CTAS Cintas Corporation - Common Stock
$170,55
Cena · Maj 20, 2026
Dane fundamentalne na dzień Kwi 7, 2026
Zakres 52 tyg.
$161–$229
14% of range
Ocena Analityków
HOLD
27 analysts
Cena Docelowa
$212
+25% upside
P/E (TTM)
51.5
ROE
39.1%
Marża Zysku Netto
17.5%
CTAS Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$170.54
Kapitalizacja Rynkowa
$91.27B
P/E (TTM)
51.5
EPS (TTM)
$4.40
Przychody (TTM)
$10.34B
Stopa dywidendy
0.67%
ROE
39.1%
D/E Dług/Kapitał
0.5
Zakres 52 tyg.
$161 – $229
CTAS Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$10.34B
2023-05-31
→
2025-05-31
EPS
$4.40
2023-05-31
→
2025-05-31
Wolny przepływ pieniężny
$1.76B
2023-05-31
→
2025-05-31
Marże
17.5%
2023-05-31
→
2025-05-31
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
CTAS
Mediana porównawcza
P/E (TTM)
51.5
33.3
P/S (TTM)
8.8
1.5
P/B
19.5
1.9
EV / EBITDA
32.7
—
Price / FCF (Cena / FCF)
51.9
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
CTAS
Mediana porównawcza
Gross Margin (Marża brutto)
50.0%
43.0%
Operating Margin (Marża Operacyjna)
22.8%
—
Net Profit Margin (Marża Zysku Netto)
17.5%
2.8%
ROA
18.6%
2.6%
ROE
39.1%
6.8%
ROIC
26.6%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
CTAS
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.5
33.4
Current Ratio (Wskaźnik bieżący)
2.1
1.6
Quick Ratio (Wskaźnik Szybkości)
1.0
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
CTAS
Mediana porównawcza
Revenue YoY (Przychody R/R)
7.8%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
9.6%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
7.8%
—
EPS YoY
16.1%
—
Net Income YoY (Zysk Netto R/R)
15.3%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
CTAS
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
33.8%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
0.67%
Wskaźnik Wypłaty Dywidendy
33.8%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 15 maja 2026 | $0,4500 |
| 13 lutego 2026 | $0,4500 |
| 14 listopada 2025 | $0,4500 |
| 15 sierpnia 2025 | $0,4500 |
| 15 maja 2025 | $0,3900 |
| 14 lutego 2025 | $0,3900 |
| 15 listopada 2024 | $0,3900 |
| 15 sierpnia 2024 | $0,3900 |
| 14 maja 2024 | $0,3375 |
| 14 lutego 2024 | $0,3375 |
| 14 listopada 2023 | $0,3375 |
| 14 sierpnia 2023 | $0,3375 |
| 12 maja 2023 | $0,2875 |
| 14 lutego 2023 | $0,2875 |
| 14 listopada 2022 | $0,2875 |
| 12 sierpnia 2022 | $0,2875 |
| 13 maja 2022 | $0,2375 |
| 14 lutego 2022 | $0,2375 |
| 12 listopada 2021 | $0,2375 |
| 12 sierpnia 2021 | $0,2375 |
CTAS Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
27 analityków
- Mocne kupno 5 18,5%
- Kup 9 33,3%
- Trzymaj 12 44,4%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 1 3,7%
12-miesięczny cel cenowy
17 analityków · 2026-05-16
Mediana
$213.00
Teraz
$170.54
Niski
$160.00
Wysoki
$255.00
Średni cel
$213.00
+24,9%
Średnia cel
$212.41
+24,5%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
0.00%
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $1.24 | $1.26 | -0.02% |
| 31 grudnia 2025 | $1.21 | $1.22 | -0.01% |
| 30 września 2025 | $1.20 | $1.21 | -0.01% |
| 30 czerwca 2025 | $1.09 | $1.09 | -0.00% |
| 31 marca 2025 | $1.13 | $1.08 | 0.05% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| CTAS | $91.27B | 51.5 | 7.8% | 17.5% | 39.1% | 50.0% |
| CPRT | $43.86B | 28.5 | 9.7% | 33.4% | 18.6% | — |
| UNF | — | 22.3 | 0.20% | 6.1% | 6.9% | — |
| OPLN | $3.16B | -31.0 | 8.2% | 9.2% | 13.4% | — |
| VSTS | $666M | -16.3 | -2.5% | -1.5% | -4.6% | — |
