WDC Western Digital Corporation - Common Stock

NASDAQ · Technology · SEC EDGAR에서 보기 ↗

$464.22

가격 · 5월 20, 2026

기준 재무 정보 5월 1, 2026

WDC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

가격

$464.22

시가총액

$21.96B

P/E (TTM)

12.4

EPS (TTM)

$5.12

매출 (TTM)

$9.52B

배당 수익률

0.20%

ROE

21.7%

부채/자본

0.9

52주 범위

$49 – $525

WDC 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

10년 성과 매출, 순이익, 마진 및 EPS 추세

매출 및 순이익 $9.52B

2016-07-01 → 2025-06-27

EPS $5.12

2016-07-01 → 2025-06-27

잉여현금흐름 $1.28B

2016-07-01 → 2025-06-27

마진 19.8%

2016-07-01 → 2025-06-27

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

지표

5년 추세

WDC

동종업계 중앙값

P/E (TTM)

12.4

22.0

P/S (TTM)

2.3

2.1

P/B

4.1

9.9

EV / EBITDA

10.5

—

Price / FCF (주가 / FCF)

17.2

—

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

지표

5년 추세

WDC

동종업계 중앙값

Gross Margin (매출 총이익률)

38.8%

34.0%

Operating Margin (영업이익률)

24.5%

—

Net Profit Margin (순이익률)

19.8%

11.5%

ROA

9.9%

6.5%

ROE

21.7%

26.0%

ROIC

33.9%

—

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

지표

5년 추세

WDC

동종업계 중앙값

Debt / Equity (부채 / 자기자본 비율)

0.9

105.2

Current Ratio (유동비율)

1.1

Quick Ratio (당좌 비율)

0.7

—

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

지표

5년 추세

WDC

동종업계 중앙값

Revenue YoY (매출 YoY)

50.7%

—

Revenue CAGR 3Y (매출 CAGR 3년)

-20.3%

—

Revenue CAGR 5Y (매출 CAGR 5년)

-10.7%

—

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

지표

5년 추세

WDC

동종업계 중앙값

EPS (Diluted) (EPS (희석))

$5.12

—

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

지표

5년 추세

WDC

동종업계 중앙값

Payout Ratio (지급 비율)

2.3%

—

배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR

배당 수익률

0.20%

지급 비율

2.3%

5년 배당 CAGR

—

배당락일	금액
2026년 3월 5일	$0.1250
2025년 12월 4일	$0.1250
2025년 9월 4일	$0.1000
2025년 6월 4일	$0.1000
2020년 4월 2일	$0.3779
2020년 1월 2일	$0.3779
2019년 10월 3일	$0.3779
2019년 6월 27일	$0.3779
2019년 3월 28일	$0.3779
2018년 12월 27일	$0.3779
2018년 9월 27일	$0.3779
2018년 6월 28일	$0.3779
2018년 3월 28일	$0.3779
2017년 12월 28일	$0.3779
2017년 9월 28일	$0.3779
2017년 6월 28일	$0.3779
2017년 3월 29일	$0.3779
2016년 12월 28일	$0.3779
2016년 9월 28일	$0.3779
2016년 6월 29일	$0.3779

WDC 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

23 명의 애널리스트 · 2026-05-14

중앙값 $500.00

지금 $464.22

저가 $360.00

고가 $660.00

중앙값 목표 $500.00 +7.7%

평균 목표 $497.39 +7.1%

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

평균 서프라이즈

0.21%

기간	EPS Actual	EPS 예상	서프라이즈
2026년 3월 31일	$2.72	$2.41	0.31%
2025년 12월 31일	$2.13	$1.94	0.19%
2025년 9월 30일	$1.78	$1.60	0.18%
2025년 6월 30일	$1.66	$1.50	0.16%
2025년 3월 31일	$1.36	$1.13	0.23%

동료 비교 주요 지표 대 섹터 동종 기업

티커	시가총액	P/E	매출 YoY	순이익률	ROE	매출 총이익률
WDC	$21.96B	12.4	50.7%	19.8%	21.7%	38.8%
AAPL	$3.77T	34.2	6.4%	26.9%	159.4%	46.9%
SNDK	$6.88B	-4.2	10.4%	-22.3%	-15.5%	30.1%
DELL	$74.61B	13.2	18.8%	5.2%	-300.4%	20.0%
HPE	$32.19B	-610.5	13.8%	0.17%	0.23%	—
P	—	—	15.6%	5.1%	13.6%	70.4%
NTAP	$17.78B	15.6	4.9%	18.1%	116.6%	70.2%
SMCI	$29.12B	29.2	46.6%	4.8%	17.9%	11.1%
HPQ	$25.48B	10.4	3.2%	4.6%	-311.8%	20.6%
IONQ	$16.27B	-24.7	201.8%	-392.6%	-24.4%	—
GPGI	—	-15.7	-85.8%	-227.3%	-198.9%	48.0%

