UAL United Airlines Holdings, Inc. - Common Stock
$90.75
가격 · 5월 20, 2026
기준 재무 정보 4월 22, 2026
52주 범위
$72–$119
40% of range
애널리스트 평점
BUY
30 analysts
목표 주가
$130
+43% upside
P/E (TTM)
11.0
ROE
23.4%
순이익률
5.7%
UAL 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$90.75
시가총액
$36.17B
P/E (TTM)
11.0
EPS (TTM)
$10.20
매출 (TTM)
$59.07B
배당 수익률
—
ROE
23.4%
부채/자본
1.4
52주 범위
$72 – $119
UAL 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
$59.07B
2016-12-31
→
2025-12-31
EPS
$10.20
2016-12-31
→
2025-12-31
잉여현금흐름
$2.56B
2016-12-31
→
2025-12-31
마진
5.7%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
UAL
동종업계 중앙값
P/E (TTM)
11.0
13.9
P/S (TTM)
0.6
0.6
P/B
2.4
2.4
EV / EBITDA
5.9
—
Price / FCF (주가 / FCF)
14.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
UAL
동종업계 중앙값
Operating Margin (영업이익률)
8.0%
—
Net Profit Margin (순이익률)
5.7%
0.91%
ROA
4.5%
0.73%
ROE
23.4%
3.9%
ROIC
10.0%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
UAL
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
1.4
190.1
Current Ratio (유동비율)
0.6
0.6
Quick Ratio (당좌 비율)
0.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
UAL
동종업계 중앙값
Revenue YoY (매출 YoY)
3.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
9.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
30.9%
—
EPS YoY
7.9%
—
Net Income YoY (순이익 YoY)
6.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
UAL
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2008년 1월 7일 | $2.1500 |
UAL 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
30 명의 애널리스트
- 적극 매수 7 23.3%
- 매수 19 63.3%
- 보유 4 13.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
24 명의 애널리스트 · 2026-05-19
중앙값
$130.00
← 모든 목표가 하회
$90.75
저가
$95.00
고가
$156.00
중앙값 목표
$130.00
+43.3%
평균 목표
$129.83
+43.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.11%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.19 | $1.08 | 0.11% |
| 2025년 12월 31일 | $3.10 | $2.97 | 0.13% |
| 2025년 9월 30일 | $2.78 | $2.66 | 0.12% |
| 2025년 6월 30일 | $3.87 | $3.85 | 0.02% |
| 2025년 3월 31일 | $0.91 | $0.76 | 0.15% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| UAL | $36.17B | 11.0 | 3.5% | 5.7% | 23.4% | — |
| DAL | $45.80B | 9.1 | 2.8% | 7.9% | 26.1% | — |
| LUV | — | 52.3 | 2.1% | — | — | — |
| JOBY | $12.08B | -11.7 | 39183.1% | -1740.5% | -80.6% | — |
| AAL | $10.12B | 90.2 | 0.78% | 0.20% | -2.9% | — |
| ALK | $5.81B | 60.6 | 21.3% | 0.70% | 2.5% | — |
| SKYW | $8.46B | 9.7 | 15.0% | 10.5% | 16.1% | — |
| ALGT | — | -34.4 | 3.7% | — | — | — |
| JBLU | $1.68B | -2.7 | -2.3% | -6.6% | -26.6% | — |
| ULCC | $1.08B | -7.8 | -1.4% | -3.7% | -27.5% | — |
| RJET | $840M | 9.8 | 251.9% | 4.5% | 11.8% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $59.07B | $57.06B | $53.72B | $44.95B | $24.63B | $15.36B | $43.26B | $41.30B | $37.78B | $36.56B | $37.86B | $38.90B | |
| Operating Expenses | $54.36B | $51.97B | $49.51B | $42.62B | $25.66B | $21.71B | $38.96B | $38.07B | $34.17B | $32.21B | $32.70B | $36.53B | |
| Operating Income | $4.71B | $5.10B | $4.21B | $2.34B | $-1.02B | $-6.36B | $4.30B | $3.23B | $3.62B | $4.34B | $5.17B | $2.37B | |
| Interest Expense | · | · | · | · | · | · | · | $670M | $626M | $674M | $669M | $735M | |
