THRM 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$31.30
시가총액 (MRQ)$961M
P/E (TTM)36.8
EPS (TTM)$0.85
매출 (TTM)$1.58B
ROE (TTM)3.7%
부채/자본 (MRQ)0.4
52주 범위$27–$48
THRM 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
1999년 1월 28일
1-for-5
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.50B2016-12-31 → 2025-12-31
EPS$0.592016-12-31 → 2025-12-31
잉여현금흐름$61M2016-12-31 → 2025-12-31
순이익률1.7%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
THRM
5년 평균
동종업계 중앙값
결론
P/E (TTM)
36.85년 평균 ≈48.9
≈48.9
23.7
고평가
P/S (TTM)
0.65년 평균 ≈1.5
≈1.5
0.7
적정 가치
P/B (MRQ)
1.35년 평균 ≈2.7
≈2.7
1.6
저평가
EV / EBITDA
11.95년 평균 ≈23.7
≈23.7
10.0
고평가
주가 / FCF (TTM)
23.35년 평균 ≈2.4
≈2.4
·
·
주가 / 현금 흐름 (TTM)
11.05년 평균 ≈39.9
≈39.9
9.2
적정 가치
EV / Revenue (EV / 매출)
0.75년 평균 ≈1.5
≈1.5
·
·
EV / FCF
16.25년 평균 ≈2.2
≈2.2
·
·
주가 / 유형 장부 가치 (MRQ)
1.45년 평균 ≈3.6
≈3.6
·
·
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
THRM
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
24.0%5년 평균 ≈25.0%
≈25.0%
23.8%
약함
영업이익률 (TTM)
4.0%5년 평균 ≈6.6%
≈6.6%
8.0%
약함
EBITDA Margin (EBITDA 마진)
5.5%5년 평균 ≈6.6%
≈6.6%
11.1%
약함
세전 마진 (TTM)
2.9%5년 평균 ≈5.4%
≈5.4%
8.0%
약함
순이익률 (TTM)
1.7%5년 평균 ≈3.9%
≈3.9%
5.1%
약함
ROA (TTM)
1.9%5년 평균 ≈4.3%
≈4.3%
2.2%
약함
ROE (TTM)
3.7%5년 평균 ≈7.4%
≈7.4%
6.4%
약함
ROIC
4.6%5년 평균 ≈7.3%
≈7.3%
6.5%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
THRM
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.45년 평균 ≈0.3
≈0.3
0.7
낮은 부채
유동비율 (MRQ)
2.15년 평균 ≈2.2
≈2.2
2.3
낮은 유동성
Quick Ratio (당좌 비율)
1.15년 평균 ≈1.3
≈1.3
1.0
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.45년 평균 ≈0.3
≈0.3
0.7
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
THRM
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
2.9%5년 평균 ≈10.7%
≈10.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
7.5%5년 평균 ≈12.1%
≈12.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.4%
·
·
·
EPS YoY
-71.4%5년 평균 ≈9.0%
≈9.0%
·
·
Net Income YoY (순이익 YoY)
-71.9%5년 평균 ≈7.4%
≈7.4%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-6.9%5년 평균 ≈-9.6%
≈-9.6%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-20.1%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-9.2%5년 평균 ≈-11.0%
≈-11.0%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-21.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
THRM
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.595년 평균 ≈$1.48
≈$1.48
·
·
Revenue / Share (주당 매출)
$48.455년 평균 ≈$41.26
≈$41.26
·
·
Cash Flow / Share (주당 현금 흐름)
$3.785년 평균 ≈$3.12
≈$3.12
·
·
Cash / Share (주당 현금)
$5.275년 평균 ≈$4.96
≈$4.96
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
