WST West Pharmaceutical Services, Inc. Common Stock

NYSE · Life Sciences Tools & Services · Wyświetl na SEC EDGAR ↗

$316,26

Cena · Maj 22, 2026

Dane fundamentalne na dzień Kwi 23, 2026

WST Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy

Cena

$316.26

Kapitalizacja Rynkowa

$19.81B

P/E (TTM)

40.5

EPS (TTM)

$6.79

Przychody (TTM)

$3.07B

Stopa dywidendy

0.31%

ROE

16.2%

D/E Dług/Kapitał

0.1

Zakres 52 tyg.

$204 – $331

WST Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok

Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS

Przychody i Zysk Netto $3.07B

2016-12-31 → 2025-12-31

EPS $6.79

2016-12-31 → 2025-12-31

Wolny przepływ pieniężny $469M

2016-12-31 → 2025-12-31

Marże 16.1%

2016-12-31 → 2025-12-31

Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

P/E (TTM)

40.5

33.3

P/S (TTM)

6.4

5.2

P/B

6.2

EV / EBITDA

25.4

—

Price / FCF (Cena / FCF)

42.2

—

Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

Gross Margin (Marża brutto)

35.9%

53.7%

Operating Margin (Marża Operacyjna)

19.0%

—

Net Profit Margin (Marża Zysku Netto)

16.1%

16.2%

ROA

12.5%

10.8%

ROE

16.2%

21.0%

ROIC

13.8%

—

Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

Debt / Equity (Dług / Kapitał Własny)

0.1

41.8

Current Ratio (Wskaźnik bieżący)

3.0

1.7

Quick Ratio (Wskaźnik Szybkości)

2.1

—

Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

Revenue YoY (Przychody R/R)

6.2%

—

Revenue CAGR 3Y (Przychody CAGR 3L)

2.1%

—

Revenue CAGR 5Y (Przychody CAGR 5L)

7.4%

—

EPS YoY

1.5%

—

Net Income YoY (Zysk Netto R/R)

0.20%

—

Wskaźniki na akcję EPS, wartość księgowa na akcję, przepływy pieniężne na akcję, dywidenda na akcję

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

EPS (Diluted) (EPS (Rozwodniony))

$6.79

—

Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności

Wskaźnik

Trend 5-letni

WST

Mediana porównawcza

Payout Ratio (Wskaźnik Wypłaty Dywidendy)

12.4%

—

Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR

Stopa Dywidendy

0.31%

Wskaźnik Wypłaty Dywidendy

12.4%

CAGR dywidendy 5-letni

—

Data ex-dywidendy	Kwota
29 kwietnia 2026	$0,2200
28 stycznia 2026	$0,2200
12 listopada 2025	$0,2200
30 lipca 2025	$0,2100
30 kwietnia 2025	$0,2100
7 lutego 2025	$0,2100
13 listopada 2024	$0,2100
31 lipca 2024	$0,2000
23 kwietnia 2024	$0,2000
30 stycznia 2024	$0,2000
7 listopada 2023	$0,2000
25 lipca 2023	$0,1900
25 kwietnia 2023	$0,1900
24 stycznia 2023	$0,1900
8 listopada 2022	$0,1900
19 lipca 2022	$0,1800
19 kwietnia 2022	$0,1800
18 stycznia 2022	$0,1800
9 listopada 2021	$0,1800
20 lipca 2021	$0,1700

WST Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu

KUP 23 analityków

Mocne kupno 6 26,1%
Kup 13 56,5%
Trzymaj 4 17,4%
Sprzedaj 0 0,0%
Mocna sprzedaż 0 0,0%

12-miesięczny cel cenowy

13 analityków · 2026-05-18

Mediana $350.00

Teraz $316.26

Niski $310.00

Wysoki $400.00

Średni cel $350.00 +10,7%

Średnia cel $349.85 +10,6%

Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników

Średnie zaskoczenie

0.28%

Okres	EPS Actual	EPS Szacowany	Niespodzianka
31 marca 2026	$2.13	$1.69	0.44%
31 grudnia 2025	$2.04	$1.85	0.19%
30 września 2025	$1.96	$1.70	0.26%
30 czerwca 2025	$1.84	$1.52	0.32%
31 marca 2025	$1.45	$1.25	0.20%

Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora

Ticker	Kapitalizacja Rynkowa	P/E	Przychody r/r	Marża Netto	ROE	Marża brutto
WST	$19.81B	40.5	6.2%	16.1%	16.2%	35.9%
WAT	$22.62B	35.3	7.0%	20.3%	27.2%	—
A	$41.43B	32.0	6.7%	18.8%	20.6%	—
IQV	$38.23B	28.8	5.9%	8.3%	21.6%	—
MTD	$28.38B	33.2	4.0%	21.6%	-615.5%	59.4%
ILMN	$20.65B	24.8	-0.66%	19.6%	34.1%	66.1%
TEM	—	-41.9	83.4%	-19.3%	-61.2%	—
MEDP	$15.93B	36.8	20.0%	17.8%	142.9%	—
RVTY	$10.86B	46.7	3.7%	8.5%	3.3%	—
TEM	—	-41.9	83.4%	-19.3%	-61.2%	—
CRL	$10.02B	-70.0	-0.85%	-3.6%	-4.4%	—

Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne

Rachunek zysków i strat 16

Dane roczne Rachunek zysków i strat dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$3.07B	$2.89B	$2.95B	$2.89B	$2.83B	$2.15B	$1.84B	$1.72B	$1.60B	$1.51B	$1.40B	$1.42B
Cost of Revenue	$1.97B	$1.89B	$1.82B	$1.75B	$1.66B	$1.38B	$1.23B	$1.17B	$1.09B	$1.01B	$944M	$974M
Gross Profit	$1.10B	$998M	$1.13B	$1.14B	$1.18B	$768M	$606M	$545M	$513M	$501M	$456M	$448M
R&D Expense	$74M	$69M	$68M	$58M	$53M	$47M	$39M	$40M	$39M	$37M	$34M	$37M
SG&A Expense	$394M	$338M	$353M	$317M	$363M	$302M	$273M	$263M	$246M	$240M	$233M	$229M
Operating Income	$585M	$570M	$676M	$734M	$752M	$407M	$297M	$240M	$226M	$195M	$129M	$182M
Interest Expense	·	·	$9M	$8M	$8M	$8M	$8M	$8M	$8M	$8M	$14M	$16M
Other Non-op	$-1M	$-1M	$3M	$-51M	$4M	$1M	$-100.0K	$7M	$3M	$2M	·	·
Pretax Income	$601M	$586M	$698M	$680M	$749M	$401M	$292M	$241M	$222M	$190M	$116M	$169M
Income Tax	$122M	$108M	$122M	$115M	$107M	$72M	$59M	$41M	$81M	$54M	$26M	$47M
Net Income	$494M	$493M	$593M	$586M	$662M	$346M	$242M	$207M	$151M	$144M	$96M	$127M
EPS (Basic)	$6.83	$6.75	$7.98	$7.87	$8.89	$4.68	$3.27	$2.80	$2.04	$1.96	$1.33	$1.79
EPS (Diluted)	$6.79	$6.69	$7.88	$7.73	$8.67	$4.57	$3.21	$2.74	$1.99	$1.91	$1.30	$1.75
Shares (Basic)	72,300,000	73,000,000	74,300,000	74,400,000	74,400,000	73,900,000	74,000,000	73,900,000	73,900,000	73,300,000	72,000,000	70,900,000
Shares (Diluted)	72,700,000	73,700,000	75,300,000	75,800,000	76,300,000	75,800,000	75,400,000	75,400,000	75,800,000	75,000,000	73,800,000	72,800,000
EBITDA	$756M	$725M	$813M	$855M	$875M	$516M	$400M	$345M	$326M	$288M	$218M	$272M

Bilans 29

Dane roczne Bilans dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$791M	$485M	$854M	$894M	$763M	$616M	$439M	$337M	$236M	$203M	$275M	$255M
Receivables	$574M	$552M	$512M	$507M	$489M	$385M	$319M	$288M	$253M	$200M	$181M	$179M
Inventory	$444M	$377M	$435M	$415M	$378M	$321M	$236M	$214M	$215M	$199M	$181M	$182M
Other Current Assets	$169M	$124M	$136M	$103M	$112M	$52M	$65M	$54M	$39M	$39M	$37M	$36M
Current Assets	$1.98B	$1.54B	$1.94B	$1.92B	$1.74B	$1.37B	$1.06B	$894M	$744M	$642M	$674M	$659M
PP&E (Net)	$1.73B	$1.58B	$1.41B	$1.16B	$1.06B	$943M	$839M	$822M	$855M	$778M	$721M	$706M
PP&E (Gross)	$3.22B	$2.99B	$2.74B	$2.39B	$2.21B	$2.04B	$1.82B	$1.75B	$1.75B	$1.55B	$1.44B	$1.39B
Accum. Depreciation	$1.50B	$1.40B	$1.32B	$1.23B	$1.16B	$1.09B	$981M	$931M	$891M	$776M	$719M	$685M
Goodwill	$110M	$106M	$108M	$107M	$110M	$111M	$108M	$106M	$108M	$103M	$105M	$109M
Intangibles	$8M	$11M	$15M	$18M	$23M	$30M	$30M	$20M	$22M	$23M	$38M	$42M
Other Non-current Assets	$80M	$74M	$21M	$38M	$39M	$23M	$25M	$20M	$23M	$21M	$26M	$28M
Total Assets	$4.27B	$3.64B	$3.83B	$3.62B	$3.31B	$2.79B	$2.34B	$1.98B	$1.86B	$1.72B	$1.70B	$1.67B
Accounts Payable	$254M	$239M	$242M	$215M	$232M	$213M	$157M	$130M	$138M	$122M	$120M	$103M
Accrued Liabilities	$39M	·	·	·	·	·	·	·	·	·	·	·
Current Liabilities	$655M	$550M	$672M	$519M	$594M	$503M	$342M	$284M	$280M	$241M	$314M	$252M
Capital Leases	$96M	$82M	$84M	$93M	$63M	$60M	$62M	$0	·	·	·	·
Deferred Tax	$23M	$20M	$13M	$14M	$5M	$10M	$16M	$13M	$10M	$9M	$12M	$16M
Other Non-current Liabilities	$75M	$62M	$58M	$52M	$38M	$32M	$23M	$34M	$43M	$47M	$54M	$53M
Total Liabilities	$1.09B	$961M	$948M	$932M	$978M	$939M	$768M	$583M	$583M	$599M	$671M	$713M
Long-term Debt	$203M	$203M	$207M	$209M	$253M	$255M	$257M	$196M	$197M	$229M	$298M	$336M
Total Debt	$203M	$203M	$207M	$209M	$253M	$255M	$255M	$196M	$197M	$226M	$229M	$310M
Common Stock	$19M	$19M	$19M	$19M	$19M	$19M	$19M	$19M	$19M	$18M	$18M	$18M
Paid-in Capital	$0	$22M	$120M	$232M	$249M	$267M	$273M	$282M	$309M	$260M	$208M	$160M
Retained Earnings	$4.37B	$3.96B	$3.52B	$2.99B	$2.46B	$1.85B	$1.55B	$1.35B	$1.18B	$1.07B	$965M	$902M
Treasury Stock	$1.11B	$1.06B	$638M	$371M	$230M	$168M	$118M	$104M	$109M	$46M	$4M	$4M
AOCI	$-106M	$-258M	$-144M	$-183M	$-160M	$-111M	$-150M	$-154M	$-117M	$-187M	$-163M	$-119M
Stockholders' Equity	$3.18B	$2.68B	$2.88B	$2.68B	$2.34B	$1.85B	$1.57B	$1.40B	$1.28B	$1.12B	$1.02B	$957M
Liabilities + Equity	$4.27B	$3.64B	$3.83B	$3.62B	$3.31B	$2.79B	$2.34B	$1.98B	$1.86B	$1.72B	$1.70B	$1.67B
Shares Outstanding	72,000,000	72,300,000	73,500,000	74,100,000	74,200,000	74,000,000	74,100,000	74,100,000	73,900,000	73,100,000	72,300,000	71,300,000

