DRI Darden Restaurants, Inc. Common Stock
$211,10
Ціна · Чер 26, 2026
Фундаментальні показники станом на Бер 27, 2026
Діапазон 52 тижнів
$169–$223
79% of range
Рейтинг аналітиків
BUY
34 analysts
Цільова ціна
$226
+7% upside
P/E (TTM)
23.0
ROE
46.5%
Маржа чистого прибутку
8.7%
DRI Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$211.10
Капіталізація
$23.87B
P/E (TTM)
23.0
Прибуток на акцію (TTM)
$8.86
Виручка (TTM)
$12.08B
Дивідендна дохідність
2.8%
ROE
46.5%
Борг/Капітал
0.0
Діапазон 52 тижнів
$169 – $223
DRI 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
$12.08B
2018-05-27
→
2025-05-25
Прибуток на акцію
$8.86
2018-05-27
→
2025-05-25
Вільний грошовий потік
$1.06B
2018-05-27
→
2025-05-25
Маржа
8.7%
2018-05-27
→
2025-05-25
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
DRI
Медіана аналогів
P/E (TTM)
23.0
30.5
P/S (TTM)
2.0
3.3
P/B
10.3
9.6
EV / EBITDA
12.6
—
Price / FCF (Ціна / FCF)
22.5
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
DRI
Медіана аналогів
Gross Margin (Валова маржа)
20.5%
35.8%
Operating Margin (Операційна маржа)
11.3%
—
Net Profit Margin (Маржа чистого прибутку)
8.7%
8.0%
ROA
8.2%
11.1%
ROE
46.5%
27.0%
ROIC
52.2%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
DRI
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
0.0
0.0
Current Ratio (Поточний коефіцієнт)
0.4
1.1
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.1
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
DRI
Медіана аналогів
Revenue YoY (Виторг рік до року)
6.0%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
7.8%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
9.1%
—
EPS YoY
4.1%
—
Net Income YoY (Чистий прибуток рік до року)
2.1%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
DRI
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
62.7%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
2.8%
Коефіцієнт виплат
62.7%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 10 квітня 2026 р. | $1,5000 |
| 09 січня 2026 р. | $1,5000 |
| 10 жовтня 2025 р. | $1,5000 |
| 10 липня 2025 р. | $1,5000 |
| 10 квітня 2025 р. | $1,4000 |
| 10 січня 2025 р. | $1,4000 |
| 10 жовтня 2024 р. | $1,4000 |
| 10 липня 2024 р. | $1,4000 |
| 09 квітня 2024 р. | $1,3100 |
| 09 січня 2024 р. | $1,3100 |
| 06 жовтня 2023 р. | $1,3100 |
| 07 липня 2023 р. | $1,3100 |
| 06 квітня 2023 р. | $1,2100 |
| 09 січня 2023 р. | $1,2100 |
| 06 жовтня 2022 р. | $1,2100 |
| 07 липня 2022 р. | $1,2100 |
| 07 квітня 2022 р. | $1,1000 |
| 07 січня 2022 р. | $1,1000 |
| 07 жовтня 2021 р. | $1,1000 |
| 08 липня 2021 р. | $1,1000 |
DRI Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
34 аналітиків
- Активна купівля 9 26,5%
- Купівля 12 35,3%
- Утримувати 12 35,3%
- Продаж 1 2,9%
- Активний продаж 0 0,0%
12-місячна цільова ціна
26 аналітиків · 2026-06-23
Медіана
$230.00
Зараз
$211.10
Мін
$156.00
Макс
$276.00
Медіанна цільова ціна
$230.00
+9,0%
Середня цільова ціна
$226.23
+7,2%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.03%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 30 червня 2026 р. | $3.66 | $3.67 | -0.01% |
| 31 березня 2026 р. | $2.95 | $2.97 | -0.02% |
| 31 грудня 2025 р. | $2.08 | $2.12 | -0.04% |
| 30 вересня 2025 р. | $1.97 | $2.02 | -0.05% |
