NWPX NWPX Infrastructure, Inc. - Common Stock
$108.77
ราคา · พ.ค. 20, 2026
ข้อมูลพื้นฐาน ณ วันที่ เม.ย. 30, 2026
ช่วง 52 สัปดาห์
$38–$114
93% of range
อันดับนักวิเคราะห์
HOLD
6 analysts
ราคาเป้าหมาย
$99
P/E (TTM)
17.6
ROE
9.2%
อัตรากำไรสุทธิ
6.7%
NWPX ภาพรวมหุ้น ราคา, มูลค่าหลักทรัพย์ตามราคาตลาด, P/E, EPS, ROE, อัตราส่วนหนี้สินต่อทุน, ช่วงราคา 52 สัปดาห์
ราคา
$108.77
มูลค่าตลาด
$599M
P/E (TTM)
17.6
EPS (TTM)
$3.56
รายได้ (TTM)
$526M
อัตราเงินปันผล
—
ROE
9.2%
D/E หนี้สิน/ทุน
0.0
ช่วง 52 สัปดาห์
$38 – $114
NWPX กราฟราคาหุ้น OHLCV รายวันพร้อมตัวชี้วัดทางเทคนิค — แพน ซูม และปรับแต่งมุมมองของคุณ
Configure
ผลการดำเนินงาน 10 ปี แนวโน้มรายได้ กำไรสุทธิ อัตรากำไร และ EPS
รายได้และกำไรสุทธิ
$526M
2016-12-31
→
2025-12-31
EPS
$3.56
2016-12-31
→
2025-12-31
กระแสเงินสดอิสระ
$47M
2017-12-31
→
2025-12-31
อัตรากำไร
6.7%
2017-12-31
→
2025-12-31
การประเมินมูลค่า อัตราส่วน P/E, P/S, P/B, EV/EBITDA — หุ้นมีราคาแพงหรือถูก?
ตัวชี้วัด
แนวโน้ม 5 ปี
NWPX
ค่ามัธยฐานของกลุ่มอุตสาหกรรม
P/E (TTM)
17.6
34.2
P/S (TTM)
1.1
1.1
P/B
1.5
2.1
EV / EBITDA
12.0
—
Price / FCF (ราคาต่อกระแสเงินสดอิสระ)
12.7
—
ความสามารถในการทำกำไร อัตรากำไรขั้นต้น, อัตรากำไรจากการดำเนินงาน และอัตรากำไรสุทธิ; ROE, ROA, ROIC
ตัวชี้วัด
แนวโน้ม 5 ปี
NWPX
ค่ามัธยฐานของกลุ่มอุตสาหกรรม
Gross Margin (อัตรากำไรขั้นต้น)
19.7%
19.1%
Operating Margin (อัตรากำไรจากการดำเนินงาน)
9.7%
—
Net Profit Margin (อัตรากำไรสุทธิ)
6.7%
3.5%
ROA
6.1%
2.3%
ROE
9.2%
4.2%
ROIC
9.5%
—
สุขภาพทางการเงิน หนี้สิน, สภาพคล่อง, ความสามารถในการชำระหนี้ — ความแข็งแกร่งของงบดุล
ตัวชี้วัด
แนวโน้ม 5 ปี
NWPX
ค่ามัธยฐานของกลุ่มอุตสาหกรรม
Debt / Equity (หนี้สินต่อทุน)
0.0
33.9
Current Ratio (อัตราส่วนสภาพคล่อง)
3.8
1.4
Quick Ratio (อัตราส่วนเงินสด)
1.2
—
การเติบโต การเติบโตของรายได้, EPS และกำไรสุทธิ: YoY, CAGR 3 ปี, CAGR 5 ปี
ตัวชี้วัด
แนวโน้ม 5 ปี
NWPX
ค่ามัธยฐานของกลุ่มอุตสาหกรรม
Revenue YoY (รายได้ YoY)
6.8%
—
Revenue CAGR 3Y (CAGR รายได้ 3 ปี)
4.8%
—
Revenue CAGR 5Y (CAGR รายได้ 5 ปี)
13.0%
—
EPS YoY
4.7%
—
Net Income YoY (กำไรสุทธิ YoY)
3.5%
—
ประสิทธิภาพของเงินทุน อัตราหมุนเวียนสินทรัพย์, อัตราหมุนเวียนสินค้าคงคลัง, อัตราหมุนเวียนลูกหนี้
ตัวชี้วัด
แนวโน้ม 5 ปี
NWPX
ค่ามัธยฐานของกลุ่มอุตสาหกรรม
NWPX ความเห็นหลายต่อหลายของนักวิเคราะห์ มุมมองนักวิเคราะห์ทั้งเชิงบวกและเชิงลบ, ราคาเป้าหมาย 12 เดือน, อัพไซด์
ขาย
6 นักวิเคราะห์
- ซื้อแนะนำ 0 0.0%
- ซื้อ 0 0.0%
- ถือ 3 50.0%
- ขาย 1 16.7%
- ขายแนะนำ 2 33.3%
ราคาเป้าหมาย 12 เดือน
2 นักวิเคราะห์ · 2026-05-18
ค่ามัธยฐาน
$99.00
สูงกว่าเป้าหมายทั้งหมด →
$108.77
ต่ำ
$90.00
สูง
$108.00
ราคาเป้าหมายค่ามัธยฐาน
$99.00
-9.0%
ราคาเป้าหมายค่าเฉลี่ย
$99.00
-9.0%
ประวัติผลประกอบการ EPS จริงเทียบกับประมาณการ, เปอร์เซ็นต์ส่วนต่าง%, อัตราการชนะ, วันประกาศผลประกอบการครั้งถัดไป
ค่าเฉลี่ยส่วนต่าง
0.21%
| งวด | EPS Actual | EPS คาด | ส่วนต่าง |
|---|---|---|---|
| 31 มีนาคม 2026 | $1.08 | $0.69 | 0.39% |
| 31 ธันวาคม 2025 | $0.91 | $0.63 | 0.28% |
| 30 กันยายน 2025 | $1.38 | $1.04 | 0.34% |
| 30 มิถุนายน 2025 | $0.91 | $0.73 | 0.18% |
| 31 มีนาคม 2025 | $0.39 | $0.54 | -0.15% |
การเปรียบเทียบเพื่อน เมตริกสำคัญเทียบกับบริษัทในกลุ่มอุตสาหกรรมเดียวกัน
| Ticker | มูลค่าตลาด | P/E | รายได้ YoY | อัตรากำไรสุทธิ | ROE | อัตรากำไรขั้นต้น |
|---|---|---|---|---|---|---|
| NWPX | $599M | 17.6 | 6.8% | 6.7% | 9.2% | 19.7% |
| TPC | $3.54B | 44.4 | 28.1% | 1.5% | 6.8% | 11.7% |
