WSFS WSFS Financial Corporation - Common Stock
$71.43
가격 · 5월 20, 2026
기준 재무 정보 5월 4, 2026
52주 범위
$50–$73
92% of range
애널리스트 평점
BUY
12 analysts
목표 주가
$81
+13% upside
P/E (TTM)
10.9
ROE
10.8%
순이익률
27.0%
WSFS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$71.43
시가총액
$4.22B
P/E (TTM)
10.9
EPS (TTM)
$5.09
매출 (TTM)
—
배당 수익률
0.88%
ROE
10.8%
부채/자본
—
52주 범위
$50 – $73
WSFS 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
—
2016-12-31
→
2022-12-31
EPS
$5.09
2016-12-31
→
2025-12-31
잉여현금흐름
$214M
2016-12-31
→
2025-12-31
마진
27.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WSFS
동종업계 중앙값
P/E (TTM)
10.9
13.4
P/S (TTM)
3.7
2.4
P/B
1.5
1.1
Price / FCF (주가 / FCF)
19.8
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WSFS
동종업계 중앙값
Net Profit Margin (순이익률)
27.0%
27.7%
ROA
1.4%
0.98%
ROE
10.8%
8.2%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WSFS
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WSFS
동종업계 중앙값
EPS YoY
15.4%
—
Net Income YoY (순이익 YoY)
9.0%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WSFS
동종업계 중앙값
Payout Ratio (지급 비율)
12.9%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
0.88%
지급 비율
12.9%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 8일 | $0.2000 |
| 2026년 2월 13일 | $0.1700 |
| 2025년 11월 7일 | $0.1700 |
| 2025년 8월 8일 | $0.1700 |
| 2025년 5월 9일 | $0.1700 |
| 2025년 2월 7일 | $0.1500 |
| 2024년 11월 8일 | $0.1500 |
| 2024년 8월 9일 | $0.1500 |
| 2024년 5월 9일 | $0.1500 |
| 2024년 2월 8일 | $0.1500 |
| 2023년 11월 2일 | $0.1500 |
| 2023년 8월 3일 | $0.1500 |
| 2023년 5월 4일 | $0.1500 |
| 2023년 2월 9일 | $0.1500 |
| 2022년 11월 3일 | $0.1500 |
| 2022년 8월 4일 | $0.1500 |
| 2022년 5월 5일 | $0.1300 |
| 2022년 2월 3일 | $0.1300 |
| 2021년 11월 3일 | $0.1300 |
| 2021년 8월 4일 | $0.1300 |
WSFS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
12 명의 애널리스트
- 적극 매수 3 25.0%
- 매수 5 41.7%
- 보유 4 33.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-05-17
중앙값
$81.50
← 모든 목표가 하회
$71.43
저가
$76.00
고가
$83.50
중앙값 목표
$81.50
+14.1%
평균 목표
$80.92
+13.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.14%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.68 | $1.50 | 0.18% |
| 2025년 12월 31일 | $1.50 | $1.26 | 0.24% |
| 2025년 9월 30일 | $1.37 | $1.28 | 0.09% |
| 2025년 6월 30일 | $1.27 | $1.15 | 0.12% |
| 2025년 3월 31일 | $1.13 | $1.07 | 0.06% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WSFS | $4.22B | 10.9 | — | 27.0% | 10.8% | — |
| UCB | $3.77B | 11.9 | 11.7% | 30.9% | 9.0% | — |
| CATY | $3.25B | 10.7 | 2.9% | 585.8% | 10.8% | — |
| INDB | $3.60B | 16.5 | 24.3% | 23.9% | 6.2% | — |
| RNST | $3.33B | 17.0 | 37.7% | 18.4% | 4.7% | — |
| BANF | — | — | — | — | — | — |
| CVBF | $2.52B | 12.2 | 2.7% | 40.6% | 9.2% | — |
| MCHB | — | 11.5 | 3.3% | 534.4% | 9.4% | — |
| FIBK | $3.50B | 11.8 | 5.9% | 28.5% | 8.8% | — |
| BKU | $3.30B | 12.6 | 7.4% | 1234.8% | 8.9% | — |
| CBU | $3.03B | 14.5 | 9.6% | 25.7% | 10.8% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | $964M | $642M | $715M | $709M | $456M | $379M | $322M | $273M | $239M | |
| Operating Expenses | · | · | · | $663M | $284M | $570M | $515M | $285M | $271M | $224M | $189M | $166M | |
