UPBD Upbound Group, Inc. - Common Stock
$17.00
가격 · 5월 20, 2026
기준 재무 정보 5월 1, 2026
52주 범위
$16–$28
10% of range
애널리스트 평점
BUY
13 analysts
목표 주가
$28
+68% upside
P/E (TTM)
14.0
ROE
11.1%
순이익률
1.6%
UPBD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$17.00
시가총액
$2.27B
P/E (TTM)
14.0
EPS (TTM)
$1.25
매출 (TTM)
$4.70B
배당 수익률
3.9%
ROE
11.1%
부채/자본
—
52주 범위
$16 – $28
UPBD 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
$4.70B
2016-12-31
→
2025-12-31
EPS
$1.25
2016-12-31
→
2025-12-31
잉여현금흐름
$239M
2016-12-31
→
2025-12-31
마진
1.6%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
UPBD
동종업계 중앙값
P/E (TTM)
14.0
28.1
P/S (TTM)
0.5
0.9
P/B
3.3
5.0
Price / FCF (주가 / FCF)
9.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
UPBD
동종업계 중앙값
Gross Margin (매출 총이익률)
48.4%
45.8%
Operating Margin (영업이익률)
4.8%
—
Net Profit Margin (순이익률)
1.6%
5.6%
ROA
2.5%
6.9%
ROE
11.1%
20.9%
ROIC
21.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
UPBD
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
UPBD
동종업계 중앙값
Revenue YoY (매출 YoY)
8.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
10.8%
—
EPS YoY
-43.4%
—
Net Income YoY (순이익 YoY)
-40.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
UPBD
동종업계 중앙값
Payout Ratio (지급 비율)
120.0%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.9%
지급 비율
120.0%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 4월 7일 | $0.3900 |
| 2025년 12월 17일 | $0.3900 |
| 2025년 9월 30일 | $0.3900 |
| 2025년 6월 17일 | $0.3900 |
| 2025년 4월 2일 | $0.3900 |
| 2024년 12월 18일 | $0.3900 |
| 2024년 10월 1일 | $0.3700 |
| 2024년 6월 18일 | $0.3700 |
| 2024년 4월 2일 | $0.3700 |
| 2023년 12월 18일 | $0.3700 |
| 2023년 10월 2일 | $0.3400 |
| 2023년 6월 16일 | $0.3400 |
| 2023년 4월 4일 | $0.3400 |
| 2022년 12월 19일 | $0.3400 |
| 2022년 10월 3일 | $0.3400 |
| 2022년 6월 17일 | $0.3400 |
| 2022년 4월 4일 | $0.3400 |
| 2021년 12월 15일 | $0.3400 |
| 2021년 9월 27일 | $0.3100 |
| 2021년 6월 21일 | $0.3100 |
UPBD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
13 명의 애널리스트
- 적극 매수 4 30.8%
- 매수 7 53.8%
- 보유 2 15.4%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
7 명의 애널리스트 · 2026-05-19
중앙값
$28.00
← 모든 목표가 하회
$17.00
저가
$20.00
고가
$41.00
중앙값 목표
$28.00
+64.8%
평균 목표
$28.50
+67.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.08 | $1.05 | 0.03% |
| 2025년 12월 31일 | $1.01 | $0.99 | 0.02% |
| 2025년 9월 30일 | $1.00 | $1.02 | -0.02% |
| 2025년 6월 30일 | $1.12 | $1.08 | 0.04% |
| 2025년 3월 31일 | $1.00 | $0.97 | 0.03% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| UPBD | $2.27B | 14.0 | 8.7% | 1.6% | 11.1% | 48.4% |
| WRBY | — | 2179.0 | 13.0% | 0.19% | 0.45% | 54.0% |
| EYE | $2.06B | 70.1 | 9.0% | 1.5% | 3.4% | — |
| WINA | $1.47B | 36.3 | 5.9% | 48.4% | -92.0% | — |
| SBH | $1.59B | 8.6 | -0.42% | 5.3% | 26.2% | 51.6% |
| WOOF | — | 89.3 | -2.5% | 0.15% | 0.80% | 38.7% |
| HZO | $554M | -17.7 | -5.0% | -1.4% | -3.3% | 32.5% |
| BBW | — | 15.0 | 6.7% | — | — | — |
| CLBR | — | — | — | — | — | — |
