TNET 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$63.24
시가총액 (MRQ)$2.91B
P/E (TTM)16.8
EPS (TTM)$3.77
매출 (TTM)$4.88B
배당 수익률1.8%
ROE (TTM)150.9%
부채/자본 (MRQ)7.2
52주 범위$34–$73
TNET 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$5.01B2016-12-31 → 2025-12-31
EPS$3.202016-12-31 → 2025-12-31
잉여현금흐름$234M2016-12-31 → 2025-12-31
순이익률3.6%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
TNET
5년 평균
동종업계 중앙값
결론
P/E (TTM)
16.85년 평균 ≈18.8
≈18.8
20.5
저평가
P/S (TTM)
0.65년 평균 ≈1.0
≈1.0
1.4
저평가
P/B (MRQ)
23.35년 평균 ≈41.3
≈41.3
4.6
고평가
주가 / FCF (TTM)
10.15년 평균 ≈18.1
≈18.1
·
·
주가 / 현금 흐름 (TTM)
7.95년 평균 ≈14.5
≈14.5
10.4
적정 가치
EV / Revenue (EV / 매출)
0.75년 평균 ≈1.0
≈1.0
·
·
EV / FCF
15.15년 평균 ≈19.2
≈19.2
·
·
주가 / 유형 장부 가치 (MRQ)
-60.6
·
·
·
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
TNET
5년 평균
동종업계 중앙값
결론
세전 마진 (TTM)
5.1%5년 평균 ≈7.7%
≈7.7%
5.9%
동일
순이익률 (TTM)
3.6%5년 평균 ≈5.8%
≈5.8%
4.1%
동일
ROA (TTM)
5.0%5년 평균 ≈8.0%
≈8.0%
5.2%
약함
ROE (TTM)
150.9%5년 평균 ≈260.6%
≈260.6%
16.5%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TNET
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
7.25년 평균 ≈8.7
≈8.7
0.8
높은 부채
유동비율 (MRQ)
1.15년 평균 ≈1.2
≈1.2
1.3
동일
Quick Ratio (당좌 비율)
0.15년 평균 ≈0.2
≈0.2
0.9
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
7.25년 평균 ≈8.7
≈8.7
0.8
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TNET
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-0.85%5년 평균 ≈4.5%
≈4.5%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
0.69%5년 평균 ≈3.9%
≈3.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
4.4%
·
·
·
EPS YoY
-6.7%5년 평균 ≈0.05%
≈0.05%
·
·
Net Income YoY (순이익 YoY)
-10.4%5년 평균 ≈-5.9%
≈-5.9%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-17.1%5년 평균 ≈-3.8%
≈-3.8%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-4.3%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-24.1%5년 평균 ≈-10.9%
≈-10.9%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-10.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
TNET
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$3.205년 평균 ≈$4.77
≈$4.77
·
·
Revenue / Share (주당 매출)
$102.245년 평균 ≈$86.75
≈$86.75
·
·
Cash Flow / Share (주당 현금 흐름)
$6.185년 평균 ≈$6.67
≈$6.67
·
·
Cash / Share (주당 현금)
$6.065년 평균 ≈$6.82
≈$6.82
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TNET
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.35년 평균 ≈1.4
≈1.4
1.0
최상위권
Receivables Turnover (매출 채권 회전율)
192.75년 평균 ≈244.7
≈244.7
6.8
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$16.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률1.8%
지급 비율33.6%
연간 지급액≈$1.16분기별 납부