THRM
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈1.1
≈1.1
1.0
동일
Inventory Turnover (재고 회전율)
4.75년 평균 ≈5.0
≈5.0
4.7
동일
Receivables Turnover (매출 채권 회전율)
5.65년 평균 ≈5.6
≈5.6
8.1
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$107.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈14.2%
다음 실적10월 21, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 22, 2026
$0.75
$0.57
31.3%
2026년 3월 31일
$0.84
$0.52
62.5%
2025년 12월 31일
$0.49
$0.59
-16.9%
2025년 9월 30일
$0.73
$0.67
9.8%
2025년 6월 30일
$0.54
$0.59
-9.0%
2025년 3월 31일
$0.51
$0.48
7.3%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.50B
$1.46B
$1.47B
$1.20B
$1.05B
$913M
$972M
$1.05B
$994M
$918M
$856M
$811M
Cost of Revenue
$1.14B
$1.09B
$1.12B
$931M
$743M
$645M
$683M
$744M
$675M
$623M
$580M
$570M
Gross Profit
$362M
$366M
$352M
$274M
$304M
$268M
$288M
$305M
$319M
$295M
$276M
$242M
R&D Expense
$95M
$89M
$94M
$86M
$75M
$68M
$72M
$80M
$82M
$73M
$60M
$58M
SG&A Expense
$170M
$155M
$156M
$133M
$110M
$105M
$119M
$137M
$140M
$115M
$95M
$85M
Operating Expenses
$279M
$259M
$274M
$225M
$189M
$179M
$204M
$232M
$222M
$189M
$155M
$143M
Operating Income
$83M
$107M
$77M
$48M
$115M
$89M
$84M
$73M
$97M
$106M
$121M
$98M
Other Non-op
$-5M
$951.0K
$-2M
$1M
$117.0K
$2M
$121.0K
$1M
$150.0K
$-109.0K
$261.0K
$370.0K
Pretax Income
$36M
$102M
$55M
$38M
$114M
$82M
$59M
$58M
$69M
$111M
$129M
$94M
Income Tax
$18M
$37M
$15M
$14M
$20M
$22M
$10M
$16M
$34M
$34M
$34M
$24M
Net Income
$18M
$65M
$40M
$24M
$93M
$60M
$49M
$42M
$35M
$77M
$95M
$70M
EPS (Basic)
$0.60
$2.08
$1.23
$0.74
$2.82
$1.83
$1.48
$1.17
$0.96
$2.10
$2.65
$1.98
EPS (Diluted)
$0.59
$2.06
$1.22
$0.73
$2.79
$1.81
$1.47
$1.16
$0.96
$2.09
$2.62
$1.95
Shares (Basic)
30,585,000
31,293,000
32,778,000
33,126,000
33,086,000
32,666,000
33,120,000
35,921,000
36,721,000
36,448,138
36,031,792
35,411,608
Shares (Diluted)
30,933,000
31,476,000
33,067,000
33,503,000
33,510,000
33,028,000
33,298,000
36,177,000
36,814,000
36,600,803
36,475,102
36,049,331
EBITDA
$83M
$107M
$77M
$48M
$115M
$89M
$84M
$73M
$97M
$106M
$121M
$98M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$161M
$134M
$150M
$154M
$191M
$268M
$50M
$40M
$103M
$177M
$144M
$86M
Receivables
$281M
$258M
$254M
$247M
$183M
$212M
$160M
$167M
$185M
$170M
$144M
$136M
Inventory
$253M
$227M
$206M
$218M
$159M
$122M
$118M
$113M
$121M
$105M
$84M
$78M
Prepaid Expense
$9M
$6M
$8M
$6M
$3M
$4M
$7M
$7M
$51M
$32M
$43M
$29M
Other Current Assets
$82M
$64M
$78M
$65M
$33M
$41M
$43M
$54M
·
·
·
·
Current Assets
$777M
$684M
$688M
$684M
$566M
$644M
$374M
$443M
$461M
$484M
$416M
$335M
PP&E (Net)
