CHEF The Chefs' Warehouse, Inc. - Common Stock
$76,56
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 29, 2026
Phạm vi 52 tuần
$53–$83
79% of range
Đánh giá của nhà phân tích
BUY
14 analysts
Mục tiêu giá
$85
+11% upside
P/E (TTM)
37.8
ROE
12.4%
Biên lợi nhuận ròng
1.7%
CHEF Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$76.56
Vốn Hóa
$2.58B
P/E (TTM)
37.8
EPS (TTM)
$1.68
Doanh thu (TTM)
$4.15B
Tỷ suất cổ tức
—
ROE
12.4%
D/E Nợ/Vốn chủ sở hữu
1.2
Phạm vi 52 tuần
$53 – $83
CHEF Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$4.15B
2016-12-30
→
2025-12-26
EPS
$1.68
2016-12-30
→
2025-12-26
Dòng tiền tự do
$88M
2016-12-30
→
2025-12-26
Biên lợi nhuận
1.7%
2016-12-30
→
2025-12-26
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
CHEF
Trung vị ngành
P/E (TTM)
37.8
29.8
P/S (TTM)
0.6
0.2
P/B
4.3
3.0
EV / EBITDA
16.2
—
Price / FCF (Giá / FCF)
29.4
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
CHEF
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
24.2%
17.0%
Operating Margin (Biên lợi nhuận hoạt động)
3.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
1.7%
0.63%
ROA
3.7%
2.0%
ROE
12.4%
7.7%
ROIC
7.5%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
CHEF
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
1.2
86.8
Current Ratio (Tỷ số thanh toán hiện hành)
2.0
1.3
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
CHEF
Trung vị ngành
Revenue YoY (Doanh thu YoY)
9.4%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
16.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
30.1%
—
EPS YoY
27.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
30.4%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
CHEF
Trung vị ngành
CHEF Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
14 nhà phân tích
- Mua mạnh 5 35,7%
- Mua 7 50,0%
- Giữ 2 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
8 nhà phân tích · 2026-05-15
Trung vị
$84.50
← Dưới tất cả các mục tiêu
$76.56
Thấp
$80.00
Cao
$90.00
Mục tiêu trung vị
$84.50
+10,4%
Mục tiêu trung bình
$84.88
+10,9%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.07%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.40 | $0.26 | 0.14% |
| Ngày 31 tháng 12 năm 2025 | $0.68 | $0.64 | 0.04% |
| Ngày 30 tháng 9 năm 2025 | $0.50 | $0.43 | 0.07% |
| Ngày 30 tháng 6 năm 2025 | $0.52 | $0.47 | 0.05% |
| Ngày 31 tháng 3 năm 2025 | $0.25 | $0.20 | 0.05% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| CHEF | $2.58B | 37.8 | 9.4% | 1.7% | 12.4% | 24.2% |
| SYY | $57.40B | 20.1 | 3.2% | 2.2% | 95.1% | 18.4% |
| USFD | $16.84B | 26.0 | 4.1% | 1.7% | 15.1% | 17.4% |
| PFGC | $13.55B | 40.1 | 8.6% | 0.54% | 7.8% | 11.7% |
| UNFI | $1.64B | -13.9 | 2.6% | -0.37% | -7.4% | 13.3% |
| ANDE | — | 32.6 | -2.2% | 0.87% | 7.3% | 6.5% |
