ALV Autoliv, Inc. Common Stock
$115,39
Cena · Maj 1, 2026
Dane fundamentalne na dzień Kwi 17, 2026
Zakres 52 tyg.
$92–$130
61% of range
Ocena Analityków
BUY
23 analysts
Cena Docelowa
$132
+15% upside
P/E (TTM)
12.4
ROE
30.3%
Marża Zysku Netto
6.8%
ALV Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$115.39
Kapitalizacja Rynkowa
$8.87B
P/E (TTM)
12.4
EPS (TTM)
$9.55
Przychody (TTM)
$10.81B
Stopa dywidendy
2.7%
ROE
30.3%
D/E Dług/Kapitał
0.8
Zakres 52 tyg.
$92 – $130
ALV Wykres ceny akcji Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$10.81B
2020-12-31
→
2025-12-31
EPS
$9.55
2020-12-31
→
2025-12-31
Wolny przepływ pieniężny
$716M
2020-12-31
→
2025-12-31
Marże
6.8%
2020-12-31
→
2025-12-31
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
ALV
Mediana porównawcza
P/E (TTM)
12.4
12.9
P/S (TTM)
0.8
0.8
P/B
3.4
1.2
EV / EBITDA
7.0
—
Price / FCF (Cena / FCF)
12.4
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
ALV
Mediana porównawcza
Gross Margin (Marża brutto)
19.2%
27.6%
Operating Margin (Marża Operacyjna)
10.1%
—
Net Profit Margin (Marża Zysku Netto)
6.8%
5.8%
ROA
8.8%
4.3%
ROE
30.3%
8.6%
ROIC
17.2%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
ALV
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.8
42.3
Current Ratio (Wskaźnik bieżący)
1.0
1.8
Quick Ratio (Wskaźnik Szybkości)
0.7
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
ALV
Mediana porównawcza
Revenue YoY (Przychody R/R)
4.1%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
6.9%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
7.8%
—
EPS YoY
18.8%
—
Net Income YoY (Zysk Netto R/R)
13.8%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
ALV
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
32.4%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
2.7%
Wskaźnik Wypłaty Dywidendy
32.4%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 4 marca 2026 | $0,8700 |
| 5 września 2025 | $0,8500 |
| 21 maja 2025 | $0,7000 |
| 7 marca 2025 | $0,7000 |
| 3 grudnia 2024 | $0,7000 |
| 4 września 2024 | $0,6800 |
| 22 maja 2024 | $0,6800 |
| 11 marca 2024 | $0,6800 |
| 27 listopada 2023 | $0,6800 |
| 6 września 2023 | $0,6600 |
| 24 maja 2023 | $0,6600 |
| 7 marca 2023 | $0,6600 |
| 21 listopada 2022 | $0,6600 |
| 6 września 2022 | $0,6400 |
| 23 maja 2022 | $0,6400 |
| 7 marca 2022 | $0,6400 |
| 26 listopada 2021 | $0,6400 |
| 8 września 2021 | $0,6200 |
| 27 maja 2021 | $0,6200 |
| 19 lutego 2020 | $0,6200 |
ALV Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
23 analityków
- Mocne kupno 5 21,7%
- Kup 11 47,8%
- Trzymaj 7 30,4%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
17 analityków · 2026-04-30
Mediana
$134.00
Teraz
$115.39
Niski
$110.00
Wysoki
$150.00
Średni cel
$134.00
+16,1%
Średnia cel
$132.18
+14,5%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
0.22%
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $2.05 | $1.92 | 0.13% |
| 31 grudnia 2025 | $3.19 | $2.93 | 0.26% |
| 30 września 2025 | $2.32 | $2.08 | 0.24% |
| 30 czerwca 2025 | $2.21 | $2.17 | 0.04% |
| 31 marca 2025 | $2.15 | $1.69 | 0.46% |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.81B | $10.39B | $10.47B | $8.84B | $8.23B | $7.45B | $8.55B | $8.68B | $8.14B | $7.92B | $9.17B | $9.24B | |
| Cost of Revenue | $8.74B | $8.46B | $8.65B | $7.45B | $6.72B | $6.20B | $6.96B | $6.97B | $6.46B | $6.29B | $7.33B | $7.44B | |
