VC 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$3.77B2022-12-31 → 2025-12-31
EPS$7.282022-12-31 → 2025-12-31
순이익률3.8%2022-12-31 → 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
VC
5년 평균
동종업계 중앙값
결론
P/E (TTM)
17.0
·
18.8
적정 가치
P/S (TTM)
0.6
·
0.7
고평가
P/B (MRQ)
1.5
·
1.7
적정 가치
EV / EBITDA
17.3
·
10.0
고평가
Price / Cash Flow (주가 / 현금 흐름)
5.8
·
7.6
저평가
EV / Revenue (EV / 매출)
0.5
·
·
·
주가 / 유형 장부 가치 (MRQ)
1.6
·
·
·
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
VC
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
12.8%
·
23.4%
약함
EBITDA Margin (EBITDA 마진)
2.9%
·
11.5%
약함
세전 마진 (TTM)
7.2%
·
7.9%
동일
순이익률 (TTM)
3.8%
·
5.1%
동일
ROA (TTM)
4.3%
·
3.9%
최상위권
ROE (TTM)
9.4%
·
9.8%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VC
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.2
·
0.6
낮은 부채
유동비율 (MRQ)
1.8
·
2.3
낮은 유동성
Quick Ratio (당좌 비율)
1.4
·
1.1
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.2
·
0.6
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VC
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-2.5%
·
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
0.11%
·
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
8.1%
·
·
·
EPS YoY
-31.4%
·
·
·
Net Income YoY (순이익 YoY)
-32.1%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
18.7%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
17.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
VC
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$7.28
·
·
·
Revenue / Share (주당 매출)
$136.52
·
·
·
Cash Flow / Share (주당 현금 흐름)
$14.86
·
·
·
Cash / Share (주당 현금)
$28.77
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VC
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.1
·
1.0
최상위권
Inventory Turnover (재고 회전율)
11.7
·
5.9
최상위권
Receivables Turnover (매출 채권 회전율)
6.3
·
7.6
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$358.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.63%
지급 비율7.5%
연간 지급액≈$1.50분기별 납부
배당락일
금액
통화
수익률
9월 1, 2026
$0.38
USD
≈1.4%
6월 1, 2026
$0.38
USD
≈1.1%
3월 2, 2026
$0.38
USD
≈0.97%
11월 18, 2025
$0.28
USD
≈0.54%
8월 18, 2025
$0.28
USD
≈0.23%
1월 25, 2016
$43.40
USD
≈69.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈7.7%
다음 실적10월 21, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 22, 2026
$1.91
$2.26
-15.4%
2026년 3월 31일
$1.65
$1.91
-13.8%
2025년 12월 31일
$2.96
$2.14
38.4%
2025년 9월 30일
$2.15
$2.16
-0.56%
2025년 6월 30일
$2.39
$2.17
10.2%
2025년 3월 31일
$2.40
$1.88
27.4%
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
$3.77B
$3.87B
$3.95B
$3.76B
$2.77B
$2.55B
$2.94B
$2.98B
$3.15B
