WSO Watsco, Inc. Common Stock
$413.58
가격 · 6월 26, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$323–$495
53% of range
애널리스트 평점
HOLD
22 analysts
목표 주가
$421
+2% upside
P/E (TTM)
27.5
ROE
18.3%
순이익률
6.9%
WSO 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$413.57
시가총액
$13.14B
P/E (TTM)
27.5
EPS (TTM)
$12.25
매출 (TTM)
$7.24B
배당 수익률
3.6%
ROE
18.3%
부채/자본
—
52주 범위
$323 – $495
WSO 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
$7.24B
2016-12-31
→
2025-12-31
EPS
$12.25
2016-12-31
→
2025-12-31
잉여현금흐름
$535M
2016-12-31
→
2025-12-31
마진
6.9%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WSO
동종업계 중앙값
P/E (TTM)
27.5
24.2
P/S (TTM)
1.8
1.9
P/B
4.7
3.6
Price / FCF (주가 / FCF)
24.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WSO
동종업계 중앙값
Gross Margin (매출 총이익률)
28.1%
28.1%
Operating Margin (영업이익률)
10.0%
—
Net Profit Margin (순이익률)
6.9%
5.8%
ROA
11.2%
7.1%
ROE
18.3%
15.0%
ROIC
20.6%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WSO
동종업계 중앙값
Current Ratio (유동비율)
4.1
2.4
Quick Ratio (당좌 비율)
2.1
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WSO
동종업계 중앙값
Revenue YoY (매출 YoY)
-5.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.16%
—
Revenue CAGR 5Y (매출 CAGR 5년)
7.4%
—
EPS YoY
-7.9%
—
Net Income YoY (순이익 YoY)
-7.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WSO
동종업계 중앙값
Payout Ratio (지급 비율)
95.3%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
3.6%
지급 비율
95.3%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 4월 16일 | $3.3000 |
| 2026년 1월 16일 | $3.0000 |
| 2025년 10월 16일 | $3.0000 |
| 2025년 7월 16일 | $3.0000 |
| 2025년 4월 15일 | $3.0000 |
| 2025년 1월 17일 | $2.7000 |
| 2024년 10월 16일 | $2.7000 |
| 2024년 7월 16일 | $2.7000 |
| 2024년 4월 12일 | $2.7000 |
| 2024년 1월 16일 | $2.4500 |
| 2023년 10월 16일 | $2.4500 |
| 2023년 7월 14일 | $2.4500 |
| 2023년 4월 14일 | $2.4500 |
| 2023년 1월 13일 | $2.4500 |
| 2022년 10월 14일 | $2.2000 |
| 2022년 7월 14일 | $2.2000 |
| 2022년 4월 13일 | $2.2000 |
| 2022년 1월 13일 | $1.9500 |
| 2021년 10월 14일 | $1.9500 |
| 2021년 7월 14일 | $1.9500 |
WSO 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
22 명의 애널리스트
- 적극 매수 2 9.1%
- 매수 0 0.0%
- 보유 13 59.1%
- 매도 5 22.7%
- 적극 매도 2 9.1%
12개월 목표 주가
10 명의 애널리스트 · 2026-06-22
중앙값
$427.50
지금
$413.57
저가
$370.00
고가
$485.00
중앙값 목표
$427.50
+3.4%
평균 목표
$420.70
+1.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.20%
다음 실적
7월 28, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.87 | $1.71 | 0.16% |
| 2025년 12월 31일 | $1.68 | $1.90 | -0.22% |
| 2025년 9월 30일 | $3.98 | $4.24 | -0.26% |
| 2025년 6월 30일 | $4.52 | $4.85 | -0.32% |
| 2025년 3월 31일 | $1.93 | $2.28 | -0.35% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WSO | $13.14B | 27.5 | -5.0% | 6.9% | 18.3% | 28.1% |
| GWW | $47.85B | 28.5 | 4.5% | 9.5% | 48.1% | 39.1% |
| FAST | $46.07B | 36.8 | 8.7% | 15.3% | 33.0% | 45.0% |
| FERG | — | 24.0 | 3.8% | 6.0% | 32.3% | 30.7% |
| SUNB | $31.40B | 24.3 | 3.4% | 11.9% | 17.7% | 38.5% |