| ULTA | $27.83B | 24.6 | 9.7% | 9.3% | 42.7% | 39.1% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.70B | $4.32B | $3.99B | $4.25B | $4.58B | $2.81B | $2.67B | $2.66B | $2.70B | $2.96B | $3.28B | $3.16B | |
| Cost of Revenue | $2.42B | $2.24B | $1.97B | $2.17B | $2.35B | $1.14B | $1.03B | $972M | $984M | $1.03B | $1.16B | $973M | |
| Gross Profit | $2.27B | $2.08B | $2.02B | $2.08B | $2.24B | $1.67B | $1.64B | $1.69B | $1.72B | $1.94B | $2.12B | $2.18B | |
| SG&A Expense | $232M | $212M | $202M | $186M | $195M | $153M | $143M | $163M | $171M | $169M | $166M | $162M | |
| Operating Expenses | $2.05B | $1.79B | $1.86B | $1.93B | $1.95B | $1.43B | $1.39B | $1.63B | $1.78B | $2.00B | $3.13B | $1.99B | |
| Operating Income | $223M | $292M | $163M | $149M | $281M | $237M | $254M | $56M | $-63M | $-67M | $-1.01B | $193M | |
| Interest Expense | $113M | $111M | $113M | $88M | $71M | $15M | $31M | $43M | $46M | $47M | $49M | $48M | |
| Interest Income | $3M | $3M | $3M | $641.0K | $221.0K | $768.0K | $3M | $1M | $791.0K | $503.0K | $634.0K | $947.0K | |
| Pretax Income | $108M | $178M | $53M | $61M | $194M | $223M | $224M | $14M | $-110M | $-113M | $-1.06B | $142M | |
| Income Tax | $35M | $54M | $58M | $49M | $59M | $15M | $50M | $5M | $-117M | $-8M | $-103M | $46M | |
| Net Income | $73M | $123M | $-5M | $12M | $135M | $208M | $174M | $8M | $7M | $-105M | $-954M | $96M | |
| EPS (Basic) | $1.30 | $2.26 | $-0.09 | $0.23 | $2.37 | $3.84 | $3.19 | $0.16 | $0.12 | $-1.98 | $-17.97 | $1.82 | |
| EPS (Diluted) | $1.25 | $2.21 | $-0.09 | $0.21 | $2.02 | $3.73 | $3.10 | $0.16 | $0.12 | $-1.98 | $-17.97 | $1.81 | |
| Shares (Basic) | 56,479,000 | 54,654,000 | 54,978,000 | 53,850,000 | 57,053,000 | 54,187,000 | 54,325,000 | 53,471,000 | 53,282,000 | 53,121,000 | 53,050,000 | 52,850,000 | |
| Shares (Diluted) | 58,612,000 | 55,933,000 | 54,978,000 | 58,966,000 | 66,839,000 | 55,754,000 | 55,955,000 | 54,542,000 | 53,844,000 | 53,121,000 | 53,050,000 | 53,126,000 | |
| EBITDA | $223M | $292M | · | $149M | $281M | $237M | $254M | · | $-63M | $-67M | $-1.01B | · |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $121M | $61M | $94M | $144M | $108M | $159M | $70M | $155M | $73M | $95M | $60M | $46M | |
| PP&E (Net) | $310M | $254M | $273M | $295M | $308M | $142M | $166M | $226M | $283M | $316M | $331M | $333M | |
| PP&E (Gross) | $867M | $803M | $884M | $872M | $866M | $647M | $689M | $778M | $809M | $839M | $813M | $773M | |
| Accum. Depreciation | $557M | $549M | $611M | $577M | $557M | $505M | $523M | $552M | $526M | $522M | $482M | $441M | |
| Goodwill | $488M | $290M | $290M | $290M | $290M | $70M | $70M | $57M | $57M | $55M | $206M | $1.37B | |
| Intangibles | $350M | $255M | $301M | $359M | $425M | $8M | $9M | $499.0K | $882.0K | $5M | $8M | $8M | |
| Total Assets | $3.28B | $2.65B | $2.72B | $2.76B | $2.99B | $1.75B | $1.58B | $1.40B | $1.42B | $1.60B | $1.97B | $3.27B | |