| Interest Expense | · | · | $251M | $41M | $23M | $48M | $76M | $46M | $33M | $23M | $16M | $16M | |
| Interest Income | $1.02B | $1.06B | $977M | $704M | $456M | $514M | $521M | $293M | $255M | $217M | $183M | $160M | |
| Pretax Income | $381M | $347M | $365M | $301M | $358M | $145M | $194M | $171M | $108M | $97M | $84M | $73M | |
| Income Tax | $93M | $84M | $96M | $78M | $86M | $32M | $46M | $36M | $58M | $33M | $30M | $19M | |
| Net Income | $287M | $264M | $269M | $222M | $271M | $115M | $149M | $135M | $50M | $64M | $54M | $54M | |
| EPS (Basic) | $5.11 | $4.43 | $4.40 | $3.50 | $5.71 | $2.27 | $3.02 | $4.27 | $1.60 | $2.12 | $1.88 | $1.98 | |
| EPS (Diluted) | $5.09 | $4.41 | $4.40 | $3.49 | $5.69 | $2.27 | $3.00 | $4.19 | $1.56 | $2.06 | $1.85 | $1.93 | |
| Shares (Basic) | 56,276,000 | 59,547,000 | 61,108,000 | 63,453,000 | 47,539,000 | 50,510,000 | 49,298,000 | 31,570,000 | 31,419,000 | 30,276,000 | 28,435,000 | 27,218,000 | |
| Shares (Diluted) | 56,471,000 | 59,739,000 | 61,221,000 | 63,659,000 | 47,703,000 | 50,547,000 | 49,554,000 | 32,167,000 | 32,303,000 | 31,086,000 | 28,943,000 | 27,908,000 | |
| EBITDA | · | · | · | · | · | · | · | · | · | · | · | $12M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.70B | $1.15B | $1.09B | $837M | $1.53B | $1.65B | $572M | $621M | $724M | $822M | $561M | $508M | |
| PP&E (Net) | $80M | $86M | $104M | $116M | $87M | $97M | $104M | $45M | $48M | $49M | $40M | $35M | |
| PP&E (Gross) | $194M | $201M | $211M | $216M | $190M | $186M | $182M | $108M | $102M | $95M | $78M | $67M | |
| Accum. Depreciation | $114M | $115M | $107M | $101M | $103M | $90M | $77M | $63M | $54M | $46M | $39M | $32M | |
| Goodwill | $885M | $886M | $886M | $884M | $473M | $473M | $473M | $166M | $166M | $168M | $85M | $49M | |
| Intangibles | $85M | $102M | $119M | $129M | $74M | $85M | $96M | $20M | $22M | $24M | $10M | $9M | |
| Total Assets | $21.31B | $20.81B | $20.59B | $19.91B | $15.78B | $14.33B | $12.26B | $7.25B | $7.00B | $6.77B | $5.58B | $4.85B | |
| Total Liabilities | $18.59B | $18.23B | $18.12B | $17.71B | $13.84B | $12.54B | $10.41B | $6.43B | $6.28B | $6.08B | $5.00B | $4.36B | |
| Common Stock | $765.0K | $763.0K | $761.0K | $759.0K | $577.0K | $576.0K | $575.0K | $569.0K | $563.0K | $580.0K | $560.0K | $557.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $202M | |
| Retained Earnings | $2.12B | $1.87B | $1.64B | $1.41B | $1.22B | $977M | $917M | $791M | $670M | $627M | $571M | $523M | |
| Treasury Stock | $944M | $654M | $558M | $505M | $307M | $295M | $140M | $305M | $274M | $262M | $248M | $239M | |
| AOCI | $-446M | $-625M | $-594M | $-676M | $-38M | $56M | $24M | $-15M | $-8M | $-8M | $696.0K | $4M | |
| Stockholders' Equity | $2.74B | $2.59B | $2.48B | $2.21B | $1.94B | $1.79B | $1.85B | $821M | $724M | $687M | $580M | $489M | |
| Liabilities + Equity | $21.31B | $20.81B | $20.59B | $19.91B | $15.78B | $14.33B | $12.26B | $7.25B | $7.00B | $6.77B | $5.58B | $4.85B | |
