STWD 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$13.05
시가총액 (MRQ)$4.84B
P/E (TTM)22.5
EPS (TTM)$0.58
매출 (TTM)$2.01B
배당 수익률13.5%
ROE (TTM)3.5%
52주 범위$13–$20
STWD 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.
주식 분할1
배당락일
분할
유형
2014년 2월 3일
1234-for-995
정방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.84B2016-12-31 → 2025-12-31
EPS$1.152016-12-31 → 2025-12-31
잉여현금흐름$99M2025-12-31 → 2025-12-31
순이익률11.4%2016-12-31 → 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
STWD
5년 평균
동종업계 중앙값
결론
P/E (TTM)
22.55년 평균 ≈15.0
≈15.0
12.1
고평가
P/S (TTM)
2.45년 평균 ≈4.1
≈4.1
9.1
저평가
P/B (MRQ)
0.75년 평균 ≈1.0
≈1.0
0.9
고평가
Price / FCF (주가 / FCF)
49.8
·
·
·
Price / Cash Flow (주가 / 현금 흐름)
5.15년 평균 ≈9.7
≈9.7
15.9
저평가
주가 / 유형 장부 가치 (MRQ)
0.85년 평균 ≈1.1
≈1.1
·
·
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
STWD
5년 평균
동종업계 중앙값
결론
세전 마진 (TTM)
14.9%5년 평균 ≈35.6%
≈35.6%
22.5%
약함
순이익률 (TTM)
11.4%5년 평균 ≈31.0%
≈31.0%
64.5%
약함
ROA (TTM)
0.37%5년 평균 ≈0.65%
≈0.65%
1.4%
약함
ROE (TTM)
3.5%5년 평균 ≈7.9%
≈7.9%
8.6%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
STWD
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-5.3%5년 평균 ≈11.6%
≈11.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
8.0%5년 평균 ≈16.1%
≈16.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.2%
·
·
·
EPS YoY
4.5%5년 평균 ≈11.5%
≈11.5%
·
·
Net Income YoY (순이익 YoY)
14.3%5년 평균 ≈17.8%
≈17.8%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-25.1%5년 평균 ≈-12.7%
≈-12.7%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-0.17%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-22.1%5년 평균 ≈-9.5%
≈-9.5%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
4.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
STWD
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.155년 평균 ≈$1.52
≈$1.52
·
·
Revenue / Share (주당 매출)
$5.275년 평균 ≈$5.31
≈$5.31
·
·
Cash Flow / Share (주당 현금 흐름)
$2.795년 평균 ≈$0.77
≈$0.77
·
·
Cash / Share (주당 현금)
$1.355년 평균 ≈$0.93
≈$0.93
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
STWD
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.05년 평균 ≈0.0
≈0.0
0.0
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$5.7M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률13.5%
지급 비율162.5%
연간 지급액≈$1.92분기별 납부
5년 배당 CAGR≈0.00%주당, 분할 조정 기준
배당락일
금액
통화
수익률
6월 30, 2026
$0.48
USD
≈11.7%
3월 31, 2026
$0.48
USD
≈11.1%
12월 31, 2025
$0.48
USD
≈10.7%
9월 30, 2025
$0.48
USD
≈9.9%
6월 30, 2025
$0.48
USD
≈9.6%
3월 31, 2025
$0.48
USD
≈9.7%
12월 31, 2024
$0.48
USD
≈10.1%
9월 30, 2024
$0.48
USD
≈9.4%
6월 28, 2024
$0.48
USD
≈10.1%
3월 27, 2024
$0.48
USD
≈9.4%
12월 28, 2023
$0.48
USD
≈9.0%
9월 28, 2023
$0.48
USD
≈10.0%
6월 29, 2023
$0.48
USD
≈10.0%
3월 30, 2023
$0.48
USD
≈11.2%
12월 29, 2022
$0.48
USD
≈10.4%
9월 29, 2022
