WDAY Workday, Inc. - Class A Common Stock
$125,10
Cena · Maj 20, 2026
Dane fundamentalne na dzień Mar 6, 2026
Zakres 52 tyg.
$110–$275
9% of range
Ocena Analityków
BUY
48 analysts
Cena Docelowa
$179
+43% upside
P/E (TTM)
67.8
ROE
8.2%
Marża Zysku Netto
7.3%
WDAY Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$125.09
Kapitalizacja Rynkowa
$45.51B
P/E (TTM)
67.8
EPS (TTM)
$2.59
Przychody (TTM)
$9.55B
Stopa dywidendy
—
ROE
8.2%
D/E Dług/Kapitał
0.4
Zakres 52 tyg.
$110 – $275
WDAY 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
$9.55B
2017-01-31
→
2026-01-31
EPS
$2.59
2020-01-31
→
2026-01-31
Wolny przepływ pieniężny
$2.78B
2017-01-31
→
2026-01-31
Marże
7.3%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
WDAY
Mediana porównawcza
P/E (TTM)
67.8
33.3
P/S (TTM)
4.8
7.7
P/B
5.8
6.0
EV / EBITDA
59.7
—
Price / FCF (Cena / FCF)
16.4
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
WDAY
Mediana porównawcza
Operating Margin (Marża Operacyjna)
7.5%
—
Net Profit Margin (Marża Zysku Netto)
7.3%
23.6%
ROA
3.8%
9.3%
ROE
8.2%
15.6%
ROIC
4.6%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
WDAY
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.4
26.3
Current Ratio (Wskaźnik bieżący)
1.3
1.1
Quick Ratio (Wskaźnik Szybkości)
1.2
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
WDAY
Mediana porównawcza
Revenue YoY (Przychody R/R)
13.1%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
15.4%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
17.2%
—
EPS YoY
32.8%
—
Net Income YoY (Zysk Netto R/R)
31.8%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
WDAY
Mediana porównawcza
WDAY Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
48 analityków
- Mocne kupno 10 20,8%
- Kup 20 41,7%
- Trzymaj 18 37,5%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
38 analityków · 2026-05-19
Mediana
$177.50
Teraz
$125.09
Niski
$115.00
Wysoki
$300.00
Średni cel
$177.50
+41,9%
Średnia cel
$179.22
+43,3%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
0.11%
Następny raport
Maj 21, 2026
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $2.47 | $2.37 | 0.10% |
| 31 grudnia 2025 | $2.32 | $2.23 | 0.09% |
| 30 września 2025 | $2.21 | $2.16 | 0.05% |
| 30 czerwca 2025 | $2.23 | $2.05 | 0.18% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| WDAY | $45.51B | 67.8 | 13.1% | 7.3% | 8.2% | — |
| MSTR | — | -10.0 | 3.0% | -806.3% | -8.4% | 68.7% |
| ADSK | $53.90B | 48.6 | 17.5% | 15.6% | 39.0% | 91.0% |
| ROP | $47.45B | 31.3 | 12.3% | 19.4% | 7.8% | 69.2% |
| ZM | — | 14.9 | 4.4% | 39.0% | 20.3% | 77.0% |
| FICO | $35.56B | 56.4 | 15.9% | 32.8% | -45.4% | — |
| CRCL | — | -180.2 | 63.9% | -2.5% | -2.4% | — |
| IOT | $16.29B | -1402.5 | 29.6% | -0.56% | -0.69% | 76.7% |
| PTC | $24.27B | 33.4 | 19.2% | 26.8% | 20.3% | 83.8% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 16
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.55B | $8.45B | $7.26B | $6.22B | $5.14B | $4.32B | $3.63B | $2.82B | $2.14B | $1.57B | $1.16B | $788M | |
| R&D Expense | $2.68B | $2.63B | $2.46B | $2.25B | $1.88B | $1.72B | $1.55B | $1.21B | $911M | $681M | $470M | $317M | |
