LVS Las Vegas Sands Corp. Common Stock
$51,04
Fiyat · May 29, 2026
Temel veriler itibarıyla Nis 24, 2026
52 Haftlık Aralık
$40–$70
36% of range
Analist Derecelendirmesi
BUY
25 analysts
Fiyat Hedefi
$69
+36% upside
P/E (TTM)
27.7
ROE
72.7%
Net Kâr Marjı
12.5%
LVS Hisse Senedi Özeti Fiyat, piyasa değeri, P/E, EPS, ROE, borç/öz sermaye, 52 haftalık aralık
Fiyat
$51.03
Piyasa Değeri
$43.94B
P/E (TTM)
27.7
EPS (TTM)
$2.35
Gelir (TTM)
$13.02B
Temettü Verimi
1.9%
ROE
72.7%
D/E Borç/Özsermaye
—
52 Haftlık Aralık
$40 – $70
LVS Hisse Senedi Fiyat Grafiği Teknik göstergeler ile günlük OHLCV — kaydır, yakınlaştır ve görünümünüzü özelleştirin
Configure
10 Yıllık Performans Gelir, net kar, marjlar ve EPS trendleri
Gelir ve Net Gelir
$13.02B
2016-12-31
→
2025-12-31
Hisse Başına Kâr
$2.35
2016-12-31
→
2025-12-31
Serbest Nakit Akışı
$1.85B
2016-12-31
→
2025-12-31
Marjlar
12.5%
Değerleme P/E, P/S, P/B, EV/EBITDA oranları — hisse senedi pahalı mı ucuz mu?
Metrik
5 Yıllık trend
LVS
Akran Ortalaması
P/E (TTM)
27.7
21.0
P/S (TTM) (F/S (TTM))
3.4
0.7
P/B (F/D)
27.6
1.4
Price / FCF (Fiyat / Serbest Nakit Akışı)
23.7
—
Kârlılık Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC
Metrik
5 Yıllık trend
LVS
Akran Ortalaması
Operating Margin (Faaliyet Kâr Marjı)
21.6%
—
Net Profit Margin (Net Kâr Marjı)
12.5%
-5.6%
ROA
7.6%
-1.2%
ROE
72.7%
-1.7%
ROIC
149.4%
—
Finansal Sağlık Borç, likidite, solventlik — bilanço gücü
Metrik
5 Yıllık trend
LVS
Akran Ortalaması
Current Ratio (Cari Oran)
1.1
2.1
Quick Ratio (Cari Oran)
1.1
—
Büyüme Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR
Metrik
5 Yıllık trend
LVS
Akran Ortalaması
Revenue YoY (Gelir Yıllık Bazda)
15.2%
—
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)
46.9%
—
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)
34.7%
—
EPS YoY (EPS YB)
19.9%
—
Net Income YoY (Net Gelir Yıllık Bazda)
12.5%
—
Sermaye Verimliliği Aktif devir hızı, stok devir hızı, alacak devir hızı
Metrik
5 Yıllık trend
LVS
Akran Ortalaması
Payout Ratio (Temettü Ödeme Oranı)
51.2%
—
Temettüler Temettü verimi, ödeme oranı, temettü geçmişi, 5 Yıllık CAGR
Temettü Verimi
1.9%
Temettü Ödeme Oranı
51.2%
5 Yıllık Temettü CAGR
—
| Ex-tarihi | Miktar |
|---|---|
| 05 Mayıs 2026 | $0,3000 |
| 09 Şubat 2026 | $0,3000 |
| 04 Kasım 2025 | $0,2500 |
| 05 Ağustos 2025 | $0,2500 |
| 06 Mayıs 2025 | $0,2500 |
| 10 Şubat 2025 | $0,2500 |
| 05 Kasım 2024 | $0,2000 |
| 06 Ağustos 2024 | $0,2000 |
| 06 Mayıs 2024 | $0,2000 |
| 05 Şubat 2024 | $0,2000 |
| 06 Kasım 2023 | $0,2000 |
| 07 Ağustos 2023 | $0,2000 |
| 17 Mart 2020 | $0,7900 |
| 16 Aralık 2019 | $0,7700 |
| 17 Eylül 2019 | $0,7700 |
| 18 Haziran 2019 | $0,7700 |
| 19 Mart 2019 | $0,7700 |
| 17 Aralık 2018 | $0,7500 |
| 18 Eylül 2018 | $0,7500 |
| 19 Haziran 2018 | $0,7500 |
LVS Analist Uzlaşması Boğa ve ayı analist görüşleri, 12 aylık fiyat hedefi, yukarı yönlü potansiyel
AL
25 analist
- Güçlü Al 5 20,0%
- Al 14 56,0%
- Tut 6 24,0%
- Sat 0 0,0%
- Güçlü Sat 0 0,0%
12 Aylık Fiyat Hedefi
19 analist · 2026-05-27
Medyan
$69.00
← Tüm hedeflerin altında
$51.03
Düşük
$59.00
Yüksek
$78.50
Medyan hedef
$69.00
+35,2%
Ortalama hedef
$69.46
+36,1%
Kazanç Geçmişi EPS gerçekleşen vs tahmin, sürpriz %, kazanma oranı, bir sonraki kazanç tarihi
Ort. Sürpriz
0.14%
| Dönem | EPS Gerçek | EPS Tahmin | Sürpriz |
|---|---|---|---|
| 31 Mart 2026 | $0.91 | $0.76 | 0.15% |
| 31 Aralık 2025 | $0.85 | $0.77 | 0.08% |
| 30 Eylül 2025 | $0.78 | $0.61 | 0.17% |