| Shares Outstanding | 76,456,499 | 76,264,211 | 76,095,094 | 75,921,997 | 57,695,676 | 57,575,783 | 57,435,658 | 56,926,978 | 56,279,527 | 55,995,219 | 55,945,245 | 55,697,124 |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | · | · | · | $12M | |
| Stock-based Comp | $13M | $12M | $10M | $6M | $6M | $3M | $4M | $2M | $3M | $3M | $4M | $5M | |
| Deferred Tax | $6M | $-8M | $-5M | $-4M | $40M | $-33M | $7M | $3M | $18M | $5M | $2M | $-6M | |
| Amort. of Intangibles | $15M | $16M | $16M | $18M | $11M | $11M | $11M | $3M | $3M | $2M | $2M | $1M | |
| Restructuring | · | · | · | $22M | $1M | $510.0K | $16M | $0 | $0 | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| Operating Cash Flow | $220M | $220M | $237M | $481M | $126M | $15M | $90M | $136M | $130M | $80M | $74M | $68M | |
| CapEx | $6M | $14M | $6M | $9M | $7M | $7M | $14M | $6M | $8M | $10M | $8M | $5M | |
| Investing Cash Flow | $125M | $-67M | $-326M | $-137M | $-1.49B | $-875M | $294M | $-360M | $-389M | $-277M | $-276M | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $0 | $0 | $-10M | · | · | |
| Stock Issued | $-3M | $466.0K | $3M | $3M | $2M | $2M | $8M | $11M | $3M | $2M | $3M | $4M | |
| Stock Repurchased | $290M | $96M | $55M | $200M | $13M | $156M | $97M | $31M | $12M | $14M | $32M | $3M | |
| Net Stock Activity | $-294M | $-96M | $-51M | $-197M | $-12M | $-154M | $-89M | $-20M | $-8M | $-12M | $-28M | $927.0K | |
| Dividends Paid | $37M | $36M | $37M | $36M | $24M | $24M | $22M | $13M | $9M | $8M | $6M | $5M | |
| Financing Cash Flow | $199M | $-91M | $345M | $-1.04B | $1.24B | $1.94B | $-433M | $121M | $161M | $457M | $255M | · | |
| Net Change in Cash | $544M | $62M | $256M | $-696M | $-122M | $1.08B | $-49M | $-103M | $-98M | $261M | $53M | $24M | |
| Taxes Paid | $75M | $82M | $99M | $58M | $41M | $73M | $34M | $33M | $31M | $25M | $23M | $24M | |
| Free Cash Flow | $214M | $206M | $231M | $472M | $119M | $8M | $76M | $130M | $122M | $70M | $65M | $62M | |
| Levered FCF | · | · | $45M | $442M | $102M | $-30M | $18M | $93M | $107M | $55M | $55M | $50M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 27.0% | 25.2% | 26.5% | 23.1% | 42.3% | 16.0% | 21.0% | 29.6% | 13.2% | 20.1% | 19.8% | 22.5% | |
| Pretax Margin | 35.7% | 33.2% | 36.0% | 31.2% | 55.7% | 20.3% | 27.4% | 37.5% | 28.6% | 30.5% | 30.9% | 29.9% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | · | · | · | 5.1% | |
| ROA | 1.4% | 1.3% | 1.3% | 1.2% | 1.8% | 0.86% | 1.5% | 1.9% | 0.73% | 1.0% | 0.96% | 1.1% | |
| ROE | 10.8% | 10.4% | 11.5% | 10.7% | 14.5% | 6.3% | 11.1% | 17.4% | 6.9% | 9.3% | 10.0% | 12.3% |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | · | 50.2% | -10.3% | · | · | · | · | · | · | · | |
| EPS YoY | 15.4% | 0.23% | 26.1% | -38.7% | 150.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 13.4% | -8.1% | 24.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 17.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 9.0% | -2.0% | 21.0% | -18.1% | 136.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 8.9% | -0.96% | 32.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 20.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 8.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.14B | $1.14B | $1.14B | $964M | $642M | $715M | $709M | $456M | $379M | $322M | $273M | $239M | |