| SG&A Expense | $912M | $820M | $702M | $599M | $486M | $414M | $368M | $347M | $223M | $198M | $149M | $106M | |
| Operating Expenses | $8.83B | $8.03B | $7.08B | $6.44B | $5.25B | $4.57B | $4.13B | $3.29B | $2.45B | $1.93B | $1.41B | $1.00B | |
| Operating Income | $721M | $415M | $183M | $-222M | $-116M | $-249M | $-502M | $-463M | $-303M | $-353M | $-250M | $-216M | |
| Interest Expense | · | · | $114M | $102M | $17M | $69M | $59M | $60M | $45M | $30M | $32M | $31M | |
| Interest Income | $318M | $350M | $301M | $97M | $5M | $19M | $41M | $42M | $25M | $11M | $5M | $3M | |
| Other Non-op | $84M | $-13M | $-14M | $-33M | $144M | $23M | $37M | $57M | $8M | $-14M | $-24M | $-30M | |
| Pretax Income | $1.01B | $638M | $356M | $-260M | $16M | $-275M | $-482M | $-424M | $-315M | $-386M | $-274M | $-246M | |
| Income Tax | $316M | $112M | $-1.02B | $107M | $-13M | $7M | $-2M | $-5M | $6M | $-814.0K | $1M | $2M | |
| Net Income | $693M | $526M | $1.38B | $-367M | $29M | $-282M | $-481M | $-418M | $-321M | $-385M | $-275M | $-248M | |
| EPS (Basic) | $2.61 | $1.98 | $5.28 | $-1.44 | $0.12 | $-1.19 | $-2.12 | · | · | · | · | · | |
| EPS (Diluted) | $2.59 | $1.95 | $5.21 | $-1.44 | $0.12 | $-1.19 | $-2.12 | · | · | · | · | · | |
| Shares (Basic) | 265,097,000 | 265,257,000 | 261,344,000 | 254,819,000 | 247,249,000 | 237,019,000 | 227,185,000 | · | · | · | · | · | |
| Shares (Diluted) | 268,117,000 | 269,205,000 | 265,285,000 | 254,819,000 | 254,032,000 | 237,019,000 | 227,185,000 | · | · | · | · | · | |
| EBITDA | $721M | $415M | $183M | $-222M | $-116M | $-249M | $-502M | $-463M | $-303M | $-377M | $-265M | $-216M |
Bilans 27
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.50B | $1.54B | $2.01B | $1.89B | $1.53B | $1.38B | $731M | $639M | $1.13B | $540M | $300M | $298M | |
| Short-term Investments | $3.94B | $6.47B | $5.80B | $4.24B | $2.11B | $2.15B | $1.21B | · | · | · | · | · | |
| Receivables | $2.33B | $1.95B | $1.64B | $1.57B | $1.24B | $1.03B | $878M | $705M | $528M | $410M | $293M | $188M | |
| Prepaid Expense | $348M | $311M | $255M | $226M | $174M | $111M | $172M | $137M | $98M | $67M | $78M | $42M | |
| Current Assets | $8.43B | $10.54B | $9.94B | $8.11B | $5.21B | $4.80B | $3.09B | $2.70B | $3.96B | $2.52B | $2.36B | $2.11B | |
| PP&E (Net) | $1.09B | $1.24B | $1.23B | $1.20B | $1.12B | $972M | $936M | $797M | $547M | $366M | $214M | $140M | |
| PP&E (Gross) | $2.50B | $2.56B | $2.51B | $2.38B | $2.08B | $1.72B | $1.49B | $1.20B | $856M | $597M | $365M | $234M | |
| Accum. Depreciation | $1.40B | $1.32B | $1.27B | $1.18B | $958M | $749M | $557M | $400M | $309M | $231M | $150M | $94M | |
| Goodwill | $5.23B | $3.48B | $2.85B | $2.84B | $2.84B | $1.82B | $1.82B | $1.38B | $159M | $108M | $50M | $32M | |
| Intangibles | · | · | $233M | · | · | · | $308M | $313M | $34M | $49M | $15M | $14M | |
| Other Non-current Assets | $460M | $418M | $337M | $348M | $341M | $190M | $145M | $147M | $110M | $54M | $58M | $46M | |