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

손익계산서 17

WDC의 연간 손익계산서 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$9.52B	$6.32B	$6.25B	$18.79B	$16.92B	$16.74B	$16.57B	$20.65B	$19.09B	$12.99B	$14.57B	$15.13B
Cost of Revenue	$5.83B	$4.54B	$4.86B	$12.92B	$12.40B	$12.96B	$12.82B	$12.94B	$13.02B	$9.56B	$10.35B	$10.77B
Gross Profit	$3.69B	$1.77B	$1.39B	$5.87B	$4.52B	$3.78B	$3.75B	$7.71B	$6.07B	$3.44B	$4.22B	$4.36B
SG&A Expense	$568M	$726M	$807M	$1.12B	$1.10B	$1.15B	$1.32B	$1.47B	$1.45B	$997M	$788M	$813M
Operating Expenses	$1.36B	$2.18B	$1.94B	$3.48B	$3.30B	$3.45B	$3.67B	$4.09B	$4.12B	$2.97B	$2.61B	$2.57B
Operating Income	$2.33B	$-403M	$-548M	$2.39B	$1.22B	$335M	$87M	$3.62B	$1.95B	$466M	$1.61B	$1.79B
Interest Expense	·	·	$312M	$304M	$326M	$413M	$469M	$676M	$847M	$266M	$49M	$56M
Interest Income	$45M	$33M	$19M	$6M	$7M	$28M	$57M	$60M	$26M	$26M	$14M	$15M
Other Non-op	$-20M	$45M	$-10M	$78M	$26M	$4M	$38M	$-916M	$-364M	$-73M	$1M	$2M
Pretax Income	$1.13B	$-739M	$-849M	$2.17B	$927M	$-46M	$-287M	$2.08B	$769M	$153M	$1.58B	$1.75B
Income Tax	$-513M	$26M	$53M	$625M	$106M	$204M	$467M	$1.41B	$372M	$-89M	$112M	$135M
Net Income	$1.89B	$-798M	$-1.68B	$1.55B	$821M	$-250M	$-754M	$675M	$397M	$242M	$1.47B	$1.62B
EPS (Basic)	$5.31	$-2.61	$-5.37	$4.96	$2.69	$-0.84	$-2.58	$2.27	$1.38	$1.01	$6.31	$6.88
EPS (Diluted)	$5.12	$-2.61	$-5.37	$4.89	$2.66	$-0.84	$-2.58	$2.20	$1.34	$1.00	$6.18	$6.68
Shares (Basic)	347,000,000	326,000,000	318,000,000	312,000,000	305,000,000	298,000,000	292,000,000	297,000,000	288,000,000	239,000,000	232,000,000	235,000,000
Shares (Diluted)	359,000,000	326,000,000	318,000,000	316,000,000	309,000,000	298,000,000	292,000,000	307,000,000	296,000,000	242,000,000	237,000,000	242,000,000
EBITDA	$2.33B	$-317M	$-1.28B	$2.39B	$1.22B	$335M	$87M	$3.62B	$1.95B	$466M	$1.61B	$1.79B

대차대조표 31

WDC의 연간 대차대조표 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$2.11B	$1.55B	$2.02B	$2.33B	$3.37B	$3.05B	$3.46B	$5.00B	$6.35B	$8.15B	$5.02B	$4.80B
Short-term Investments	·	·	·	·	·	·	·	$23M	$24M	$227M	$262M	$284M
Receivables	$1.49B	$1.23B	$1.60B	$2.80B	$2.26B	$2.38B	$1.20B	$2.20B	$1.95B	$1.46B	$1.53B	$1.99B
Inventory	$1.29B	$1.39B	$3.70B	$3.64B	$3.62B	$3.07B	$3.28B	$2.94B	$2.34B	$2.13B	$1.37B	$1.23B
Other Current Assets	$611M	$360M	$567M	$684M	$514M	$551M	$535M	$492M	$413M	$616M	$327M	$417M
Current Assets	$5.86B	$8.06B	$7.89B	$9.45B	$9.76B	$9.05B	$8.48B	$10.64B	$11.06B	$12.58B	$8.51B	$8.72B
PP&E (Net)	$2.34B	$2.36B	$3.62B	$3.67B	$3.19B	$2.85B	$2.84B	$3.10B	$3.03B	$3.50B	$2.96B	$3.29B
PP&E (Gross)	$9.09B	$8.97B	$12.25B	$11.97B	$10.96B	$10.30B	$10.00B	$10.19B	$9.53B	$9.63B	$8.60B	$8.12B
Accum. Depreciation	$6.74B	$6.62B	$8.63B	$8.30B	$7.77B	$7.45B	$7.16B	$7.09B	$6.49B	$6.13B	$5.64B	$4.83B
Goodwill	$4.32B	$4.32B	$10.04B	$10.04B	$10.07B	$10.07B	$10.08B	$10.07B	$10.01B	$9.95B	$2.77B	$2.56B
Intangibles	·	$78M	$80M	$213M	$442M	$941M	$1.71B	$2.68B	$3.82B	$5.03B	$332M	$454M
Other Non-current Assets	$1.48B	$837M	$1.51B	$1.49B	$1.09B	$877M	$472M	$642M	$594M	$619M	$594M	$473M
Total Assets	$14.00B	$24.19B	$24.55B	$26.26B	$26.13B	$25.66B	$26.37B	$29.23B	$29.86B	$32.86B	$15.17B	$15.50B
Accounts Payable	$1.27B	$1.05B	·	$1.90B	$1.93B	$1.95B	$1.57B	$2.27B	$2.14B	$1.89B	$1.88B	$1.97B
Accrued Liabilities	$719M	$1.05B	$1.29B	$1.64B	$1.39B	$1.30B	$1.30B	$1.27B	$1.25B	$995M	$470M	$412M
Short-term Debt	·	·	·	·	·	·	·	·	·	·	$255M	$0
Current Liabilities	$5.42B	$6.09B	$5.43B	$5.24B	$4.87B	$4.41B	$3.82B	$4.46B	$4.34B	$6.95B	$3.24B	$3.85B
Capital Leases	$110M	$133M	$244M	$277M	$204M	$209M	·	·	·	·	·	·
Deferred Tax	·	·	·	·	·	·	·	·	·	·	$135M	$161M
Other Non-current Liabilities	$559M	$1.00B	$1.42B	$1.78B	$2.07B	$2.42B	$2.34B	$2.25B	$1.18B	$1.11B	$564M	$499M
Total Liabilities	$8.46B	$13.14B	$12.71B	$14.04B	$15.41B	$16.11B	$16.40B	$17.70B	$18.44B	$21.72B	$5.95B	$6.66B
Long-term Debt	$4.71B	$7.43B	$7.07B	$7.02B	$8.72B	$9.57B	$10.52B	$11.17B	$13.15B	$16.99B	$2.30B	$2.44B
Total Debt	$4.71B	$7.43B	$7.07B	$7.02B	$8.72B	$9.57B	$10.52B	$11.17B	$13.15B	$14.00B	$2.57B	$2.44B
Common Stock	$3M	$3M	$3M	$3M	·	·	·	·	·	·	·	·
Paid-in Capital	$4.62B	$4.75B	$3.94B	$3.73B	$3.61B	$3.72B	$3.85B	$4.25B	$4.51B	$4.43B	$2.43B	$2.33B
Retained Earnings	$762M	$6.78B	$7.57B	$9.04B	$7.54B	$6.72B	$7.45B	$8.76B	$8.63B	$8.85B	$9.11B	$8.07B
Treasury Stock	$95M	$0	·	$0	$232M	$737M	$1.27B	$1.44B	$1.67B	$2.24B	$2.30B	$1.57B
AOCI	$20M	$-712M	$-548M	$-554M	$-197M	$-157M	$-68M	$-39M	$-58M	$103M	$-20M	$12M
Stockholders' Equity	$5.31B	$10.82B	$10.96B	$12.32B	$10.80B	$9.55B	$9.97B	$11.53B	$11.42B	$11.14B	$9.22B	$8.84B
Liabilities + Equity	$14.00B	$24.19B	$24.55B	$26.26B	$26.13B	$25.66B	$26.37B	$29.23B	$29.86B	$32.86B	$15.17B	$15.50B
Shares Outstanding	347,000,000	343,000,000	322,000,000	315,000,000	312,000,000	312,000,000	312,000,000	296,000,000	294,000,000	284,000,000	230,000,000	234,000,000