$3.16B
$3.25B
$2.59B
Cost of Revenue
$3.24B
$3.33B
$3.47B
$3.39B
$2.52B
$2.30B
$2.62B
$2.57B
$2.65B
$2.71B
$2.81B
$2.25B
Gross Profit
$532M
$531M
$487M
$368M
$254M
$245M
$324M
$411M
$491M
$456M
$430M
$340M
R&D Expense
$220M
$191M
$210M
$196M
$191M
$201M
$300M
$286M
$253M
$295M
$294M
$257M
SG&A Expense
$202M
$207M
$207M
$188M
$175M
$193M
$221M
$193M
$226M
$224M
$245M
$228M
Interest Expense
$13M
$15M
$17M
$14M
$10M
$16M
$13M
$14M
$21M
$18M
$19M
$25M
Interest Income
$22M
$17M
$10M
$4M
$2M
$5M
$4M
$7M
$5M
$6M
$5M
$4M
Other Non-op
·
·
·
·
$-5M
$-9M
$-4M
$8M
$-8M
·
·
·
Pretax Income
$338M
$298M
$257M
$175M
$81M
$-20M
$106M
$216M
$223M
$161M
$69M
$-43M
Income Tax
$125M
$-8M
$-330M
$45M
$31M
$28M
$24M
$43M
$48M
$30M
$27M
$32M
Net Income
$201M
$296M
$568M
$124M
$41M
$-56M
$70M
$164M
$176M
$75M
$2.28B
$-295M
EPS (Basic)
$7.39
$10.72
$20.21
$4.41
$1.46
$-2.01
$2.49
$5.56
$5.57
$2.14
$54.00
$-6.44
EPS (Diluted)
$7.28
$10.61
$19.93
$4.35
$1.44
$-2.01
$2.48
$5.52
$5.47
$2.12
$52.63
$-6.44
Shares (Basic)
27,200,000
27,600,000
28,100,000
28,100,000
28,000,000
27,900,000
28,100,000
29,500,000
31,600,000
35,000,000
42,300,000
45,800,000
Shares (Diluted)
27,600,000
27,900,000
28,500,000
28,500,000
28,400,000
27,900,000
28,200,000
29,700,000
32,200,000
35,400,000
43,400,000
45,800,000
EBITDA
$109M
$96M
$104M
$108M
$108M
$104M
$100M
$91M
$87M
$84M
$169M
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$771M
$623M
$515M
$520M
$452M
$496M
$466M
$463M
$706M
$878M
$2.73B
$476M
Short-term Investments
·
·
·
·
·
·
·
·
·
$0
$47M
$0
Receivables
$613M
$578M
$666M
$672M
$549M
$484M
$514M
$486M
$530M
$505M
$502M
$531M
Inventory
$269M
$283M
$298M
$348M
$262M
$177M
$169M
$184M
$189M
$151M
$187M
$208M
Prepaid Expense
$5M
$1M
$3M
$0
$21M
$18M
$22M
$20M
$36M
$35M
$28M
$30M
Other Current Assets
$130M
$109M
$134M
$167M
$158M
$180M
$193M
$159M
$175M
$170M
$581M
$250M
Current Assets
$1.78B
$1.60B
$1.62B
$1.71B
$1.42B
$1.34B
$1.34B
$1.30B
$1.60B
$1.71B
$4.05B
$3.13B
PP&E (Net)
$524M
$452M
$418M
$364M
$388M
$436M
$436M
$397M
$377M
$345M
$351M
$363M
PP&E (Gross)
·
·
·
·
·
·
$774M
$676M
$622M
$536M
$507M
$484M
Accum. Depreciation
$736M
$647M
$627M
$570M
$542M
$484M
$391M
$303M
$269M
$210M
$170M
$136M
Goodwill
·
·
·
·
·
·
$0
$0
$47M
$45M
$40M
$46M
Intangibles
$109M
$71M
$46M
$54M
$68M
$78M
$81M
$82M
$85M
$84M
$93M
$110M
Other Non-current Assets
$189M
$94M
$75M
$62M
$111M
$135M
$150M
$143M
$151M
$146M
$88M
$145M
Total Assets
$3.39B
$2.97B
$2.73B
$2.45B
$2.23B
$2.27B
$2.27B
$2.01B
$2.30B
$2.37B
$4.68B
$5.32B
Accounts Payable
$540M
$505M
$551M
