VVX 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$4.48B2016-12-31 → 2025-12-31
EPS$2.452016-12-31 → 2025-12-31
잉여현금흐름$170M2016-12-31 → 2025-12-31
순이익률1.9%2018-12-31 → 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
VVX
5년 평균
동종업계 중앙값
결론
P/E (TTM)
24.35년 평균 ≈-9.2
≈-9.2
31.9
저평가
P/S
0.55년 평균 ≈0.4
≈0.4
7.4
저평가
P/B
2.05년 평균 ≈1.4
≈1.4
2.1
저평가
Price / FCF (주가 / FCF)
13.05년 평균 ≈10.2
≈10.2
·
·
Price / Cash Flow (주가 / 현금 흐름)
12.15년 평균 ≈9.1
≈9.1
·
·
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
VVX
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
4.2%5년 평균 ≈3.3%
≈3.3%
-20.9%
최상위권
EBITDA Margin (EBITDA 마진)
4.3%5년 평균 ≈3.3%
≈3.3%
-3.7%
최상위권
세전 마진 (TTM)
2.4%5년 평균 ≈0.58%
≈0.58%
-13.9%
최상위권
순이익률 (TTM)
1.9%5년 평균 ≈0.37%
≈0.37%
-10.2%
최상위권
ROA
2.4%5년 평균 ≈0.52%
≈0.52%
-3.1%
최상위권
ROE
7.2%5년 평균 ≈1.7%
≈1.7%
7.2%
동일
ROIC
6.9%5년 평균 ≈6.2%
≈6.2%
-2.9%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VVX
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
1.05년 평균 ≈1.1
≈1.1
0.3
높은 부채
Current Ratio (유동비율)
1.25년 평균 ≈1.1
≈1.1
2.8
낮은 유동성
Quick Ratio (당좌 비율)
0.75년 평균 ≈0.8
≈0.8
1.1
낮은 유동성
Long-Term Debt / Equity (장기 부채 / 자기 자본)
1.05년 평균 ≈1.1
≈1.1
0.5
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VVX
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.6%5년 평균 ≈27.9%
≈27.9%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
15.7%5년 평균 ≈30.6%
≈30.6%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
26.3%
·
·
·
EPS YoY
126.8%
·
·
·
Net Income YoY (순이익 YoY)
124.6%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-34.6%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-4.8%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-8.8%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
16.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
VVX
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.455년 평균 ≈$1.20
≈$1.20
·
·
Revenue / Share (주당 매출)
$140.795년 평균 ≈$135.30
≈$135.30
·
·
Cash Flow / Share (주당 현금 흐름)
$5.725년 평균 ≈$6.04
≈$6.04
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VVX
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.45년 평균 ≈1.4
≈1.4
0.4
최상위권
Inventory Turnover (재고 회전율)
84.95년 평균 ≈81.7
≈81.7
3.2
최상위권
Receivables Turnover (매출 채권 회전율)
6.25년 평균 ≈5.8
≈5.8
6.9
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$276.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈22.2%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$1.64
$1.37
19.3%
2026년 3월 31일
5월 12, 2026
$1.53
$1.06
44.4%
2025년 12월 31일
$0.72
$0.82
-12.5%
2025년 9월 30일
$0.77
$0.70
9.2%
2025년 6월 30일
$0.70
$0.33
111.1%
2025년 3월 31일
$0.25
$0.41