| WCC | $11.90B | 18.7 | 7.8% | 2.7% | 12.8% | — |
| QXO | $13.01B | -30.6 | 11925.0% | -4.1% | -2.9% | 23.0% |
| AIT | $8.80B | 23.0 | 1.9% | 8.6% | 22.2% | 30.3% |
| CNM | — | 23.1 | 2.8% | 5.8% | 23.9% | 26.9% |
| MSM | — | 25.3 | -1.4% | 5.3% | 14.3% | 40.8% |
| URI | $51.06B | 21.0 | 4.9% | 15.5% | 28.4% | 38.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.24B | $7.62B | $7.28B | $7.27B | $6.28B | $5.05B | $4.77B | $4.55B | $4.34B | $4.22B | $4.11B | $3.94B | |
| Cost of Revenue | $5.21B | $5.57B | $5.29B | $5.24B | $4.61B | $3.83B | $3.61B | $3.43B | $3.28B | $3.19B | $3.11B | $2.99B | |
| Gross Profit | $2.03B | $2.04B | $1.99B | $2.03B | $1.67B | $1.22B | $1.16B | $1.12B | $1.07B | $1.03B | $1.01B | $956M | |
| SG&A Expense | $1.34B | $1.29B | $1.22B | $1.22B | $1.06B | $833M | $800M | $757M | $716M | $689M | $671M | $651M | |
| Operating Income | $720M | $782M | $795M | $832M | $629M | $401M | $367M | $372M | $354M | $346M | $337M | $306M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $6M | $5M | |
| Pretax Income | $738M | $803M | $790M | $829M | $628M | $400M | $363M | $369M | $348M | $342M | $331M | $301M | |
| Income Tax | $150M | $167M | $156M | $126M | $129M | $77M | $67M | $73M | $90M | $106M | $105M | $92M | |
| Net Income | $497M | $536M | $536M | $601M | $419M | $270M | $246M | $243M | $208M | $183M | $173M | $151M | |
| EPS (Basic) | $12.27 | $13.34 | $13.72 | $15.46 | $10.83 | $7.03 | $6.51 | $6.50 | $5.81 | $5.16 | $4.91 | $4.33 | |
| EPS (Diluted) | $12.25 | $13.30 | $13.67 | $15.41 | $10.78 | $7.01 | $6.50 | $6.49 | $5.81 | $5.15 | $4.90 | $4.32 | |
| Shares (Basic) | 37,835,054 | 37,391,461 | 36,406,148 | · | 35,244,230 | 35,069,516 | 34,644,700 | 34,319,890 | 32,824,947 | 32,582,385 | 32,435,961 | 32,308,073 | |
| Shares (Diluted) | 37,899,859 | 37,510,332 | 36,531,683 | · | 35,423,838 | 35,150,571 | 34,675,641 | 34,374,269 | 32,862,633 | 32,616,504 | 32,480,356 | 32,358,854 | |
| EBITDA | $764M | $823M | $830M | $863M | $657M | $427M | $391M | $394M | $376M | $366M | $356M | $324M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $433M | $526M | $210M | $148M | $118M | $146M | $74M | $83M | $80M | $56M | $35M | $24M | |
| Short-term Investments | $300M | $256M | $0 | · | · | · | · | · | · | · | · | · | |
| Receivables | $796M | $878M | $798M | $747M | $698M | $535M | $534M | $502M | $478M | $476M | $451M | $434M | |
| Inventory | $1.39B | $1.39B | $1.35B | $1.37B | $1.12B | $781M | $921M | $837M | $761M | $685M | $674M | $678M | |
| Other Current Assets | $39M | $35M | $37M | $34M | $29M | $22M | $18M | $20M | $17M | $23M | $21M | $21M | |
| Current Assets | $2.95B | $3.08B | $2.39B | $2.30B | $1.96B | $1.48B | $1.55B | $1.44B | $1.34B | $1.24B | $1.18B | $1.16B | |
| PP&E (Net) | $136M | $141M | $136M | $125M | $111M | $98M | $99M | $91M | $91M | $91M | $63M | $53M | |