| HCSG | $1.33B | 23.6 | 7.1% | 3.2% | 12.0% | — |
| LQDT | $1.02B | 31.5 | 31.2% | 5.9% | 14.1% | 43.8% |
| ACVA | $1.39B | -20.6 | 19.2% | -8.7% | -15.1% | — |
| CVEO | $261M | -14.4 | -6.3% | -3.1% | -9.8% | 23.6% |
| BAER | — | — | — | — | — | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 15
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.34B | $9.60B | $8.82B | $7.85B | $7.12B | $7.09B | $6.89B | · | $6.48B | $5.32B | $4.80B | $4.37B | |
| Cost of Revenue | $5.17B | $4.91B | $4.64B | · | · | · | · | · | · | · | · | · | |
| Gross Profit | $5.17B | $4.69B | $4.17B | $3.63B | $3.31B | $3.23B | $3.13B | · | $2.91B | $2.38B | $2.10B | $1.89B | |
| SG&A Expense | $2.81B | $2.62B | $2.37B | $2.04B | $1.93B | $2.07B | $1.98B | · | $1.92B | $1.53B | $1.33B | $1.21B | |
| Operating Income | $2.36B | $2.07B | $1.80B | $1.59B | $1.39B | $1.16B | $1.13B | · | $950M | $774M | $769M | $684M | |
| Interest Expense | · | · | $111M | $89M | $98M | $105M | $102M | · | $110M | $87M | $65M | $65M | |
| Interest Income | $6M | $6M | $2M | $242.0K | $467.0K | $988.0K | $1M | · | $1M | $237.0K | $896.0K | $339.0K | |
| Pretax Income | $2.26B | $1.97B | $1.69B | $1.50B | $1.29B | $1.06B | $1.10B | · | $841M | $687M | $705M | $641M | |
| Income Tax | $452M | $402M | $345M | $263M | $177M | $182M | $220M | · | $57M | $230M | $257M | $238M | |
| Net Income | $1.81B | $1.57B | $1.35B | $1.24B | $1.11B | $876M | $885M | · | $843M | $481M | $694M | $431M | |
| EPS (Basic) | $4.48 | $3.85 | $3.30 | $11.92 | $10.52 | $8.36 | $8.25 | · | $7.78 | $4.49 | $6.30 | $3.68 | |
| EPS (Diluted) | $4.40 | $3.79 | $3.25 | $11.65 | $10.24 | $8.11 | $7.99 | · | $7.56 | $4.38 | $6.21 | $3.63 | |
| Shares (Basic) | 403,530,000 | 406,612,000 | 406,580,000 | 103,172,000 | 104,874,000 | 103,816,000 | 106,080,000 | · | 106,593,000 | 104,964,000 | 108,221,000 | 115,900,000 | |
| Shares (Diluted) | 410,286,000 | 413,468,000 | 413,508,000 | 105,523,000 | 107,707,000 | 107,012,000 | 109,495,000 | · | 109,810,000 | 107,783,000 | 109,956,000 | 117,543,000 | |
| EBITDA | $2.85B | $2.51B | $2.21B | $1.99B | $1.77B | $1.54B | $1.49B | · | $1.23B | $970M | $947M | $849M |
Bilans 28
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $264M | $342M | $124M | $90M | $494M | $145M | $97M | · | $139M | $169M | $139M | $417M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $0 | $22M | · | · | |
| Receivables | $1.42B | $1.24B | $1.15B | $1.01B | $902M | $870M | $910M | $818M | $805M | $736M | $546M | $496M | |
| Inventory | $447M | $410M | $507M | $472M | $482M | $409M | $335M | $269M | $280M | $278M | $249M | $226M | |
| Prepaid Expense | $170M | $149M | $143M | $125M | $134M | $115M | $103M | $96M | $32M | $30M | $26M | $24M | |
| Current Assets | $3.44B | $3.19B | $2.94B | $2.63B | $2.84B | $2.31B | $2.24B | $2.04B | $1.98B | $1.95B | $1.59B | $1.74B | |
| PP&E (Net) | $1.65B | $1.53B | $1.40B | $1.32B | $1.32B | $1.40B | $1.43B | · | $1.38B | $1.32B | $994M | $871M | |
| PP&E (Gross) | $4.49B | $4.12B | $3.76B | $3.54B | $3.37B | $3.31B | $3.19B | · | $3.05B | $2.84B | $2.41B | $2.19B | |
| Accum. Depreciation | $2.84B | $2.58B | $2.36B | $2.21B | $2.06B | $1.91B | $1.76B | · | $1.66B | $1.52B | $1.42B | $1.32B | |
| Goodwill | $3.40B | $3.21B | $3.06B | $3.04B | $2.91B | $2.87B | $2.84B | · | $2.85B | $2.78B | $1.28B | $1.18B | |
| Intangibles | $694M | $690M | $701M | $719M | $408M | $452M | $495M | · | $546M | $587M | $78M | $36M | |