$271M
$253M
$245M
$244M
$155M
$153M
$161M
$171M
$200M
$172M
$119M
$92M
PP&E (Gross)
$592M
$522M
$476M
$444M
$340M
$316M
$290M
$270M
$284M
$219M
$153M
$119M
Accum. Depreciation
$322M
$269M
$231M
$199M
$185M
$163M
$129M
$99M
$83M
$47M
$34M
$27M
Goodwill
$109M
$100M
$104M
$120M
$66M
$68M
$65M
$55M
$70M
$52M
$28M
$30M
Intangibles
$53M
$57M
$66M
$74M
$38M
$46M
$50M
$56M
$83M
$58M
$48M
$68M
Other Non-current Assets
$37M
$35M
$22M
$17M
$17M
$8M
$9M
$13M
$38M
$41M
$8M
$8M
Total Assets
$1.40B
$1.25B
$1.23B
$1.24B
$935M
$1.02B
$739M
$803M
$883M
$843M
$648M
$554M
Accounts Payable
$260M
$227M
$216M
$182M
$123M
$116M
$83M
$93M
$90M
$85M
$77M
$71M
Accrued Liabilities
·
·
·
·
·
·
·
$66M
$77M
$106M
$63M
$68M
Current Liabilities
$404M
$340M
$325M
$286M
$213M
$206M
$157M
$175M
$171M
$194M
$145M
$148M
Capital Leases
$48M
$37M
$16M
$21M
$20M
$24M
$7M
$0
$0
·
·
·
Deferred Tax
·
·
·
·
·
·
$1M
$1M
$6M
$8M
$14M
$11M
Total Liabilities
$676M
$631M
$590M
$567M
$282M
$437M
$255M
$323M
$330M
$383M
$264M
$260M
Long-term Debt
$189M
$220M
$223M
$235M
$39M
$192M
$81M
$140M
$145M
$172M
$98M
$91M
Total Debt
$189M
$220M
$223M
$235M
$39M
$192M
$81M
$140M
$145M
$172M
$93M
$85M
Common Stock
$6M
$2M
$51M
$123M
$119M
$121M
$103M
$140M
$265M
$262M
$257M
$243M
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$-8M
Retained Earnings
$714M
$696M
$624M
$591M
$566M
$473M
$413M
$364M
$294M
$257M
$180M
$85M
AOCI
$-964.0K
$-85M
$-30M
$-46M
$-37M
$-15M
$-42M
$-40M
$-20M
$-69M
$-52M
$-26M
Stockholders' Equity
$720M
$617M
$645M
$672M
$654M
$586M
$484M
$480M
$554M
$460M
$384M
$294M
Liabilities + Equity
$1.40B
$1.25B
$1.23B
$1.24B
$935M
$1.02B
$739M
$803M
$883M
$843M
$648M
$554M
Shares Outstanding
30,526,231
30,789,000
31,542,000
33,202,000
33,008,000
32,921,000
32,674,000
33,857,000
36,761,000
36,534,000
36,322,000
35,697,000
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$53M
$53M
$51M
$44M
$39M
$41M
$44M
$51M
$45M
$38M
$31M
$35M
Stock-based Comp
$12M
$10M
$12M
$7M
$15M
$9M
$6M
$9M
$13M
$9M
$6M
$5M
Deferred Tax
$-22M
$11M
$-13M
$-7M
$-150.0K
$849.0K
$-8M
$7M
$5M
$-9M
$-111.0K
$-5M
Restructuring
$12M
$13M
$5M
$637.0K
$4M
$6M
$13M
$15M
·
·
·
·
Operating Cash Flow
$117M
$110M
$119M
$15M
$143M
$111M
$119M
$118M
$50M
$108M
$105M
$80M
CapEx
$56M
$73M
$38M
$40M
$38M
$17M
$24M
$42M
$51M
$66M
$55M
$39M
Investing Cash Flow
$-52M
$-54M
$-24M
$-240M
$-49M
$-18M
$6M
$-41M
$-118M
$-144M
·
·
Debt Issued
$112M
$68M
$60M
$207M
·
$201M
$38M
$95M
·
$115M
$15M
$92M
Net Debt Issued
$-31M
$-3M
$-12M
$194M
$-153M
$110M
$-59M
$-5M
$-27M
$73M
$10M
·
Stock Repurchased
$10M
$52M
$91M
·