| Total Assets | $18.07B | $17.98B | $16.45B | $13.49B | $10.50B | $8.72B | $6.82B | $5.52B | $4.95B | $3.27B | $2.73B | $2.35B | |
| Accounts Payable | $142M | $108M | $78M | $154M | $55M | $76M | $58M | $29M | $21M | $27M | $20M | $11M | |
| Accrued Liabilities | $454M | $296M | $287M | $260M | $196M | $169M | $130M | · | · | · | · | · | |
| Current Liabilities | $6.38B | $5.55B | $5.05B | $4.63B | $5.07B | $4.28B | $2.97B | $2.43B | $2.06B | $1.29B | $923M | $641M | |
| Capital Leases | $704M | $279M | $227M | $182M | $182M | $350M | $241M | · | · | · | · | $0 | |
| Other Non-current Liabilities | $129M | $52M | $38M | $40M | $24M | $36M | $15M | $48M | $47M | $37M | $33M | $15M | |
| Total Liabilities | $10.27B | $8.94B | $8.37B | $7.90B | $5.96B | $5.44B | $4.33B | $3.56B | $3.37B | $1.99B | $1.59B | $1.22B | |
| Long-term Debt | · | · | $2.98B | $2.98B | $1.84B | $1.80B | $1.26B | · | · | · | · | · | |
| Total Debt | $2.99B | $2.98B | $2.98B | $2.98B | $1.84B | $1.80B | · | · | · | · | · | · | |
| Paid-in Capital | $12.67B | $11.46B | $10.40B | $8.83B | $7.28B | $6.25B | $5.09B | $4.11B | $3.35B | $2.68B | $2.25B | $1.95B | |
| Retained Earnings | $-512M | $-1.21B | $-1.73B | $-3.11B | $-2.74B | $-2.91B | $-2.63B | $-2.15B | $-1.73B | $-1.41B | $-1.11B | $-822M | |
| Treasury Stock | $4.22B | $1.31B | $608M | $185M | $12M | $12M | $0 | · | $0 | · | · | · | |
| AOCI | $-136M | $84M | $21M | $53M | $8M | $-55M | $23M | $-809.0K | $-46M | $2M | $799.0K | $-140.0K | |
| Stockholders' Equity | $7.80B | $9.03B | $8.08B | $5.58B | $4.54B | $3.28B | $2.49B | $1.96B | $1.58B | $1.28B | $1.23B | $1.20B | |
| Liabilities + Equity | $18.07B | $17.98B | $16.45B | $13.49B | $10.50B | $8.72B | $6.82B | $5.52B | $4.95B | $3.27B | $2.73B | $2.35B | |
| Shares Outstanding | 259,131,000 | 266,352,000 | 263,862,000 | 257,991,000 | · | · | · | · | · | · | · | · |
Przepływy pieniężne 17
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | $198M | $136M | $106M | $86M | $59M | |
| Stock-based Comp | $1.63B | $1.52B | $1.42B | $1.29B | $1.10B | $1.00B | $860M | $652M | $478M | $372M | $250M | $156M | |
| Deferred Tax | $208M | $32M | $-1.06B | $-4M | $-21M | $-3M | $-10M | $-12M | $2M | $-5M | $-329.0K | $-314.0K | |
| Restructuring | $303M | $84M | $0 | $40M | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $2.94B | $2.46B | $2.15B | $1.66B | $1.65B | $1.27B | $865M | $607M | $466M | $351M | $259M | $102M | |
| CapEx | $162M | $269M | $232M | $364M | · | · | · | $203M | $142M | $121M | $134M | $104M | |
| Investing Cash Flow | $333M | $-1.78B | $-1.75B | $-2.51B | $-1.61B | $-1.24B | $-897M | $-843M | $-979M | $-169M | $-300M | $-404M | |
| Debt Issued | · | $0 | $0 | $2.98B | $0 | · | · | · | · | · | · | · | |
| Net Debt Issued | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | $2.90B | $700M | $423M | $75M | $0 | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $-2.90B | $-700M | $-423M | $-75M | · | · | · | · | · | · | $0 | $0 | |
| Financing Cash Flow | $-3.32B | $-1.15B | $-268M | $1.20B | $110M | $625M | $125M | $-257M | $1.11B | $60M | $44M | $19M | |
