WHD Cactus, Inc. Class A Common Stock
$52.73
가격 · 6월 26, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$33–$64
63% of range
애널리스트 평점
BUY
13 analysts
목표 주가
$64
+21% upside
P/E (TTM)
55.0
ROE
14.4%
순이익률
15.4%
WHD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$52.73
시가총액
—
P/E (TTM)
55.0
EPS (TTM)
—
매출 (TTM)
$1.08B
배당 수익률
—
ROE
14.4%
부채/자본
—
52주 범위
$33 – $64
WHD 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
$1.08B
2016-12-31
→
2025-12-31
EPS
—
2018-12-31
→
2019-12-31
잉여현금흐름
—
마진
15.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WHD
동종업계 중앙값
P/E (TTM)
55.0
30.4
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WHD
동종업계 중앙값
Operating Margin (영업이익률)
23.2%
—
Net Profit Margin (순이익률)
15.4%
9.0%
ROA
9.2%
5.3%
ROE
14.4%
14.2%
ROIC
15.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WHD
동종업계 중앙값
Current Ratio (유동비율)
5.8
1.8
Quick Ratio (당좌 비율)
1.8
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WHD
동종업계 중앙값
Revenue YoY (매출 YoY)
-4.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
16.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
25.4%
—
Net Income YoY (순이익 YoY)
-10.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WHD
동종업계 중앙값
Payout Ratio (지급 비율)
22.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
22.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 1일 | $0.1400 |
| 2026년 3월 2일 | $0.1400 |
| 2025년 12월 1일 | $0.1400 |
| 2025년 8월 29일 | $0.1400 |
| 2025년 6월 2일 | $0.1300 |
| 2025년 3월 3일 | $0.1300 |
| 2024년 12월 2일 | $0.1300 |
| 2024년 8월 26일 | $0.1300 |
| 2024년 5월 24일 | $0.1200 |
| 2024년 2월 23일 | $0.1200 |
| 2023년 11월 24일 | $0.1200 |
| 2023년 8월 25일 | $0.1200 |
| 2023년 5월 26일 | $0.1100 |
| 2023년 2월 24일 | $0.1100 |
| 2022년 11월 25일 | $0.1100 |
| 2022년 8월 26일 | $0.1100 |
| 2022년 5월 26일 | $0.1100 |
| 2022년 2월 25일 | $0.1100 |
| 2021년 11월 26일 | $0.1000 |
| 2021년 8월 27일 | $0.1000 |
WHD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
13 명의 애널리스트
- 적극 매수 4 30.8%
- 매수 5 38.5%
- 보유 4 30.8%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
9 명의 애널리스트 · 2026-06-27
중앙값
$67.00
평균
$63.78
지금
$52.73
저가
$50.00
고가
$72.00
중앙값 목표
$67.00
+27.1%
평균 목표
$63.78
+21.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.04%
다음 실적
7월 28, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.70 | $0.64 | 0.06% |
| 2025년 12월 31일 | $0.65 | $0.58 | 0.07% |
| 2025년 9월 30일 | $0.67 | $0.59 | 0.08% |
| 2025년 6월 30일 | $0.66 | $0.73 | -0.07% |
| 2025년 3월 31일 | $0.73 | $0.68 | 0.05% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WHD | — | 55.0 | -4.5% | 15.4% | 14.4% | — |
| WFRD | $5.60B | 13.2 | -10.8% | 8.8% | 28.9% | — |
| AROC | — | 14.2 | 28.7% | 21.6% | 22.2% | 48.6% |
| NOV | $5.64B | 40.1 | -1.4% | 1.7% | 2.3% | 20.2% |
| SEI | — | 28.9 | 98.7% | 4.9% | 6.6% | — |
| LBRT | — | 20.7 | -7.2% | 3.7% | 7.2% | — |
| WBI | — | — | 66.2% | — | — | — |
| USAC | — | — | 5.0% | 11.2% | — | — |
| OII | — | 6.9 | 4.6% | 12.7% | 39.6% | 20.4% |
| TDW | $2.50B | 7.6 | 0.52% | 24.7% | 27.0% | — |