| HFFG | $114M | -2.9 | 2.2% | -3.2% | -17.6% | 16.9% |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.15B | $3.79B | $3.43B | $2.61B | $1.75B | $1.11B | $1.59B | $1.44B | $1.30B | $1.19B | $1.05B | $833M | |
| Cost of Revenue | $3.15B | $2.88B | $2.62B | $1.99B | $1.36B | $863M | $1.21B | $1.10B | $972M | $892M | $778M | $628M | |
| Gross Profit | $1.00B | $914M | $814M | $619M | $390M | $248M | $387M | $349M | $329M | $301M | $269M | $205M | |
| SG&A Expense | $850M | $785M | $705M | $518M | $379M | $336M | $330M | $298M | · | · | · | · | |
| Operating Expenses | · | · | · | · | · | · | $0 | $0 | $288M | $254M | $228M | $172M | |
| Operating Income | $145M | $128M | $101M | $86M | $11M | $-103M | $51M | $49M | $41M | $47M | $40M | $33M | |
| Interest Expense | · | · | $45M | $44M | $18M | $21M | $18M | $21M | $23M | $42M | $13M | $8M | |
| Pretax Income | $104M | $80M | $55M | $42M | $-7M | $-124M | $32M | $28M | $18M | $6M | $28M | $25M | |
| Income Tax | $31M | $24M | $21M | $14M | $-2M | $-41M | $8M | $7M | $4M | $3M | $12M | $11M | |
| Net Income | $72M | $55M | $35M | $28M | $-5M | $-83M | $24M | $20M | $14M | $3M | $16M | $14M | |
| EPS (Basic) | $1.87 | $1.46 | $0.92 | $0.75 | $-0.13 | $-2.46 | $0.82 | $0.71 | $0.55 | $0.12 | $0.63 | $0.58 | |
| EPS (Diluted) | $1.68 | $1.32 | $0.88 | $0.73 | $-0.13 | $-2.46 | $0.81 | $0.70 | $0.54 | $0.12 | $0.63 | $0.57 | |
| Shares (Basic) | 38,719,025 | 37,914,060 | 37,633,672 | 37,094,220 | 36,744,304 | 33,716,157 | 29,532,342 | 28,703,265 | 26,118,482 | 25,919,480 | 25,532,172 | 24,638,135 | |
| Shares (Diluted) | 46,001,316 | 45,983,065 | 45,639,220 | 38,742,328 | 36,744,304 | 33,716,157 | 30,073,338 | 29,678,919 | 27,424,526 | 26,029,609 | 26,508,994 | 24,844,565 | |
| EBITDA | $199M | $169M | $134M | $110M | $33M | $-83M | $64M | $59M | $50M | $54M | $45M | $33M |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $121M | $115M | $50M | $159M | $115M | $193M | $140M | $42M | $42M | $33M | $2M | $3M | |
| Receivables | $392M | $366M | $334M | $260M | $173M | $96M | $175M | $162M | $142M | $128M | $124M | $97M | |
| Inventory | $386M | $316M | $285M | $246M | $144M | $83M | $124M | $113M | $102M | $87M | $93M | $76M | |
| Prepaid Expense | $71M | $71M | $63M | $56M | $38M | $33M | $14M | $12M | $11M | $16M | $9M | $10M | |
| Current Assets | $970M | $868M | $731M | $721M | $470M | $406M | $453M | $329M | $297M | $264M | $229M | $189M | |
| PP&E (Net) | · | · | $235M | $186M | $134M | $115M | $93M | $85M | $68M | $62M | $54M | $48M | |
| PP&E (Gross) | · | · | · | $305M | $233M | $195M | $156M | $137M | $103M | $90M | $77M | $66M | |
| Accum. Depreciation | $179M | $148M | $137M | $119M | $100M | $80M | $63M | $52M | $35M | $28M | $23M | $18M | |
| Goodwill | $363M | $356M | $356M | $287M | $222M | $215M | $198M | $184M | $173M | $164M | $156M | $79M | |