| Deferred Tax | · | · | · | · | · | · | $164M | $119M | $87M | · | · | · | |
| Total Liabilities | $2.58B | $2.02B | $2.16B | $2.24B | $2.48B | $1.16B | $1.12B | $1.11B | $1.15B | $1.34B | $1.59B | $1.88B | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | $192M | $426M | · | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Retained Earnings | $1.02B | $1.04B | $995M | $1.08B | $1.14B | $1.09B | $948M | $806M | $799M | $801M | $923M | $1.93B | |
| Treasury Stock | $1.89B | $1.89B | $1.89B | $1.84B | $1.77B | $1.38B | $1.35B | $1.35B | $1.35B | $1.35B | $1.35B | $1.35B | |
| Stockholders' Equity | $696M | $629M | $560M | $525M | $513M | $592M | $459M | $287M | $272M | $265M | $384M | $1.39B | |
| Liabilities + Equity | $3.28B | $2.65B | $2.72B | $2.76B | $2.99B | $1.75B | $1.58B | $1.40B | $1.42B | $1.60B | $1.97B | $3.27B | |
| Shares Outstanding | 128,997,000 | 125,797,000 | 125,415,000 | 125,028,000 | 124,398,000 | 112,181,000 | 111,166,000 | 109,910,000 | 109,682,000 | 109,519,000 | 109,442,000 | 109,353,000 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $52M | $51M | $51M | $53M | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $45M | $36M | $162M | $159M | $148M | $12M | $7M | $6M | $4M | $9M | $10M | $7M | |
| Deferred Tax | $48M | $-30M | $-14M | $-40M | $48M | $-6M | $56M | $6M | $-82M | $-32M | $-129M | $25M | |
| Amort. of Intangibles | $59M | $46M | $58M | $66M | $103M | $1M | $723.0K | $671.0K | $5M | $2M | $3M | $3M | |
| Restructuring | · | · | · | $6M | $29M | $9M | $8M | $35M | $4M | $8M | $5M | $4M | |
| Operating Cash Flow | $306M | $105M | $200M | $468M | $392M | $237M | $215M | $228M | $111M | $354M | $231M | $19M | |
| CapEx | $67M | $56M | $53M | $61M | $62M | $35M | $21M | $28M | $65M | $61M | $81M | $84M | |
| Investing Cash Flow | $-404M | $-42M | $-51M | $-62M | $-1.34B | $-21M | $21M | $-5M | $-63M | $-59M | $-90M | $-97M | |
| Stock Repurchased | $0 | $0 | $50M | $75M | $390M | $27M | $1M | $0 | $0 | · | $0 | $0 | |
| Net Stock Activity | $0 | $0 | · | $-75M | $-390M | $-27M | $-1M | · | · | · | $0 | · | |
| Dividends Paid | $88M | $82M | $83M | $79M | $72M | $63M | $14M | $0 | $13M | $26M | $51M | $49M | |
| Financing Cash Flow | $156M | $-94M | $-202M | $-371M | $893M | $-127M | $-322M | $-140M | $-71M | $-260M | $-124M | $83M | |
| Net Change in Cash | $60M | $-33M | $-50M | $36M | $-51M | $89M | $-85M | $82M | $-22M | $35M | $14M | $4M | |
| Taxes Paid | $70M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $239M | $48M | · | $407M | $330M | $202M | $194M | · | $45M | $293M | $150M | · | |
| Levered FCF | $162M | $-28M | · | $389M | $281M | $188M | $170M | · | $48M | $249M | $109M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 48.4% | 48.1% | · | 49.0% | 48.8% | 59.4% | 61.6% | · | 63.6% | 65.3% | 64.6% | · | |
| Operating Margin | 4.8% | 6.8% | · | 3.5% | 6.1% | 8.4% | 9.5% | · | -2.3% | -2.2% | -30.7% | · | |