배당락일
금액
통화
수익률
10월 1, 2026
$0.29
USD
≈1.8%
7월 1, 2026
$0.29
USD
≈2.1%
4월 1, 2026
$0.29
USD
≈3.1%
1월 2, 2026
$0.28
USD
≈1.9%
10월 1, 2025
$0.28
USD
≈1.6%
7월 1, 2025
$0.28
USD
≈1.4%
4월 1, 2025
$0.28
USD
≈1.3%
1월 2, 2025
$0.25
USD
≈1.1%
10월 1, 2024
$0.25
USD
≈0.78%
7월 1, 2024
$0.25
USD
≈0.50%
3월 28, 2024
$0.25
USD
≈0.19%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈29.9%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 23, 2026
$1.55
$0.95
62.9%
2026년 3월 31일
$2.48
$1.88
32.0%
2025년 12월 31일
$0.46
$0.41
12.7%
2025년 9월 30일
$1.11
$0.79
39.8%
2025년 6월 30일
$1.15
$1.04
10.4%
2025년 3월 31일
$1.99
$1.64
21.7%
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
$5.01B
$5.05B
$4.99B
$4.91B
$4.54B
$4.03B
$3.86B
$3.50B
$3.27B
$3.06B
$2.66B
$2.19B
Cost of Revenue
·
·
·
·
·
·
·
·
$213M
$190M
$151M
$134M
R&D Expense
$71M
$68M
$65M
$73M
$50M
$40M
$43M
$49M
$45M
$31M
·
·
SG&A Expense
$207M
$232M
$211M
$241M
$176M
$152M
$137M
$142M
$114M
$92M
$69M
$54M
Operating Expenses
·
·
$4.45B
$4.39B
$4.08B
$3.67B
$3.59B
$3.25B
$3.06B
$2.94B
$2.58B
$2.11B
Operating Income
·
·
$469M
$499M
$455M
$368M
$268M
$251M
$217M
$124M
$78M
$87M
Interest Income
$67M
$64M
$72M
$22M
·
·
·
·
·
·
·
·
Other Non-op
·
·
·
·
·
·
·
·
$3M
$0
$1M
$478.0K
Pretax Income
$217M
$226M
$501M
$482M
$441M
$357M
$270M
$241M
$200M
$104M
$60M
$33M
Income Tax
$62M
$53M
$126M
$127M
$103M
$85M
$58M
$49M
$22M
$43M
$28M
$18M
Net Income
$155M
$173M
$375M
$355M
$338M
$272M
$212M
$192M
$178M
$61M
$32M
$15M
EPS (Basic)
$3.20
$3.47
$6.61
$5.66
$5.13
$4.03
$3.04
$2.72
$2.57
$0.88
$0.45
$0.24
EPS (Diluted)
$3.20
$3.43
$6.56
$5.61
$5.07
$3.99
$2.99
$2.65
$2.49
$0.85
$0.44
$0.22
Shares (Basic)
48,000,000
50,000,000
57,000,000
63,000,000
66,000,000
67,000,000
70,000,000
70,000,000
69,000,000
70,000,000
70,228,159
56,160,539
Shares (Diluted)
49,000,000
50,000,000
57,000,000
64,000,000
67,000,000
68,000,000
71,000,000
72,000,000
71,000,000
71,972,486
73,000,000
59,567,000
EBITDA
·
·
$469M
$499M
$455M
$368M
$268M
$251M
$217M
$124M
$78M
$87M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$287M
$360M
$287M
$354M
$612M
$301M
$213M
$228M
$336M
$184M
$166M
$134M
Short-term Investments
·
$0
$65M
$76M
$135M
$57M
$68M
$54M
$0
·
·
·
Receivables
$20M
$32M
$18M
$19M
$15M
$18M
$9M
$11M
$21M
$5M
·
·
Prepaid Expense
$82M
$64M
$67M
$71M
$67M
$63M
$52M
$48M
$15M
$11M
$9M
$9M
Other Current Assets
$47M
$46M
$44M
$46M
$41M
$87M
$64M
$59M
$2M
$2M
$1M
·
Current Assets
$2.87B
$3.18B
$2.58B
$2.33B
$2.44B
$2.16B
$1.87B
$1.65B
$1.99B
$1.53B
$1.57B
$1.82B
PP&E (Net)
$11M
$10M
$17M
$24M
$24M
$79M
$85M
$79M