| EROK | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.08B | $1.13B | $1.10B | $688M | $439M | $349M | $628M | $544M | $341M | |
| Cost of Revenue | $680M | $693M | $691M | $446M | · | · | · | · | · | |
| SG&A Expense | $149M | $130M | $127M | $68M | $46M | $40M | $52M | $41M | $27M | |
| Operating Expenses | $829M | $840M | $833M | $514M | $363M | $279M | $445M | $366M | $252M | |
| Operating Income | $251M | $290M | $264M | $175M | $75M | $70M | $183M | $178M | $89M | |
| Interest Expense | · | · | · | · | · | · | · | $4M | $21M | |
| Other Non-op | $-794.0K | $3M | $4M | $-2M | $492.0K | $-555.0K | $4M | $-4M | · | |
| Pretax Income | $261M | $299M | $262M | $177M | $75M | $70M | $188M | $170M | $68M | |
| Income Tax | $59M | $67M | $48M | $31M | $8M | $11M | $32M | $20M | $2M | |
| Net Income | $166M | $185M | $169M | $110M | $50M | $34M | $86M | $52M | · | |
| EPS (Basic) | · | · | · | · | · | · | · | $1.60 | · | |
| EPS (Diluted) | · | · | · | · | · | · | $1.88 | $1.58 | · | |
| EBITDA | $314M | $350M | $329M | $209M | $112M | $111M | $222M | $208M | · |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $124M | $343M | $134M | $345M | $302M | $289M | $203M | $71M | $8M | |
| Receivables | $164M | $192M | $205M | $138M | $89M | $44M | $88M | $92M | $84M | |
| Prepaid Expense | $19M | $13M | $11M | $11M | $8M | $5M | $11M | $12M | $8M | |
| Current Assets | $955M | $775M | $556M | $655M | $518M | $425M | $415M | $275M | $164M | |
| PP&E (Net) | · | · | · | · | · | $143M | $162M | $142M | $95M | |
| PP&E (Gross) | · | · | · | · | · | · | $271M | $226M | $162M | |
| Accum. Depreciation | · | · | · | · | · | · | $123M | $96M | $73M | |
| Goodwill | $203M | $203M | $203M | $8M | $8M | $8M | $8M | $8M | $8M | |
| Intangibles | $148M | $164M | $180M | $0 | · | · | · | · | · | |
| Other Non-current Assets | $10M | $9M | $10M | $2M | $1M | $1M | $1M | $1M | $49.0K | |
| Total Assets | $1.87B | $1.74B | $1.52B | $1.12B | $982M | $816M | $835M | $585M | $266M | |
| Accounts Payable | $72M | $72M | $72M | $48M | $43M | $20M | $41M | $42M | $35M | |
| Accrued Liabilities | $51M | $75M | $51M | $31M | $28M | $11M | $22M | $16M | $11M | |
| Current Liabilities | $164M | $179M | $176M | $117M | $93M | $49M | $91M | $75M | $53M | |
| Capital Leases | $16M | $20M | $19M | $18M | $18M | $18M | $20M | $9M | $8M | |
| Deferred Tax | $3M | $3M | $4M | $2M | $1M | $786.0K | $1M | $1M | $416.0K | |
| Other Non-current Liabilities | $4M | $4M | $0 | $0 | · | · | · | · | · | |
| Total Liabilities | $439M | $475M | $458M | $408M | $387M | $265M | $319M | $222M | $303M | |
| Long-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $241M | |
| Paid-in Capital | $547M | $521M | $465M | $311M | $290M | $202M | $194M | $126M | · | |
| Retained Earnings | $680M | $552M | $401M | $262M | $178M | $150M | $133M | $52M | · | |
| AOCI | $-2M | $-2M | $-826.0K | $-984.0K | $8.0K | $330.0K | $-452.0K | $-820.0K | $82.0K | |
| Stockholders' Equity | $1.23B | $1.07B | $866M | $572M | $469M | $353M | $327M | $178M | $-36M | |