| 30 червня 2025 р. | $2.98 | $3.00 | -0.02% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| DRI | $23.87B | 23.0 | 6.0% | 8.7% | 46.5% | 20.5% |
| SBUX | $94.81B | 51.2 | 2.8% | 5.0% | -23.9% | — |
| DASH | — | 106.3 | 27.9% | 6.8% | — | — |
| YUM | — | 27.3 | 8.8% | 19.0% | -20.8% | — |
| CMG | — | 32.5 | 5.4% | 12.9% | 48.3% | — |
| QSR | $23.63B | 29.0 | 12.2% | 11.4% | 31.9% | — |
| ARMK | $10.25B | 32.0 | 6.3% | 1.8% | 10.6% | — |
| TXRH | $11.03B | 27.4 | 9.4% | 7.0% | 29.4% | — |
| BROS | — | 95.7 | 27.9% | 4.9% | 13.1% | — |
| CAVA | $6.99B | 111.4 | 22.4% | 5.4% | 8.3% | — |
| DPZ | $14.31B | 24.2 | 5.0% | 12.2% | -15.3% | 40.0% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 16
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.08B | $11.39B | $10.49B | $9.63B | $7.20B | $7.81B | $8.51B | $8.08B | $7.17B | $6.93B | $6.76B | $6.29B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | $4.99B | |
| Gross Profit | $2.47B | $2.29B | $1.99B | $1.90B | $1.40B | $1.17B | $1.59B | $1.49B | $1.33B | $1.30B | $1.18B | $1.04B | |
| SG&A Expense | $520M | $479M | $386M | $373M | $396M | $376M | $406M | $410M | $388M | $385M | $430M | $413M | |
| Operating Expenses | $10.71B | $10.08B | $9.29B | $8.47B | $6.55B | $7.76B | $7.68B | $7.31B | $6.49B | $6.31B | $6.40B | $5.98B | |
| Operating Income | $1.36B | $1.31B | $1.20B | $1.16B | $649M | $48M | $832M | $767M | $678M | $622M | $368M | $309M | |
| Interest Expense | · | · | $50M | $41M | $48M | $49M | $44M | $152M | $34M | $165M | $186M | $134M | |
| Other Non-op | · | · | $0 | $0 | $-9M | $-152M | $0 | $0 | · | · | · | · | |
| Pretax Income | $1.19B | $1.18B | $1.12B | $1.09B | $576M | $-161M | $782M | $606M | $637M | $450M | $175M | $175M | |
| Income Tax | $136M | $145M | $137M | $139M | $-56M | $-112M | $64M | $2M | $155M | $90M | $-21M | $-9M | |
| Net Income | $1.05B | $1.03B | $982M | $953M | $629M | $-52M | $713M | $596M | $479M | $375M | $710M | $286M | |
| EPS (Basic) | $8.93 | $8.57 | $8.06 | $7.46 | $4.83 | $-0.43 | $5.78 | $4.81 | $3.85 | $2.94 | $5.56 | $2.18 | |
| EPS (Diluted) | $8.86 | $8.51 | $7.99 | $7.39 | $4.77 | $-0.43 | $5.69 | $4.73 | $3.80 | $2.90 | $5.47 | $2.15 | |
| Shares (Basic) | 117,500,000 | 119,900,000 | 121,900,000 | 127,800,000 | 130,400,000 | 122,700,000 | 123,500,000 | 124,000,000 | 124,300,000 | 127,400,000 | 127,700,000 | 131,000,000 | |
| Shares (Diluted) | 118,400,000 | 120,800,000 | 122,900,000 | 129,000,000 | 131,800,000 | 122,700,000 | 125,400,000 | 126,000,000 | 126,000,000 | 129,300,000 | 129,700,000 | 133,200,000 | |
| EBITDA | $1.88B | $1.77B | $1.59B | $1.53B | $1000M | $404M | $1.17B | $1.08B | · | $912M | $687M | $304M |
Баланс 27
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $240M | $195M | $368M | $421M | $1.21B | $763M | $457M | $147M | $233M | $275M | $536M | $98M | |
| Receivables | $94M | $79M | $80M | $72M | $68M | $50M | $88M | $84M | $76M | $64M | $78M | $84M | |
| Inventory | $312M | $290M | $288M | $271M | $191M | $207M | $207M | $205M | $179M | $175M | $164M | $197M | |
| Prepaid Expense | $157M | $137M | $154M | $141M | $60M | $63M | $98M | $90M | $81M | $76M | $69M | $72M | |
| Current Assets | $938M | $823M | $998M | $1.18B | $1.87B | $1.10B | $893M | $554M | $588M | $820M | $1.06B | $1.98B | |
| PP&E (Net) | · | · | · | · | · | $2.76B | $2.55B | $2.43B | $2.27B | $2.04B | $3.22B | $3.38B | |