-38.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서12
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$4.48B
$4.32B
$3.96B
$2.89B
$1.78B
$1.40B
$1.38B
$1.28B
$1.11B
$1.19B
Cost of Revenue
$4.11B
$3.98B
$3.63B
$2.60B
$1.62B
$1.27B
$1.25B
$1.16B
$1.01B
$1.08B
SG&A Expense
$179M
$184M
$210M
$239M
$98M
$81M
$78M
$66M
$61M
$64M
Operating Income
$194M
$159M
$124M
$56M
$62M
$43M
$50M
$48M
$41M
$43M
Pretax Income
$101M
$39M
$-25M
$-6M
$54M
$39M
$43M
$43M
$37M
$37M
Income Tax
$23M
$4M
$-2M
$8M
$8M
$2M
$10M
$8M
$-23M
$14M
Net Income
$78M
$35M
$-23M
$-14M
$46M
$37M
$33M
$35M
$59M
$24M
EPS (Basic)
$2.47
$1.10
$-0.73
$-0.68
$3.91
$3.19
$2.90
$3.13
$5.40
$2.21
EPS (Diluted)
$2.45
$1.08
$-0.73
$-0.68
$3.86
$3.14
$2.86
$3.08
$5.31
$2.16
Shares (Basic)
31,559,000
31,485,000
31,084,000
20,996,000
11,705,000
11,599,000
11,444,000
11,224,000
11,021,000
10,714,000
Shares (Diluted)
31,820,000
31,967,000
31,084,000
20,996,000
11,836,000
11,751,000
11,612,000
11,378,000
11,209,000
10,974,000
EBITDA
$194M
$159M
$124M
$56M
·
$43M
$52M
$48M
$41M
$43M
대차대조표30
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
·
·
·
$116M
$39M
$67M
$35M
$66M
$77M
$48M
Receivables
$730M
$710M
$706M
$729M
$349M
$315M
$269M
$232M
$175M
$172M
Inventory
$46M
$51M
$47M
$45M
·
·
·
·
·
·
Prepaid Expense
$127M
$124M
$49M
$42M
$21M
$16M
·
·
·
·
Other Current Assets
$23M
$22M
$8M
$4M
$15M
$9M
$16M
$15M
$7M
$13M
Current Assets
$1.23B
$1.10B
$875M
$932M
$423M
$408M
$321M
$313M
$272M
$244M
PP&E (Net)
$52M
$62M
$85M
$79M
$24M
$23M
$19M
$13M
$4M
$3M
PP&E (Gross)
$143M
$138M
$139M
$111M
$44M
$37M
$30M
$21M
$16M
$13M
Accum. Depreciation
$90M
$76M
$54M
$32M
$20M
$15M
$11M
$8M
$12M
$10M
Goodwill
$1.68B
$1.66B
$1.66B
$1.65B
$322M
$340M
$262M
$234M
$217M
$217M
Intangibles
$240M
$323M
$408M
$498M
$67M
$48M
$15M
$9M
$121.0K
·
Other Non-current Assets
$77M
$84M
$16M
$18M
$10M
$6M
$5M
$3M
$3M
$1M
Total Assets
$3.27B
$3.23B
$3.08B
$3.23B
$889M
$844M
$636M
$572M
$496M
$465M
Accounts Payable
$557M
$548M
$453M
$407M
$213M
$160M
$148M
$156M
$116M
$118M
Accrued Liabilities
$258M
$262M
$214M
$197M
$55M
$41M
$37M
$22M
$19M
$18M
Current Liabilities
$1.01B
$996M
$840M
$783M
$358M
$288M
$245M
$225M
$182M
$188M
Capital Leases
$30M
$34M
$35M
$41M
$35M
$14M
$10M
·
$48.0K
$111.0K
Deferred Tax
$28M
$21M
$12M
$16M
$32M
$39M
$49M
$55M
$55M
$90M
Other Non-current Liabilities
$69M
$98M
$104M
$133M
$20M
$28M
$20M
$1M
$1M
$3M
Total Liabilities
$2.19B
$2.20B
$2.09B
$2.24B
$539M
$539M
$378M
$351M
$312M
$348M
Long-term Debt
$1.10B
$1.11B
$1.12B
$1.27B
$105M
$179M
$70M
$74M
$77M
$84M
Total Debt
$1.10B
$1.11B
$1.12B