$20M
$9M
$63M
$148M
$5M
·
·
$1M
Net Stock Activity
$-10M
$-52M
$-91M
·
$-20M
$-9M
$-63M
$-148M
$-5M
·
·
$-1M
Financing Cash Flow
$-42M
$-52M
$-106M
$190M
$-169M
$115M
$-109M
$-139M
$-32M
$80M
·
·
Net Change in Cash
$27M
$-16M
$-4M
$-37M
$-78M
$215M
$13M
$-64M
$-74M
$33M
$59M
$31M
Taxes Paid
$37M
$21M
$23M
$22M
$15M
$5M
$11M
$23M
$77M
$22M
$32M
$22M
Free Cash Flow
$61M
$36M
$82M
$-25M
$105M
$93M
$95M
$77M
$-905.0K
$42M
$49M
$41M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
24.2%
25.2%
23.9%
22.7%
29.0%
29.4%
29.7%
28.4%
31.6%
32.1%
32.3%
29.8%
Operating Margin
5.5%
7.3%
5.3%
4.0%
11.0%
9.8%
8.7%
7.0%
9.9%
11.6%
14.2%
12.1%
Net Margin
1.2%
4.5%
2.8%
2.0%
8.9%
6.5%
3.9%
4.0%
3.6%
8.3%
11.1%
8.6%
Pretax Margin
2.4%
7.0%
3.7%
3.2%
10.9%
8.9%
6.1%
5.6%
7.0%
12.0%
15.1%
11.6%
EBITDA Margin
5.5%
7.3%
5.3%
4.0%
11.0%
9.8%
8.7%
7.0%
9.9%
11.6%
14.2%
12.1%
ROA
1.4%
5.2%
3.3%
2.2%
9.5%
6.8%
4.9%
5.0%
4.1%
10.3%
15.9%
13.5%
ROE
2.6%
10.2%
6.2%
3.8%
14.3%
10.9%
8.1%
8.1%
7.0%
18.1%
28.1%
26.7%
ROIC
4.6%
8.1%
6.6%
3.4%
13.6%
8.4%
9.7%
8.5%
7.1%
11.6%
18.8%
19.3%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.9
2.0
2.1
2.4
2.7
3.1
2.4
2.5
2.7
2.5
2.9
2.3
Quick Ratio
1.1
1.2
1.2
1.4
1.8
2.3
1.3
1.2
1.7
1.8
2.0
1.5
Debt / Equity
0.3
0.4
0.3
0.3
0.1
0.3
0.2
0.3
0.3
0.4
0.2
0.3
LT Debt / Equity
0.3
0.4
0.3
0.3
0.1
0.3
0.2
0.3
0.3
0.4
0.2
0.3
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.2
1.2
1.1
1.1
1.0
1.3
1.2
1.1
1.2
1.4
1.6
Inventory Turnover
4.7
5.0
5.3
4.9
5.3
5.4
5.9
6.4
6.0
6.6
7.2
8.0
Receivables Turnover
5.6
5.7
5.9
5.6
5.3
4.9
6.0
5.9
5.6
5.8
6.1
6.4
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$23.60
$20.04
$20.44
$20.25
$19.81
$17.81
$14.47
$14.17
$15.07
$12.60
$10.58
$8.24
Revenue / Share
$48.45
$46.26
$44.43
$35.96
$31.22
$27.65
$29.18
$28.70
$26.77
$25.07
$23.48
$22.51
Cash Flow / Share
$3.78
$3.48
$3.61
$0.45
$4.27
$3.35
$3.57
$3.27
$1.35
$2.96
$2.87
$2.23
Cash / Share
$5.27
$4.36
$4.75
$4.63
$5.77
$8.15
$1.54
$1.17
$2.81
$4.85
$3.98
$2.40
EPS (TTM)
$0.59
$2.06
$1.22
$0.73
$2.79
$1.81
$1.47
$1.16
$0.96
$2.09
$2.62
$1.95
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
2.9%
-0.88%
21.9%
15.2%
14.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
7.5%
11.7%
17.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-71.4%
68.8%
67.1%
-73.8%
54.1%
·
·
·
·
·
·
·
EPS CAGR 3Y
-6.9%
-9.6%
-12.3%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-20.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-71.9%
61.0%
65.1%
-73.8%
56.5%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-9.2%