| Intangibles | $137M | $160M | $185M | $156M | $105M | $112M | $139M | $130M | $140M | $131M | $132M | $50M | |
| Other Non-current Assets | $11M | $7M | $6M | $3M | $4M | $4M | $4M | $4M | $3M | $6M | $4M | $5M | |
| Total Assets | $2.03B | $1.86B | $1.71B | $1.51B | $1.07B | $974M | $1.01B | $732M | $688M | $634M | $580M | $376M | |
| Accounts Payable | $276M | $267M | $201M | $163M | $118M | $58M | $94M | $88M | $70M | $66M | $65M | $43M | |
| Accrued Liabilities | $78M | $69M | $71M | $54M | $35M | $28M | $30M | $25M | $22M | $18M | $24M | $20M | |
| Current Liabilities | $473M | $425M | $386M | $284M | $197M | $118M | $150M | $126M | $108M | $107M | $103M | $77M | |
| Capital Leases | $202M | $187M | $184M | $151M | $127M | $109M | $121M | · | · | · | · | · | |
| Deferred Tax | $22M | $16M | $14M | $6M | $0 | $0 | $11M | $10M | $6M | $7M | $4M | $8M | |
| Other Non-current Liabilities | $6M | $4M | $2M | $13M | $5M | $4M | $10M | $10M | $11M | $8M | $17M | $8M | |
| Total Liabilities | $1.42B | $1.32B | $1.25B | $1.11B | $724M | $630M | $678M | $424M | $439M | $440M | $392M | $229M | |
| Long-term Debt | $650M | $672M | $713M | $675M | $393M | $396M | $392M | $278M | $318M | $333M | $274M | $144M | |
| Total Debt | $749M | $707M | $718M | $666M | $399M | $404M | $387M | $278M | $318M | $333M | $275M | $144M | |
| Common Stock | $407.0K | $402.0K | $396.0K | $386.0K | $380.0K | $373.0K | $304.0K | $300.0K | $284.0K | $263.0K | $263.0K | $250.0K | |
| Paid-in Capital | $405M | $399M | $356M | $338M | $314M | $304M | $212M | $207M | $167M | $127M | $125M | $98M | |
| Retained Earnings | $202M | $142M | $100M | $65M | $38M | $43M | $125M | $103M | $83M | $69M | $65M | $49M | |
| Treasury Stock | · | · | $0 | · | · | · | · | · | · | · | · | · | |
| AOCI | $-3M | $-4M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-693.0K | |
| Stockholders' Equity | $604M | $538M | $455M | $402M | $350M | $345M | $336M | $309M | $249M | $194M | $188M | $147M | |
| Liabilities + Equity | $2.03B | $1.86B | $1.71B | $1.51B | $1.07B | $974M | $1.01B | $732M | $688M | $634M | $580M | $376M | |
| Shares Outstanding | 40,679,813 | 40,248,884 | 39,665,796 | 38,599,390 | 37,887,675 | 37,274,768 | 30,341,941 | 29,968,483 | 28,442,208 | 26,280,469 | 26,290,675 | 25,031,267 |
Dòng tiền 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $54M | $41M | $33M | $24M | $22M | $20M | $13M | $10M | $9M | $7M | $6M | $3M | |
| Stock-based Comp | $21M | $18M | $20M | $14M | $11M | $9M | $4M | $4M | $3M | $3M | $4M | $1M | |
| Deferred Tax | $7M | $1M | $8M | $10M | $-2M | $-18M | $2M | $3M | $-703.0K | $3M | $-809.0K | $173.0K | |
| Amort. of Intangibles | $24M | $24M | $23M | $14M | $13M | $14M | $13M | $12M | $12M | $11M | $9M | $5M | |
