0
EPS (TTM)
$7.87
매출 (TTM)
—
배당 수익률
2.5%
ROE
8.9%
부채/자본
—
52주 범위
$84 – $108
SSB 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
$7.87
2019-12-31
→
2025-12-31
잉여현금흐름
$231M
2020-12-31
→
2025-12-31
마진
29.8%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SSB
동종업계 중앙값
P/E (TTM)
12.0
12.9
P/S (TTM)
3.5
2.2
P/B
1.0
1.2
Price / FCF (주가 / FCF)
40.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SSB
동종업계 중앙값
Net Profit Margin (순이익률)
29.8%
27.6%
ROA
1.4%
1.0%
ROE
8.9%
9.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SSB
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SSB
동종업계 중앙값
Revenue YoY (매출 YoY)
56.1%
—
Revenue CAGR 3Y (매출 CAGR 3년)
17.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
18.7%
—
EPS YoY
12.9%
—
Net Income YoY (순이익 YoY)
49.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SSB
동종업계 중앙값
Payout Ratio (지급 비율)
29.0%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.5%
지급 비율
29.0%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 8일 | $0.6000 |
| 2026년 2월 6일 | $0.6000 |
| 2025년 11월 7일 | $0.6000 |
| 2025년 8월 8일 | $0.6000 |
| 2025년 5월 9일 | $0.5400 |
| 2025년 2월 7일 | $0.5400 |
| 2024년 11월 8일 | $0.5400 |
| 2024년 8월 9일 | $0.5400 |
| 2024년 5월 9일 | $0.5200 |
| 2024년 2월 8일 | $0.5200 |
| 2023년 11월 9일 | $0.5200 |
| 2023년 8월 10일 | $0.5200 |
| 2023년 5월 11일 | $0.5000 |
| 2023년 2월 9일 | $0.5000 |
| 2022년 11월 9일 | $0.5000 |
| 2022년 8월 11일 | $0.5000 |
| 2022년 5월 12일 | $0.4900 |
| 2022년 2월 10일 | $0.4900 |
| 2021년 11월 10일 | $0.4900 |
| 2021년 8월 11일 | $0.4900 |
SSB 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
18 명의 애널리스트
- 적극 매수 5 27.8%
- 매수 11 61.1%
- 보유 2 11.1%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
중앙값
$115.00
← 모든 목표가 하회
$101.21
저가
$105.00
고가
$125.00
중앙값 목표
$115.00
+13.6%
평균 목표
$115.77
+14.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.29%
다음 실적
7월 24, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $2.28 | $2.23 | 0.05% |
| 2025년 12월 31일 | $2.47 | $2.30 | 0.17% |
| 2025년 9월 30일 | $2.58 | $2.22 | 0.36% |
| 2025년 6월 30일 | $2.30 | $2.03 | 0.27% |
| 2025년 3월 31일 | $2.15 | $1.56 | 0.59% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| SSB | $9.33B | 12.0 | 56.1% | 29.8% | 8.9% | — |
| WBS | — | 10.7 | 11.9% | — | — | — |
| UMBF | $8.74B | 12.4 | 62.8% | 26.5% | 9.4% | — |
| WTFC | $9.36B | 12.3 | 5.9% | 310.1% | 11.4% | — |
| ONB | $8.69B | 12.5 | — | 26.5% | 8.1% | — |
| ZION | $8.64B | 9.7 | 3.6% | 135.8% | 13.1% | — |
| 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% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $492M | $61M | $52M | $84M | $87M | $54M | $17M | $8M | $10M | $16M | |
| Interest Income | $3.38B | $2.14B | $1.94B | $1.40B | $1.08B | $910M | $591M | $567M | $426M | $333M | $338M | $342M | |
| Pretax Income | $1.04B | $700M | $631M | $633M | $604M | $104M | $230M | $224M | $169M | $154M | $150M | $111M | |
| Income Tax | $242M | $165M | $137M | $137M | $129M | $-17M | $44M | $45M | $81M | $53M | $51M | $36M | |