-11.4%
-12.2%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-21.1%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.50B
$1.46B
$1.47B
$1.20B
$1.05B
$913M
$972M
$1.05B
$994M
$918M
$856M
$811M
Net Income TTM
$18M
$65M
$40M
$24M
$93M
$60M
$49M
$42M
$35M
$77M
$95M
$70M
Market Cap
$1.11B
$1.23B
$1.65B
$2.17B
$2.87B
$2.15B
$1.45B
$1.35B
$1.17B
$1.24B
$1.72B
$1.31B
Enterprise Value
$1.14B
$1.32B
$1.72B
$2.25B
$2.72B
$2.07B
$1.48B
$1.45B
$1.21B
$1.23B
$1.67B
$1.31B
P/E
61.6
19.4
42.9
89.4
31.1
36.0
30.2
34.5
33.1
16.2
18.1
18.8
P/S
0.7
0.8
1.1
1.8
2.7
2.4
1.5
1.3
1.2
1.3
2.0
1.6
P/B
1.5
2.0
2.6
3.2
4.4
3.7
3.1
2.8
2.1
2.7
4.5
4.4
P / Tangible Book
2.0
2.7
3.5
4.5
5.2
4.6
·
·
·
·
·
·
P / Cash Flow
9.5
11.2
13.8
145.0
20.0
19.4
12.2
11.4
23.4
11.4
16.4
16.3
P / FCF
18.2
33.8
20.2
-87.6
27.4
23.0
15.3
17.6
-1289.7
29.4
35.0
31.5
EV / EBITDA
13.8
12.3
22.3
46.6
23.6
23.2
17.6
20.0
12.4
11.6
13.8
13.3
EV / FCF
18.6
36.2
21.1
-90.8
26.0
22.2
15.6
18.9
-1335.5
29.3
33.9
31.5
EV / Revenue
0.8
0.9
1.2
1.9
2.6
2.3
1.5
1.4
1.2
1.3
1.9
1.6
Earnings Yield
1.6%
5.2%
2.3%
1.1%
3.2%
2.8%
3.3%
2.9%
3.0%
6.2%
5.5%
5.3%
손익계산서16
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
$416M
$394M
$383M
$387M
$375M
$354M
$353M
$372M
$376M
$356M
$367M
$366M
$372M
$364M
$343M
$333M
Cost of Revenue
$320M
$296M
$292M
$292M
$285M
$267M
$267M
$277M
$279M
$267M
$271M
$280M
$284M
$282M
$274M
$253M
Gross Profit
$96M
$97M
$91M
$95M
$90M
$86M
$86M
$95M
$97M
$89M
$96M
$86M
$88M
$81M
$70M
$80M
R&D Expense
$24M
$24M
$24M
$24M
$23M
$24M
$21M
$23M
$22M
$23M
$21M
$23M
$25M
$25M
$23M
$23M
SG&A Expense
$56M
$55M
$48M
$43M
$41M
$38M
$38M
$37M
$39M
$41M
$42M
$38M
$38M
$37M
$37M
$35M
Operating Expenses
$86M
$86M
$73M
$71M
$66M
$69M
$62M
$63M
$64M
$71M
$65M
$62M
$84M
$63M
$66M
$58M
Operating Income
$11M
$11M
$18M
$24M
$24M
$17M
$24M
$32M
$33M
$18M
$32M
$24M
$4M
$18M
$4M
$23M
Other Non-op
$162.0K
$22.0K
$-4M
$0
$0
$-1M
$-1.0K
$263.0K
$-284.0K
$973.0K
$-3M
$272.0K
$556.0K
$230.0K
$448.0K
$361.0K
Pretax Income
$7M
$8M
$10M
$21M
$3M
$2M
$36M
$19M
$28M
$18M
$17M
$23M
$3M
$12M
$-4M
$16M
Income Tax
$3M
$3M
$7M
$6M
$2M
$2M
$21M
$3M
$10M
$4M
$-867.0K
$7M
$5M
$4M
$-57.0K
$6M
Net Income
$4M
$4M
$3M
$15M
$477.0K
$-128.0K
$15M
$16M
$19M
$15M
$18M
$16M
$-2M
$8M
$-4M
$10M
EPS (Basic)
$0.14
$0.14
$0.09
$0.49
$0.02
$0.00
$0.50
$0.51
$0.60
$0.47
$0.56
$0.48
$-0.05
$0.24
$-0.13
$0.30
EPS (Diluted)
$0.14
$0.14
$0.08
$0.49
$0.02
$0.00
$0.48
$0.51
$0.60
$0.47
$0.55
$0.48
$-0.05
$0.24
$-0.12
$0.29
Shares (Basic)
30,650,000
30,517,000
·
30,480,000
30,600,000
30,779,000
·
31,187,000