Przepływy pieniężne 19

Dane roczne Przepływy pieniężne dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$171M	$155M	$137M	$121M	$122M	$109M	$103M	$104M	$97M	$91M	$90M	$90M
Stock-based Comp	$24M	$19M	$23M	$24M	$38M	$34M	$24M	$15M	$16M	$20M	$30M	$19M
Deferred Tax	$-14M	$-4M	$38M	$-31M	$-43M	$-6M	$15M	$900.0K	$42M	$22M	$-9M	$7M
Amort. of Intangibles	$3M	$4M	$4M	$4M	$5M	$4M	$3M	$3M	$2M	$3M	$4M	$5M
Restructuring	·	·	·	·	·	·	·	·	·	$26M	·	·
Other Non-cash	$80M	$-10M	$-15M	$25M	$-195M	$-11M	$-18M	$-39M	$-42M	$-56M	$6M	$-60M
Operating Cash Flow	$755M	$653M	$776M	$724M	$584M	$472M	$367M	$289M	$263M	$219M	$212M	$183M
CapEx	$286M	$377M	$362M	$285M	$253M	$174M	$126M	$105M	$131M	$170M	$132M	$112M
Investing Cash Flow	$-286M	$-379M	$-369M	$-288M	$-253M	$-180M	$-228M	$-101M	$-134M	$-176M	$-130M	$-104M
Debt Issued	·	·	·	·	·	·	·	·	·	·	$0	$0
Net Debt Issued	$0	$-169M	·	$-1M	$0	$0	$-100.0K	·	·	·	$0	$0
Stock Repurchased	$134M	$561M	$438M	$203M	$137M	$116M	$83M	$71M	$74M	$52M	$0	$0
Net Stock Activity	$-134M	$-561M	$-438M	$-203M	$-137M	$-116M	$-83M	$-71M	$-74M	$-52M	·	·
Dividends Paid	$61M	$59M	$57M	$54M	$51M	$48M	$45M	$42M	$39M	$36M	$32M	$29M
Financing Cash Flow	$-185M	$-623M	$-460M	$-294M	$-168M	$-137M	$-37M	$-81M	$-109M	$-114M	$-42M	$-31M
Net Change in Cash	$307M	$-369M	$-40M	$132M	$147M	$176M	$102M	$102M	$33M	$-72M	$19M	$25M
Taxes Paid	$125M	$71M	$91M	$110M	$172M	$48M	$48M	$42M	$31M	$48M	$33M	$37M
Free Cash Flow	$469M	$276M	$414M	$439M	$331M	$298M	$241M	$184M	$132M	$49M	$81M	$71M
Levered FCF	·	·	$407M	$433M	$324M	$291M	$234M	$177M	$128M	$43M	$70M	$59M