| Net Change in Cash | $-45M | $-470M | $129M | $354M | $153M | $653M | $93M | $-493M | $594M | $242M | $2M | $-283M | |
| Taxes Paid | $96M | $65M | $39M | $89M | $13M | $10M | · | · | · | · | · | · | |
| Free Cash Flow | $2.78B | $2.19B | · | · | · | · | · | $404M | $324M | $228M | $125M | $-2M | |
| Levered FCF | · | · | · | · | · | · | · | $345M | $279M | $198M | $93M | $-33M |
Rentowność 7
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 7.5% | 4.9% | 2.5% | -3.6% | -2.3% | -5.8% | -13.9% | -16.4% | -14.1% | -24.0% | -22.8% | -27.4% | |
| Net Margin | 7.3% | 6.2% | 19.0% | -5.9% | 0.57% | -6.5% | -13.2% | -14.8% | -15.0% | -26.0% | -24.9% | -31.5% | |
| Pretax Margin | 10.6% | 7.5% | 4.9% | -4.2% | 0.31% | -6.4% | -13.3% | -15.0% | -14.7% | -26.1% | -24.9% | -31.2% | |
| EBITDA Margin | 7.5% | 4.9% | 2.5% | -3.6% | -2.3% | -5.8% | -13.9% | -16.4% | -14.1% | -24.0% | -22.8% | -27.4% | |
| ROA | 3.8% | 3.1% | 9.2% | -3.1% | 0.31% | -3.6% | -7.8% | -8.0% | -7.8% | -13.9% | -11.4% | -10.9% | |
| ROE | 8.2% | 6.0% | 18.8% | -6.7% | 0.67% | -8.9% | -20.0% | -22.1% | -22.5% | -34.2% | -24.8% | -21.4% | |
| ROIC | 4.6% | 2.9% | 6.4% | -3.7% | -3.3% | -5.0% | -20.1% | -23.4% | -19.6% | -32.3% | -23.4% | -19.3% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.9 | 2.0 | 1.8 | 1.0 | 1.1 | 1.0 | 1.1 | 1.9 | 1.9 | 2.6 | 3.3 | |
| Quick Ratio | 1.2 | 1.8 | 1.9 | 1.7 | 1.0 | 1.1 | 0.5 | 0.6 | 0.8 | 0.7 | 0.6 | 0.8 | |
| Debt / Equity | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.4 | 0.3 | 0.4 | 0.5 | 0.1 | 0.2 | · | · | · | · | · | · | |
| Interest Coverage | · | · | 1.6 | -2.2 | -7.0 | -3.6 | -8.6 | -7.7 | -6.8 | -12.5 | -8.3 | -6.9 |
Efektywność 2
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | |
| Receivables Turnover | 4.5 | 4.7 | 4.5 | 4.4 | 4.5 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.8 | 5.6 |
Stopy Wzrostu 7
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.1% | 16.4% | 16.8% | 21.0% | 19.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 15.4% | 18.0% | 18.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 17.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 32.8% | -62.6% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 153.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 31.8% | -61.9% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 162.7% | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 14
| Wskaźnik | Trend | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.55B | $8.45B | $7.26B | $6.22B | $5.14B | $4.32B | $3.63B | $2.82B | $2.14B | $1.57B | $1.16B | $788M | |
| Net Income TTM | $693M | $526M | $1.38B | $-367M | $29M | $-282M | $-481M | $-418M | $-321M | $-385M | $-275M | $-248M | |
| Market Cap | $45.51B | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $43.05B | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 67.8 | 134.4 | 55.9 | -126.0 | 2108.4 | -191.2 | -87.1 | · | · | · | · | · | |