| Other Non-current Assets | $463M | $425M | $383M | $344M | $310M | $261M | $240M | $217M | $29M | $32M | $14M | $17M | |
| Total Assets | $9.83B | $9.17B | $8.55B | $8.15B | $8.24B | $7.67B | $7.44B | $7.21B | $6.96B | $6.84B | $4.10B | $4.19B | |
| Accounts Payable | $485M | $339M | $302M | $252M | $231M | $231M | $226M | · | $215M | $177M | $111M | $110M | |
| Accrued Liabilities | $875M | $761M | $633M | $589M | $519M | $457M | $434M | · | $420M | $430M | $343M | $310M | |
| Short-term Debt | · | · | · | · | $0 | $0 | $312M | · | $0 | $50M | $0 | $0 | |
| Current Liabilities | $1.64B | $1.83B | $1.23B | $1.43B | $1.93B | $885M | $1.13B | · | $776M | $1.13B | $816M | $509M | |
| Capital Leases | $179M | $147M | $138M | $129M | $131M | $123M | · | · | · | · | · | · | |
| Deferred Tax | $472M | $476M | $498M | $474M | $387M | $389M | $438M | $417M | $353M | $469M | $259M | $339M | |
| Long-term Debt | $2.42B | $2.03B | $2.49B | $2.48B | $1.64B | $2.54B | $2.54B | · | $2.54B | $2.77B | $1.04B | $1.30B | |
| Total Debt | $2.42B | $2.48B | $2.49B | $2.80B | $2.54B | $2.54B | $3.16B | · | $2.54B | $3.18B | $1.30B | $1.30B | |
| Common Stock | $2.59B | $2.31B | $2.03B | $1.77B | $1.52B | $1.10B | $840M | · | $618M | $485M | $410M | $329M | |
| Retained Earnings | $11.80B | $10.62B | $9.60B | $8.72B | $7.88B | $7.30B | $6.69B | $6.03B | $5.84B | $5.17B | $4.81B | $4.23B | |
| Treasury Stock | $9.79B | $8.70B | $7.84B | $7.29B | $5.74B | $5.18B | $4.72B | · | $3.70B | $3.57B | $3.55B | $2.77B | |
| AOCI | $84M | $91M | $78M | $108M | $31M | $-153M | $-39M | · | $16M | $-3M | $-25M | $-8M | |
| Stockholders' Equity | $4.68B | $4.32B | $3.86B | $3.31B | $3.69B | $3.24B | $3.00B | $3.21B | $3.02B | $2.30B | $1.84B | $1.93B | |
| Liabilities + Equity | $9.83B | $9.17B | $8.55B | $8.15B | $8.24B | $7.67B | $7.44B | $7.21B | $6.96B | $6.84B | $4.10B | $4.19B | |
| Shares Outstanding | 402,948,000 | 405,008,000 | 101,732,148 | 101,711,215 | 104,061,391 | 103,415,368 | 103,284,401 | · | 106,326,383 | 105,400,629 | 105,400,629 | 111,702,949 |
Przepływy pieniężne 18
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $494M | $442M | $409M | $400M | $388M | $379M | $360M | · | $279M | $197M | $165M | $153M | |
| Stock-based Comp | $128M | $117M | $104M | $109M | $112M | $115M | $139M | · | $113M | $89M | $79M | $47M | |
| Deferred Tax | $-8M | $-30M | $27M | $52M | $-42M | $-13M | $35M | · | $-115M | $9M | $-48M | $14M | |
| Amort. of Intangibles | $168M | $159M | $150M | $148M | $142M | $141M | $134M | · | $61M | $23M | · | · | |
| Other Non-cash | $-261M | $-21M | $-290M | $-259M | $-208M | $-66M | $-351M | · | $-155M | $-11M | $-423M | $-64M | |
| Operating Cash Flow | $2.17B | $2.07B | $1.59B | $1.54B | $1.36B | $1.29B | $1.07B | · | $964M | $764M | $466M | $580M | |
| CapEx | $409M | $409M | $331M | $241M | $143M | $230M | $277M | · | $272M | $273M | $275M | $218M | |
| Investing Cash Flow | $-624M | $-603M | $-382M | $-403M | $-137M | $-285M | $-236M | · | $-136M | $-2.31B | $128M | $45M | |
| Debt Issued | $398M | $0 | $0 | $1.19B | $0 | $0 | $200M | · | $0 | $1.93B | $0 | $0 | |
| Net Debt Issued | $-52M | $-13M | $-50M | $-9M | $0 | $-200M | $200M | · | $-550M | $1.68B | $-16.0K | $-518.0K | |
| Stock Repurchased | $935M | $700M | $399M | $1.53B | $554M | $465M | $1.02B | · | $127M | $21M | $780M | $552M | |
| Net Stock Activity | $-935M | $-700M | $-399M | $-1.53B | $-554M | $-465M | $-1.02B | · | $-127M | $-21M | $-780M | $-552M | |