| Gross Profit | $2.07B | $1.93B | $1.82B | $1.40B | $1.51B | $1.25B | $1.58B | $1.71B | $1.68B | $1.63B | $1.84B | $1.80B | |
| R&D Expense | $413M | $398M | $425M | $390M | $391M | $376M | $406M | · | · | · | · | · | |
| SG&A Expense | $571M | $530M | $500M | $440M | $432M | $389M | $399M | $390M | $407M | $394M | $412M | $415M | |
| Operating Income | $1.09B | $979M | $690M | $659M | $675M | $382M | $726M | $686M | $860M | $831M | $728M | $723M | |
| Interest Expense | $103M | $108M | $93M | $60M | $60M | $73M | $70M | $66M | $61M | $62M | $65M | $63M | |
| Interest Income | $10M | $13M | $13M | $6M | $4M | $5M | $4M | $7M | $7M | $4M | $3M | $5M | |
| Other Non-op | $-15M | $-16M | $-3M | $-5M | $-7M | $-25M | $-14M | $-18M | $-15M | $8M | $6M | $-4M | |
| Pretax Income | $986M | $875M | $612M | $603M | $614M | $291M | $648M | $612M | $792M | $784M | $676M | $667M | |
| Income Tax | $250M | $227M | $123M | $178M | $177M | $103M | $186M | $235M | $204M | $224M | $218M | $198M | |
| Net Income | $735M | $646M | $488M | $423M | $435M | $187M | $462M | $190M | $427M | $567M | $457M | $468M | |
| EPS (Basic) | $9.59 | $8.06 | $5.74 | $4.86 | $4.97 | $2.14 | $5.29 | $2.19 | $4.88 | $6.43 | $5.18 | $5.08 | |
| EPS (Diluted) | $9.55 | $8.04 | $5.72 | $4.85 | $4.96 | $2.14 | $5.29 | $2.18 | $4.87 | $6.42 | $5.17 | $5.06 | |
| Shares (Basic) | 76,600,000 | 80,200,000 | 85,000,000 | 87,100,000 | 87,500,000 | 87,300,000 | 87,200,000 | 87,100,000 | 87,500,000 | 88,200,000 | 88,200,000 | 92,100,000 | |
| Shares (Diluted) | 76,900,000 | 80,400,000 | 85,200,000 | 87,200,000 | 87,700,000 | 87,500,000 | 87,400,000 | 87,300,000 | 87,700,000 | 88,400,000 | 88,400,000 | 92,400,000 | |
| EBITDA | $1.50B | $1.37B | $1.07B | $1.02B | $1.07B | $753M | $1.08B | $1.08B | $1.03B | $1.23B | $1.05B | $1.03B |
Bilans 28
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $604M | $330M | $498M | $594M | $969M | $1.18B | $445M | $616M | $960M | $1.23B | $1.33B | $1.53B | |
| Receivables | $2.24B | $1.99B | $2.20B | $1.91B | $1.70B | $1.82B | $1.62B | $1.65B | $1.70B | $1.52B | $1.79B | $1.71B | |
| Inventory | $992M | $921M | $1.01B | $969M | $777M | $798M | $741M | $758M | $704M | $609M | $711M | $676M | |
| Prepaid Expense | $212M | $167M | $173M | $160M | $164M | $164M | $135M | $209M | $153M | $136M | $100M | $95M | |
| Other Current Assets | $57M | $34M | $33M | $29M | $20M | $263M | $28M | $2M | $3M | $9M | $73M | $75M | |
| Current Assets | $4.10B | $3.48B | $3.97B | $3.71B | $3.67B | $4.27B | $3.00B | $3.29B | $4.20B | $4.14B | $4.04B | $4.14B | |
| PP&E (Net) | $2.42B | $2.24B | $2.19B | $1.96B | $1.85B | $1.87B | $1.82B | $1.69B | $1.61B | $1.66B | $1.44B | $1.39B | |
| PP&E (Gross) | $6.92B | $6.33B | $6.29B | $5.76B | $5.65B | $5.61B | $5.14B | $4.81B | $4.58B | $4.64B | $4.34B | $4.34B | |
| Accum. Depreciation | $4.51B | $4.09B | $4.10B | $3.80B | $3.80B | $3.74B | $3.33B | $3.12B | $2.97B | $2.98B | $2.90B | $2.95B | |
| Goodwill | $1.38B | $1.37B | $1.38B | $1.38B | $1.39B | $1.40B | $1.39B | $1.39B | $1.40B | $1.38B | $1.67B | $1.59B | |
| Intangibles | $7M | $7M | $7M | $7M | $8M | $14M | $22M | $33M | $43M | $212M | $128M | $67M | |
| Other Non-current Assets | $568M | $548M | $606M | $502M | $481M | $466M | $386M | $42M | $49M | $55M | $41M | $35M | |