현금 흐름 18

WDC의 연간 현금 흐름 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$451M	$568M	$828M	$929M	$1.21B	$1.57B	$1.81B	$2.06B	$2.13B	$1.15B	$1.11B	$1.24B
Stock-based Comp	$265M	$295M	$318M	$326M	$318M	$308M	$306M	$377M	$394M	$191M	$162M	$156M
Deferred Tax	$-815M	$-91M	$6M	$116M	$-242M	$-82M	$374M	$-348M	$12M	$-149M	$28M	$-13M
Amort. of Intangibles	·	$3M	$133M	$221M	$486M	$769M	$968M	$1.19B	$1.17B	$266M	$171M	$213M
Restructuring	·	·	·	$50M	$28M	$49M	$166M	$198M	$210M	$299M	$94M	$33M
Operating Cash Flow	$1.69B	$-294M	$-408M	$1.88B	$1.90B	$824M	$1.55B	$4.21B	$3.44B	$1.98B	$2.24B	$2.82B
CapEx	$412M	$487M	$821M	$1.12B	$1.15B	$647M	$876M	$835M	$578M	$584M	$612M	$628M
Investing Cash Flow	$150M	$-27M	$-762M	$-1.19B	$-765M	$278M	$-1.27B	$-1.66B	$-636M	$-9.61B	$-953M	$-1.94B
Debt Issued	$2.15B	$3.00B	$1.18B	·	·	$0	$0	$13.84B	·	·	·	·
Net Debt Issued	$2.15B	·	·	$-3.62B	$-886M	$-982M	$-181M	$-17.07B	$-11.70B	$-2.31B	$-125M	$-2.52B
Stock Repurchased	$149M	$0	$0	·	$0	$0	$563M	$591M	$0	$60M	$970M	$816M
Net Stock Activity	$-149M	·	·	·	$0	$0	$-563M	$-591M	$0	$-60M	$-970M	$-816M
Dividends Paid	$44M	$0	$0	$0	$0	$595M	$584M	$593M	$574M	$464M	$396M	$259M
Financing Cash Flow	$-1.61B	$187M	$875M	$-1.72B	$-817M	$-1.51B	$-1.83B	$-3.90B	$-4.59B	$10.75B	$-1.07B	$-385M
Net Change in Cash	$235M	$-144M	$-304M	$-1.04B	$322M	$-407M	$-1.55B	$-1.35B	$-1.80B	$3.13B	$220M	$495M
Taxes Paid	$789M	$920M	$177M	$423M	$348M	$341M	$377M	$220M	$184M	·	·	·
Free Cash Flow	$1.28B	$-781M	$-1.23B	$758M	$752M	$177M	$671M	$3.37B	$2.86B	$1.40B	$1.63B	$2.19B
Levered FCF	·	·	$-1.57B	$543M	$463M	$-2.07B	$-561M	$3.15B	$2.42B	$978M	·	·