$657M
$522M
$500M
$511M
$436M
$470M
$463M
$482M
$485M
Short-term Debt
·
·
·
·
·
·
$37M
$57M
$44M
$33M
$34M
$21M
Current Liabilities
$992M
$916M
$931M
$1.03B
$852M
$824M
$798M
$721M
$801M
$911M
$2.77B
$1.83B
Capital Leases
$109M
$78M
$79M
$99M
$117M
$146M
$139M
$0
·
·
·
·
Deferred Tax
$51M
$43M
$31M
$27M
$27M
$28M
$27M
$23M
$23M
$20M
$21M
$53M
Other Non-current Liabilities
$212M
$87M
$85M
$64M
$75M
$92M
$72M
$76M
$95M
$69M
$75M
$109M
Total Debt
$283M
$301M
$318M
$336M
$349M
$349M
$385M
$405M
$391M
$379M
$381M
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Paid-in Capital
$1.40B
$1.38B
$1.36B
$1.35B
$1.35B
$1.35B
$1.34B
$1.33B
$1.34B
$1.33B
$1.34B
$1.25B
Retained Earnings
$2.84B
$2.65B
$2.27B
$1.79B
$1.66B
$1.62B
$1.68B
$1.61B
$1.45B
$1.27B
$1.19B
$661M
Treasury Stock
$2.43B
$2.39B
$2.34B
$2.25B
$2.27B
$2.28B
$2.27B
$2.26B
$1.97B
$1.78B
$1.29B
$747M
AOCI
$-240M
$-306M
$-254M
$-213M
$-229M
$-304M
$-267M
$-216M
$-174M
$-233M
$-190M
$-299M
Stockholders' Equity
$1.57B
$1.33B
$1.04B
$675M
$516M
$387M
$480M
$465M
$637M
$586M
$1.06B
$865M
Liabilities + Equity
$3.39B
$2.97B
$2.73B
$2.45B
$2.23B
$2.27B
$2.27B
$2.01B
$2.30B
$2.37B
$4.68B
$5.32B
Shares Outstanding
26,800,000
27,200,000
27,700,000
28,200,000
28,000,000
28,000,000
28,000,000
28,000,000
31,000,000
33,000,000
44,000,000
44,000,000
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$109M
$96M
$104M
$108M
$108M
$104M
$100M
$91M
$87M
$84M
$169M
$270M
Stock-based Comp
$45M
$41M
$34M
$26M
$18M
$18M
$17M
$8M
$12M
$8M
$8M
$8M
Deferred Tax
$25M
$-86M
$-403M
$-1M
$0
$7M
$-5M
$1M
$6M
$-13M
$-26M
$-13M
Amort. of Intangibles
·
·
·
·
·
·
$16M
$15M
$13M
·
$15M
$14M
Restructuring
$8M
$32M
$6M
$6M
$14M
$76M
$4M
$29M
$14M
$49M
$36M
$54M
Other Non-cash
$30M
$80M
$-36M
$-90M
$-109M
$95M
$1M
$-60M
$-64M
$-34M
$-2.10B
·
Operating Cash Flow
$410M
$427M
$267M
$167M
$58M
$168M
$183M
$204M
$215M
$116M
$338M
$284M
CapEx
·
·
·
·
·
·
$142M
$127M
$99M
$75M
$187M
$340M
Investing Cash Flow
$-181M
$-189M
$-123M
$-68M
$-63M
$-98M
$-128M
$-98M
$-173M
$302M
$2.36B
$-740M
Debt Issued
·
·
·
·
·
·
·
·
·
$0
$0
$619M
Net Debt Issued
·
$0
$0
$-350M
$0
$-400M
$0
$0
$-2M
$-2M
$-250M
·
Stock Repurchased
$57M
$63M
$107M
$0
$0
$16M
$20M
$300M
$200M
$500M
$500M
$500M
Net Stock Activity
$-57M
$-63M
$-107M
$0
$0
$-16M
$-20M
$-300M
$-200M
$-500M
$-500M
·
Dividends Paid
$15M
$0
$0
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-116M
$-100M
$-156M
$-9M
$-29M
$-58M
$-49M
$-335M
$-234M
$-2.26B
$-774M
$-359M
Net Change in Cash
$147M
$108M
$-5M
$68M
$-45M
$31M
$2M
$-242M
$-173M
$-1.85B
$1.90B