| Liabilities + Equity | $1.87B | $1.74B | $1.52B | $1.12B | $982M | $816M | $835M | $585M | $266M | |
| Shares Outstanding | · | · | · | · | · | · | · | 74,889,772 | · |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $64M | $60M | $65M | $34M | $36M | $41M | $39M | $30M | $23M | |
| Stock-based Comp | $24M | $23M | $18M | $11M | $9M | $9M | $7M | $5M | · | |
| Deferred Tax | $35M | $20M | $17M | $25M | $5M | $7M | $25M | $15M | $220.0K | |
| Other Non-cash | $-31M | $28M | $71M | $-62M | $-36M | $53M | $53M | $65M | · | |
| Operating Cash Flow | $258M | $316M | $340M | $118M | $64M | $143M | $210M | $167M | $35M | |
| Investing Cash Flow | $-39M | $-35M | $-655M | $-26M | $-12M | $-18M | $-56M | $-68M | $-31M | |
| Debt Issued | $0 | $0 | $155M | $0 | $0 | · | · | · | · | |
| Net Debt Issued | $0 | $0 | $0 | · | · | $0 | · | $-249M | · | |
| Stock Issued | $0 | $0 | $170M | $0 | $0 | · | · | · | · | |
| Stock Repurchased | $6M | $9M | $5M | $5M | $3M | $1M | $2M | $0 | · | |
| Net Stock Activity | $-6M | $-9M | $165M | $-5M | $-3M | $-1M | $-2M | · | · | |
| Dividends Paid | $37M | $34M | $30M | $27M | $21M | $17M | $4M | $0 | · | |
| Financing Cash Flow | $-69M | $-70M | $103M | $-47M | $-39M | $-40M | $-22M | $-35M | $-5M | |
| Net Change in Cash | $152M | $209M | $-211M | $43M | $13M | $86M | $132M | $63M | $-1M | |
| Taxes Paid | $48M | · | · | · | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 23.2% | 25.6% | 24.1% | 25.4% | 17.2% | 20.1% | 29.1% | 32.7% | · | |
| Net Margin | 15.4% | 16.4% | 15.4% | 16.0% | 11.3% | 9.9% | 13.6% | 9.5% | · | |
| Pretax Margin | 24.2% | 26.5% | 23.9% | 25.7% | 17.1% | 20.1% | 30.0% | 31.2% | · | |
| EBITDA Margin | 29.1% | 31.0% | 30.0% | 30.3% | 25.5% | 31.7% | 35.3% | 38.2% | · | |
| ROA | 9.2% | 11.4% | 12.8% | 10.5% | 5.5% | 4.2% | 12.1% | 12.1% | · | |
| ROE | 14.4% | 19.1% | 23.5% | 21.2% | 12.1% | 10.1% | 33.9% | 73.1% | · | |
| ROIC | 15.8% | 21.0% | 25.0% | 25.1% | 14.4% | 16.7% | 46.4% | 88.5% | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.8 | 4.3 | 3.2 | 5.6 | 5.6 | 8.7 | 4.6 | 3.7 | · | |
| Quick Ratio | 1.8 | 3.0 | 1.9 | 4.1 | 4.2 | 6.8 | 3.2 | 2.2 | · | |
| Interest Coverage | · | · | · | · | · | · | · | 49.4 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.8 | 0.7 | 0.5 | 0.4 | 0.9 | 1.3 | · | |
| Receivables Turnover | 6.1 | 5.7 | 6.4 | 6.1 | 6.6 | 5.3 | 7.0 | 6.2 | · |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.5% | 3.0% | 59.4% | 57.0% | 25.8% | · | · | · | · | |
| Revenue CAGR 3Y | 16.2% | 37.1% | 46.5% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 25.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -10.5% | 9.6% | 53.5% | 122.2% | 44.0% | · | · | · | · | |
| Net Income CAGR 3Y | 14.6% | 55.2% | 70.0% | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 37.0% | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 16.9% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | $1.13B | $1.10B | $688M | $439M | $349M | $628M | $544M | $341M | |
| Net Income TTM | $166M | $185M | $169M | $110M | $50M | $34M | $86M | $52M | · | |