| Net Income | $799M | $535M | $494M | $496M | $476M | $121M | $186M | $179M | $88M | $101M | $99M | $75M | |
| EPS (Basic) | $7.90 | $7.01 | $6.50 | $6.65 | $6.76 | $2.20 | $5.40 | $4.90 | $2.95 | $4.22 | $4.15 | $3.11 | |
| EPS (Diluted) | $7.87 | $6.97 | $6.46 | $6.60 | $6.71 | $2.19 | $5.36 | $4.86 | $2.93 | $4.18 | $4.11 | $3.08 | |
| Shares (Basic) | 101,043,000 | 76,303,000 | 76,051,000 | 74,551,000 | 70,393,000 | 54,756,000 | 34,561,000 | 36,530,000 | 29,686,000 | 23,998,000 | 23,966,000 | 23,897,000 | |
| Shares (Diluted) | 101,499,000 | 76,762,000 | 76,480,000 | 75,181,000 | 70,889,000 | 55,063,000 | 34,797,000 | 36,776,000 | 29,922,000 | 24,219,000 | 24,224,000 | 24,154,000 | |
| EBITDA | · | · | · | · | · | · | · | $36M | $29M | $22M | $21M | $21M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | · | $378M | $374M | $696M | $418M | |
| PP&E (Net) | · | · | · | · | · | · | $317M | $241M | $256M | $184M | $175M | $172M | |
| PP&E (Gross) | · | · | · | · | · | · | $498M | $415M | $415M | $297M | $279M | $267M | |
| Accum. Depreciation | · | · | · | · | · | · | $180M | $174M | $160M | $113M | $104M | $96M | |
| Goodwill | $3.09B | $1.92B | $1.92B | $1.92B | $1.58B | $1.56B | $1.00B | $1.00B | $1000M | $338M | $338M | $318M | |
| Intangibles | $386M | $66M | $89M | $116M | $128M | $163M | $50M | $63M | $74M | $40M | $47M | $49M | |
| Total Assets | $67.20B | $46.38B | $44.90B | $43.92B | $41.84B | $37.79B | $15.92B | $14.68B | $14.47B | $8.90B | $8.56B | $7.83B | |
| Total Liabilities | $58.14B | $40.49B | $39.37B | $38.84B | $37.04B | $33.14B | $13.55B | $12.31B | $12.16B | $7.77B | $7.50B | $6.84B | |
| Total Debt | · | · | · | · | · | · | · | · | · | $55M | $55M | $101M | |
| Common Stock | $248M | $191M | $190M | $189M | $173M | $177M | $84M | $90M | $92M | $61M | $60M | $60M | |
| Paid-in Capital | $6.48B | $4.26B | $4.24B | $4.22B | $3.65B | $3.77B | $1.61B | $1.75B | $1.81B | $711M | $704M | $702M | |
| Retained Earnings | $2.61B | $2.05B | $1.69B | $1.35B | $998M | $657M | $680M | $551M | $420M | $371M | $299M | $223M | |
| AOCI | $-283M | $-607M | $-583M | $-677M | $-21M | $48M | $1M | $-25M | $-10M | $-8M | $-4M | $-377.0K | |
| Stockholders' Equity | $9.06B | $5.89B | $5.53B | $5.07B | $4.80B | $4.65B | $2.37B | $2.37B | $2.31B | $1.13B | $1.06B | $985M | |
| Liabilities + Equity | $67.20B | $46.38B | $44.90B | $43.92B | $41.84B | $37.79B | $15.92B | $14.68B | $14.47B | $8.90B | $8.56B | $7.83B | |
| Shares Outstanding | 99,138,204 | 76,322,206 | 76,022,039 | 75,704,563 | 69,332,297 | 70,973,477 | 33,744,385 | 35,829,549 | 36,759,656 | 24,230,392 | 24,162,657 | 24,150,702 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | $36M | $29M | $22M | $21M | $21M | |
| Stock-based Comp | $37M | $28M | $36M | $36M | $26M | $23M | $9M | $9M | $7M | $6M | $6M | $4M | |
| Deferred Tax | $105M | $-10M | $2M | $124M | $68M | $-46M | $-1M | $13M | $32M | $12M | $7M | $26M | |