| CTRI | $2.61B | 103.8 | 13.1% | 0.75% | 3.1% | 8.3% |
| CDNL | — | — | 44.7% | 5.0% | 27.9% | — |
| AMRC | — | 35.7 | 28.8% | — | — | — |
| LMB | $905M | 24.1 | 24.7% | 6.0% | 21.3% | 26.2% |
| IMSR | — | — | — | — | — | — |
| ORN | $397M | 165.7 | 7.0% | 0.29% | 1.6% | 12.4% |
| BWMN | $568M | 45.2 | 14.9% | 2.6% | 5.0% | — |
| BBCP | $328M | 71.0 | -7.8% | 1.6% | 2.4% | 38.5% |
| MTRX | $373M | -12.7 | 5.6% | -3.8% | -20.0% | 5.2% |
ปัจจัยพื้นฐานฉบับเต็ม ตัวชี้วัดทั้งหมดรายปี — งบกำไรขาดทุน, งบดุล, งบกระแสเงินสด
งบกำไรขาดทุน 15
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $526M | $493M | $444M | $458M | $333M | $286M | $279M | $172M | $133M | $149M | $173M | $403M | |
| Cost of Revenue | $422M | $397M | $367M | $372M | $289M | $235M | $232M | $160M | $127M | $149M | $173M | $363M | |
| Gross Profit | $104M | $95M | $78M | $86M | $44M | $51M | $47M | $12M | $6M | $64.0K | $606.0K | $41M | |
| SG&A Expense | $53M | $47M | $44M | $41M | $28M | $25M | $18M | $17M | $14M | $17M | $20M | $24M | |
| Operating Income | $51M | $48M | $34M | $45M | $16M | $26M | $29M | $-3M | $-9M | $-10M | $-25M | $194.0K | |
| Interest Expense | $3M | $6M | $5M | $4M | $1M | $933.0K | $472.0K | $583.0K | $490.0K | $509.0K | $1M | $2M | |
| Other Non-op | $-2M | $-213.0K | $276.0K | $97.0K | $328.0K | $1M | $4M | $267.0K | $201.0K | $-357.0K | $58.0K | $108.0K | |
| Pretax Income | $46M | $42M | $29M | $41M | $15M | $26M | $33M | $17M | $-9M | $-11M | $-26M | $-2M | |
| Income Tax | $11M | $8M | $8M | $10M | $4M | $7M | $5M | $-3M | $-1M | $-4M | $-9M | $5M | |
| Net Income | $35M | $34M | $21M | $31M | $12M | $19M | $28M | $20M | $-10M | $-9M | $-29M | $-18M | |
| EPS (Basic) | $3.62 | $3.45 | $2.11 | $3.14 | $1.17 | $1.95 | $2.86 | $2.09 | $-1.06 | $-0.97 | $-3.07 | $-1.88 | |
| EPS (Diluted) | $3.56 | $3.40 | $2.09 | $3.11 | $1.16 | $1.93 | $2.85 | $2.09 | $-1.06 | $-0.97 | $-3.07 | $-1.88 | |
| Shares (Basic) | 9,774,000 | 9,916,000 | 9,991,000 | 9,914,000 | 9,854,000 | 9,788,000 | 9,741,000 | 9,726,000 | 9,613,000 | 9,588,000 | 9,560,000 | 9,515,000 | |
| Shares (Diluted) | 9,937,000 | 10,066,000 | 10,081,000 | 10,012,000 | 9,928,000 | 9,873,000 | 9,779,000 | 9,733,000 | 9,613,000 | 9,588,000 | 9,560,000 | 9,515,000 | |
| EBITDA | $51M | $48M | $34M | $45M | $16M | $26M | $29M | $-3M | $-9M | · | $-40M | $194.0K |
งบดุล 28
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $5M | $4M | $4M | $3M | $38M | $31M | $7M | $44M | $22M | $10M | $527.0K | |
| Receivables | $78M | $67M | $48M | $72M | $53M | $43M | $38M | $34M | $29M | $26M | $28M | $58M | |
| Inventory | $74M | $80M | $91M | $71M | $60M | $29M | $31M | $39M | $17M | $19M | $29M | $73M | |
| Prepaid Expense | $6M | $7M | $9M | $11M | $6M | $5M | $4M | $5M | $7M | $2M | $2M | $7M | |
| Current Assets | $251M | $262M | $272M | $279M | $228M | $192M | $195M | $160M | $141M | $149M | $115M | $195M | |
| PP&E (Net) | $158M | $150M | $144M | $133M | $121M | $110M | $100M | $103M | $79M | $82M | $132M | $133M | |
| PP&E (Gross) | · | $257M | $246M | $232M | $218M | $201M | $184M | $178M | $152M | $151M | $218M | $217M | |
| Accum. Depreciation | $153M | $139M | $126M | $118M | $107M | $97M | $86M | $77M | $74M | $69M | $86M | $84M | |
| Goodwill | $56M | $56M | $56M | $56M | $54M | $23M | $0 | · | · | · | $0 | $5M | |