$1.27B
·
$177M
$70M
$74M
$77M
$84M
Common Stock
$317.0K
$316.0K
$312.0K
$305.0K
$117.0K
$116.0K
$115.0K
$113.0K
$111.0K
$109.0K
Paid-in Capital
$779M
$770M
$762M
$749M
$88M
$83M
$79M
$72M
$68M
$64M
Retained Earnings
$343M
$266M
$231M
$253M
$268M
$222M
$185M
$153M
$117M
$58M
Treasury Stock
$30M
$0
·
·
·
·
·
·
·
·
AOCI
$-8M
$-9M
$-3M
$-6M
$-6M
$-27.0K
$-5M
$-3M
$-2M
$-5M
Stockholders' Equity
$1.08B
$1.03B
$991M
$997M
$350M
$305M
$259M
$220M
$183M
$117M
Liabilities + Equity
$3.27B
$3.23B
$3.08B
$3.23B
$889M
$844M
$636M
$572M
$496M
$465M
Shares Outstanding
31,171,445
31,560,490
31,191,628
30,470,475
11,738,000
11,625,000
11,523,691
11,266,906
11,120,528
10,894,924
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Stock-based Comp
$12M
$16M
$33M
$33M
$8M
$9M
$8M
$4M
$4M
$5M
Deferred Tax
$9M
$8M
$-7M
$2M
$-6M
$-11M
$-7M
$483.0K
$-36M
$-2M
Amort. of Intangibles
$91M
$91M
$90M
$49M
$10M
$4M
$3M
$2M
$0
$0
Operating Cash Flow
$182M
$254M
$188M
$93M
$61M
$64M
$28M
$40M
$35M
$37M
CapEx
$12M
$12M
$25M
$12M
$10M
$4M
$16M
$10M
$2M
$741.0K
Investing Cash Flow
$-30M
$-29M
$-23M
$176M
$-13M
$-138M
$-56M
$-47M
$-2M
$-52.0K
Debt Issued
$0
$0
$250M
$0
$0
·
$0
$0
$80M
$0
Net Debt Issued
$-15M
$-15M
$-183M
$-108M
·
$-6M
$-4M
$-4M
$-6M
$-29M
Stock Repurchased
$30M
$0
$0
·
·
·
·
·
·
·
Net Stock Activity
$-30M
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-51M
$-24M
$-211M
$-193M
$-76M
$106M
$-2M
$-3M
$-7M
$-28M
Net Change in Cash
$101M
$196M
$-43M
$78M
$-30M
$33M
$-31M
$-11M
$30M
$8M
Taxes Paid
$10M
$9M
$8M
$13M
$10M
$15M
$5M
$12M
$5M
$26M
Free Cash Flow
$170M
$242M
$163M
$81M
·
$60M
$11M
$30M
$33M
$36M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Margin
4.3%
3.7%
3.1%
1.9%
·
3.1%
3.7%
3.8%
·
·
Net Margin
1.7%
0.80%
-0.57%
-0.50%
·
2.6%
2.5%
2.8%
·
·
Pretax Margin
2.2%
0.90%
-0.62%
-0.21%
·
2.8%
3.3%
3.4%
·
·
EBITDA Margin
4.3%
3.7%
3.1%
1.9%
·
3.1%
3.7%
3.8%
·
·
ROA
2.4%
1.1%
-0.71%
-0.70%
·
5.0%
5.7%
6.6%
12.4%
5.0%
ROE
7.2%
3.4%
-2.3%
-1.4%
·
12.6%
13.7%
16.3%
39.6%
22.9%
ROIC
6.9%
6.7%
5.4%
5.8%
·
8.6%
12.0%
13.4%
25.7%
13.6%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.2
1.1
1.0
1.2
·
1.4
1.3
1.4
1.5
1.3
Quick Ratio
0.7
0.7
0.8
1.1
·
1.3
1.3
1.3
1.4
1.2
Debt / Equity
1.0
1.1
1.1
1.3
·
0.6
0.3
0.3
0.4
0.7
LT Debt / Equity
1.0
1.1
1.1
1.3
·
0.6
0.2
0.3
0.4
0.6
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
1.4
1.4
1.3
1.4
·
1.9
2.3
2.4
·
·
Inventory Turnover
84.9
81.3
78.9
·
·
·
·
·
·
·
Receivables Turnover
6.2
6.1
5.5
5.4
·
4.8
5.5
6.3
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$34.80
$32.51
$31.76
$32.72
·