| Amort. of Intangibles | $95M | $22M | $28M | $33M | $35M | $27M | $13M | $14M | $10M | $8M | $8M | $8M | |
| Other Non-cash | · | · | · | · | · | · | · | $47M | $43M | $-3M | $53M | $-8M | |
| Operating Cash Flow | $301M | $512M | $547M | $1.73B | $416M | $537M | $181M | $284M | $198M | $138M | $187M | $119M | |
| CapEx | $70M | $36M | $39M | $18M | $28M | $17M | $16M | $15M | $15M | $26M | $15M | $16M | |
| Investing Cash Flow | $21M | $-886M | $-1.43B | $-4.86B | $-2.32B | $1.23B | $-795M | $-282M | $-61M | $-691M | $-103M | · | |
| Stock Issued | $5M | $3M | $3M | $3M | $2M | $2M | $1M | $1M | $1M | $925.0K | $908.0K | $826.0K | |
| Stock Repurchased | $236M | $17M | $16M | $119M | $147M | $32M | $159M | $71M | $6M | $6M | $6M | $917.0K | |
| Net Stock Activity | $-231M | $-14M | $-13M | $-116M | $-145M | $-31M | · | $-69M | $-4M | $-5M | $-5M | $-91.0K | |
| Dividends Paid | $231M | $163M | $156M | $147M | $135M | $98M | $58M | $51M | $39M | $29M | $24M | $20M | |
| Financing Cash Flow | $1.46B | $767M | $566M | $-2.28B | $4.02B | $2.15B | $894M | $30M | $-134M | $232M | $194M | · | |
| Net Change in Cash | $1.78B | $393M | $-314M | $-5.41B | $2.11B | $3.92B | $280M | $31M | $3M | $-321M | $278M | · | |
| Taxes Paid | $170M | $111M | $75M | $35M | $126M | $104M | $56M | $32M | $48M | $39M | · | · | |
| Free Cash Flow | $231M | $476M | $508M | $1.71B | $509M | $520M | · | $269M | $183M | $112M | $172M | $103M | |
| Levered FCF | · | · | $123M | $1.67B | $468M | $423M | · | $226M | $174M | $107M | $165M | $92M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 29.8% | 31.1% | 28.4% | 30.2% | 34.3% | 10.6% | · | 27.1% | 15.7% | 22.2% | 22.4% | 17.9% | |
| Pretax Margin | 38.8% | 40.8% | 36.3% | 38.5% | 43.5% | 9.1% | · | 34.0% | 30.2% | 33.8% | 33.9% | 26.5% | |
| EBITDA Margin | · | · | · | · | · | · | · | 5.4% | 5.1% | 4.7% | 4.8% | 5.0% | |
| ROA | 1.4% | 1.2% | 1.1% | 1.2% | 1.2% | 0.45% | · | 1.2% | 0.68% | 1.1% | 1.2% | 0.96% | |
| ROE | 8.9% | 9.1% | 9.2% | 9.9% | 9.9% | 2.6% | · | 7.6% | 4.4% | 9.0% | 9.4% | 7.7% |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | 0.1 | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | 0.1 | 0.1 |
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 | 0.1 | 0.1 | 0.1 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 56.1% | -1.2% | 5.8% | 18.6% | 22.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 17.7% | 7.4% | 15.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 12.9% | 7.9% | -2.1% | -1.6% | 206.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 6.0% | 1.3% | 43.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 29.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 49.3% | 8.2% | -0.35% | 4.3% | 294.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 17.2% | 4.0% | 60.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 45.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 18.7% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.68B | $1.72B | $1.74B | $1.64B | $1.39B | $1.14B | $648M | $659M | $549M | $446M | $443M | $421M | |