| P/S | 4.8 | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 5.8 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 17.7 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 15.5 | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 16.4 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 59.7 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 15.5 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 4.5 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 1.5% | 0.74% | 1.8% | -0.79% | 0.05% | -0.52% | -1.1% | · | · | · | · | · |
Rachunek zysków i strat 16
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.53B | $2.43B | $2.35B | $2.24B | $2.21B | $2.16B | $2.08B | $1.99B | $1.92B | $1.87B | $1.79B | $1.68B | $1.65B | $1.60B | $1.54B | $1.43B | |
| R&D Expense | $690M | $666M | $660M | $663M | $674M | $647M | $649M | $656M | $635M | $619M | $610M | $600M | $592M | $566M | $548M | $542M | |
| SG&A Expense | $250M | $234M | $216M | $212M | $220M | $198M | $202M | $200M | $189M | $176M | $169M | $168M | $171M | $154M | $140M | $134M | |
| Operating Expenses | $2.36B | $2.17B | $2.10B | $2.20B | $2.14B | $2.00B | $1.97B | $1.93B | $1.84B | $1.78B | $1.75B | $1.70B | $1.74B | $1.63B | $1.57B | $1.51B | |
| Operating Income | $175M | $259M | $248M | $39M | $75M | $165M | $111M | $64M | $79M | $88M | $36M | $-20M | $-89M | $-26M | $-34M | $-73M | |
| Interest Expense | · | · | · | · | · | · | · | $29M | · | $29M | $29M | $29M | · | $30M | $30M | $14M | |
| Interest Income | $53M | $84M | $88M | $93M | $83M | $86M | $88M | $93M | $86M | $80M | $72M | $63M | $47M | $31M | $15M | $4M | |
| Other Non-op | $63M | $24M | $-3M | $0 | $-10M | $5M | $-3M | $-5M | $0 | $-10M | $3M | $-7M | $-8M | $3M | $-18M | $-10M | |
| Pretax Income | $264M | $338M | $304M | $103M | $120M | $227M | $168M | $123M | $138M | $129M | $82M | $7M | $-78M | $-22M | $-67M | $-93M | |
| Income Tax | $119M | $86M | $76M | $35M | $26M | $34M | $36M | $16M | $-1.05B | $15M | $3M | $7M | $48M | $53M | $-3M | $9M | |
| Net Income | $145M | $252M | $228M | $68M | $94M | $193M | $132M | $107M | $1.19B | $114M | $79M | $0 | $-126M | $-75M | $-64M | $-102M | |
| EPS (Basic) | $0.55 | $0.95 | $0.86 | $0.25 | $0.35 | $0.73 | $0.50 | $0.40 | $4.55 | $0.43 | $0.30 | $0.00 | $-0.49 | $-0.29 | $-0.25 | $-0.41 | |
| EPS (Diluted) | $0.56 | $0.94 | $0.84 | $0.25 | $0.34 | $0.72 | $0.49 | $0.40 | $4.48 | $0.43 | $0.30 | $0.00 | $-0.49 | $-0.29 | $-0.25 | $-0.41 | |
| Shares (Basic) | -534,066,000 | 265,870,000 | 266,777,000 | 266,516,000 | -529,915,000 | 265,411,000 | 265,317,000 | 264,444,000 | -520,820,000 | 262,153,000 | 261,191,000 | 258,820,000 | -507,032,000 | 255,753,000 | 254,355,000 | 251,743,000 | |
| Shares (Diluted) | -540,988,000 | 268,629,000 | 270,180,000 | 270,296,000 | -537,591,000 | 268,549,000 | 267,949,000 | 270,298,000 | -526,898,000 | 266,377,000 | 264,435,000 | 261,371,000 | -507,032,000 | 255,753,000 | 254,355,000 | 251,743,000 | |
| EBITDA | · | $259M | $248M | $39M | · | $165M | $111M | $64M | · | $88M | $36M | $-20M | · | $-26M | $-34M | $-73M |
Bilans 27