| PP&E (Gross) | $410M | $390M | $358M | $322M | $285M | $256M | $244M | $223M | $214M | $204M | $167M | $150M | |
| Accum. Depreciation | $274M | $250M | $221M | $196M | $174M | $158M | $145M | $132M | $123M | $114M | $104M | $97M | |
| Goodwill | $463M | $452M | $457M | $431M | $434M | $412M | $412M | $411M | $383M | $380M | $378M | $387M | |
| Intangibles | $210M | $208M | $218M | $175M | $187M | $170M | $172M | $148M | $161M | $159M | $160M | $186M | |
| Other Non-current Assets | $14M | $11M | $11M | $8M | $9M | $12M | $9M | $8M | $74M | $6M | $6M | $6M | |
| Total Assets | $4.41B | $4.48B | $3.73B | $3.49B | $3.09B | $2.48B | $2.56B | $2.16B | $2.05B | $1.87B | $1.79B | $1.79B | |
| Accounts Payable | $350M | $491M | $369M | $456M | $364M | $252M | $240M | $200M | $230M | $185M | $145M | $173M | |
| Accrued Liabilities | $250M | $383M | $242M | $303M | $278M | $164M | $153M | $157M | $186M | $129M | $125M | $113M | |
| Current Liabilities | $718M | $984M | $712M | $907M | $727M | $487M | $462M | $358M | $416M | $315M | $270M | $287M | |
| Capital Leases | $351M | $322M | $277M | $232M | $187M | · | $154M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $69M | · | · | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $246M | $304M | |
| Common Stock | $20M | $19M | $19M | $19M | $19M | $19M | $19M | $18M | $18M | $18M | $18M | $18M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $581M | |
| Retained Earnings | $1.32B | $1.30B | $1.18B | $1.03B | $761M | $636M | $633M | $628M | $595M | $550M | $495M | $421M | |
| Treasury Stock | $73M | $73M | $87M | $87M | $87M | $87M | $87M | $87M | $87M | $114M | $114M | $114M | |
| AOCI | $-50M | $-60M | $-42M | $-48M | $-34M | $-35M | $-39M | $-46M | $-34M | $-44M | $-47M | $-24M | |
| Stockholders' Equity | $2.78B | $2.66B | $2.23B | $1.89B | $1.66B | $1.49B | $1.44B | $1.35B | $1.30B | $1.01B | $957M | $884M | |
| Liabilities + Equity | $4.41B | $4.48B | $3.73B | $3.49B | $3.09B | $2.48B | $2.56B | $2.16B | $2.05B | $1.87B | $1.79B | $1.79B | |
| Shares Outstanding | 39,008,240 | 38,861,032 | 38,705,586 | 38,108,752 | 37,881,247 | 37,702,489 | 37,536,363 | 36,952,762 | 36,825,128 | 36,682,562 | 36,616,197 | 36,444,289 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $44M | $41M | $35M | $32M | $28M | $26M | $25M | $22M | $22M | $20M | $19M | $18M | |
| Stock-based Comp | $35M | $35M | $30M | $29M | $25M | $22M | $17M | $16M | $13M | $12M | $13M | $11M | |
| Deferred Tax | $18M | $229.0K | $-7M | $13M | $6M | $40.0K | $1M | $8M | $-11M | $3M | $5M | $289.0K | |
| Amort. of Intangibles | $5M | $5M | $4M | $5M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $6M | |
| Other Non-cash | $-25M | $161M | $-32M | $-103M | $-129M | $217M | $47M | $-118M | $74M | $60M | $12M | $-36M | |
| Operating Cash Flow | $570M | $773M | $562M | $572M | $350M | $534M | $336M | $171M | $307M | $282M | $223M | $145M | |