| Intangibles | $23M | $27M | $31M | $35M | $39M | $11M | $1M | $2M | $2M | $2M | $3M | $3M | |
| Other Non-current Assets | $5M | $6M | $7M | $6M | $7M | $7M | $7M | $8M | $11M | $11M | $12M | $19M | |
| Total Assets | $580M | $590M | $598M | $601M | $548M | $373M | $310M | $271M | $230M | $242M | $259M | $352M | |
| Accounts Payable | $22M | $28M | $31M | $27M | $32M | $13M | $15M | $20M | $8M | $5M | $5M | $15M | |
| Accrued Liabilities | $28M | $28M | $28M | $31M | $24M | $17M | $12M | $8M | $7M | $11M | $16M | $9M | |
| Short-term Debt | · | $0 | $11M | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $67M | $75M | $96M | $91M | $64M | $46M | $42M | $31M | $17M | $19M | $22M | $30M | |
| Capital Leases | $86M | $86M | $85M | $89M | $94M | $28M | $6M | $839.0K | $737.0K | $602.0K | $718.0K | $225.0K | |
| Deferred Tax | $12M | $8M | $11M | $11M | $11M | $12M | $4M | $68.0K | $941.0K | $1M | $5M | $14M | |
| Other Non-current Liabilities | $11M | $10M | $11M | $8M | $9M | $11M | $10M | $10M | $11M | $12M | $14M | $17M | |
| Total Liabilities | $185M | $216M | $258M | $283M | $264M | $103M | $62M | $53M | $30M | $32M | $42M | $106M | |
| Long-term Debt | $11M | $14M | $0 | · | · | $14M | $0 | · | · | · | · | · | |
| Total Debt | $11M | $14M | $11M | $11M | $0 | $14M | · | · | · | · | · | · | |
| Common Stock | $96.0K | $99.0K | $100.0K | $99.0K | $99.0K | $98.0K | $97.0K | $97.0K | $96.0K | $96.0K | $96.0K | $95.0K | |
| Retained Earnings | $282M | $246M | $212M | $191M | $160M | $148M | $129M | $101M | $82M | $92M | $101M | $131M | |
| AOCI | $-143.0K | $-834.0K | $-960.0K | $-789.0K | $-2M | $-2M | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | |
| Stockholders' Equity | $395M | $374M | $340M | $318M | $283M | $270M | $248M | $219M | $200M | $209M | $218M | $246M | |
| Liabilities + Equity | $580M | $590M | $598M | $601M | $548M | $373M | $310M | $271M | $230M | $242M | $259M | $352M | |
| Shares Outstanding | 9,587,990 | 9,918,711 | 9,985,580 | 9,927,360 | 9,870,567 | 9,805,437 | 9,746,979 | 9,735,055 | 9,619,755 | 9,601,011 | 9,564,752 | 9,520,067 |
กระแสเงินสด 18
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $16M | $17M | $14M | $15M | $13M | · | · | $10M | $10M | $14M | |
| Stock-based Comp | $6M | $5M | $4M | $4M | $3M | $3M | $2M | $281.0K | $1M | $2M | $2M | $3M | |
| Deferred Tax | $4M | $-3M | $-418.0K | $514.0K | $180.0K | $3M | $4M | $-4M | $341.0K | $-5M | $-4M | $3M | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $2M | $2M | $322.0K | $550.0K | $495.0K | $523.0K | $523.0K | $540.0K | |
| Restructuring | · | · | · | · | · | $0 | $0 | $1M | $881.0K | $990.0K | · | · | |
| Operating Cash Flow | $67M | $55M | $53M | $18M | $-6M | $56M | $43M | $-18M | $-8M | $2M | $55M | $35M | |
| CapEx | $20M | $21M | $18M | $23M | $13M | $14M | $9M | $4M | $3M | $2M | $7M | $14M | |
| Investing Cash Flow | $-20M | $-21M | $-20M | $-23M | $-100M | $-61M | $-6M | $-28M | $30M | $12M | $3M | $16M | |
| Debt Issued | $0 | $4M | $0 | $11M | $0 | $16M | $0 | $0 | · | · | · | · | |
| Net Debt Issued | $-3M | $4M | $0 | $11M | $-14M | $14M | · | · | · | · | · | $-6M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $1.0K | $28.0K | |