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.50B | $2.61B | $1.26B | $972M | $1.54B | $1.31B | $1.64B | $1.75B | $2.01B | $1.56B | $1.44B | $1.44B | $1.89B | $1.58B | $2.49B | $2.78B | |
| Short-term Investments | $3.94B | $4.23B | $6.92B | $7.00B | $6.47B | $5.85B | $5.74B | $5.43B | · | $5.32B | $5.22B | $4.89B | · | $3.92B | $3.81B | $3.48B | |
| Receivables | $2.33B | $1.75B | $1.61B | $1.36B | $1.95B | $1.40B | $1.29B | $1.13B | · | $1.22B | $1.27B | $1.09B | · | $1.04B | $1.11B | $778M | |
| Prepaid Expense | $348M | $296M | $334M | $362M | $311M | $273M | $298M | $327M | · | $262M | $255M | $263M | · | $267M | $241M | $253M | |
| Current Assets | $8.43B | $9.18B | $10.41B | $9.96B | $10.54B | $9.08B | $9.20B | $8.87B | · | $8.57B | $8.38B | $7.87B | · | $6.97B | $7.80B | $7.44B | |
| PP&E (Net) | $1.09B | $1.13B | $1.12B | $1.14B | $1.24B | $1.26B | $1.26B | $1.24B | · | $1.21B | $1.22B | $1.22B | · | $1.22B | $1.23B | $1.19B | |
| PP&E (Gross) | $2.50B | $2.49B | $2.43B | $2.42B | $2.56B | $2.57B | $2.53B | $2.47B | · | $2.46B | $2.45B | $2.41B | · | $2.36B | $2.31B | $2.21B | |
| Accum. Depreciation | $1.40B | $1.36B | $1.31B | $1.28B | $1.32B | $1.31B | $1.27B | $1.23B | · | $1.26B | $1.23B | $1.19B | · | $1.14B | $1.08B | $1.02B | |
| Goodwill | $5.23B | $4.26B | $3.48B | $3.48B | $3.48B | $3.48B | $3.26B | $3.26B | · | $2.85B | $2.84B | $2.84B | · | $2.84B | $2.84B | $2.84B | |
| Intangibles | · | · | · | · | · | $383M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $460M | $433M | $395M | $379M | $418M | $365M | $339M | $353M | · | $351M | $351M | $377M | · | $406M | $384M | $368M | |
| Total Assets | $18.07B | $17.75B | $17.96B | $17.21B | $17.98B | $16.42B | $16.23B | $15.94B | · | $13.93B | $13.74B | $13.25B | · | $12.39B | $13.25B | $12.80B | |
| Accounts Payable | $142M | $103M | $100M | $92M | $108M | $74M | $87M | $76M | · | $79M | $89M | $113M | · | $76M | $61M | $123M | |
| Accrued Liabilities | $454M | $352M | $346M | $271M | $296M | $323M | $292M | $254M | · | $235M | $259M | $227M | · | $335M | $294M | $247M | |
| Current Liabilities | $6.38B | $5.02B | $4.95B | $4.82B | $5.55B | $4.42B | $4.51B | $4.43B | · | $4.03B | $4.18B | $4.04B | · | $3.72B | $4.86B | $4.78B | |
| Capital Leases | $704M | $690M | $681M | $310M | $279M | $278M | $284M | $268M | · | $199M | $192M | $183M | · | $196M | $214M | $182M | |
| Other Non-current Liabilities | $129M | $109M | $113M | $112M | $52M | $53M | $48M | $40M | · | $32M | $48M | $45M | · | $22M | $22M | $22M | |
| Total Liabilities | $10.27B | $8.87B | $8.79B | $8.29B | $8.94B | $7.80B | $7.89B | $7.78B | · | $7.30B | $7.46B | $7.31B | · | $6.98B | $8.12B | $8.02B | |
| Long-term Debt | · | · | · | · | · | · | · | $2.98B | · | $2.98B | $2.98B | $2.98B | · | $2.97B | $4.12B | $4.12B | |
| Total Debt | · | $2.99B | $2.98B | $2.98B | · | $2.98B | $2.98B | $2.98B | · | $2.98B | $2.98B | $2.98B | · | $2.97B | $4.12B | $4.12B | |
| Paid-in Capital | $12.67B | $12.31B | $12.05B | $11.70B | $11.46B | $11.12B | $10.87B | $10.51B | · | $9.98B | $9.64B | $9.20B | · | $8.40B | $7.99B | $7.60B | |