| PP&E (Gross) | · | · | · | · | · | $5.40B | $5.04B | $4.66B | $4.27B | $3.86B | $5.52B | $5.43B | |
| Accum. Depreciation | $3.87B | $3.61B | $3.32B | $3.07B | $2.79B | $2.60B | $2.44B | $2.19B | $1.96B | $1.79B | $2.28B | $2.03B | |
| Goodwill | $1.66B | $1.39B | $1.04B | $1.04B | $1.04B | $1.04B | $1.18B | $1.18B | $1.20B | $872M | $872M | $872M | |
| Intangibles | $14M | $16M | $11M | $13M | $15M | $17M | $50M | $57M | $20M | $23M | $8M | $9M | |
| Other Non-current Assets | $372M | $348M | $301M | $292M | $296M | $275M | $313M | $352M | $280M | $274M | $276M | $279M | |
| Total Assets | $12.59B | $11.32B | $10.24B | $10.14B | $10.66B | $9.95B | $5.89B | $5.47B | $5.29B | $4.58B | $5.99B | $7.08B | |
| Accounts Payable | $440M | $400M | $426M | $367M | $304M | $249M | $333M | $277M | $250M | $242M | $199M | $233M | |
| Short-term Debt | $0 | $87M | $0 | $0 | $0 | $270M | $0 | $0 | $0 | · | $0 | $208M | |
| Current Liabilities | $2.25B | $2.19B | $1.94B | $1.85B | $1.85B | $1.79B | $1.47B | $1.38B | $1.29B | $1.19B | $1.20B | $1.62B | |
| Capital Leases | $3.82B | $3.70B | $3.67B | $3.76B | $4.09B | $4.28B | $80M | $76M | $56M | $49M | $52M | $52M | |
| Deferred Tax | $279M | $232M | $142M | $201M | $222M | $56M | $157M | $114M | $146M | $255M | $342M | $286M | |
| Other Non-current Liabilities | $1.80B | $1.58B | $1.41B | $1.23B | $755M | $561M | $587M | $532M | $536M | $499M | $444M | $352M | |
| Total Liabilities | $10.28B | $9.08B | $8.04B | $7.94B | $7.84B | $7.61B | $3.50B | $3.27B | $3.19B | $2.63B | $3.66B | $4.93B | |
| Long-term Debt | $2.13B | $1.37B | $885M | $901M | $930M | $929M | $928M | $926M | $937M | $440M | $1.47B | $2.48B | |
| Total Debt | $0 | $87M | · | $901M | $930M | $1.20B | $928M | $926M | · | $440M | $1.47B | $2.70B | |
| Retained Earnings | $-16M | $-36M | $-32M | $-26M | $522M | $144M | $807M | $658M | $560M | $548M | $1.03B | $996M | |
| Treasury Stock | · | · | · | · | · | · | $0 | $8M | $8M | $8M | $8M | $8M | |
| AOCI | $32M | $26M | $3M | $-2M | $4M | $-18M | $-98M | $-85M | $-63M | $-87M | $-87M | $-128M | |
| Stockholders' Equity | $2.31B | $2.24B | $2.20B | $2.20B | $2.81B | $2.33B | $2.39B | $2.19B | $2.10B | $1.95B | $2.33B | $2.16B | |
| Liabilities + Equity | $12.59B | $11.32B | $10.24B | $10.14B | $10.66B | $9.95B | $5.89B | $5.47B | $5.29B | $4.58B | $5.99B | $7.08B | |
| Shares Outstanding | 117,000,000 | 118,900,000 | 121,100,000 | 123,900,000 | 130,800,000 | 129,900,000 | 123,100,000 | 123,500,000 | 125,400,000 | 126,200,000 | 126,700,000 | 132,300,000 |
Грошовий потік 19
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $516M | $460M | $388M | $368M | $351M | $356M | $337M | $313M | $273M | $290M | $319M | $304M | |
| Stock-based Comp | $79M | $68M | $68M | $60M | $72M | $53M | $60M | $43M | $41M | $37M | $54M | $39M | |
| Deferred Tax | $900.0K | $-700.0K | $-56M | $-26M | $166M | $-134M | $49M | $-21M | $-23M | $-11M | $42M | $-45M | |
| Restructuring | · | · | · | · | · | · | · | · | · | $100.0K | $38M | $18M | |
| Other Non-cash | $73M | $162M | $347M | $-188M | $-51M | $421M | $147M | $80M | · | $142M | $-174M | $-28M | |
| Operating Cash Flow | $1.71B | $1.62B | $1.55B | $1.26B | $1.19B | $717M | $1.27B | $1.02B | $916M | $820M | $874M | $555M | |