| Stock Repurchased | $18M | $4M | $707.0K | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-18M | $-4M | $-707.0K | · | · | · | · | · | · | · | $1.0K | $28.0K | |
| Financing Cash Flow | $-50M | $-33M | $-33M | $6M | $71M | $12M | $-12M | $9M | $-463.0K | $-2M | $-48M | $-51M | |
| Net Change in Cash | $-3M | $939.0K | $387.0K | $684.0K | $-35M | $7M | $24M | $-37M | $22M | $12M | $10M | $-61.0K | |
| Taxes Paid | · | $9M | $6M | $14M | $2M | $1M | $-55.0K | $170.0K | $-153.0K | $-3M | $-8M | $2M | |
| Free Cash Flow | $47M | $34M | $35M | $-5M | $-19M | $42M | $34M | $-22M | $-10M | · | $47M | $21M | |
| Levered FCF | $45M | $30M | $32M | $-8M | $-20M | $41M | $34M | $-23M | $-11M | · | $46M | $11M |
ความสามารถในการทำกำไร 8
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.7% | 19.4% | 17.5% | 18.8% | 13.3% | 17.7% | 16.9% | 7.0% | 4.4% | · | -5.3% | 10.1% | |
| Operating Margin | 9.7% | 9.8% | 7.6% | 9.8% | 4.8% | 8.9% | 10.3% | -1.7% | -6.9% | · | -17.0% | 0.05% | |
| Net Margin | 6.7% | 6.9% | 4.7% | 6.8% | 3.5% | 6.7% | 10.0% | 11.8% | -7.6% | · | -12.4% | -4.4% | |
| Pretax Margin | 8.8% | 8.6% | 6.6% | 9.0% | 4.5% | 9.0% | 11.7% | 9.9% | -7.1% | · | -17.5% | -0.38% | |
| EBITDA Margin | 9.7% | 9.8% | 7.6% | 9.8% | 4.8% | 8.9% | 10.3% | -1.7% | -6.9% | · | -17.0% | 0.05% | |
| ROA | 6.1% | 5.8% | 3.5% | 5.4% | 2.5% | 5.6% | 9.6% | 8.1% | -4.3% | · | -9.6% | -5.0% | |
| ROE | 9.2% | 9.3% | 6.2% | 9.9% | 4.1% | 7.1% | 11.5% | 9.3% | -5.0% | · | -12.7% | -7.2% | |
| ROIC | 9.5% | 10.0% | 6.9% | 10.3% | 4.3% | 6.7% | 9.9% | -1.6% | -4.1% | · | -13.1% | 0.32% |
สภาพคล่องและความสามารถในการชำระหนี้ 5
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 3.5 | 2.8 | 3.1 | 3.6 | 4.2 | 4.7 | 5.1 | 8.3 | · | 5.3 | 6.6 | |
| Quick Ratio | 1.2 | 1.0 | 0.5 | 0.8 | 0.9 | 1.8 | 1.7 | 1.3 | 4.3 | · | 1.8 | 2.0 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | 0.0 | · | · | · | 0.0 | · | · | · | · | · | · | |
| Interest Coverage | 19.5 | 8.5 | 7.0 | 12.6 | 13.3 | 27.4 | 60.8 | -5.1 | -18.8 | · | -28.9 | 0.1 |
ประสิทธิภาพ 3
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 1.0 | 0.7 | 0.6 | · | 0.8 | 1.1 | |
| Inventory Turnover | 5.5 | 4.6 | 4.5 | 5.7 | 6.5 | 7.9 | 6.6 | 5.7 | 7.1 | · | 4.9 | 4.0 | |
| Receivables Turnover | 7.2 | 8.6 | 7.5 | 7.4 | 7.0 | 7.1 | 7.7 | 5.5 | 4.9 | · | 5.5 | 6.2 |
อัตราการเติบโต 9
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.8% | 10.8% | -2.9% | 37.3% | 16.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.8% | 13.9% | 15.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 4.7% | 62.7% | -32.8% | 168.1% | -39.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 4.6% | 43.1% | 2.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 3.5% | 62.3% | -32.4% | 170.3% | -39.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 4.4% | 43.7% | 3.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 13.2% | · | · | · | · | · | · | · | · | · | · | · |
การประเมินมูลค่า (TTM) 14
| ตัวชี้วัด | แนวโน้ม | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $526M | $493M | $444M | $458M | $333M | $286M | $279M | $172M | $133M | $149M | $173M | $403M | |
| Net Income TTM | $35M | $34M | $21M | $31M | $12M | $19M | $28M | $20M | $-10M | $-9M | $-29M | $-18M | |
| Market Cap | $599M | $479M | $302M | $335M | $314M | $277M | $325M | $227M | $184M | · | $107M | $287M | |