수익성 8

WDC의 연간 수익성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Gross Margin	38.8%	22.7%	15.3%	31.3%	26.7%	22.6%	22.6%	37.3%	31.8%	26.4%	29.0%	28.8%
Operating Margin	24.5%	-2.4%	-10.4%	12.7%	7.2%	2.0%	0.53%	17.5%	10.2%	3.6%	11.1%	11.8%
Net Margin	19.8%	-6.1%	-13.9%	8.0%	4.9%	-1.5%	-4.5%	3.3%	2.1%	1.9%	10.1%	10.7%
Pretax Margin	11.9%	-5.1%	-12.7%	11.3%	5.5%	-0.27%	-1.7%	10.1%	4.0%	1.2%	10.8%	11.6%
EBITDA Margin	24.5%	-2.4%	-10.4%	12.7%	7.2%	2.0%	0.53%	17.5%	10.2%	3.6%	11.1%	11.8%
ROA	9.9%	-3.3%	-6.7%	5.7%	3.2%	-0.96%	-2.7%	2.3%	1.3%	1.0%	9.6%	10.9%
ROE	21.7%	-7.6%	-15.1%	12.4%	7.9%	-2.7%	-7.5%	5.9%	3.5%	2.4%	16.2%	19.3%
ROIC	33.9%	-2.1%	-7.8%	8.8%	5.6%	9.5%	1.1%	5.2%	4.1%	2.9%	12.7%	14.6%

유동성 및 지급능력 5

WDC의 연간 유동성 및 지급능력 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	1.1	1.3	1.5	1.8	2.0	2.1	2.2	2.4	2.5	1.8	2.6	2.3
Quick Ratio	0.7	0.7	0.7	1.0	1.2	1.2	1.2	1.6	1.9	1.4	2.1	1.8
Debt / Equity	0.9	0.7	0.7	0.6	0.8	1.0	1.1	1.0	1.2	1.3	0.3	0.3
LT Debt / Equity	0.5	0.5	0.5	0.6	0.8	1.0	1.0	1.0	1.1	1.2	0.2	0.3
Interest Coverage	·	·	-4.1	7.9	3.7	0.8	0.2	5.4	2.3	1.8	·	·

효율성 3

WDC의 연간 효율성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	0.5	0.5	0.5	0.7	0.7	0.6	0.6	0.7	0.6	0.5	0.9	1.0
Inventory Turnover	4.4	2.9	2.8	3.6	3.7	4.1	4.1	4.9	5.8	5.5	8.0	8.9
Receivables Turnover	7.0	6.9	5.6	7.4	7.3	9.3	9.7	10.0	11.2	8.7	8.3	8.0

주당 6

WDC의 연간 주당 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$15.31	$31.54	$33.69	$38.80	$34.81	$31.63	$33.79	$38.96	$38.84	$39.24	$40.08	$37.79
Revenue / Share	$26.52	$39.89	$38.74	$59.47	$54.76	$56.16	$56.74	$67.25	$64.50	$53.69	$61.49	$62.52
Cash Flow / Share	$4.71	$-0.90	$-1.28	$5.95	$6.14	$2.77	$5.30	$13.70	$11.61	$8.19	$9.46	$11.64
Cash / Share	$6.09	$5.48	$6.28	$7.39	$10.94	$10.09	$11.71	$16.91	$21.61	$28.70	$21.84	$20.53
Dividend / Share	$0	·	·	$0	$0	$2	$2	$2	$2	$2	$2	$1
EPS (TTM)	$5.12	$-2.61	$-5.37	$4.89	$2.66	$-0.84	$-2.58	$2.20	$1.34	$1.00	$6.18	$6.68

성장률 8

WDC의 연간 성장률 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	50.7%	0.99%	-66.7%	11.1%	1.1%	·	·	·	·	·	·	·
Revenue CAGR 3Y	-20.3%	-28.0%	-28.0%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	-10.7%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	·	·	·	83.8%	·	·	·	·	·	·	·	·
EPS CAGR 3Y	1.5%	·	·	·	·	·	·	·	·	·	·	·
Net Income YoY	·	·	·	88.3%	·	·	·	·	·	·	·	·
Net Income CAGR 3Y	6.9%	·	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	-40.6%	·	·	·	·	·	·	·	·	·	·	·

가치 평가 (TTM) 17

WDC의 연간 가치 평가 (TTM) 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$9.52B	$6.32B	$6.25B	$18.79B	$16.92B	$16.74B	$16.57B	$20.65B	$19.09B	$12.99B	$14.57B	$15.13B
Net Income TTM	$1.89B	$-798M	$-1.68B	$1.55B	$821M	$-250M	$-754M	$675M	$397M	$242M	$1.47B	$1.62B
Market Cap	$21.96B	$19.64B	$9.23B	$10.34B	$16.35B	$9.69B	$10.60B	$17.32B	$19.69B	$9.98B	$14.06B	$16.43B
Enterprise Value	$24.56B	$25.20B	$14.28B	$15.03B	$21.70B	$16.21B	$17.67B	$23.46B	$26.46B	$15.60B	$11.34B	$13.78B
P/E	12.4	-21.9	-5.3	6.7	20.0	-38.2	-13.9	26.6	50.0	35.1	9.9	10.5
P/S	2.3	3.1	1.5	0.6	1.0	0.6	0.6	0.8	1.0	0.8	1.0	1.1
P/B	4.1	1.8	0.9	0.8	1.5	1.0	1.1	1.5	1.7	0.9	1.5	1.9
P / Tangible Book	22.1	3.1	10.9	5.0	56.0	·	·	·	·	·	·	·
P / Cash Flow	13.0	-66.8	-22.6	5.5	8.6	11.8	6.9	4.1	5.7	5.0	6.3	5.8
P / FCF	17.2	-25.2	-7.5	13.6	21.7	54.7	15.8	5.1	6.9	7.1	8.6	7.5
EV / EBITDA	10.5	-79.5	-11.1	6.3	17.8	48.4	203.1	6.5	13.5	33.5	7.0	7.7
EV / FCF	19.2	-32.3	-11.6	19.8	28.9	91.6	26.3	7.0	9.3	11.1	7.0	6.3
EV / Revenue	2.6	4.0	2.3	0.8	1.3	1.0	1.1	1.1	1.4	1.2	0.8	0.9
Dividend Yield	0.20%	0.00%	0.00%	0.00%	0.00%	6.1%	5.5%	3.4%	2.9%	4.7%	2.8%	1.6%
Earnings Yield	8.1%	-4.6%	-18.7%	14.9%	5.0%	-2.6%	-7.2%	3.8%	2.0%	2.9%	10.1%	9.5%
Payout Ratio	2.3%	·	·	0.00%	0.00%	-238.0%	-77.5%	87.8%	144.6%	191.7%	27.0%	16.0%
Annual Payout	$44M	$0	$0	$0	$0	$595M	$584M	$593M	$574M	$464M	$396M	$259M