| CapEx | $645M | $601M | $565M | $377M | $255M | $460M | $452M | $396M | $293M | $228M | $296M | $415M | |
| Investing Cash Flow | $-1.28B | $-1.32B | $-568M | $-389M | $-264M | $-544M | $-463M | · | · | · | · | · | |
| Debt Issued | $750M | $1.10B | $0 | $0 | · | $0 | $0 | $300M | $500M | $0 | $0 | $0 | |
| Net Debt Issued | $750M | $500M | · | · | · | $0 | $0 | $-108M | · | $-1.10B | $-1.07B | $0 | |
| Stock Issued | $56M | $44M | $35M | $40M | $46M | $526M | $59M | $38M | $113M | $99M | $160M | $58M | |
| Stock Repurchased | $418M | $454M | $459M | $1.07B | $45M | $330M | $208M | $235M | $230M | $185M | $502M | $500.0K | |
| Net Stock Activity | $-363M | $-410M | $-423M | $-1.03B | $800.0K | $196M | $-148M | $-197M | · | $-86M | $-343M | $58M | |
| Dividends Paid | $658M | $628M | $590M | $563M | $203M | $322M | $371M | $314M | $279M | $268M | $279M | $288M | |
| Financing Cash Flow | $-386M | $-483M | $-1.03B | $-1.61B | $-479M | $139M | $-484M | · | · | · | · | · | |
| Net Change in Cash | $34M | $-196M | $-56M | $-743M | $451M | $306M | $310M | $-86M | $-42M | $-261M | $438M | $10M | |
| Taxes Paid | $148M | $136M | $47M | $103M | $62M | $300.0K | $24M | $26M | $106M | $128M | $291M | $90M | |
| Free Cash Flow | $1.06B | $1.02B | $988M | $888M | $939M | $258M | $816M | $624M | · | $592M | $578M | $141M | |
| Levered FCF | · | · | $944M | $852M | $886M | $242M | $775M | $472M | · | $460M | $369M | $-229 |
Прибутковість 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 20.5% | 19.9% | 18.7% | 19.8% | 19.5% | 15.0% | 18.7% | 18.5% | · | 18.8% | 17.4% | · | |
| Operating Margin | 11.3% | 11.5% | 11.5% | 12.1% | 9.0% | 0.61% | 9.8% | 9.5% | · | 9.0% | 5.4% | · | |
| Net Margin | 8.7% | 9.0% | 9.4% | 9.9% | 8.8% | -0.67% | 8.4% | 7.4% | · | 5.4% | 10.5% | 4.5% | |
| Pretax Margin | 9.8% | 10.3% | 10.7% | 11.4% | 8.0% | -2.1% | 9.2% | 7.5% | · | 6.5% | 2.6% | 2.8% | |
| EBITDA Margin | 15.6% | 15.6% | 15.2% | 15.9% | 13.9% | 5.2% | 13.7% | 13.4% | · | 13.2% | 10.2% | 4.8% | |
| ROA | 8.2% | 9.5% | 9.6% | 9.2% | 6.1% | -0.66% | 12.6% | 11.1% | · | 7.1% | 11.8% | 4.1% | |
| ROE | 46.5% | 46.5% | 46.3% | 42.5% | 23.4% | -2.2% | 30.3% | 27.6% | · | 19.4% | 31.0% | 13.4% | |
| ROIC | 52.2% | 49.5% | 47.9% | 32.7% | 19.0% | 0.41% | 23.0% | 24.5% | · | 20.8% | 10.8% | · |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.4 | 0.5 | 0.6 | 1.0 | 0.6 | 0.6 | 0.4 | · | 0.7 | 0.9 | 1.2 | |
| Quick Ratio | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 0.5 | 0.4 | 0.2 | · | 0.3 | 0.5 | 0.1 | |
| Debt / Equity | 0.0 | 0.0 | · | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | · | 0.2 | 0.6 | 1.3 | |
| LT Debt / Equity | · | · | · | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | · | 0.2 | 0.6 | 1.2 | |
| Interest Coverage | · | · | 23.9 | 28.4 | 13.7 | 1.0 | 18.8 | 5.0 | · | 3.8 | 2.0 | · |
Ефективність 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 1.1 | 1.0 | 0.9 | 0.7 | 1.0 | 1.5 | 1.5 | · | 1.3 | 1.1 | 0.9 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | · | 18.0 | |
| Receivables Turnover | 139.7 | 143.0 | 137.8 | 137.4 | 122.0 | 113.1 | 99.0 | 101.3 | · | 97.7 | 83.6 | 74.3 |