$26.23
$22.73
$19.64
$16.49
$10.78
Revenue / Share
$140.79
$135.21
$127.50
$137.69
·
$118.76
$119.07
$112.44
·
·
Cash Flow / Share
$5.72
$7.95
$6.05
$4.45
·
$5.45
$2.37
$3.52
$3.16
$3.34
Cash / Share
·
·
·
$3.81
·
$5.76
$3.07
$5.87
$6.96
$4.37
EPS (TTM)
$2.45
$1.08
$-0.73
$-0.68
$3.86
$3.14
$2.86
$3.08
$5.31
$2.16
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
3.6%
9.1%
37.1%
62.1%
27.8%
·
·
·
·
·
Revenue CAGR 3Y
15.7%
34.3%
41.6%
·
·
·
·
·
·
·
Revenue CAGR 5Y
26.3%
·
·
·
·
·
·
·
·
·
EPS YoY
126.8%
·
·
·
22.9%
·
·
·
·
·
EPS CAGR 3Y
·
-34.6%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-4.8%
·
·
·
·
·
·
·
·
·
Net Income YoY
124.6%
·
·
·
23.8%
·
·
·
·
·
Net Income CAGR 3Y
·
-8.8%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
16.1%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$4.48B
$4.32B
$3.96B
$2.89B
$1.78B
$1.40B
$1.38B
$1.28B
$1.11B
$1.19B
Net Income TTM
$78M
$35M
$-23M
$-14M
$46M
$37M
$33M
$35M
$59M
$24M
Market Cap
$1.70B
$1.51B
$1.45B
$1.26B
·
$578M
$589M
$243M
$343M
$260M
Enterprise Value
·
·
·
$2.42B
·
$688M
$624M
$251M
$343M
$296M
P/E
22.3
44.3
-63.6
-60.7
11.9
15.8
17.9
7.0
5.8
11.0
P/S
0.4
0.3
0.4
0.4
·
0.4
0.4
0.2
0.3
0.2
P/B
1.6
1.5
1.5
1.3
·
1.9
2.3
1.1
1.9
2.2
P / Cash Flow
9.3
5.9
7.7
13.5
·
9.0
21.4
6.1
9.7
7.1
P / FCF
10.0
6.2
8.9
15.5
·
9.7
51.7
8.1
10.4
7.2
EV / EBITDA
·
·
·
43.3
·
15.8
12.1
5.2
8.3
6.9
EV / FCF
·
·
·
29.8
·
11.6
54.7
8.3
10.4
8.2
EV / Revenue
·
·
·
0.8
·
0.5
0.5
0.2
0.3
0.2
Earnings Yield
4.5%
2.3%
-1.6%
-1.7%
8.4%
6.3%
5.6%
14.3%
17.2%
9.1%
손익계산서12
지표
추세
Q3 2026
Q2 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
$1.26B
$1.25B
$1.22B
$1.17B
$1.08B
$1.02B
$1.16B
$1.08B
$1.07B
$1.01B
$1.04B
$1.00B
$978M
$943M
$978M
$958M
Cost of Revenue
$1.15B
$1.15B
$1.11B
$1.07B
$983M
$938M
$1.05B
$990M
$998M
$940M
$942M
$931M
$890M
$865M
$862M
$861M
SG&A Expense
$56M
$62M
$54M
$39M
$43M
$44M
$56M
$42M
$46M
$40M
$59M
$50M
$53M
$48M
$85M
$93M
Operating Income
$54M
$44M
$51M
$56M
$53M
$34M
$52M
$50M
$27M
$30M
$39M
$21M
$34M
$31M
$31M
$4M
Pretax Income
$33M
$24M
$29M
$33M
$29M
$10M
$26M
$20M
$-8M
$1M
$8M
$-11M
$2M
$-23M
$56.0K
$-23M
Income Tax
$8M
$5M
$6M
$8M
$7M
$2M
$1M
$4M
$-2M
$-20.0K
$8M
$-5M
$210.0K
$-6M
$11M
$-6M
Net Income
$26M
$19M
$23M
$25M
$22M
$8M
$25M
$15M
$-7M
$1M
$-492.0K
$-6M
$2M
$-17M
$-11M
$-17M
EPS (Basic)
$0.82
$0.61
$0.72
$0.78
$0.71
$0.26
$0.79
$0.48
$-0.21
$0.04
$-0.01
$-0.21
$0.06
$-0.57
$-0.47
$-0.57
EPS (Diluted)
$0.81
$0.60
$0.73
$0.77
$0.70
$0.25
$0.78
$0.47
$-0.21
$0.04
$-0.01
$-0.21
$0.06
$-0.57
$-0.47
$-0.57
Shares (Basic)
31,327,000
31,214,000
·
31,617,000