| Enterprise Value | $608M | $488M | $309M | $342M | $311M | $253M | · | · | · | · | · | · | |
| P/E | 17.6 | 14.2 | 14.5 | 10.8 | 27.4 | 14.7 | 11.7 | 11.1 | -18.1 | -17.8 | -3.6 | -16.0 | |
| P/S | 1.1 | 1.0 | 0.7 | 0.7 | 0.9 | 1.0 | 1.2 | 1.3 | 1.4 | · | 0.6 | 0.7 | |
| P/B | 1.5 | 1.3 | 0.9 | 1.1 | 1.1 | 1.0 | 1.3 | 1.0 | 0.9 | · | 0.5 | 1.2 | |
| P / Tangible Book | 1.9 | 1.6 | 1.2 | 1.5 | 1.6 | 1.2 | · | · | · | · | · | · | |
| P / Cash Flow | 8.9 | 8.7 | 5.7 | 19.1 | -54.0 | 4.9 | 7.6 | -12.3 | -24.5 | · | 1.9 | 8.2 | |
| P / FCF | 12.7 | 14.0 | 8.6 | -63.3 | -16.5 | 6.6 | 9.5 | -10.2 | -17.8 | · | 2.3 | 13.8 | |
| EV / EBITDA | 12.0 | 10.1 | 9.1 | 7.6 | 19.4 | 9.9 | · | · | · | · | · | · | |
| EV / FCF | 12.9 | 14.3 | 8.8 | -64.6 | -16.3 | 6.0 | · | · | · | · | · | · | |
| EV / Revenue | 1.2 | 1.0 | 0.7 | 0.7 | 0.9 | 0.9 | · | · | · | · | · | · | |
| Earnings Yield | 5.7% | 7.0% | 6.9% | 9.2% | 3.6% | 6.8% | 8.6% | 9.0% | -5.5% | -5.6% | -27.4% | -6.2% |
งบกำไรขาดทุน 15
| ตัวชี้วัด | แนวโน้ม | 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 | $138M | $126M | $151M | $133M | $116M | $120M | $130M | $130M | $113M | $110M | $119M | $116M | $99M | $107M | $123M | $119M | |
| Cost of Revenue | $112M | $99M | $119M | $108M | $97M | $97M | $103M | $104M | $93M | $91M | $99M | $94M | $83M | $85M | $98M | $94M | |
| Gross Profit | $27M | $27M | $32M | $25M | $19M | $22M | $27M | $26M | $20M | $19M | $19M | $22M | $17M | $22M | $25M | $24M | |
| SG&A Expense | $14M | $14M | $13M | $12M | $14M | $12M | $12M | $12M | $11M | $11M | $10M | $11M | $12M | $11M | $11M | $10M | |
| Operating Income | $13M | $13M | $19M | $13M | $6M | $10M | $15M | $14M | $9M | $9M | $9M | $11M | $5M | $11M | $14M | $14M | |
| Interest Expense | $348.0K | $423.0K | $788.0K | $763.0K | $635.0K | $911.0K | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $964.0K | $869.0K | |
| Other Non-op | $229.0K | $-2M | $-3.0K | $21.0K | $7.0K | $74.0K | $-66.0K | $-228.0K | $7.0K | $500.0K | $-61.0K | $-134.0K | $-29.0K | $41.0K | $11.0K | $1.0K | |
| Pretax Income | $13M | $11M | $18M | $12M | $5M | $10M | $14M | $12M | $7M | $8M | $8M | $10M | $3M | $10M | $14M | $13M | |
| Income Tax | $2M | $2M | $5M | $3M | $977.0K | $-436.0K | $4M | $3M | $2M | $3M | $2M | $3M | $951.0K | $2M | $4M | $3M | |
| Net Income | $11M | $9M | $14M | $9M | $4M | $10M | $10M | $9M | $5M | $5M | $6M | $7M | $2M | $8M | $10M | $10M | |
| EPS (Basic) | $1.10 | $0.91 | $1.40 | $0.91 | $0.40 | $1.02 | $1.03 | $0.87 | $0.53 | $0.55 | $0.58 | $0.74 | $0.24 | $0.80 | $1.00 | $0.98 | |
| EPS (Diluted) | $1.08 | $0.88 | $1.38 | $0.91 | $0.39 | $1.00 | $1.02 | $0.86 | $0.52 | $0.54 | $0.58 | $0.74 | $0.23 | $0.79 | $0.99 | $0.97 | |
| Shares (Basic) | 9,578,000 | -19,719,000 | 9,678,000 | 9,882,000 | 9,933,000 | -19,831,000 | 9,919,000 | 9,912,000 | 9,916,000 | -19,963,000 | 10,014,000 | 10,000,000 | 9,940,000 | -19,812,000 | 9,927,000 | 9,918,000 | |
| Shares (Diluted) | 9,790,000 | -19,954,000 | 9,813,000 | 9,961,000 | 10,117,000 | -20,029,000 | 10,055,000 | 9,995,000 | 10,045,000 | -20,179,000 | 10,107,000 | 10,066,000 | 10,087,000 | -19,939,000 | 10,010,000 | 9,968,000 | |
| EBITDA | $13M | · | $19M | $13M | $6M | · | $15M | $14M | $9M | · | $9M | $11M | $5M | · | $14M | $14M |