| Net Income TTM | $287M | $264M | $269M | $222M | $271M | $115M | $149M | $135M | $50M | $64M | $54M | $54M | |
| Market Cap | $4.22B | $4.05B | $3.50B | $3.44B | $2.89B | $2.58B | $2.53B | $2.16B | $2.69B | · | · | · | |
| P/E | 10.9 | 12.0 | 10.4 | 13.0 | 8.8 | 19.8 | 14.7 | 9.0 | 30.7 | 22.5 | 17.5 | 13.3 | |
| P/S | 3.7 | 3.6 | 3.1 | 3.6 | 4.5 | 3.6 | 3.6 | 4.7 | 7.1 | · | · | · | |
| P/B | 1.5 | 1.6 | 1.4 | 1.6 | 1.5 | 1.4 | 1.4 | 2.6 | 3.7 | · | · | · | |
| P / Tangible Book | 2.4 | 2.5 | 2.4 | 2.9 | 2.1 | 2.1 | · | · | · | · | · | · | |
| P / Cash Flow | 19.2 | 18.4 | 14.7 | 7.2 | 23.0 | 170.7 | 28.1 | 15.9 | 20.7 | · | · | · | |
| P / FCF | 19.8 | 19.7 | 15.2 | 7.3 | 24.3 | 323.7 | 33.4 | 16.6 | 22.0 | · | · | · | |
| Dividend Yield | 0.88% | 0.88% | 1.1% | 1.0% | 0.84% | 0.94% | 0.89% | 0.61% | 0.35% | · | · | · | |
| Earnings Yield | 9.2% | 8.3% | 9.6% | 7.7% | 11.3% | 5.1% | 6.8% | 11.1% | 3.3% | 4.4% | 5.7% | 7.5% | |
| Payout Ratio | 12.9% | 13.6% | 13.7% | 16.1% | 8.9% | 21.2% | 15.1% | 9.8% | 18.8% | 11.9% | 11.2% | 8.6% | |
| Annual Payout | $37M | $36M | $37M | $36M | $24M | $24M | $22M | $13M | $9M | $8M | $6M | $5M |
손익계산서 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 | · | · | · | · | · | · | · | · | · | · | · | $348M | $290M | · | $249M | $251M | |
| Operating Expenses | · | · | · | · | · | · | · | · | · | · | · | $257M | $206M | · | $150M | $167M | |
| Interest Expense | · | · | · | · | · | · | · | $91M | $86M | · | $69M | $60M | $44M | · | $10M | $6M | |
| Interest Income | $249M | $257M | $258M | $253M | $251M | $263M | $273M | $265M | $262M | $257M | $251M | $242M | $226M | $213M | $187M | $160M | |
| Pretax Income | $114M | $97M | $101M | $96M | $87M | $84M | $86M | $90M | $87M | $93M | $97M | $92M | $84M | $112M | $99M | $83M | |
| Income Tax | $28M | $25M | $24M | $23M | $21M | $20M | $21M | $21M | $21M | $29M | $23M | $23M | $21M | $28M | $26M | $22M | |
| Net Income | $87M | $73M | $76M | $72M | $66M | $64M | $64M | $69M | $66M | $64M | $74M | $69M | $62M | $84M | $73M | $61M | |
| EPS (Basic) | $1.64 | $1.33 | $1.37 | $1.28 | $1.13 | $1.09 | $1.09 | $1.16 | $1.09 | $1.05 | $1.22 | $1.12 | $1.01 | $1.33 | $1.16 | $0.95 | |
| EPS (Diluted) | $1.64 | $1.33 | $1.37 | $1.27 | $1.12 | $1.08 | $1.08 | $1.16 | $1.09 | $1.05 | $1.22 | $1.12 | $1.01 | $1.33 | $1.16 | $0.94 | |
| Shares (Basic) | 52,845,595 | -114,683,166 | 55,804,955 | 56,702,264 | 58,451,947 | -119,824,255 | 59,185,848 | 59,833,207 | 60,352,200 | -122,692,836 | 60,941,922 | 61,348,200 | 61,510,714 | -128,761,286 | 63,047,675 | 64,224,018 | |
| Shares (Diluted) | 53,031,912 | -115,055,082 | 55,960,833 | 56,851,797 | 58,713,452 | -120,135,230 | 59,393,651 | 59,958,628 | 60,521,951 | -122,911,461 | 61,039,317 | 61,414,273 | 61,678,871 | -128,979,271 | 63,227,983 | 64,283,288 |
대차대조표 15
| 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 | · | $1.70B | · | · | · | $1.15B | · | · | · | · | · | · | · | · | $1.03B | $1.68B | |