손익계산서 17

WDC의 분기별 손익계산서 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Revenue	$3.34B	$3.02B	$2.82B	$2.60B	$2.29B	$2.41B	$2.21B	$2.00B	$1.75B	$1.37B	$1.19B	$-3.39B	$2.80B	$3.11B	$3.74B	$4.53B
Cost of Revenue	$1.66B	$1.64B	$1.59B	$1.54B	$1.38B	$1.50B	$1.41B	$-1.88B	$1.23B	$2.54B	$2.65B	$-2.99B	$2.52B	$2.58B	$2.75B	$3.08B
Gross Profit	$1.68B	$1.38B	$1.23B	$1.07B	$912M	$907M	$806M	$697M	$519M	$313M	$244M	$-404M	$286M	$528M	$981M	$1.45B
SG&A Expense	$147M	$128M	$138M	$124M	$108M	$132M	$204M	$145M	$176M	$198M	$207M	$68M	$242M	$250M	$247M	$266M
Operating Expenses	$486M	$472M	$435M	$387M	$152M	$347M	$472M	$354M	$425M	$702M	$695M	$-491M	$758M	$849M	$823M	$883M
Operating Income	$1.19B	$908M	$792M	$680M	$760M	$560M	$334M	$309M	$94M	$-210M	$-596M	$87M	$-472M	$-321M	$158M	$562M
Interest Expense	·	·	·	·	·	·	·	·	$108M	$108M	$98M	·	$80M	$73M	$70M	$75M
Interest Income	$12M	$12M	$17M	$19M	$10M	$9M	$7M	$5M	$8M	$12M	$8M	$4M	$10M	$3M	$2M	$2M
Other Non-op	$6M	$-7M	$-24M	$-12M	$1M	$-10M	$1M	$0	$-6M	$47M	$4M	$-28M	$14M	$10M	$-6M	$70M
Pretax Income	$3.36B	$1.96B	$1.34B	$347M	$74M	$466M	$243M	$214M	$-12M	$-259M	$-682M	$-24M	$-528M	$-381M	$84M	$559M
Income Tax	$154M	$120M	$155M	$95M	$-698M	$0	$90M	$-1M	$-4M	$28M	$3M	$-117M	$43M	$70M	$57M	$212M
Net Income	$3.21B	$1.84B	$1.18B	$282M	$520M	$594M	$493M	$39M	$135M	$-287M	$-685M	$-709M	$-571M	$-451M	$47M	$301M
EPS (Basic)	$9.26	$5.27	$3.34	$0.78	$1.46	$1.68	$1.40	$0.08	$0.35	$-0.92	$-2.17	$-2.22	$-1.82	$-1.42	$0.09	$1.10
EPS (Diluted)	$8.20	$4.73	$3.07	$0.75	$1.42	$1.63	$1.35	$0.08	$0.35	$-0.92	$-2.17	$-2.21	$-1.82	$-1.42	$0.08	$1.09
Shares (Basic)	342,000,000	341,000,000	345,000,000	-691,000,000	348,000,000	346,000,000	344,000,000	-648,000,000	326,000,000	325,000,000	323,000,000	-635,000,000	319,000,000	318,000,000	316,000,000	-623,000,000
Shares (Diluted)	387,000,000	381,000,000	376,000,000	-713,000,000	358,000,000	357,000,000	357,000,000	-657,000,000	335,000,000	325,000,000	323,000,000	-638,000,000	319,000,000	318,000,000	319,000,000	-631,000,000
EBITDA	$1.19B	$908M	$792M	·	$760M	$852M	$742M	·	$273M	$-210M	$-596M	·	$-472M	$-321M	$158M	·