งบดุล 26
| ตัวชี้วัด | แนวโน้ม | 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 | $14M | $2M | $3M | $2M | $5M | $5M | $6M | $5M | $4M | · | $4M | $4M | $4M | · | $4M | $4M | |
| Receivables | $97M | $78M | $98M | $78M | $60M | $67M | $80M | $71M | $52M | $48M | $67M | $63M | $61M | · | $74M | $63M | |
| Inventory | $70M | $74M | $75M | $76M | $81M | $80M | $85M | $88M | $96M | · | $83M | $85M | $71M | · | $72M | $74M | |
| Prepaid Expense | $5M | $6M | $3M | $4M | $6M | $7M | $3M | $5M | $8M | · | $7M | $5M | $9M | · | $4M | $4M | |
| Current Assets | $299M | $251M | $275M | $264M | $257M | $262M | $294M | $308M | $297M | · | $266M | $279M | $261M | · | $271M | $270M | |
| PP&E (Net) | $164M | $158M | $156M | $154M | $151M | $150M | $149M | $147M | $145M | · | $140M | $138M | $134M | · | $124M | $125M | |
| Accum. Depreciation | $156M | $153M | $150M | $146M | $142M | $139M | $137M | $133M | $129.5K | · | $124M | $122M | $120M | · | $115M | $112M | |
| Goodwill | $56M | $56M | $56M | $56M | $56M | $56M | $56M | $56M | $56M | · | $56M | $56M | $56M | · | $56M | $54M | |
| Intangibles | $23M | $23M | $24M | $25M | $26M | $27M | $28M | $29M | $30M | · | $32M | $33M | $34M | · | $36M | $37M | |
| Other Non-current Assets | $5M | $5M | $7M | $6M | $6M | $6M | $6M | $6M | $7M | · | $6M | $6M | $6M | · | $5M | $6M | |
| Total Assets | $634M | $580M | $605M | $593M | $582M | $590M | $617M | $632M | $621M | · | $589M | $603M | $582M | · | $586M | $587M | |
| Accounts Payable | $28M | $22M | $28M | $31M | $25M | $28M | $20M | $25M | $26M | · | $31M | $27M | $25M | · | $40M | $50M | |
| Accrued Liabilities | $25M | $28M | $32M | $24M | $22M | $28M | $27M | $23M | $22M | · | $24M | $26M | $24M | · | $33M | $29M | |
| Current Liabilities | $112M | $67M | $76M | $67M | $64M | $75M | $92M | $101M | $83M | · | $88M | $95M | $90M | · | $97M | $92M | |
| Capital Leases | $87M | $86M | $87M | $87M | $85M | $86M | $82M | $83M | $84M | · | $87M | $88M | $88M | · | $90M | $91M | |
| Deferred Tax | $13M | $12M | $8M | $9M | $9M | $8M | $11M | $11M | $11M | · | $12M | $12M | $12M | · | $11M | $11M | |
| Other Non-current Liabilities | $11M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | · | $10M | $9M | $8M | · | $7M | $8M | |
| Total Liabilities | $230M | $185M | $219M | $213M | $204M | $216M | $255M | $281M | $279M | · | $254M | $274M | $261M | · | $278M | $290M | |
| Long-term Debt | $11M | $11M | $12M | $13M | $14M | $14M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $11M | · | $12M | $13M | $14M | · | $11M | $11M | $11M | · | $11M | $11M | $11M | · | $4M | · | |
| Common Stock | $96.0K | $96.0K | $96.0K | $98.0K | $100.0K | $99.0K | $99.0K | $99.0K | $99.0K | · | $100.0K | $100.0K | $100.0K | · | $99.0K | $99.0K | |
| Retained Earnings | $292M | $282M | $273M | $259M | $250M | $246M | $236M | $226M | $217M | · | $207M | $201M | $193M | · | $183M | $173M | |
| AOCI | $41.0K | $-143.0K | $-853.0K | $-1M | $-863.0K | $-834.0K | $-1M | $-918.0K | $-905.0K | · | $-951.0K | $-924.0K | $-916.0K | · | $-1M | $-2M | |
| Stockholders' Equity | $404M | $395M | $386M | $379M | $378M | $374M | $362M | $351M | $343M | $340M | $335M | $329M | $321M | $318M | $309M | $297M | |