| CapEx | $35M | $30M | $35M | $36M | $25M | $16M | $18M | $17M | $18M | $44M | $24M | $22M | |
| Investing Cash Flow | $-98M | $-291M | $-41M | $-34M | $-149M | $-16M | $-81M | $-26M | $-81M | $-43M | · | · | |
| Stock Issued | · | · | · | $20M | $21M | $19M | $13M | $7M | $5M | $6M | $6M | $4M | |
| Net Stock Activity | · | · | · | $20M | $21M | $19M | $13M | $7M | $5M | $6M | $6M | $4M | |
| Dividends Paid | $474M | $424M | $383M | $332M | $295M | $266M | $241M | $209M | $164M | $128M | $99M | $70M | |
| Financing Cash Flow | $-568M | $-159M | $-460M | $-504M | $-229M | $-448M | $-264M | $-140M | $-202M | $-218M | · | · | |
| Net Change in Cash | $-93M | $316M | $63M | $29M | $-28M | $72M | $-8M | $2M | $24M | $21M | $11M | $5M | |
| Taxes Paid | $165M | $125M | $188M | $106M | $125M | $71M | $70M | $115M | $48M | $99M | $103M | $83M | |
| Free Cash Flow | $535M | $743M | $526M | $536M | $324M | $518M | $318M | $153M | $289M | $234M | $198M | $123M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $194M | $120M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.1% | 26.8% | 27.4% | 27.9% | 26.6% | 24.2% | 24.2% | 24.6% | 24.5% | 24.5% | 24.5% | 24.2% | |
| Operating Margin | 10.0% | 10.3% | 10.9% | 11.4% | 10.0% | 7.9% | 7.7% | 8.2% | 8.2% | 8.2% | 8.2% | 7.8% | |
| Net Margin | 6.9% | 7.0% | 7.4% | 8.3% | 6.7% | 5.3% | 5.2% | 5.3% | 4.8% | 4.3% | 4.2% | 3.8% | |
| Pretax Margin | 10.2% | 10.5% | 10.8% | 11.4% | 10.0% | 7.9% | 7.6% | 8.1% | 8.0% | 8.1% | 8.1% | 7.6% | |
| EBITDA Margin | 10.5% | 10.8% | 11.4% | 11.9% | 10.5% | 8.5% | 8.2% | 8.7% | 8.7% | 8.7% | 8.6% | 8.2% | |
| ROA | 11.2% | 13.1% | 14.9% | 18.3% | 15.0% | 10.7% | 10.4% | 11.6% | 10.6% | 10.0% | 9.7% | 8.8% | |
| ROE | 18.3% | 21.9% | 26.0% | 33.8% | 26.6% | 18.4% | 17.7% | 18.4% | 18.1% | 18.6% | 18.8% | 17.6% | |
| ROIC | 20.6% | 23.3% | 28.6% | 37.3% | 30.0% | 21.8% | 20.8% | 22.2% | 20.2% | 23.7% | 19.1% | 17.9% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.1 | 3.1 | 3.4 | 2.5 | 2.7 | 3.0 | 3.4 | 4.0 | 3.2 | 3.9 | 4.4 | 4.0 | |
| Quick Ratio | 2.1 | 1.7 | 1.4 | 1.0 | 1.1 | 1.4 | 1.3 | 1.6 | 1.3 | 1.7 | 1.8 | 1.6 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.3 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 60.7 | 58.7 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.9 | 2.0 | 2.2 | 2.3 | 2.0 | 2.0 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | |
| Inventory Turnover | 3.8 | 4.1 | 3.9 | 4.2 | 4.9 | 4.5 | 4.1 | 4.3 | 4.5 | 4.7 | 4.6 | 4.7 | |