대차대조표 28

WDC의 분기별 대차대조표 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Cash & Equivalents	$2.05B	$1.98B	$2.05B	$2.11B	$3.48B	$2.29B	$1.71B	$1.55B	$1.89B	$2.48B	$2.03B	·	$2.22B	$1.87B	$2.05B	·
Receivables	$1.89B	$1.69B	$1.35B	$1.49B	$1.47B	$2.60B	$2.46B	$1.23B	$1.80B	$1.52B	$1.45B	·	$1.59B	$1.91B	$2.42B	·
Inventory	$1.36B	$1.35B	$1.39B	$1.29B	$1.31B	$3.42B	$3.38B	$1.39B	$3.21B	$3.22B	$3.50B	·	$3.98B	$3.77B	$3.86B	·
Other Current Assets	$423M	$454M	$514M	$611M	$417M	$1.06B	$798M	$360M	$623M	$618M	$597M	·	$693M	$832M	$738M	·
Current Assets	$6.91B	$7.53B	$6.28B	$5.86B	$8.09B	$9.37B	$8.94B	$8.06B	$7.53B	$7.84B	$7.58B	·	$8.48B	$8.38B	$9.07B	·
PP&E (Net)	$2.42B	$2.35B	$2.35B	$2.34B	$2.35B	$2.93B	$2.92B	$2.36B	$3.25B	$3.31B	$3.37B	·	$3.67B	$3.69B	$3.72B	·
PP&E (Gross)	$9.35B	$9.21B	$9.13B	$9.09B	$9.17B	$11.13B	$11.03B	$8.97B	$12.04B	$12.04B	$12.03B	·	$12.26B	$12.16B	$12.14B	·
Accum. Depreciation	$6.93B	$6.86B	$6.79B	$6.74B	$6.82B	$8.20B	$8.11B	$6.62B	$8.78B	$8.73B	$8.65B	·	$8.60B	$8.48B	$8.43B	·
Goodwill	$4.32B	$4.32B	$4.32B	$4.32B	$4.32B	$9.73B	$9.81B	$4.32B	$10.03B	$10.04B	$10.04B	·	$10.04B	$10.04B	$10.04B	·
Intangibles	·	·	·	·	$76M	$77M	$77M	·	$78M	$79M	$80M	·	$97M	$135M	$174M	·
Other Non-current Assets	$1.39B	$1.41B	$1.42B	$1.48B	$1.54B	$2.49B	$1.97B	$837M	$1.80B	$1.77B	$1.69B	·	$1.48B	$1.45B	$1.47B	·
Total Assets	$15.04B	$15.61B	$14.36B	$14.00B	$16.37B	$25.46B	$24.77B	$24.19B	$23.80B	$24.39B	$24.00B	·	$25.15B	$25.05B	$25.69B	·
Accounts Payable	$1.59B	$1.50B	$1.53B	$1.27B	·	·	·	$1.05B	·	·	·	·	$1.31B	$1.19B	$1.69B	·
Accrued Liabilities	$766M	$771M	$703M	$719M	$774M	$1.58B	$1.31B	$1.05B	$972M	$1.04B	$1.35B	·	$1.16B	$1.41B	$1.59B	·
Current Liabilities	$4.64B	$5.18B	$5.17B	$5.42B	$5.18B	$4.71B	$6.09B	$6.09B	$4.05B	$4.69B	$5.79B	·	$5.26B	$4.38B	$4.97B	·
Capital Leases	$111M	$115M	$103M	$110M	$116M	$298M	$305M	$133M	$382M	$393M	$396M	·	$251M	$251M	$265M	·
Other Non-current Liabilities	$728M	$666M	$612M	$559M	$873M	$1.19B	$1.16B	$1.00B	$1.43B	$1.40B	$1.40B	·	$1.50B	$1.52B	$1.54B	·
Total Liabilities	$5.37B	$8.27B	$8.24B	$8.46B	$10.96B	$13.11B	$12.90B	$13.14B	$12.80B	$13.44B	$13.01B	·	$12.66B	$12.93B	$13.58B	·
Long-term Debt	$1.58B	$4.66B	$4.68B	$4.71B	$7.33B	$7.37B	$7.40B	$7.43B	$7.77B	$8.39B	$7.67B	·	$7.07B	$7.07B	·	·
Total Debt	$1.58B	$4.66B	$4.68B	·	$7.33B	$7.37B	$7.40B	·	$7.77B	$8.39B	$7.67B	·	$7.07B	$7.07B	$7.07B	·
Common Stock	·	·	·	$3M	$3M	$3M	$3M	$3M	$3M	$3M	$3M	·	$3M	·	·	·
Paid-in Capital	$3.75B	$4.50B	$4.55B	$4.62B	$4.64B	$4.88B	$4.77B	$4.75B	$4.02B	$3.96B	$3.97B	·	$3.83B	$3.77B	$3.64B	·
Retained Earnings	$6.86B	$3.70B	$1.90B	$762M	$521M	$7.86B	$7.27B	$6.78B	$6.74B	$6.60B	$6.74B	·	$8.14B	$8.71B	$9.16B	·
Treasury Stock	$931M	$1.11B	$583M	$95M	·	·	·	$0	·	·	·	·	·	·	·	·
AOCI	$3M	$18M	$14M	$20M	$11M	$-633M	$-400M	$-712M	$-636M	$-493M	$-599M	·	$-362M	$-369M	$-694M	·
Stockholders' Equity	$9.68B	$7.11B	$5.89B	$5.31B	$5.18B	$12.12B	$11.64B	$10.82B	$10.12B	$10.07B	$10.11B	$10.96B	$11.61B	$12.12B	$12.11B	$12.32B
Liabilities + Equity	$15.04B	$15.61B	$14.36B	$14.00B	$16.37B	$25.46B	$24.77B	$24.19B	$23.80B	$24.39B	$24.00B	·	$25.15B	$25.05B	$25.69B	·
Shares Outstanding	345,000,000	340,000,000	342,000,000	347,000,000	349,000,000	348,000,000	346,000,000	343,000,000	326,000,000	326,000,000	324,000,000	322,000,000	320,000,000	319,000,000	318,000,000	315,000,000