| Dividends Paid | $612M | $531M | $450M | $375M | $451M | $268M | $221M | · | $176M | $142M | $115M | $202M | |
| Financing Cash Flow | $-1.62B | $-1.25B | $-1.17B | $-1.54B | $-880M | $-955M | $-873M | · | $-864M | $1.58B | $-867M | $-713M | |
| Net Change in Cash | $-78M | $218M | $34M | $-403M | $348M | $49M | $-42M | · | $-31M | $30M | $-278M | $-96M | |
| Taxes Paid | $455M | $423M | $292M | $208M | $246M | $160M | $173M | · | $175M | $270M | $453M | $237M | |
| Free Cash Flow | $1.76B | $1.67B | $1.27B | $1.30B | $1.22B | $1.06B | $791M | · | $692M | $491M | $190M | $363M | |
| Levered FCF | · | · | $1.18B | $1.22B | $1.13B | $974M | $710M | · | $590M | $433M | $149M | $322M |
Rentowność 8
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 50.0% | 48.8% | 47.3% | 46.2% | 46.6% | -3097.3% | 45.4% | · | 44.9% | 44.7% | 43.4% | 42.9% | |
| Operating Margin | 22.8% | 21.6% | 20.4% | 20.2% | 19.5% | -1113.6% | 16.4% | · | 14.7% | 14.5% | 15.9% | 15.6% | |
| Net Margin | 17.5% | 16.4% | 15.3% | 15.7% | 15.6% | -839.1% | 12.8% | · | 13.0% | 9.0% | 14.1% | 9.6% | |
| Pretax Margin | 21.9% | 20.6% | 19.2% | 19.1% | 18.1% | -1013.6% | 16.0% | · | 13.0% | 12.9% | 14.6% | 14.5% | |
| EBITDA Margin | 27.6% | 26.2% | 25.1% | 25.3% | 24.9% | -1476.7% | 21.7% | · | 19.0% | 18.2% | 19.3% | 19.0% | |
| ROA | 18.6% | 17.3% | 15.8% | 15.2% | 13.4% | 11.2% | 11.9% | · | 12.1% | 8.6% | 16.6% | 10.2% | |
| ROE | 39.1% | 36.8% | 36.0% | 37.4% | 29.6% | 26.7% | 28.6% | · | 28.5% | 23.2% | 36.7% | 20.9% | |
| ROIC | 26.6% | 24.2% | 22.6% | 21.4% | 19.2% | 16.7% | 14.7% | · | 16.0% | 9.4% | 15.8% | 13.5% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.1 | 1.7 | 2.4 | 1.8 | 1.5 | 2.6 | 2.0 | · | 2.5 | 1.7 | 1.9 | 2.8 | |
| Quick Ratio | 1.0 | 0.9 | 1.0 | 0.8 | 0.7 | 1.1 | 0.9 | · | 1.2 | 0.8 | 0.9 | 1.5 | |
| Debt / Equity | 0.5 | 0.6 | 0.6 | 0.8 | 0.7 | 0.8 | 1.1 | · | 0.8 | 1.4 | 0.7 | 0.7 | |
| LT Debt / Equity | 0.5 | 0.5 | 0.6 | 0.8 | 0.4 | 0.8 | 0.8 | · | 0.8 | 1.2 | 0.6 | 0.7 | |
| Interest Coverage | · | · | 16.2 | 17.9 | 14.1 | 11.0 | 11.1 | · | 8.6 | 8.9 | 12.1 | 10.7 |
Efektywność 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | -0.0 | 0.9 | · | 0.9 | 1.0 | 1.2 | 1.1 | |
| Inventory Turnover | 12.0 | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 7.8 | 8.0 | 8.2 | 8.2 | 8.0 | -0.1 | 8.0 | · | 8.4 | 8.3 | 9.3 | 8.9 |
Stopy Wzrostu 10
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.8% | 8.9% | 12.2% | 10.4% | 0.44% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.6% | 10.5% | 7.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 16.1% | 16.6% | -72.1% | 13.8% | 26.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -27.7% | -28.2% | -26.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -11.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 15.3% | 16.6% | 9.1% | 11.2% | 26.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 13.6% | 12.3% | 15.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 15.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 17.9% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $10.34B | $9.60B | $8.82B | $7.85B | $7.12B | $7.09B | $6.89B | · | $6.48B | $5.32B | $4.80B | $4.37B | |
| Net Income TTM | $1.81B | $1.57B | $1.35B | $1.24B | $1.11B | $876M | $885M | · | $843M | $481M | $694M | $431M | |
| Market Cap | $91.27B | $17.16B | $12.01B | $10.13B | $9.20B | $6.41B | $5.73B | · | $4.84B | $3.28B | $2.47B | $2.40B | |