31,534,000
31,544,000
·
32,944,000
33,019,000
33,182,000
·
33,162,000
Shares (Diluted)
31,054,000
30,757,000
·
30,748,000
30,652,000
30,779,000
·
31,365,000
31,710,000
31,691,000
·
33,196,000
33,019,000
33,386,000
·
33,470,000
EBITDA
$11M
$11M
·
$24M
$24M
$17M
·
$32M
$33M
$18M
·
$24M
$4M
$18M
·
$23M
대차대조표25
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
$213M
$177M
$161M
$154M
$128M
$163M
$134M
$151M
$123M
$125M
·
$154M
$169M
$167M
·
$139M
Receivables
$339M
$307M
$281M
$291M
$295M
$284M
$258M
$271M
$265M
$265M
·
$264M
$258M
$257M
·
$249M
Inventory
$245M
$257M
$253M
$253M
$248M
$236M
$227M
$234M
$214M
$220M
·
$206M
$208M
$218M
·
$234M
Prepaid Expense
$13M
$10M
$9M
$12M
$13M
$12M
$6M
$10M
$12M
$11M
·
$10M
$10M
$9M
·
$10M
Other Current Assets
$83M
$85M
$82M
$87M
$87M
$81M
$64M
$82M
$87M
$91M
·
$77M
$75M
$70M
·
$84M
Current Assets
$880M
$826M
$777M
$786M
$759M
$764M
$684M
$737M
$690M
$700M
·
$701M
$710M
$711M
·
$706M
PP&E (Net)
$269M
$261M
$271M
$257M
$262M
$253M
$253M
$254M
$246M
$242M
·
$237M
$240M
$242M
·
$228M
PP&E (Gross)
·
·
$592M
·
·
·
$522M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$322M
·
·
·
$269M
·
·
·
·
·
·
·
·
·
Goodwill
$107M
$108M
$109M
$109M
$109M
$102M
$100M
$105M
$102M
$102M
·
$101M
$101M
$121M
·
$125M
Intangibles
$50M
$51M
$53M
$54M
$56M
$56M
$57M
$61M
$62M
$63M
·
$66M
$69M
$72M
·
$69M
Other Non-current Assets
$44M
$37M
$37M
$39M
$37M
$35M
$35M
$31M
$30M
$29M
·
$21M
$20M
$18M
·
$17M
Total Assets
$1.49B
$1.43B
$1.40B
$1.38B
$1.36B
$1.34B
$1.25B
$1.30B
$1.24B
$1.25B
·
$1.23B
$1.24B
$1.27B
·
$1.24B
Accounts Payable
$270M
$277M
$260M
$264M
$254M
$243M
$227M
$255M
$222M
$226M
·
$214M
$208M
$208M
·
$208M
Current Liabilities
$426M
$418M
$404M
$400M
$377M
$353M
$340M
$365M
$326M
$333M
·
$312M
$308M
$307M
·
$320M
Capital Leases
$44M
$45M
$48M
$50M
$51M
$51M
$37M
$22M
$22M
$23M
·
$16M
$18M
$20M
·
$22M
Total Liabilities
$770M
$714M
$676M
$663M
$662M
$698M
$631M
$637M
$600M
$606M
·
$566M
$573M
$588M
·
$617M
Long-term Debt
$273M
$219M
$189M
$189M
$209M
$262M
$220M
$222M
$222M
$222M
·
$208M
$218M
$235M
·
$236M
Total Debt
$273M
$219M
·
$189M
$209M
$262M
·
$222M
$222M
$222M
·
$208M
$218M
$235M
·
$236M
Common Stock
$11M
$6M
$6M
$4M
·
$3M
$2M
$11M
$27M
$53M
·
$98M
$106M
$112M
·
$120M
Retained Earnings
$723M
$718M
$714M
$711M
$696M
$696M
$696M
$680M
$665M
$639M
·
$613M
$597M
$599M
·
$595M
AOCI
$-12M
$-10M
$-964.0K
$1M
$2M
$-57M
$-85M
$-35M
$-56M
$-45M
·
$-56M
$-37M
$-36M
$-46M
$-96M
Stockholders' Equity
$723M
$716M
$720M
$718M
$700M
$647M
$617M
$661M
$640M
$647M
$645M
$660M
$671M
$680M
$672M
$624M