31,693,000
31,590,000
·
31,550,000
31,470,000
31,351,000
·
31,179,000
31,033,000
30,927,000
·
29,830,000
Shares (Diluted)
31,524,000
31,512,000
·
31,856,000
31,883,000
32,021,000
·
31,973,000
31,470,000
31,794,000
·
31,179,000
31,605,000
30,927,000
·
29,830,000
EBITDA
$54M
$44M
·
$56M
$53M
$34M
·
$50M
$27M
$30M
·
$21M
$34M
$31M
·
$4M
대차대조표30
지표
추세
Q3 2026
Q2 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
·
·
·
·
·
·
·
·
·
·
·
·
$70M
$62M
·
$144M
Receivables
$827M
$829M
$739M
$773M
$739M
$705M
$710M
$766M
$782M
$788M
·
$715M
$747M
$760M
·
$691M
Inventory
$59M
$49M
$46M
$48M
$50M
$50M
$51M
$50M
$47M
·
·
·
·
·
·
·
Prepaid Expense
$164M
$132M
$127M
$143M
$138M
$128M
$124M
$156M
$150M
$129M
·
$81M
$78M
$78M
·
$74M
Other Current Assets
$45M
$30M
$23M
$28M
$31M
·
$22M
$50M
$33M
·
·
$20M
$24M
$26M
·
$12M
Current Assets
$1.21B
$1.17B
$1.24B
$1.10B
$1.07B
$1.00B
$1.10B
$982M
$977M
$954M
·
$894M
$919M
$926M
·
$925M
PP&E (Net)
$49M
$51M
$52M
$58M
$61M
$60M
$62M
$66M
$70M
$93M
·
$83M
$82M
$82M
·
$76M
PP&E (Gross)
·
·
$143M
·
·
·
$138M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$90M
·
·
·
$76M
·
·
·
·
·
·
·
·
·
Goodwill
$1.68B
$1.68B
$1.68B
$1.68B
$1.66B
$1.66B
$1.66B
$1.65B
$1.66B
$1.65B
·
$1.66B
$1.66B
$1.66B
$1.65B
$1.54B
Intangibles
$194M
$217M
$240M
$263M
$278M
$301M
$323M
$346M
$367M
$389M
·
$430M
$453M
$475M
·
$560M
Other Non-current Assets
$73M
$75M
$77M
$44M
$48M
$46M
$84M
$46M
$46M
$17M
·
$19M
$22M
$21M
·
$18M
Total Assets
$3.20B
$3.19B
$3.28B
$3.18B
$3.15B
$3.10B
$3.23B
$3.13B
$3.15B
$3.14B
·
$3.13B
$3.18B
$3.21B
·
$3.17B
Accounts Payable
$547M
$467M
$557M
$487M
$435M
$441M
$548M
$538M
$462M
$431M
·
$438M
$416M
$403M
·
$386M
Accrued Liabilities
$217M
$281M
$267M
$255M
$287M
$282M
$262M
$235M
$242M
$267M
·
$238M
$255M
$198M
·
$172M
Current Liabilities
$914M
$933M
$1.02B
$914M
$887M
$867M
$996M
$906M
$888M
$853M
·
$830M
$832M
$760M
·
$718M
Capital Leases
·
·
$30M
$33M
$30M
$32M
$34M
$30M
$32M
$32M
·
$35M
$35M
$37M
·
$40M
Deferred Tax
$34M
$30M
$28M
$12M
$18M
$18M
$21M
$12M
$11M
$14M
·
$9M
$14M
$10M
·
$50M
Other Non-current Liabilities
$68M
$61M
$69M
$49M
$54M
$60M
$98M
$79M
$87M
$93M
·
$110M
$114M
$132M
·
$85M
Total Liabilities
$2.06B
$2.09B
$2.20B
$2.10B
$2.08B
$2.07B
$2.20B
$2.12B
$2.16B
$2.15B
·
$2.14B
$2.19B
$2.23B
·
$2.18B
Long-term Debt
$1.06B
$1.08B
$1.10B
$1.10B
$1.11B
$1.11B
$1.11B
$1.11B
$1.16B
$1.17B
·
$1.17B
$1.21B
$1.31B
·
$1.30B
Total Debt
·
·
·
$1.10B
$1.11B
$1.11B
·
$1.11B
$1.16B
$1.17B
·
$1.17B
$1.21B
$1.31B
·
$1.30B
Common Stock
$319.0K
$318.0K
$317.0K
$317.0K
$317.0K
$317.0K
$316.0K
$316.0K
$315.0K