Rentowność 8

Dane roczne Rentowność dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Gross Margin	35.9%	34.5%	38.3%	39.4%	41.5%	35.8%	32.9%	31.8%	32.1%	33.2%	32.6%	31.5%
Operating Margin	19.0%	19.7%	22.9%	25.4%	26.6%	18.9%	16.1%	14.0%	14.3%	13.0%	9.2%	12.8%
Net Margin	16.1%	17.0%	20.1%	20.3%	23.4%	16.1%	13.1%	12.0%	9.4%	9.5%	6.8%	8.9%
Pretax Margin	19.6%	20.2%	23.7%	23.5%	26.5%	18.7%	15.9%	14.0%	13.9%	12.6%	8.3%	11.9%
EBITDA Margin	24.6%	25.1%	27.6%	29.6%	30.9%	24.0%	21.7%	20.1%	20.4%	19.1%	15.6%	19.1%
ROA	12.5%	13.2%	15.9%	16.9%	21.7%	13.5%	11.2%	10.8%	8.4%	8.4%	5.7%	7.6%
ROE	16.2%	18.1%	20.6%	22.7%	29.2%	19.4%	15.8%	15.1%	12.6%	13.4%	9.7%	13.6%
ROIC	13.8%	16.1%	18.1%	21.1%	24.9%	15.8%	12.9%	12.5%	9.9%	10.4%	7.9%	10.4%

Płynność i wypłacalność 5

Dane roczne Płynność i wypłacalność dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	3.0	2.8	2.9	3.7	2.9	2.7	3.1	3.2	2.7	2.7	2.1	2.6
Quick Ratio	2.1	1.9	2.0	2.7	2.1	2.0	2.2	2.2	1.7	1.7	1.5	1.7
Debt / Equity	0.1	0.1	0.1	0.1	0.1	0.1	0.2	0.1	0.2	0.2	0.2	0.3
LT Debt / Equity	0.1	0.1	0.0	0.1	0.1	0.1	0.2	0.1	0.2	0.2	0.2	0.3
Interest Coverage	·	·	75.1	92.9	91.7	49.6	34.9	28.6	29.3	24.3	9.1	11.0

Efektywność 3

Dane roczne Efektywność dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	0.8	0.8	0.8	0.8	0.9	0.8	0.9	0.9	0.9	0.9	0.8	0.9
Inventory Turnover	4.8	4.7	4.3	4.4	4.7	5.0	5.5	5.7	5.2	5.3	5.2	5.4
Receivables Turnover	5.5	5.4	5.8	5.8	6.5	6.1	6.1	6.1	7.0	7.9	7.8	7.8

Na akcję 6

Dane roczne Na akcję dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$44.11	$37.10	$39.20	$36.23	$31.47	$25.06	$21.23	$18.84	$17.32	$15.29	$14.16	$13.42
Revenue / Share	$42.28	$39.26	$39.17	$38.09	$37.11	$28.32	$24.40	$22.78	$21.10	$20.12	$18.97	$19.52
Cash Flow / Share	$10.38	$8.87	$10.31	$9.55	$7.65	$6.23	$4.87	$3.83	$3.47	$2.93	$2.88	$2.51
Cash / Share	$10.99	$6.70	$11.62	$12.07	$10.28	$8.32	$5.93	$4.55	$3.19	$2.78	$3.80	$3.58
Dividend / Share	$1	$1	$1	$1	$1	$1	$1	$1	$1	$0	$0	$0
EPS (TTM)	$6.79	$6.69	$7.88	$7.73	$8.67	$4.57	$3.21	$2.74	$1.99	$1.91	$1.30	$1.75

Stopy Wzrostu 10

Dane roczne Stopy Wzrostu dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	6.2%	-1.9%	2.2%	1.9%	31.9%	·	·	·	·	·	·	·
Revenue CAGR 3Y	2.1%	0.72%	11.2%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	7.4%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	1.5%	-15.1%	1.9%	-10.8%	89.7%	·	·	·	·	·	·	·
EPS CAGR 3Y	-4.2%	-8.3%	19.9%	·	·	·	·	·	·	·	·	·
EPS CAGR 5Y	8.2%	·	·	·	·	·	·	·	·	·	·	·
Net Income YoY	0.20%	-17.0%	1.3%	-11.5%	91.2%	·	·	·	·	·	·	·
Net Income CAGR 3Y	-5.5%	-9.4%	19.7%	·	·	·	·	·	·	·	·	·
Net Income CAGR 5Y	7.4%	·	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	4.9%	·	·	·	·	·	·	·	·	·	·	·

