WCC WESCO International, Inc. Common Stock
$339,52
Cena · Maj 20, 2026
Dane fundamentalne na dzień Kwi 30, 2026
Zakres 52 tyg.
$162–$374
84% of range
Ocena Analityków
BUY
15 analysts
Cena Docelowa
$374
+10% upside
P/E (TTM)
18.7
ROE
12.8%
Marża Zysku Netto
2.7%
WCC Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$339.52
Kapitalizacja Rynkowa
$11.90B
P/E (TTM)
18.7
EPS (TTM)
$13.05
Przychody (TTM)
$23.51B
Stopa dywidendy
0.74%
ROE
12.8%
D/E Dług/Kapitał
1.1
Zakres 52 tyg.
$162 – $374
WCC 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
$23.51B
2016-12-31
→
2025-12-31
EPS
$13.05
2016-12-31
→
2025-12-31
Wolny przepływ pieniężny
$25M
2016-12-31
→
2025-12-31
Marże
2.7%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
WCC
Mediana porównawcza
P/E (TTM)
18.7
25.4
P/S (TTM)
0.5
2.1
P/B
2.4
4.2
Price / FCF (Cena / FCF)
472.4
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
WCC
Mediana porównawcza
Operating Margin (Marża Operacyjna)
5.2%
—
Net Profit Margin (Marża Zysku Netto)
2.7%
6.3%
ROA
4.1%
7.7%
ROE
12.8%
16.5%
ROIC
8.6%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
WCC
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
1.1
—
Current Ratio (Wskaźnik bieżący)
2.2
2.4
Quick Ratio (Wskaźnik Szybkości)
0.9
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
WCC
Mediana porównawcza
Revenue YoY (Przychody R/R)
7.8%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
3.1%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
13.8%
—
EPS YoY
0.00%
—
Net Income YoY (Zysk Netto R/R)
-10.8%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
WCC
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
13.8%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
0.74%
Wskaźnik Wypłaty Dywidendy
13.8%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 13 marca 2026 | $0,5000 |
| 12 grudnia 2025 | $0,4540 |
| 12 września 2025 | $0,4540 |
| 13 czerwca 2025 | $0,4540 |
| 14 marca 2025 | $0,4540 |
| 13 grudnia 2024 | $0,4130 |
| 13 września 2024 | $0,4130 |
| 14 czerwca 2024 | $0,4130 |
| 14 marca 2024 | $0,4130 |
| 14 grudnia 2023 | $0,3750 |
| 14 września 2023 | $0,3750 |
| 14 czerwca 2023 | $0,3750 |
| 14 marca 2023 | $0,3750 |
WCC Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
15 analityków
- Mocne kupno 6 40,0%
- Kup 7 46,7%
- Trzymaj 2 13,3%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
11 analityków · 2026-05-19
Mediana
$379.00
Teraz
$339.52
Niski
$240.00
Wysoki
$415.00
Średni cel
$379.00
+11,6%
Średnia cel
$374.09
+10,2%
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 | $3.37 | $2.81 | 0.56% |
| 31 grudnia 2025 | $3.40 | $3.92 | -0.52% |
| 30 września 2025 | $3.92 | $3.87 | 0.05% |
| 30 czerwca 2025 | $3.39 | $3.37 | 0.02% |
| 31 marca 2025 | $2.21 | $2.34 | -0.13% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| WCC | $11.90B | 18.7 | 7.8% | 2.7% | 12.8% | — |
| GWW | $47.85B | 28.5 | 4.5% | 9.5% | 48.1% | 39.1% |
| URI | $51.06B | 21.0 | 4.9% | 15.5% | 28.4% | 38.2% |
| 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 | — | — | — | — | — | — |
| WSO | $13.14B | 27.5 | -5.0% | 6.9% | 18.3% | 28.1% |
| 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% |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 14