| Interest Income | $611M | $726M | $827M | $298M | $36M | $50M | $133M | $101M | $57M | $42M | $25M | $22M | |
| Other Non-op | $144M | $-53M | $96M | $8M | $40M | $-1.33B | $-27M | $-72M | $-100M | $-11M | $-352M | $-584M | |
| Pretax Income | $4.31B | $4.17B | $3.39B | $990M | $-2.56B | $-8.82B | $3.91B | $2.65B | $3.02B | $3.77B | $4.22B | $1.13B | |
| Income Tax | $953M | $1.02B | $769M | $253M | $-593M | $-1.75B | $905M | $526M | $880M | $1.54B | $-3.12B | $-4M | |
| Net Income | $3.35B | $3.15B | $2.62B | $737M | $-1.96B | $-7.07B | $3.01B | $2.12B | $2.14B | $2.23B | $7.34B | $1.13B | |
| EPS (Basic) | $10.32 | $9.58 | $7.98 | $2.26 | $-6.10 | $-25.30 | $11.63 | $7.70 | $7.08 | $6.77 | $19.52 | $3.05 | |
| EPS (Diluted) | $10.20 | $9.45 | $7.89 | $2.23 | $-6.10 | $-25.30 | $11.58 | $7.67 | $7.06 | $6.76 | $19.47 | $2.93 | |
| Shares (Basic) | 324,900,000 | 328,600,000 | 327,800,000 | 326,400,000 | 321,900,000 | 279,400,000 | 258,800,000 | 275,500,000 | 302,700,000 | 329,900,000 | 376,100,000 | 371,100,000 | |
| Shares (Diluted) | 328,500,000 | 333,200,000 | 331,900,000 | 330,100,000 | 321,900,000 | 279,400,000 | 259,900,000 | 276,700,000 | 303,600,000 | 330,300,000 | 376,900,000 | 389,700,000 | |
| EBITDA | $7.65B | $8.02B | $6.88B | $4.79B | $1.46B | $-3.87B | $4.30B | $3.29B | $3.50B | $4.34B | $5.17B | $2.37B |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5.94B | $8.77B | $6.06B | $7.17B | $18.28B | $11.27B | $2.76B | $1.69B | $1.48B | $2.18B | $3.01B | $2.00B | |
| Short-term Investments | $6.30B | $5.71B | $8.33B | $9.25B | $123M | $414M | $2.18B | $2.26B | $2.32B | $2.25B | $2.19B | $2.38B | |
| Receivables | $2.39B | $2.16B | $1.90B | $1.80B | $1.66B | $1.29B | $1.36B | $1.43B | $1.34B | $1.18B | $1.13B | $1.15B | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $7M | · | |
| Prepaid Expense | $671M | $673M | $640M | $689M | $745M | $635M | $814M | $733M | $1.07B | $832M | $740M | $774M | |
| Current Assets | $16.86B | $18.88B | $18.49B | $20.06B | $21.83B | $14.80B | $8.19B | $7.09B | $7.13B | $7.31B | $7.83B | $7.55B | |
| PP&E (Net) | $46.12B | $42.91B | $39.81B | · | · | · | $30.17B | $27.40B | $26.21B | $23.32B | $21.58B | $19.47B | |
| PP&E (Gross) | $73.59B | $68.03B | $62.52B | · | · | · | $44.71B | $40.66B | · | · | · | · | |
| Accum. Depreciation | $27.47B | $25.12B | $22.71B | · | · | · | $14.54B | $13.27B | · | · | · | · | |
| Goodwill | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.52B | $4.52B | $4.52B | $4.52B | $4.52B | $4.52B | |
| Intangibles | $2.65B | $2.68B | $2.73B | $2.76B | $2.80B | $2.84B | $3.01B | $3.16B | $3.54B | $3.63B | $4.14B | $4.28B | |
| Other Non-current Assets | · | · | $8.89B | $8.96B | $9.62B | $8.74B | $9.49B | $9.27B | $9.01B | $9.51B | $11.45B | $9.58B | |
| Total Assets | $76.45B | $74.08B | $71.10B | $67.36B | $68.17B | $59.55B | $52.61B | $49.02B | $42.35B | $40.14B | $40.86B | $36.59B | |
| Accounts Payable | $4.57B | $4.19B | $3.83B | $3.40B | $2.56B | $1.59B | $2.70B | $2.36B | $2.20B | $2.14B | $1.87B | $1.88B | |
| Current Liabilities | $26.13B | $23.31B | $22.20B | $19.99B | $18.30B | $12.72B | $14.94B | $13.84B | $12.76B | $12.29B | $12.41B | $12.51B | |