| Net Income TTM | $799M | $535M | $494M | $496M | $476M | $121M | $186M | $179M | $88M | $101M | $99M | $75M | |
| Market Cap | $9.33B | $7.59B | $6.42B | $5.78B | $5.55B | $5.13B | · | $2.15B | $3.20B | $2.12B | $1.74B | $1.62B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $1.80B | $1.10B | $1.30B | |
| P/E | 12.0 | 14.3 | 13.1 | 11.6 | 11.9 | 33.0 | 16.2 | 12.3 | 29.7 | 20.9 | 17.5 | 21.8 | |
| P/S | 3.5 | 4.4 | 3.7 | 3.5 | 4.0 | 4.5 | · | 3.3 | 5.8 | 4.7 | 3.9 | 3.8 | |
| P/B | 1.0 | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | · | 0.9 | 1.4 | 1.9 | 1.6 | 1.6 | |
| P / Tangible Book | 1.7 | 1.9 | 1.8 | 1.9 | 1.8 | 1.8 | · | · | · | · | · | · | |
| P / Cash Flow | 31.0 | 14.8 | 11.7 | 3.3 | 10.3 | 9.6 | · | 7.6 | 16.2 | 15.3 | 9.3 | 13.7 | |
| P / FCF | 40.5 | 15.9 | 12.6 | 3.4 | 10.9 | 9.9 | · | 8.0 | 17.5 | 18.9 | 10.1 | 15.8 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | 83.3 | 51.1 | 61.5 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | 16.0 | 6.4 | 12.7 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 4.0 | 2.5 | 3.1 | |
| Dividend Yield | 2.5% | 2.1% | 2.4% | 2.5% | 2.4% | 1.9% | · | 2.4% | 1.2% | 1.4% | 1.4% | 1.2% | |
| Earnings Yield | 8.4% | 7.0% | 7.6% | 8.6% | 8.4% | 3.0% | 6.2% | 8.1% | 3.4% | 4.8% | 5.7% | 4.6% | |
| Payout Ratio | 29.0% | 30.5% | 31.6% | 29.6% | 28.5% | 81.5% | · | 28.3% | 44.1% | 28.9% | 23.8% | 26.2% | |
| Annual Payout | $231M | $163M | $156M | $147M | $135M | $98M | $58M | $51M | $39M | $29M | $24M | $20M |
손익계산서 9
| 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 | · | · | · | · | · | · | · | · | $173M | · | $145M | $116M | $69M | · | $14M | $11M | |
| Interest Income | $817M | $849M | $882M | $841M | $809M | $549M | $544M | $531M | $517M | $515M | $501M | $478M | $450M | $424M | $376M | $326M | |
| Pretax Income | $291M | $315M | $321M | $282M | $121M | $187M | $187M | $173M | $154M | $137M | $157M | $158M | $179M | $183M | $171M | $152M | |
| Income Tax | $66M | $68M | $75M | $67M | $32M | $43M | $43M | $40M | $38M | $30M | $33M | $34M | $39M | $39M | $38M | $33M | |
| Net Income | $226M | $248M | $247M | $215M | $89M | $144M | $143M | $132M | $115M | $107M | $124M | $123M | $140M | $144M | $133M | $119M | |
| EPS (Basic) | $2.29 | $2.46 | $2.44 | $2.12 | $0.88 | $1.88 | $1.88 | $1.74 | $1.51 | $1.41 | $1.63 | $1.62 | $1.84 | $1.91 | $1.76 | $1.58 | |
| EPS (Diluted) | $2.28 | $2.47 | $2.42 | $2.11 | $0.87 | $1.88 | $1.86 | $1.73 | $1.50 | $1.39 | $1.62 | $1.62 | $1.83 | $1.89 | $1.75 | $1.57 | |
| Shares (Basic) | 98,544,000 | -203,080,000 | 101,218,000 | 101,495,000 | 101,410,000 | -152,548,000 | 76,299,000 | 76,251,000 | 76,301,000 | -152,048,000 | 76,139,000 | 76,058,000 | 75,902,000 | -147,963,000 | 75,606,000 | 75,461,000 | |