$70M
$59M
$38M
$32M
PP&E (Gross)
$40M
$50M
$72M
$77M
$74M
$273M
$245M
$209M
$174M
$143M
$110M
$92M
Accum. Depreciation
$29M
$37M
$55M
$50M
$50M
$194M
$160M
$130M
$104M
$84M
$72M
$60M
Goodwill
$461M
$461M
$462M
$462M
$294M
$294M
$289M
$289M
$289M
$289M
$289M
$289M
Intangibles
$153M
$156M
$172M
$163M
$61M
$18M
$15M
$21M
$26M
$31M
$47M
$82M
Other Non-current Assets
$140M
$143M
$139M
$133M
$115M
$93M
$96M
$78M
$55M
$18M
$19M
·
Total Assets
$3.80B
$4.12B
$3.69B
$3.44B
$3.31B
$3.04B
$2.75B
$2.44B
$2.59B
$2.10B
$2.09B
$2.34B
Accounts Payable
·
·
·
·
·
·
·
·
$45M
$23M
$13M
$12M
Short-term Debt
·
·
·
$0
$0
$22M
$22M
$22M
$40M
$37M
·
·
Current Liabilities
$2.64B
$2.98B
$2.46B
$1.99B
$1.74B
$1.87B
$1.64B
$1.43B
$1.76B
$1.38B
$1.46B
$1.70B
Capital Leases
$37M
$26M
$30M
$41M
$41M
$49M
$48M
$0
·
·
$116.0K
$37.0K
Deferred Tax
$55M
$11M
$13M
$8M
$11M
$22M
$61M
$68M
$68M
$92M
$55M
$59M
Other Non-current Liabilities
$13M
$14M
$5M
$7M
$7M
$9M
$8M
$18M
$14M
$8M
$8M
·
Total Liabilities
$3.74B
$4.05B
$3.62B
$2.67B
$2.43B
$2.44B
$2.27B
$2.06B
$2.39B
$2.06B
$2.08B
$2.37B
Long-term Debt
·
·
·
·
$495M
$370M
$391M
$413M
·
·
·
·
Total Debt
$895M
$908M
$984M
$496M
$495M
$392M
$413M
$44M
$40M
·
·
·
Common Stock
·
·
·
·
·
·
·
·
·
·
$494M
$443M
Retained Earnings
$-1.08B
$-984M
$-896M
$-119M
$74M
$-144M
$-219M
$-266M
$-377M
$-500M
$-486M
$-468M
AOCI
$0
$-3M
$-2M
$-5M
$-1M
$4M
$0
$0
$0
$-604.0K
$-721.0K
$-314.0K
Stockholders' Equity
$54M
$69M
$78M
$775M
$881M
$607M
$475M
$375M
$206M
$35M
$8M
$-25M
Liabilities + Equity
$3.80B
$4.12B
$3.69B
$3.44B
$3.31B
$3.04B
$2.75B
$2.44B
$2.59B
$2.10B
$2.09B
$2.34B
Shares Outstanding
47,377,950
49,527,506
50,664,471
60,555,661
65,968,224
66,456,663
69,065,491
70,596,559
69,818,392
69,015,690
70,371,425
69,811,326
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
·
·
·
·
$46M
$35M
$39M
$53M
$84M
Stock-based Comp
$65M
$65M
$59M
$62M
$50M
$43M
$41M
$44M
$32M
$26M
$18M
$11M
Deferred Tax
$44M
$-1M
$4M
$-21M
$-12M
$-42M
$-7M
$1M
$-25M
$42M
$15M
$44M
Amort. of Intangibles
$61M
$68M
$63M
$54M
$50M
$38M
$5M
$5M
$5M
$16M
$39M
$52M
Restructuring
$10M
$17M
·
·
·
·
·
·
·
·
$0
$0
Operating Cash Flow
$303M
$279M
$539M
$497M
$218M
$546M
$471M
$-104M
$606M
$192M
$151M
$152M
CapEx
$69M
$78M
$75M
$56M
$40M
$36M
$45M
$43M
$38M
$40M
$19M
$21M
Investing Cash Flow
$-43M
$153M
$-70M
$-226M
$-135M
$-151M
$-188M
$-200M
$-24M
$-27M
$-38M
$-45M
Net Debt Issued
·
·
$0
$0
$-370M
$-22M
$-22M
$-22M
$-38M
$-37M
·
·
Stock Issued
$11M
$12M
$15M
$11M
$11M
$10M
$11M
$14M
$16M
$9M
$0
$218M
Stock Repurchased
$183M
$183M
$1.12B
$523M
$94M
$178M