| Capital Leases | $5.42B | $4.51B | $4.50B | $4.46B | $5.15B | $4.99B | $4.95B | $5.28B | $996M | $822M | $727M | $571M | |
| Deferred Tax | $2.46B | $1.58B | $594M | $0 | · | $0 | $1.74B | $828M | $204M | · | · | $1.00B | |
| Other Non-current Liabilities | $1.48B | $1.53B | $1.41B | $1.37B | $1.28B | $1.16B | $1.02B | $1.01B | $8.15B | $8.46B | $9.08B | $11.17B | |
| Long-term Debt | $21.27B | $24.65B | $29.07B | $31.19B | $33.36B | $26.75B | $14.55B | $13.45B | $13.27B | $10.77B | $10.90B | $11.27B | |
| Total Debt | $21.27B | $24.65B | $29.07B | $31.19B | $33.36B | $26.75B | $14.55B | $13.45B | $13.27B | $10.77B | $10.90B | $11.43B | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $4M | $4M | |
| Retained Earnings | $10.09B | $6.88B | $3.83B | $1.26B | $625M | $2.63B | $9.72B | $6.71B | $4.55B | $3.43B | $3.46B | $-3.88B | |
| Treasury Stock | $3.77B | $3.38B | $3.44B | $3.53B | $3.81B | $3.90B | $3.60B | $1.99B | $769M | $511M | $1.61B | $367M | |
| AOCI | $48M | $188M | $-62M | $175M | $-942M | $-1.14B | $-718M | $-803M | $-1.15B | $-829M | $-831M | $-1.08B | |
| Stockholders' Equity | $15.28B | $12.68B | $9.32B | $6.90B | $5.03B | $5.96B | $11.53B | $10.04B | $8.79B | $8.57B | $8.97B | $2.40B | |
| Liabilities + Equity | $76.45B | $74.08B | $71.10B | $67.36B | $68.17B | $59.55B | $52.61B | $49.02B | $42.35B | $40.14B | $40.86B | $36.59B | |
| Shares Outstanding | 323,470,682 | 327,900,000 | 328,000,000 | 326,900,000 | 323,800,000 | 311,800,000 | 251,200,000 | 269,900,000 | 287,000,000 | 314,600,000 | 364,600,000 | 374,525,916 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.94B | $2.93B | $2.67B | $2.46B | $2.48B | $2.49B | $2.29B | $2.17B | $2.10B | $1.98B | $1.82B | $1.68B | |
| Deferred Tax | $925M | $935M | $756M | $248M | $-583M | $-1.74B | $882M | $512M | $957M | $1.63B | $-3.18B | $13M | |
| Amort. of Intangibles | $28M | $32M | $37M | $41M | $49M | $55M | $60M | $67M | $79M | $90M | $105M | $128M | |
| Restructuring | · | · | · | · | · | · | · | $0 | $0 | $74M | · | · | |
| Other Non-cash | $1.21B | $2.43B | $866M | $2.62B | $2.13B | $2.19B | · | · | · | · | · | · | |
| Operating Cash Flow | $8.43B | $9.45B | $6.91B | $6.07B | $2.07B | $-4.13B | $6.91B | $6.16B | $3.47B | $5.54B | $5.99B | $2.63B | |
| CapEx | $5.87B | $5.62B | $7.17B | $4.82B | $2.11B | $1.73B | $4.53B | $4.07B | $3.87B | $3.22B | $2.75B | $2.00B | |
| Investing Cash Flow | $-6.35B | $-2.65B | $-6.11B | $-13.83B | $-1.67B | $50M | $-4.56B | $-4.46B | $-3.80B | · | · | · | |
| Debt Issued | · | $6.14B | $2.39B | $736M | $11.10B | $15.68B | $1.79B | $1.59B | $2.54B | $808M | $1.07B | $1.43B | |
| Net Debt Issued | $-4.77B | $-4.00B | $-1.86B | $-3.27B | $5.89B | $11.66B | $607M | $13M | $1.86B | $-407M | $-1.10B | $-1.07B | |
| Stock Issued | · | · | · | · | · | $1.10B | · | · | · | · | · | · | |
| Stock Repurchased | $637M | $162M | $0 | $0 | $0 | $353M | $1.65B | $1.24B | $1.84B | $2.61B | $1.23B | $312M | |
| Net Stock Activity | $-637M | $-162M | · | $0 | $0 | $1.75B | $-1.65B | $-1.24B | $-1.84B | $-2.61B | $-1.23B | $-312M | |
| Financing Cash Flow | $-4.95B | $-4.18B | $-1.89B | $-3.35B | $6.40B | $12.96B | $-1.28B | $-1.50B | $-383M | · | · | · | |