$-850M
Taxes Paid
$98M
$73M
$68M
$29M
$15M
$19M
$40M
$47M
$49M
$92M
$67M
$130M
Free Cash Flow
·
·
·
·
·
·
$41M
$77M
$118M
$45M
$151M
·
Levered FCF
·
·
·
·
·
·
$31M
$66M
$102M
$30M
$139M
·
수익성6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
14.1%
13.7%
12.3%
9.8%
9.2%
9.6%
11.0%
13.8%
15.9%
14.7%
13.2%
·
Net Margin
5.3%
7.1%
12.3%
3.3%
1.5%
-2.2%
2.4%
5.5%
5.6%
2.4%
70.4%
·
Pretax Margin
9.0%
7.7%
6.5%
4.7%
2.9%
-0.78%
3.6%
7.2%
7.1%
5.1%
2.1%
·
EBITDA Margin
2.9%
2.5%
2.6%
2.9%
3.9%
4.1%
3.4%
3.0%
2.8%
2.7%
5.2%
·
ROA
6.0%
9.4%
18.8%
5.3%
1.8%
-2.5%
3.3%
7.6%
7.5%
2.1%
45.7%
·
ROE
13.0%
21.8%
56.7%
20.8%
9.1%
-12.9%
14.8%
29.8%
28.8%
9.1%
237.7%
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.8
1.7
1.7
1.7
1.7
1.6
1.7
1.8
2.0
1.9
1.5
·
Quick Ratio
1.4
1.3
1.3
1.2
1.2
1.2
1.2
1.3
1.5
1.5
1.2
·
Debt / Equity
0.2
0.2
0.3
0.5
0.7
0.9
0.8
0.9
0.6
0.6
0.4
·
LT Debt / Equity
0.2
0.2
0.3
0.5
0.7
0.9
0.7
0.7
0.5
0.6
0.3
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.3
1.5
1.6
1.2
1.1
1.4
1.4
1.3
0.9
0.6
·
Inventory Turnover
11.7
11.5
10.7
11.1
11.5
13.3
14.8
13.8
15.6
16.0
14.3
·
Receivables Turnover
6.3
6.2
5.9
6.2
5.4
5.1
5.9
5.9
6.1
6.3
6.3
·
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$58.51
$45.18
$37.47
$23.94
$18.43
$13.82
·
$16.61
$20.55
$14.65
$26.43
·
Revenue / Share
$136.52
$138.57
$138.74
$131.79
$97.64
$91.33
$104.43
$100.47
$97.70
$89.29
$74.77
·
Cash Flow / Share
$14.86
$15.30
$9.37
$5.86
$2.04
$6.02
$6.49
$6.87
$6.74
$3.39
$7.79
·
Cash / Share
$28.77
$22.90
$18.59
$18.44
$16.14
$17.71
·
$16.54
$22.77
$21.95
$68.20
·
Dividend / Share
$0.38
·
·
·
·
·
·
·
·
$43.40
$43.40
·
EPS (TTM)
$7.28
$10.61
$19.93
$4.35
$1.44
$-2.01
$2.48
$5.52
$5.47
$2.12
$52.63
$-6.44
성장률7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.5%
-2.2%
5.3%
35.4%
8.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
0.11%
11.7%
15.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
8.1%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-31.4%
-46.8%
358.2%
202.1%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
18.7%
94.6%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-32.1%
-47.9%
358.1%
202.4%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
17.5%
93.3%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$3.77B
$3.87B
$3.95B
$3.76B
$2.77B
$2.55B
$2.94B
$2.98B
$3.15B
$3.16B
$3.25B
$2.59B
Net Income TTM
$201M
$296M
$568M
$124M
$41M
$-56M
$70M
$164M
$176M
$75M
$2.28B
$-295M
Market Cap
$2.55B
$2.41B
$3.46B
$3.69B
$3.11B
$3.51B
·
$1.69B
$3.88B
$3.21B
$4.58B
·
Enterprise Value
$2.06B