| Total Assets | $8.64B | $7.80B | $8.33B | $7.72B | $7.54B | $8.16B | $6.77B | $6.72B | $8.55B | $8.23B | $7.53B | $7.44B | |
| Accounts Payable | $2.01B | $1.80B | $1.98B | $1.69B | $1.13B | $1.23B | $941M | $978M | $957M | $1.20B | $1.17B | $1.09B | |
| Accrued Liabilities | $1.05B | $1.06B | $1.14B | $915M | $987M | $1.26B | $817M | $935M | $830M | $921M | $756M | $720M | |
| Short-term Debt | $419M | $387M | $538M | $711M | $346M | $302M | $368M | $621M | $20M | $220M | $40M | $80M | |
| Current Liabilities | $3.92B | $3.63B | $4.04B | $3.64B | $2.82B | $3.15B | $2.41B | $2.87B | $2.65B | $2.60B | $2.23B | $2.14B | |
| Capital Leases | $122M | $118M | $135M | $119M | $94M | $103M | $119M | · | · | · | · | · | |
| Other Non-current Liabilities | $113M | $92M | $109M | $121M | $115M | $126M | $153M | $152M | $144M | $149M | $135M | $108M | |
| Long-term Debt | · | · | · | · | · | · | · | · | $1.34B | $1.54B | $243M | $262M | |
| Total Debt | $2.15B | $1.91B | $1.86B | $1.76B | $2.01B | $2.41B | $2.09B | $2.23B | $1.34B | $1.72B | $1.54B | $1.62B | |
| Common Stock | $77M | $80M | $88M | $91M | $103M | $103M | $103M | $103M | $103M | $103M | $103M | $103M | |
| Retained Earnings | $2.31B | $2.10B | $2.29B | $2.31B | $2.74B | $2.47B | $2.28B | $2.04B | $4.08B | $3.86B | $3.50B | $3.24B | |
| Treasury Stock | $146M | $160M | $368M | $379M | $1.13B | $1.15B | $1.16B | $1.17B | $1.19B | $1.05B | $1.07B | $992M | |
| AOCI | $-518M | $-659M | $-496M | $-522M | $-408M | $-347M | $-449M | $-423M | $-288M | $-566M | $-408M | $-253M | |
| Stockholders' Equity | $2.57B | $2.28B | $2.56B | $2.61B | $2.63B | $2.41B | $2.11B | $1.88B | $4.04B | $3.68B | $3.46B | $3.43B | |
| Liabilities + Equity | $8.64B | $7.80B | $8.33B | $7.72B | $7.54B | $8.16B | $6.77B | $6.72B | $8.55B | $8.23B | $7.53B | $7.44B | |
| Shares Outstanding | 74,700,000 | 77,700,000 | 88,000,000 | 91,000,000 | 103,000,000 | 103,000,000 | 103,000,000 | 103,000,000 | 102,800,000 | 102,800,000 | 88,100,000 | 88,700,000 |
Przepływy pieniężne 18
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $407M | $387M | $378M | $363M | $394M | $371M | $351M | $397M | $426M | $383M | $319M | $305M | |
| Deferred Tax | $-13M | $-30M | $-109M | $-40M | $-20M | $-24M | $-16M | $3M | $-47M | $-25M | $-24M | $-800.0K | |
| Amort. of Intangibles | · | $2M | $2M | $3M | $10M | $10M | $12M | $11M | $11M | $10M | $20M | $16M | |
| Restructuring | · | · | · | · | · | $109M | $57M | $9M | $30M | $24M | $83M | $43M | |
| Other Non-cash | $28M | $56M | $225M | $-33M | $-55M | $315M | $-155M | $100.0K | $130M | $-57M | $-1M | $-60M | |
| Operating Cash Flow | $1.16B | $1.06B | $982M | $713M | $754M | $849M | $641M | $591M | $936M | $868M | $750M | $713M | |
| CapEx | $441M | $579M | $573M | $585M | $458M | $344M | $483M | $560M | $580M | $507M | $466M | $456M | |
| Investing Cash Flow | $-423M | $-563M | $-569M | $-485M | $-454M | $-340M | $-476M | $-628M | $-697M | $-726M | · | · | |
| Debt Issued | $521M | $526M | $559M | $0 | $0 | $1.18B | $244M | $582M | · | · | · | $1.26B | |
| Net Debt Issued | $210M | $220M | $26M | $-55M | $-20M | $455M | $244M | $582M | · | · | $-12M | $1.26B | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $157M | · | $104M | $616M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $-157M | · | $-104M | $-616M | |