| Receivables Turnover | 8.6 | 9.1 | 9.4 | 10.1 | 10.2 | 9.5 | 9.2 | 9.3 | 9.1 | 9.1 | 9.3 | 9.5 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.0% | 4.6% | 0.13% | 15.8% | 24.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.16% | 6.7% | 13.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -7.9% | -2.7% | -11.3% | 43.0% | 53.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -7.4% | 7.2% | 24.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 11.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -7.3% | -0.01% | -10.8% | 43.5% | 55.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -6.2% | 8.6% | 25.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 12.3% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $7.24B | $7.62B | $7.28B | $7.27B | $6.28B | $5.05B | $4.77B | $4.55B | $4.34B | $4.22B | $4.11B | $3.94B | |
| Net Income TTM | $497M | $536M | $536M | $601M | $419M | $270M | $246M | $243M | $208M | $183M | $173M | $151M | |
| Market Cap | $13.14B | $18.42B | $16.58B | $9.50B | $11.85B | $8.54B | $6.76B | $5.14B | $6.26B | $5.43B | $4.29B | $3.90B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $4.50B | $4.18B | |
| P/E | 27.5 | 35.6 | 31.3 | 16.2 | 29.0 | 32.3 | 27.7 | 21.4 | 29.3 | 28.8 | 23.9 | 24.8 | |
| P/S | 1.8 | 2.4 | 2.3 | 1.3 | 1.9 | 1.7 | 1.4 | 1.1 | 1.4 | 1.3 | 1.0 | 1.0 | |
| P/B | 4.7 | 6.9 | 7.4 | 5.0 | 7.1 | 5.7 | 4.7 | 3.8 | 4.8 | 5.4 | 4.5 | 4.4 | |
| P / Tangible Book | 6.2 | 9.2 | 10.7 | 7.4 | 11.4 | 9.4 | · | · | · | · | · | · | |
| P / Cash Flow | 23.1 | 23.8 | 29.5 | 16.6 | 33.9 | 16.0 | 20.1 | 30.1 | 20.4 | 19.6 | 19.4 | 26.9 | |
| P / FCF | 24.6 | 24.8 | 31.5 | 17.7 | 36.6 | 16.5 | 21.3 | 33.5 | 21.7 | 23.2 | 21.7 | 31.6 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | 12.6 | 12.9 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | 22.8 | 33.8 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 1.1 | 1.1 | |
| Dividend Yield | 3.6% | 2.3% | 2.3% | 3.5% | 2.5% | 3.1% | 3.6% | 4.1% | 2.6% | 2.4% | 2.3% | 1.8% | |
| Earnings Yield | 3.6% | 2.8% | 3.2% | 6.2% | 3.5% | 3.1% | 3.6% | 4.7% | 3.4% | 3.5% | 4.2% | 4.0% | |
| Payout Ratio | 95.3% | 79.0% | 71.3% | 55.3% | 70.3% | 98.6% | 98.2% | 86.1% | 78.8% | 69.8% | 57.0% | 46.2% | |
| Annual Payout | $474M | $424M | $383M | $332M | $295M | $266M | $241M | $209M | $164M | $128M | $99M | $70M |
손익계산서 13
| 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 | $1.53B | $1.58B | $2.07B | $2.06B | $1.53B | $1.75B | $2.16B | $2.14B | $1.56B | $1.60B | $2.13B | $2.00B | $1.55B | $1.58B | $2.04B | $2.13B | |
| Cost of Revenue | $1.11B | $1.15B | $1.50B | $1.46B | $1.10B | $1.29B | $1.59B | $1.56B | $1.13B | $1.19B | $1.56B | $1.44B | $1.10B | $1.15B | $1.48B | $1.54B | |
| Gross Profit | $428M | $428M | $569M | $603M | $430M | $468M | $566M | $580M | $431M | $414M | $567M | $563M | $448M | $434M | $551M | $596M | |
| SG&A Expense | $323M | $333M | $344M | $339M | $323M | $338M | $326M | $319M | $310M | $312M | $320M | $304M | $287M | $302M | $322M | $315M | |
| Operating Income | $110M | $102M | $235M | $272M | $112M | $136M | $250M | $269M | $127M | $108M | $257M | $266M | $165M | $137M | $236M | $287M | |
| Pretax Income | $117M | $107M | $238M | $274M | $118M | $143M | $257M | $274M | $129M | $109M | $255M | $262M | $164M | $137M | $236M | $286M | |