현금 흐름 17

WDC의 분기별 현금 흐름 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
D&A	·	$92M	$88M	$86M	$110M	$120M	$135M	$138M	$140M	$143M	$147M	$185M	$213M	$214M	$216M	$221M
Stock-based Comp	$53M	$53M	$53M	$45M	$59M	$77M	$84M	$69M	$77M	$72M	$77M	$72M	$74M	$86M	$86M	$77M
Deferred Tax	·	·	·	$-133M	$-708M	$-28M	$54M	$29M	$-52M	$-22M	$-46M	$-24M	$5M	$63M	$-42M	$75M
Restructuring	·	·	·	·	·	·	·	·	·	·	·	·	$40M	$61M	$24M	·
Operating Cash Flow	$1.12B	$745M	$672M	$746M	$508M	$403M	$34M	$366M	$58M	$-92M	$-626M	$-68M	$-381M	$35M	$6M	$295M
CapEx	$145M	$92M	$73M	$71M	$129M	$116M	$96M	$116M	$97M	$150M	$124M	$119M	$124M	$258M	$320M	$280M
Investing Cash Flow	$-145M	$-116M	$-57M	$-70M	$142M	$123M	$-45M	$-58M	$7M	$-60M	$84M	$-142M	$-138M	$-258M	$-224M	$-370M
Debt Issued	$1.50B	$0	$0	$0	$2.00B	$0	$150M	·	·	·	·	·	·	·	·	·
Net Debt Issued	·	·	$0	·	·	·	·	·	·	·	·	·	·	·	$0	·
Stock Repurchased	$752M	$615M	$553M	$149M	$0	$0	$0	·	·	·	·	·	·	·	·	·
Net Stock Activity	·	·	$-553M	·	·	·	·	·	·	·	·	·	·	·	·	·
Dividends Paid	$43M	$43M	$34M	$44M	$0	$0	$0	·	·	·	·	·	·	·	·	·
Financing Cash Flow	$-902M	$-703M	$-678M	$-2.04B	$533M	$-1M	$-102M	$-319M	$-645M	$597M	$554M	$19M	$868M	$38M	$-50M	$-95M
Net Change in Cash	$75M	$-73M	$-66M	$-1.36B	$1.19B	$586M	$-174M	$-15M	$-587M	$449M	$9M	$-197M	$349M	$-178M	$-278M	$-178M
Taxes Paid	$112M	$78M	$446M	$27M	$89M	$194M	$479M	$46M	$83M	$246M	$545M	$-4M	$-11M	$58M	$134M	$47M
Free Cash Flow	·	·	$599M	·	·	·	$-62M	·	·	·	$-750M	·	·	·	$-314M	·
Levered FCF	·	·	·	·	·	·	·	·	·	·	$-848M	·	·	·	$-336M	·

수익성 8

WDC의 분기별 수익성 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Gross Margin	50.2%	45.7%	43.5%	·	39.8%	35.4%	37.9%	·	29.0%	16.2%	3.6%	·	10.2%	17.0%	26.3%	·
Operating Margin	35.7%	30.1%	28.1%	·	33.1%	19.9%	18.1%	·	7.9%	-6.9%	-21.7%	·	-16.8%	-10.3%	4.2%	·
Net Margin	96.0%	61.1%	41.9%	·	22.7%	13.9%	12.0%	·	3.9%	-9.5%	-24.9%	·	-20.4%	-14.3%	0.72%	·
Pretax Margin	100.7%	65.0%	47.4%	·	3.2%	17.3%	15.3%	·	5.1%	-8.5%	-24.8%	·	-18.9%	-12.4%	2.2%	·
EBITDA Margin	35.7%	30.1%	28.1%	·	33.1%	19.9%	18.1%	·	7.9%	-6.9%	-21.7%	·	-16.8%	-10.3%	4.2%	·
ROA	20.4%	9.0%	6.0%	·	2.6%	2.4%	2.0%	·	0.55%	-1.2%	-2.8%	·	-2.2%	-1.8%	0.10%	·
ROE	43.1%	19.2%	13.5%	·	6.8%	5.3%	4.5%	·	1.2%	-2.6%	-6.2%	·	-4.9%	-3.7%	0.23%	·
ROIC	10.1%	7.2%	6.6%	·	63.4%	3.5%	3.1%	·	1.2%	-1.3%	-3.4%	·	-2.7%	-1.9%	0.26%	·

유동성 및 지급능력 5

WDC의 분기별 유동성 및 지급능력 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Current Ratio	1.5	1.5	1.2	·	1.6	2.0	1.5	·	1.9	1.7	1.3	·	1.6	1.9	1.8	·
Quick Ratio	0.9	0.7	0.7	·	1.0	1.0	0.7	·	0.9	0.9	0.6	·	0.7	0.9	0.9	·
Debt / Equity	0.2	0.7	0.8	·	1.4	0.6	0.6	·	0.8	0.8	0.8	·	0.6	0.6	0.6	·
LT Debt / Equity	0.0	0.3	0.4	·	0.9	0.6	0.5	·	0.7	0.7	0.6	·	0.5	0.6	0.6	·
Interest Coverage	·	·	·	·	·	·	·	·	2.5	-1.9	-6.1	·	-5.9	-4.4	2.3	·

효율성 3

WDC의 분기별 효율성 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Asset Turnover	0.2	0.1	0.1	·	0.1	0.2	0.2	·	0.1	0.1	0.1	·	0.1	0.1	0.1	·
Inventory Turnover	1.2	0.7	0.7	·	0.6	0.8	0.7	·	0.7	0.7	0.7	·	0.7	0.7	0.7	·
Receivables Turnover	2.0	1.4	1.5	·	1.4	2.1	2.1	·	2.0	1.8	1.4	·	1.4	1.3	1.5	·