Liabilities + Equity
$1.49B
$1.43B
$1.40B
$1.38B
$1.36B
$1.34B
$1.25B
$1.30B
$1.24B
$1.25B
·
$1.23B
$1.24B
$1.27B
·
$1.24B
Shares Outstanding
30,705,208
30,666,983
30,526,231
30,525,148
30,519,826
30,859,119
30,788,639
30,976,821
31,318,444
31,629,224
31,542,000
32,795,093
32,987,809
33,126,702
33,202,000
33,196,404
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
$15M
$14M
$14M
$13M
$13M
$13M
$13M
$13M
$13M
$14M
$12M
$12M
$13M
$14M
$14M
$12M
Stock-based Comp
$5M
$3M
$2M
$4M
$4M
$3M
$141.0K
$3M
$4M
$4M
$3M
$3M
$3M
$2M
$3M
$-2M
Deferred Tax
·
·
·
$531.0K
·
·
·
·
·
·
·
·
·
·
·
·
Restructuring
$6M
$7M
$2M
$4M
$2M
$5M
$768.0K
$3M
$2M
$7M
$1M
$1M
$1M
$1M
$76.0K
$6.0K
Operating Cash Flow
$7M
$-5M
$29M
$56M
$45M
$-13M
$37M
$46M
$37M
$-10M
$39M
$21M
$34M
$25M
$2M
$17M
CapEx
$9M
$6M
$22M
$10M
$9M
$15M
$23M
$20M
$19M
$11M
$11M
$13M
$7M
$6M
$14M
$10M
Investing Cash Flow
$-9M
$-6M
$-23M
$-10M
$-9M
$-11M
$-20M
$-8M
$-16M
$-9M
$-7M
$-10M
$-4M
$-3M
$8M
$-232M
Debt Issued
$77M
$65M
$40M
$20M
$0
$52M
$15M
$18M
$25M
$10M
·
·
·
·
$0
·
Net Debt Issued
·
$30M
·
·
·
$42M
·
·
·
$-324.0K
·
·
·
$-564.0K
·
·
Stock Repurchased
·
·
$0
$0
$10M
$0
$10M
$20M
$22M
$0
$60M
$11M
$10M
$10M
·
·
Net Stock Activity
·
·
·
·
·
$0
·
·
·
·
·
·
·
$-10M
·
·
Financing Cash Flow
$38M
$28M
$-50.0K
$-20M
$-63M
$41M
$-11M
$-19M
$-20M
$-2M
$-45M
$-21M
$-26M
$-13M
$-2M
$197M
Net Change in Cash
$36M
$17M
$7M
$26M
$-35M
$29M
$-16M
$27M
$-2M
$-25M
$-5M
$-14M
$2M
$13M
$15M
$-18M
Taxes Paid
$12M
$11M
$15M
$9M
$8M
$5M
$1M
$7M
$7M
$5M
$4M
$7M
$6M
$6M
$8M
$5M
Free Cash Flow
·
$-11M
·
·
·
$-28M
·
·
·
$-22M
·
·
·
$19M
·
·
수익성8
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
Gross Margin
23.2%
24.7%
·
24.6%
23.9%
24.4%
·
25.5%
25.7%
24.9%
·
23.5%
23.6%
22.3%
·
24.1%
Operating Margin
2.6%
2.9%
·
6.2%
6.4%
4.8%
·
8.7%
8.8%
5.1%
·
6.5%
1.2%
4.9%
·
6.9%
Net Margin
1.1%
1.1%
·
3.9%
0.13%
-0.04%
·
4.3%
5.0%
4.2%
·
4.3%
-0.42%
2.2%
·
2.9%
Pretax Margin
1.8%
1.9%
·
5.4%
0.68%
0.59%
·
5.2%
7.6%
5.1%
·
6.2%
0.88%
3.2%
·
4.7%
EBITDA Margin
2.6%
2.9%
·
6.2%
6.4%
4.8%
·
8.7%
8.8%
5.1%
·
6.5%
1.2%
4.9%
·
6.9%
ROA
0.31%
0.30%
·
1.1%
0.04%
-0.01%
·
1.3%
1.5%
1.2%
·
1.3%
-0.14%
0.71%
·
0.90%
ROE
0.62%
0.62%
·
2.2%
0.07%
-0.02%
·
2.4%
2.9%
2.2%
·
2.5%
-0.24%
1.2%
·
1.5%
ROIC
0.65%
0.67%
·
1.9%
0.50%
-0.12%
·
3.0%
2.5%
1.7%
·
1.9%
-0.23%
1.3%
·
1.7%
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
2.1
2.0
·
2.0
2.0
2.2
·
2.0
2.1
2.1
·
2.2
2.3
2.3
·
2.2
Quick Ratio
1.3
1.2
·
1.1
1.1
1.3
·
1.2
1.2
1.2
·
1.3
1.4
1.4
·
1.2
Debt / Equity
0.4
0.3
·
0.3
0.3
0.4
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.4