| Income Tax | $24M | $20M | $49M | $57M | $23M | $28M | $55M | $59M | $25M | $11M | $54M | $57M | $34M | $-20M | $50M | $60M | |
| Net Income | $79M | $72M | $162M | $184M | $80M | $97M | $171M | $181M | $87M | $83M | $171M | $173M | $110M | $138M | $158M | $193M | |
| EPS (Basic) | $1.87 | $1.83 | $3.98 | $4.53 | $1.93 | $2.43 | $4.24 | $4.50 | $2.17 | $2.09 | $4.36 | $4.43 | $2.84 | $3.57 | $4.04 | $4.94 | |
| EPS (Diluted) | $1.87 | $1.82 | $3.98 | $4.52 | $1.93 | $2.42 | $4.22 | $4.49 | $2.17 | $2.07 | $4.35 | $4.42 | $2.83 | $3.55 | $4.03 | $4.93 | |
| Shares (Basic) | 37,932,743 | 21,718 | 37,860,987 | · | 37,752,203 | 77,372 | 37,552,000 | · | · | · | · | · | · | · | · | · | |
| Shares (Diluted) | 37,964,580 | 9,262 | 37,918,392 | · | 37,853,255 | 76,482 | 37,671,752 | · | · | · | · | · | · | · | · | · | |
| EBITDA | $121M | · | $235M | $272M | $123M | · | $250M | $269M | $136M | · | $257M | $266M | $173M | · | $236M | $287M |
대차대조표 24
| 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 | $393M | $433M | $324M | $293M | $432M | $526M | $294M | $225M | $279M | · | $175M | $163M | $141M | · | $130M | $129M | |
| Short-term Investments | $200M | $300M | $200M | $0 | $0 | $256M | $256M | $200M | $200M | · | · | · | · | · | · | · | |
| Receivables | $839M | $796M | $942M | $1.02B | $794M | $878M | $945M | $1.00B | $832M | · | $949M | $991M | $811M | · | $860M | $983M | |
| Inventory | $1.72B | $1.39B | $1.60B | $1.95B | $1.78B | $1.39B | $1.60B | $1.57B | $1.66B | · | $1.55B | $1.69B | $1.61B | · | $1.39B | $1.48B | |
| Other Current Assets | $34M | $39M | $48M | $38M | $33M | $35M | $42M | $35M | $32M | · | $56M | $40M | $31M | · | $35M | $31M | |
| Current Assets | $3.18B | $2.95B | $3.12B | $3.30B | $3.04B | $3.08B | $3.13B | $3.03B | $3.00B | · | $2.73B | $2.88B | $2.60B | · | $2.41B | $2.62B | |
| PP&E (Net) | $133M | $136M | $135M | $137M | $138M | $141M | $140M | $138M | $138M | · | $134M | $128M | $127M | · | $122M | $120M | |
| PP&E (Gross) | · | $410M | · | · | · | $390M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $274M | · | · | · | $250M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $461M | $463M | $465M | $466M | $455M | $452M | $459M | $458M | $459M | $457M | $492M | $432M | $431M | $431M | $430M | $433M | |
| Intangibles | $208M | $210M | $207M | $210M | $207M | $208M | $212M | $212M | $214M | · | $172M | $176M | $174M | · | $175M | $183M | |
| Other Non-current Assets | $14M | $14M | $13M | $13M | $12M | $11M | $11M | $11M | $12M | · | $10M | $10M | $9M | · | $8M | $8M | |
| Total Assets | $4.65B | $4.41B | $4.55B | $4.73B | $4.45B | $4.48B | $4.52B | $4.40B | $4.36B | · | $4.04B | $4.10B | $3.80B | · | $3.58B | $3.79B | |
| Accounts Payable | $587M | $350M | $411M | $678M | $546M | $491M | $549M | $564M | $688M | · | $509M | $602M | $593M | · | $474M | $626M | |