| Liabilities + Equity | $634M | $580M | $605M | $593M | $582M | $590M | $617M | $632M | $621M | · | $589M | $603M | $582M | · | $586M | $587M | |
| Shares Outstanding | 9,637,008 | 9,587,990 | 9,634,779 | 9,821,230 | · | 9,918,711 | 9,918,711 | 9,918,711 | 9,872,897 | · | 10,014,196 | 10,014,196 | 9,998,292 | · | 9,927,360 | 9,927,360 |
กระแสเงินสด 14
| ตัวชี้วัด | แนวโน้ม | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $1M | $2M | $1M | $2M | $1M | $1M | $1M | $2M | $1M | $622.0K | $746.0K | $1M | $990.0K | $1M | $1M | $673.0K | |
| Deferred Tax | · | $4M | $-340.0K | $-291.0K | $744.0K | $-2M | $-297.0K | $307.0K | $-80.0K | $-644.0K | $-191.0K | $-218.0K | $635.0K | $517.0K | $-302.0K | $-84.0K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Cash Flow | $29M | $36M | $21M | $5M | $5M | $36M | $23M | $22M | $-26M | $9M | $17M | $1M | $26M | $-8M | $15M | $9M | |
| CapEx | $3M | $5M | $8M | $3M | $4M | $4M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $11M | $3M | $4M | |
| Investing Cash Flow | $-12M | $-5M | $-8M | $-3M | $-4M | $-4M | $-6M | $-6M | $-5M | $-4M | $-5M | $-7M | $-4M | $-11M | $-4M | $-4M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $7M | · | · | |
| Net Debt Issued | $-750.0K | · | · | · | $-750.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $2M | $3M | $8M | $7M | $0 | $0 | $0 | $557.0K | $4M | $707.0K | $0 | $0 | $0 | · | · | · | |
| Net Stock Activity | $-2M | · | · | · | $0 | · | · | · | $-4M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-5M | $-31M | $-13M | $-5M | $-900.0K | $-33M | $-16M | $-16M | $31M | $-5M | $-12M | $6M | $-22M | $19M | $-12M | $-4M | |
| Net Change in Cash | $12M | $-398.0K | $640.0K | $-3M | $278.0K | $-716.0K | $1M | $266.0K | $194.0K | $10.0K | $-94.0K | $218.0K | $253.0K | $-25.0K | $163.0K | $242.0K | |
| Free Cash Flow | $26M | · | · | · | $1M | · | · | · | $-31M | · | · | · | $22M | · | · | · | |
| Levered FCF | $26M | · | · | · | $668.6K | · | · | · | $-32M | · | · | · | $21M | · | · | · |
ความสามารถในการทำกำไร 8
| ตัวชี้วัด | แนวโน้ม | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.3% | · | 21.3% | 19.1% | 16.7% | · | 20.8% | 19.9% | 17.8% | · | 16.2% | 19.3% | 16.7% | · | 20.4% | 20.3% | |
| Operating Margin | 9.2% | · | 12.6% | 9.9% | 4.8% | · | 11.9% | 10.5% | 7.7% | · | 7.6% | 9.8% | 4.8% | · | 11.8% | 11.8% | |
| Net Margin | 7.6% | · | 8.9% | 6.8% | 3.4% | · | 7.9% | 6.7% | 4.6% | · | 4.9% | 6.4% | 2.4% | · | 8.1% | 8.2% | |
| Pretax Margin | 9.1% | · | 12.1% | 9.4% | 4.3% | · | 10.7% | 8.9% | 6.4% | · | 6.6% | 8.7% | 3.3% | · | 11.0% | 11.0% | |
| EBITDA Margin | 9.2% | · | 12.6% | 9.9% | 4.8% | · | 11.9% | 10.5% | 7.7% | · | 7.6% | 9.8% | 4.8% | · | 11.8% | 11.8% | |
| ROA | 1.7% | · | 2.2% | 1.5% | 0.66% | · | 1.7% | 1.4% | 0.87% | · | 0.99% | 1.2% | 0.41% | · | 2.1% | 2.0% | |
| ROE | 2.7% | · | 3.6% | 2.5% | 1.1% | · | 2.9% | 2.5% | 1.6% | · | 1.8% | 2.4% | 0.78% | · | 3.4% | 3.4% | |
| ROIC | 2.6% | · | 3.5% | 2.5% | 1.1% | · | 3.0% | 2.8% | 1.8% | · | 1.9% | 2.5% | 1.0% | · | 3.4% | 3.5% |
สภาพคล่องและความสามารถในการชำระหนี้ 5
| ตัวชี้วัด | แนวโน้ม | 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 | · | 3.6 | 4.0 | 4.0 | · | 3.2 | 3.1 | 3.6 | · | 3.0 | 2.9 | 2.9 | · | 2.8 | 2.9 | |