| Shares (Diluted) | 98,922,000 | -203,910,000 | 101,735,000 | 101,845,000 | 101,829,000 | -153,310,000 | 76,805,000 | 76,607,000 | 76,660,000 | -152,898,000 | 76,571,000 | 76,418,000 | 76,389,000 | -149,206,000 | 76,182,000 | 76,094,000 |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Goodwill | $3.09B | $3.09B | $3.09B | $3.09B | $3.09B | $1.92B | $1.92B | $1.92B | $1.92B | · | $1.92B | $1.92B | $1.92B | · | $1.92B | $1.92B | |
| Intangibles | $365M | $386M | $410M | $433M | $455M | $66M | $72M | $77M | $83M | · | $95M | $102M | $110M | · | $125M | $133M | |
| Total Assets | $67.98B | $67.20B | $66.05B | $65.89B | $65.14B | $46.38B | $46.08B | $45.49B | $45.14B | · | $44.99B | $44.94B | $44.92B | · | $45.18B | $46.21B | |
| Total Liabilities | $58.95B | $58.14B | $57.04B | $57.09B | $56.51B | $40.49B | $40.18B | $39.84B | $39.60B | · | $39.76B | $39.65B | $39.67B | · | $40.26B | $41.17B | |
| Common Stock | $245M | $248M | $253M | $254M | $254M | $191M | $191M | $190M | $190M | · | $190M | $190M | $190M | · | $189M | $189M | |
| Paid-in Capital | $6.33B | $6.48B | $6.65B | $6.68B | $6.67B | $4.26B | $4.25B | $4.24B | $4.23B | · | $4.24B | $4.23B | $4.22B | · | $4.21B | $4.20B | |
| Retained Earnings | $2.78B | $2.61B | $2.43B | $2.24B | $2.08B | $2.05B | $1.94B | $1.84B | $1.75B | · | $1.62B | $1.53B | $1.45B | · | $1.24B | $1.15B | |
| AOCI | $-326M | $-283M | $-316M | $-372M | $-377M | $-607M | $-480M | $-620M | $-623M | · | $-816M | $-662M | $-614M | · | $-716M | $-491M | |
| Stockholders' Equity | $9.03B | $9.06B | $9.01B | $8.80B | $8.62B | $5.89B | $5.90B | $5.65B | $5.55B | $5.53B | $5.23B | $5.29B | $5.25B | $5.07B | $4.92B | $5.04B | |
| Liabilities + Equity | $67.98B | $67.20B | $66.05B | $65.89B | $65.14B | $46.38B | $46.08B | $45.49B | $45.14B | · | $44.99B | $44.94B | $44.92B | · | $45.18B | $46.21B | |
| Shares Outstanding | 97,937,653 | 99,138,204 | 101,089,231 | 101,498,000 | 101,479,065 | 76,322,206 | 76,269,577 | 76,195,723 | 76,177,163 | 76,022,039 | 76,017,366 | 75,995,979 | 75,859,665 | 75,704,563 | 75,676,445 | 75,641,322 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $9M | $9M | $10M | $11M | $8M | $7M | $8M | $7M | $6M | $7M | $9M | $8M | $11M | $7M | $11M | $9M | |
| Amort. of Intangibles | $21M | $23M | $23M | $24M | $24M | $5M | $5M | $6M | $6M | $7M | $7M | $7M | $7M | $8M | $8M | $9M | |
| Operating Cash Flow | $299M | $232M | $122M | $73M | $-126M | $354M | $-247M | $127M | $278M | $-274M | $449M | $312M | $59M | $154M | $1.27B | $794M | |
| CapEx | $16M | $17M | $21M | $20M | $13M | $13M | $7M | $9M | $6M | $13M | $11M | $7M | $8M | $4M | $5M | $4M | |
| Investing Cash Flow | $-1.14B | $-1.06B | $-274M | $-511M | $1.87B | $-236M | $-156M | $-388M | $-106M | $-200M | $-321M | $-632M | $-274M | $-1.17B | $-833M | $-1.36B | |
| Stock Issued | $1M | $2M | $1M | $1M | $93.0K | $2M | $847.0K | · | · | $1M | $709.0K | · | · | $1M | $739.0K | · | |
| Stock Repurchased | $160M | $182M | $43M | $97.0K | $11M | $75.0K | $605.0K | $140.0K | $16M | $9M | $387.0K | $4M | $3M | $69.0K | $878.0K | $30M | |