| Enterprise Value | $93.43B | $19.29B | $14.37B | $12.83B | $11.25B | $8.81B | $8.79B | · | $7.24B | $6.29B | $3.63B | $3.29B | |
| P/E | 51.5 | 44.7 | 36.3 | 8.5 | 8.6 | 7.6 | 6.9 | · | 6.0 | 7.2 | 3.8 | 5.9 | |
| P/S | 8.8 | 1.8 | 1.4 | 1.3 | 1.3 | 0.9 | 0.8 | · | 0.7 | 0.6 | 0.5 | 0.6 | |
| P/B | 19.5 | 4.0 | 3.1 | 3.1 | 2.5 | 2.0 | 1.9 | · | 1.6 | 1.4 | 1.3 | 1.2 | |
| P / Tangible Book | 154.7 | 41.5 | 112.1 | · | 25.1 | · | · | · | · | · | · | · | |
| P / Cash Flow | 42.1 | 8.3 | 7.5 | 6.6 | 6.8 | 5.0 | 5.4 | · | 5.0 | 4.3 | 5.3 | 4.1 | |
| P / FCF | 51.9 | 10.3 | 9.5 | 7.8 | 7.6 | 6.0 | 7.2 | · | 7.0 | 6.7 | 13.0 | 6.6 | |
| EV / EBITDA | 32.7 | 7.7 | 6.5 | 6.5 | 6.3 | 5.7 | 5.9 | · | 5.9 | 6.5 | 3.8 | 3.9 | |
| EV / FCF | 53.2 | 11.6 | 11.3 | 9.9 | 9.2 | 8.3 | 11.1 | · | 10.5 | 12.8 | 19.1 | 9.1 | |
| EV / Revenue | 9.0 | 2.0 | 1.6 | 1.6 | 1.6 | 1.2 | 1.3 | · | 1.1 | 1.2 | 0.8 | 0.8 | |
| Dividend Yield | 0.67% | 3.1% | 3.8% | 3.7% | 4.9% | 4.2% | 3.9% | · | 3.6% | 4.3% | 4.7% | 8.4% | |
| Earnings Yield | 1.9% | 2.2% | 2.8% | 11.7% | 11.6% | 13.1% | 14.4% | · | 16.6% | 13.9% | 26.2% | 16.9% | |
| Payout Ratio | 33.8% | 33.8% | 33.4% | 30.4% | 40.6% | 30.6% | 24.9% | · | 20.8% | 29.6% | 16.6% | 46.9% | |
| Annual Payout | $612M | $531M | $450M | $375M | $451M | $268M | $221M | · | $176M | $142M | $115M | $202M |
Rachunek zysków i strat 15
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.84B | $2.80B | $2.72B | $2.67B | $2.61B | $2.56B | $2.50B | $2.47B | $2.41B | $2.38B | $2.34B | $2.28B | $2.19B | $2.17B | $2.17B | $2.07B | |
| Cost of Revenue | $1.39B | $1.39B | $1.35B | $1.34B | $1.29B | $1.29B | $1.25B | · | · | · | · | · | · | · | · | · | |
| Gross Profit | $1.45B | $1.41B | $1.37B | $1.33B | $1.32B | $1.28B | $1.25B | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $789M | $757M | $749M | $729M | $709M | $685M | $691M | $668M | $667M | $642M | $641M | $618M | $587M | $578M | $588M | $542M | |
| Operating Income | $660M | $656M | $618M | $597M | $610M | $591M | $561M | $548M | $521M | $500M | $501M | $471M | $447M | $445M | $440M | $404M | |
| Interest Expense | · | · | · | · | · | · | · | · | $26M | $27M | $25M | · | $29M | $29M | $28M | · | |
| Interest Income | $805.0K | $866.0K | $2M | $2M | $1M | $962.0K | $1M | $4M | $930.0K | $769.0K | $422.0K | $844.0K | $373.0K | $344.0K | $155.0K | $74.0K | |
| Pretax Income | $632M | $629M | $596M | $575M | $586M | $566M | $537M | $527M | $496M | $474M | $476M | $446M | $418M | $416M | $413M | $381M | |
| Income Tax | $130M | $133M | $105M | $127M | $123M | $117M | $85M | $113M | $99M | $99M | $91M | $100M | $93M | $92M | $61M | $87M | |
| Net Income | $502M | $495M | $491M | $448M | $463M | $448M | $452M | $414M | $398M | $375M | $385M | $346M | $326M | $324M | $352M | $294M | |
| EPS (Basic) | $1.25 | $1.23 | $1.21 | $1.11 | $1.14 | $1.11 | $1.12 | $1.01 | $0.98 | $0.92 | $0.94 | $-6.52 | $3.19 | $3.18 | $3.45 | $2.86 | |
| EPS (Diluted) | $1.24 | $1.21 | $1.20 | $1.08 | $1.13 | $1.09 | $1.10 | $1.00 | $0.96 | $0.90 | $0.93 | $-6.40 | $3.14 | $3.12 | $3.39 | $2.81 | |
| Shares (Basic) | 400,040,000 | 401,484,000 | 403,292,000 | -807,202,000 | 403,769,000 | 403,581,000 | 403,382,000 | -813,547,000 | 405,910,000 | 406,669,000 | 407,580,000 | 101,801,000 | 101,714,000 | 101,637,000 | 101,428,000 | -207,157,000 | |
| Shares (Diluted) | 404,717,000 | 406,433,000 | 409,294,000 | -821,184,000 | 410,307,000 | 410,667,000 | 410,496,000 | -826,633,000 | 412,746,000 | 413,066,000 | 414,289,000 | 103,397,000 | 103,418,000 | 103,356,000 | 103,337,000 | -212,184,000 | |