| 30 Haziran 2025 | $0.79 | $0.53 | 0.26% |
| 31 Mart 2025 | $0.59 | $0.57 | 0.02% |
Eş Karşılaştırması Anahtar metrikler sektördeki benzerlerine karşı
| Hisse Sembolü | Piyasa Değeri | P/E | Gelir YoY | Net Kar Marjı | ROE | Brüt Kar Marjı |
|---|---|---|---|---|---|---|
| LVS | $43.94B | 27.7 | 15.2% | 12.5% | 72.7% | — |
| FLUT | $37.68B | -122.9 | 16.6% | -2.5% | -4.4% | 45.2% |
| DKNG | — | -3446.0 | 27.0% | 0.06% | 0.45% | — |
| MGM | $9.43B | 48.0 | 1.7% | 1.2% | 7.5% | — |
| WYNN | $12.51B | 38.3 | 0.14% | 4.6% | -131.0% | — |
| BYD | $6.51B | 3.8 | 4.1% | 45.1% | 88.0% | — |
| RRR | — | 19.9 | 3.7% | 9.3% | 88.8% | — |
| CHDN | $7.92B | 8.0 | 7.0% | 13.1% | 37.3% | — |
| CZR | $4.74B | -9.7 | 2.1% | -4.4% | -13.1% | — |
| RSI | — | 62.7 | 22.8% | 2.9% | 29.5% | — |
| PENN | — | -2.5 | 5.8% | -12.1% | -35.9% | — |
Tüm Temeller Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı
Gelir Tablosu 15
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.02B | $11.30B | $10.37B | $4.11B | $4.23B | $2.94B | $12.13B | $13.73B | $12.73B | $11.27B | $11.69B | $14.58B | |
| R&D Expense | $269M | $228M | $205M | $143M | $109M | · | · | · | · | · | · | · | |
| SG&A Expense | $1.19B | $1.15B | $1.11B | $936M | $831M | $798M | $1.12B | $1.48B | $1.42B | $1.29B | $1.27B | $1.26B | |
| Operating Expenses | $10.20B | $8.90B | $8.06B | $4.90B | $4.92B | $4.33B | $8.76B | $9.98B | $9.26B | $8.77B | $8.85B | $10.48B | |
| Operating Income | $2.82B | $2.40B | $2.31B | $-792M | $-689M | $-1.39B | $3.37B | $3.75B | $3.46B | $2.50B | $2.84B | $4.10B | |
| Interest Expense | $746M | $727M | $818M | $702M | $621M | $523M | $449M | $446M | $327M | $274M | $265M | $274M | |
| Other Non-op | $-15M | $10M | $-8M | $-9M | $-31M | $19M | $56M | $26M | $-94M | $31M | $31M | $2M | |
| Pretax Income | $2.21B | $1.96B | $1.77B | $-1.39B | $-1.47B | $-1.88B | $3.60B | $3.33B | $3.05B | $2.26B | $2.62B | $3.83B | |
| Income Tax | $347M | $208M | $344M | $154M | $-5M | $24M | $432M | $375M | $-209M | $239M | $236M | $245M | |
| Net Income | $1.63B | $1.45B | $1.22B | $1.83B | $-961M | $-1.69B | $2.70B | $2.41B | $2.81B | $1.68B | $1.97B | $2.84B | |
| EPS (Basic) | $2.35 | $1.97 | $1.60 | $2.40 | $-1.26 | $-2.21 | $3.50 | $3.07 | $3.55 | $2.11 | $2.47 | $3.52 | |
| EPS (Diluted) | $2.35 | $1.96 | $1.60 | $2.40 | $-1.26 | $-2.21 | $3.50 | $3.07 | $3.55 | $2.11 | $2.47 | $3.52 | |
| Shares (Basic) | 691,000,000 | 735,000,000 | 763,000,000 | 764,000,000 | 764,000,000 | 764,000,000 | 771,000,000 | 786,000,000 | 792,000,000 | 795,000,000 | 797,000,000 | 806,000,000 | |
| Shares (Diluted) | 693,000,000 | 737,000,000 | 765,000,000 | 764,000,000 | 764,000,000 | 764,000,000 | 771,000,000 | 786,000,000 | 792,000,000 | 795,000,000 | 798,000,000 | 808,000,000 | |
| EBITDA | $2.82B | $2.40B | $2.31B | $-792M | $-689M | $-1.69B | $3.70B | $3.75B | $3.46B | $2.49B | $2.84B | $4.10B |
Bilanço 26
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.84B | $3.65B | $5.11B | $6.31B | $1.85B | $2.08B | $4.23B | $4.65B | $2.42B | $2.13B | $2.18B | $3.51B | |
| Receivables | $742M | $417M | $484M | $267M | $202M | $252M | $844M | $726M | $615M | $776M | $1.27B | $1.51B | |
| Inventory | $46M | $41M | $38M | $28M | $22M | $22M | $37M | $35M | $37M | $46M | $43M | $42M | |
| Prepaid Expense | $203M | $182M | $150M | $138M | $113M | $113M | $182M | $144M | $115M | $138M | $111M | $125M | |