$2.09B
$3.26B
$3.51B
$3.01B
$3.37B
·
$1.63B
$3.56B
$2.71B
$2.19B
·
P/E
13.1
8.4
6.3
30.1
77.2
-62.4
34.9
10.9
22.9
37.9
2.2
-16.6
P/S
0.7
0.6
0.9
1.0
1.1
1.4
·
0.6
1.2
1.0
1.4
·
P/B
1.6
2.0
3.3
5.5
6.0
9.1
·
3.6
6.1
5.5
4.3
·
P / Tangible Book
1.7
1.9
3.5
5.9
6.9
11.4
·
·
·
·
·
·
P / Cash Flow
6.2
5.7
13.0
22.1
53.7
20.9
·
8.3
17.9
26.8
13.6
·
P / FCF
·
·
·
·
·
·
·
21.9
32.9
71.4
30.3
·
EV / EBITDA
18.9
21.8
31.4
32.5
27.9
32.4
·
17.9
41.0
32.3
12.9
·
EV / FCF
·
·
·
·
·
·
·
21.2
30.2
60.3
14.5
·
EV / Revenue
0.5
0.5
0.8
0.9
1.1
1.3
·
0.5
1.1
0.9
0.7
·
Dividend Yield
0.59%
0.00%
0.00%
·
·
·
·
·
·
·
·
·
Earnings Yield
7.7%
12.0%
16.0%
3.3%
1.3%
-1.6%
2.9%
9.2%
4.4%
2.6%
46.0%
-6.0%
Payout Ratio
7.5%
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$15M
$0
$0
·
·
·
·
·
·
·
·
·
손익계산서15
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
$960M
$954M
$948M
$917M
$969M
$934M
$939M
$980M
$1.01B
$933M
$990M
$1.01B
$983M
$967M
$1.06B
$1.03B
Cost of Revenue
$842M
$841M
$826M
$786M
$828M
$796M
$805M
$849M
$867M
$814M
$860M
$871M
$879M
$857M
$950M
$922M
Gross Profit
$118M
$113M
$122M
$131M
$141M
$138M
$134M
$131M
$147M
$119M
$130M
$143M
$104M
$110M
$114M
$104M
SG&A Expense
$46M
$54M
$54M
$53M
$48M
$47M
$55M
$51M
$49M
$52M
$51M
$52M
$52M
$52M
$54M
$47M
Interest Expense
$2M
$3M
$3M
$3M
$4M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$4M
$3M
Interest Income
$5M
$5M
$6M
$6M
$6M
$4M
$5M
$4M
$4M
$4M
$4M
$3M
$1M
$2M
$1M
$1M
Other Non-op
$-2M
$4M
·
$2M
$1M
$1M
·
$2M
$3M
$2M
·
$3M
$-10M
$3M
·
$5M
Pretax Income
$76M
$49M
$65M
$81M
$97M
$95M
$84M
$51M
$100M
$63M
$77M
$92M
$36M
$52M
$56M
$58M
Income Tax
$26M
$16M
$-13M
$90M
$22M
$26M
$-44M
$10M
$13M
$13M
$-378M
$21M
$13M
$14M
$21M
$9M
Net Income
$49M
$31M
$74M
$-11M
$71M
$67M
$125M
$40M
$83M
$48M
$448M
$66M
$20M
$34M
$34M
$44M
EPS (Basic)
$1.84
$1.16
$2.73
$-0.40
$2.60
$2.46
$4.55
$1.45
$3.01
$1.74
$15.94
$2.35
$0.71
$1.21
$1.20
$1.57
EPS (Diluted)
$1.80
$1.14
$2.67
$-0.40
$2.57
$2.44
$4.48
$1.43
$2.97
$1.71
$15.73
$2.32
$0.70
$1.18
$1.19
$1.54
Shares (Basic)
26,700,000
26,800,000
·
27,300,000
27,300,000
27,200,000
·
27,600,000
27,600,000
27,600,000
·
28,100,000
28,300,000
28,200,000
·
28,100,000
Shares (Diluted)
27,200,000
27,300,000
·
27,900,000
27,600,000
27,500,000
·
27,900,000
27,900,000
28,000,000
·
28,500,000
28,700,000
28,700,000
·
28,500,000
EBITDA
$29M
$29M
·
·
$27M
$25M
·
·
·
$22M
·
·
·
$29M
·
·
대차대조표26
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
$648M
$680M
$771M
$762M
$668M
$655M
$623M
$550M
$505M
$504M
·
$481M
$455M
$484M
·
$362M
Receivables