| Dividends Paid | $238M | $219M | $225M | $224M | $165M | $54M | $217M | $214M | $209M | $203M | $196M | $195M | |
| Financing Cash Flow | $-369M | $-680M | $-490M | $-531M | $-469M | $160M | $-338M | $-245M | $-566M | $-200M | · | · | |
| Net Change in Cash | $274M | $-168M | $-96M | $-375M | $-209M | $734M | $-171M | $-344M | $-267M | $-107M | $-196M | $411M | |
| Taxes Paid | $230M | $207M | $192M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $716M | $480M | $409M | $128M | $296M | $505M | $157M | $31M | $356M | $362M | $285M | $257M | |
| Levered FCF | $639M | $400M | $335M | $86M | $253M | $458M | $108M | $-10M | $319M | $318M | $241M | $212M |
Rentowność 8
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.2% | 18.6% | 17.4% | 15.8% | 18.4% | 16.7% | 18.5% | 19.7% | 20.7% | 20.4% | 20.1% | 19.5% | |
| Operating Margin | 10.1% | 9.4% | 6.6% | 7.4% | 8.2% | 5.1% | 8.5% | 7.9% | 5.8% | 8.4% | 7.9% | 7.8% | |
| Net Margin | 6.8% | 6.2% | 4.7% | 4.8% | 5.3% | 2.5% | 5.4% | 2.2% | 4.1% | 5.6% | 5.0% | 5.1% | |
| Pretax Margin | 9.1% | 8.4% | 5.8% | 6.8% | 7.5% | 3.9% | 7.6% | 7.1% | 4.9% | 8.0% | 7.4% | 7.2% | |
| EBITDA Margin | 13.8% | 13.2% | 10.2% | 11.6% | 13.0% | 10.1% | 12.6% | 12.5% | 9.9% | 12.2% | 11.4% | 11.1% | |
| ROA | 8.8% | 8.0% | 6.1% | 5.5% | 5.5% | 2.5% | 6.8% | 2.5% | 5.1% | 7.2% | 6.1% | 6.5% | |
| ROE | 30.3% | 26.7% | 18.9% | 16.1% | 17.3% | 8.3% | 23.1% | 6.4% | 11.1% | 15.9% | 13.3% | 12.6% | |
| ROIC | 17.2% | 17.3% | 12.5% | 10.6% | 10.3% | 5.1% | 12.3% | 10.3% | 6.7% | 11.0% | 9.9% | 10.1% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.4 | 1.2 | 1.1 | 1.6 | 1.6 | 1.8 | 1.9 | |
| Quick Ratio | 0.7 | 0.6 | 0.7 | 0.7 | 0.9 | 1.0 | 0.9 | 0.8 | 1.2 | 1.2 | 1.4 | 1.5 | |
| Debt / Equity | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 1.0 | 1.0 | 1.2 | 0.3 | 0.5 | 0.4 | 0.5 | |
| LT Debt / Equity | 0.7 | 0.7 | 0.5 | 0.4 | 0.6 | 0.9 | 0.8 | 0.9 | 0.3 | 0.4 | 0.4 | 0.4 | |
| Interest Coverage | 10.6 | 9.1 | 7.4 | 11.0 | 11.2 | 5.2 | 10.4 | 10.4 | 9.9 | 13.6 | 11.2 | 11.4 |
Efektywność 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.3 | 1.3 | 1.2 | 1.0 | 1.0 | 1.3 | 1.1 | 1.2 | 1.3 | 1.2 | 1.3 | |
| Inventory Turnover | 9.1 | 8.8 | 8.7 | 8.5 | 8.5 | 8.1 | 9.3 | 9.5 | 11.2 | 10.8 | 10.6 | 11.1 | |
| Receivables Turnover | 5.1 | 5.0 | 5.1 | 4.9 | 4.7 | 4.3 | 5.2 | 5.2 | 5.7 | 5.4 | 5.2 | 5.4 |
Stopy Wzrostu 10
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.1% | -0.81% | 18.5% | 7.4% | 10.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.9% | 8.1% | 12.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 18.8% | 40.6% | 17.9% | -2.2% | 131.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 25.3% | 17.5% | 38.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 34.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 13.8% | 32.4% | 15.4% | -2.8% | 132.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 20.2% | 14.1% | 37.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 31.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 34.5% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $10.81B | $10.39B | $10.47B | $8.84B | $8.23B | $7.45B | $8.55B | $8.68B | $8.14B | $7.92B | $9.17B | $9.24B | |
| Net Income TTM | $735M | $646M | $488M | $423M | $435M | $187M | $462M | $190M | $427M | $567M | $457M | $468M | |