| Other Non-cash | $-25M | $38M | $-34M | $-52M | $-47M | $115M | $1M | $8M | $6M | $23M | $14M | · | |
| Operating Cash Flow | $129M | $153M | $62M | $23M | $-20M | $43M | $45M | $45M | $31M | $39M | $38M | $10M | |
| CapEx | $41M | $50M | $57M | $46M | $39M | $7M | $16M | $20M | $12M | $17M | $22M | $24M | |
| Investing Cash Flow | $-47M | $-50M | $-179M | $-232M | $-49M | $-68M | $-44M | $-34M | $-42M | $-36M | $-129M | $-24M | |
| Debt Issued | · | $0 | $0 | $588M | $52M | $0 | $150M | $0 | $0 | · | · | · | |
| Net Debt Issued | $-13M | $-23M | $-29M | $588M | $52M | $0 | $150M | · | · | · | · | · | |
| Stock Issued | · | · | · | $0 | $0 | $86M | $0 | $0 | $34M | · | · | · | |
| Stock Repurchased | $15M | $17M | $0 | $0 | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-15M | $-17M | · | $0 | $0 | $86M | $0 | · | · | · | · | · | |
| Financing Cash Flow | $-76M | $-38M | $9M | $253M | $-9M | $78M | $97M | $-10M | $19M | $27M | $91M | $-3M | |
| Net Change in Cash | $6M | $65M | $-109M | $44M | $-78M | $53M | $98M | $906.0K | $9M | $30M | $-874.0K | $-17M | |
| Taxes Paid | $23M | $19M | $19M | $4M | $-230.0K | $308.0K | $6M | $5M | $333.0K | $6M | $11M | $11M | |
| Free Cash Flow | $88M | $104M | $4M | $-23M | $-59M | $36M | $29M | $25M | $19M | $22M | $16M | $-14M | |
| Levered FCF | · | · | $-24M | $-52M | $-71M | $22M | $15M | $10M | $1M | $118.1K | $8M | $-19M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.2% | 24.1% | 23.7% | 23.7% | 22.4% | 22.3% | 25.5% | 25.4% | 25.3% | 25.2% | 25.4% | 24.6% | |
| Operating Margin | 3.5% | 3.4% | 2.9% | 3.3% | 0.62% | -9.2% | 3.2% | 3.4% | 3.2% | 4.0% | 3.8% | 4.0% | |
| Net Margin | 1.7% | 1.5% | 1.0% | 1.1% | -0.28% | -7.5% | 1.5% | 1.4% | 1.1% | 0.25% | 1.5% | 1.7% | |
| Pretax Margin | 2.5% | 2.1% | 1.6% | 1.6% | -0.39% | -11.1% | 2.0% | 1.9% | 1.4% | 0.48% | 2.6% | 3.0% | |
| EBITDA Margin | 4.8% | 4.5% | 3.9% | 4.2% | 1.9% | -7.5% | 4.0% | 4.1% | 3.8% | 4.5% | 4.2% | 4.0% | |
| ROA | 3.7% | 3.1% | 2.1% | 2.1% | -0.48% | -8.3% | 2.8% | 2.9% | 2.2% | 0.50% | 3.4% | 3.9% | |
| ROE | 12.4% | 10.9% | 7.8% | 7.1% | -1.4% | -22.9% | 7.3% | 6.7% | 6.3% | 1.6% | 9.7% | 10.2% | |
| ROIC | 7.5% | 7.2% | 5.4% | 5.3% | 1.1% | -9.2% | 5.2% | 6.1% | 5.7% | 4.8% | 5.1% | 6.5% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 2.0 | 1.9 | 2.5 | 2.4 | 3.4 | 3.0 | 2.6 | 2.7 | 2.5 | 2.3 | 2.5 | |
| Quick Ratio | 1.1 | 1.1 | 1.0 | 1.5 | 1.5 | 2.5 | 2.1 | 1.6 | 1.7 | 1.5 | 1.2 | 1.3 | |
| Debt / Equity | 1.2 | 1.3 | 1.6 | 1.7 | 1.1 | 1.2 | 1.2 | 0.9 | 1.3 | 1.7 | 1.5 | 1.0 | |
| LT Debt / Equity | 1.2 | 1.3 | 1.5 | 1.6 | 1.1 | 1.2 | 1.1 | 0.9 | 1.3 | 1.6 | 1.4 | 0.9 | |