| Accrued Liabilities | $247M | $250M | $284M | $277M | $266M | $383M | $276M | $277M | $236M | · | $280M | $260M | $267M | · | $376M | $347M | |
| Current Liabilities | $952M | $718M | $812M | $1.07B | $925M | $984M | $933M | $945M | $1.03B | · | $888M | $956M | $953M | · | $940M | $1.06B | |
| Capital Leases | · | $351M | · | · | · | $322M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $20M | $20M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | · | $19M | $19M | $19M | · | $19M | $19M | |
| Retained Earnings | $1.28B | $1.32B | $1.37B | $1.33B | $1.27B | $1.30B | $1.31B | $1.25B | $1.17B | · | $1.20B | $1.12B | $1.04B | · | $977M | $905M | |
| Treasury Stock | $73M | $73M | $73M | $73M | $73M | $73M | $74M | $74M | $74M | · | $87M | $87M | $87M | · | $87M | $87M | |
| AOCI | $-53M | $-50M | $-54M | $-49M | $-60M | $-60M | $-47M | $-50M | $-48M | · | $-47M | $-43M | $-48M | · | $-50M | $-38M | |
| Stockholders' Equity | $2.76B | $2.78B | $2.81B | $2.76B | $2.67B | $2.66B | $2.70B | $2.61B | $2.53B | · | $2.22B | $2.04B | $1.93B | · | $1.91B | $1.83B | |
| Liabilities + Equity | $4.65B | $4.41B | $4.55B | $4.73B | $4.45B | $4.48B | $4.52B | $4.40B | $4.36B | · | $4.04B | $4.10B | $3.80B | · | $3.58B | $3.79B | |
| Shares Outstanding | · | 39,008,240 | · | · | · | 38,861,032 | · | · | · | · | · | · | · | · | · | · |
현금 흐름 13
| 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 | $11M | $11M | $11M | $11M | $11M | $10M | $10M | $10M | $10M | $10M | $9M | $8M | $8M | $8M | $8M | $8M | |
| Stock-based Comp | $8M | $9M | $9M | $9M | $9M | $10M | $9M | $8M | $8M | $9M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Deferred Tax | · | $13M | $2M | · | · | $-6M | $2M | · | · | $-13M | $2M | · | · | $7M | $2M | · | |
| Other Non-cash | $-117M | · | · | · | $-277M | · | · | · | $-1M | · | · | · | $-172M | · | · | · | |
| Operating Cash Flow | $-19M | $400M | $355M | $-7M | $-178M | $379M | $233M | $58M | $104M | $299M | $353M | $-42M | $-47M | $213M | $286M | $175M | |
| CapEx | $7M | $11M | $9M | $7M | $8M | $8M | $10M | $6M | $6M | $10M | $10M | $8M | $8M | $9M | $8M | $11M | |
| Investing Cash Flow | $93M | $-112M | $-209M | $-22M | $245M | $-8M | $-65M | $-6M | $-211M | $-13M | $-10M | $-7M | $-10M | $-7M | $-8M | $-11M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | $9M | · | $8M | $4M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $9M | · | · | · | |
| Dividends Paid | $122M | $122M | $122M | $121M | $109M | $109M | $109M | $109M | $97M | $97M | $96M | $95M | $95M | $85M | $86M | $86M | |
| Financing Cash Flow | $-114M | $-180M | $-114M | $-113M | $-162M | $-133M | $-99M | $-105M | $178M | $-252M | $-328M | $69M | $51M | $-188M | $-273M | $-144M | |
| Net Change in Cash | $-41M | $109M | $31M | $-139M | $-94M | $232M | $70M | $-54M | $69M | $35M | $12M | $22M | $-7M | $17M | $1M | $18M | |