| Market Cap | $8.87B | $7.29B | $9.10B | $6.60B | $9.05B | $8.05B | $7.36B | $6.12B | $7.97B | $7.19B | $7.92B | $6.78B | |
| Enterprise Value | $10.42B | $8.87B | $10.47B | $7.77B | $10.09B | $9.28B | $9.01B | $7.73B | $8.35B | $7.69B | $8.12B | $6.88B | |
| P/E | 12.4 | 11.7 | 19.3 | 15.8 | 20.8 | 43.0 | 16.0 | 32.2 | 18.8 | 12.7 | 17.4 | 15.1 | |
| P/S | 0.8 | 0.7 | 0.9 | 0.7 | 1.1 | 1.1 | 0.9 | 0.7 | 1.0 | 0.9 | 0.9 | 0.7 | |
| P/B | 3.4 | 3.2 | 3.6 | 2.5 | 3.4 | 3.3 | 3.5 | 3.2 | 2.0 | 2.0 | 2.3 | 2.0 | |
| P / Tangible Book | 7.5 | 8.1 | 7.8 | 5.4 | 7.3 | 8.1 | · | · | · | · | · | · | |
| P / Cash Flow | 7.7 | 6.9 | 9.3 | 9.3 | 12.0 | 9.5 | 11.5 | 10.4 | 8.5 | 8.3 | 10.6 | 9.5 | |
| P / FCF | 12.4 | 15.2 | 22.3 | 51.6 | 30.6 | 15.9 | 46.8 | 199.9 | 22.4 | 19.9 | 27.8 | 26.4 | |
| EV / EBITDA | 7.0 | 6.5 | 9.8 | 7.6 | 9.4 | 12.3 | 8.4 | 7.1 | 8.1 | 6.2 | 7.8 | 6.7 | |
| EV / FCF | 14.5 | 18.5 | 25.6 | 60.7 | 34.1 | 18.4 | 57.3 | 252.6 | 23.5 | 21.3 | 28.5 | 26.8 | |
| EV / Revenue | 1.0 | 0.9 | 1.0 | 0.9 | 1.2 | 1.2 | 1.1 | 0.9 | 1.0 | 1.0 | 0.9 | 0.7 | |
| Dividend Yield | 2.7% | 3.0% | 2.5% | 3.4% | 1.8% | 0.67% | 2.9% | 3.5% | 2.6% | 2.8% | 2.5% | 2.9% | |
| Earnings Yield | 8.1% | 8.6% | 5.2% | 6.3% | 4.8% | 2.3% | 6.3% | 3.1% | 5.3% | 7.9% | 5.8% | 6.6% | |
| Payout Ratio | 32.4% | 33.9% | 46.1% | 53.0% | 37.9% | 28.9% | 47.0% | 112.5% | 48.9% | 35.8% | 42.8% | 41.7% | |
| Annual Payout | $238M | $219M | $225M | $224M | $165M | $54M | $217M | $214M | $209M | $203M | $196M | $195M |
Rachunek zysków i strat 17
| Wskaźnik | Trend | 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 | $2.75B | $2.82B | $2.71B | $2.71B | $2.58B | $2.62B | $2.56B | $2.60B | $2.62B | $2.75B | $2.60B | $2.63B | $2.49B | $2.33B | $2.30B | $2.08B | |
| Cost of Revenue | $2.23B | $2.24B | $2.18B | $2.21B | $2.10B | $2.07B | $2.10B | $2.13B | $2.17B | $2.22B | $2.13B | $2.19B | $2.11B | $1.94B | $1.92B | $1.75B | |
| Gross Profit | $526M | $573M | $522M | $501M | $478M | $550M | $459M | $475M | $443M | $531M | $465M | $447M | $379M | $399M | $383M | $326M | |
| R&D Expense | $120M | $94M | $117M | $107M | $95M | $73M | $96M | $116M | $113M | $82M | $107M | $120M | $116M | $65M | $106M | $112M | |
| SG&A Expense | $161M | $144M | $137M | $145M | $145M | $131M | $129M | $138M | $132M | $119M | $119M | $130M | $132M | $108M | $105M | $112M | |
| Operating Income | $237M | $320M | $267M | $247M | $254M | $353M | $226M | $206M | $194M | $237M | $232M | $94M | $127M | $230M | $171M | $124M | |
| Interest Expense | $26M | $26M | $25M | $27M | $25M | $27M | $27M | $28M | $26M | $25M | $24M | $25M | $19M | $19M | $15M | $13M | |
| Interest Income | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $3M | $5M | $2M | $3M | $6M | $2M | $2M | $2M | $1M | |
| Other Non-op | $-12M | $-5M | $-7M | $-3M | $0 | $-9M | $-7M | $1M | $-1M | $3M | $-11M | $7M | $-2M | $0 | $-6M | $5M | |
| Pretax Income | $202M | $292M | $240M | $221M | $233M | $321M | $197M | $183M | $174M | $219M | $201M | $83M | $109M | $214M | $153M | $117M | |
| Income Tax | $60M | $67M | $65M | $53M | $65M | $78M | $58M | $44M | $47M | $-8M | $67M | $30M | $34M | $57M | $47M | $38M | |
| Net Income | $141M | $226M | $175M | $167M | $167M | $244M | $138M | $138M | $126M | $227M | $134M | $53M | $74M | $156M | $105M | $79M | |