$140M
$61M
$44M
$72M
$48M
$15M
Net Stock Activity
$-172M
$-171M
$-1.11B
$-512M
$-83M
$-168M
$-129M
$-47M
$-44M
$-72M
$-48M
$201M
Dividends Paid
$52M
$37M
$0
$0
·
·
·
·
·
·
·
·
Financing Cash Flow
$-49M
$-207M
$-540M
$-471M
$12M
$-208M
$-176M
$-85M
$-77M
$-104M
$-81M
$-66M
Net Change in Cash
$211M
$225M
$-71M
$-201M
$95M
$187M
$107M
$-389M
$505M
$61M
$32M
$40M
Taxes Paid
$27M
$76M
$114M
$128M
$129M
$123M
$62M
$49M
$2M
$39M
$2M
$-4M
Free Cash Flow
$234M
$201M
$470M
$506M
$178M
$510M
$426M
$-147M
$215M
$105M
$112M
$133M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
9.5%
10.2%
10.0%
9.1%
7.0%
2091.7%
6.6%
4.0%
2.9%
4.0%
Net Margin
3.1%
3.4%
7.6%
7.3%
7.4%
6.7%
5.5%
1600.0%
5.4%
2.0%
1.2%
0.71%
Pretax Margin
4.3%
4.5%
10.2%
9.9%
9.7%
8.8%
7.0%
2008.3%
6.1%
3.4%
2.3%
1.5%
EBITDA Margin
·
·
9.5%
10.2%
10.0%
9.1%
7.0%
2091.7%
6.6%
4.0%
2.9%
4.0%
ROA
3.9%
4.4%
10.5%
10.5%
10.6%
9.4%
8.2%
7.6%
7.6%
2.9%
1.4%
0.82%
ROE
192.6%
174.8%
852.3%
43.5%
40.0%
44.3%
44.5%
53.0%
147.7%
288.4%
-374.7%
-7.4%
ROIC
·
·
33.1%
28.9%
25.3%
28.1%
23.7%
47.7%
78.5%
210.7%
511.9%
-157.9%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.1
1.1
1.0
1.2
1.4
1.2
1.1
1.2
1.1
1.1
1.1
1.0
Quick Ratio
0.1
0.1
0.2
0.2
0.4
0.2
0.2
0.2
0.2
0.1
0.1
0.1
Debt / Equity
16.6
13.2
12.6
0.6
0.6
0.6
0.9
0.1
0.2
·
·
·
LT Debt / Equity
16.6
13.2
12.6
0.6
0.6
0.6
0.8
·
·
·
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.3
1.3
1.4
1.4
1.4
1.4
1.5
0.0
1.4
1.5
1.2
1.2
Receivables Turnover
192.7
202.1
266.1
287.4
275.2
298.8
385.6
0.8
·
·
·
·
주당7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.14
$1.39
$1.54
$12.80
$13.35
$9.13
$6.88
$5.31
$2.95
$0.50
$0.11
$-0.37
Revenue / Share
$102.24
$101.06
$86.35
$76.33
$67.76
$59.32
$54.31
$0.17
$45.88
$42.52
$36.62
$36.82
Cash Flow / Share
$6.18
$5.58
$9.56
$8.78
$3.25
$8.03
$6.63
$-1.44
$3.54
$2.01
$1.80
$2.58
Cash / Share
$6.06
$7.27
$5.66
$5.85
$9.28
$4.53
$3.08
$3.23
$4.81
$2.67
$2.36
$1.92
Dividend / Share
$0.28
·
$0.00
·
·
·
·
·
·
·
·
·
Dividend Paid / Share
$0.28
$0.25
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$3.20
$3.43
$6.56
$5.61
$5.07
$3.99
$2.99
$2.65
$2.49
$0.85
$0.44
$0.22
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-0.85%
1.2%
1.8%
8.1%
12.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
0.69%
3.6%
7.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-6.7%
-47.7%
16.9%
10.7%
27.1%
·
·
·
·
·
·
·
EPS CAGR 3Y
-17.1%
-12.2%
18.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-4.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-10.4%
-53.9%
5.6%
5.0%