| PP&E (Net) | $77M | $80M | $83M | $84M | $85M | $86M | $104M | $104M | $105M | · | $105M | $108M | $112M | · | $119M | $121M | |
| PP&E (Gross) | · | $194M | · | · | · | $201M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $114M | · | · | · | $115M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $885M | $885M | $885M | $885M | $886M | $886M | $886M | $886M | $886M | $886M | $886M | $884M | $884M | $884M | $884M | $883M | |
| Intangibles | $81M | $85M | $88M | $92M | $98M | · | $106M | $110M | $114M | · | $123M | $121M | $125M | · | $133M | $137M | |
| Total Assets | $22.11B | $21.31B | $20.84B | $20.76B | $20.55B | $20.81B | $20.91B | $20.74B | $20.58B | · | $20.04B | $20.39B | $20.32B | · | $19.99B | $20.55B | |
| Total Liabilities | $19.39B | $18.59B | $18.10B | $18.09B | $17.89B | $18.23B | $18.24B | $18.27B | $18.11B | · | $17.81B | $18.08B | $18.02B | · | $17.88B | $18.24B | |
| Common Stock | $765.0K | $765.0K | $764.0K | $764.0K | $763.0K | $763.0K | $762.0K | $762.0K | $761.0K | · | $761.0K | $760.0K | $759.0K | · | $759.0K | $759.0K | |
| Retained Earnings | $2.20B | $2.12B | $2.06B | $1.99B | $1.93B | $1.87B | $1.82B | $1.76B | $1.70B | · | $1.59B | $1.52B | $1.46B | · | $1.34B | $1.27B | |
| Treasury Stock | $1.03B | $944M | $834M | $787M | $708M | $654M | $633M | $618M | $579M | · | $548M | $532M | $518M | · | $489M | $407M | |
| AOCI | $-454M | $-446M | $-475M | $-522M | $-549M | $-625M | $-500M | $-643M | $-637M | · | $-781M | $-656M | $-618M | · | $-715M | $-519M | |
| Stockholders' Equity | $2.72B | $2.74B | $2.75B | $2.68B | $2.67B | $2.59B | $2.68B | $2.49B | $2.47B | · | $2.24B | $2.31B | $2.31B | · | $2.10B | $2.32B | |
| Liabilities + Equity | $22.11B | $21.31B | $20.84B | $20.76B | $20.55B | $20.81B | $20.91B | $20.74B | $20.58B | · | $20.04B | $20.39B | $20.32B | · | $19.99B | $20.55B | |
| Shares Outstanding | 76,515,913 | 76,456,499 | 76,444,957 | 76,425,414 | 76,327,551 | 76,264,211 | 76,246,771 | 76,208,354 | 76,133,596 | 76,095,094 | 76,043,902 | 76,021,963 | 75,958,600 | 75,921,997 | 75,896,354 | 75,870,300 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $2M | $2M | $1M | $3M | $3M | $2M | $1M | $2M | |
| Deferred Tax | $11M | $-6M | $4M | $-3M | $11M | $-6M | $-4M | $-4M | $5M | $-4M | $-4M | $435.0K | $1M | $2M | $-3M | $5M | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $7M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $-26.0K | $-761.0K | · | $1M | $4M | |
| Operating Cash Flow | $86M | $53M | $122M | $37M | $9M | $59M | $3M | $45M | $113M | $-51M | $165M | $92M | $30M | $74M | $168M | $181M | |
| CapEx | $885.0K | $749.0K | $1M | $2M | $2M | $4M | $4M | $3M | $4M | $3M | $1M | $956.0K | $856.0K | $1M | $3M | $3M | |
| Investing Cash Flow | $-52M | $-269M | $120M | $141M | $133M | $224M | $-81M | $-67M | $-142M | $86M | $-223M | $-50M | $-140M | $-74M | $-183M | $-369M | |
| Stock Issued | $-1M | $-284.0K | $228.0K | $-4M | $640.0K | $129.0K | $1M | $-2M | $599.0K | $878.0K | $2M | $1.0K | $362.0K | $660.0K | $2M | $4.0K | |