Темпи зростання 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.0% | 8.6% | 8.9% | 33.8% | -7.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.8% | 16.5% | 10.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 4.1% | 6.5% | 8.1% | 54.9% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 6.2% | 21.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 2.1% | 4.7% | 3.0% | 51.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 3.3% | 17.8% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 15.4% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 17
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $12.08B | $11.39B | $10.49B | $9.63B | $7.20B | $7.81B | $8.51B | $8.08B | $7.17B | $6.93B | $6.76B | $6.29B | |
| Net Income TTM | $1.05B | $1.03B | $982M | $953M | $629M | $-52M | $713M | $596M | $479M | $375M | $710M | $286M | |
| Market Cap | $23.87B | $17.55B | $19.53B | $15.62B | $18.73B | $9.98B | $14.79B | $10.85B | · | $8.52B | $7.42B | $5.86B | |
| Enterprise Value | $23.63B | $17.44B | · | $16.10B | $18.45B | $10.42B | $15.26B | $11.63B | · | $8.68B | $8.35B | $8.47B | |
| P/E | 23.0 | 17.3 | 20.2 | 17.1 | 30.0 | -178.7 | 21.1 | 18.6 | 23.1 | 23.3 | 10.7 | 20.6 | |
| P/S | 2.0 | 1.5 | 1.9 | 1.6 | 2.6 | 1.3 | 1.7 | 1.3 | · | 1.2 | 1.1 | 0.9 | |
| P/B | 10.3 | 7.8 | 8.9 | 7.1 | 6.7 | 4.3 | 6.2 | 4.9 | · | 4.4 | 3.2 | 2.7 | |
| P / Tangible Book | 37.4 | 21.0 | 16.9 | 13.6 | 10.6 | 7.8 | · | · | · | · | · | · | |
| P / Cash Flow | 14.0 | 10.8 | 12.6 | 12.3 | 15.7 | 13.9 | 11.7 | 10.6 | · | 10.4 | 8.5 | 10.6 | |
| P / FCF | 22.5 | 17.2 | 19.8 | 17.6 | 20.0 | 38.8 | 18.1 | 17.4 | · | 14.4 | 12.8 | 41.7 | |
| EV / EBITDA | 12.6 | 9.8 | · | 10.5 | 18.5 | 25.8 | 13.1 | 10.8 | · | 9.5 | 12.2 | 27.8 | |
| EV / FCF | 22.2 | 17.1 | · | 18.1 | 19.7 | 40.5 | 18.7 | 18.6 | · | 14.7 | 14.5 | 60.2 | |
| EV / Revenue | 2.0 | 1.5 | · | 1.7 | 2.6 | 1.3 | 1.8 | 1.4 | · | 1.3 | 1.2 | 1.3 | |
| Dividend Yield | 2.8% | 3.6% | 3.0% | 3.6% | 1.1% | 3.2% | 2.5% | 2.9% | · | 3.1% | 3.8% | 4.9% | |
| Earnings Yield | 4.3% | 5.8% | 5.0% | 5.9% | 3.3% | -0.56% | 4.7% | 5.4% | 4.3% | 4.3% | 9.3% | 4.9% | |
| Payout Ratio | 62.7% | 61.2% | 60.1% | 59.1% | 32.2% | -615.1% | 52.0% | 52.6% | · | 71.5% | 39.3% | 100.7% | |
| Annual Payout | $658M | $628M | $590M | $563M | $203M | $322M | $371M | $314M | $279M | $268M | $279M | $288M |
Звіт про прибутки та збитки 13
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.35B | $3.10B | $3.04B | $3.27B | $3.16B | $2.89B | $2.76B | $2.96B | $2.97B | $2.73B | $2.73B | $2.77B | $2.79B | $2.49B | $2.45B | $2.60B | |
| Gross Profit | $704M | $581M | $574M | $708M | $673M | $569M | $523M | $644M | $614M | $513M | $519M | $600M | $556M | $412M | $423M | $518M | |
| SG&A Expense | $122M | $118M | $136M | $133M | $117M | $144M | $126M | $103M | $108M | $115M | $153M | $100M | $107M | $90M | $88M | $85M | |
| Operating Expenses | $2.94B | $2.78B | $2.71B | $2.89B | $2.74B | $2.60B | $2.49B | $2.56B | $2.59B | $2.45B | $2.48B | $2.39B | $2.44B | $2.25B | $2.20B | $2.26B | |
| Operating Income | $406M | $320M | $339M | $383M | $418M | $292M | $269M | $395M | $387M | $278M | $253M | $374M | $350M | $233M | $244M | $338M | |
| Pretax Income | $357M | $272M | $294M | $336M | $373M | $246M | $232M | $360M | $351M | $241M | $223M | $352M | $330M | $213M | $224M | $319M | |