$315.0K
·
$312.0K
$311.0K
$310.0K
·
$305.0K
Paid-in Capital
$782M
$778M
$779M
$776M
$773M
$770M
$770M
$767M
$768M
$762M
·
$757M
$754M
$748M
·
$735M
Retained Earnings
$388M
$362M
$343M
$321M
$296M
$274M
$266M
$241M
$225M
$232M
·
$231M
$238M
$236M
·
$264M
Treasury Stock
$30M
$30M
$30M
$10M
·
·
$0
·
·
·
·
·
·
·
·
·
AOCI
$-6M
$-7M
$-8M
$-8M
$-4M
$-8M
$-9M
$-5M
$-2M
$-179.0K
·
$655.0K
$568.0K
$-6M
·
$-11M
Stockholders' Equity
$1.13B
$1.10B
$1.08B
$1.08B
$1.07B
$1.04B
$1.03B
$1.00B
$992M
$994M
$991M
$989M
$993M
$978M
$997M
$988M
Liabilities + Equity
$3.20B
$3.19B
$3.28B
$3.18B
$3.15B
$3.10B
$3.23B
$3.13B
$3.15B
$3.14B
·
$3.13B
$3.18B
$3.21B
·
$3.17B
Shares Outstanding
31,345,358
31,310,209
31,171,445
31,531,719
31,709,357
31,684,495
31,560,490
31,556,556
31,480,227
31,452,806
·
31,186,590
31,081,000
31,005,000
·
30,460,000
현금 흐름12
지표
추세
Q3 2026
Q2 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
·
$4M
$3M
$3M
$4M
$2M
$3M
$1M
$7M
$5M
$6M
$6M
$8M
$13M
$14M
$14M
Amort. of Intangibles
·
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$23M
$20M
$24M
Operating Cash Flow
·
$-130M
$209M
$39M
$29M
$-95M
$223M
$63M
$26M
$-57M
$53M
$57M
$117M
$-38M
$2M
$72M
CapEx
·
$2M
$2M
$4M
$2M
$3M
$1M
$2M
$736.0K
$8M
$8M
$5M
$2M
$9M
$4M
$5M
Investing Cash Flow
·
$-2M
$5M
$-30M
$-2M
$-3M
$-1M
$-2M
$-730.0K
$-25M
$-7M
$-4M
$-2M
$-9M
$-10M
$192M
Debt Issued
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$0
$250M
$0
$0
Net Debt Issued
·
$-24M
·
·
·
$0
·
·
·
$-4M
·
·
·
$-171M
·
·
Stock Repurchased
·
·
$20M
·
·
·
$0
·
·
·
·
·
·
·
·
·
Financing Cash Flow
·
$-28M
$-28M
$-13M
$-7M
$-4M
$-8M
$-48M
$-15M
$46M
$-55M
$-42M
$-106M
$-8M
$-28M
$-148M
Net Change in Cash
·
$-160M
$187M
$-8M
$21M
$-99M
$208M
$15M
$9M
$-37M
$-6M
$8M
$8M
$-54M
$-31M
$112M
Taxes Paid
·
$3M
$3M
$1M
$5M
$320.0K
$-348.0K
$1M
$7M
$1M
$3M
$3M
$2M
$300.0K
$3M
$4M
Free Cash Flow
·
$-132M
·
·
·
$-98M
·
·
·
$-65M
·
·
·
$-48M
·
·
수익성7
지표
추세
Q3 2026
Q2 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
4.3%
3.5%
·
4.8%
4.9%
3.4%
·
4.6%
2.6%
3.0%
·
2.1%
3.5%
3.2%
·
0.47%
Net Margin
2.0%
1.5%
·
2.1%
2.1%
0.80%
·
1.4%
-0.61%
0.11%
·
-0.64%
0.18%
-1.8%
·
-1.8%
Pretax Margin
2.6%
1.9%
·
2.8%
2.7%
0.99%
·
1.8%
-0.76%
0.11%
·
-1.1%
0.21%
-2.5%
·
-2.4%
EBITDA Margin
4.3%
3.5%
·
4.8%
4.9%
3.4%
·
4.6%
2.6%
3.0%
·
2.1%
3.5%
3.2%
·
0.47%
ROA
·
·
·
0.78%
0.71%
0.26%
·
0.48%
-0.21%
0.04%
·
-0.20%
0.09%
-0.85%
·
-0.84%
ROE
·
·
·
2.4%
2.2%
0.80%
·
1.5%
-0.66%
0.12%
·
-0.65%
0.27%
-2.6%
·
-2.6%
ROIC
·
·
·
1.9%
1.8%
1.3%
·
1.8%
1.0%
1.4%
·
0.56%
1.4%
1.0%
·
0.15%
유동성 및 지급능력4
지표
추세
Q3 2026