| Net Margin | 1.6% | 2.9% | · | 0.29% | 2.9% | 7.4% | 6.5% | · | 0.25% | -3.5% | -26.4% | · | |
| Pretax Margin | 2.3% | 4.1% | · | 1.5% | 4.2% | 7.9% | 8.4% | · | -4.1% | -3.8% | -32.2% | · | |
| EBITDA Margin | 4.8% | 6.8% | · | 3.5% | 6.1% | 8.4% | 9.5% | · | -2.3% | -2.2% | -30.7% | · | |
| ROA | 2.5% | 4.6% | · | 0.43% | 5.7% | 12.5% | 11.7% | · | 0.44% | -5.9% | -33.0% | · | |
| ROE | 11.1% | 20.8% | · | 2.4% | 24.4% | 39.6% | 46.1% | · | 2.5% | -32.4% | -93.2% | · | |
| ROIC | 21.8% | 32.2% | · | 5.7% | 38.0% | 37.5% | 42.9% | · | 1.4% | -23.3% | -175.7% | · |
유동성 및 지급능력 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | 2.0 | 2.6 | · | 1.7 | 4.0 | 15.5 | 8.2 | · | -1.4 | -1.4 | -20.4 | · |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.6 | · | 1.5 | 1.9 | 1.7 | 1.8 | · | 1.8 | 1.7 | 1.2 | · |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.7% | 8.2% | -6.0% | -7.4% | 62.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.4% | -1.9% | 12.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -43.4% | · | · | -89.6% | -45.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 81.2% | 3.0% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -19.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -40.7% | · | · | -90.8% | -35.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 81.0% | -2.9% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -18.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 6.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.70B | $4.32B | $3.99B | $4.25B | $4.58B | $2.81B | $2.67B | $2.66B | $2.70B | $2.96B | $3.28B | $3.16B | |
| Net Income TTM | $73M | $123M | $-5M | $12M | $135M | $208M | $174M | $8M | $7M | $-105M | $-954M | $96M | |
| Market Cap | $2.27B | $3.67B | · | $2.82B | $5.98B | $4.30B | $3.21B | · | $1.22B | $1.23B | $1.64B | · | |
| P/E | 14.0 | 13.2 | -377.4 | 107.4 | 23.8 | 10.3 | 9.3 | 101.2 | 92.5 | -5.7 | -0.8 | 20.1 | |
| P/S | 0.5 | 0.8 | · | 0.7 | 1.3 | 1.5 | 1.2 | · | 0.5 | 0.4 | 0.5 | · | |
| P/B | 3.3 | 5.8 | · | 5.4 | 11.6 | 7.3 | 7.0 | · | 4.5 | 4.7 | 3.5 | · | |
| P / Tangible Book | · | 43.9 | · | · | · | 8.4 | · | · | · | · | · | · | |
| P / Cash Flow | 7.4 | 35.0 | · | 6.0 | 15.2 | 18.2 | 14.9 | · | 11.0 | 3.5 | 7.1 | · | |
| P / FCF | 9.5 | 75.7 | · | 6.9 | 18.1 | 21.3 | 16.5 | · | 27.0 | 4.2 | 11.0 | · | |
| Dividend Yield | 3.9% | 2.2% | · | 2.8% | 1.2% | 1.5% | 0.43% | · | 1.1% | 2.1% | 3.1% | · | |
| Earnings Yield | 7.1% | 7.6% | -0.26% | 0.93% | 4.2% | 9.7% | 10.8% | 0.99% | 1.1% | -17.6% | -120.0% | 5.0% | |
| Payout Ratio | 120.0% | 66.6% | · | 640.8% | 53.0% | 30.3% | 7.9% | · | 192.4% | -24.3% | -5.9% | · | |
| Annual Payout | $88M | $82M | $83M | $79M | $72M | $63M | $14M | $0 | $13M | $26M | $51M | $49M |
손익계산서 16
| 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 | $1.22B | $1.20B | $1.16B | $1.16B | $1.18B | $1.08B | $1.07B | $1.08B | $1.10B | $1.02B | $979M | $979M | $1.02B | $990M | $1.02B | $1.07B | |