| Income Tax | $46M | $35M | $36M | $32M | $49M | $30M | $24M | $50M | $38M | $29M | $28M | $37M | $44M | $26M | $31M | $38M | |
| Net Income | $307M | $237M | $258M | $304M | $323M | $215M | $207M | $308M | $313M | $212M | $194M | $315M | $287M | $187M | $193M | $282M | |
| EPS (Basic) | $2.67 | $2.05 | $2.21 | $2.59 | $2.76 | $1.83 | $1.75 | $2.57 | $2.62 | $1.77 | $1.61 | $2.60 | $2.36 | $1.53 | $1.57 | $2.25 | |
| EPS (Diluted) | $2.65 | $2.03 | $2.19 | $2.56 | $2.74 | $1.82 | $1.74 | $2.56 | $2.60 | $1.76 | $1.59 | $2.57 | $2.34 | $1.52 | $1.56 | $2.23 | |
| Shares (Basic) | 115,000,000 | 115,900,000 | 116,700,000 | -235,700,000 | 117,200,000 | 117,500,000 | 118,500,000 | -240,300,000 | 119,400,000 | 119,900,000 | 120,900,000 | -244,500,000 | 121,400,000 | 122,100,000 | 122,900,000 | -258,700,000 | |
| Shares (Diluted) | 115,800,000 | 116,700,000 | 117,600,000 | -237,100,000 | 118,000,000 | 118,300,000 | 119,200,000 | -242,400,000 | 120,400,000 | 120,800,000 | 122,000,000 | -246,600,000 | 122,500,000 | 123,100,000 | 123,900,000 | -261,400,000 | |
| EBITDA | $548M | $458M | $474M | · | $550M | $420M | $391M | · | $505M | $391M | $363M | · | $448M | $330M | $340M | · |
Баланс 24
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $240M | $224M | $211M | $240M | $224M | $217M | $192M | $195M | $244M | $196M | $192M | $368M | $275M | $241M | $378M | $421M | |
| Receivables | $108M | $126M | $94M | $94M | $66M | $78M | $64M | $79M | $72M | $80M | $59M | · | $58M | $72M | $51M | · | |
| Inventory | $345M | $354M | $310M | $312M | $325M | $318M | $298M | $290M | $298M | $311M | $287M | · | $306M | $296M | $273M | · | |
| Prepaid Expense | $136M | $153M | $162M | $157M | $137M | $152M | $162M | $137M | $140M | $142M | $199M | · | $166M | $168M | $171M | · | |
| Current Assets | $1.01B | $1.04B | $933M | $938M | $881M | $880M | $820M | $823M | $876M | $868M | $836M | · | $891M | $892M | $941M | · | |
| Accum. Depreciation | · | · | · | $3.87B | · | · | · | $3.61B | · | · | · | · | · | · | · | · | |
| Goodwill | $1.66B | $1.66B | $1.66B | $1.66B | $1.65B | $1.65B | $1.39B | $1.39B | $1.40B | $1.39B | $1.38B | · | $1.04B | $1.04B | $1.04B | · | |
| Intangibles | · | · | · | $14M | · | · | · | $16M | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $412M | $388M | $388M | $372M | $370M | $370M | $359M | $348M | $340M | $330M | $317M | · | $294M | $296M | $291M | · | |
| Total Assets | $12.89B | $12.94B | $12.76B | $12.59B | $12.56B | $12.52B | $11.36B | $11.32B | $11.36B | $11.32B | $11.27B | · | $10.08B | $10.03B | $10.01B | · | |
| Accounts Payable | $451M | $461M | $469M | $440M | $417M | $408M | $401M | $400M | $406M | $424M | $420M | · | $424M | $435M | $407M | · | |
| Short-term Debt | $290M | $438M | $142M | $0 | $58M | $275M | $294M | $87M | $159M | $350M | $95M | · | · | $58M | · | · | |
| Current Liabilities | $2.61B | $2.65B | $2.35B | $2.25B | $2.28B | $2.40B | $2.32B | $2.19B | $2.27B | $2.38B | $2.09B | · | $1.95B | $1.91B | $1.83B | · | |
| Capital Leases | $3.75B | $3.83B | $3.88B | $3.82B | $3.90B | $3.94B | $3.64B | $3.70B | $3.77B | $3.82B | $3.88B | · | $3.74B | $3.73B | $3.75B | · | |
| Deferred Tax | $354M | $352M | $333M | $279M | $301M | $292M | $236M | $232M | $241M | $242M | $231M | · | $146M | $178M | $192M | · | |