Wycena (TTM) 17

Dane roczne Wycena (TTM) dla WST
Wskaźnik	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$3.07B	$2.89B	$2.95B	$2.89B	$2.83B	$2.15B	$1.84B	$1.72B	$1.60B	$1.51B	$1.40B	$1.42B
Net Income TTM	$494M	$493M	$593M	$586M	$662M	$346M	$242M	$207M	$151M	$144M	$96M	$127M
Market Cap	$19.81B	$23.68B	$25.88B	$17.44B	$34.80B	$20.96B	$11.14B	$7.26B	$7.29B	$6.20B	$4.35B	$3.80B
Enterprise Value	$19.22B	$23.40B	$25.23B	$16.75B	$34.29B	$20.60B	$10.96B	$7.12B	$7.25B	$6.22B	$4.31B	$3.85B
P/E	40.5	49.0	44.7	30.4	54.1	62.0	46.8	35.8	49.6	44.4	46.3	30.4
P/S	6.4	8.2	8.8	6.0	12.3	9.8	6.1	4.2	4.6	4.1	3.1	2.7
P/B	6.2	8.8	9.0	6.5	14.9	11.3	7.1	5.2	5.7	5.5	4.3	4.0
P / Tangible Book	6.5	9.2	9.4	6.8	15.8	12.2	·	·	·	·	·	·
P / Cash Flow	26.2	36.2	33.3	24.1	59.6	44.4	30.3	25.2	27.7	28.3	20.5	20.8
P / FCF	42.2	85.7	62.4	39.7	105.3	70.3	46.3	39.5	55.0	126.0	53.9	53.5
EV / EBITDA	25.4	32.3	31.0	19.6	39.2	39.9	27.4	20.7	22.3	21.6	19.7	14.2
EV / FCF	41.0	84.7	60.9	38.1	103.7	69.1	45.5	38.7	54.7	126.5	53.3	54.2
EV / Revenue	6.3	8.1	8.6	5.8	12.1	9.6	6.0	4.1	4.5	4.1	3.1	2.7
Dividend Yield	0.31%	0.25%	0.22%	0.31%	0.15%	0.23%	0.40%	0.58%	0.54%	0.58%	0.74%	0.77%
Earnings Yield	2.5%	2.0%	2.2%	3.3%	1.8%	1.6%	2.1%	2.8%	2.0%	2.2%	2.2%	3.3%
Payout Ratio	12.4%	12.0%	9.6%	9.2%	7.7%	13.9%	18.7%	20.3%	25.9%	24.9%	33.9%	22.9%
Annual Payout	$61M	$59M	$57M	$54M	$51M	$48M	$45M	$42M	$39M	$36M	$32M	$29M

Rachunek zysków i strat 16

Dane kwartalne Rachunek zysków i strat dla WST
Wskaźnik	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	$845M	$805M	$805M	$766M	$698M	$749M	$747M	$702M	$695M	$732M	$747M	$754M	$717M	$709M	$687M	$771M
Cost of Revenue	$548M	$501M	$510M	$493M	$466M	$475M	$482M	$472M	$465M	$454M	$459M	$462M	$445M	$447M	$419M	$450M
Gross Profit	$296M	$304M	$294M	$274M	$232M	$274M	$265M	$230M	$230M	$278M	$288M	$291M	$271M	$262M	$268M	$322M
R&D Expense	$16M	$22M	$17M	$19M	$16M	$18M	$16M	$18M	$18M	$18M	$16M	$16M	$17M	$16M	$14M	$14M
SG&A Expense	$100M	$107M	$103M	$96M	$88M	$85M	$84M	$83M	$87M	$90M	$89M	$88M	$86M	$86M	$66M	$82M
Operating Income	$177M	$157M	$168M	$154M	$107M	$160M	$161M	$126M	$123M	$161M	$177M	$182M	$155M	$130M	$186M	$228M
Interest Expense	·	·	·	·	·	·	$700.0K	·	$2M	·	$3M	$3M	$2M	·	$2M	$2M
Other Non-op	$-200.0K	$-400.0K	$-200.0K	$-200.0K	$-200.0K	$-300.0K	$-700.0K	$0	$0	$-4M	$4M	$100.0K	$3M	$-300.0K	$-49M	$200.0K
Pretax Income	$180M	$162M	$172M	$157M	$110M	$165M	$164M	$129M	$127M	$168M	$187M	$185M	$158M	$129M	$136M	$227M
Income Tax	$45M	$33M	$34M	$30M	$24M	$37M	$32M	$22M	$16M	$34M	$29M	$35M	$24M	$29M	$20M	$44M
Net Income	$139M	$132M	$140M	$132M	$90M	$130M	$136M	$111M	$115M	$137M	$161M	$155M	$140M	$103M	$121M	$188M
EPS (Basic)	$1.93	$1.83	$1.94	$1.82	$1.24	$1.79	$1.87	$1.52	$1.57	$1.85	$2.17	$2.08	$1.88	$1.38	$1.62	$2.53
EPS (Diluted)	$1.92	$1.82	$1.92	$1.82	$1.23	$1.78	$1.85	$1.51	$1.55	$1.83	$2.14	$2.06	$1.85	$1.37	$1.59	$2.48
Shares (Basic)	72,000,000	-144,600,000	72,200,000	72,200,000	72,500,000	-146,300,000	72,800,000	73,000,000	73,500,000	-148,800,000	74,300,000	74,300,000	74,500,000	-148,800,000	74,400,000	74,400,000
Shares (Diluted)	72,400,000	-145,400,000	72,600,000	72,500,000	73,000,000	-147,700,000	73,400,000	73,700,000	74,300,000	-151,100,000	75,300,000	75,400,000	75,700,000	-151,700,000	75,700,000	75,800,000
EBITDA	$222M	·	$211M	$195M	$147M	·	$161M	$126M	$123M	·	$177M	$182M	$155M	·	$186M	$228M