| Free Cash Flow | $-26M | · | · | · | $-185M | · | · | · | $98M | · | · | · | $-55M | · | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.9% | · | 27.5% | 29.3% | 28.1% | · | 26.2% | 27.1% | 27.5% | · | 26.7% | 28.1% | 28.9% | · | 27.1% | 27.9% | |
| Operating Margin | 7.2% | · | 11.4% | 13.2% | 7.3% | · | 11.6% | 12.6% | 8.1% | · | 12.1% | 13.3% | 10.6% | · | 11.6% | 13.5% | |
| Net Margin | 5.2% | · | 7.8% | 8.9% | 5.2% | · | 7.9% | 8.5% | 5.6% | · | 8.0% | 8.6% | 7.1% | · | 7.7% | 9.0% | |
| Pretax Margin | 7.6% | · | 11.5% | 13.3% | 7.7% | · | 11.9% | 12.8% | 8.2% | · | 12.0% | 13.1% | 10.6% | · | 11.6% | 13.4% | |
| EBITDA Margin | 7.9% | · | 11.4% | 13.2% | 8.0% | · | 11.6% | 12.6% | 8.7% | · | 12.1% | 13.3% | 11.2% | · | 11.6% | 13.5% | |
| ROA | 1.7% | · | 3.6% | 4.0% | 1.8% | · | 4.0% | 4.3% | 2.1% | · | 4.5% | 4.4% | 3.0% | · | 4.7% | 5.6% | |
| ROE | 2.9% | · | 5.9% | 6.8% | 3.1% | · | 7.0% | 7.8% | 3.9% | · | 8.3% | 8.9% | 6.0% | · | 8.9% | 11.3% | |
| ROIC | 3.2% | · | 6.6% | 7.8% | 3.4% | · | 7.3% | 8.1% | 4.0% | · | 9.1% | 10.2% | 6.8% | · | 9.8% | 12.3% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | · | 3.8 | 3.1 | 3.3 | · | 3.4 | 3.2 | 2.9 | · | 3.1 | 3.0 | 2.7 | · | 2.6 | 2.5 | |
| Quick Ratio | 1.5 | · | 1.8 | 1.2 | 1.3 | · | 1.6 | 1.5 | 1.3 | · | 1.3 | 1.2 | 1.0 | · | 1.1 | 1.0 |
효율성 3
| 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 | 0.3 | · | 0.5 | 0.5 | 0.3 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | 0.5 | 0.4 | · | 0.6 | 0.6 | |
| Inventory Turnover | 0.6 | · | 0.9 | 0.8 | 0.6 | · | 1.0 | 1.0 | 0.7 | · | 1.1 | 0.9 | 0.7 | · | 1.2 | 1.2 | |
| Receivables Turnover | 1.9 | · | 2.2 | 2.0 | 1.9 | · | 2.3 | 2.1 | 1.9 | · | 2.4 | 2.0 | 1.9 | · | 2.5 | 2.3 |
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 | $7.19B | · | $7.82B | $7.89B | $7.40B | · | $7.99B | $7.83B | $7.25B | · | $7.72B | $7.72B | $7.24B | · | $7.48B | $7.29B | |
| Net Income TTM | $504M | · | $596M | $616M | $520M | · | $610M | $612M | $541M | · | $611M | $633M | $574M | · | $604M | $591M | |
| P/E | 29.6 | · | 27.6 | 29.1 | 39.7 | · | 32.3 | 30.0 | 31.4 | · | 24.2 | 23.5 | 21.7 | · | 16.6 | 15.8 | |
| Earnings Yield | 3.4% | · | 3.6% | 3.4% | 2.5% | · | 3.1% | 3.3% | 3.2% | · | 4.1% | 4.2% | 4.6% | · | 6.0% | 6.3% | |
| Payout Ratio | 154.0% | · | · | · | 136.2% | · | · | · | 111.2% | · | · | · | 86.3% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $7.24B | $7.62B | $7.28B | $7.27B | $6.28B |
| 매출 총이익률 % | 28.1% | 26.8% | 27.4% | 27.9% | 26.6% |
| 영업이익률 % | 10.0% | 10.3% | 10.9% | 11.4% | 10.0% |
| 순이익 | $497M | $536M | $536M | $601M | $419M |
| 희석 EPS | $12.25 | $13.30 | $13.67 | $15.41 | $10.78 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 4.1 | 3.1 | 3.4 | 2.5 | 2.7 |
| 당좌 비율 | 2.1 | 1.7 | 1.4 | 1.0 | 1.1 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $535M | $743M | $526M | $536M | $324M |
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.