| Other Non-current Liabilities | $1.93B | $1.89B | $1.84B | $1.80B | $1.75B | $1.69B | $1.63B | $1.58B | $1.52B | $1.47B | $1.44B | · | $1.32B | $1.30B | $1.29B | · | |
| Total Liabilities | $10.78B | $10.86B | $10.53B | $10.28B | $10.36B | $10.45B | $9.21B | $9.08B | $9.18B | $9.28B | $9.12B | · | $8.03B | $8.00B | $7.95B | · | |
| Long-term Debt | $2.14B | $2.14B | $2.14B | $2.13B | $2.12B | $2.12B | $1.39B | $1.37B | $1.37B | $1.37B | $1.48B | · | $881M | $886M | $895M | · | |
| Total Debt | $290M | $438M | $142M | · | $58M | $275M | $294M | · | $159M | $350M | $95M | · | $881M | $944M | $895M | · | |
| Retained Earnings | $-217M | $-236M | $-101M | $-16M | $-108M | $-219M | $-144M | $-36M | $-102M | $-228M | $-125M | · | $-169M | $-200M | $-152M | · | |
| AOCI | $24M | $18M | $26M | $32M | $33M | $29M | $26M | $26M | $30M | $27M | $16M | · | $100.0K | $6M | $400.0K | · | |
| Stockholders' Equity | $2.10B | $2.08B | $2.23B | $2.31B | $2.20B | $2.07B | $2.14B | $2.24B | $2.18B | $2.04B | $2.15B | $2.20B | $2.04B | $2.02B | $2.06B | $2.20B | |
| Liabilities + Equity | $12.89B | $12.94B | $12.76B | $12.59B | $12.56B | $12.52B | $11.36B | $11.32B | $11.36B | $11.32B | $11.27B | · | $10.08B | $10.03B | $10.01B | · | |
| Shares Outstanding | · | · | · | 117,000,000 | · | · | · | 118,900,000 | · | · | · | · | · | · | · | · |
Грошовий потік 16
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $142M | $138M | $135M | $135M | $132M | $128M | $122M | $120M | $118M | $112M | $110M | $97M | $98M | $97M | $96M | $93M | |
| Stock-based Comp | $18M | $24M | $25M | $15M | $16M | $14M | $35M | $11M | $14M | $14M | $30M | $15M | $14M | $18M | $20M | $11M | |
| Other Non-cash | · | · | $-155M | · | · | · | $-168M | · | · | · | $-125M | · | · | · | $252M | · | |
| Operating Cash Flow | $618M | $321M | $342M | $457M | $588M | $389M | $273M | $426M | $586M | $341M | $269M | $412M | $505M | $208M | $428M | $348M | |
| CapEx | $166M | $201M | $174M | $172M | $158M | $169M | $145M | $140M | $148M | $162M | $151M | $154M | $130M | $158M | $123M | $101M | |
| Investing Cash Flow | $-159M | $-205M | $-159M | $-179M | $-160M | $-790M | $-150M | $-149M | $-153M | $-169M | $-854M | $-159M | $-136M | $-155M | $-118M | $-108M | |
| Debt Issued | $0 | · | · | $0 | $0 | $750M | $0 | $0 | $0 | $500M | $600M | $0 | $0 | $0 | $0 | · | |
| Net Debt Issued | · | · | · | · | · | · | $0 | · | · | · | $600M | · | · | · | · | · | |
| Stock Issued | $6M | $4M | $9M | $17M | $17M | $12M | $10M | $7M | $11M | $4M | $22M | $17M | $7M | $5M | $6M | $4M | |
| Stock Repurchased | $127M | $224M | $183M | $51M | $53M | $142M | $172M | $97M | $33M | $181M | $143M | $35M | $124M | $100M | $199M | $237M | |
| Net Stock Activity | · | · | $-174M | · | · | · | $-163M | · | · | · | $-121M | · | · | · | $-193M | · | |
| Dividends Paid | $172M | $174M | $175M | $164M | $164M | $164M | $166M | $156M | $156M | $157M | $158M | $146M | $147M | $148M | $148M | $137M | |
| Financing Cash Flow | $-447M | $-103M | $-212M | $-262M | $-423M | $426M | $-127M | $-325M | $-375M | $-193M | $409M | $-170M | $-328M | $-190M | $-345M | $-374M | |
| Net Change in Cash | $10M | $13M | $-29M | $16M | $-3M | $25M | $-3M | $-48M | $48M | $-21M | $-176M | $81M | $35M | $-136M | $-36M | $-135M | |