| Net Change in Cash | $-2.87B | $2.61B | $-1.09B | $-11.11B | $6.79B | $8.87B | $1.07B | $208M | $-712M | $-909M | $1.00B | $-1.22B | |
| Taxes Paid | $62M | $88M | $7M | $8M | $0 | $-29M | $29M | $19M | $20M | $14M | $15M | $-16M | |
| Free Cash Flow | $2.56B | $3.83B | $-260M | $1.25B | $-40M | $-5.86B | $2.38B | $2.00B | $-585M | $2.32B | $3.25B | $629M | |
| Levered FCF | · | · | · | · | · | · | · | $1.42B | $-1.04B | $1.96B | $2.08B | $-109M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 8.0% | 8.9% | 7.8% | 5.2% | -4.2% | -41.4% | 9.9% | 8.0% | 9.3% | 11.9% | 13.6% | 6.1% | |
| Net Margin | 5.7% | 5.5% | 4.9% | 1.6% | -8.0% | -46.0% | 7.0% | 5.1% | 5.7% | 6.2% | 19.4% | 2.9% | |
| Pretax Margin | 7.3% | 7.3% | 6.3% | 2.2% | -10.4% | -57.5% | 9.0% | 6.4% | 8.0% | 10.4% | 11.1% | 2.9% | |
| EBITDA Margin | 13.0% | 14.1% | 12.8% | 10.7% | 5.9% | -25.2% | 9.9% | 8.0% | 9.3% | 11.9% | 13.6% | 6.1% | |
| ROA | 4.5% | 4.3% | 3.8% | 1.1% | -3.1% | -12.6% | 5.9% | 4.9% | 5.2% | 5.6% | 18.9% | 3.0% | |
| ROE | 23.4% | 26.1% | 28.8% | 12.5% | -37.5% | -109.1% | 26.4% | 21.8% | 24.5% | 57.6% | 129.2% | 42.1% | |
| ROIC | 10.0% | 10.3% | 8.5% | 4.6% | -2.0% | -15.6% | 12.7% | 11.2% | 11.3% | 13.2% | 45.2% | 17.2% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.8 | 0.8 | 1.0 | 1.2 | 1.2 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | |
| Quick Ratio | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 | 1.0 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | |
| Debt / Equity | 1.4 | 1.9 | 3.1 | 4.5 | 6.6 | 4.5 | 1.3 | 1.3 | 1.5 | 1.2 | 1.2 | 4.8 | |
| LT Debt / Equity | 1.1 | 1.7 | 2.7 | 4.1 | 6.0 | 4.2 | 1.1 | 1.2 | 1.3 | 1.1 | 1.1 | 4.2 | |
| Interest Coverage | · | · | · | · | · | · | · | 4.5 | 5.4 | 7.1 | 7.7 | 3.2 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.7 | 0.4 | 0.3 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | |
| Receivables Turnover | 25.9 | 28.1 | 29.0 | 26.0 | 16.7 | 11.5 | 31.0 | 30.8 | 30.0 | 31.7 | 33.3 | 29.4 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.5% | 6.2% | 19.5% | 82.5% | 60.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.5% | 32.3% | 51.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 30.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 7.9% | 19.8% | 253.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 66.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 6.5% | 20.3% | 255.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 65.7% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $59.07B | $57.06B | $53.72B | $44.95B | $24.63B | $15.36B | $43.26B | $41.30B | $37.78B | $36.56B | $37.86B | $38.90B | |
| Net Income TTM | $3.35B | $3.15B | $2.62B | $737M | $-1.96B | $-7.07B | $3.01B | $2.12B | $2.14B | $2.23B | $7.34B | $1.13B | |
| Market Cap | $36.17B | $31.84B | $13.53B | $12.33B | $14.18B | $13.49B | $22.13B | $22.60B | $19.34B | $22.93B | $20.89B | $25.05B | |
| Enterprise Value | $45.20B | $42.02B | $28.22B | $27.11B | $29.13B | $28.55B | $31.74B | $32.09B | $28.81B | $29.27B | $26.59B | $32.10B | |
| P/E | 11.0 | 10.3 | 5.2 | 16.9 | -7.2 | -1.7 | 7.6 | 10.9 | 9.5 | 10.8 | 2.9 | 22.8 | |