$666M
$675M
$613M
$574M
$621M
$613M
$578M
$719M
$695M
$652M
·
$679M
$678M
$695M
·
$733M
Inventory
$328M
$316M
$269M
$313M
$296M
$310M
$283M
$321M
$311M
$342M
·
$318M
$329M
$358M
·
$341M
Prepaid Expense
$5M
$6M
$5M
$21M
$24M
$26M
$1M
$18M
$18M
$22M
·
$19M
$20M
$25M
·
$19M
Other Current Assets
$158M
$148M
$130M
$126M
$135M
$116M
$109M
$109M
$127M
$129M
·
$140M
$131M
$124M
·
$155M
Current Assets
$1.80B
$1.82B
$1.78B
$1.78B
$1.72B
$1.70B
$1.60B
$1.70B
$1.64B
$1.63B
·
$1.62B
$1.60B
$1.66B
·
$1.59B
PP&E (Net)
$524M
$516M
$524M
$489M
$485M
$462M
$452M
$438M
$416M
$415M
·
$377M
$367M
$365M
·
$336M
Accum. Depreciation
·
·
$736M
·
·
·
$647M
·
·
·
·
·
·
·
·
·
Goodwill
·
·
·
$29M
$31M
$34M
·
$35M
·
·
·
·
·
·
·
·
Intangibles
$101M
$105M
$109M
$112M
$110M
$73M
$71M
$76M
$41M
$43M
·
$40M
$44M
$49M
·
$56M
Other Non-current Assets
$229M
$191M
$189M
$164M
$163M
$89M
$94M
$79M
$83M
$79M
·
$124M
$110M
$110M
·
$124M
Total Assets
$3.46B
$3.42B
$3.39B
$3.25B
$3.19B
$3.00B
$2.97B
$2.89B
$2.73B
$2.74B
·
$2.36B
$2.32B
$2.40B
·
$2.33B
Accounts Payable
$620M
$613M
$540M
$533M
$557M
$556M
$505M
$547M
$529M
$566M
·
$595M
$564M
$605M
·
$645M
Current Liabilities
$1.01B
$1.05B
$992M
$941M
$921M
$927M
$916M
$937M
$887M
$938M
·
$948M
$911M
$964M
·
$980M
Capital Leases
$111M
$115M
$109M
$115M
$111M
$112M
$78M
$79M
$83M
$89M
·
$87M
$93M
$99M
·
$97M
Deferred Tax
$47M
$52M
$51M
$62M
$62M
$47M
$43M
$46M
$34M
$32M
·
$30M
$30M
$28M
·
$26M
Other Non-current Liabilities
$230M
$199M
$212M
$181M
$193M
$92M
$87M
$109M
$71M
$76M
·
$64M
$73M
$64M
·
$63M
Total Debt
$284M
$279M
·
·
$292M
$297M
·
$306M
$309M
$314M
·
$323M
$327M
$331M
·
$340M
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
Paid-in Capital
$1.40B
$1.39B
$1.40B
$1.39B
$1.38B
$1.37B
$1.38B
$1.37B
$1.36B
$1.35B
·
$1.35B
$1.34B
$1.33B
·
$1.35B
Retained Earnings
$2.90B
$2.86B
$2.84B
$2.73B
$2.68B
$2.61B
$2.65B
$2.43B
$2.39B
$2.32B
·
$1.91B
$1.84B
$1.82B
·
$1.75B
Treasury Stock
$2.44B
$2.44B
$2.43B
$2.38B
$2.38B
$2.38B
$2.39B
$2.35B
$2.35B
$2.35B
·
$2.31B
$2.27B
$2.24B
·
$2.26B
AOCI
$-243M
$-252M
$-240M
$-255M
$-255M
$-287M
$-306M
$-263M
$-286M
$-268M
·
$-225M
$-213M
$-197M
·
$-294M
Stockholders' Equity
$1.61B
$1.56B
$1.57B
$1.48B
$1.42B
$1.31B
$1.33B
$1.19B
$1.11B
$1.05B
·
$724M
$705M
$720M
·
$555M
Liabilities + Equity
$3.46B
$3.42B
$3.39B
$3.25B
$3.19B
$3.00B
$2.97B
$2.89B
$2.73B
$2.74B
·
$2.36B
$2.32B
$2.40B
·
$2.33B
Shares Outstanding
26,700,000
26,700,000
26,800,000
27,300,000
27,300,000
27,300,000
27,200,000
·
·
27,600,000
·
27,900,000
·
28,300,000
·
28,100,000
현금 흐름11