| Taxes Paid | $34M | $43M | $-3M | $68M | $52M | $24M | $5M | $50M | $23M | $61M | $2M | $77M | $39M | $108M | $-177M | $23M | |
| Free Cash Flow | · | · | $168M | · | · | · | $128M | · | · | · | $118M | · | · | · | $305M | · |
Прибутковість 8
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 21.0% | 18.7% | 18.9% | · | 21.1% | 19.5% | 18.8% | · | 20.6% | 18.8% | 19.0% | · | 20.0% | 16.6% | 17.3% | · | |
| Operating Margin | 12.2% | 10.3% | 11.1% | · | 13.2% | 10.1% | 9.8% | · | 13.0% | 10.2% | 9.3% | · | 12.6% | 9.4% | 10.0% | · | |
| Net Margin | 9.2% | 7.6% | 8.5% | · | 10.2% | 7.4% | 7.5% | · | 10.5% | 7.8% | 7.1% | · | 10.3% | 7.5% | 7.9% | · | |
| Pretax Margin | 10.7% | 8.8% | 9.7% | · | 11.8% | 8.5% | 8.4% | · | 11.8% | 8.8% | 8.2% | · | 11.8% | 8.6% | 9.2% | · | |
| EBITDA Margin | 16.4% | 14.8% | 15.6% | · | 17.4% | 14.5% | 14.2% | · | 17.0% | 14.3% | 13.3% | · | 16.1% | 13.3% | 13.9% | · | |
| ROA | 2.4% | 1.9% | 2.1% | · | 2.7% | 1.8% | 1.8% | · | 2.9% | 2.0% | 1.8% | · | 2.8% | 1.8% | 1.9% | · | |
| ROE | 14.2% | 11.4% | 11.8% | · | 14.8% | 10.5% | 9.7% | · | 14.8% | 10.4% | 9.2% | · | 13.2% | 8.2% | 8.0% | · | |
| ROIC | 14.8% | 11.1% | 12.6% | · | 16.1% | 10.9% | 9.9% | · | 14.8% | 10.2% | 9.8% | · | 10.4% | 6.9% | 7.1% | · |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | |
| Debt / Equity | 0.1 | 0.2 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.0 | · | 0.4 | 0.5 | 0.4 | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.4 | 0.4 | 0.4 | · |
Ефективність 2
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.2 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | |
| Receivables Turnover | 38.6 | 30.4 | 38.6 | · | 45.8 | 36.6 | 44.8 | · | 45.8 | 35.9 | 49.7 | · | 50.6 | 35.3 | 41.4 | · |
Оцінка (TTM) 5
| Метрика | Тенденція | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $12.65B | $12.19B | $11.85B | · | $11.78B | $11.35B | $11.19B | · | $11.22B | $10.73B | $10.45B | · | $10.17B | $9.65B | $9.47B | · | |
| Net Income TTM | $1.13B | $1.03B | $1.00B | · | $1.06B | $947M | $927M | · | $1.01B | $880M | $861M | · | $914M | $820M | $864M | · | |
| P/E | 22.6 | 19.9 | 24.6 | · | 21.5 | 21.2 | 20.0 | · | 20.4 | 21.6 | 22.3 | · | 19.7 | 22.9 | 18.6 | · | |
| Earnings Yield | 4.4% | 5.0% | 4.1% | · | 4.7% | 4.7% | 5.0% | · | 4.9% | 4.6% | 4.5% | · | 5.1% | 4.4% | 5.4% | · | |
| Payout Ratio | · | · | 67.9% | · | · | · | 80.1% | · | · | · | 81.5% | · | · | · | 76.9% | · |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2025-05-25 | 2024-11-24 | 2024-08-25 | 2024-05-26 | 2023-05-28 | |
|---|---|---|---|---|---|
| Виручка | $12.08B | — | — | $11.39B | $10.49B |
| Валова маржа % | 20.5% | — | — | 19.9% | 18.7% |
| Операційна маржа % | 11.3% | — | — | 11.5% | 11.5% |
| Чистий прибуток | $1.05B | — | — | $1.03B | $982M |
| Розбавлений EPS | $8.86 | — | — | $8.51 | $7.99 |
Баланс
| 2025-05-25 | 2024-11-24 | 2024-08-25 | 2024-05-26 | 2023-05-28 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 0.0 | — | — | 0.0 | — |
| Поточний коефіцієнт | 0.4 | — | — | 0.4 | 0.5 |
| Коефіцієнт швидкої ліквідності | 0.1 | — | — | 0.1 | 0.2 |
Грошовий потік
| 2025-05-25 | 2024-11-24 | 2024-08-25 | 2024-05-26 | 2023-05-28 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $1.06B | — | — | $1.02B | $988M |
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.