| Net Stock Activity | $-159M | · | · | · | $-11M | · | · | · | $-16M | · | · | · | $-3M | · | · | · | |
| Dividends Paid | $60M | $60M | $61M | $55M | $56M | $41M | $41M | $40M | $41M | $40M | $40M | $39M | $38M | $38M | $38M | $37M | |
| Financing Cash Flow | $534M | $855M | $-168M | $602M | $169M | $61M | $498M | $169M | $39M | $144M | $-314M | $-164M | $899M | $-597M | $-2.11B | $-519M | |
| Net Change in Cash | $-305M | $28M | $-320M | $164M | $1.91B | $179M | $96M | $-92M | $211M | $-330M | $-185M | $-483M | $684M | $-1.61B | $-1.68B | $-1.09B | |
| Taxes Paid | $50M | $45M | $53M | $72M | $191.0K | $50M | $19M | $42M | $147.0K | $6M | $7M | $60M | $2M | $4M | $3M | $27M | |
| Free Cash Flow | $283M | · | · | · | $-139M | · | · | · | $272M | · | · | · | $52M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $142M | · | · | · | $-2M | · | · | · |
수익성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 34.1% | · | 35.3% | 32.4% | 14.1% | · | 33.6% | 31.1% | 27.7% | · | 29.0% | 28.1% | 30.9% | · | 30.6% | 29.6% | |
| Pretax Margin | 44.0% | · | 46.0% | 42.4% | 19.2% | · | 43.8% | 40.6% | 37.0% | · | 36.7% | 36.0% | 39.6% | · | 39.3% | 37.8% | |
| ROA | 0.34% | · | 0.44% | 0.39% | 0.16% | · | 0.31% | 0.29% | 0.26% | · | 0.28% | 0.27% | 0.31% | · | 0.31% | 0.28% | |
| ROE | 2.6% | · | 3.3% | 3.0% | 1.3% | · | 2.6% | 2.4% | 2.1% | · | 2.5% | 2.4% | 2.7% | · | 2.7% | 2.4% |
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 | $2.66B | · | $2.42B | $2.15B | $1.90B | · | $1.70B | $1.71B | $1.74B | · | $1.76B | $1.73B | $1.64B | · | $1.53B | $1.43B | |
| Net Income TTM | $777M | · | $694M | $580M | $480M | · | $515M | $495M | $503M | · | $521M | $516M | $492M | · | $475M | $441M | |
| Market Cap | $9.06B | · | $9.99B | $9.34B | $9.42B | · | $7.41B | $5.82B | $6.48B | · | $5.12B | $5.00B | $5.41B | · | $5.99B | $5.84B | |
| P/E | 12.0 | · | 13.6 | 14.0 | 15.6 | · | 14.5 | 11.8 | 12.9 | · | 9.9 | 9.7 | 10.9 | · | 12.3 | 12.7 | |
| P/S | 3.4 | · | 4.1 | 4.4 | 5.0 | · | 4.4 | 3.4 | 3.7 | · | 2.9 | 2.9 | 3.3 | · | 3.9 | 4.1 | |
| P/B | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.3 | 1.0 | 1.2 | · | 1.0 | 0.9 | 1.0 | · | 1.2 | 1.2 | |
| P / Tangible Book | 1.6 | · | 1.8 | 1.8 | 1.9 | · | 1.9 | 1.6 | 1.8 | · | 1.6 | 1.5 | 1.7 | · | 2.1 | 2.0 | |
| P / Cash Flow | 30.3 | · | · | · | -74.6 | · | · | · | 23.3 | · | · | · | 91.0 | · | · | · | |
| P / FCF | 32.0 | · | · | · | -67.7 | · | · | · | 23.8 | · | · | · | 104.5 | · | · | · | |
| Earnings Yield | 8.3% | · | 7.3% | 7.1% | 6.4% | · | 6.9% | 8.5% | 7.7% | · | 10.1% | 10.3% | 9.2% | · | 8.2% | 7.9% | |
| Payout Ratio | 26.6% | · | · | · | 62.7% | · | · | · | 35.4% | · | · | · | 27.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $799M | $535M | $494M | $496M | $476M |
| 희석 EPS | $7.87 | $6.97 | $6.46 | $6.60 | $6.71 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $231M | $476M | $508M | $1.71B | $509M |
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.