| Current Assets | $4.83B | $4.29B | $5.78B | $6.74B | $5.51B | $5.71B | $5.30B | $5.57B | $3.20B | $3.10B | $3.61B | $5.19B | |
| PP&E (Net) | $11.67B | $11.99B | $11.44B | $11.45B | $11.85B | $12.28B | $14.84B | $15.15B | $15.52B | $15.90B | $15.73B | $15.37B | |
| PP&E (Gross) | $24.88B | $23.83B | $22.65B | $21.70B | $21.29B | $20.91B | $24.86B | $24.41B | $24.01B | $23.37B | $22.24B | $21.06B | |
| Accum. Depreciation | $13.21B | $11.84B | $11.21B | $10.25B | $9.44B | $8.63B | $10.02B | $9.26B | $8.49B | $7.47B | $6.50B | $5.68B | |
| Goodwill | $103M | $102M | $103M | $10M | · | · | · | · | · | · | · | · | |
| Intangibles | $470M | $443M | $495M | $54M | $19M | $25M | $42M | $72M | $89M | $103M | $71M | $86M | |
| Other Non-current Assets | $386M | $325M | $276M | $231M | $217M | $221M | $454M | $189M | $155M | $155M | $165M | $122M | |
| Total Assets | $21.92B | $20.67B | $21.78B | $22.04B | $20.06B | $20.81B | $23.20B | $22.55B | $20.69B | $20.47B | $20.86B | $22.21B | |
| Accounts Payable | $190M | $164M | $167M | $89M | $77M | $89M | $149M | $178M | $171M | $128M | $111M | $113M | |
| Current Liabilities | $4.22B | $5.80B | $4.42B | $3.90B | $2.56B | $2.82B | $3.22B | $3.16B | $2.96B | $2.81B | $2.46B | $2.70B | |
| Capital Leases | $167M | $172M | $252M | $157M | $154M | $153M | $305M | · | · | · | · | · | |
| Deferred Tax | $174M | $188M | $187M | $152M | $173M | $188M | $183M | $191M | $206M | $200M | $202M | $194M | |
| Other Non-current Liabilities | $934M | $925M | $936M | $382M | $352M | $336M | $513M | $179M | $147M | $126M | $113M | $125M | |
| Total Liabilities | $19.99B | $17.51B | $17.67B | $18.38B | $17.81B | $17.27B | $16.69B | $15.80B | $13.06B | $12.97B | $12.45B | $13.33B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $829.0K | |
| Paid-in Capital | $6.16B | $6.25B | $6.48B | $6.68B | $6.65B | $6.61B | $6.57B | $6.68B | $6.58B | $6.52B | $6.49B | $6.43B | |
| Retained Earnings | $4.39B | $3.46B | $2.60B | $1.68B | $-148M | $813M | $3.10B | $2.77B | $2.71B | $2.22B | $2.84B | $2.95B | |
| Treasury Stock | $9.03B | $6.76B | $4.99B | $4.48B | $4.48B | $4.48B | $4.48B | $3.73B | $2.82B | $2.44B | $2.44B | $2.24B | |
| AOCI | $71M | $-58M | $27M | $-7M | $-22M | $29M | · | · | · | · | · | · | |
| Stockholders' Equity | $1.59B | $2.88B | $4.12B | $3.88B | $2.00B | $2.97B | $5.19B | $5.68B | $6.49B | $6.18B | $6.82B | $7.21B | |
| Liabilities + Equity | $21.92B | $20.67B | $21.78B | $22.04B | $20.06B | $20.81B | $23.20B | $22.55B | $20.69B | $20.47B | $20.86B | $22.35B | |
| Shares Outstanding | 675,000,000 | 716,000,000 | 753,448,656 | 764,247,283 | 763,989,752 | 763,842,938 | 763,484,915 | 775,463,214 | 789,484,987 | 794,960,092 | 794,645,310 | 798,258,172 |
Nakit Akışı 17
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.46B | $1.31B | $1.21B | $1.04B | $1.04B | $997M | $1.02B | $1.11B | $1.17B | $1.11B | $999M | $1.03B | |
| Stock-based Comp | $54M | $55M | $44M | $39M | $22M | $22M | $35M | $30M | $34M | $34M | $46M | $48M | |
| Deferred Tax | $-60M | $4M | $44M | $-2M | $-45M | $24M | $146M | $113M | $-497M | $24M | $19M | $-3M | |
| Amort. of Intangibles | $77M | $68M | $67M | $17M | $18M | $17M | $17M | $16M | $16M | $15M | $14M | $15M | |
| Operating Cash Flow | $3.02B | $3.20B | $3.23B | $-944M | $-243M | $-1.19B | $2.80B | $4.70B | $4.54B | $4.04B | $3.46B | $4.83B | |
| CapEx | $1.17B | $1.57B | $1.02B | $651M | $828M | $1.23B | $1.02B | $949M | $837M | $1.40B | $1.53B | $1.18B | |
| Investing Cash Flow | $-1.22B | $-1.58B | $-1.25B | · | · | $-1.33B | $-103M | $-930M | $-822M | $-1.44B | · | · | |
| Debt Issued | $6.78B | $1.75B | $0 | $1.20B | $2.70B | $1.95B | $4.00B | $7.59B | $654M | $2.30B | · | · | |
| Net Debt Issued | $6.78B | $1.75B | $0 | $1.20B | $2.70B | $1.95B | $4.00B | $7.59B | · | · | · | · | |
| Stock Repurchased | $2.22B | $1.75B | $505M | $0 | $0 | $0 | $754M | $905M | $375M | $0 | $205M | $1.68B | |
| Net Stock Activity | $-2.22B | $-1.75B | $-505M | · | $0 | $0 | $-754M | $-905M | $-375M | $0 | $-205M | $-1.68B | |
| Dividends Paid | $833M | $590M | $305M | $0 | $0 | $911M | $3.00B | $2.98B | $2.94B | $2.92B | $2.71B | · | |
| Financing Cash Flow | $-1.64B | $-3.06B | $-3.19B | · | · | $560M | $-3.37B | $-1.52B | $-3.49B | $-2.63B | · | · | |
| Net Change in Cash | $191M | $-1.45B | $-1.21B | $4.51B | $-212M | $-2.10B | $-419M | $2.23B | $292M | $-49M | $-1.33B | $-94M | |
| Taxes Paid | $271M | $222M | $176M | $649M | $86M | $196M | $253M | $264M | $230M | $204M | $226M | $188M | |
| Free Cash Flow | $1.85B | $1.64B | $2.21B | $-1.59B | $-1.07B | $-2.64B | $1.82B | $3.75B | $3.71B | $2.65B | $1.92B | $3.65B | |
| Levered FCF | $1.23B | $987M | $1.55B | $-2.37B | $-1.69B | $-3.17B | $1.34B | $3.36B | $3.36B | $2.40B | $1.68B | $3.40B |
Kârlılık 7
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 21.6% | 21.3% | 22.3% | -19.3% | -16.3% | -46.7% | 26.9% | 27.3% | 26.9% | 21.9% | 24.3% | 28.1% | |
| Net Margin | 12.5% | 12.8% | 11.8% | 44.6% | -22.7% | -46.7% | 19.6% | 17.6% | 21.8% | 14.6% | 16.8% | 19.5% | |
| Pretax Margin | 17.0% | 17.3% | 17.1% | -33.8% | -34.8% | -60.4% | 27.5% | 24.2% | 23.7% | 19.8% | 22.4% | 26.3% | |
| EBITDA Margin | 21.6% | 21.3% | 22.3% | -19.3% | -16.3% | -46.7% | 26.9% | 27.3% | 26.9% | 21.9% | 24.3% | 28.1% | |
| ROA | 7.6% | 6.8% | 5.6% | 8.7% | -4.7% | -7.7% | 11.8% | 11.2% | 13.6% | 8.1% | 9.1% | 12.6% | |
| ROE | 72.7% | 41.3% | 30.5% | 62.3% | -38.7% | -41.3% | 49.6% | 39.6% | 44.3% | 25.7% | 28.0% | 38.2% | |
| ROIC | 149.4% | 74.5% | 45.3% | -22.7% | -34.4% | -55.8% | 62.5% | 58.6% | 57.0% | 36.1% | 37.9% | 53.2% |
Likidite ve Solventlik 3
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 0.7 | 1.3 | 1.7 | 2.1 | 1.1 | 1.6 | 1.8 | 1.1 | 1.1 | 1.5 | 1.9 | |
| Quick Ratio | 1.1 | 0.7 | 1.3 | 1.7 | 0.8 | 1.1 | 1.6 | 1.7 | 1.0 | 1.0 | 1.4 | 1.8 | |
| Interest Coverage | 3.8 | 3.3 | 2.8 | -1.1 | -1.1 | -3.1 | 6.7 | 8.4 | 10.6 | 9.1 | 10.7 | 15.0 |
Verimlilik 2
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | |
| Receivables Turnover | 22.5 | 25.1 | 27.6 | 17.5 | 18.7 | 6.1 | 17.5 | 20.5 | 18.5 | 11.2 | 8.4 | 8.9 |
Büyüme Oranları 8
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 15.2% | 8.9% | 152.4% | -2.9% | 44.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 46.9% | 38.7% | 52.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 34.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 19.9% | 22.5% | -33.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -0.70% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 12.5% | 18.4% | -33.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -3.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -1.8% | · | · | · | · | · | · | · | · | · | · | · |
Değerleme (TTM) 13
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $13.02B | $11.30B | $10.37B | $4.11B | $4.23B | $2.94B | $12.13B | $13.73B | $12.73B | $11.27B | $11.69B | $14.58B | |
| Net Income TTM | $1.63B | $1.45B | $1.22B | $1.83B | $-961M | $-1.69B | $2.70B | $2.41B | $2.81B | $1.68B | $1.97B | $2.84B | |
| Market Cap | $43.94B | $36.77B | $37.06B | $36.73B | $28.76B | $45.53B | $52.75B | $40.34B | $54.83B | $42.46B | $34.84B | $46.43B | |
| P/E | 27.7 | 26.2 | 30.8 | 20.0 | -29.9 | -27.0 | 19.7 | 17.0 | 19.6 | 25.3 | 17.7 | 16.5 | |
| P/S | 3.4 | 3.3 | 3.6 | 8.9 | 6.8 | 15.5 | 4.3 | 2.9 | 4.3 | 3.8 | 3.0 | 3.2 | |
| P/B | 27.6 | 12.8 | 9.0 | 9.5 | 14.4 | 15.3 | 10.2 | 7.1 | 8.4 | 6.9 | 5.1 | 6.4 | |
| P / Tangible Book | 43.2 | 15.7 | 10.5 | 9.6 | 14.5 | 15.4 | · | · | · | · | · | · | |
| P / Cash Flow | 14.5 | 11.5 | 11.5 | -38.9 | -118.3 | -34.7 | 17.4 | 8.6 | 12.1 | 10.5 | 10.1 | 9.6 | |
| P / FCF | 23.7 | 22.5 | 16.8 | -23.0 | -26.9 | -17.2 | 28.9 | 10.8 | 14.8 | 16.1 | 18.1 | 12.7 | |
| Dividend Yield | 1.9% | 1.6% | 0.82% | 0.00% | 0.00% | 2.0% | 5.7% | 7.4% | 5.4% | 6.9% | 7.8% | · | |
| Earnings Yield | 3.6% | 3.8% | 3.2% | 5.0% | -3.4% | -3.7% | 5.1% | 5.9% | 5.1% | 4.0% | 5.6% | 6.0% | |
| Payout Ratio | 51.2% | 40.8% | 25.0% | 0.00% | 0.00% | -54.1% | 111.2% | 123.5% | 104.9% | · | · | · | |
| Annual Payout | $833M | $590M | $305M | $0 | $0 | $911M | $3.00B | $2.98B | $2.94B | $2.92B | $2.71B | · |
Gelir Tablosu 15
| Metrik | Eğilim | 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 | $3.58B | $3.65B | $3.33B | $3.17B | $2.86B | $2.90B | $2.68B | $2.76B | $2.96B | $2.92B | $2.79B | $2.54B | $2.12B | $1.12B | $1.00B | $1.04B | |
| R&D Expense | $41M | $59M | $72M | $69M | $69M | $59M | $55M | $61M | $53M | $65M | $44M | $54M | $42M | · | · | · | |
| SG&A Expense | $302M | $315M | $308M | $292M | $273M | $303M | $293M | $268M | $286M | $287M | $290M | $279M | $251M | $242M | $238M | $238M | |
| Operating Expenses | $2.68B | $2.94B | $2.61B | $2.39B | $2.25B | $2.31B | $2.18B | $2.17B | $2.24B | $2.21B | $2.11B | $2.00B | $1.74B | $1.28B | $1.18B | $1.19B | |
| Operating Income | $904M | $707M | $719M | $783M | $609M | $590M | $504M | $591M | $717M | $710M | $688M | $537M | $378M | $-166M | $-177M | $-147M | |
| Interest Expense | $188M | $191M | $187M | $194M | $174M | $180M | $179M | $186M | $182M | $190M | $200M | $210M | $218M | $201M | $183M | $162M | |
| Other Non-op | $-3M | $-3M | $11M | $-22M | $-1M | $-6M | $11M | $11M | $-6M | $9M | $4M | $14M | $-35M | $20M | $2M | $-9M | |
| Pretax Income | $748M | $551M | $582M | $609M | $471M | $461M | $403M | $496M | $600M | $592M | $571M | $417M | $195M | $-287M | $-320M | $-304M | |
| Income Tax | $107M | $103M | $91M | $90M | $63M | $69M | $50M | $72M | $17M | $123M | $122M | $49M | $50M | $-18M | $60M | $110M | |
| Net Income | $567M | $395M | $419M | $461M | $352M | $324M | $275M | $353M | $494M | $382M | $380M | $312M | $147M | $-169M | $-239M | $-290M | |
| EPS (Basic) | $0.85 | $0.59 | $0.61 | $0.66 | $0.49 | $0.45 | $0.38 | $0.48 | $0.66 | $0.50 | $0.50 | $0.41 | $0.19 | $-0.22 | $-0.31 | $-0.38 | |
| EPS (Diluted) | $0.85 | $0.58 | $0.61 | $0.66 | $0.49 | $0.45 | $0.38 | $0.48 | $0.66 | $0.50 | $0.50 | $0.41 | $0.19 | $-0.22 | $-0.31 | $-0.38 | |
| Shares (Basic) | 669,000,000 | -1,398,000,000 | 682,000,000 | 695,000,000 | 712,000,000 | -1,485,000,000 | 730,000,000 | 740,000,000 | 750,000,000 | -1,529,000,000 | 764,000,000 | 764,000,000 | 764,000,000 | -1,528,000,000 | 764,000,000 | 764,000,000 | |
| Shares (Diluted) | 671,000,000 | -1,401,000,000 | 685,000,000 | 696,000,000 | 713,000,000 | -1,487,000,000 | 731,000,000 | 741,000,000 | 752,000,000 | -1,534,000,000 | 766,000,000 | 767,000,000 | 766,000,000 | -1,528,000,000 | 764,000,000 | 764,000,000 | |
| EBITDA | $904M | · | $719M | $783M | $609M | · | $504M | $591M | $717M | · | $688M | $537M | $378M | · | $-177M | $-147M |
Bilanço 26
| Metrik | Eğilim | 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 | $3.33B | $3.84B | $3.35B | $3.45B | $3.04B | $3.65B | $4.21B | $4.71B | $4.96B | · | $5.57B | $5.77B | $6.53B | · | $5.84B | $6.45B | |
| Receivables | $677M | $742M | $548M | $533M | $435M | $417M | $413M | $436M | $420M | · | $390M | $336M | $328M | · | $210M | $158M | |
| Inventory | $46M | $46M | $45M | $40M | $41M | $41M | $41M | $37M | $39M | · | $35M | $32M | $28M | · | $23M | $24M | |
| Prepaid Expense | $213M | $203M | $206M | $240M | $209M | $182M | $163M | $148M | $141M | · | $173M | $154M | $127M | · | $138M | $120M | |
| Current Assets | $4.27B | $4.83B | $4.15B | $4.26B | $3.72B | $4.29B | $4.83B | $5.33B | $5.56B | · | $6.17B | $6.29B | $7.01B | · | $6.21B | $6.77B | |
| PP&E (Net) | $11.44B | $11.67B | $11.91B | $12.04B | $12.06B | $11.99B | $12.06B | $11.37B | $11.27B | · | $11.59B | $11.59B | $11.33B | · | $11.28B | $11.50B | |
| PP&E (Gross) | · | $24.88B | · | · | · | $23.83B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $13.21B | · | · | · | $11.84B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | $103M | $103M | $103M | $102M | $102M | · | · | · | · | $102M | $110M | · | · | · | · | |
| Intangibles | · | $470M | $489M | $538M | $558M | $443M | · | · | · | · | $507M | · | · | · | · | · | |
| Other Non-current Assets | $369M | $386M | $390M | $417M | $442M | $325M | $301M | $267M | $263M | · | $264M | $244M | $260M | · | $220M | $245M | |
| Total Assets | $21.18B | $21.92B | $21.50B | $21.85B | $21.25B | $20.67B | $21.35B | $21.11B | $21.25B | $21.78B | $22.12B | $22.27B | $22.71B | $22.04B | $21.47B | $22.06B | |
| Accounts Payable | $159M | $190M | $168M | $162M | $151M | $164M | $139M | $149M | $156M | · | $150M | $135M | $108M | · | $91M | $76M | |
| Current Liabilities | $4.63B | $4.22B | $4.67B | $3.50B | $6.25B | $5.80B | $5.35B | $3.37B | $4.27B | · | $4.10B | $2.27B | $3.92B | · | $3.39B | $2.02B | |
| Capital Leases | · | $167M | · | · | · | $172M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $165M | $174M | $174M | $183M | $185M | $188M | $185M | $173M | $175M | · | $150M | $145M | $146M | · | $150M | $157M | |
| Other Non-current Liabilities | $870M | $934M | $938M | $987M | $917M | $925M | $888M | $869M | $864M | · | $844M | $842M | $850M | · | $368M | $358M | |
| Total Liabilities | $19.57B | $19.99B | $19.64B | $19.57B | $18.21B | $17.51B | $17.71B | $17.22B | $17.22B | · | $17.67B | $18.11B | $18.89B | · | $17.69B | $17.84B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Paid-in Capital | $6.18B | $6.16B | $5.89B | $6.09B | $6.31B | $6.25B | $6.37B | $6.51B | $6.49B | · | $6.72B | $6.71B | $6.69B | · | $6.67B | $6.67B | |
| Retained Earnings | $4.75B | $4.39B | $4.16B | $3.91B | $3.63B | $3.46B | $3.28B | $3.15B | $2.94B | · | $2.37B | $2.14B | $1.83B | · | $1.85B | $2.09B | |
| Treasury Stock | $9.77B | $9.03B | $8.53B | $8.02B | $7.21B | $6.76B | $6.30B | $5.85B | $5.45B | · | $4.48B | $4.48B | $4.48B | · | $4.48B | $4.48B | |
| AOCI | $38M | $71M | $49M | $4M | $-24M | $-58M | $84M | $-53M | $-38M | · | $-57M | $-41M | $11M | · | $-148M | $-86M | |
| Stockholders' Equity | $1.20B | $1.59B | $1.57B | $1.99B | $2.70B | $2.88B | $3.43B | $3.75B | $3.95B | · | $4.55B | $4.33B | $4.06B | · | $3.90B | $4.19B | |
| Liabilities + Equity | $21.18B | $21.92B | $21.50B | $21.85B | $21.25B | $20.67B | $21.35B | $21.11B | $21.25B | · | $22.12B | $22.27B | $22.71B | · | $21.47B | $22.06B | |
| Shares Outstanding | 663,000,000 | 675,000,000 | 678,000,000 | 687,000,000 | 707,000,000 | 716,000,000 | 725,000,000 | 736,000,000 | 745,000,000 | 753,448,656 | 764,000,000 | 764,000,000 | 764,000,000 | 764,247,283 | 764,000,000 | 764,000,000 |
Nakit Akışı 17
| Metrik | Eğilim | 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 | $357M | $363M | $368M | $371M | $362M | $348M | $324M | $316M | $320M | $333M | $313M | $288M | $274M | $256M | $260M | $256M | |
| Stock-based Comp | $24M | $15M | $14M | $14M | $11M | $13M | $13M | $15M | $14M | $11M | $11M | $11M | $11M | $9M | $10M | $10M | |
| Deferred Tax | $-6M | $-4M | $-31M | $-19M | $-6M | $20M | $-2M | $-4M | $-10M | $39M | $15M | $0 | $-10M | $26M | $19M | $-16M | |
| Amort. of Intangibles | · | $20M | $20M | $19M | $18M | $17M | $17M | $17M | $17M | $16M | $17M | $17M | $17M | $2M | $7M | $4M | |
| Operating Cash Flow | $731M | $1.20B | $1.11B | $178M | $526M | $915M | $761M | $814M | $714M | $1.01B | $839M | $941M | $441M | $-104M | $-150M | $-190M | |
| CapEx | $194M | $274M | $229M | $286M | $379M | $547M | $539M | $285M | $196M | $325M | $330M | $196M | $166M | $147M | $169M | $198M | |
| Investing Cash Flow | $-186M | $-266M | $-211M | $-286M | $-454M | $-550M | $-541M | $-288M | $-200M | $-329M | $-324M | $-419M | $-182M | · | · | · | |
| Debt Issued | $797M | $0 | $0 | $3.98B | $2.80B | $0 | $0 | $1.75B | $0 | $0 | $0 | $0 | $0 | $500M | $0 | $499M | |
| Net Debt Issued | $797M | · | · | · | $2.80B | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Repurchased | $753M | $501M | $500M | $800M | $416M | $450M | $450M | $400M | $450M | $505M | $0 | $0 | $0 | · | · | · | |
| Net Stock Activity | $-753M | · | · | · | $-416M | · | · | · | $-450M | · | · | · | · | · | · | · | |
| Dividends Paid | $202M | $169M | $239M | $246M | $179M | $145M | $146M | $148M | $151M | $152M | $153M | $0 | $0 | $0 | · | · | |
| Financing Cash Flow | $-1.04B | $-451M | $-1.01B | $512M | $-692M | $-879M | $-773M | $-769M | $-639M | $-1.18B | $-703M | $-1.27B | $-36M | · | · | · | |
| Net Change in Cash | $-511M | $488M | $-97M | $414M | $-614M | $-558M | $-503M | $-244M | $-149M | $-469M | $-194M | $-764M | $220M | $311M | $-343M | $22M | |
| Taxes Paid | $58M | $39M | $97M | $101M | $34M | $16M | $91M | $84M | $31M | $32M | $58M | $61M | $25M | $155M | $150M | $334M | |
| Free Cash Flow | $537M | · | · | · | $147M | · | · | · | $518M | · | · | · | $275M | · | · | · | |
| Levered FCF | $376M | · | · | · | $-4M | · | · | · | $341M | · | · | · | $113M | · | · | · |
Kârlılık 7
| Metrik | Eğilim | 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 | 25.2% | · | 21.6% | 24.7% | 21.3% | · | 18.8% | 21.4% | 24.2% | · | 24.6% | 21.1% | 17.8% | · | -17.6% | -14.1% | |
| Net Margin | 15.8% | · | 12.6% | 14.5% | 12.3% | · | 10.2% | 12.8% | 16.7% | · | 13.6% | 12.3% | 6.9% | · | -23.8% | -27.8% | |
| Pretax Margin | 20.9% | · | 17.5% | 19.2% | 16.5% | · | 15.0% | 18.0% | 20.3% | · | 20.4% | 16.4% | 9.2% | · | -31.8% | -29.1% | |