| EPS (Basic) | $1.89 | $2.98 | $2.29 | $2.17 | $2.15 | $3.07 | $1.75 | $1.71 | $1.53 | $2.69 | $1.58 | $0.61 | $0.86 | $1.79 | $1.21 | $0.91 | |
| EPS (Diluted) | $1.88 | $2.97 | $2.28 | $2.16 | $2.14 | $3.07 | $1.74 | $1.71 | $1.52 | $2.68 | $1.57 | $0.61 | $0.86 | $1.79 | $1.21 | $0.91 | |
| Shares (Basic) | 74,800,000 | -154,500,000 | 76,400,000 | 77,100,000 | 77,600,000 | -162,200,000 | 79,200,000 | 80,900,000 | 82,300,000 | -171,600,000 | 84,900,000 | 85,600,000 | 86,100,000 | -174,600,000 | 87,000,000 | 87,200,000 | |
| Shares (Diluted) | 75,100,000 | -155,000,000 | 76,700,000 | 77,300,000 | 77,900,000 | -163,000,000 | 79,300,000 | 81,100,000 | 83,000,000 | -171,900,000 | 85,000,000 | 85,800,000 | 86,300,000 | -175,100,000 | 87,200,000 | 87,300,000 | |
| EBITDA | $344M | · | $267M | $247M | $349M | · | $226M | $206M | $290M | · | $232M | $94M | $219M | · | $171M | $124M |
Bilans 27
| Wskaźnik | Trend | 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 | $342M | $604M | $225M | $237M | $322M | $330M | $415M | $408M | $569M | · | $475M | $475M | $713M | · | $483M | $327M | |
| Receivables | · | $2.24B | · | · | · | $1.99B | · | · | · | $2.20B | · | · | · | $1.91B | · | · | |
| Inventory | $947M | $992M | $1.04B | $957M | $913M | $921M | $997M | $936M | $997M | $1.01B | $982M | $947M | $986M | $969M | $924M | $903M | |
| Prepaid Expense | $206M | $212M | $226M | $249M | $184M | $167M | $172M | $193M | $180M | · | $180M | $166M | $166M | · | · | · | |
| Other Current Assets | $71M | $34M | $102M | $146M | $75M | $34M | $90M | $76M | $71M | · | $63M | $120M | $90M | · | $69M | $81M | |
| Current Assets | $3.99B | $4.10B | $3.95B | $3.93B | $3.70B | $3.48B | $3.87B | $3.70B | $4.01B | · | $3.88B | $3.90B | $4.06B | · | $3.59B | $3.29B | |
| PP&E (Net) | $2.36B | $2.42B | $2.40B | $2.40B | $2.29B | $2.24B | $2.32B | $2.20B | $2.19B | · | $2.07B | $2.05B | $2.04B | · | $1.79B | $1.81B | |
| PP&E (Gross) | · | $6.92B | · | · | · | $6.33B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $4.51B | · | · | · | $4.09B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | $1.38B | · | · | · | $1.37B | · | · | · | $1.38B | $1.37B | $1.38B | $1.38B | $1.38B | $1.36B | $1.37B | |
| Intangibles | · | $7M | · | · | · | $7M | · | · | · | · | $6M | $6M | $7M | · | $5M | $6M | |
| Other Non-current Assets | $567M | $568M | $561M | $588M | $581M | $548M | $565M | $564M | $564M | · | $500M | $484M | $528M | · | $467M | $439M | |
| Total Assets | $8.47B | $8.64B | $8.46B | $8.48B | $8.11B | $7.80B | $8.31B | $8.01B | $8.32B | · | $7.99B | $7.96B | $8.19B | · | $7.33B | $7.03B | |
| Accounts Payable | $1.86B | $2.01B | $1.89B | $1.95B | $1.84B | $1.80B | $1.88B | $1.86B | $1.85B | · | $1.86B | $1.84B | $1.68B | · | $1.50B | $1.30B | |
| Accrued Liabilities | $1.02B | $1.05B | $1.17B | $1.14B | $1.05B | $1.06B | $1.19B | $1.12B | $1.13B | · | $1.09B | $1.12B | $969M | · | $965M | $944M | |
| Short-term Debt | $393M | $419M | $654M | $679M | $540M | $387M | $624M | $455M | $310M | · | $590M | $481M | $577M | · | $692M | $559M | |
| Current Liabilities | $3.71B | $3.92B | $4.14B | $4.24B | $3.80B | $3.63B | $4.03B | $3.79B | $3.66B | · | $3.85B | $3.76B | $3.53B | · | $3.46B | $3.06B | |