| Market Cap | · | · | · | · | · | · | · | $2.05B | · | |
| P/E | 55.0 | 70.3 | 54.7 | 60.6 | 45.9 | 25.6 | 18.3 | 17.3 | · | |
| P/S | · | · | · | · | · | · | · | 3.8 | · | |
| P/B | · | · | · | · | · | · | · | 11.6 | · | |
| P / Cash Flow | · | · | · | · | · | · | · | 12.3 | · | |
| Dividend Yield | · | · | · | · | · | · | · | 0.00% | · | |
| Earnings Yield | 1.8% | 1.4% | 1.8% | 1.7% | 2.2% | 3.9% | 5.5% | 5.8% | · | |
| Payout Ratio | 22.6% | 18.2% | 17.8% | 24.2% | 42.7% | 49.8% | · | · | · | |
| Annual Payout | $37M | $34M | $30M | $27M | $21M | $17M | $4M | $0 | · |
손익계산서 10
| 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 | $388M | $261M | $264M | $274M | $280M | $272M | $293M | $290M | $274M | $275M | $288M | $306M | $228M | $188M | $184M | $170M | |
| Cost of Revenue | $277M | $167M | $167M | $174M | $173M | $169M | $179M | $176M | $169M | · | · | · | · | · | · | · | |
| SG&A Expense | $62M | $35M | $36M | $39M | $39M | $32M | $37M | $31M | $29M | $30M | $30M | $38M | $30M | $23M | $16M | $15M | |
| Operating Expenses | $339M | $201M | $203M | $213M | $212M | $202M | $216M | $211M | $212M | $196M | $200M | $257M | $179M | $140M | $133M | $126M | |
| Operating Income | $50M | $60M | $61M | $61M | $69M | $70M | $77M | $80M | $63M | $79M | $88M | $49M | $50M | $48M | $51M | $44M | |
| Other Non-op | $0 | $-1M | $221.0K | $0 | $0 | $3M | $0 | $0 | $0 | $686.0K | $266.0K | $0 | $4M | $-2M | $1M | $0 | |
| Pretax Income | $50M | $62M | $64M | $63M | $71M | $76M | $79M | $81M | $63M | $79M | $86M | $43M | $54M | $49M | $54M | $45M | |
| Income Tax | $10M | $14M | $14M | $14M | $17M | $19M | $16M | $18M | $13M | $17M | $18M | $10M | $2M | $8M | $12M | $9M | |
| Net Income | $33M | $40M | $42M | $40M | $44M | $47M | $50M | $50M | $39M | $49M | $53M | $25M | $43M | $31M | $31M | $27M | |
| EBITDA | $86M | · | $61M | $61M | $84M | · | $77M | $80M | $78M | · | $88M | $49M | $63M | · | $51M | $44M |
대차대조표 22
| 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 | $292M | $124M | $446M | $405M | $348M | $343M | $303M | $247M | $194M | $134M | $64M | $64M | $75M | · | $321M | $312M | |
| Receivables | $460M | $164M | $201M | $207M | $220M | $192M | $197M | $205M | $208M | · | $206M | $215M | $209M | · | $132M | $126M | |
| Prepaid Expense | $20M | $19M | $10M | $14M | $11M | $13M | $10M | $11M | $11M | · | $19M | $11M | $10M | · | $12M | $8M | |
| Current Assets | $1.18B | $955M | $929M | $873M | $809M | $775M | $730M | $669M | $617M | · | $493M | $499M | $527M | · | $627M | $595M | |
| Goodwill | $248M | $203M | $203M | $203M | $203M | $203M | $203M | $203M | $203M | · | $201M | $203M | $201M | · | $8M | $8M | |
| Intangibles | $364M | $148M | $152M | $156M | $160M | $164M | $168M | $172M | $176M | · | $184M | $188M | $197M | · | · | · | |
| Other Non-current Assets | $30M | $10M | $9M | $8M | $8M | $9M | $9M | $9M | $9M | · | $10M | $10M | $10M | · | $1M | $992.0K | |