Q2 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
·
·
·
1.2
1.2
1.2
·
1.1
1.1
1.1
·
1.1
1.1
1.2
·
1.3
Quick Ratio
·
·
·
0.8
0.8
0.8
·
0.8
0.9
0.9
·
0.9
1.0
1.1
·
1.2
Debt / Equity
·
·
·
1.0
1.0
1.1
·
1.1
1.2
1.2
·
1.2
1.2
1.3
·
1.3
LT Debt / Equity
·
·
·
1.0
1.0
1.1
·
1.1
1.2
1.2
·
1.2
1.2
1.3
·
1.3
효율성3
지표
추세
Q3 2026
Q2 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
·
·
·
0.4
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.5
0.5
·
0.5
Inventory Turnover
·
·
·
22.0
20.3
37.6
·
35.5
42.9
·
·
·
·
·
·
·
Receivables Turnover
·
·
·
1.5
1.4
1.4
·
1.5
1.4
1.3
·
1.4
1.7
1.7
·
1.9
주당5
지표
추세
Q3 2026
Q2 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
·
·
·
$34.24
$33.61
$32.69
·
$31.77
$31.51
$31.59
·
$31.72
$31.94
$31.56
·
$32.45
Revenue / Share
$39.86
$39.80
·
$36.64
$33.82
$31.73
·
$33.83
$34.07
$31.78
·
$32.12
$30.94
$30.51
·
$31.76
Cash Flow / Share
·
$-4.12
·
·
·
$-2.98
·
·
·
$-1.80
·
·
·
$-1.24
·
·
Cash / Share
·
·
·
·
·
·
·
·
·
·
·
·
$2.26
$2.00
·
$4.73
EPS (TTM)
$2.91
$2.80
·
$2.50
$2.20
$1.29
·
$0.29
$-0.39
$-0.12
·
$-1.19
$-1.55
$-0.73
·
$1.18
가치 평가 (TTM)10
지표
추세
Q3 2026
Q2 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
$4.90B
$4.72B
·
$4.42B
$4.33B
$4.33B
·
$4.20B
$4.12B
$4.03B
·
$3.90B
$3.86B
$3.38B
·
$2.33B
Net Income TTM
$92M
$89M
·
$80M
$71M
$42M
·
$9M
$-12M
$-4M
·
$-33M
$-43M
$-35M
·
$4M
Market Cap
·
·
·
$1.73B
$1.53B
$1.57B
·
$1.75B
$1.51B
$1.47B
·
$1.61B
$1.54B
$1.23B
·
$1.08B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
$2.68B
$2.48B
·
$2.23B
P/E
25.5
24.9
·
21.9
22.0
38.4
·
191.6
-123.0
-389.2
·
-43.4
-32.0
-54.4
·
30.0
P/S
·
·
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.5
P/B
·
·
·
1.6
1.4
1.5
·
1.7
1.5
1.5
·
1.6
1.6
1.3
·
1.1
P / Cash Flow
·
·
·
·
·
-16.4
·
·
·
-25.7
·
·
·
-32.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
0.7
0.7
·
1.0
Earnings Yield
3.9%
4.0%
·
4.6%
4.5%
2.6%
·
0.52%
-0.81%
-0.26%
·
-2.3%
-3.1%
-1.8%
·
3.3%
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
$4.48B
$4.32B
$3.96B
$2.89B
$1.78B
영업이익률 %
4.3%
3.7%
3.1%
1.9%
·
순이익
$78M
$35M
$-23M
$-14M
$46M
희석 EPS
$2.45
$1.08
$-0.73
$-0.68
$3.86
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
1.0
1.1
1.1
1.3
·
유동비율
1.2
1.1
1.0
1.2
·
당좌 비율
0.7
0.7
0.8
1.1
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$170M
$242M
$163M
$81M
·
기관 투자자 (13F)
343개의 제출자
· $2.4B 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$2.4B
신규 포지션73
청산 포지션29
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
73 (+3 이전 분기 대비)
29 (-1 이전 분기 대비)
132 (+19 이전 분기 대비)
75 (+12 이전 분기 대비)
+211K
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.