$0.48
USD
≈10.4%
6월 29, 2022
$0.48
USD
≈9.2%
3월 30, 2022
$0.48
USD
≈8.1%
12월 30, 2021
$0.48
USD
≈7.9%
9월 29, 2021
$0.48
USD
≈7.7%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-2.9%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 5, 2026
$0.40
$0.41
-3.5%
2026년 3월 31일
$0.39
$0.43
-9.9%
2025년 12월 31일
$0.42
$0.43
-2.0%
2025년 9월 30일
$0.40
$0.45
-10.9%
2025년 6월 30일
$0.43
$0.39
10.6%
2025년 3월 31일
$0.45
$0.46
-1.6%
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
$1.84B
$1.95B
$2.05B
$1.46B
$1.17B
$1.14B
$1.20B
$1.11B
$880M
$785M
$736M
$703M
SG&A Expense
$209M
$199M
$180M
$176M
$171M
$158M
$155M
$136M
$130M
$153M
$155M
$170M
Operating Expenses
$1.79B
$1.98B
$2.10B
$1.27B
$989M
$964M
$1.03B
$978M
$735M
$651M
$536M
$484M
Operating Income
·
·
·
·
·
·
·
·
$145M
$134M
$200M
$219M
Interest Expense
·
·
$1.44B
$797M
$445M
$420M
$509M
$408M
$296M
$231M
$203M
$161M
Other Non-op
$-33M
$-10M
$-136M
$-94M
$-7M
$281.0K
$-207.0K
$-812.0K
$2M
$14M
$2M
$4M
Pretax Income
$480M
$406M
$417M
$998M
$501M
$386M
$550M
$427M
$444M
$376M
$469M
$526M
Income Tax
$37M
$25M
$-682.0K
$-62M
$9M
$20M
$13M
$15M
$32M
$8M
$17M
$24M
Net Income
$412M
$360M
$339M
$871M
$448M
$332M
$510M
$386M
$401M
$365M
$451M
$495M
EPS (Basic)
$1.15
$1.10
$1.07
$2.80
$1.54
$1.16
$1.81
$1.44
$1.53
$1.52
$1.92
$2.28
EPS (Diluted)
$1.15
$1.10
$1.07
$2.74
$1.52
$1.16
$1.79
$1.42
$1.52
$1.50
$1.91
$2.24
Shares (Diluted)
349,991,000
320,569,000
310,507,000
315,728,000
296,826,000
282,483,000
289,712,000
288,484,000
262,079,000
241,794,000
234,142,000
218,781,000
EBITDA
·
·
·
·
·
·
·
·
$145M
$134M
$200M
$219M
대차대조표13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$499M
$378M
$195M
$261M
$217M
$563M
$478M
$240M
$369M
$616M
$369M
$255M
Goodwill
$260M
$260M
$260M
$260M
$260M
$260M
$260M
$260M
$140M
$140M
$140M
$140M
Intangibles
$436M
$61M
$65M
$69M
$64M
$70M
$86M
$145M
$183M
$219M
$202M
$144M
Total Assets
$63.18B
$62.56B
$69.50B
$79.04B
$83.85B
$80.87B
$78.04B
$68.26B
$62.94B
$77.26B
$85.70B
$116.10B
Total Liabilities
$55.69B
$55.36B
$62.48B
$71.84B
$77.20B
$76.01B
$72.91B
$63.36B
$58.36B
$72.70B
$81.53B
$112.22B
Long-term Debt
·
·
·
·
$1.83B
$1.73B
$1.93B
$2.00B
$2.13B
$2.01B
$1.32B
$1.42B
Common Stock
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
Retained Earnings
$-39M
$235M
$506M
$769M
$493M
$-630M
$-382M
$-349M
$-217M
$-116M
$-12M
$-9M
Treasury Stock
$138M
$138M
$138M
$138M
$138M
$138M
$104M
$104M
$92M
$92M
$72M
$24M
AOCI
$12M
$14M
$15M
$21M
$41M
$44M
$51M
$59M
$70M
$36M
$30M
$56M
Stockholders' Equity
$6.80B
$6.44B
$6.25B
$6.46B
$6.07B
$4.49B
$4.70B
$4.60B
$4.48B
$4.52B
$4.14B
$3.86B
Liabilities + Equity
$63.18B
$62.56B
$69.50B
$79.04B
$83.85B
$80.87B
$78.04B
$68.26B
$62.94B
$77.26B
$85.70B
$116.10B