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $23.51B | $21.82B | $22.39B | $21.42B | $18.22B | $12.33B | $8.36B | $8.18B | $7.68B | $7.34B | $7.52B | $7.89B | |
| Cost of Revenue | $18.54B | $17.11B | $17.54B | $16.76B | $14.43B | $10.00B | $6.78B | $6.61B | $6.19B | $5.89B | $6.02B | $6.28B | |
| SG&A Expense | $3.54B | $3.31B | $3.26B | $3.04B | $2.79B | $1.86B | $1.17B | $1.15B | $1.10B | $1.05B | $1.05B | $1.08B | |
| Operating Income | $1.23B | $1.22B | $1.41B | $1.44B | $802M | $347M | $346M | $352M | $319M | $331M | $374M | $466M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $82M | |
| Other Non-op | $10M | $93M | $-25M | $-7M | $48M | $2M | $2M | $-3M | $-67M | $-75M | $0 | $0 | |
| Pretax Income | $856M | $951M | $992M | $1.14B | $582M | $123M | $282M | $281M | $252M | $132M | $304M | $384M | |
| Income Tax | $213M | $232M | $226M | $274M | $116M | $23M | $60M | $56M | $89M | $30M | $96M | $109M | |
| Net Income | $640M | $718M | $766M | $860M | $465M | $101M | $223M | $227M | $163M | $102M | $211M | $276M | |
| EPS (Basic) | $13.26 | $13.26 | $13.86 | $15.83 | $8.11 | $1.53 | $5.18 | $4.87 | $3.42 | $2.30 | $4.85 | $6.21 | |
| EPS (Diluted) | $13.05 | $13.05 | $13.54 | $15.33 | $7.84 | $1.51 | $5.14 | $4.82 | $3.38 | $2.10 | $4.18 | $5.18 | |
| Shares (Basic) | 48,700,000 | 49,800,000 | 51,100,000 | 50,700,000 | 50,300,000 | 46,174,000 | 43,104,000 | 46,722,000 | 47,849,000 | 44,116,000 | 43,433,000 | 44,440,000 | |
| Shares (Diluted) | 49,500,000 | 50,600,000 | 52,300,000 | 52,400,000 | 52,000,000 | 46,625,000 | 43,487,000 | 47,199,000 | 48,361,000 | 48,333,000 | 50,373,000 | 53,258,000 | |
| EBITDA | $1.23B | $1.22B | $1.41B | $1.44B | $802M | $347M | · | $352M | $321M | $332M | $374M | $466M |
Bilans 28
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | $213M | $449M | $151M | $96M | $118M | $110M | $160M | $128M | |
| Receivables | $4.07B | $3.45B | $3.64B | $3.66B | $2.96B | $2.47B | $1.19B | $1.17B | $1.17B | $1.03B | $1.08B | $1.12B | |
| Inventory | $4.01B | $3.50B | $3.57B | $3.50B | $2.67B | $2.16B | $1.01B | $949M | $956M | $821M | $810M | $820M | |
| Prepaid Expense | $251M | $276M | $225M | $206M | $138M | $188M | $92M | $52M | $40M | $46M | $48M | $54M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | $285M | |
| Current Assets | $9.46B | $8.35B | $8.39B | $8.33B | $6.35B | $5.51B | $2.54B | $2.39B | $2.41B | $2.10B | $2.26B | $2.35B | |
| PP&E (Net) | $467M | $443M | $424M | $403M | $379M | $399M | $181M | $161M | $156M | $158M | $167M | $183M | |
| Accum. Depreciation | $626M | $554M | $502M | $426M | $365M | $312M | $268M | $292M | $278M | $259M | $243M | $229M | |
| Goodwill | $3.34B | $3.28B | $3.26B | $3.24B | $3.21B | $3.19B | $1.76B | $1.72B | $1.77B | $1.73B | $1.68B | $1.74B | |
| Intangibles | $1.77B | $1.84B | $1.86B | $1.94B | $1.94B | $2.07B | $287M | $316M | $367M | $393M | $404M | $430M | |
| Other Non-current Assets | $525M | $374M | $322M | $235M | $171M | $94M | $2M | $4M | $7M | $31M | $42M | $34M | |
| Total Assets | $16.49B | $15.06B | $15.06B | $14.81B | $12.62B | $11.88B | $5.02B | $4.61B | $4.74B | $4.43B | $4.57B | $4.75B | |
| Accounts Payable | $3.03B | $2.67B | $2.43B | $2.73B | $2.14B | $1.71B | $830M | $794M | $800M | $685M | $716M | $765M | |