| Retained Earnings | $-512M | $-657M | $-909M | $-1.14B | $-1.21B | $-1.30B | $-1.49B | $-1.62B | · | $-2.92B | $-3.03B | $-3.11B | · | $-2.99B | $-2.91B | $-2.85B | |
| Treasury Stock | $4.22B | $2.71B | $1.90B | $1.60B | $1.31B | $1.21B | $1.05B | $742M | · | $471M | $324M | $185M | · | $110M | $13M | $13M | |
| AOCI | $-136M | $-69M | $-74M | $-44M | $84M | $16M | $19M | $17M | · | $33M | $-7M | $43M | · | $104M | $63M | $43M | |
| Stockholders' Equity | $7.80B | $8.88B | $9.17B | $8.92B | $9.03B | $8.62B | $8.35B | $8.16B | $8.08B | $6.62B | $6.27B | $5.94B | $5.58B | $5.41B | $5.13B | $4.78B | |
| Liabilities + Equity | $18.07B | $17.75B | $17.96B | $17.21B | $17.98B | $16.42B | $16.23B | $15.94B | · | $13.93B | $13.74B | $13.25B | · | $12.39B | $13.25B | $12.80B | |
| Shares Outstanding | 259,131,000 | 264,411,000 | 266,904,000 | · | 266,352,000 | · | · | · | 263,862,000 | · | · | · | · | · | · | · |
Przepływy pieniężne 15
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $399M | $376M | $392M | $459M | $396M | $368M | $370M | $385M | $346M | $349M | $352M | $369M | $361M | $314M | $308M | $312M | |
| Amort. of Intangibles | · | $25M | $21M | $21M | · | $20M | $20M | $17M | · | $16M | · | · | · | · | · | · | |
| Restructuring | $131M | $5M | $1M | $166M | $75M | $0 | $1M | $8M | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $1.28B | $588M | $616M | $457M | $1.11B | $406M | $571M | $372M | $996M | $451M | $425M | $277M | $694M | $409M | $114M | $440M | |
| CapEx | $60M | $38M | $28M | $36M | $86M | $47M | $55M | $81M | $48M | $60M | $65M | $59M | · | · | · | · | |
| Investing Cash Flow | $-844M | $1.69B | $13M | $-523M | $-727M | $-450M | $-346M | $-258M | $-481M | $-172M | $-385M | $-713M | $-380M | $-168M | $-487M | $-1.47B | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $-77.0K | $0 | $0 | $2.98B | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $0 | $0 | $2.98B | |
| Stock Repurchased | $1.50B | $802M | $299M | $290M | $102M | $158M | $312M | $128M | $139M | $145M | $139M | $0 | $75M | $0 | $0 | · | |
| Net Stock Activity | · | · | · | $-290M | · | $-158M | $-312M | $-128M | · | $-145M | $-139M | · | · | · | · | · | |
| Financing Cash Flow | $-1.54B | $-925M | $-349M | $-501M | $-154M | $-282M | $-347M | $-367M | $-67M | $-150M | $-49M | $-2M | $-8M | $-1.15B | $83M | $2.28B | |
| Net Change in Cash | $-1.11B | $1.35B | $281M | $-566M | $231M | $-326M | $-122M | $-253M | $448M | $128M | $-8M | $-439M | $307M | $-909M | $-290M | $1.25B | |
| Taxes Paid | $24M | $14M | $48M | $10M | $17M | $13M | $29M | $6M | $4M | $3M | $21M | $11M | $79M | $2M | $3M | $4M | |
| Free Cash Flow | · | · | · | $421M | · | $359M | $516M | $291M | · | · | · | · | · | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | $266M | · | · | · | · | · | · | · | · |
Rentowność 7
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 10.7% | 10.6% | 1.7% | · | 7.6% | 5.3% | 3.2% | · | 4.7% | 2.0% | -1.2% | · | -1.7% | -2.2% | -5.1% | |
| Net Margin | · | 10.4% | 9.7% | 3.0% | · | 8.9% | 6.3% | 5.4% | · | 6.1% | 4.4% | 0.01% | · | -4.7% | -4.2% | -7.1% | |