| Capital Leases | $117M | $122M | $118M | $121M | $120M | $118M | $130M | $127M | $134M | · | $125M | $113M | $127M | · | $81M | $83M | |
| Other Non-current Liabilities | $125M | $113M | $105M | $102M | $103M | $92M | $110M | $106M | $111M | · | $96M | $91M | $128M | · | $118M | $113M | |
| Total Debt | $2.09B | · | $2.03B | $2.05B | $2.10B | · | $2.21B | $2.00B | $2.14B | · | $1.87B | $1.77B | $2.18B | · | $1.73B | $1.62B | |
| Common Stock | $77M | $77M | $79M | $79M | $80M | $80M | $84M | $85M | $86M | · | $89M | $90M | $91M | · | $102M | $102M | |
| Retained Earnings | $2.38B | $2.31B | $2.27B | $2.18B | $2.18B | $2.10B | $2.15B | $2.17B | $2.23B | · | $2.24B | $2.26B | $2.29B | · | $2.80B | $2.76B | |
| Treasury Stock | $137M | $146M | $148M | $151M | $153M | $160M | $358M | $360M | $364M | · | $371M | $374M | $376M | · | $1.12B | $1.13B | |
| AOCI | $-541M | $-518M | $-530M | $-534M | $-652M | $-659M | $-559M | $-593M | $-537M | · | $-560M | $-527M | $-487M | · | $-610M | $-512M | |
| Stockholders' Equity | $2.63B | $2.57B | $2.55B | $2.47B | $2.35B | $2.28B | $2.29B | $2.30B | $2.43B | · | $2.47B | $2.54B | $2.63B | · | $2.48B | $2.54B | |
| Liabilities + Equity | $8.47B | $8.64B | $8.46B | $8.48B | $8.11B | $7.80B | $8.31B | $8.01B | $8.32B | · | $7.99B | $7.96B | $8.19B | · | $7.33B | $7.03B | |
| Shares Outstanding | · | 74,700,000 | · | · | · | 77,700,000 | · | · | · | 88,000,000 | · | · | · | 91,000,000 | · | · |
Przepływy pieniężne 15
| Wskaźnik | Trend | 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 | $107M | $108M | $104M | $100M | $95M | $98M | $97M | $96M | $96M | $97M | $95M | $94M | $92M | $90M | $87M | $91M | |
| Deferred Tax | $-1M | $-11M | $22M | $-15M | $-9M | $-27M | $15M | $-24M | $6M | · | · | · | · | $-11M | $-46M | $16M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $1M | $0 | $0 | $2M | $0 | $0 | |
| Restructuring | · | · | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-323M | · | · | · | $-176M | · | · | · | $-214M | · | · | · | $-414M | · | · | · | |
| Operating Cash Flow | $-76M | $544M | $258M | $278M | $77M | $420M | $177M | $340M | $122M | $447M | $201M | $380M | $-46M | $462M | $232M | $-51M | |
| CapEx | $85M | $118M | $106M | $115M | $102M | $139M | $146M | $154M | $140M | $153M | $152M | $124M | $144M | $167M | $164M | $142M | |
| Investing Cash Flow | $-84M | $-110M | $-105M | $-115M | $-93M | $-132M | $-145M | $-146M | $-140M | $-150M | $-152M | $-124M | $-143M | $-166M | $-163M | $-139M | |
| Debt Issued | $0 | $399M | $45M | $38M | $39M | $-55M | $47M | $0 | $534M | $2M | $1M | $23M | $533M | $-251M | $251M | · | |
| Net Debt Issued | $-2M | · | · | · | $39M | · | · | · | $534M | · | · | · | $533M | · | · | · | |
| Dividends Paid | $65M | $65M | $65M | $54M | $54M | $55M | $53M | $55M | $56M | $56M | $56M | $56M | $57M | $57M | $55M | $56M | |
| Financing Cash Flow | $-93M | $-53M | $-146M | $-227M | $57M | $-421M | $10M | $-361M | $92M | $-258M | $-64M | $-468M | $300M | $-142M | $73M | $-388M | |
| Net Change in Cash | $-263M | $379M | $-11M | $-86M | $-8M | $-84M | $6M | $-161M | $71M | $23M | $0 | $-238M | $119M | $111M | $156M | $-611M | |
| Free Cash Flow | $-161M | · | · | · | $-25M | · | · | · | $-18M | · | · | · | $-190M | · | · | · | |
| Levered FCF | $-179M | · | · | · | $-43M | · | · | · | $-37M | · | · | · | $-203M | · | · | · |
Rentowność 8