| Short-term Debt | · | · | · | · | · | · | $26M | $31M | $34M | $21M | $43M | $47M | |
| Current Liabilities | $4.30B | $3.80B | $3.39B | $3.82B | $3.05B | $2.99B | $1.08B | $1.06B | $1.04B | $874M | $948M | $1.06B | |
| Capital Leases | $752M | $615M | $642M | $510M | $414M | $415M | $180M | $0 | · | · | · | · | |
| Deferred Tax | $427M | $416M | $452M | $461M | $437M | $488M | $147M | $144M | $137M | $168M | $365M | $347M | |
| Other Non-current Liabilities | $236M | $216M | $234M | $228M | $238M | $278M | $91M | $102M | $128M | $63M | $44M | $49M | |
| Total Liabilities | $11.47B | $10.10B | $10.03B | $10.36B | $8.84B | $8.54B | $2.76B | $2.48B | $2.62B | $2.47B | $2.80B | $2.83B | |
| Long-term Debt | $5.78B | $5.07B | $5.32B | $5.42B | $4.71B | $4.90B | $1.28B | $1.23B | $1.36B | $1.40B | $1.50B | $1.42B | |
| Total Debt | $5.78B | $5.07B | $5.32B | $5.42B | $4.71B | $4.90B | · | $1.22B | $1.35B | $1.39B | $1.50B | $1.42B | |
| Common Stock | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $676.0K | $593.0K | $592.0K | $591.0K | $588.0K | $586.0K | $584.0K | |
| Retained Earnings | $5.51B | $4.96B | $4.39B | $3.79B | $3.00B | $2.60B | $2.53B | $2.31B | $2.08B | $1.91B | $1.81B | $1.60B | |
| Treasury Stock | $1.59B | $1.50B | $1.06B | $969M | $956M | $938M | $937M | $758M | $647M | $543M | $773M | $616M | |
| AOCI | $-400M | $-547M | $-332M | $-378M | $-236M | $-263M | $-368M | $-408M | $-313M | $-392M | $-428M | $-206M | |
| Stockholders' Equity | $5.03B | $4.97B | $5.04B | $4.45B | $3.78B | $3.34B | $2.27B | $2.14B | $2.12B | $1.97B | $1.78B | $1.93B | |
| Liabilities + Equity | $16.49B | $15.06B | $15.06B | $14.81B | $12.62B | $11.88B | $5.02B | $4.61B | $4.74B | $4.43B | $4.57B | $4.75B | |
| Shares Outstanding | 48,658,333 | 48,790,595 | 50,897,122 | 50,759,482 | 50,474,806 | 50,064,985 | 41,797,093 | 45,106,085 | 47,009,540 | 48,611,497 | 42,173,790 | 44,489,989 |
Przepływy pieniężne 16
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $198M | $183M | $181M | $179M | $199M | $122M | $62M | $63M | $64M | $67M | $65M | $68M | |
| Stock-based Comp | $40M | $29M | $48M | $46M | $31M | $19M | $19M | $16M | $15M | $12M | $13M | $15M | |
| Deferred Tax | $7M | $-40M | $-8M | $-1M | $-78M | $-34M | $13M | $9M | $-50M | $-45M | $43M | $5M | |
| Amort. of Intangibles | $89M | $86M | $89M | $93M | $120M | $66M | $36M | $36M | $38M | $39M | $37M | $39M | |
| Operating Cash Flow | $125M | $1.10B | $493M | $11M | $67M | $544M | $224M | $297M | $149M | $300M | $283M | $251M | |
| CapEx | $100M | $95M | $92M | $99M | $55M | $57M | $44M | $36M | $22M | $18M | $22M | $21M | |
| Investing Cash Flow | $-141M | $40M | $-90M | $-284M | $2M | $-3.74B | $-61M | $-34M | $-5M | $-70M | $-170M | $-144M | |
| Debt Issued | $6.93B | $6.78B | $3.29B | $4.47B | $3.23B | $5.11B | $1.31B | $1.19B | $1.50B | $2.08B | $1.53B | $1.17B | |
| Net Debt Issued | $704M | $-278M | $-56M | $698M | $666M | $3.60B | · | $-125M | $-52M | $-241M | $93M | $-76M | |
| Stock Repurchased | $75M | $425M | $75M | $11M | $0 | $0 | $150M | $127M | $107M | $5M | $156M | $7M | |
| Net Stock Activity | $-75M | $-425M | $-75M | $-11M | $0 | $-3M | · | $-127M | $-107M | $-5M | $-156M | $-7M | |