LT Debt / Equity
0.4
0.3
·
0.3
0.3
0.4
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.4
효율성3
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
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
Inventory Turnover
1.3
1.2
·
1.2
1.2
1.2
·
1.3
1.3
1.2
·
1.3
1.4
1.4
·
1.3
Receivables Turnover
1.3
1.3
·
1.4
1.3
1.3
·
1.4
1.4
1.4
·
1.4
1.6
1.6
·
1.5
주당5
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
$23.55
$23.36
·
$23.52
$22.93
$20.95
·
$21.33
$20.44
$20.46
·
$20.13
$20.33
$20.54
·
$18.80
Revenue / Share
$13.40
$12.80
·
$12.58
$12.24
$11.50
·
$11.84
$11.85
$11.23
·
$11.03
$11.28
$10.89
·
$9.95
Cash Flow / Share
·
$-0.16
·
·
·
$-0.43
·
·
·
$-0.33
·
·
·
$0.75
·
·
Cash / Share
$6.94
$5.78
·
$5.05
$4.20
$5.29
·
$4.86
$3.94
$3.96
·
$4.71
$5.11
$5.03
·
$4.19
EPS (TTM)
$0.85
$0.73
·
$0.99
$1.01
$1.59
·
$2.13
$2.10
$1.45
·
$0.55
$0.36
$0.62
·
$1.44
가치 평가 (TTM)11
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
$1.58B
$1.54B
·
$1.47B
$1.45B
$1.45B
·
$1.47B
$1.46B
$1.46B
·
$1.45B
$1.41B
$1.30B
·
$1.11B
Net Income TTM
$27M
$23M
·
$31M
$32M
$50M
·
$68M
$68M
$47M
·
$18M
$12M
$21M
·
$49M
Market Cap
$1.05B
$852M
·
$1.04B
$863M
$825M
·
$1.44B
$1.54B
$1.82B
·
$1.78B
$1.86B
$2.00B
·
$1.65B
Enterprise Value
$1.11B
$894M
·
$1.07B
$944M
$924M
·
$1.51B
$1.64B
$1.92B
·
$1.83B
$1.91B
$2.07B
·
$1.75B
P/E
40.1
38.1
·
34.4
28.0
16.8
·
21.9
23.5
39.7
·
98.7
157.0
97.5
·
34.5
P/S
0.7
0.6
·
0.7
0.6
0.6
·
1.0
1.1
1.2
·
1.2
1.3
1.5
·
1.5
P/B
1.4
1.2
·
1.4
1.2
1.3
·
2.2
2.4
2.8
·
2.7
2.8
2.9
·
2.6
P / Tangible Book
1.8
1.5
·
1.9
1.6
1.7
·
2.9
3.2
3.8
·
3.6
3.7
4.1
·
3.8
P / Cash Flow
·
-168.9
·
·
·
-61.8
·
·
·
-176.4
·
·
·
79.7
·
·
EV / Revenue
0.7
0.6
·
0.7
0.6
0.6
·
1.0
1.1
1.3
·
1.3
1.4
1.6
·
1.6
Earnings Yield
2.5%
2.6%
·
2.9%
3.6%
5.9%
·
4.6%
4.3%
2.5%
·
1.0%
0.64%
1.0%
·
2.9%
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
$1.50B
$1.46B
$1.47B
$1.20B
$1.05B
매출 총이익률 %
24.2%
25.2%
23.9%
22.7%
29.0%
영업이익률 %
5.5%
7.3%
5.3%
4.0%
11.0%
순이익
$18M
$65M
$40M
$24M
$93M
희석 EPS
$0.59
$2.06
$1.22
$0.73
$2.79
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.3
0.4
0.3
0.3
0.1
유동비율
1.9
2.0
2.1
2.4
2.7
당좌 비율
1.1
1.2
1.2
1.4
1.8
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$61M
$36M
$82M
$-25M
$105M
기관 투자자 (13F)
262개의 제출자
· $1.2B 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.
보유자262
보유 가치$1.2B
신규 포지션42
청산 포지션23
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
42 (-5 이전 분기 대비)
23 (-21 이전 분기 대비)
92 (+7 이전 분기 대비)
67 (-4 이전 분기 대비)
+2.1M
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.