| Wskaźnik | Trend | 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 | 19.1% | · | 19.3% | 18.5% | 18.5% | · | 18.0% | 18.2% | 16.9% | · | 17.9% | 17.0% | 15.2% | · | 16.6% | 15.7% | |
| Operating Margin | 8.6% | · | 9.9% | 9.1% | 9.8% | · | 8.8% | 7.9% | 7.4% | · | 8.9% | 3.6% | 5.1% | · | 7.4% | 6.0% | |
| Net Margin | 5.1% | · | 6.5% | 6.2% | 6.5% | · | 5.4% | 5.3% | 4.8% | · | 5.2% | 2.0% | 3.0% | · | 4.6% | 3.8% | |
| Pretax Margin | 7.3% | · | 8.9% | 8.1% | 9.0% | · | 7.7% | 7.0% | 6.7% | · | 7.7% | 3.1% | 4.4% | · | 6.7% | 5.6% | |
| EBITDA Margin | 12.5% | · | 9.9% | 9.1% | 13.5% | · | 8.8% | 7.9% | 11.1% | · | 8.9% | 3.6% | 8.8% | · | 7.4% | 6.0% | |
| ROA | 1.7% | · | 2.1% | 2.0% | 2.0% | · | 1.7% | 1.7% | 1.5% | · | 1.8% | 0.71% | 0.93% | · | 1.4% | 1.1% | |
| ROE | 5.7% | · | 7.2% | 7.0% | 7.0% | · | 5.8% | 5.7% | 5.0% | · | 5.4% | 2.1% | 2.8% | · | 4.2% | 3.1% | |
| ROIC | 3.5% | · | 4.2% | 4.2% | 4.1% | · | 3.5% | 3.6% | 3.1% | · | 3.6% | 1.4% | 1.8% | · | 2.8% | 2.0% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 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 | 1.1 | · | 1.0 | 0.9 | 1.0 | · | 1.0 | 1.0 | 1.1 | · | 1.0 | 1.0 | 1.2 | · | 1.0 | 1.1 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.1 | 0.1 | 0.2 | · | 0.1 | 0.1 | |
| Debt / Equity | 0.8 | · | 0.8 | 0.8 | 0.9 | · | 1.0 | 0.9 | 0.9 | · | 0.8 | 0.7 | 0.8 | · | 0.7 | 0.6 | |
| LT Debt / Equity | 0.6 | · | 0.5 | 0.6 | 0.7 | · | 0.7 | 0.7 | 0.8 | · | 0.5 | 0.5 | 0.6 | · | 0.4 | 0.4 | |
| Interest Coverage | 9.1 | · | 10.7 | 9.1 | 10.2 | · | 8.4 | 7.4 | 7.5 | · | 9.7 | 3.8 | 6.7 | · | 11.4 | 9.5 |
Efektywność 2
| Wskaźnik | Trend | 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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 2.4 | · | 2.1 | 2.3 | 2.2 | · | 2.1 | 2.3 | 2.2 | · | 2.2 | 2.4 | 2.2 | · | 2.1 | 1.9 |
Wycena (TTM) 5
| Wskaźnik | Trend | 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 | $10.75B | · | $10.55B | $10.45B | $10.35B | · | $10.37B | $10.45B | $10.34B | · | $10.03B | $9.51B | $9.00B | · | $8.35B | $8.07B | |
| Net Income TTM | $650M | · | $647M | $610M | $569M | · | $536M | $451M | $387M | · | $366M | $311M | $341M | · | $327M | $326M | |
| P/E | 12.4 | · | 14.8 | 14.4 | 12.4 | · | 14.3 | 19.8 | 26.4 | · | 22.7 | 23.7 | 23.8 | · | 17.8 | 19.2 | |
| Earnings Yield | 8.0% | · | 6.7% | 6.9% | 8.0% | · | 7.0% | 5.1% | 3.8% | · | 4.4% | 4.2% | 4.2% | · | 5.6% | 5.2% | |
| Payout Ratio | 46.1% | · | · | · | 32.3% | · | · | · | 44.4% | · | · | · | 77.0% | · | · | · |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Przychody | $10.81B | — | $10.39B | — | — |
| Marża Brutto % | 19.2% | — | 18.6% | — | — |
| Marża Operacyjna % | 10.1% | — | 9.4% | — | — |
| Zysk netto | $735M | — | $646M | — | — |
| Rozwodniony EPS | $9.55 | — | $8.04 | — | — |
Bilans
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.8 | — | 0.8 | — | — |
| Wskaźnik bieżący | 1.0 | — | 1.0 | — | — |
| Wskaźnik Szybkości | 0.7 | — | 0.6 | — | — |
Przepływy pieniężne
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $716M | — | $480M | — | — |
Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów
📊
Wybierz metryki, które są dla Ciebie ważne — kliknij ➕ obok dowolnego wiersza w Pełnych Fundamentach powyżej.
Twój wybór został zapisany i będzie Ci towarzyszył we wszystkich tickerach.