| Cost of Revenue | $633M | $610M | $602M | $586M | $626M | $571M | $558M | $545M | $567M | $505M | $482M | $473M | $510M | $495M | $518M | $539M | |
| Gross Profit | $586M | $587M | $563M | $572M | $550M | $508M | $511M | $532M | $529M | $513M | $497M | $506M | $506M | $495M | $506M | $533M | |
| SG&A Expense | $57M | $55M | $50M | $63M | $64M | $52M | $51M | $54M | $55M | $51M | $54M | $49M | $48M | $45M | $40M | $45M | |
| Operating Expenses | $509M | $529M | $510M | $521M | $488M | $429M | $441M | $451M | $467M | $457M | $439M | $422M | $541M | $453M | $468M | $474M | |
| Operating Income | $77M | $57M | $53M | $51M | $63M | $79M | $70M | $81M | $62M | $56M | $58M | $84M | $-35M | $42M | $37M | $58M | |
| Interest Expense | $27M | $28M | $29M | $29M | $28M | $25M | $27M | $28M | $30M | $29M | $28M | $28M | $28M | $27M | $23M | $19M | |
| Interest Income | · | · | · | $638.0K | $694.0K | $646.0K | $897.0K | $753.0K | $803.0K | $730.0K | $1M | $1M | $420.0K | $288.0K | $216.0K | $92.0K | |
| Pretax Income | $51M | $30M | $20M | $23M | $36M | $54M | $44M | $46M | $33M | $27M | $31M | $57M | $-63M | $16M | $14M | $39M | |
| Income Tax | $15M | $10M | $7M | $7M | $11M | $23M | $13M | $12M | $5M | $39M | $27M | $102M | $-110M | $13M | $20M | $19M | |
| Net Income | $36M | $20M | $13M | $15M | $25M | $31M | $31M | $34M | $28M | $-11M | $4M | $-46M | $47M | $3M | $-6M | $20M | |
| EPS (Basic) | $0.62 | $0.36 | $0.23 | $0.27 | $0.44 | $0.57 | $0.56 | $0.62 | $0.51 | $-0.20 | $0.08 | $-0.83 | $0.86 | $0.04 | $-0.10 | $0.37 | |
| EPS (Diluted) | $0.61 | $0.35 | $0.22 | $0.26 | $0.42 | $0.55 | $0.55 | $0.61 | $0.50 | $-0.18 | $0.08 | $-0.83 | $0.84 | $0.06 | $-0.10 | $0.33 | |
| Shares (Basic) | 57,534,000 | -112,700,000 | 56,703,000 | 56,531,000 | 55,945,000 | -109,240,000 | 54,700,000 | 54,650,000 | 54,544,000 | -110,906,000 | 55,485,000 | 55,242,000 | 55,157,000 | -109,279,000 | 55,380,000 | 53,998,000 | |
| Shares (Diluted) | 58,846,000 | -117,300,000 | 58,890,000 | 58,664,000 | 58,358,000 | -111,686,000 | 55,962,000 | 55,842,000 | 55,815,000 | -113,553,000 | 56,852,000 | 55,242,000 | 56,437,000 | -109,837,000 | 55,380,000 | 59,672,000 | |
| EBITDA | $77M | · | $53M | $51M | $63M | · | $70M | $81M | $62M | · | $58M | $84M | $-35M | · | $37M | $58M |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $98M | $121M | $107M | $107M | $107M | $61M | $85M | $83M | $85M | · | $106M | $87M | $172M | · | $166M | $112M | |
| PP&E (Net) | $304M | $310M | $313M | $311M | $312M | $254M | $258M | $259M | $263M | · | $277M | $283M | $288M | · | $300M | $298M | |
| PP&E (Gross) | · | $867M | · | · | · | $803M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $573M | $557M | $598M | $583M | $565M | $549M | $641M | $639M | $625M | · | $627M | $609M | $592M | · | $597M | $587M | |
| Goodwill | $488M | $488M | $488M | $487M | $488M | $290M | $290M | $290M | $290M | $290M | $290M | $290M | $290M | $290M | $290M | $290M | |