| Dividends Paid | $88M | $82M | $77M | $0 | $0 | $30M | $0 | $0 | · | · | · | · | |
| Financing Cash Flow | $-93M | $-928M | $-404M | $584M | $-311M | $3.48B | $-110M | $-275M | $-141M | $-276M | $-68M | $-95M | |
| Net Change in Cash | $-98M | $178M | $-3M | $315M | $-237M | $298M | $55M | $-22M | $8M | $-50M | $32M | $5M | |
| Free Cash Flow | $25M | $1.01B | $401M | $-88M | $12M | $487M | · | $261M | $128M | $282M | $261M | $231M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | $172M |
Rentowność 7
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 5.2% | 5.6% | 6.3% | 6.7% | 4.4% | 2.8% | · | 4.3% | 4.2% | 4.5% | 5.0% | 5.9% | |
| Net Margin | 2.7% | 3.3% | 3.4% | 4.0% | 2.5% | 0.82% | · | 2.8% | 2.1% | 1.4% | 2.8% | 3.5% | |
| Pretax Margin | 3.6% | 4.4% | 4.4% | 5.3% | 3.2% | 1.0% | · | 3.4% | 3.3% | 1.8% | 4.0% | 4.9% | |
| EBITDA Margin | 5.2% | 5.6% | 6.3% | 6.7% | 4.4% | 2.8% | · | 4.3% | 4.2% | 4.5% | 5.0% | 5.9% | |
| ROA | 4.1% | 4.8% | 5.1% | 6.3% | 3.8% | 1.2% | · | 4.9% | 3.6% | 2.2% | 4.5% | 5.9% | |
| ROE | 12.8% | 14.3% | 16.1% | 20.9% | 13.1% | 3.6% | · | 10.7% | 8.0% | 5.4% | 11.4% | 14.9% | |
| ROIC | 8.6% | 9.2% | 10.5% | 11.1% | 7.6% | 3.4% | · | 8.4% | 6.0% | 7.5% | 7.8% | 10.0% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 2.2 | 2.5 | 2.2 | 2.1 | 1.8 | · | 2.2 | 2.3 | 2.4 | 2.4 | 2.2 | |
| Quick Ratio | 0.9 | 0.9 | 1.1 | 1.0 | 1.0 | 1.0 | · | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 | |
| Debt / Equity | 1.1 | 1.0 | 1.1 | 1.2 | 1.2 | 1.5 | · | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | |
| LT Debt / Equity | 1.1 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | · | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 5.7 |
Efektywność 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.4 | 1.5 | 1.6 | 1.5 | 1.5 | · | 1.8 | 1.7 | 1.6 | 1.6 | 1.7 | |
| Inventory Turnover | 4.9 | 4.8 | 5.0 | 5.4 | 6.0 | 6.3 | · | 6.9 | 7.0 | 7.2 | 7.4 | 7.8 | |
| Receivables Turnover | 6.2 | 6.2 | 6.1 | 6.5 | 6.7 | 6.7 | · | 7.0 | 7.0 | 7.0 | 6.9 | 7.3 |
Stopy Wzrostu 10
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.8% | -2.5% | 4.5% | 17.6% | 47.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.1% | 6.2% | 22.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 0.00% | -3.6% | -11.7% | 95.5% | 419.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -5.2% | 18.5% | 107.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 53.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -10.8% | -6.3% | -11.0% | 84.9% | 362.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -9.4% | 15.5% | 96.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 44.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 24.0% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 16
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $23.51B | $21.82B | $22.39B | $21.42B | $18.22B | $12.33B | $8.36B | $8.18B | $7.68B | $7.34B | $7.52B | $7.89B | |
| Net Income TTM | $640M | $718M | $766M | $860M | $465M | $101M | $223M | $227M | $163M | $102M | $211M | $276M | |
| Market Cap | $11.90B | $8.83B | $8.85B | $6.36B | $6.64B | $3.93B | · | $2.17B | $3.20B | $3.24B | $1.84B | $3.39B | |