| Stock Repurchased | $86M | $110M | $47M | $78M | $54M | $21M | $14M | $40M | $21M | $10M | $16M | $16M | $13M | $16M | $82M | $54M | |
| Net Stock Activity | $-87M | · | · | · | $-54M | · | · | · | $-20M | · | · | · | $-13M | · | · | · | |
| Dividends Paid | $9M | $9M | $9M | $10M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $10M | $8M | |
| Financing Cash Flow | $738M | $343M | $-208.0K | $136M | $-279M | $-119M | $47M | $67M | $-87M | $447M | $-447M | $-30M | $375M | $-194M | $-630M | $-419M | |
| Net Change in Cash | $772M | $126M | $242M | $314M | $-138M | $164M | $-31M | $45M | $-116M | $481M | $-504M | $13M | $266M | $-194M | $-645M | $-607M | |
| Taxes Paid | $2M | $25M | $17M | $19M | $14M | $25M | $20M | $34M | $2M | $26M | $24M | $48M | $455.0K | $32M | $10M | $12M | |
| Free Cash Flow | $85M | · | · | · | $6M | · | · | · | $109M | · | · | · | $29M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $43M | · | · | · | $-4M | · | · | · |
수익성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 31.5% | · | 28.3% | 27.0% | 25.7% | · | 24.1% | 26.0% | 26.2% | · | 29.0% | 19.7% | 21.6% | · | 29.4% | 26.2% | |
| Pretax Margin | 41.6% | · | 37.3% | 35.7% | 34.0% | · | 31.9% | 34.0% | 34.6% | · | 38.1% | 26.3% | 28.9% | · | 39.8% | 35.9% | |
| ROA | 0.41% | · | 0.37% | 0.35% | 0.32% | · | 0.31% | 0.34% | 0.32% | · | 0.37% | 0.34% | 0.30% | · | 0.42% | 0.34% | |
| ROE | 3.2% | · | 2.8% | 2.8% | 2.6% | · | 2.6% | 2.9% | 2.8% | · | 3.4% | 3.0% | 2.6% | · | 3.7% | 2.9% |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | $1.14B | · | $1.14B | $1.14B | $1.14B | · | $1.14B | $1.14B | $1.14B | · | $1.14B | $1.14B | $994M | · | $857M | $769M | |
| Net Income TTM | $301M | · | $279M | $272M | $265M | · | $274M | $278M | $271M | · | $279M | $265M | $200M | · | $192M | $215M | |
| Market Cap | $5.01B | · | $4.12B | $4.20B | $3.96B | · | $3.89B | $3.58B | $3.44B | · | $2.78B | $2.87B | $2.86B | · | $3.53B | $3.04B | |
| P/E | 12.1 | · | 11.1 | 11.9 | 11.7 | · | 11.2 | 10.2 | 10.2 | · | 8.1 | 8.9 | 11.9 | · | 14.1 | 9.7 | |
| P/S | 4.4 | · | 3.6 | 3.7 | 3.5 | · | 3.4 | 3.1 | 3.0 | · | 2.4 | 2.5 | 2.9 | · | 4.1 | 4.0 | |
| P/B | 1.8 | · | 1.5 | 1.6 | 1.5 | · | 1.5 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.2 | · | 1.7 | 1.3 | |
| P / Tangible Book | 2.8 | · | 2.3 | 2.5 | 2.3 | · | 2.3 | 2.4 | 2.3 | · | 2.2 | 2.2 | 2.2 | · | 3.2 | 2.3 | |
| P / Cash Flow | 58.0 | · | · | · | 452.7 | · | · | · | 30.4 | · | · | · | 94.6 | · | · | · | |
| P / FCF | 58.6 | · | · | · | 626.9 | · | · | · | 31.6 | · | · | · | 97.4 | · | · | · | |
| Earnings Yield | 8.2% | · | 9.0% | 8.4% | 8.6% | · | 8.9% | 9.8% | 9.8% | · | 12.4% | 11.2% | 8.4% | · | 7.1% | 10.3% | |
| Payout Ratio | 10.4% | · | · | · | 13.3% | · | · | · | 13.8% | · | · | · | 14.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | — | — | — | $964M | $642M |
| 순이익 | $287M | $264M | $269M | $222M | $271M |
| 희석 EPS | $5.09 | $4.41 | $4.40 | $3.49 | $5.69 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $214M | $206M | $231M | $472M | $119M |
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.