| EBITDA | $660M | $656M | $744M | · | $610M | $591M | $561M | · | $521M | $500M | $501M | · | $447M | $445M | $440M | · |
Bilans 26
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $183M | $201M | $138M | $264M | $243M | $122M | $101M | $342M | $128M | $86M | $88M | · | $89M | $90M | $75M | · | |
| Receivables | $1.54B | $1.48B | $1.42B | $1.42B | $1.40B | $1.37B | $1.29B | $1.24B | $1.26B | $1.27B | $1.20B | · | $1.13B | $1.14B | $1.08B | · | |
| Inventory | $451M | $448M | $450M | $447M | $421M | $395M | $399M | $410M | $451M | $475M | $498M | · | $531M | $515M | $474M | · | |
| Prepaid Expense | $186M | $194M | $195M | $170M | $179M | $178M | $188M | $149M | $164M | $167M | $182M | · | $155M | $153M | $163M | · | |
| Current Assets | $3.60B | $3.54B | $3.38B | $3.44B | $3.34B | $3.17B | $3.04B | $3.19B | $3.03B | $3.04B | $2.99B | · | $2.91B | $2.89B | $2.75B | · | |
| PP&E (Net) | $1.72B | $1.70B | $1.68B | $1.65B | $1.61B | $1.59B | $1.55B | $1.53B | $1.51B | $1.46B | $1.44B | · | $1.36B | $1.34B | $1.33B | · | |
| PP&E (Gross) | · | · | · | $4.49B | · | · | · | $4.12B | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | $2.84B | · | · | · | $2.58B | · | · | · | · | · | · | · | · | |
| Goodwill | $3.50B | $3.48B | $3.41B | $3.40B | $3.35B | $3.32B | $3.22B | $3.21B | $3.21B | $3.12B | $3.10B | $3.06B | $3.04B | $3.04B | $3.04B | $3.04B | |
| Intangibles | $691M | $698M | $689M | $694M | $692M | $699M | $683M | · | $703M | $693M | $700M | · | $706M | $710M | $715M | · | |
| Other Non-current Assets | $466M | $468M | $462M | $463M | $444M | $435M | $419M | $425M | $413M | $414M | $399M | · | $377M | $368M | $353M | · | |
| Total Assets | $10.23B | $10.13B | $9.84B | $9.83B | $9.61B | $9.37B | $9.07B | $9.17B | $8.98B | $8.81B | $8.72B | $8.55B | $8.47B | $8.43B | $8.26B | $8.15B | |
| Accounts Payable | $481M | $503M | $462M | $485M | $408M | $418M | $396M | $339M | $308M | $317M | $315M | · | $282M | $311M | $292M | · | |
| Accrued Liabilities | $831M | $798M | $780M | $875M | $825M | $754M | $717M | $761M | $721M | $619M | $592M | · | $611M | $556M | $544M | · | |
| Current Liabilities | $1.82B | $2.08B | $1.51B | $1.64B | $1.94B | $2.01B | $1.98B | $1.83B | $1.27B | $1.36B | $1.17B | · | $1.39B | $1.55B | $1.60B | · | |
| Capital Leases | $207M | $207M | $198M | $179M | $166M | $142M | $149M | $147M | $146M | $139M | $141M | · | $139M | $137M | $134M | · | |
| Deferred Tax | $508M | $495M | $484M | $472M | $467M | $477M | $474M | $476M | $481M | $497M | $500M | · | $497M | $493M | $488M | · | |
| Long-term Debt | $2.43B | $2.43B | $2.43B | $2.42B | $2.03B | $2.03B | $2.03B | $2.03B | $2.47B | $2.47B | $2.48B | · | $2.49B | $2.49B | $2.48B | · | |
| Total Debt | $2.66B | $2.98B | $2.43B | · | $2.48B | $2.66B | $2.64B | · | $2.47B | $2.68B | $2.48B | · | $2.74B | $2.92B | $2.99B | · | |
| Common Stock | $2.81B | $2.74B | $2.69B | $2.59B | $2.53B | $2.47B | $2.42B | $2.31B | $2.25B | $2.18B | $2.12B | · | · | · | · | · | |
| Retained Earnings | $12.74B | $12.42B | $12.11B | $11.80B | $11.51B | $11.20B | $10.91B | $10.62B | $10.34B | $10.08B | $9.84B | · | $9.37B | $9.16B | $8.95B | · | |
| Treasury Stock | $10.84B | $10.78B | $10.13B | $9.79B | $9.50B | $9.45B | $9.39B | $8.70B | $8.44B | $8.36B | $7.98B | · | $7.79B | $7.75B | $7.69B | · | |
| AOCI | $76M | $68M | $80M | $84M | $57M | $69M | $83M | $91M | $86M | $93M | $87M | · | $76M | $84M | $88M | · | |