| Enterprise Value | · | · | · | · | $11.14B | $8.38B | · | $3.29B | $4.43B | $4.51B | $3.18B | $4.68B | |
| P/E | 18.7 | 13.9 | 12.8 | 8.2 | 16.8 | 52.0 | 11.6 | 10.0 | 20.2 | 31.7 | 10.4 | 14.7 | |
| P/S | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.4 | 0.4 | 0.2 | 0.4 | |
| P/B | 2.4 | 1.8 | 1.8 | 1.4 | 1.8 | 1.2 | · | 1.0 | 1.5 | 1.6 | 1.0 | 1.8 | |
| P / Cash Flow | 95.2 | 8.0 | 17.9 | 575.7 | 98.9 | 7.2 | · | 7.3 | 21.5 | 10.8 | 6.5 | 13.5 | |
| P / FCF | 472.4 | 8.8 | 22.1 | -71.9 | 536.0 | 8.1 | · | 8.3 | 25.1 | 11.5 | 7.0 | 14.7 | |
| EV / EBITDA | · | · | · | · | 13.9 | 24.1 | · | 9.3 | 13.8 | 13.6 | 8.5 | 10.0 | |
| EV / FCF | · | · | · | · | 899.0 | 17.2 | · | 12.6 | 34.7 | 16.0 | 12.2 | 20.3 | |
| EV / Revenue | · | · | · | · | 0.6 | 0.7 | · | 0.4 | 0.6 | 0.6 | 0.4 | 0.6 | |
| Dividend Yield | 0.74% | 0.92% | 0.87% | 0.00% | 0.00% | 0.77% | · | 0.00% | · | · | · | · | |
| Earnings Yield | 5.3% | 7.2% | 7.8% | 12.2% | 6.0% | 1.9% | 8.6% | 10.0% | 5.0% | 3.2% | 9.6% | 6.8% | |
| Payout Ratio | 13.8% | 11.4% | 10.0% | 6.7% | 12.3% | 30.0% | · | · | · | · | · | · | |
| Annual Payout | $88M | $82M | $77M | $0 | $0 | $30M | $0 | $0 | · | · | · | · |
Rachunek zysków i strat 13
| 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 | $6.08B | $6.07B | $6.20B | $5.90B | $5.34B | $5.50B | $5.49B | $5.48B | $5.35B | $5.47B | $5.64B | $5.75B | $5.52B | $5.56B | $5.45B | $5.48B | |
| Cost of Revenue | $4.79B | $4.78B | $4.88B | $4.66B | $4.22B | $4.34B | $4.28B | $4.28B | $4.21B | $4.30B | $4.42B | $4.50B | $4.31B | $4.34B | $4.24B | $4.29B | |
| SG&A Expense | $948M | $910M | $923M | $872M | $836M | $817M | $831M | $828M | $829M | $810M | $796M | $832M | $818M | $793M | $760M | $773M | |
| Operating Income | $294M | $324M | $345M | $322M | $241M | $301M | $336M | $324M | $263M | $316M | $380M | $364M | $346M | $382M | $402M | $371M | |
| Other Non-op | $400.0K | $2M | $0 | $7M | $-200.0K | $-6M | $25M | $96M | $-22M | $-10M | $-4M | $-800.0K | $-10M | $-4M | $-700.0K | $-1M | |
| Pretax Income | $197M | $218M | $246M | $237M | $154M | $209M | $274M | $321M | $147M | $208M | $278M | $264M | $241M | $291M | $326M | $301M | |
| Income Tax | $43M | $58M | $58M | $62M | $36M | $44M | $69M | $88M | $31M | $66M | $44M | $72M | $44M | $71M | $86M | $80M | |
| Net Income | $154M | $160M | $188M | $174M | $118M | $165M | $204M | $232M | $116M | $142M | $233M | $193M | $197M | $219M | $240M | $221M | |
| EPS (Basic) | $3.16 | $3.40 | $3.85 | $3.88 | $2.13 | $3.06 | $3.87 | $4.34 | $1.99 | $2.52 | $4.28 | $3.48 | $3.58 | $4.03 | $4.43 | $4.07 | |
| EPS (Diluted) | $3.11 | $3.33 | $3.79 | $3.83 | $2.10 | $3.01 | $3.81 | $4.28 | $1.95 | $2.45 | $4.20 | $3.41 | $3.48 | $3.89 | $4.30 | $3.95 | |
| Shares (Basic) | 48,700,000 | -97,600,000 | 48,700,000 | 48,800,000 | 48,800,000 | -100,400,000 | 49,100,000 | 50,200,000 | 50,900,000 | -102,400,000 | 51,200,000 | 51,300,000 | 51,000,000 | -101,400,000 | 50,800,000 | 50,700,000 | |
| Shares (Diluted) | 49,500,000 | -99,000,000 | 49,500,000 | 49,400,000 | 49,600,000 | -102,000,000 | 49,800,000 | 50,900,000 | 51,900,000 | -104,800,000 | 52,200,000 | 52,400,000 | 52,500,000 | -104,400,000 | 52,400,000 | 52,200,000 | |