| Intangibles | $334M | $350M | $364M | $379M | $394M | $255M | $266M | $277M | $288M | · | $316M | $330M | $345M | · | $374M | $388M | |
| Total Assets | $3.13B | $3.28B | $3.21B | $3.10B | $3.04B | $2.65B | $2.58B | $2.62B | $2.63B | · | $2.63B | $2.59B | $2.74B | · | $2.77B | $2.77B | |
| Total Liabilities | $2.41B | $2.58B | $2.52B | $2.41B | $2.36B | $2.02B | $1.97B | $2.02B | $2.05B | · | $2.03B | $1.96B | $2.07B | · | $2.22B | $2.21B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $1.03B | $1.02B | $1.02B | $1.03B | $1.04B | $1.04B | $1.03B | $1.02B | $1.00B | · | $1.03B | $1.04B | $1.11B | · | $1.09B | $1.12B | |
| Treasury Stock | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | $1.89B | · | $1.87B | $1.84B | $1.84B | · | $1.80B | $1.77B | |
| Stockholders' Equity | $716M | $696M | $687M | $686M | $679M | $629M | $612M | $596M | $578M | · | $597M | $626M | $670M | · | $548M | $559M | |
| Liabilities + Equity | $3.13B | $3.28B | $3.21B | $3.10B | $3.04B | $2.65B | $2.58B | $2.62B | $2.63B | · | $2.63B | $2.59B | $2.74B | · | $2.77B | $2.77B | |
| Shares Outstanding | 129,410,000 | 128,997,000 | 128,967,000 | 128,931,000 | 128,886,000 | 125,797,000 | 125,757,000 | 125,716,000 | 125,684,000 | 125,415,000 | 125,354,000 | 125,308,000 | 125,287,000 | 125,028,000 | 125,019,000 | 124,981,000 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | $12M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | |
| Stock-based Comp | $12M | $10M | $10M | $11M | $13M | $9M | $8M | $8M | $12M | $15M | $16M | $15M | $116M | $37M | $45M | $36M | |
| Amort. of Intangibles | $15M | $15M | $15M | $15M | $14M | $11M | $11M | $11M | $13M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $855.0K | $541.0K | |
| Operating Cash Flow | $171M | $42M | $118M | $8M | $148M | $-62M | $106M | $15M | $45M | $-20M | $78M | $37M | $105M | $56M | $125M | $82M | |
| CapEx | $16M | $18M | $21M | $18M | $11M | $12M | $18M | $14M | $12M | $17M | $15M | $12M | $10M | $12M | $19M | $14M | |
| Investing Cash Flow | $-34M | $-29M | $-70M | $-19M | $-296M | $-14M | $-1M | $-14M | $-12M | $-15M | $-15M | $-12M | $-10M | $-12M | $-19M | $-15M | |
| Stock Repurchased | · | · | · | · | · | $0 | · | · | · | $26M | · | · | · | $45M | · | · | |
| Dividends Paid | $23M | $22M | $22M | $22M | $21M | $20M | $20M | $20M | $21M | $19M | $20M | $19M | $26M | $19M | $21M | $18M | |
| Financing Cash Flow | $-159M | $502.0K | $-49M | $10M | $194M | $52M | $-102M | $-2M | $-43M | $22M | $-44M | $-111M | $-69M | $-66M | $-52M | $-51M | |
| Net Change in Cash | $-22M | $14M | $180.0K | $-484.0K | $46M | $-24M | $3M | $-2M | $-9M | $-12M | $19M | $-85M | $28M | $-21M | $53M | $16M | |
| Free Cash Flow | $155M | · | · | · | $127M | · | · | · | $34M | · | · | · | $96M | · | · | · | |