24.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-24.1%
-20.0%
11.3%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-10.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$5.01B
$5.05B
$4.99B
$4.91B
$4.54B
$4.03B
$3.86B
$3.50B
$3.27B
$3.06B
$2.66B
$2.19B
Net Income TTM
$155M
$173M
$375M
$355M
$338M
$272M
$212M
$192M
$178M
$61M
$32M
$15M
Market Cap
$2.80B
$4.50B
$6.03B
$4.11B
$6.28B
$5.36B
$3.91B
$2.96B
$3.10B
$1.77B
$1.36B
$2.18B
Enterprise Value
$3.41B
$5.04B
$6.66B
$4.17B
$6.03B
$5.39B
$4.04B
$2.72B
$2.80B
·
·
·
P/E
18.5
26.5
18.1
12.1
18.8
20.2
18.9
15.8
17.8
30.1
44.0
142.2
P/S
0.6
0.9
1.2
0.8
1.4
1.3
1.0
0.8
0.9
0.6
0.5
1.0
P/B
51.9
65.2
77.3
5.3
7.1
8.8
8.2
7.9
15.0
51.1
168.5
-84.8
P / Tangible Book
·
·
·
27.4
11.9
18.2
·
·
·
·
·
·
P / Cash Flow
9.2
16.1
11.1
7.3
28.8
9.8
8.3
-28.5
12.2
12.2
10.4
14.2
P / FCF
12.0
22.4
12.8
8.1
35.3
10.5
9.2
-20.1
14.4
16.9
12.2
16.4
EV / EBITDA
·
·
14.2
8.4
13.3
14.6
15.1
10.9
12.9
·
·
·
EV / FCF
14.6
25.1
14.2
8.2
33.9
10.6
9.5
-18.5
13.0
·
·
·
EV / Revenue
0.7
1.0
1.3
0.9
1.3
1.3
1.0
0.8
0.9
·
·
·
Dividend Yield
1.9%
0.82%
0.00%
0.00%
·
·
·
·
·
·
·
·
Earnings Yield
5.4%
3.8%
5.5%
8.3%
5.3%
5.0%
5.3%
6.3%
5.6%
3.3%
2.3%
0.70%
Payout Ratio
33.6%
21.4%
·
·
·
·
·
·
·
·
·
·
Annual Payout
$52M
$37M
$0
$0
·
·
·
·
·
·
·
·
손익계산서14
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
$1.18B
$1.23B
$1.25B
$1.23B
$1.24B
$1.29B
$1.28B
$1.25B
$1.24B
$1.28B
$1.32B
$1.22B
$1.21B
$1.25B
$1.25B
$1.24B
R&D Expense
$17M
$19M
$16M
$18M
$17M
$20M
$16M
$17M
$17M
$18M
$16M
$15M
$17M
$17M
$19M
$18M
SG&A Expense
$56M
$59M
$58M
$51M
$52M
$46M
$91M
$46M
$47M
$48M
$57M
$51M
$60M
$43M
$76M
$63M
Operating Expenses
$1.10B
$1.10B
·
$1.18B
$1.19B
$1.18B
·
$1.19B
$1.16B
$1.16B
·
$1.11B
$1.11B
$1.08B
·
$1.12B
Operating Income
·
·
·
·
·
·
·
$58M
$80M
$122M
·
$116M
$97M
$169M
·
$120M
Interest Income
$12M
$14M
$14M
$17M
$18M
$18M
$14M
$15M
$17M
$18M
·
·
·
·
·
·
Pretax Income
$74M
$123M
$1M
$50M
$51M
$115M
$-37M
$58M
$81M
$124M
$86M
$124M
$111M
$180M
$63M
$103M
Income Tax
$21M
$34M
$2M
$16M
$14M
$30M
$-14M
$13M
$21M
$33M
$19M
$30M
$28M
$49M
$16M
$26M
Net Income
$53M
$89M
$-1M
$34M
$37M
$85M
$-23M
$45M
$60M
$91M
$67M
$94M
$83M
$131M
$47M
$77M
EPS (Basic)
$1.16
$1.90
$0.01
$0.70
$0.77
$1.72
$-0.44
$0.90
$1.21
$1.80
$1.38
$1.65
$1.40
$2.18
$0.84
$1.23
EPS (Diluted)
$1.15
$1.90
$0.02
$0.70
$0.77
$1.71
$-0.44
$0.89
$1.20
$1.78
$1.38
$1.63
$1.38
$2.17
$0.83
$1.22
Shares (Basic)
46,000,000
47,000,000
·
48,000,000
48,000,000
49,000,000
·
50,000,000
50,000,000
51,000,000
·
57,000,000
60,000,000
60,000,000
·
62,000,000