Bilans 29

Dane kwartalne Bilans dla WST
Wskaźnik	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	$521M	$791M	$628M	$510M	$404M	$485M	$491M	$446M	$602M	·	$899M	$796M	$886M	·	$729M	$718M
Receivables	$686M	$574M	$625M	$582M	$544M	$552M	$524M	$479M	$524M	·	$519M	$534M	$513M	·	$485M	$528M
Inventory	$453M	$444M	$438M	$421M	$389M	$377M	$401M	$419M	$430M	·	$432M	$449M	$447M	·	$413M	$412M
Other Current Assets	$167M	$169M	$132M	$168M	$121M	$124M	$134M	$138M	$137M	·	$123M	$94M	$90M	·	$106M	$113M
Current Assets	$1.83B	$1.98B	$1.82B	$1.68B	$1.46B	$1.54B	$1.55B	$1.48B	$1.69B	·	$1.97B	$1.87B	$1.94B	·	$1.73B	$1.77B
PP&E (Net)	$1.70B	$1.73B	$1.74B	$1.72B	$1.63B	$1.58B	$1.57B	$1.49B	$1.45B	·	$1.31B	$1.26B	$1.22B	·	$1.07B	$1.08B
PP&E (Gross)	$3.22B	$3.22B	$3.23B	$3.18B	$3.01B	$2.99B	$2.99B	$2.86B	$2.79B	·	$2.61B	$2.54B	$2.48B	·	$2.23B	$2.25B
Accum. Depreciation	$1.52B	$1.50B	$1.49B	$1.46B	$1.37B	$1.40B	$1.42B	$1.37B	$1.34B	·	$1.30B	$1.28B	$1.26B	·	$1.16B	$1.17B
Goodwill	$109M	$110M	$111M	$111M	$108M	$106M	$109M	$107M	$108M	$108M	$107M	$108M	$108M	$107M	$104M	$107M
Intangibles	$7M	$8M	$9M	$10M	$10M	$11M	$12M	$13M	$14M	·	$16M	$17M	$18M	·	$18M	$20M
Other Non-current Assets	$81M	$80M	$76M	$70M	$70M	$74M	$69M	$50M	$19M	·	$39M	$40M	$37M	·	$53M	$49M
Total Assets	$4.11B	$4.27B	$4.11B	$3.95B	$3.62B	$3.64B	$3.68B	$3.49B	$3.60B	·	$3.75B	$3.67B	$3.72B	·	$3.32B	$3.36B
Accounts Payable	$252M	$254M	$256M	$239M	$228M	$239M	$224M	$212M	$240M	·	$220M	$218M	$234M	·	$189M	$220M
Accrued Liabilities	$47M	·	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Current Liabilities	$674M	$655M	$635M	$605M	$527M	$550M	$516M	$634M	$648M	·	$534M	$512M	$535M	·	$457M	$565M
Capital Leases	$92M	$96M	$74M	$80M	$79M	$82M	$82M	$85M	$82M	·	$83M	$87M	$90M	·	$77M	$70M
Deferred Tax	$23M	$23M	$23M	$23M	$21M	$20M	$9M	$14M	$13M	·	$16M	$15M	$14M	·	$17M	$1M
Other Non-current Liabilities	$88M	$75M	$75M	$70M	$66M	$62M	$67M	$63M	$58M	·	$55M	$55M	$56M	·	$34M	$35M
Total Liabilities	$1.12B	$1.09B	$1.05B	$1.02B	$935M	$961M	$923M	$913M	$922M	·	$886M	$923M	$947M	·	$846M	$937M
Long-term Debt	$203M	$203M	$203M	$203M	$203M	$203M	$203M	$206M	$206M	·	$207M	$208M	$208M	·	$209M	$252M
Total Debt	$203M	·	$203M	$203M	$203M	·	$203M	$206M	$206M	·	$207M	$208M	$208M	·	$209M	$252M
Common Stock	$19M	$19M	$19M	$19M	$19M	$19M	$19M	$19M	$19M	·	$19M	$19M	$19M	·	$19M	$19M
Paid-in Capital	$0	$0	$0	$0	$2M	$22M	$23M	$34M	$55M	·	$123M	$158M	$181M	·	$231M	$225M
Retained Earnings	$4.48B	$4.37B	$4.26B	$4.14B	$4.03B	$3.96B	$3.86B	$3.72B	$3.62B	·	$3.42B	$3.25B	$3.11B	·	$2.91B	$2.79B
Treasury Stock	$1.38B	$1.11B	$1.13B	$1.14B	$1.16B	$1.06B	$1.01B	$980M	$825M	·	$466M	$501M	$369M	·	$383M	$366M
AOCI	$-125M	$-106M	$-102M	$-89M	$-206M	$-258M	$-136M	$-217M	$-192M	·	$-223M	$-184M	$-168M	·	$-308M	$-246M
Stockholders' Equity	$2.99B	$3.18B	$3.05B	$2.93B	$2.68B	$2.68B	$2.75B	$2.58B	$2.68B	$2.88B	$2.87B	$2.75B	$2.78B	$2.68B	$2.47B	$2.42B
Liabilities + Equity	$4.11B	$4.27B	$4.11B	$3.95B	$3.62B	$3.64B	$3.68B	$3.49B	$3.60B	·	$3.75B	$3.67B	$3.72B	·	$3.32B	$3.36B
Shares Outstanding	70,900,000	72,000,000	71,900,000	71,900,000	71,800,000	72,300,000	72,500,000	72,600,000	73,000,000	·	74,000,000	73,900,000	74,200,000	·	74,000,000	74,000,000