| Stockholders' Equity | $4.79B | $4.46B | $4.76B | $4.68B | $4.59B | $4.29B | $4.02B | $4.32B | $4.23B | $3.99B | $4.08B | $3.86B | $3.63B | $3.43B | $3.23B | $3.31B | |
| Liabilities + Equity | $10.23B | $10.13B | $9.84B | $9.83B | $9.61B | $9.37B | $9.07B | $9.17B | $8.98B | $8.81B | $8.72B | · | $8.47B | $8.43B | $8.26B | · | |
| Shares Outstanding | 400,015,000 | 399,855,000 | 402,950,000 | 402,948,000 | 403,669,000 | 403,496,000 | 403,258,000 | 405,008,000 | 101,444,090 | 101,347,603 | 101,927,462 | · | 101,672,333 | 101,601,032 | 101,532,642 | · |
Przepływy pieniężne 15
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $129M | $128M | $126M | $126M | $126M | $122M | $120M | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $34M | $32M | $30M | $31M | $32M | $32M | $33M | $32M | $31M | $23M | $30M | $28M | $24M | $25M | $26M | $26M | |
| Amort. of Intangibles | $42M | $41M | $42M | $42M | $43M | $42M | $41M | $41M | $40M | $39M | $38M | $38M | $38M | $37M | $36M | $37M | |
| Other Non-cash | · | · | $-233M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $621M | $531M | $414M | $640M | $617M | $438M | $460M | $682M | $657M | $393M | $337M | $542M | $425M | $321M | $298M | $551M | |
| CapEx | $91M | $106M | $102M | $115M | $100M | $101M | $93M | $102M | $107M | $94M | $107M | $107M | $78M | $76M | $70M | $75M | |
| Investing Cash Flow | $-101M | $-193M | $-116M | $-149M | $-125M | $-235M | $-109M | $-100M | $-221M | $-112M | $-170M | $-113M | $-97M | $-85M | $-87M | $-86M | |
| Net Debt Issued | · | · | · | · | · | · | $0 | · | · | · | $-10M | · | · | · | $0 | · | |
| Stock Repurchased | $32M | $636M | $266M | $257M | $27M | $37M | $615M | $232M | $45M | $350M | $73M | $28M | $22M | $28M | $320M | $304M | |
| Net Stock Activity | · | · | $-266M | · | · | · | $-615M | · | · | · | $-73M | · | · | · | $-320M | · | |
| Dividends Paid | $181M | $182M | $158M | $158M | $158M | $157M | $138M | $138M | $137M | $138M | $118M | $117M | $117M | $117M | $98M | $98M | |
| Financing Cash Flow | $-540M | $-275M | $-424M | $-473M | $-369M | $-181M | $-591M | $-368M | $-394M | $-283M | $-202M | $-392M | $-328M | $-220M | $-226M | $-459M | |
| Net Change in Cash | $-18M | $63M | $-126M | $21M | $121M | $21M | $-241M | $214M | $43M | $-3M | $-36M | $36M | $-1M | $15M | $-16M | $6M | |
| Free Cash Flow | · | · | $313M | · | · | · | $374M | · | · | · | $230M | · | · | · | $228M | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $210M | · | · | · | $205M | · |
Rentowność 8
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 51.0% | 50.4% | 50.3% | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 23.2% | 23.4% | 22.7% | · | 23.4% | 23.1% | 22.4% | · | 21.6% | 21.0% | 21.4% | · | 20.4% | 20.5% | 20.3% | · | |
| Net Margin | 17.7% | 17.7% | 18.1% | · | 17.8% | 17.5% | 18.1% | · | 16.5% | 15.8% | 16.4% | · | 14.9% | 14.9% | 16.2% | · | |
| Pretax Margin | 22.3% | 22.4% | 21.9% | · | 22.5% | 22.1% | 21.4% | · | 20.6% | 19.9% | 20.3% | · | 19.1% | 19.1% | 19.0% | · | |
| EBITDA Margin | 23.2% | 23.4% | 27.4% | · | 23.4% | 23.1% | 22.4% | · | 21.6% | 21.0% | 21.4% | · | 20.4% | 20.5% | 20.3% | · | |
| ROA | 5.1% | 5.1% | 5.2% | · | 5.0% | 4.9% | 5.1% | · | 4.6% | 4.3% | 4.5% | · | 3.9% | 3.9% | 4.4% | · | |
| ROE | 10.7% | 11.3% | 11.2% | · | 10.5% | 10.8% | 11.2% | · | 10.1% | 10.1% | 10.5% | · | 9.4% | 9.3% | 10.8% | · | |
| ROIC | 7.0% | 7.0% | 7.1% | · | 6.8% | 6.8% | 7.1% | · | 6.2% | 5.9% | 6.2% | · | 5.5% | 5.5% | 6.0% | · |