| EBITDA | $294M | · | $345M | $322M | $241M | · | $382M | $370M | $263M | · | $380M | $364M | $346M | · | $402M | $371M |
Bilans 25
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Receivables | $4.27B | $4.07B | $4.20B | $3.94B | $3.64B | $3.45B | $3.63B | $3.65B | $3.53B | · | $3.79B | $3.85B | $3.81B | · | $3.62B | $3.64B | |
| Inventory | $4.21B | $4.01B | $4.06B | $3.97B | $3.74B | $3.50B | $3.63B | $3.51B | $3.53B | · | $3.54B | $3.58B | $3.73B | · | $3.49B | $3.17B | |
| Prepaid Expense | $292M | $251M | $271M | $252M | $271M | $276M | $319M | $296M | $287M | · | $232M | $239M | $218M | · | $162M | $177M | |
| Current Assets | $9.95B | $9.46B | $9.57B | $9.24B | $8.69B | $8.35B | $8.68B | $8.54B | $8.91B | · | $8.61B | $8.58B | $8.45B | · | $7.90B | $7.61B | |
| PP&E (Net) | $476M | $467M | $448M | $453M | $446M | $443M | $442M | $438M | $428M | · | $411M | $411M | $402M | · | $372M | $370M | |
| Accum. Depreciation | $649M | $626M | $603M | $602M | $574M | $554M | $533M | $514M | $506M | · | $485M | $473M | $453M | · | $407M | $396M | |
| Goodwill | $3.33B | $3.34B | $3.33B | $3.35B | $3.30B | $3.28B | $3.22B | $3.20B | $3.18B | $3.26B | $3.24B | $3.27B | $3.24B | $3.24B | $3.12B | $3.19B | |
| Intangibles | $1.75B | $1.77B | $1.79B | $1.82B | $1.83B | $1.84B | $1.81B | $1.82B | $1.83B | · | $1.87B | $1.90B | $1.92B | · | $1.85B | $1.89B | |
| Other Non-current Assets | $520M | $525M | $480M | $448M | $434M | $374M | $335M | $314M | $311M | · | $337M | $318M | $295M | · | $259M | $237M | |
| Total Assets | $16.96B | $16.49B | $16.55B | $16.20B | $15.52B | $15.06B | $15.28B | $15.11B | $15.54B | · | $15.17B | $15.16B | $14.97B | · | $14.08B | $13.86B | |
| Accounts Payable | $3.47B | $3.03B | $3.38B | $3.29B | $3.03B | $2.67B | $2.84B | $2.69B | $2.97B | · | $2.65B | $2.66B | $2.65B | · | $2.58B | $2.65B | |
| Current Liabilities | $4.69B | $4.30B | $4.58B | $4.43B | $4.04B | $3.80B | $3.93B | $3.75B | $4.04B | · | $3.65B | $3.58B | $3.54B | · | $3.57B | $3.59B | |
| Capital Leases | $750M | $752M | $764M | $719M | $656M | $615M | $625M | $639M | $644M | · | $575M | $559M | $540M | · | $455M | $450M | |
| Deferred Tax | $456M | $427M | $414M | $414M | $418M | $416M | $440M | $442M | $458M | · | $458M | $477M | $472M | · | $443M | $439M | |
| Other Non-current Liabilities | $235M | $236M | $232M | $242M | $240M | $216M | $237M | $224M | $237M | · | $220M | $221M | $235M | · | $230M | $230M | |
| Total Liabilities | $11.87B | $11.47B | $11.71B | $11.45B | $10.48B | $10.10B | $10.24B | $10.26B | $10.56B | · | $10.29B | $10.36B | $10.38B | · | $9.89B | $9.75B | |
| Long-term Debt | $5.76B | $5.78B | $5.75B | $5.67B | $5.16B | $5.07B | $5.02B | $5.22B | $5.19B | · | $5.39B | $5.53B | $5.60B | · | $5.26B | $5.11B | |
| Total Debt | $5.76B | · | $5.75B | $5.67B | $5.16B | · | $5.02B | $5.22B | $5.19B | · | $5.39B | $5.53B | $5.60B | · | $5.26B | $5.11B | |
| Common Stock | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | · | $700.0K | $700.0K | $700.0K | · | $685.0K | $694.0K | |
| Retained Earnings | $5.64B | $5.51B | $5.37B | $5.21B | $5.04B | $4.96B | $4.83B | $4.66B | $4.46B | · | $4.28B | $4.09B | $3.93B | · | $3.59B | $3.37B | |