| Total Assets | $2.46B | $1.87B | $1.86B | $1.82B | $1.77B | $1.74B | $1.68B | $1.63B | $1.58B | $1.52B | $1.46B | $1.48B | $1.52B | $1.12B | $1.10B | $1.07B | |
| Accounts Payable | $316M | $72M | $67M | $83M | $64M | $72M | $75M | $64M | $66M | · | $65M | $64M | $57M | · | $62M | $57M | |
| Accrued Liabilities | $65M | $59M | $76M | $64M | $70M | $75M | $79M | $61M | $58M | · | $61M | $53M | $51M | · | $32M | $34M | |
| Current Liabilities | $451M | $164M | $176M | $180M | $167M | $179M | $191M | $179M | $191M | · | $177M | $181M | $187M | · | $132M | $114M | |
| Capital Leases | $30M | $16M | $17M | $18M | $19M | $20M | $19M | $19M | $20M | · | $16M | $16M | $17M | · | $18M | $16M | |
| Deferred Tax | $39M | $3M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | · | $1M | $1M | $2M | · | $2M | $1M | |
| Other Non-current Liabilities | $39M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $1M | · | · | $24M | $6M | · | · | · | |
| Total Liabilities | $812M | $439M | $471M | $476M | $464M | $475M | $469M | $472M | $475M | · | $454M | $524M | $594M | · | $420M | $426M | |
| Long-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | $55M | $152M | · | $0 | $0 | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $55M | $152M | · | · | · | |
| Paid-in Capital | $570M | $547M | $541M | $531M | $522M | $521M | $489M | $482M | $462M | · | $462M | $446M | $440M | · | $308M | $304M | |
| Retained Earnings | $622M | $680M | $650M | $619M | $587M | $552M | $514M | $473M | $432M | · | $360M | $315M | $298M | · | $238M | $213M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-739.0K | $-1M | $-1M | · | $-2M | $-1M | $-764.0K | · | $-2M | $-698.0K | |
| Stockholders' Equity | $1.19B | $1.23B | $1.19B | $1.15B | $1.11B | $1.07B | $1.00B | $955M | $893M | · | $821M | $761M | $737M | · | $544M | $517M | |
| Liabilities + Equity | $2.46B | $1.87B | $1.86B | $1.82B | $1.77B | $1.74B | $1.68B | $1.63B | $1.58B | · | $1.46B | $1.48B | $1.52B | · | $1.10B | $1.07B |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $37M | $16M | $16M | $16M | $16M | $15M | $15M | $15M | $15M | $15M | $15M | $22M | $13M | $8M | $8M | $9M | |
| Stock-based Comp | $7M | $6M | $6M | $6M | $6M | $7M | $6M | $6M | $4M | $5M | $4M | $5M | $4M | $3M | $3M | $2M | |
| Other Non-cash | $52M | · | · | · | $-24M | · | · | · | $28M | · | · | · | $617.0K | · | · | · | |
| Operating Cash Flow | $128M | $72M | $62M | $83M | $42M | $67M | $85M | $78M | $86M | $92M | $80M | $108M | $60M | $39M | $30M | $31M | |
| Investing Cash Flow | $-310M | $-4M | $-8M | $-11M | $-15M | $-11M | $-10M | $-7M | $-7M | $-10M | $-6M | $-6M | $-633M | $-6M | $-7M | $-6M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $155M | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $155M | · | · | · | |
| Stock Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $170M | $0 | $0 | $0 | |
| Stock Repurchased | $8M | $13.0K | $204.0K | $212.0K | $5M | $10.0K | $832.0K | $221.0K | $8M | $650.0K | $0 | $256.0K | $4M | $68.0K | $0 | $71.0K | |