| P/S | 0.6 | 0.6 | 0.3 | 0.3 | 0.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | |
| P/B | 2.4 | 2.5 | 1.5 | 1.8 | 2.8 | 2.3 | 1.9 | 2.3 | 2.2 | 2.6 | 2.3 | 10.5 | |
| P / Tangible Book | 4.5 | 5.8 | 6.5 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 4.3 | 3.4 | 2.0 | 2.0 | 6.9 | -3.3 | 3.2 | 3.7 | 5.7 | 4.1 | 3.5 | 9.5 | |
| P / FCF | 14.1 | 8.3 | -52.1 | 9.9 | -354.4 | -2.3 | 9.3 | 11.3 | -33.1 | 9.9 | 6.4 | 39.8 | |
| EV / EBITDA | 5.9 | 5.2 | 4.1 | 5.7 | 19.9 | -7.4 | 7.4 | 9.7 | 8.2 | 6.7 | 5.1 | 13.5 | |
| EV / FCF | 17.7 | 11.0 | -108.5 | 21.7 | -728.3 | -4.9 | 13.3 | 16.0 | -49.3 | 12.6 | 8.2 | 51.0 | |
| EV / Revenue | 0.8 | 0.7 | 0.5 | 0.6 | 1.2 | 1.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | |
| Earnings Yield | 9.1% | 9.7% | 19.1% | 5.9% | -13.9% | -58.5% | 13.2% | 9.2% | 10.5% | 9.3% | 34.0% | 4.4% |
손익계산서 13
| 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 | $14.61B | $15.40B | $15.22B | $15.24B | $13.21B | $14.70B | $14.84B | $14.99B | $12.54B | $13.63B | $14.48B | $14.18B | $11.43B | $12.40B | $12.88B | $12.11B | |
| Operating Expenses | $13.61B | $14.01B | $13.83B | $13.91B | $12.61B | $13.19B | $13.28B | $13.06B | $12.44B | $12.63B | $12.74B | $12.66B | $11.47B | $11.02B | $11.42B | $11.23B | |
| Operating Income | $997M | $1.39B | $1.40B | $1.32B | $607M | $1.50B | $1.56B | $1.93B | $99M | $998M | $1.74B | $1.52B | $-43M | $1.38B | $1.46B | $878M | |
| Interest Income | $135M | $138M | $142M | $167M | $164M | $172M | $187M | $190M | $177M | $207M | $234M | $216M | $170M | $156M | $104M | $33M | |
| Other Non-op | $24M | $58M | $9M | $41M | $36M | $-13M | $-50M | $20M | $-10M | $23M | $11M | $21M | $41M | $12M | $-9M | $-14M | |
| Pretax Income | $870M | $1.32B | $1.25B | $1.25B | $478M | $1.31B | $1.29B | $1.74B | $-164M | $771M | $1.49B | $1.39B | $-256M | $1.13B | $1.15B | $459M | |
| Income Tax | $172M | $281M | $306M | $275M | $91M | $322M | $321M | $416M | $-40M | $171M | $348M | $312M | $-62M | $287M | $211M | $130M | |
| Net Income | $699M | $1.04B | $949M | $973M | $387M | $985M | $965M | $1.32B | $-124M | $600M | $1.14B | $1.07B | $-194M | $843M | $942M | $329M | |
| EPS (Basic) | $2.16 | $3.21 | $2.93 | $3.00 | $1.18 | $3.01 | $2.93 | $4.02 | $-0.38 | $1.82 | $3.47 | $3.28 | $-0.59 | $2.61 | $2.88 | $1.01 | |
| EPS (Diluted) | $2.14 | $3.17 | $2.90 | $2.97 | $1.16 | $2.97 | $2.90 | $3.96 | $-0.38 | $1.82 | $3.42 | $3.24 | $-0.59 | $2.61 | $2.86 | $1.00 | |
| Shares (Basic) | 323,900,000 | -651,100,000 | 323,700,000 | 324,600,000 | 327,700,000 | -657,500,000 | 329,000,000 | 328,800,000 | 328,300,000 | -655,600,000 | 328,000,000 | 328,000,000 | 327,400,000 | -652,100,000 | 326,800,000 | 326,700,000 | |
| Shares (Diluted) | 326,800,000 | -658,600,000 | 326,900,000 | 327,200,000 | 333,000,000 | -661,700,000 | 332,700,000 | 333,900,000 | 328,300,000 | -659,400,000 | 332,400,000 | 331,500,000 | 327,400,000 | -654,700,000 | 329,500,000 | 330,300,000 | |
| EBITDA | $1.75B | · | $2.12B | $2.06B | $1.33B | · | $2.31B | $2.65B | $807M | · | $2.40B | $2.19B | $612M | · | $2.07B | $1.49B |
대차대조표 26
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7.87B | $5.94B | $6.73B | $9.35B | $9.37B | $8.77B | $8.81B | $10.86B | $8.40B | $6.06B | $7.48B | $9.61B | $7.63B | $7.17B | $11.26B | $16.89B | |