Shares Outstanding
370,562,879
344,858,379
320,814,765
318,123,861
312,268,944
292,091,601
287,380,891
275,659,552
261,376,424
259,286,921
237,490,779
223,538,303
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$79M
$41M
$49M
$49M
$83M
$94M
$113M
$133M
$94M
$67M
$29M
$17M
Deferred Tax
$32M
$22M
$-1M
$-64M
$9M
$11M
$4M
$2M
$11M
$-4M
$-6M
$-15M
Amort. of Intangibles
$15M
$7M
$9M
$9M
$10M
$12M
$23M
$44M
$31M
$34M
$19M
$14M
Operating Cash Flow
$978M
$647M
$529M
$214M
$-990M
$1.05B
$-13M
$585M
$-247M
$557M
$606M
$221M
CapEx
$878M
$0
$0
·
·
·
·
·
·
·
·
·
Investing Cash Flow
$-3.78B
$2.08B
$855M
$-2.95B
$-4.28B
$-912M
$-776M
$-2.52B
$-1.04B
$-801M
$-420M
·
Debt Issued
$14.67B
$7.20B
$6.56B
$13.52B
$17.44B
$7.10B
$10.17B
$9.41B
$6.27B
$6.02B
$4.86B
·
Net Debt Issued
$3.24B
$-2.04B
$-914M
$3.63B
$5.51B
$963M
$1.50B
$3.05B
$1.69B
$-5.27B
$-4.34B
$-3.42B
Stock Issued
$568M
$395M
$3M
$50M
$394M
$1M
$767.0K
$608.0K
$702.0K
$449M
$326M
$601M
Stock Repurchased
·
·
·
$0
$0
$34M
$0
$12M
·
$20M
$49M
$13M
Net Stock Activity
$568M
$395M
$3M
$52M
$394M
$-33M
$767.0K
$-11M
$702.0K
$430M
$278M
$588M
Dividends Paid
$669M
$620M
$601M
$591M
$554M
$547M
$538M
$510M
$502M
$458M
$447M
$402M
Financing Cash Flow
$2.92B
$-2.49B
$-1.45B
$2.80B
$4.87B
$13M
$877M
$2.00B
$1.05B
$506M
$-93M
·
Taxes Paid
$696.0K
$4M
$2M
$-8M
$8M
$11M
·
·
·
·
·
·
Free Cash Flow
$99M
·
·
·
·
·
·
·
·
·
·
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
·
·
·
·
·
·
16.4%
17.1%
27.1%
31.1%
Net Margin
22.3%
18.5%
16.6%
59.5%
38.3%
29.2%
42.6%
34.8%
45.6%
46.5%
61.3%
70.4%
Pretax Margin
26.0%
20.8%
20.4%
68.1%
42.8%
34.0%
46.0%
38.5%
50.5%
47.9%
63.8%
74.9%
EBITDA Margin
·
·
·
·
·
·
·
·
16.4%
17.1%
27.1%
31.1%
ROA
0.65%
0.55%
0.46%
1.1%
0.54%
0.42%
0.70%
0.59%
0.57%
0.45%
0.45%
0.44%
ROE
6.2%
5.7%
5.3%
13.9%
8.5%
7.2%
11.0%
8.5%
8.9%
8.4%
11.3%
12.2%
ROIC
·
·
·
·
·
·
·
·
3.0%
2.9%
4.6%
5.4%
유동성 및 지급능력1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Interest Coverage
·
·
·
·
·
·
·
·
0.5
0.6
1.0
1.4
효율성1
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
0.0
0.0
0.0
0.0
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$18.34
$19.08
$19.95
$20.80
$19.92
$15.77
$16.66
$16.70
$17.13
$17.44
$17.43
$17.27
Revenue / Share
$5.27
$6.07
$6.60
$4.64
$3.94
$4.02
$4.13
$3.85
$3.36
$3.25
$3.14
$3.21
Cash Flow / Share
$2.79
$2.02
$1.70
$0.68
$-3.34
$3.70
$-0.05
$2.03
$-0.94
$2.30
$2.62
$1.01
Cash / Share
$1.35
$1.12
$0.62
$0.84
$0.71
$1.98
$1.70
$0.87
$1.41
$2.37
$1.55
$1.14
Dividend / Share
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
$1.92
EPS (TTM)
$1.15
$1.10
$1.07
$2.74
$1.52
$1.16
$1.79
$1.42
$1.52
$1.50
$1.91
$2.24
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-5.3%
-5.0%
40.0%
25.2%