| Interest Coverage | · | · | 2.2 | 2.0 | 0.6 | -4.9 | 2.8 | 2.4 | 1.8 | 1.1 | 3.1 | 4.0 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.1 | 2.1 | 2.1 | 2.0 | 1.7 | 1.1 | 1.8 | 2.0 | 2.0 | 2.0 | 2.2 | 2.3 | |
| Inventory Turnover | 9.0 | 9.6 | 9.9 | 10.2 | 11.9 | 8.4 | 10.0 | 10.0 | 10.3 | 9.9 | 9.4 | 9.0 | |
| Receivables Turnover | 10.9 | 10.8 | 11.6 | 12.1 | 13.0 | 8.2 | 9.5 | 9.5 | 9.6 | 9.5 | 9.6 | 9.7 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.4% | 10.5% | 31.4% | 49.7% | 57.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 16.7% | 29.5% | 45.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 30.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 27.3% | 50.0% | 20.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 32.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 30.4% | 60.4% | 24.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 37.6% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.15B | $3.79B | $3.43B | $2.61B | $1.75B | $1.11B | $1.59B | $1.44B | $1.30B | $1.19B | $1.05B | $833M | |
| Net Income TTM | $72M | $55M | $35M | $28M | $-5M | $-83M | $24M | $20M | $14M | $3M | $16M | $14M | |
| Market Cap | $2.58B | $1.96B | $1.17B | $1.28B | $1.23B | $890M | $1.15B | $939M | $583M | $415M | $457M | $551M | |
| Enterprise Value | $3.21B | $2.55B | $1.84B | $1.79B | $1.52B | $1.10B | $1.40B | $1.17B | $859M | $715M | $729M | $692M | |
| P/E | 37.8 | 36.9 | 33.4 | 45.6 | -250.5 | -9.7 | 46.9 | 44.8 | 38.0 | 131.7 | 27.6 | 38.6 | |
| P/S | 0.6 | 0.5 | 0.3 | 0.5 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.4 | 0.7 | |
| P/B | 4.3 | 3.6 | 2.6 | 3.2 | 3.5 | 2.6 | 3.4 | 3.0 | 2.3 | 2.1 | 2.4 | 3.8 | |
| P / Tangible Book | 24.8 | 93.5 | · | · | 52.1 | 49.4 | · | · | · | · | · | · | |
| P / Cash Flow | 20.0 | 12.8 | 18.9 | 55.5 | -62.0 | 20.8 | 25.6 | 20.8 | 18.5 | 10.7 | 12.1 | 56.3 | |
| P / FCF | 29.4 | 18.9 | 277.2 | -56.6 | -21.0 | 24.8 | 39.8 | 37.2 | 30.4 | 18.6 | 28.4 | -38.3 | |
| EV / EBITDA | 16.2 | 15.1 | 13.7 | 16.3 | 46.3 | -13.3 | 21.8 | 19.9 | 17.3 | 13.2 | 16.2 | 21.0 | |
| EV / FCF | 36.6 | 24.6 | 435.8 | -78.9 | -25.9 | 30.7 | 48.3 | 46.5 | 44.8 | 32.1 | 45.4 | -48.0 | |
| EV / Revenue | 0.8 | 0.7 | 0.5 | 0.7 | 0.9 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | |
| Earnings Yield | 2.6% | 2.7% | 3.0% | 2.2% | -0.40% | -10.3% | 2.1% | 2.2% | 2.6% | 0.76% | 3.6% | 2.6% |
Báo cáo kết quả hoạt động kinh doanh 14
| Chỉ Số | Xu hướng | 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 | $1.06B | $1.14B | $1.02B | $1.03B | $951M | $1.03B | $931M | $955M | $874M | $950M | $882M | $882M | $720M | $791M | $662M | $648M | |
| Cost of Revenue | $802M | $866M | $774M | $781M | $725M | $783M | $707M | $726M | $665M | $722M | $674M | $673M | $550M | $604M | $504M | $492M | |
| Gross Profit | $257M | $277M | $247M | $254M | $226M | $251M | $225M | $229M | $209M | $229M | $208M | $208M | $170M | $187M | $158M | $156M | |