| Short-term Investments | $6.30B | $6.30B | $6.60B | $6.26B | $5.96B | $5.71B | $5.35B | $4.38B | $5.59B | · | $9.61B | $9.53B | $9.52B | · | $7.44B | $3.19B | |
| Receivables | $2.66B | $2.39B | $2.43B | $2.29B | $2.29B | $2.16B | $2.04B | $2.38B | $2.26B | · | $2.19B | $2.00B | $2.27B | · | $2.03B | $2.22B | |
| Prepaid Expense | $847M | $671M | $744M | $809M | $928M | $673M | $690M | $669M | $730M | · | $728M | $836M | $787M | · | $783M | $883M | |
| Current Assets | $19.39B | $16.86B | $18.09B | $20.26B | $20.15B | $18.88B | $18.57B | $20.00B | $18.70B | · | $21.91B | $23.31B | $21.59B | · | $22.69B | $24.37B | |
| PP&E (Net) | $47.07B | $46.12B | $44.97B | $43.90B | $43.43B | $42.91B | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Gross) | · | $73.59B | · | · | · | $68.03B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $27.47B | · | · | · | $25.12B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | $4.53B | · | $4.53B | $4.53B | $4.53B | · | $4.53B | $4.53B | |
| Intangibles | $2.65B | $2.65B | $2.66B | $2.67B | $2.68B | $2.68B | $2.69B | $2.70B | $2.72B | · | $2.73B | $2.74B | $2.75B | · | $2.77B | $2.78B | |
| Other Non-current Assets | · | · | · | · | · | · | $8.61B | $8.78B | $8.84B | · | $8.91B | $8.91B | $8.97B | · | $9.49B | $9.72B | |
| Total Assets | $80.94B | $76.45B | $76.31B | $77.16B | $76.11B | $74.08B | $72.64B | $73.25B | $71.90B | · | $73.15B | $73.34B | $70.42B | · | $68.97B | $70.38B | |
| Accounts Payable | $5.38B | $4.57B | $4.64B | $4.92B | $4.69B | $4.19B | $4.01B | $4.48B | $4.34B | · | $4.21B | $4.17B | $3.86B | · | $3.53B | $3.75B | |
| Current Liabilities | $27.78B | $26.13B | $27.12B | $28.99B | $25.80B | $23.31B | $23.36B | $25.86B | $24.76B | · | $24.76B | $25.57B | $23.64B | · | $21.99B | $23.44B | |
| Capital Leases | $6.03B | $5.42B | $5.33B | $5.17B | $4.76B | $4.51B | $4.43B | $4.44B | $4.52B | · | $4.49B | $4.61B | $4.57B | · | $4.80B | $5.00B | |
| Deferred Tax | $2.62B | $2.46B | $2.21B | $1.92B | $1.62B | $1.58B | $1.22B | $951M | $545M | · | $472M | $133M | · | · | · | · | |
| Other Non-current Liabilities | $1.52B | $1.48B | $1.51B | $1.51B | $1.55B | $1.53B | $1.50B | $1.44B | $1.45B | · | $1.40B | $1.37B | $1.39B | · | $1.35B | $1.30B | |
| Long-term Debt | · | $21.27B | · | · | · | $24.65B | $25.49B | $26.44B | $27.02B | · | $29.58B | $30.29B | $30.67B | · | $31.45B | $32.19B | |
| Total Debt | · | · | · | · | · | · | $25.49B | $26.44B | $27.02B | · | $29.58B | $30.29B | $30.67B | · | $31.45B | $32.19B | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | $4M | $4M | |
| Retained Earnings | $10.73B | $10.09B | $9.05B | $8.11B | $7.14B | $6.88B | $5.90B | $4.99B | $3.66B | · | $3.23B | $2.10B | $1.02B | · | $421M | $-515M | |
| Treasury Stock | $3.72B | $3.77B | $3.75B | $3.74B | $3.50B | $3.38B | $3.30B | $3.37B | $3.37B | · | $3.44B | $3.44B | $3.44B | · | $3.53B | $3.55B | |
| AOCI | $23M | $48M | $123M | $142M | $164M | $188M | $-109M | $-97M | $-81M | · | $91M | $103M | $161M | · | $-964M | $-944M | |