| Quick Ratio | 1.0 | · | 1.3 | 1.2 | 1.0 | · | 0.9 | 0.7 | 0.7 | · | 0.8 | 0.7 | 0.7 | · | 0.8 | 0.7 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | 36.4 | · | 24.2 | 17.3 | 8.8 | · | 10.6 | 7.5 | 5.9 | · | 7.8 | 9.6 | 3.4 | · | 15.0 | 16.1 |
ประสิทธิภาพ 3
| ตัวชี้วัด | แนวโน้ม | 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 | · | 0.3 | 0.2 | |
| Inventory Turnover | 1.5 | · | 1.5 | 1.3 | 1.1 | · | 1.2 | 1.2 | 1.1 | · | 1.3 | 1.2 | 1.2 | · | 1.7 | 1.8 | |
| Receivables Turnover | 1.8 | · | 1.7 | 1.8 | 2.1 | · | 1.8 | 1.9 | 2.0 | · | 1.7 | 1.8 | 1.7 | · | 2.2 | 2.4 |
การประเมินมูลค่า (TTM) 14
| ตัวชี้วัด | แนวโน้ม | 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 | $539M | · | $531M | $509M | $489M | · | $492M | $478M | $447M | · | $457M | $457M | $450M | · | $453M | $415M | |
| Net Income TTM | $37M | · | $37M | $32M | $28M | · | $30M | $27M | $21M | · | $26M | $29M | $26M | · | $25M | $20M | |
| Market Cap | $750M | · | $510M | $403M | · | · | $448M | $337M | $342M | · | $302M | $303M | $312M | · | $279M | $297M | |
| Enterprise Value | $747M | · | $520M | $414M | · | · | $453M | $343M | $349M | · | $309M | $309M | $319M | · | $279M | · | |
| P/E | 20.7 | · | 14.3 | 12.9 | 14.8 | · | 15.1 | 12.6 | 16.8 | · | 11.9 | 10.3 | 12.2 | · | 11.0 | 14.5 | |
| P/S | 1.4 | · | 1.0 | 0.8 | · | · | 0.9 | 0.7 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.7 | |
| P/B | 1.9 | · | 1.3 | 1.1 | · | · | 1.2 | 1.0 | 1.0 | · | 0.9 | 0.9 | 1.0 | · | 0.9 | 1.0 | |
| P / Tangible Book | 2.3 | · | 1.7 | 1.3 | · | · | 1.6 | 1.3 | 1.3 | · | 1.2 | 1.3 | 1.3 | · | 1.3 | 1.4 | |
| P / Cash Flow | 25.6 | · | · | · | · | · | · | · | -13.1 | · | · | · | 11.9 | · | · | · | |
| P / FCF | 29.1 | · | · | · | · | · | · | · | -11.2 | · | · | · | 14.3 | · | · | · | |
| EV / EBITDA | 59.0 | · | 27.3 | 31.3 | · | · | 29.3 | 25.2 | 40.1 | · | 34.1 | 27.0 | 67.7 | · | 19.3 | · | |
| EV / FCF | 29.0 | · | · | · | · | · | · | · | -11.4 | · | · | · | 14.6 | · | · | · | |
| EV / Revenue | 1.4 | · | 1.0 | 0.8 | · | · | 0.9 | 0.7 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | · | |
| Earnings Yield | 4.8% | · | 7.0% | 7.8% | 6.8% | · | 6.6% | 8.0% | 6.0% | · | 8.4% | 9.7% | 8.2% | · | 9.1% | 6.9% |
งบการเงิน งบกำไรขาดทุน, งบดุล, งบกระแสเงินสด — รายปี, 5 ปีล่าสุด
งบกำไรขาดทุน
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| รายได้ | $526M | $493M | $444M | $458M | $333M |
| อัตรากำไรขั้นต้น % | 19.7% | 19.4% | 17.5% | 18.8% | 13.3% |
| อัตรากำไรจากการดำเนินงาน % | 9.7% | 9.8% | 7.6% | 9.8% | 4.8% |
| กำไรสุทธิ | $35M | $34M | $21M | $31M | $12M |
| EPS ที่ปรับลดแล้ว | $3.56 | $3.40 | $2.09 | $3.11 | $1.16 |
งบดุล
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| หนี้สินต่อทุน | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| อัตราส่วนสภาพคล่อง | 3.8 | 3.5 | 2.8 | 3.1 | 3.6 |
| อัตราส่วนเงินสด | 1.2 | 1.0 | 0.5 | 0.8 | 0.9 |
กระแสเงินสด
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| กระแสเงินสดอิสระ | $47M | $34M | $35M | $-5M | $-19M |
สัญญาณซื้อขาย สัญญาณซื้อ/ขายล่าสุดพร้อมราคาเข้าและอัตราส่วนความเสี่ยง/ผลตอบแทน
ตัวชี้วัดของฉัน รายการเฝ้าดูส่วนตัวของคุณ — แถวที่เลือกจากข้อมูลพื้นฐานฉบับเต็ม
📊
เลือกเมตริกที่สำคัญสำหรับคุณ — คลิก ➕ ถัดจากแถวใดก็ได้ในข้อมูลพื้นฐานฉบับเต็มด้านบน
การเลือกของคุณถูกบันทึกและจะติดตามคุณไปในทุกสัญลักษณ์หุ้น