| Pretax Margin | · | 13.9% | 13.0% | 4.6% | · | 10.5% | 8.1% | 6.2% | · | 6.9% | 4.6% | 0.41% | · | -1.4% | -4.3% | -6.5% | |
| EBITDA Margin | · | 10.7% | 10.6% | 1.7% | · | 7.6% | 5.3% | 3.2% | · | 4.7% | 2.0% | -1.2% | · | -1.7% | -2.2% | -5.1% | |
| ROA | · | 1.5% | 1.3% | 0.41% | · | 1.3% | 0.88% | 0.73% | · | 0.86% | 0.58% | 0.00% | · | -0.68% | -0.57% | -0.95% | |
| ROE | · | 2.9% | 2.6% | 0.80% | · | 2.5% | 1.8% | 1.5% | · | 1.9% | 1.4% | 0.00% | · | -1.6% | -1.4% | -2.5% | |
| ROIC | · | 1.6% | 1.5% | 0.22% | · | 1.2% | 0.77% | 0.50% | · | 0.80% | 0.38% | 0.00% | · | -1.1% | -0.35% | -0.90% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.8 | 2.1 | 2.1 | · | 2.1 | 2.0 | 2.0 | · | 2.1 | 2.0 | 1.9 | · | 1.9 | 1.6 | 1.6 | |
| Quick Ratio | · | 1.7 | 2.0 | 1.9 | · | 1.9 | 1.9 | 1.9 | · | 2.0 | 1.9 | 1.8 | · | 1.8 | 1.5 | 1.5 | |
| Debt / Equity | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.6 | 0.8 | 0.9 | |
| LT Debt / Equity | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | |
| Interest Coverage | · | · | · | · | · | · | · | 2.2 | · | 3.1 | 1.3 | -0.7 | · | -0.9 | -1.1 | -5.2 |
Efektywność 2
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | |
| Receivables Turnover | · | 1.5 | 1.6 | 1.8 | · | 1.6 | 1.6 | 1.8 | · | 1.6 | 1.5 | 1.8 | · | 1.7 | 1.6 | 2.0 |
Wycena (TTM) 11
| Wskaźnik | Trend | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $9.18B | $8.83B | $8.47B | · | $8.10B | $7.73B | $7.33B | · | $6.94B | $6.61B | $6.25B | · | $5.90B | $5.56B | $5.20B | |
| Net Income TTM | · | $741M | $621M | $500M | · | $546M | $432M | $300M | · | $118M | $-60M | $-241M | · | $-198M | $-17M | $453.0K | |
| Market Cap | · | $63.44B | $61.22B | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | · | $59.58B | $56.02B | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | · | 87.2 | 99.7 | 131.7 | · | 114.6 | 140.2 | 216.6 | · | 481.2 | -988.0 | -195.9 | · | -199.8 | -1938.8 | -10335.0 | |
| P/S | · | 6.9 | 6.9 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | · | 7.1 | 6.7 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | · | 13.7 | 10.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | 230.0 | 225.9 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | 6.5 | 6.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | 1.1% | 1.0% | 0.76% | · | 0.87% | 0.71% | 0.46% | · | 0.21% | -0.10% | -0.51% | · | -0.50% | -0.05% | -0.01% |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| Przychody | $9.55B | $8.45B | $7.26B | $6.22B | $5.14B |
| Marża Operacyjna % | 7.5% | 4.9% | 2.5% | -3.6% | -2.3% |
| Zysk netto | $693M | $526M | $1.38B | $-367M | $29M |
| Rozwodniony EPS | $2.59 | $1.95 | $5.21 | $-1.44 | $0.12 |
Bilans
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 |
| Wskaźnik bieżący | 1.3 | 1.9 | 2.0 | 1.8 | 1.0 |
| Wskaźnik Szybkości | 1.2 | 1.8 | 1.9 | 1.7 | 1.0 |
Przepływy pieniężne
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $2.78B | $2.19B | — | — | — |
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.