| Treasury Stock | $1.62B | $1.59B | $1.59B | $1.55B | $1.52B | $1.50B | $1.44B | $1.42B | $1.11B | · | $1.04B | $984M | $982M | · | $958M | $957M | |
| AOCI | $-426M | $-400M | $-429M | $-382M | $-531M | $-547M | $-390M | $-424M | $-402M | · | $-384M | $-320M | $-361M | · | $-430M | $-284M | |
| Stockholders' Equity | $5.10B | $5.03B | $4.85B | $4.76B | $5.04B | $4.97B | $5.04B | $4.86B | $4.98B | · | $4.89B | $4.81B | $4.59B | · | $4.20B | $4.12B | |
| Liabilities + Equity | $16.96B | $16.49B | $16.55B | $16.20B | $15.52B | $15.06B | $15.28B | $15.11B | $15.54B | · | $15.17B | $15.16B | $14.97B | · | $14.08B | $13.86B | |
| Shares Outstanding | 48,698,535 | 48,658,333 | 48,646,200 | 48,660,000 | 48,800,081 | 48,790,595 | 49,000,624 | 49,153,921 | 50,821,334 | · | 51,074,676 | 51,293,059 | 51,254,021 | · | 50,836,855 | 50,718,351 |
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 | $51M | $52M | $49M | $48M | $48M | $46M | $46M | $46M | $46M | $45M | $45M | $47M | $44M | $44M | $43M | $46M | |
| Stock-based Comp | $16M | $11M | $11M | $8M | $10M | $9M | $7M | $3M | $10M | $13M | $11M | $12M | $12M | $12M | $10M | $16M | |
| Deferred Tax | $28M | · | · | · | $900.0K | · | · | $-12M | $5M | $-14M | $-10M | $5M | $12M | $-8M | $6M | $6M | |
| Amort. of Intangibles | $22M | $22M | $22M | $22M | $22M | $21M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $22M | $21M | $25M | |
| Operating Cash Flow | $221M | $72M | $-83M | $108M | $28M | $277M | $302M | $-224M | $746M | $69M | $362M | $318M | $-255M | $422M | $-106M | $-133M | |
| CapEx | $23M | $44M | $13M | $22M | $20M | $24M | $29M | $21M | $20M | $29M | $19M | $30M | $14M | $40M | $28M | $16M | |
| Investing Cash Flow | $-20M | $-40M | $-24M | $-22M | $-54M | $-209M | $-19M | $286M | $-16M | $-28M | $-18M | $-31M | $-13M | $-226M | $-26M | $-16M | |
| Debt Issued | $2.37B | $1.85B | $1.48B | $1.76B | $1.83B | $1.25B | $768M | $2.29B | $2.47B | $1.18B | $518M | $628M | $968M | $1.33B | $1.39B | $764M | |
| Net Debt Issued | $2.37B | · | · | · | $1.83B | · | · | · | $2.47B | · | · | · | $968M | · | · | · | |
| Stock Repurchased | $25M | $0 | $25M | $25M | $25M | $50M | $25M | $300M | $50M | $25M | $50M | $0 | $0 | $11M | · | · | |
| Net Stock Activity | $-25M | · | · | · | $-25M | · | · | · | $-50M | · | · | · | · | · | · | · | |
| Dividends Paid | $24M | $22M | $22M | $22M | $22M | $20M | $20M | $20M | $21M | $19M | $19M | $19M | $19M | $0 | $-29M | $-14M | |
| Financing Cash Flow | $-108M | $2M | $14M | $-111M | $2M | $-54M | $-293M | $-327M | $-254M | $-150M | $-233M | $-109M | $89M | $107M | $137M | $173M | |
| Net Change in Cash | $92M | $33M | $-95M | $-15M | $-21M | $-4M | $-10M | $-269M | $461M | $-107M | $102M | $180M | $-178M | $293M | $-3M | $35M | |
| Free Cash Flow | $198M | · | · | · | $8M | · | · | · | $726M | · | · | · | $-269M | · | · | · |
Rentowność 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.8% | · | 5.6% | 5.5% | 4.5% | · | 6.1% | 5.9% | 4.9% | · | 6.7% | 6.3% | 6.3% | · | 7.4% | 6.8% | |
| Net Margin | 2.5% | · | 3.0% | 3.0% | 2.2% | · | 3.7% | 4.2% | 2.2% | · | 4.1% | 3.4% | 3.6% | · | 4.4% | 4.0% | |
| Pretax Margin | 3.2% | · | 4.0% | 4.0% | 2.9% | · | 5.0% | 5.9% | 2.8% | · | 4.9% | 4.6% | 4.4% | · | 6.0% | 5.5% | |