Przepływy pieniężne 17

Dane kwartalne Przepływy pieniężne dla WST
Wskaźnik	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	$45M	$47M	$43M	$41M	$40M	$41M	$40M	$39M	$36M	·	·	·	·	·	·	·
Stock-based Comp	$7M	$7M	$8M	$7M	$1M	$4M	$5M	$4M	$5M	$1M	$6M	$8M	$8M	$7M	$6M	$6M
Deferred Tax	·	·	·	·	·	·	·	·	·	·	·	·	·	$-23M	$-8M	·
Restructuring	·	·	$900.0K	$800.0K	$800.0K	·	$-2M	$0	$0	·	$0	·	·	·	·	·
Other Non-cash	$-204M	·	·	·	$-2M	·	·	·	·	·	·	·	·	·	·	·
Operating Cash Flow	$90M	$251M	$197M	$177M	$129M	$190M	$180M	$165M	$118M	$239M	$230M	$169M	$138M	$231M	$169M	$173M
CapEx	$43M	$76M	$63M	$75M	$71M	$105M	$81M	$100M	$91M	$109M	$96M	$75M	$82M	$95M	$58M	$66M
Investing Cash Flow	$-43M	$-76M	$-63M	$-75M	$-71M	$-105M	$-82M	$-101M	$-91M	$-109M	$-96M	$-82M	$-82M	$-95M	$-59M	$-66M
Debt Issued	·	·	·	·	·	·	$130M	·	·	·	$0	·	·	·	·	·
Net Debt Issued	·	·	·	·	$0	·	·	·	·	·	·	·	·	·	·	·
Stock Repurchased	$298M	$0	$0	$500.0K	$134M	$54M	$52M	$187M	$267M	$177M	$28M	$173M	$60M	$-100.0K	$27M	$29M
Net Stock Activity	$-298M	·	·	·	$-134M	·	·	·	$-267M	·	·	·	$-60M	·	·	·
Dividends Paid	$16M	$16M	$15M	$15M	$15M	$15M	$14M	$15M	$15M	$15M	$14M	$14M	$14M	$14M	$14M	$13M
Financing Cash Flow	$-309M	$-12M	$-12M	$-15M	$-147M	$-69M	$-64M	$-218M	$-271M	$-190M	$-22M	$-177M	$-71M	$-10M	$-75M	$-36M
Net Change in Cash	$-270M	$163M	$119M	$106M	$-80M	$-6M	$45M	$-156M	$-252M	$-45M	$102M	$-90M	$-8M	$165M	$10M	$51M
Free Cash Flow	$47M	·	·	·	$58M	·	·	·	$28M	·	·	·	$56M	·	·	·
Levered FCF	·	·	·	·	·	·	·	·	$26M	·	·	·	$54M	·	·	·

Rentowność 8

Dane kwartalne Rentowność dla WST
Wskaźnik	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	35.1%	·	36.6%	35.7%	33.2%	·	35.4%	32.8%	33.1%	·	38.6%	38.7%	37.9%	·	39.0%	41.7%
Operating Margin	21.0%	·	20.8%	20.1%	15.3%	·	21.6%	18.0%	17.7%	·	23.7%	24.2%	21.7%	·	27.1%	29.6%
Net Margin	16.4%	·	17.4%	17.2%	12.9%	·	18.2%	15.8%	16.6%	·	21.6%	20.6%	19.5%	·	17.6%	24.4%
Pretax Margin	21.3%	·	21.4%	20.5%	15.8%	·	22.0%	18.3%	18.3%	·	25.0%	24.5%	22.0%	·	19.8%	29.5%
EBITDA Margin	26.3%	·	26.2%	25.4%	21.1%	·	21.6%	18.0%	17.7%	·	23.7%	24.2%	21.7%	·	27.1%	29.6%
ROA	3.6%	·	3.6%	3.5%	2.5%	·	3.7%	3.1%	3.1%	·	4.6%	4.4%	4.0%	·	3.7%	6.0%
ROE	4.9%	·	4.8%	4.8%	3.4%	·	4.8%	4.2%	4.2%	·	6.0%	6.0%	5.5%	·	5.2%	8.5%
ROIC	4.2%	·	4.1%	4.0%	2.9%	·	4.4%	3.8%	3.7%	·	4.9%	5.0%	4.4%	·	5.9%	6.9%

Płynność i wypłacalność 5

Dane kwartalne Płynność i wypłacalność dla WST
Wskaźnik	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	2.7	·	2.9	2.8	2.8	·	3.0	2.3	2.6	·	3.7	3.7	3.6	·	3.8	3.1
Quick Ratio	1.8	·	2.0	1.8	1.8	·	2.0	1.5	1.7	·	2.7	2.6	2.6	·	2.7	2.2
Debt / Equity	0.1	·	0.1	0.1	0.1	·	0.1	0.1	0.1	·	0.1	0.1	0.1	·	0.1	0.1
LT Debt / Equity	0.1	·	0.1	0.1	0.1	·	0.1	0.0	0.0	·	0.1	0.1	0.1	·	0.1	0.1
Interest Coverage	·	·	·	·	·	·	230.4	·	76.8	·	61.1	67.6	70.6	·	84.6	126.9