| Levered FCF | $136M | · | · | · | $108M | · | · | · | $8M | · | · | · | $117M | · | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 48.1% | · | 48.3% | 49.4% | 46.8% | · | 47.8% | 49.4% | 48.3% | · | 50.8% | 51.7% | 49.8% | · | 49.4% | 49.7% | |
| Operating Margin | 6.3% | · | 4.5% | 4.4% | 5.3% | · | 6.6% | 7.5% | 5.6% | · | 5.9% | 8.6% | -3.5% | · | 3.6% | 5.4% | |
| Net Margin | 2.9% | · | 1.1% | 1.3% | 2.1% | · | 2.9% | 3.1% | 2.5% | · | 0.45% | -4.7% | 4.7% | · | -0.56% | 1.8% | |
| Pretax Margin | 4.2% | · | 1.7% | 2.0% | 3.0% | · | 4.1% | 4.3% | 3.0% | · | 3.2% | 5.8% | -6.2% | · | 1.4% | 3.6% | |
| EBITDA Margin | 6.3% | · | 4.5% | 4.4% | 5.3% | · | 6.6% | 7.5% | 5.6% | · | 5.9% | 8.6% | -3.5% | · | 3.6% | 5.4% | |
| ROA | 1.2% | · | 0.46% | 0.54% | 0.87% | · | 1.2% | 1.3% | 1.0% | · | 0.16% | -1.7% | 1.7% | · | -0.20% | 0.68% | |
| ROE | 5.1% | · | 2.0% | 2.4% | 3.9% | · | 5.1% | 5.6% | 4.4% | · | 0.76% | -7.7% | 7.9% | · | -0.82% | 2.9% | |
| ROIC | 7.5% | · | 5.1% | 5.0% | 6.4% | · | 8.0% | 9.9% | 9.1% | · | 1.4% | -10.8% | 4.0% | · | -2.7% | 5.2% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | 2.9 | · | 1.8 | 1.8 | 2.3 | · | 2.6 | 2.8 | 2.1 | · | 2.1 | 3.0 | -1.2 | · | 1.6 | 3.0 |
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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 |
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 | $4.72B | · | $4.57B | $4.48B | $4.42B | · | $4.22B | $4.13B | $4.07B | · | $4.00B | $4.09B | $4.27B | · | $4.44B | $4.61B | |
| Net Income TTM | $89M | · | $84M | $105M | $117M | · | $97M | $20M | $34M | · | $297.0K | $16M | $57M | · | $31M | $98M | |
| Market Cap | $2.34B | · | $3.05B | $3.24B | $3.09B | · | $4.02B | $3.86B | $4.43B | · | $3.69B | $3.90B | $3.07B | · | $2.19B | $2.43B | |
| P/E | 12.0 | · | 16.3 | 13.6 | 11.5 | · | 18.4 | 85.3 | 59.7 | · | -2945.0 | 129.7 | 24.8 | · | 38.1 | 13.3 | |
| P/S | 0.5 | · | 0.7 | 0.7 | 0.7 | · | 1.0 | 0.9 | 1.1 | · | 0.9 | 1.0 | 0.7 | · | 0.5 | 0.5 | |
| P/B | 3.3 | · | 4.4 | 4.7 | 4.5 | · | 6.6 | 6.5 | 7.7 | · | 6.2 | 6.2 | 4.6 | · | 4.0 | 4.3 | |
| P / Tangible Book | · | · | · | · | · | · | 72.0 | 132.1 | 75005.7 | · | · | 717.9 | 86.1 | · | · | · | |
| P / Cash Flow | 13.7 | · | · | · | 22.4 | · | · | · | 97.4 | · | · | · | 29.1 | · | · | · | |
| P / FCF | 15.1 | · | · | · | 24.3 | · | · | · | 131.7 | · | · | · | 32.0 | · | · | · | |
| Earnings Yield | 8.4% | · | 6.1% | 7.3% | 8.7% | · | 5.4% | 1.2% | 1.7% | · | -0.03% | 0.77% | 4.0% | · | 2.6% | 7.5% | |
| Payout Ratio | 64.6% | · | · | · | 86.3% | · | · | · | 77.6% | · | · | · | 53.9% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $4.70B | $4.32B | $3.99B | $4.25B | $4.58B |
| 매출 총이익률 % | 48.4% | 48.1% | — | 49.0% | 48.8% |
| 영업이익률 % | 4.8% | 6.8% | — | 3.5% | 6.1% |
| 순이익 | $73M | $123M | $-5M | $12M | $135M |
| 희석 EPS | $1.25 | $2.21 | $-0.09 | $0.21 | $2.02 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $239M | $48M | — | $407M | $330M |
최신 뉴스 이 회사 관련 최근 헤드라인
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.