3.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
8.0%
18.5%
21.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.2%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
4.5%
2.8%
-61.0%
80.3%
31.0%
·
·
·
·
·
·
·
EPS CAGR 3Y
-25.1%
-10.2%
-2.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-0.17%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
14.3%
6.1%
-61.1%
94.6%
35.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-22.1%
-7.0%
0.75%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
4.4%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
4.1%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.84B
$1.95B
$2.05B
$1.46B
$1.17B
$1.14B
$1.20B
$1.11B
$880M
$785M
$736M
$703M
Net Income TTM
$412M
$360M
$339M
$871M
$448M
$332M
$510M
$386M
$401M
$365M
$451M
$495M
Market Cap
$6.67B
$6.39B
$6.59B
$5.69B
$7.41B
$5.49B
$7.02B
$5.43B
$5.58B
$5.69B
$4.88B
$5.20B
P/E
15.7
17.2
19.6
6.7
16.0
16.6
13.9
13.9
14.0
14.6
10.8
10.4
P/S
3.6
3.3
3.2
3.9
6.3
4.8
5.9
4.9
6.3
7.3
6.6
7.4
P/B
1.0
1.0
1.1
0.9
1.2
1.2
1.5
1.2
1.2
1.3
1.2
1.3
P / Tangible Book
1.1
1.0
1.1
0.9
1.3
1.3
·
·
·
·
·
·
P / Cash Flow
6.8
9.9
12.5
26.6
-7.5
5.3
-531.5
9.3
-22.6
10.2
8.0
23.5
P / FCF
67.2
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
10.0%
9.7%
9.1%
10.4%
7.5%
10.0%
7.7%
9.4%
9.0%
8.1%
9.2%
7.7%
Earnings Yield
6.4%
5.8%
5.1%
14.9%
6.3%
6.0%
7.2%
7.2%
7.1%
6.8%
9.3%
9.6%
Payout Ratio
162.5%
172.2%
177.2%
67.9%
123.7%
164.9%
105.6%
132.2%
125.2%
125.5%
99.2%
81.1%
Annual Payout
$669M
$620M
$601M
$591M
$554M
$547M
$538M
$510M
$502M
$458M
$447M
$402M
손익계산서11
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
$514M
$512M
$493M
$489M
$444M
$418M
$454M
$480M
$490M
$523M
$522M
$522M
$516M
$490M
$455M
$391M
SG&A Expense
$57M
$58M
$58M
$52M
$51M
$48M
$49M
$48M
$51M
$51M
$48M
$47M
$43M
$42M
$41M
$45M
Operating Expenses
$525M
$480M
$482M
$489M
$430M
$384M
$479M
$503M
$491M
$509M
$510M
$520M
$583M
$485M
$430M
$337M
Interest Expense
·
·
·
·
·
·
·
$338M
$344M
$356M
·
$368M
$363M
$335M
·
$222M
Other Non-op
$-4M
$-3M
$-30M
$-3M
$2M
$-1M
$-2M
$-3M
$-3M
$-3M
$-104M
$-3M
$-27M
$-3M
$-3M
$-56M
Pretax Income
$21M
$53M
$131M
$93M
$135M
$120M
$69M
$83M
$94M
$161M
$103M
$40M
$224M
$51M
$157M
$175M
Income Tax
$6M
$-4M
$19M
$13M
$671.0K
$4M
$-2M
$10M
$16M
$1M
$18M
$-11M
$1M
$-9M
$-13M
$-49M
Net Income
$7M
$52M
$97M
$73M
$130M
$112M
$52M
$76M
$78M
$154M
$71M
$47M
$169M
$52M
$140M
$195M
EPS (Basic)
$0.01
$0.13
$0.25
$0.19
$0.38
$0.33
$0.14
$0.23
$0.24
$0.49
$0.22
$0.15
$0.54
$0.16
$0.46
$0.62
EPS (Diluted)
$0.01
$0.13
$0.25
$0.19
$0.38
$0.33
$0.15
$0.23
$0.24
$0.48
$0.22
$0.15
$0.54
$0.16
$0.44
$0.61
Shares (Diluted)
366,731,000
366,947,000
·
360,394,000
337,145,000
335,456,000
·
319,779,000
313,614,000
330,840,000
·
310,566,000
310,055,000
308,996,000
·
316,575,000
대차대조표13
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
$368M
$290M
$499M
$301M
$260M
$441M
$378M
$358M
$259M
$327M
·
$195M
$334M
$396M
·
$340M
Goodwill
$260M
$260M
$260M
$260M
$260M
$260M
$260M
$260M
$260M
$260M
·
$260M
$260M
$260M
·
$260M
Intangibles
$441M
$427M
$436M
$430M
$54M
$60M
$61M
$60M
$62M
$63M
$65M
$66M
$68M
$67M
$69M
$73M
Total Assets
$61.05B
$62.09B
$63.18B
$62.43B
$62.37B
$62.16B
$62.56B
$64.23B
$64.09B
$66.17B
·
$70.29B
$73.17B
$77.35B
·
$80.00B
Total Liabilities
$53.86B
$54.74B
$55.69B
$54.86B
$55.20B
$55.01B
$55.36B
$56.95B
$57.12B
$59.13B
·
$63.20B
$65.98B
$70.24B
·
$72.84B
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2.33B
Common Stock
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
Retained Earnings
$-338M
$-166M
$-39M
$43M
$149M
$184M
$235M
$346M
$433M
$508M
·
$586M
$689M
$671M
·
$779M
Treasury Stock
$168M
$158M
$138M
$138M
$138M
$138M
$138M
$138M
$138M
$138M
·
$138M
$138M
$138M
·
$138M
AOCI
$10M
$11M
$12M
$12M
$13M
$13M
$14M
$16M
$14M
$14M
·
$14M
$17M
$20M
·
$23M
Stockholders' Equity
$6.50B
$6.67B
$6.80B
$6.86B
$6.42B
$6.41B
$6.44B
$6.54B
$6.22B
$6.27B
·
$6.32B
$6.41B
$6.38B
·
$6.45B
Liabilities + Equity
$61.05B
$62.09B
$63.18B
$62.43B
$62.37B
$62.16B
$62.56B
$64.23B
$64.09B
$66.17B
·
$70.29B
$73.17B
$77.35B
·
$80.00B
Shares Outstanding
370,628,310
370,738,571
370,562,879
370,316,449
341,639,154
339,376,323
337,409,688
337,215,927
316,685,110
315,956,765
320,814,765
313,215,417
312,768,498
312,220,846
318,123,861
309,583,623
현금 흐름13
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
$35M
$34M
$31M
$26M
$10M
$11M
$11M
$10M
$10M
$10M
$12M
$12M
$12M
$12M
$13M
$13M
Amort. of Intangibles
$7M
$7M
$7M
$6M
$1M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$2M
Operating Cash Flow
$171M
$94M
$489M
$338M
$-87M
$239M
$296M
$242M
$53M
$56M
$12M
$356M
$189M
$-29M
$-631M
$159M
CapEx
·
·
$0
·
·
·
$0
·
·
·
·
·
·
·
·
·
Investing Cash Flow
$-381M
$-990M
$-698M
$-1.22B
$-952M
$-906M
$338M
$310M
$271M
$1.17B
$-88M
$391M
$539M
$13M
$-94M
$-380M
Debt Issued
$2.62B
$2.87B
$4.67B
$3.33B
$3.92B
$2.74B
$2.80B
$1.51B
$1.66B
$1.23B
$1.63B
$2.59B
$1.14B
$1.20B
$1.92B
$1.57B
Net Debt Issued
·
$1.06B
·
·
·
$923M
·
·
·
$-930M
·
·
·
$310M
·
·
Stock Issued
$617.0K
$2M
$548.0K
$534M
$32M
$1M
$618.0K
$393M
$596.0K
$1M
$475.0K
$625.0K
$628.0K
$1M
$16M
$860.0K
Stock Repurchased
$10M
$20M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-18M
·
·
·
$1M
·
·
·
$1M
·
·
·
$1M
·
·
Dividends Paid
$179M
$178M
$178M
$165M
$164M
$162M
$163M
$152M
$153M
$152M
$151M
$151M
$150M
$150M
$149M
$149M
Financing Cash Flow
$184M
$887M
$346M
$947M
$822M
$806M
$-588M
$-478M
$-340M
$-1.08B
$-43M
$-771M
$-805M
$164M
$645M
$345M
Taxes Paid
$5M
$4.0K
$492.0K
$50.0K
$207.0K
$-53.0K
$2M
$2M
$223.0K
$-269.0K
$-219.0K
$16.0K
$2M
$42.0K
$751.0K
$-393.0K
수익성4
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
Net Margin
1.3%
10.1%
·
14.8%
29.2%
26.8%
·
15.9%
15.9%
29.5%
·
9.1%
32.7%
10.6%
·
49.8%
Pretax Margin
4.1%
10.4%
·
19.1%
30.5%
28.7%
·
17.2%
19.1%
30.8%
·
7.7%
43.4%
10.4%
·
44.8%
ROA
0.01%
0.08%
·
0.11%
0.21%
0.17%
·
0.11%
0.11%
0.22%
·
0.06%
0.22%
0.07%
·
0.24%
ROE
0.10%
0.79%
·
1.1%
2.1%
1.8%
·
1.2%
1.2%
2.4%
·
0.74%
2.6%
0.82%
·
3.6%
효율성1
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
주당6
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
Book Value / Share
$17.54
$17.98
·
$18.54
$18.80
$18.87
·
$19.39
$19.64
$19.85
·
$20.18
$20.51
$20.44
·
$20.82
Revenue / Share
$1.40
$1.40
·
$1.36
$1.32
$1.25
·
$1.50
$1.56
$1.58
·
$1.68
$1.66
$1.59
·
$1.23
Cash Flow / Share
·
$0.26
·
·
·
$0.71
·
·
·
$0.17
·
·
·
$-0.09
·
·
Cash / Share
$0.99
$0.78
·
$0.81
$0.76
$1.30
·
$1.06
$0.82
$1.04
·
$0.62
$1.07
$1.27
·
$1.10
Dividend / Share
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
EPS (TTM)
$0.58
$0.95
·
$1.05
$1.09
$0.95
·
$1.17
$1.09
$1.39
·
$1.29
$1.75
$1.88
·
$2.60
가치 평가 (TTM)12
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
$2.01B
$1.94B
·
$1.81B
$1.80B
$1.84B
·
$2.01B
$2.06B
$2.08B
·
$1.98B
$1.85B
$1.66B
·
$1.30B
Net Income TTM
$228M
$351M
·
$366M
$370M
$318M
·
$379M
$351M
$442M
·
$408M
$555M
$599M
·
$823M
Market Cap
$6.07B
$6.38B
·
$7.17B
$6.86B
$6.71B
·
$6.87B
$6.00B
$6.42B
·
$6.06B
$6.07B
$5.52B
·
$5.64B
P/E
28.2
18.1
·
18.4
18.4
20.8
·
17.4
17.4
14.6
·
15.0
11.1
9.4
·
7.0
P/S
3.0
3.3
·
4.0
3.8
3.6
·
3.4
2.9
3.1
·
3.1
3.3
3.3
·
4.3
P/B
0.9
1.0
·
1.0
1.1
1.0
·
1.1
1.0
1.0
·
1.0
0.9
0.9
·
0.9
P / Tangible Book
1.0
1.1
·
1.2
1.1
1.1
·
1.1
1.0
1.1
·
1.0
1.0
0.9
·
0.9
P / Cash Flow
·
68.2
·
·
·
28.1
·
·
·
114.8
·
·
·
-193.4
·
·
Dividend Yield
11.5%
10.7%
·
9.1%
9.3%
9.4%
·
8.8%
10.1%
9.4%
·
9.9%
9.8%
10.8%
·
10.3%
Earnings Yield
3.5%
5.5%
·
5.4%
5.4%
4.8%
·
5.7%
5.8%
6.8%
·
6.7%
9.0%
10.6%
·
14.3%
Payout Ratio
·
343.6%
·
·
·
144.6%
·
·
·
98.7%
·
·
·
288.1%
·
·
Annual Payout
$700M
$685M
·
$653M
$641M
$630M
·
$608M
$606M
$604M
·
$599M
$597M
$595M
·
$582M
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
$1.84B
$1.95B
$2.05B
$1.46B
$1.17B
순이익
$412M
$360M
$339M
$871M
$448M
희석 EPS
$1.15
$1.10
$1.07
$2.74
$1.52
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$99M
·
·
·
·
기관 투자자 (13F)
562개의 제출자
· $3.7B 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.
보유자562
보유 가치$3.7B
신규 포지션58
청산 포지션61
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
58 (-27 이전 분기 대비)
61 (+6 이전 분기 대비)
201 (-12 이전 분기 대비)
164 (+3 이전 분기 대비)
+9.0M
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.