Efektywność 3

Dane kwartalne Efektywność dla WST
Wskaźnik	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	0.2	·	0.2	0.2	0.2	·	0.2	0.2	0.2	·	0.2	0.2	0.2	·	0.2	0.2
Inventory Turnover	1.3	·	1.2	1.2	1.1	·	1.2	1.1	1.1	·	1.1	1.1	1.0	·	1.1	1.2
Receivables Turnover	1.4	·	1.4	1.4	1.3	·	1.4	1.4	1.3	·	1.5	1.4	1.4	·	1.4	1.5

Na akcję 6

Dane kwartalne Na akcję dla WST
Wskaźnik	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
Book Value / Share	$42.18	·	$42.44	$40.74	$37.37	·	$37.96	$35.49	$36.72	·	$38.76	$37.17	$37.42	·	$33.39	$32.76
Revenue / Share	$11.67	·	$11.08	$10.57	$9.56	·	$10.18	$9.53	$9.36	·	$9.93	$10.00	$9.47	·	$9.07	$10.18
Cash Flow / Share	$1.24	·	·	·	$1.77	·	·	·	$1.59	·	·	·	$1.82	·	·	·
Cash / Share	$7.35	·	$8.74	$7.09	$5.63	·	$6.77	$6.15	$8.24	·	$12.14	$10.78	$11.94	·	$9.85	$9.71
Dividend / Share	$0	$0	$0	$0	$0	·	·	$0	$0	·	·	$0	$0	·	·	$0
EPS (TTM)	$6.89	·	$6.82	$6.41	$6.14	·	$7.05	$7.26	$7.60	·	$7.64	$7.98	$8.21	·	$8.67	$9.55

Wycena (TTM) 15

Dane kwartalne Wycena (TTM) dla WST
Wskaźnik	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	$3.11B	·	$3.02B	$2.91B	$2.84B	·	$2.89B	$2.90B	$2.91B	·	$2.90B	$2.93B	$2.89B	·	$2.88B	$2.92B
Net Income TTM	$500M	·	$498M	$469M	$452M	·	$524M	$543M	$572M	·	$577M	$604M	$623M	·	$658M	$725M
Market Cap	$17.77B	·	$18.86B	$15.73B	$16.07B	·	$21.76B	$23.91B	$28.89B	·	$27.77B	$28.26B	$25.71B	·	$18.21B	$22.38B
Enterprise Value	$17.45B	·	$18.44B	$15.42B	$15.87B	·	$21.47B	$23.67B	$28.49B	·	$27.07B	$27.68B	$25.03B	·	$17.69B	$21.91B
P/E	36.4	·	38.5	34.1	36.5	·	42.6	45.4	52.1	·	49.1	47.9	42.2	·	28.4	31.7
P/S	5.7	·	6.3	5.4	5.7	·	7.5	8.2	9.9	·	9.6	9.7	8.9	·	6.3	7.7
P/B	5.9	·	6.2	5.4	6.0	·	7.9	9.3	10.8	·	9.7	10.3	9.3	·	7.4	9.2
P / Tangible Book	6.2	·	6.4	5.6	6.3	·	8.3	9.7	11.3	·	10.1	10.8	9.7	·	7.8	9.7
P / Cash Flow	197.7	·	·	·	124.2	·	·	·	244.4	·	·	·	186.2	·	·	·
P / FCF	376.5	·	·	·	276.7	·	·	·	1046.6	·	·	·	459.1	·	·	·
EV / EBITDA	78.5	·	87.5	79.1	108.0	·	133.1	187.6	232.0	·	152.7	151.6	161.2	·	95.0	95.9
EV / FCF	369.7	·	·	·	273.2	·	·	·	1032.3	·	·	·	447.0	·	·	·
EV / Revenue	5.6	·	6.1	5.3	5.6	·	7.4	8.2	9.8	·	9.3	9.5	8.6	·	6.1	7.5
Earnings Yield	2.8%	·	2.6%	2.9%	2.7%	·	2.4%	2.2%	1.9%	·	2.0%	2.1%	2.4%	·	3.5%	3.2%
Payout Ratio	11.4%	·	·	·	16.9%	·	·	·	12.8%	·	·	·	10.1%	·	·	·

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	$3.07B	$2.89B	$2.95B	$2.89B	$2.83B
Marża Brutto %	35.9%	34.5%	38.3%	39.4%	41.5%
Marża Operacyjna %	19.0%	19.7%	22.9%	25.4%	26.6%
Zysk netto	$494M	$493M	$593M	$586M	$662M
Rozwodniony EPS	$6.79	$6.69	$7.88	$7.73	$8.67

Bilans

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Dług / Kapitał Własny	0.1	0.1	0.1	0.1	0.1
Wskaźnik bieżący	3.0	2.8	2.9	3.7	2.9
Wskaźnik Szybkości	2.1	1.9	2.0	2.7	2.1

Przepływy pieniężne

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Wolny przepływ pieniężny	$469M	$276M	$414M	$439M	$331M

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.

WST Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy

WST Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok

Średnie ruchome i nakładki

Wolumen

Oscylatory

Momentum i trend

Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS

Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?

Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC

Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu

Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni

Wskaźniki na akcję EPS, wartość księgowa na akcję, przepływy pieniężne na akcję, dywidenda na akcję

Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności

Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR

WST Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu

12-miesięczny cel cenowy

Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników

Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora

Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne

Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat

Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów