DKS Dick's Sporting Goods Inc Common Stock
$236,18
Ціна · Лип 2, 2026
Фундаментальні показники станом на Чер 4, 2026
Діапазон 52 тижнів
$187–$244
86% of range
Рейтинг аналітиків
BUY
30 analysts
Цільова ціна
$249
+6% upside
P/E (TTM)
20.3
ROE
19.1%
Маржа чистого прибутку
4.9%
DKS Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$236.18
Капіталізація
—
P/E (TTM)
20.3
Прибуток на акцію (TTM)
$9.97
Виручка (TTM)
$17.22B
Дивідендна дохідність
—
ROE
19.1%
Борг/Капітал
—
Діапазон 52 тижнів
$187 – $244
DKS Графік ціни акцій Денні OHLCV з технічними індикаторами — панування, масштабування та налаштування вашого представлення
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$17.22B
2024-02-03
→
2026-01-31
Прибуток на акцію
$9.97
2024-02-03
→
2026-01-31
Вільний грошовий потік
$400M
2024-02-03
→
2026-01-31
Маржа
4.9%
2024-02-03
→
2026-01-31
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
DKS
Медіана аналогів
P/E (TTM)
20.3
23.9
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
DKS
Медіана аналогів
Gross Margin (Валова маржа)
32.9%
38.0%
Operating Margin (Операційна маржа)
6.4%
—
Net Profit Margin (Маржа чистого прибутку)
4.9%
6.7%
ROA
6.1%
8.1%
ROE
19.1%
32.6%
ROIC
14.7%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
DKS
Медіана аналогів
Current Ratio (Поточний коефіцієнт)
1.5
1.5
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.3
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
DKS
Медіана аналогів
Revenue YoY (Виторг рік до року)
28.1%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
11.7%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
12.4%
—
EPS YoY
-29.0%
—
Net Income YoY (Чистий прибуток рік до року)
-27.1%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
DKS
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
48.7%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
—
Коефіцієнт виплат
48.7%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 12 червня 2026 р. | $1,2500 |
| 27 березня 2026 р. | $1,2500 |
| 12 грудня 2025 р. | $1,2130 |
| 12 вересня 2025 р. | $1,2130 |
| 13 червня 2025 р. | $1,2130 |
| 28 березня 2025 р. | $1,2130 |
| 13 грудня 2024 р. | $1,1000 |
| 20 вересня 2024 р. | $1,1000 |
| 14 червня 2024 р. | $1,1000 |
| 27 березня 2024 р. | $1,1000 |
| 14 грудня 2023 р. | $1,0000 |
| 14 вересня 2023 р. | $1,0000 |
| 15 червня 2023 р. | $1,0000 |
| 16 березня 2023 р. | $1,0000 |
| 08 грудня 2022 р. | $0,4880 |
| 08 вересня 2022 р. | $0,4880 |
| 09 червня 2022 р. | $0,4880 |
| 17 березня 2022 р. | $0,4880 |
| 09 грудня 2021 р. | $0,4380 |
| 09 вересня 2021 р. | $5,9380 |
DKS Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
30 аналітиків
- Активна купівля 7 23,3%
- Купівля 11 36,7%
- Утримувати 11 36,7%
- Продаж 1 3,3%
- Активний продаж 0 0,0%
12-місячна цільова ціна
22 аналітиків · 2026-07-01
Медіана
$262.00
Середнє значення
$249.27
Зараз
$236.18
Мін
$169.00
Макс
$300.00
Медіанна цільова ціна
$262.00
+10,9%
Середня цільова ціна
$249.27
+5,5%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
0.11%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2027 р. | $2.90 | $2.93 | — |
| 30 червня 2026 р. | $2.90 | $2.93 | -0.03% |
| 31 березня 2026 р. | $3.45 | $2.90 | 0.55% |
| 31 грудня 2025 р. | $2.78 | $2.74 | 0.04% |
| 30 вересня 2025 р. | $4.38 | $4.36 | 0.02% |
| 30 червня 2025 р. | $3.24 | $3.25 | -0.01% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| DKS | — | 20.3 | 28.1% | 4.9% | 19.1% | 32.9% |
| ULTA | $27.83B | 24.6 | 9.7% | 9.3% | 42.7% | 39.1% |
| TSCO | $27.08B | 24.9 | 4.3% | 7.1% | 43.2% | 36.4% |
| FIVE | $10.50B | 29.4 | 22.9% | 7.5% | 17.5% | — |
| CHWY | $12.08B | 56.0 | 6.2% | 1.8% | 50.2% | 29.8% |
| BBWI | $4.38B | 7.0 | -0.22% | 8.9% | -48.7% | 43.7% |
| WRBY | — | 2179.0 | 13.0% | 0.19% | 0.45% | 54.0% |
| ASO | $3.65B | 10.1 | 2.0% | 6.2% | 17.7% | 34.8% |
| EYE | $2.06B | 70.1 | 9.0% | 1.5% | 3.4% | — |
| WINA | $1.47B | 36.3 | 5.9% | 48.4% | -92.0% | — |
| SBH | $1.59B | 8.6 | -0.42% | 5.3% | 26.2% | 51.6% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 15
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.22B | $13.44B | $12.98B | $12.37B | $12.29B | $9.58B | $8.75B | $8.44B | $8.59B | $7.92B | $7.27B | $6.81B | |
| Cost of Revenue | $11.55B | $8.62B | $8.45B | $8.08B | $7.58B | $6.53B | $6.20B | $6.00B | $6.10B | $5.56B | $5.09B | $4.73B | |
| Gross Profit | $5.67B | $4.83B | $4.53B | $4.28B | $4.71B | $3.05B | $2.55B | $2.44B | $2.49B | $2.37B | $2.18B | $2.09B | |
| SG&A Expense | $4.34B | $3.29B | $3.18B | $2.80B | $2.66B | $2.30B | $2.17B | $1.99B | $1.98B | $1.88B | $1.61B | $1.50B | |
| Operating Income | $1.10B | $1.47B | $1.28B | $1.46B | $2.03B | $741M | $376M | $445M | $478M | $450M | $535M | $554M | |
| Interest Expense | $64M | $53M | $58M | $95M | $58M | $49M | $17M | $10M | $8M | $6M | $4M | $3M | |
| Other Non-op | $110M | $98M | $94M | $16M | $18M | $19M | $15M | $-3M | $32M | $14M | $-305.0K | $5M | |
| Pretax Income | $1.14B | $1.52B | $1.32B | $1.38B | $1.99B | $712M | $408M | $432M | $501M | $458M | $531M | $556M | |
| Income Tax | $293M | $354M | $272M | $341M | $475M | $181M | $110M | $112M | $178M | $171M | $200M | $212M | |
| Net Income | $849M | $1.17B | $1.05B | · | · | · | · | · | · | · | · | · | |
| EPS (Basic) | $10.22 | $14.48 | $12.72 | $13.43 | $18.27 | $6.29 | $3.40 | $3.27 | $3.02 | $2.59 | $2.87 | $2.89 | |
| EPS (Diluted) | $9.97 | $14.05 | $12.18 | $10.78 | $13.87 | $5.72 | $3.34 | $3.24 | $3.01 | $2.56 | $2.83 | $2.84 | |
| Shares (Basic) | 83,135,000 | 80,468,000 | 82,302,000 | 77,672,000 | 83,183,000 | 84,258,000 | 87,502,000 | 97,743,000 | 106,977,000 | 111,095,000 | 115,230,000 | 119,244,000 | |
| Shares (Diluted) | 85,144,000 | 82,929,000 | 85,925,000 | 99,274,000 | 109,578,000 | 92,639,000 | 89,066,000 | 98,781,000 | 107,586,000 | 112,216,000 | 116,794,000 | 121,238,000 | |
| EBITDA | $1.10B | $1.47B | $1.28B | $1.46B | $2.03B | $741M | $376M | $445M | $478M | $450M | $535M | $554M |
Баланс 26
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.35B | $1.69B | $1.80B | $1.92B | $2.64B | $1.66B | $69M | $114M | $101M | $165M | $119M | $222M | |
| Receivables | · | · | · | · | · | · | $53M | $38M | $60M | $75M | $61M | $80M | |
| Inventory | $4.91B | $3.35B | $2.85B | $2.83B | $2.30B | $1.95B | $2.20B | $1.82B | $1.71B | $1.64B | $1.53B | $1.39B | |
| Prepaid Expense | $299M | $159M | $121M | $128M | $96M | $88M | $79M | $140M | $129M | $115M | $100M | $92M | |
| Current Assets | $7.10B | $5.42B | $4.89B | $4.96B | $5.11B | $3.76B | $2.41B | $2.12B | $2.01B | $2.00B | $1.81B | $1.80B | |
| PP&E (Net) | $3.51B | $2.07B | $1.64B | $1.31B | $1.32B | $1.30B | $1.42B | $1.57B | $1.68B | $1.52B | $1.35B | $1.20B | |
| PP&E (Gross) | $7.16B | $5.37B | $4.74B | $4.12B | $3.93B | $3.68B | $3.57B | $3.50B | $3.38B | $3.01B | $2.67B | $2.34B | |
| Accum. Depreciation | $3.65B | $3.30B | $3.10B | $2.80B | $2.61B | $2.38B | $2.15B | $1.93B | $1.70B | $1.49B | $1.32B | $1.14B | |
| Goodwill | $864M | $246M | $246M | $246M | $246M | $246M | $246M | $250M | $250M | $245M | $201M | $201M | |
| Intangibles | $769M | $59M | $57M | $60M | $87M | $90M | $95M | $130M | $137M | $141M | $109M | $110M | |
| Other Non-current Assets | $484M | $247M | $186M | $230M | $203M | $156M | $134M | $106M | $120M | $108M | $83M | $70M | |
| Total Assets | $17.41B | $10.46B | $9.31B | $8.99B | $9.04B | $7.75B | $6.63B | $4.19B | $4.20B | $4.06B | $3.56B | $3.39B | |
| Accounts Payable | $1.99B | $1.50B | $1.29B | $1.21B | $1.28B | $1.26B | $1.00B | $890M | $843M | $756M | $678M | $615M | |
| Accrued Liabilities | $1.12B | $653M | $551M | $509M | $620M | $518M | $416M | $364M | $354M | $384M | $289M | $284M | |
| Short-term Debt | · | · | · | · | · | · | $0 | $5M | · | · | · | · | |
| Current Liabilities | $4.64B | $3.08B | $2.75B | $2.64B | $2.71B | $2.55B | $2.08B | $1.50B | $1.43B | $1.40B | $1.19B | $1.12B | |
| Capital Leases | $4.84B | $2.50B | $2.29B | $2.12B | $2.10B | $2.26B | $2.45B | $0 | $3M | $5M | $5M | $6M | |
| Deferred Tax | · | · | · | · | · | · | $9M | $12M | $10M | $0 | $6M | $0 | |
| Other Non-current Liabilities | $282M | $196M | $171M | $168M | $198M | $185M | $134M | $767M | $113M | $101M | $89M | $76M | |
| Long-term Debt | · | · | · | · | · | · | $0 | $52M | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | $0 | · | · | · | · | · | |
| Retained Earnings | $6.83B | $6.39B | $5.59B | $4.88B | $3.96B | $3.06B | $2.65B | $2.46B | $2.21B | $1.96B | $1.74B | $1.47B | |
| Treasury Stock | $5.03B | $4.69B | $4.42B | $3.77B | $3.34B | $2.17B | $2.17B | $1.77B | $1.44B | $1.16B | $1.01B | $655M | |
| AOCI | $18M | $-755.0K | $-329.0K | $-252.0K | $-82.0K | $-49.0K | $-120.0K | $-120.0K | $-78.0K | $-132.0K | $-179.0K | $-73.0K | |
| Stockholders' Equity | $5.54B | $3.20B | $2.62B | $2.52B | $2.10B | $2.34B | $1.73B | $1.90B | $1.94B | $1.93B | $1.79B | $1.83B | |
| Liabilities + Equity | $17.41B | $10.46B | $9.31B | $8.99B | $9.04B | $7.75B | $6.63B | $4.19B | $4.20B | $4.06B | $3.56B | $3.39B |
Грошовий потік 15
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $489M | $400M | $394M | $365M | $323M | $326M | · | $244M | $238M | $234M | $194M | $179M | |
| Stock-based Comp | $124M | $71M | $57M | $51M | $53M | $50M | $43M | $42M | $36M | $34M | $29M | $26M | |
| Deferred Tax | $100M | $-15M | $3M | $23M | $16M | $-46M | $-1M | $-5M | $42M | $-45M | $9M | $-6M | |
| Amort. of Intangibles | · | $200.0K | $2M | $2M | $4M | $4M | $5M | $6M | $6M | $4M | $2M | $2M | |
| Restructuring | · | · | · | · | · | · | · | $3M | $2M | $13M | $4M | $2M | |
| Operating Cash Flow | $1.54B | $1.31B | $1.53B | $922M | $1.62B | $1.55B | $405M | $713M | $746M | $769M | $650M | $606M | |
| CapEx | $1.14B | $803M | $587M | $364M | $308M | $224M | $217M | $198M | $474M | $422M | $370M | $349M | |
| Investing Cash Flow | $-1.05B | $-797M | $-615M | $-393M | $-344M | $-224M | $-129M | $-198M | $-486M | · | · | · | |
| Stock Repurchased | $347M | $263M | $649M | $458M | $1.14B | $0 | $402M | $323M | $285M | $146M | $357M | $200M | |
| Net Stock Activity | $-347M | $-263M | $-649M | $-458M | $-1.14B | $0 | $-402M | $-323M | $-285M | $-146M | $-357M | $-200M | |
| Dividends Paid | $414M | $362M | $351M | $163M | $603M | $107M | $98M | $89M | $73M | $68M | $65M | $61M | |
| Financing Cash Flow | $-821M | $-626M | $-1.04B | $-1.25B | $-288M | $260M | $-320M | $-502M | $-324M | · | · | · | |
| Net Change in Cash | $-337M | $-111M | $-123M | $-719M | $985M | $1.59B | $-44M | $12M | $-64M | $46M | $-103M | $40M | |
| Free Cash Flow | $400M | $509M | $940M | $558M | $1.31B | $1.33B | $187M | $515M | $272M | $337M | $273M | $257M | |
| Levered FCF | $352M | $469M | $894M | $486M | $1.26B | $1.29B | $175M | $507M | $267M | $333M | $271M | $255M |
Прибутковість 8
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 32.9% | 35.9% | 34.9% | 34.6% | 38.3% | 31.8% | 29.2% | 28.9% | 29.0% | 29.9% | 30.0% | 30.6% | |
| Operating Margin | 6.4% | 11.0% | 9.9% | 11.8% | 16.6% | 7.7% | 4.3% | 5.3% | 5.6% | 5.7% | 7.4% | 8.1% | |
| Net Margin | 4.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Pretax Margin | 6.6% | 11.3% | 10.2% | 11.2% | 16.2% | 7.4% | 4.7% | 5.1% | 5.8% | 5.8% | 7.3% | 8.2% | |
| EBITDA Margin | 6.4% | 11.0% | 9.9% | 11.8% | 16.6% | 7.7% | 4.3% | 5.3% | 5.6% | 5.7% | 7.4% | 8.1% | |
| ROA | 6.1% | · | · | · | · | · | · | · | · | · | · | · | |
| ROE | 19.1% | · | · | · | · | · | · | · | · | · | · | · | |
| ROIC | 14.7% | 35.4% | 38.9% | 43.7% | 73.8% | 23.6% | 15.8% | 17.3% | 15.9% | 14.6% | 18.6% | 18.7% |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.8 | 1.8 | 1.9 | 1.9 | 1.5 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 1.7 | |
| Quick Ratio | 0.3 | 0.5 | 0.7 | 0.7 | 1.0 | 0.7 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | · | · | · | · | · | |
| Interest Coverage | 17.1 | 27.8 | 22.1 | 15.4 | 35.2 | 15.2 | 22.1 | 43.4 | 59.3 | 76.8 | 133.4 | 172.3 |
Ефективність 3
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | |
| Inventory Turnover | 2.8 | 2.4 | 2.8 | 2.6 | 3.2 | 3.1 | 2.6 | 3.0 | 3.1 | 3.0 | 2.9 | 3.0 | |
| Receivables Turnover | · | · | · | · | · | · | 141.6 | 176.6 | 115.2 | 80.7 | 92.2 | 81.0 |
Темпи зростання 8
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 28.1% | 3.5% | 5.0% | 0.61% | 28.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 11.7% | 3.0% | 10.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -29.0% | 15.3% | 13.0% | -22.3% | 142.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -2.6% | 0.43% | 28.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 11.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -27.1% | 11.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 31.0% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 6
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17.22B | $13.44B | $12.98B | $12.37B | $12.29B | $9.58B | $8.75B | $8.44B | $8.59B | $7.92B | $7.27B | $6.81B | |
| Net Income TTM | $849M | $1.17B | $1.05B | $180M | $180M | $180M | $180M | $180M | $180M | $180M | $180M | $180M | |
| P/E | 20.3 | 17.1 | 12.8 | 11.7 | 8.2 | 11.7 | 13.2 | 10.9 | 10.5 | 20.0 | 13.8 | 18.2 | |
| Earnings Yield | 4.9% | 5.9% | 7.8% | 8.5% | 12.2% | 8.5% | 7.5% | 9.2% | 9.6% | 5.0% | 7.2% | 5.5% | |
| Payout Ratio | 48.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Annual Payout | $414M | $362M | $351M | $163M | $603M | $107M | $98M | $89M | $73M | $68M | $65M | $61M |
Звіт про прибутки та збитки 15
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.16B | $6.23B | $4.17B | $3.65B | $3.17B | $3.93B | $3.06B | $3.47B | $3.02B | $3.88B | $3.04B | $3.22B | $2.84B | $3.60B | $2.96B | $3.11B | |
| Cost of Revenue | $3.48B | $4.46B | $2.79B | $2.30B | $2.01B | $2.57B | $1.96B | $2.20B | $1.92B | $2.54B | $1.98B | $2.11B | $1.81B | $2.43B | $1.95B | $1.99B | |
| Gross Profit | $1.68B | $1.77B | $1.38B | $1.35B | $1.17B | $1.36B | $1.09B | $1.28B | $1.10B | $1.33B | $1.06B | $1.11B | $1.03B | $1.17B | $1.01B | $1.12B | |
| SG&A Expense | $1.16B | $1.56B | $1.12B | $879M | $786M | $1.01B | $791M | $797M | $743M | $957M | $768M | $765M | $694M | $847M | $680M | $657M | |
| Operating Income | $451M | $185M | $93M | $452M | $366M | $342M | $286M | $470M | $331M | $372M | $273M | $312M | $326M | $311M | $325M | $460M | |
| Interest Expense | $18M | $18M | $18M | $16M | $12M | $12M | $13M | $14M | $14M | $14M | $14M | $14M | $15M | $18M | $26M | $25M | |
| Other Non-op | $13M | $13M | $30M | $74M | $-6M | $22M | $24M | $26M | $25M | $38M | $10M | $28M | $18M | $28M | $5M | $-7M | |
| Pretax Income | $446M | $180M | $104M | $510M | $348M | $352M | $297M | $482M | $342M | $395M | $269M | $326M | $328M | $320M | $304M | $427M | |
| Income Tax | $126M | $52M | $29M | $128M | $83M | $100M | $69M | $120M | $67M | $99M | $68M | $82M | $24M | $85M | $76M | $109M | |
| Net Income | $320M | $128M | $75M | $381M | $264M | $300M | $228M | $362M | $275M | · | · | · | · | · | · | · | |
| EPS (Basic) | $3.61 | $1.34 | $0.88 | $4.82 | $3.33 | $3.14 | $2.83 | $4.50 | $3.42 | $3.69 | $2.46 | $2.90 | $3.67 | $2.86 | $2.94 | $4.21 | |
| EPS (Diluted) | $3.54 | $1.31 | $0.86 | $4.71 | $3.24 | $3.08 | $2.75 | $4.37 | $3.30 | $3.57 | $2.39 | $2.82 | $3.40 | $2.61 | $2.45 | $3.25 | |
| Shares (Basic) | 88,535,000 | 1,949,000 | 85,070,000 | 79,147,000 | 79,341,000 | -161,128,000 | 80,404,000 | 80,432,000 | 80,582,000 | -166,683,000 | 81,772,000 | 84,142,000 | 83,071,000 | -151,908,000 | 77,789,000 | 75,610,000 | |
| Shares (Diluted) | 90,408,000 | 1,933,000 | 87,115,000 | 81,041,000 | 81,478,000 | -166,577,000 | 82,776,000 | 82,814,000 | 83,346,000 | -174,813,000 | 84,291,000 | 86,783,000 | 89,664,000 | -206,425,000 | 96,681,000 | 100,389,000 | |
| EBITDA | $604M | · | $221M | $452M | $366M | · | $286M | $470M | $331M | · | $273M | $312M | $326M | · | $325M | $460M |
Баланс 21
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $998M | $1.35B | $821M | $1.23B | $1.04B | $1.69B | $1.46B | $1.69B | $1.65B | · | $1.41B | $1.90B | $1.64B | · | $1.44B | $1.90B | |
| Inventory | $5.42B | $4.91B | $5.64B | $3.40B | $3.57B | $3.35B | $3.73B | $3.18B | $3.20B | · | $3.28B | $2.85B | $3.03B | · | $3.36B | $3.00B | |
| Prepaid Expense | $327M | $299M | $352M | $165M | $165M | $159M | $126M | $131M | $150M | · | $105M | $115M | $117M | · | $96M | $101M | |
| Current Assets | $7.27B | $7.10B | $7.35B | $5.05B | $5.03B | $5.42B | $5.54B | $5.18B | $5.16B | · | $4.94B | $5.02B | $4.94B | · | $4.99B | $5.08B | |
| PP&E (Net) | $3.76B | $3.51B | $3.34B | $2.43B | $2.27B | $2.07B | $1.96B | $1.86B | $1.75B | · | $1.57B | $1.52B | $1.37B | · | $1.34B | $1.32B | |
| PP&E (Gross) | · | $7.16B | · | · | · | $5.37B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $3.65B | · | · | · | $3.30B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $813M | $864M | $699M | $246M | $246M | $246M | $246M | $246M | $246M | · | $246M | $251M | $250M | · | $246M | $246M | |
| Intangibles | $765M | $769M | $797M | $59M | $59M | $59M | $56M | $57M | $57M | · | $57M | $63M | $64M | · | $85M | $86M | |
| Other Non-current Assets | $505M | $484M | $512M | $472M | $404M | $247M | $231M | $213M | $202M | · | $192M | $208M | $239M | · | $212M | $208M | |
| Total Assets | $17.83B | $17.41B | $17.43B | $10.69B | $10.43B | $10.46B | $10.45B | $9.94B | $9.70B | · | $9.28B | $9.36B | $9.11B | · | $8.96B | $9.07B | |
| Accounts Payable | $2.18B | $1.99B | $2.13B | $1.40B | $1.54B | $1.50B | $1.70B | $1.43B | $1.48B | · | $1.63B | $1.32B | $1.22B | · | $1.47B | $1.49B | |
| Accrued Liabilities | $1.15B | $1.12B | $1.08B | $666M | $629M | $653M | $666M | $604M | $617M | · | $550M | $598M | $496M | · | $500M | $504M | |
| Current Liabilities | $4.84B | $4.64B | $4.68B | $2.98B | $3.11B | $3.08B | $3.22B | $2.92B | $3.02B | · | $2.99B | $2.78B | $2.53B | · | $2.76B | $2.78B | |
| Capital Leases | $4.94B | $4.84B | $4.80B | $2.62B | $2.59B | $2.50B | $2.49B | $2.42B | $2.34B | · | $2.26B | $2.28B | $2.26B | · | $2.03B | $2.10B | |
| Other Non-current Liabilities | $296M | $282M | $281M | $212M | $198M | $196M | $199M | $183M | $175M | · | $160M | $178M | $170M | · | $156M | $163M | |
| Retained Earnings | $7.04B | $6.83B | $6.81B | $6.84B | $6.56B | $6.39B | $6.18B | $6.05B | $5.77B | · | $5.37B | $5.26B | $5.10B | · | $4.68B | $4.49B | |
| Treasury Stock | $5.17B | $5.03B | $4.99B | $4.99B | $4.99B | $4.69B | $4.59B | $4.58B | $4.53B | · | $4.42B | $4.03B | $3.83B | · | $3.71B | $3.71B | |
| AOCI | $5M | $18M | $-7M | $-426.0K | $-430.0K | $-755.0K | $-519.0K | $-465.0K | $-389.0K | · | $-462.0K | $-277.0K | $-345.0K | · | $-362.0K | $-85.0K | |
| Stockholders' Equity | $5.60B | $5.54B | $5.52B | $3.36B | $3.05B | $3.20B | $3.06B | $2.92B | $2.69B | $2.62B | $2.38B | $2.64B | $2.67B | $2.52B | $2.38B | $2.17B | |
| Liabilities + Equity | $17.83B | $17.41B | $17.43B | $10.69B | $10.43B | $10.46B | $10.45B | $9.94B | $9.70B | · | $9.28B | $9.36B | $9.11B | · | $8.96B | $9.07B |
Грошовий потік 14
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $154M | $157M | $128M | · | $98M | $110M | $101M | · | $91M | $123M | $102M | $87M | $82M | $115M | $86M | $85M | |
| Stock-based Comp | $30M | $23M | $63M | · | $19M | $20M | $18M | · | $17M | $18M | $12M | $15M | $13M | $13M | $11M | $12M | |
| Deferred Tax | $55M | $-7M | $17M | · | $23M | $-11M | $-10M | · | $12M | $-7M | $-7M | $7M | $10M | $18M | $-3M | $10M | |
| Other Non-cash | $-282M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $277M | $1.05B | $-248M | · | $178M | $632M | $54M | · | $232M | $763M | $71M | $742M | $-48M | $886M | $-66M | $162M | |
| CapEx | $361M | $344M | $267M | · | $265M | $237M | $193M | · | $158M | $178M | $161M | $164M | $85M | $90M | $107M | $94M | |
| Investing Cash Flow | $-361M | $-393M | $-12M | · | $-386M | $-239M | $-190M | · | $-158M | $-181M | $-165M | $-180M | $-88M | $-100M | $-122M | $-101M | |
| Stock Repurchased | $141M | $43M | $0 | · | $304M | $93M | $7M | · | $109M | $0 | $388M | $203M | $58M | $66M | $0 | $325M | |
| Net Stock Activity | $-141M | · | · | · | $-304M | · | · | · | $-109M | · | · | · | $-58M | · | · | · | |
| Dividends Paid | $114M | $108M | $109M | · | $100M | $89M | $90M | · | $94M | $81M | $81M | $84M | $105M | $39M | $41M | $37M | |
| Financing Cash Flow | $-267M | $-129M | $-146M | · | $-447M | $-161M | $-97M | · | $-226M | $-186M | $-402M | $-302M | $-145M | $-300M | $-269M | $-417M | |
| Net Change in Cash | $-355M | $532M | $-410M | · | $-654M | $231M | $-233M | · | $-152M | $395M | $-496M | $259M | $-282M | $486M | $-458M | $-356M | |
| Free Cash Flow | $-84M | · | · | · | $-87M | · | · | · | $74M | · | · | · | $-133M | · | · | · | |
| Levered FCF | $-97M | · | · | · | $-96M | · | · | · | $63M | · | · | · | $-147M | · | · | · |
Прибутковість 6
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 32.6% | · | 33.1% | 37.1% | 36.7% | · | 35.8% | 36.7% | 36.3% | · | 34.9% | 34.4% | 36.2% | · | 34.2% | 36.0% | |
| Operating Margin | 8.7% | · | 2.2% | 12.4% | 11.5% | · | 9.4% | 13.5% | 11.0% | · | 9.0% | 9.7% | 11.5% | · | 11.0% | 14.8% | |
| Net Margin | 6.2% | · | 1.8% | 10.5% | 8.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Pretax Margin | 8.6% | · | 2.5% | 14.0% | 10.9% | · | 9.7% | 13.9% | 11.3% | · | 8.8% | 10.1% | 11.6% | · | 10.3% | 13.7% | |
| EBITDA Margin | 11.7% | · | 5.3% | 12.4% | 11.5% | · | 9.4% | 13.5% | 11.0% | · | 9.0% | 9.7% | 11.5% | · | 11.0% | 14.8% | |
| ROIC | · | · | · | · | · | · | 7.2% | 12.1% | 9.9% | · | 8.6% | 8.8% | 11.3% | · | 10.3% | 15.8% |
Ліквідність та платоспроможність 3
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | · | 1.7 | 1.8 | 1.7 | · | 1.7 | 1.8 | 2.0 | · | 1.8 | 1.8 | |
| Quick Ratio | · | · | · | · | · | · | 0.5 | 0.6 | 0.5 | · | 0.5 | 0.7 | 0.7 | · | 0.5 | 0.7 | |
| Interest Coverage | 25.7 | · | 5.1 | 28.1 | 30.2 | · | 22.1 | 34.8 | 23.9 | · | 19.0 | 21.7 | 21.6 | · | 12.5 | 18.1 |
Ефективність 2
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | |
| Inventory Turnover | · | · | · | · | · | · | 0.6 | 0.7 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.7 | 0.8 |
Оцінка (TTM) 5
| Метрика | Тенденція | Q2 2026 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16.15B | · | $14.05B | $12.94B | $12.76B | · | · | · | $12.30B | · | $12.07B | $12.14B | $11.61B | · | $11.52B | $11.84B | |
| Net Income TTM | $1.04B | · | $949M | $1.24B | $1.13B | · | · | · | · | · | $180M | $180M | $180M | · | $180M | $180M | |
| P/E | 18.2 | · | 19.2 | 15.4 | 14.8 | · | · | · | 17.2 | · | 9.1 | 11.3 | 12.5 | · | 10.6 | 7.2 | |
| Earnings Yield | 5.5% | · | 5.2% | 6.5% | 6.8% | · | · | · | 5.8% | · | 10.9% | 8.8% | 8.0% | · | 9.4% | 13.9% | |
| Payout Ratio | 35.6% | · | · | · | 37.8% | · | · | · | · | · | · | · | · | · | · | · |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2026-01-31 | 2025-05-03 | 2025-02-01 | 2024-11-02 | 2024-08-03 | |
|---|---|---|---|---|---|
| Виручка | $17.22B | — | $13.44B | — | — |
| Валова маржа % | 32.9% | — | 35.9% | — | — |
| Операційна маржа % | 6.4% | — | 11.0% | — | — |
| Чистий прибуток | $849M | — | $1.17B | — | — |
| Розбавлений EPS | $9.97 | — | $14.05 | — | — |
Баланс
| 2026-01-31 | 2025-05-03 | 2025-02-01 | 2024-11-02 | 2024-08-03 | |
|---|---|---|---|---|---|
| Поточний коефіцієнт | 1.5 | — | 1.8 | — | — |
| Коефіцієнт швидкої ліквідності | 0.3 | — | 0.5 | — | — |
Грошовий потік
| 2026-01-31 | 2025-05-03 | 2025-02-01 | 2024-11-02 | 2024-08-03 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $400M | — | $509M | — | — |
Останні новини Останні заголовки, що згадують цю компанію
Мої показники Ваш персональний список спостереження — вибрані рядки з Повних фундаментальних даних
📊
Виберіть показники, які для вас важливі — натисніть ➕ поруч із будь-яким рядком у Повних фундаментальних даних вище.
Ваш вибір збережено і він буде застосовуватися до всіх тікерів.