| Net Stock Activity | $-8M | · | · | · | $-5M | · | · | · | $-8M | · | · | · | $166M | · | · | · | |
| Dividends Paid | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | |
| Financing Cash Flow | $-22M | $-19M | $-13M | $-15M | $-22M | $-14M | $-19M | $-17M | $-20M | $-13M | $-74M | $-112M | $303M | $-10M | $-13M | $-10M | |
| Net Change in Cash | $-203M | $49M | $40M | $58M | $5M | $39M | $57M | $52M | $60M | $70M | $-172.0K | $-12M | $-269M | $24M | $9M | $14M | |
| Taxes Paid | $6M | $4M | $2M | $19M | $23M | · | $3M | $17M | $2M | · | $9M | $10M | $556.0K | · | $1M | · |
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 | 12.8% | · | 23.2% | 22.2% | 24.5% | · | 26.2% | 27.5% | 22.8% | · | 30.4% | 15.9% | 21.8% | · | 27.8% | 26.0% | |
| Net Margin | 8.5% | · | 15.8% | 14.7% | 15.8% | · | 17.0% | 17.2% | 14.2% | · | 18.3% | 8.1% | 18.8% | · | 17.0% | 16.0% | |
| Pretax Margin | 12.8% | · | 24.4% | 23.2% | 25.3% | · | 26.9% | 28.0% | 23.1% | · | 30.0% | 13.9% | 23.7% | · | 29.0% | 26.2% | |
| EBITDA Margin | 22.2% | · | 23.2% | 22.2% | 30.1% | · | 26.2% | 27.5% | 28.3% | · | 30.4% | 15.9% | 27.5% | · | 27.8% | 26.0% | |
| ROA | 1.6% | · | 2.4% | 2.3% | 2.6% | · | 3.2% | 3.2% | 2.5% | · | 4.1% | 1.9% | 3.4% | · | 3.0% | 2.7% | |
| ROE | 2.9% | · | 3.8% | 3.8% | 4.4% | · | 5.5% | 5.8% | 4.8% | · | 7.7% | 3.9% | 7.0% | · | 6.3% | 5.7% | |
| ROIC | 3.4% | · | 4.0% | 4.1% | 4.7% | · | 6.1% | 6.5% | 5.5% | · | 8.4% | 4.5% | 5.4% | · | 7.3% | 6.9% |
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 | 2.6 | · | 5.3 | 4.9 | 4.8 | · | 3.8 | 3.7 | 3.2 | · | 2.8 | 2.8 | 2.8 | · | 4.7 | 5.2 | |
| Quick Ratio | 1.7 | · | 3.7 | 3.4 | 3.4 | · | 2.6 | 2.5 | 2.1 | · | 1.5 | 1.5 | 1.5 | · | 3.4 | 3.9 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.1 | 0.2 | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.2 | · | · | · |
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 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.1 | · | 1.3 | 1.3 | 1.3 | · | 1.5 | 1.4 | 1.3 | · | 1.7 | 1.8 | 1.5 | · | 1.7 | 1.7 |
가치 평가 (TTM) 5
| 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 | $1.21B | · | $1.11B | $1.14B | $1.14B | · | $1.15B | $1.16B | $1.10B | · | $1.01B | $889M | $729M | · | $616M | $540M | |
| Net Income TTM | $159M | · | $176M | $184M | $183M | · | $191M | $166M | $159M | · | $152M | $126M | $122M | · | $92M | $71M | |
| P/E | 57.1 | · | 47.6 | 52.7 | 55.2 | · | 71.9 | 63.5 | 60.3 | · | 60.5 | 51.0 | 49.7 | · | 46.3 | 48.5 | |
| Earnings Yield | 1.8% | · | 2.1% | 1.9% | 1.8% | · | 1.4% | 1.6% | 1.7% | · | 1.7% | 2.0% | 2.0% | · | 2.2% | 2.1% | |
| Payout Ratio | 31.0% | · | · | · | 20.8% | · | · | · | 20.9% | · | · | · | 17.1% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.08B | $1.13B | $1.10B | $688M | $439M |
| 영업이익률 % | 23.2% | 25.6% | 24.1% | 25.4% | 17.2% |
| 순이익 | $166M | $185M | $169M | $110M | $50M |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 5.8 | 4.3 | 3.2 | 5.6 | 5.6 |
| 당좌 비율 | 1.8 | 3.0 | 1.9 | 4.1 | 4.2 |
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.