Shares (Diluted)
46,000,000
47,000,000
·
48,000,000
49,000,000
49,000,000
·
50,000,000
51,000,000
51,000,000
·
58,000,000
60,000,000
60,000,000
·
63,000,000
EBITDA
·
·
·
·
·
·
·
$58M
$80M
$122M
·
$116M
$97M
$169M
·
$120M
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
$358M
$340M
$287M
$321M
$407M
$349M
$360M
$251M
$177M
$298M
·
$170M
$482M
$707M
·
$454M
Short-term Investments
·
·
·
·
·
·
·
$50M
$72M
$85M
·
$75M
$69M
$89M
·
$95M
Receivables
$3M
$7M
$20M
$10M
$12M
$21M
$32M
$15M
$15M
$11M
·
$21M
$18M
$15M
·
$9M
Prepaid Expense
$53M
$64M
$82M
$53M
$50M
$60M
$64M
$64M
$76M
$79M
·
$75M
$72M
$85M
·
$63M
Other Current Assets
$76M
$51M
$47M
$49M
$45M
$44M
$46M
$51M
$48M
$50M
·
$49M
$45M
$44M
·
$144M
Current Assets
$2.38B
$2.48B
$2.87B
$2.50B
$2.76B
$2.86B
$3.18B
$2.60B
$2.57B
$2.84B
·
$1.85B
$2.18B
$2.63B
·
$1.97B
PP&E (Net)
$27M
$22M
$11M
$11M
$10M
$9M
$10M
$14M
$14M
$15M
·
$16M
$29M
$31M
·
$90M
PP&E (Gross)
·
·
$40M
·
·
·
$50M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$29M
·
·
·
$37M
·
·
·
·
·
·
·
·
·
Goodwill
$465M
$461M
$461M
$461M
$461M
$461M
$461M
$462M
$462M
$462M
$462M
$462M
$462M
$462M
$462M
$462M
Intangibles
$173M
$155M
$153M
$151M
$148M
$146M
$156M
$179M
$176M
$174M
·
$169M
$156M
$155M
·
$103M
Other Non-current Assets
$135M
$138M
$140M
$142M
$144M
$146M
$143M
$141M
$145M
$142M
·
$145M
$136M
$133M
·
$128M
Total Assets
$3.35B
$3.42B
$3.80B
$3.42B
$3.69B
$3.77B
$4.12B
$3.73B
$3.70B
$3.97B
·
$2.97B
$3.29B
$3.74B
·
$3.08B
Current Liabilities
$2.11B
$2.23B
$2.64B
$2.25B
$2.51B
$2.65B
$2.98B
$2.44B
$2.46B
$2.67B
·
$1.70B
$1.71B
$2.23B
·
$1.52B
Capital Leases
$44M
$39M
$37M
$38M
$48M
$24M
$26M
$30M
$24M
$27M
·
$30M
$33M
$36M
·
$41M
Deferred Tax
$54M
$54M
$55M
$9M
$10M
$10M
$11M
$18M
$13M
$13M
·
$5M
$7M
$9M
·
$29M
Other Non-current Liabilities
$14M
$13M
$13M
$14M
$12M
$12M
$14M
$12M
$12M
$12M
·
$5M
$10M
$8M
·
$7M
Total Liabilities
$3.22B
$3.34B
$3.74B
$3.31B
$3.58B
$3.71B
$4.05B
$3.60B
$3.60B
$3.83B
·
$2.96B
$2.38B
$2.91B
·
$2.22B
Total Debt
$896M
$896M
·
$895M
$894M
$909M
·
$993M
$984M
$984M
·
$1.09B
$496M
$496M
·
$496M
Retained Earnings
$-1.05B
$-1.07B
$-1.08B
$-1.00B
$-988M
$-1.01B
$-984M
$-910M
$-916M
$-848M
·
$-935M
$-13M
$-83M
·
$-17M
AOCI
$-3M
$-2M
$0
$0
$0
$-1M
$-3M
$2M
$-5M
$-5M
·
$-8M
$-6M
$-2M
·
$-5M
Stockholders' Equity
$125M
$83M
$54M
$110M
$107M
$63M
$69M
$129M
$100M
$143M
$78M
$10M
$915M
$825M
$775M
$856M
Liabilities + Equity
$3.35B
$3.42B
$3.80B
$3.42B
$3.69B
$3.77B
$4.12B
$3.73B
$3.70B
$3.97B
·
$2.97B
$3.29B
$3.74B
·
$3.08B
Shares Outstanding
45,971,977
46,125,755
47,377,950
48,210,700