| Stockholders' Equity | $15.88B | $15.28B | $14.31B | $13.37B | $12.62B | $12.68B | $11.44B | $10.53B | $9.19B | $9.32B | $8.85B | $7.71B | $6.67B | $6.90B | $4.90B | $3.96B | |
| Liabilities + Equity | $80.94B | $76.45B | $76.31B | $77.16B | $76.11B | $74.08B | $72.64B | $73.25B | $71.90B | · | $73.15B | $73.34B | $70.42B | · | $68.97B | $70.38B | |
| Shares Outstanding | 324,603,702 | 323,470,682 | 323,743,462 | 323,801,715 | 327,494,648 | 327,899,771 | 328,846,178 | 328,832,139 | 328,803,086 | 328,000,000 | 328,013,283 | 327,979,189 | 327,968,615 | 326,900,000 | 326,926,963 | 326,744,101 |
현금 흐름 12
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $756M | $749M | $730M | $733M | $727M | $759M | $742M | $719M | $708M | $684M | $663M | $669M | $655M | $624M | $610M | $611M | |
| Other Non-cash | $3.34B | · | · | · | $2.60B | · | · | · | $2.26B | · | · | · | $2.68B | · | · | · | |
| Operating Cash Flow | $4.80B | $1.29B | $1.22B | $2.22B | $3.71B | $2.22B | $1.50B | $2.88B | $2.85B | $-910M | $880M | $3.80B | $3.14B | $1.16B | $741M | $2.69B | |
| CapEx | $1.67B | $1.89B | $1.46B | $1.29B | $1.23B | $1.68B | $1.41B | $1.16B | $1.37B | $2.07B | $1.84B | $1.42B | $1.84B | $2.54B | $1.33B | $550M | |
| Investing Cash Flow | $-1.89B | $-1.56B | $-1.74B | $-1.58B | $-1.46B | $-1.72B | $-2.51B | $134M | $1.44B | $-743M | $-1.94B | $-1.46B | $-1.97B | $-4.39B | $-5.53B | $-3.48B | |
| Debt Issued | · | · | · | · | · | · | $1.58B | $607M | $3.11B | · | $94M | $1.30B | $288M | $526M | $-2M | $212M | |
| Net Debt Issued | $-3.09B | · | · | · | $-1.01B | · | · | · | $-1.92B | · | · | · | $-532M | · | · | · | |
| Stock Repurchased | $27M | $27M | $21M | $240M | $349M | $80M | $82M | $0 | $0 | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $-27M | · | · | · | $-349M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-976M | $-509M | $-2.14B | $-843M | $-1.46B | $-591M | $-1.07B | $-580M | $-1.94B | $-123M | $-715M | $-491M | $-563M | $-877M | $-818M | $-798M | |
| Net Change in Cash | $1.93B | $-790M | $-2.66B | $-206M | $791M | $-82M | $-2.09B | $2.43B | $2.35B | $-1.78B | $-1.77B | $1.85B | $611M | $-4.11B | $-5.61B | $-1.59B | |
| Free Cash Flow | $3.13B | · | · | · | $2.48B | · | · | · | $1.48B | · | · | · | $1.30B | · | · | · |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 6.8% | · | 9.2% | 8.7% | 4.6% | · | 10.5% | 12.9% | 0.79% | · | 12.0% | 10.7% | -0.38% | · | 11.3% | 7.2% | |
| Net Margin | 4.8% | · | 6.2% | 6.4% | 2.9% | · | 6.5% | 8.8% | -0.99% | · | 7.8% | 7.6% | -1.7% | · | 7.3% | 2.7% | |
| Pretax Margin | 6.0% | · | 8.2% | 8.2% | 3.6% | · | 8.7% | 11.6% | -1.3% | · | 10.2% | 9.8% | -2.2% | · | 8.9% | 3.8% | |
| EBITDA Margin | 12.0% | · | 14.0% | 13.5% | 10.1% | · | 15.5% | 17.7% | 6.4% | · | 16.6% | 15.4% | 5.3% | · | 16.1% | 12.3% | |
| ROA | 0.89% | · | 1.3% | 1.3% | 0.52% | · | 1.3% | 1.8% | -0.17% | · | 1.6% | 1.5% | -0.28% | · | 1.4% | 0.47% | |
| ROE | 4.9% | · | 7.4% | 8.1% | 3.5% | · | 9.5% | 14.5% | -1.6% | · | 16.5% | 18.4% | -3.8% | · | 18.2% | 7.4% | |
| ROIC | 5.0% | · | 7.4% | 7.7% | 3.9% | · | 3.2% | 4.0% | 0.21% | · | 3.5% | 3.1% | -0.09% | · | 3.3% | 1.7% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 0.7 | 0.7 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 1.0 | 1.0 | |