주당 6

WDC의 분기별 주당 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Book Value / Share	$28.06	$20.91	$17.22	·	$14.83	$34.82	$33.65	·	$31.05	$30.88	$31.21	·	$36.28	$37.98	$38.07	·
Revenue / Share	$8.62	$7.92	$7.49	·	$6.41	$12.00	$11.47	·	$10.32	$9.33	$8.51	·	$8.79	$9.77	$11.71	·
Cash Flow / Share	·	·	$1.79	·	·	·	$0.10	·	·	·	$-1.94	·	·	·	$0.02	·
Cash / Share	$5.94	$5.81	$5.99	·	$9.96	$6.58	$4.93	·	$5.81	$7.61	$6.27	·	$6.94	$5.87	$6.44	·
Dividend / Share	$0	$0	$0	·	·	·	·	·	·	·	·	·	·	·	·	·
EPS (TTM)	$16.75	$9.97	$6.87	·	$4.48	$3.41	$0.86	·	$-4.56	$-6.33	$-5.33	·	$-3.08	$-1.18	$2.03	·

가치 평가 (TTM) 15

WDC의 분기별 가치 평가 (TTM) 데이터
지표	Q3 2026	Q2 2026	Q1 2025	Q4 2025	Q3 2025	Q2 2024	Q1 2024	Q4 2024	Q3 2024	Q2 2023	Q1 2023	Q4 2023	Q3 2023	Q2 2022	Q1 2022	Q4 2022
Revenue TTM	$11.78B	$10.73B	$10.13B	·	$8.92B	$8.38B	$7.33B	·	$7.12B	$8.47B	$10.84B	·	$14.03B	$15.61B	$17.33B	·
Net Income TTM	·	·	·	·	$1.65B	$1.26B	$380M	·	$-1.41B	$-1.99B	$-1.66B	·	$-950M	$-354M	$661M	·
Market Cap	$101.76B	$63.82B	$44.91B	·	$14.18B	$15.97B	$18.16B	·	$16.81B	$12.90B	$11.17B	·	$9.11B	$7.61B	$7.82B	·
Enterprise Value	$101.30B	$66.50B	$47.54B	·	$18.03B	$21.04B	$23.85B	·	$22.69B	$18.82B	$16.81B	·	$13.96B	$12.81B	$12.85B	·
P/E	17.6	18.8	19.1	·	9.1	13.5	61.0	·	-11.3	-6.3	-6.5	·	-9.2	-20.2	12.1	·
P/S	8.6	5.9	4.4	·	1.6	1.9	2.5	·	2.4	1.5	1.0	·	0.6	0.5	0.5	·
P/B	10.5	9.0	7.6	·	2.7	1.3	1.6	·	1.7	1.3	1.1	·	0.8	0.6	0.6	·
P / Tangible Book	19.0	22.9	28.6	·	18.1	6.9	10.4	·	1868.3	·	·	·	6.2	3.9	4.1	·
P / Cash Flow	·	·	66.8	·	·	·	534.0	·	·	·	-17.9	·	·	·	1304.0	·
P / FCF	·	·	75.0	·	·	·	-292.8	·	·	·	-14.9	·	·	·	-24.9	·
EV / EBITDA	85.1	73.2	60.0	·	23.7	24.7	32.1	·	83.1	-89.6	-28.2	·	-29.6	-39.9	81.3	·
EV / FCF	·	·	79.4	·	·	·	-384.7	·	·	·	-22.4	·	·	·	-40.9	·
EV / Revenue	8.6	6.2	4.7	·	2.0	2.5	3.3	·	3.2	2.2	1.6	·	1.0	0.8	0.7	·
Earnings Yield	5.7%	5.3%	5.2%	·	11.0%	7.4%	1.6%	·	-8.8%	-16.0%	-15.4%	·	-10.8%	-5.0%	8.2%	·
Payout Ratio	·	·	2.9%	·	·	·	·	·	·	·	·	·	·	·	·	·

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

손익계산서

	2025-06-27	2024-06-28	2023-06-30	2022-07-01	2021-07-02
매출	$9.52B	$6.32B	$6.25B	$18.79B	$16.92B
매출 총이익률 %	38.8%	22.7%	15.3%	31.3%	26.7%
영업이익률 %	24.5%	-2.4%	-10.4%	12.7%	7.2%
순이익	$1.89B	$-798M	$-1.68B	$1.55B	$821M
희석 EPS	$5.12	$-2.61	$-5.37	$4.89	$2.66

대차대조표

	2025-06-27	2024-06-28	2023-06-30	2022-07-01	2021-07-02
부채 / 자기자본 비율	0.9	0.7	0.7	0.6	0.8
유동비율	1.1	1.3	1.5	1.8	2.0
당좌 비율	0.7	0.7	0.7	1.0	1.2

현금 흐름

	2025-06-27	2024-06-28	2023-06-30	2022-07-01	2021-07-02
잉여현금흐름	$1.28B	$-781M	$-1.23B	$758M	$752M

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.

WDC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

WDC 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

이동 평균 및 오버레이

거래량

오실레이터

모멘텀 및 추세

10년 성과 매출, 순이익, 마진 및 EPS 추세

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR

WDC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

12개월 목표 주가

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

동료 비교 주요 지표 대 섹터 동종 기업

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

최신 뉴스 이 회사 관련 최근 헤드라인

트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목