48,588,214
48,397,519
49,527,506
49,611,791
49,710,395
50,573,176
50,664,471
50,507,590
59,674,960
59,522,954
60,555,661
62,229,506
현금 흐름16
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
Stock-based Comp
$17M
$16M
$17M
$17M
$18M
$13M
$12M
$15M
$18M
$20M
$16M
$15M
$17M
$11M
$16M
$16M
Deferred Tax
·
·
·
·
·
·
$-4M
·
·
·
$4M
·
·
$0
$-22M
·
Amort. of Intangibles
·
·
·
·
·
·
$12M
$19M
$19M
$18M
$10M
$17M
$18M
$18M
$6M
$19M
Restructuring
$-1M
$14M
·
·
$2M
$0
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$88M
$149M
$61M
$72M
$75M
$95M
$65M
$459M
$252M
$91M
$582M
$-110M
$144M
$-77M
$421M
$-49M
CapEx
$21M
$26M
$18M
$17M
$18M
$16M
$18M
$25M
$17M
$18M
$21M
$20M
$17M
$17M
$17M
$13M
Investing Cash Flow
$-71M
$-13M
$-16M
$-20M
$1M
$-8M
$178M
$24M
$0
$-47M
$-13M
$-26M
$-8M
$-23M
$-21M
$-14M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$-200M
·
·
Stock Issued
·
·
$5M
$-1M
·
·
$6M
$-1M
·
·
$6M
$2M
·
·
$5M
$1M
Stock Repurchased
$18M
$58M
$61M
$31M
$1M
$90M
$28M
$20M
$112M
$23M
$13M
$1.01B
$7M
$91M
$140M
$1M
Net Stock Activity
·
$-58M
·
·
·
$-90M
·
·
·
$-23M
·
·
·
$-91M
·
·
Dividends Paid
$13M
$13M
$13M
$13M
$14M
$12M
$12M
$12M
$13M
$0
$0
$0
·
·
·
·
Financing Cash Flow
$-112M
$-645M
$511M
$-132M
$66M
$-494M
$500M
$-529M
$-525M
$-243M
$-17M
$-423M
$-300M
$200M
$-79M
$-7M
Net Change in Cash
$-95M
$-510M
$556M
$-80M
$142M
$-407M
$743M
$-46M
$-273M
$-199M
$552M
·
·
·
$320M
$-70M
Taxes Paid
·
·
$0
$1M
$26M
$0
$9M
$5M
$55M
$7M
$25M
$31M
$54M
$4M
$68M
$23M
Free Cash Flow
·
$123M
·
·
·
$79M
·
·
·
$-140M
·
·
·
$-94M
·
·
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
·
·
·
·
·
·
·
4.7%
6.5%
9.7%
·
9.5%
8.0%
13.6%
·
9.7%
Net Margin
4.5%
7.3%
·
2.8%
3.0%
6.6%
·
3.6%
4.9%
7.2%
·
7.7%
6.9%
10.5%
·
6.2%
Pretax Margin
6.3%
10.0%
·
4.1%
4.1%
8.9%
·
4.7%
6.6%
9.8%
·
10.2%
9.2%
14.4%
·
8.3%
EBITDA Margin
·
·
·
·
·
·
·
4.7%
6.5%
9.7%
·
9.5%
8.0%
13.6%
·
9.7%
ROA
1.5%
2.5%
·
0.95%
1.0%
2.2%
·
1.3%
1.7%
2.4%
·
3.1%
2.6%
3.8%
·
2.5%
ROE
45.7%
121.9%
·
28.4%
35.8%
82.5%
·
64.8%
11.8%
18.8%
·
21.7%
9.9%
17.2%
·
9.2%
ROIC
·
·
·
·
·
·
·
4.0%
5.5%
7.9%
·
8.0%
5.1%
9.3%
·
6.6%
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
1.1
1.1
·
1.1
1.1
1.1
·
1.1
1.0
1.1
·
1.1
1.3
1.2
·
1.3
Quick Ratio
0.2
0.2
·
0.1
0.2
0.1
·
0.1
0.1
0.1
·
0.2
0.3
0.4
·
0.4
Debt / Equity
7.2
10.8
·
8.1
8.4
14.4
·
7.7
9.8
6.9
·
109.1
0.5
0.6
·
0.6
LT Debt / Equity
7.2
10.8
·
8.1
8.4
14.4
·
7.7
9.8
6.9
·
109.1
0.5
0.6
·
0.6
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
0.3
0.3
·
0.3
0.3
0.3
·
0.4
0.4
0.3
·
0.4
0.4
0.4
·
0.4
Receivables Turnover
157.1