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
$29M
$29M
$29M
$28M
$27M
$25M
$25M
$25M
$24M
$22M
$25M
$24M
$26M
$29M
$29M
$27M
Stock-based Comp
$12M
$12M
$11M
$11M
$12M
$11M
$10M
$10M
$11M
$10M
$8M
$9M
$9M
$8M
$7M
$6M
Restructuring
·
·
·
·
·
·
$1M
$28M
$1M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
Other Non-cash
·
$-66M
·
·
·
$-31M
·
·
·
$-5M
·
·
·
$-90M
·
·
Operating Cash Flow
$37M
$6M
$118M
$127M
$95M
$70M
$203M
$98M
$57M
$69M
$98M
$127M
$61M
$-19M
$165M
$74M
Investing Cash Flow
$-45M
$-48M
$-45M
$-21M
$-82M
$-33M
$-41M
$-76M
$-35M
$-37M
$-43M
$-31M
$-29M
$-20M
$-24M
$-13M
Stock Repurchased
$6M
$30M
$50M
$0
$0
$7M
$43M
$0
$20M
$20M
$31M
$46M
$30M
$0
·
$0
Net Stock Activity
$-6M
$-30M
·
·
·
$-7M
·
·
$-20M
$-20M
·
$-46M
$-30M
·
·
·
Dividends Paid
$10M
$10M
$7M
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-30M
$-47M
$-64M
$-14M
$-20M
$-18M
$-60M
$-4M
$-5M
$-31M
$-37M
$-62M
$-52M
$-5M
$-2M
$-3M
Net Change in Cash
$-32M
$-91M
$8M
$94M
$13M
$32M
$73M
$45M
$1M
$-11M
$33M
$26M
$-28M
$-36M
$158M
$40M
수익성6
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
12.3%
11.8%
·
·
14.5%
14.8%
·
13.4%
14.5%
12.8%
·
14.1%
10.6%
11.4%
·
10.1%
Net Margin
5.1%
3.2%
·
·
6.7%
7.0%
·
4.0%
7.0%
4.5%
·
6.5%
2.0%
3.5%
·
4.3%
Pretax Margin
7.9%
5.1%
·
·
10.0%
10.2%
·
5.2%
9.9%
6.8%
·
9.1%
3.7%
5.4%
·
5.7%
EBITDA Margin
3.0%
3.0%
·
·
2.8%
2.7%
·
·
·
2.4%
·
·
·
3.0%
·
·
ROA
1.5%
0.97%
·
·
2.2%
2.3%
·
1.5%
2.8%
1.6%
·
2.8%
0.90%
1.5%
·
2.0%
ROE
3.2%
2.2%
·
·
5.1%
5.5%
·
4.1%
7.8%
4.8%
·
10.3%
3.2%
5.4%
·
9.2%
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
1.8
1.7
·
·
1.9
1.8
·
1.8
1.9
1.7
·
1.7
1.8
1.7
·
1.6
Quick Ratio
1.3
1.3
·
·
1.4
1.4
·
1.4
1.4
1.2
·
1.2
1.2
1.2
·
1.1
Debt / Equity
0.2
0.2
·
·
0.2
0.2
·
0.3
0.3
0.3
·
0.4
0.5
0.5
·
0.6
LT Debt / Equity
0.2
0.2
·
·
0.2
0.2
·
0.3
0.3
0.3
·
0.4
0.5
0.5
·
0.6
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
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.5
Inventory Turnover
2.7
2.7
·
·
2.7
2.4
·
2.7
2.7
2.3
·
2.6
2.8
2.5
·
3.1
Receivables Turnover
1.5
1.5
·
·
1.5
1.5
·
1.4
1.5
1.4
·
1.4
1.5
1.6
·
1.8
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
$60.34
$58.28
·
·
$52.09
$48.10
·
·
·
$38.01
·
$25.95
·
$25.44
·
$19.75
Revenue / Share
$35.29
$34.95
·
·
$35.11
$33.96
·
$35.13
$36.34
$33.32
·
$35.58
$34.25
$33.69
·
$36.00
Cash Flow / Share
·
$0.22
·
·
·
$2.55
·
·
·
$2.46
·
·
·
$-0.66
·
·
Cash / Share
$24.27
$25.47
·
·
$24.47
$23.99
·
·
·
$18.26
·
$17.24
·
$17.10
·
$12.88
EPS (TTM)
$5.21
$5.98
·
$9.09
$10.92
$11.32
·
$21.84
$22.73
$20.46
·
$5.39