| EBITDA Margin | 25.2% | · | 21.6% | 24.7% | 21.3% | · | 18.8% | 21.4% | 24.2% | · | 24.6% | 21.1% | 17.8% | · | -17.6% | -14.1% | |
| ROA | 2.7% | · | 2.0% | 2.1% | 1.7% | · | 1.3% | 1.6% | 2.2% | · | 1.7% | 1.4% | 0.65% | · | -1.2% | -1.4% | |
| ROE | 29.1% | · | 16.8% | 16.1% | 10.6% | · | 6.9% | 8.7% | 12.3% | · | 9.0% | 7.3% | 3.4% | · | -8.0% | -8.7% | |
| ROIC | 64.7% | · | 38.6% | 33.5% | 19.6% | · | 12.9% | 13.5% | 17.6% | · | 11.9% | 10.9% | 6.9% | · | -5.4% | -4.8% |
Likidite ve Solventlik 3
| Metrik | Eğilim | 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 | 0.9 | · | 0.9 | 1.2 | 0.6 | · | 0.9 | 1.6 | 1.3 | · | 1.5 | 2.8 | 1.8 | · | 1.8 | 3.3 | |
| Quick Ratio | 0.9 | · | 0.8 | 1.1 | 0.6 | · | 0.9 | 1.5 | 1.3 | · | 1.5 | 2.7 | 1.8 | · | 1.8 | 3.3 | |
| Interest Coverage | 4.8 | · | 3.8 | 4.0 | 3.5 | · | 2.8 | 3.2 | 3.9 | · | 3.4 | 2.6 | 1.7 | · | -1.0 | -0.9 |
Verimlilik 2
| Metrik | Eğilim | 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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | |
| Receivables Turnover | 6.4 | · | 6.9 | 6.6 | 6.7 | · | 6.7 | 7.2 | 7.9 | · | 9.3 | 10.3 | 8.9 | · | 5.3 | 6.6 |
Değerleme (TTM) 11
| Metrik | Eğilim | 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 | $13.74B | · | $12.26B | $11.62B | $11.20B | · | $11.32B | $11.43B | $11.21B | · | $8.57B | $6.78B | $5.29B | · | $4.00B | $3.85B | |
| Net Income TTM | $1.84B | · | $1.56B | $1.41B | $1.30B | · | $1.50B | $1.61B | $1.57B | · | $670M | $51M | $-551M | · | $1.88B | $1.75B | |
| Market Cap | $35.72B | · | $36.47B | $29.89B | $27.31B | · | $36.50B | $32.57B | $38.52B | · | $35.02B | $44.31B | $43.89B | · | $28.67B | $25.66B | |
| P/E | 20.0 | · | 24.3 | 22.0 | 21.5 | · | 24.9 | 20.7 | 25.0 | · | 52.1 | 828.6 | -79.8 | · | 15.3 | 14.7 | |
| P/S | 2.6 | · | 3.0 | 2.6 | 2.4 | · | 3.2 | 2.8 | 3.4 | · | 4.1 | 6.5 | 8.3 | · | 7.2 | 6.7 | |
| P/B | 29.8 | · | 23.2 | 15.0 | 10.1 | · | 10.7 | 8.7 | 9.7 | · | 7.7 | 10.2 | 10.8 | · | 7.4 | 6.1 | |
| P / Tangible Book | 29.8 | · | 37.3 | 22.1 | 13.4 | · | 10.7 | 8.7 | 9.7 | · | 8.9 | 10.5 | 10.8 | · | 7.4 | 6.1 | |
| P / Cash Flow | 48.9 | · | · | · | 51.9 | · | · | · | 53.9 | · | · | · | 99.5 | · | · | · | |
| P / FCF | 66.5 | · | · | · | 185.8 | · | · | · | 74.4 | · | · | · | 159.6 | · | · | · | |
| Earnings Yield | 5.0% | · | 4.1% | 4.5% | 4.7% | · | 4.0% | 4.8% | 4.0% | · | 1.9% | 0.12% | -1.2% | · | 6.5% | 6.8% | |
| Payout Ratio | 35.6% | · | · | · | 50.8% | · | · | · | 30.6% | · | · | · | · | · | · | · |
Finansal Tablolar Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl
Gelir Tablosu
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Gelir | $13.02B | $11.30B | $10.37B | $4.11B | $4.23B |
| Faaliyet Kâr Marjı % | 21.6% | 21.3% | 22.3% | -19.3% | -16.3% |
| Net Gelir | $1.63B | $1.45B | $1.22B | $1.83B | $-961M |
| Seyreltilmiş Hisse Başı Kâr | $2.35 | $1.96 | $1.60 | $2.40 | $-1.26 |
Bilanço
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Cari Oran | 1.1 | 0.7 | 1.3 | 1.7 | 2.1 |
| Cari Oran | 1.1 | 0.7 | 1.3 | 1.7 | 0.8 |
Nakit Akışı
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Serbest Nakit Akışı | $1.85B | $1.64B | $2.21B | $-1.59B | $-1.07B |
Son Haberler Bu şirketten bahseden son manşetler
Metriklerim Kişisel izleme listeniz — Tam Temeller'den seçilen satırlar
📊
Sizin için önemli olan metrikleri seçin — yukarıdaki Tam Temeller'deki herhangi bir satırın yanındaki ➕ düğmesine tıklayın.
Seçiminiz kaydedildi ve tüm hisse senetlerinde sizinle birlikte gelir.