87.6
·
98.6
91.7
80.8
·
68.7
74.3
97.2
·
81.5
89.6
99.7
·
146.0
주당7
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
$2.72
$1.80
·
$2.28
$2.20
$1.30
·
$2.60
$2.01
$2.83
·
$0.20
$15.33
$13.86
·
$13.76
Revenue / Share
$25.61
$26.09
·
$25.67
$25.27
$26.37
·
$24.74
$24.04
$24.78
·
$21.07
$20.15
$20.77
·
$19.70
Cash Flow / Share
·
$3.17
·
·
·
$1.94
·
·
·
$-2.39
·
·
·
$-1.28
·
·
Cash / Share
$7.79
$7.37
·
$6.66
$8.38
$7.21
·
$5.06
$3.56
$5.89
·
$3.37
$8.08
$11.88
·
$7.30
Dividend / Share
·
·
·
·
·
·
·
$0.25
$0.25
$0.25
·
·
·
·
·
·
Dividend Paid / Share
$0.29
$0.29
·
·
$0.28
$0.28
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$3.77
$3.39
·
$2.74
$2.93
$3.36
·
$5.25
$5.99
$6.17
·
$6.01
$5.60
$5.57
·
$5.81
가치 평가 (TTM)14
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
$4.88B
$4.94B
·
$5.04B
$5.06B
$5.06B
·
$5.09B
$5.06B
$5.03B
·
$4.92B
$4.94B
$4.93B
·
$4.89B
Net Income TTM
$175M
$159M
·
$133M
$144M
$167M
·
$263M
$312M
$335M
·
$355M
$338M
$340M
·
$377M
Market Cap
$2.28B
$1.68B
·
$3.22B
$3.55B
$3.84B
·
$4.81B
$4.97B
$6.70B
·
$5.88B
$5.67B
$4.80B
·
$4.43B
Enterprise Value
$2.81B
$2.24B
·
$3.80B
$4.04B
$4.40B
·
$5.50B
$5.71B
$7.30B
·
$6.73B
$5.61B
$4.50B
·
$4.38B
P/E
13.1
10.7
·
24.4
25.0
23.6
·
18.5
16.7
21.5
·
19.4
17.0
14.5
·
12.3
P/S
0.5
0.3
·
0.6
0.7
0.8
·
0.9
1.0
1.3
·
1.2
1.1
1.0
·
0.9
P/B
18.2
20.2
·
29.3
33.2
60.9
·
37.3
49.7
46.9
·
588.3
6.2
5.8
·
5.2
P / Tangible Book
·
·
·
·
·
·
·
·
·
·
·
·
19.1
23.1
·
15.2
P / Cash Flow
·
11.3
·
·
·
40.4
·
·
·
-54.9
·
·
·
-62.3
·
·
EV / Revenue
0.6
0.5
·
0.8
0.8
0.9
·
1.1
1.1
1.5
·
1.4
1.1
0.9
·
0.9
Dividend Yield
2.3%
3.1%
·
1.6%
1.4%
1.3%
·
0.52%
0.26%
·
·
·
·
·
·
·
Earnings Yield
7.6%
9.3%
·
4.1%
4.0%
4.2%
·
5.4%
6.0%
4.7%
·
5.2%
5.9%
6.9%
·
8.2%
Payout Ratio
·
14.6%
·
·
·
14.1%
·
·
·
·
·
·
·
·
·
·
Annual Payout
$52M
$53M
·
$51M
$50M
$49M
·
$25M
$13M
·
·
·
·
·
·
·
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
$5.01B
$5.05B
$4.99B
$4.91B
$4.54B
영업이익률 %
·
·
9.5%
10.2%
10.0%
순이익
$155M
$173M
$375M
$355M
$338M
희석 EPS
$3.20
$3.43
$6.56
$5.61
$5.07
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
16.6
13.2
12.6
0.6
0.6
유동비율
1.1
1.1
1.0
1.2
1.4
당좌 비율
0.1
0.1
0.2
0.2
0.4
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$234M
$201M
$470M
$506M
$178M
기관 투자자 (13F)
300개의 제출자
· $2.3B 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.
보유자300
보유 가치$2.3B
신규 포지션63
청산 포지션27
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
63 (+10 이전 분기 대비)
27 (-28 이전 분기 대비)
93 (-19 이전 분기 대비)
79 (+23 이전 분기 대비)
-150K
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.