$4.61
$4.76
·
$4.25
가치 평가 (TTM)12
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$3.78B
$3.79B
·
$3.80B
$3.82B
$3.87B
·
$3.92B
$3.95B
$3.92B
·
$4.03B
$4.04B
$3.90B
·
$3.48B
Net Income TTM
$143M
$165M
·
$252M
$303M
$315M
·
$619M
$645M
$582M
·
$154M
$132M
$136M
·
$121M
Market Cap
$2.65B
$2.43B
·
·
$2.55B
$2.12B
·
·
·
$3.25B
·
$3.85B
·
$4.44B
·
$2.98B
Enterprise Value
$2.28B
$2.03B
·
·
$2.17B
$1.76B
·
·
·
$3.06B
·
$3.69B
·
$4.29B
·
$2.96B
P/E
19.0
15.2
·
13.2
8.5
6.9
·
4.4
4.7
5.7
·
25.6
31.2
32.9
·
25.0
P/S
0.7
0.6
·
·
0.7
0.5
·
·
·
0.8
·
1.0
·
1.1
·
0.9
P/B
1.6
1.6
·
·
1.8
1.6
·
·
·
3.1
·
5.3
·
6.2
·
5.4
P / Tangible Book
1.8
1.7
·
2.4
2.0
1.8
·
·
·
3.2
·
5.6
·
6.6
·
6.0
P / Cash Flow
·
405.4
·
·
·
30.3
·
·
·
47.0
·
·
·
-233.6
·
·
EV / Revenue
0.6
0.5
·
·
0.6
0.5
·
·
·
0.8
·
0.9
·
1.1
·
0.9
Earnings Yield
5.2%
6.6%
·
7.6%
11.7%
14.6%
·
22.9%
21.3%
17.4%
·
3.9%
3.2%
3.0%
·
4.0%
Payout Ratio
20.4%
32.3%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2025-09-30
2025-06-30
2025-03-31
2024-12-31
매출
$3.77B
·
·
·
$3.87B
매출 총이익률 %
14.1%
·
·
·
13.7%
순이익
$201M
·
·
·
$296M
희석 EPS
$7.28
·
·
·
$10.61
지표
2025-12-31
2025-09-30
2025-06-30
2025-03-31
2024-12-31
부채 / 자기자본 비율
0.2
·
·
·
0.2
유동비율
1.8
·
·
·
1.7
당좌 비율
1.4
·
·
·
1.3
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
기관 투자자 (13F)
343개의 제출자
· $3.3B 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.
보유자343
보유 가치$3.3B
신규 포지션61
청산 포지션47
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
61 (+3 이전 분기 대비)
47 (-6 이전 분기 대비)
112 (-17 이전 분기 대비)
98 (+10 이전 분기 대비)
+2.8M
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.
Davidson Kempner Partners, Davidson Kempner Institutional Partners, L.P., M.H. Davidson & Co., Davidson Kempner International, Ltd., Davidson Kempner Distressed Opportunities Fund LP, Davidson Kempner Distressed Opportunities International Ltd., MHD Management Co., MHD Management Co. GP, L.L.C., M.H. Davidson & Co. GP, L.L.C., Davidson Kempner Advisers Inc., Davidson Kempner International Advisors, L.L.C., DK Group LLC, DK Management Partners LP, DK Stillwater GP LLC, Thomas L. Kempner, Jr., Stephen M. Dowicz, Scott E. Davidson, Timothy I. Levart, Robert J. Brivio, Jr., Eric P. Epstein, Anthony A. Yoseloff, Avram Z. Friedman, Conor Bastable, Brigade Capital Management, LLC, Brigade Leveraged Capital Structures Fund Ltd., Donald E. Morgan, III, Plainfield Asset Management LLC, Plainfield OC Master Fund Limited, Plainfield Special Situations Master Fund II Limited, Max Holmes
×7 제출 서류
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.