Płynność i wypłacalność 5
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 1.7 | 2.2 | · | 1.7 | 1.6 | 1.5 | · | 2.4 | 2.2 | 2.6 | · | 2.1 | 1.9 | 1.7 | · | |
| Quick Ratio | 1.0 | 0.8 | 1.0 | · | 0.8 | 0.7 | 0.7 | · | 1.1 | 1.0 | 1.1 | · | 0.9 | 0.8 | 0.7 | · | |
| Debt / Equity | 0.6 | 0.7 | 0.5 | · | 0.5 | 0.6 | 0.7 | · | 0.6 | 0.7 | 0.6 | · | 0.8 | 0.9 | 0.9 | · | |
| LT Debt / Equity | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.8 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 20.4 | 18.8 | 20.4 | · | 15.5 | 15.4 | 15.9 | · |
Efektywność 3
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | |
| Inventory Turnover | 3.2 | 3.3 | 3.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 1.9 | 2.0 | 2.0 | · | 2.0 | 1.9 | 2.0 | · | 2.0 | 2.0 | 2.1 | · | 2.0 | 2.1 | 2.2 | · |
Wycena (TTM) 15
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $10.97B | $10.69B | $10.39B | · | $10.08B | $9.85B | $9.63B | · | $9.32B | $9.08B | $8.87B | · | $8.49B | $8.22B | $7.95B | · | |
| Net Income TTM | $1.95B | $1.90B | $1.86B | · | $1.76B | $1.67B | $1.61B | · | $1.48B | $1.41B | $1.39B | · | $1.32B | $1.29B | $1.29B | · | |
| Market Cap | $80.46B | $74.38B | $84.60B | · | $83.76B | $91.11B | $81.17B | · | $15.94B | $14.02B | $12.85B | · | $11.15B | $11.73B | $10.33B | · | |
| Enterprise Value | $82.93B | $77.16B | $86.89B | · | $86.00B | $93.64B | $83.71B | · | $18.29B | $16.62B | $15.24B | · | $13.79B | $14.56B | $13.24B | · | |
| P/E | 42.1 | 40.2 | 46.5 | · | 48.5 | 55.8 | 51.7 | · | 26.5 | 17.1 | 11.9 | · | 8.7 | 9.4 | 8.3 | · | |
| P/S | 7.3 | 7.0 | 8.1 | · | 8.3 | 9.3 | 8.4 | · | 1.7 | 1.5 | 1.4 | · | 1.3 | 1.4 | 1.3 | · | |
| P/B | 16.8 | 16.7 | 17.8 | · | 18.2 | 21.2 | 20.2 | · | 3.8 | 3.5 | 3.2 | · | 3.1 | 3.4 | 3.2 | · | |
| P / Tangible Book | 134.5 | 271.2 | 129.0 | · | 153.3 | 336.4 | 704.8 | · | 50.1 | 77.3 | 47.1 | · | · | · | · | · | |
| P / Cash Flow | · | · | 204.1 | · | · | · | 173.9 | · | · | · | 38.1 | · | · | · | 34.6 | · | |
| P / FCF | · | · | 270.7 | · | · | · | 217.1 | · | · | · | 55.8 | · | · | · | 45.3 | · | |
| EV / EBITDA | 125.7 | 117.7 | 116.8 | · | 141.0 | 158.3 | 149.2 | · | 35.1 | 33.3 | 30.4 | · | 30.9 | 32.7 | 30.1 | · | |
| EV / FCF | · | · | 278.0 | · | · | · | 223.9 | · | · | · | 66.2 | · | · | · | 58.1 | · | |
| EV / Revenue | 7.6 | 7.2 | 8.4 | · | 8.5 | 9.5 | 8.7 | · | 2.0 | 1.8 | 1.7 | · | 1.6 | 1.8 | 1.7 | · | |
| Earnings Yield | 2.4% | 2.5% | 2.1% | · | 2.1% | 1.8% | 1.9% | · | 3.8% | 5.9% | 8.4% | · | 11.5% | 10.6% | 12.0% | · | |
| Payout Ratio | · | · | 32.1% | · | · | · | 30.6% | · | · | · | 30.5% | · | · | · | 27.8% | · |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | |
|---|---|---|---|---|---|
| Przychody | $10.34B | — | — | — | $9.60B |
| Marża Brutto % | 50.0% | — | — | — | 48.8% |
| Marża Operacyjna % | 22.8% | — | — | — | 21.6% |
| Zysk netto | $1.81B | — | — | — | $1.57B |
| Rozwodniony EPS | $4.40 | — | — | — | $3.79 |
Bilans
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.5 | — | — | — | 0.6 |
| Wskaźnik bieżący | 2.1 | — | — | — | 1.7 |
| Wskaźnik Szybkości | 1.0 | — | — | — | 0.9 |
Przepływy pieniężne
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $1.76B | — | — | — | $1.67B |
Najnowsze wiadomości Najnowsze nagłówki wspominające o tej firmie
Sygnały transakcyjne Ostatnie sygnały kupna/sprzedaży z ceną wejścia i wskaźnikiem ryzyka/zysku
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.