| EBITDA Margin | 4.8% | · | 5.6% | 5.5% | 4.5% | · | 7.0% | 6.7% | 4.9% | · | 6.7% | 6.3% | 6.3% | · | 7.4% | 6.8% | |
| ROA | 0.95% | · | 1.2% | 1.1% | 0.76% | · | 1.3% | 1.5% | 0.76% | · | 1.6% | 1.3% | 1.4% | · | 1.8% | 1.7% | |
| ROE | 3.0% | · | 3.8% | 3.6% | 2.4% | · | 4.1% | 4.8% | 2.4% | · | 5.1% | 4.3% | 4.6% | · | 6.2% | 5.8% | |
| ROIC | 2.1% | · | 2.5% | 2.3% | 1.8% | · | 2.5% | 2.3% | 2.0% | · | 3.1% | 2.6% | 2.8% | · | 3.1% | 2.9% |
Płynność i wypłacalność 4
| 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 | 2.1 | · | 2.1 | 2.1 | 2.2 | · | 2.2 | 2.3 | 2.2 | · | 2.4 | 2.4 | 2.4 | · | 2.2 | 2.1 | |
| Quick Ratio | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 0.9 | 1.0 | 0.9 | · | 1.0 | 1.1 | 1.1 | · | 1.0 | 1.0 | |
| Debt / Equity | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 1.1 | 1.2 | 1.2 | · | 1.3 | 1.2 | |
| LT Debt / Equity | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.2 |
Efektywność 3
| 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 | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Inventory Turnover | 1.2 | · | 1.3 | 1.2 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.5 | |
| Receivables Turnover | 1.5 | · | 1.6 | 1.6 | 1.5 | · | 1.5 | 1.5 | 1.5 | · | 1.5 | 1.5 | 1.6 | · | 1.7 | 1.7 |
Wycena (TTM) 11
| 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 | $23.52B | · | $22.93B | $22.21B | $21.66B | · | $21.96B | $22.22B | $22.26B | · | $22.36B | $22.20B | $21.38B | · | $20.59B | $19.74B | |
| Net Income TTM | $634M | · | $685M | $729M | $671M | · | $786M | $774M | $739M | · | $863M | $850M | $839M | · | $761M | $641M | |
| Market Cap | $13.32B | · | $10.29B | $9.01B | $7.58B | · | $8.23B | $7.79B | $8.70B | · | $7.35B | $9.18B | $7.92B | · | $6.07B | $5.43B | |
| P/E | 21.3 | · | 15.6 | 13.2 | 12.8 | · | 11.8 | 11.5 | 13.1 | · | 9.3 | 11.8 | 10.4 | · | 8.9 | 9.6 | |
| P/S | 0.6 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.3 | 0.3 | |
| P/B | 2.6 | · | 2.1 | 1.9 | 1.5 | · | 1.6 | 1.6 | 1.7 | · | 1.5 | 1.9 | 1.7 | · | 1.4 | 1.3 | |
| P / Tangible Book | 526.7 | · | · | · | · | · | 609.7 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 60.2 | · | · | · | 270.7 | · | · | · | 11.7 | · | · | · | -31.0 | · | · | · | |
| P / FCF | 67.3 | · | · | · | 997.2 | · | · | · | 12.0 | · | · | · | -29.4 | · | · | · | |
| Earnings Yield | 4.7% | · | 6.4% | 7.6% | 7.8% | · | 8.5% | 8.7% | 7.6% | · | 10.7% | 8.5% | 9.7% | · | 11.3% | 10.4% | |
| Payout Ratio | 15.9% | · | · | · | 18.7% | · | · | · | 18.1% | · | · | · | 9.7% | · | · | · |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Przychody | $23.51B | $21.82B | $22.39B | $21.42B | $18.22B |
| Marża Operacyjna % | 5.2% | 5.6% | 6.3% | 6.7% | 4.4% |
| Zysk netto | $640M | $718M | $766M | $860M | $465M |
| Rozwodniony EPS | $13.05 | $13.05 | $13.54 | $15.33 | $7.84 |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 1.1 | 1.0 | 1.1 | 1.2 | 1.2 |
| Wskaźnik bieżący | 2.2 | 2.2 | 2.5 | 2.2 | 2.1 |
| Wskaźnik Szybkości | 0.9 | 0.9 | 1.1 | 1.0 | 1.0 |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $25M | $1.01B | $401M | $-88M | $12M |
Najnowsze wiadomości Najnowsze nagłówki wspominające o tej firmie
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.