| Quick Ratio | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 0.9 | 1.0 | |
| Debt / Equity | · | · | · | · | · | · | 2.2 | 2.5 | 2.9 | · | 3.3 | 3.9 | 4.6 | · | 6.4 | 8.1 | |
| LT Debt / Equity | · | · | · | · | · | · | 1.9 | 2.1 | 2.5 | · | 2.9 | 3.5 | 4.1 | · | 5.8 | 7.4 |
효율성 2
| 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 5.9 | · | 6.8 | 6.5 | 5.8 | · | 7.0 | 6.8 | 5.5 | · | 6.9 | 6.7 | 5.3 | · | 6.9 | 6.0 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $58.28B | · | $58.52B | $58.28B | $55.58B | · | $56.85B | $56.19B | $52.63B | · | $52.97B | $50.60B | $43.98B | · | $40.30B | $32.90B | |
| Net Income TTM | $3.01B | · | $3.27B | $3.65B | $2.55B | · | $3.30B | $3.41B | $1.89B | · | $2.96B | $2.15B | $-300M | · | $367M | $-1.01B | |
| Market Cap | $29.89B | · | $31.24B | $25.78B | $22.61B | · | $18.76B | $16.00B | $15.74B | · | $13.87B | $18.00B | $14.51B | · | $10.63B | $11.57B | |
| Enterprise Value | · | · | · | · | · | · | $30.09B | $27.20B | $28.77B | · | $26.37B | $29.15B | $28.02B | · | $23.38B | $23.69B | |
| P/E | 10.0 | · | 9.7 | 7.2 | 9.0 | · | 5.8 | 4.8 | 8.4 | · | 4.7 | 8.4 | -45.6 | · | 30.7 | -11.3 | |
| P/S | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.4 | |
| P/B | 1.9 | · | 2.2 | 1.9 | 1.8 | · | 1.6 | 1.5 | 1.7 | · | 1.6 | 2.3 | 2.2 | · | 2.2 | 2.9 | |
| P / Tangible Book | 3.4 | · | 4.4 | 4.2 | 4.2 | · | 4.4 | 4.8 | 8.1 | · | 8.7 | 41.5 | · | · | · | · | |
| P / Cash Flow | 6.2 | · | · | · | 6.1 | · | · | · | 5.5 | · | · | · | 4.6 | · | · | · | |
| P / FCF | 9.6 | · | · | · | 9.1 | · | · | · | 10.6 | · | · | · | 11.2 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | 13.0 | 10.3 | 35.6 | · | 11.0 | 13.3 | 45.8 | · | 11.3 | 15.9 | |
| EV / FCF | · | · | · | · | · | · | · | · | 19.4 | · | · | · | 21.6 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.7 | |
| Earnings Yield | 10.0% | · | 10.3% | 13.8% | 11.1% | · | 17.3% | 21.0% | 11.9% | · | 21.1% | 11.9% | -2.2% | · | 3.3% | -8.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $59.07B | $57.06B | $53.72B | $44.95B | $24.63B |
| 영업이익률 % | 8.0% | 8.9% | 7.8% | 5.2% | -4.2% |
| 순이익 | $3.35B | $3.15B | $2.62B | $737M | $-1.96B |
| 희석 EPS | $10.20 | $9.45 | $7.89 | $2.23 | $-6.10 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 1.4 | 1.9 | 3.1 | 4.5 | 6.6 |
| 유동비율 | 0.6 | 0.8 | 0.8 | 1.0 | 1.2 |
| 당좌 비율 | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $2.56B | $3.83B | $-260M | $1.25B | $-40M |
최신 뉴스 이 회사 관련 최근 헤드라인
- United Airlines Holdings, Inc. (UAL) 미국 항공사 합병을 계획하여 경쟁 우위 강화
- 유나이티드항공 CEO, 아메리칸항공과의 합병 논의 확인
- United Airlines Holdings (UAL)가 5월에 매수할 최고의 저가 주식인 이유
- 유나이티드 에어라인의 2026년 실적 전망이 연료비 상승으로 인해 하향 조정됨
- 유나이티드항공 CEO 스콧 커비와 아메리칸항공 CEO 로버트 아이섬은 한때 '드림팀'으로 알려진 동료였습니다. 이제 커비는 경쟁사를 인수하려고 합니다.
- American Airlines, United 합병 논의 중단, Wells Fargo 또 다른 합병 가능성 시사
- 유나이티드 항공, 급증하는 제트 연료 비용 속에서 아메리칸 항공과의 빅딜 가능성 시사
- 유나이티드 항공 CEO, 트럼프 행정부에 아메리칸 항공 인수 제안... 주가 급등
- 유나이티드 CEO는 지난 가을에 합병을 고려했으며, 트럼프 행정부에 이를 제기하기 전에 몇 달 전부터 고려해 왔습니다.
- 유나이티드-아메리칸 합병이 가져올 의미: 독점 방지 장벽부터 항공권 가격까지
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
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.