| SG&A Expense | $224M | $225M | $208M | $214M | $203M | $207M | $193M | $195M | $190M | $190M | $180M | $179M | $156M | $153M | $130M | $124M | |
| Operating Income | $33M | $43M | $39M | $40M | $23M | $46M | $32M | $34M | $16M | $38M | $26M | $25M | $12M | $30M | $22M | $28M | |
| Interest Expense | · | · | · | · | · | · | · | · | $13M | · | $11M | $12M | $10M | · | $11M | $4M | |
| Pretax Income | $23M | $33M | $28M | $30M | $12M | $34M | $20M | $22M | $3M | $26M | $14M | $13M | $2M | $5M | $11M | $23M | |
| Income Tax | $5M | $11M | $9M | $8M | $2M | $11M | $6M | $7M | $828.0K | $10M | $7M | $3M | $492.0K | $4M | $3M | $6M | |
| Net Income | $17M | $22M | $19M | $21M | $10M | $24M | $14M | $16M | $2M | $16M | $7M | $10M | $1M | $1M | $8M | $17M | |
| EPS (Basic) | $0.45 | $0.55 | $0.50 | $0.55 | $0.27 | $0.63 | $0.37 | $0.41 | $0.05 | $0.43 | $0.19 | $0.26 | $0.04 | $0.03 | $0.22 | $0.46 | |
| EPS (Diluted) | $0.40 | $0.50 | $0.44 | $0.49 | $0.25 | $0.56 | $0.34 | $0.37 | $0.05 | $0.40 | $0.19 | $0.25 | $0.04 | $0.06 | $0.21 | $0.42 | |
| Shares (Basic) | 38,795,537 | -77,435,476 | 38,575,691 | 38,883,019 | 38,695,791 | -75,695,176 | 37,863,580 | 37,924,931 | 37,820,725 | -75,200,136 | 37,692,588 | 37,634,127 | 37,507,093 | -74,063,391 | 37,120,926 | 37,100,968 | |
| Shares (Diluted) | 46,079,299 | -91,921,189 | 45,799,937 | 46,031,127 | 46,091,441 | -84,532,863 | 45,941,315 | 45,947,728 | 38,626,885 | -83,843,842 | 45,717,496 | 45,604,297 | 38,161,269 | -82,662,656 | 42,044,053 | 42,053,453 | |
| EBITDA | $48M | · | $39M | $40M | $35M | · | $32M | $34M | $25M | · | $34M | $34M | $19M | · | $28M | $34M |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 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 | $123M | $121M | $65M | $97M | $117M | $115M | $51M | $38M | $42M | · | $33M | $60M | $92M | · | $145M | $52M | |
| Receivables | $377M | $392M | $348M | $351M | $336M | $366M | $334M | $323M | $313M | · | $316M | $301M | $275M | · | $209M | $208M | |
| Inventory | $364M | $386M | $385M | $368M | $317M | $316M | $336M | $310M | $272M | · | $312M | $292M | $275M | · | $191M | $182M | |
| Prepaid Expense | $67M | $71M | $71M | $68M | $66M | $71M | $71M | $68M | $66M | · | $60M | $61M | $56M | · | $46M | $36M | |
| Current Assets | $931M | $970M | $869M | $883M | $835M | $868M | $792M | $741M | $693M | · | $722M | $714M | $697M | · | $591M | $478M | |
| PP&E (Net) | · | · | · | · | · | · | $270M | $260M | $251M | · | $209M | $206M | $196M | · | $159M | $156M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | $346M | $335M | $317M | · | $272M | $264M | |
| Accum. Depreciation | $190M | · | $178M | $162M | $161M | · | $165M | $155M | $146M | · | $137M | $129M | $121M | · | $113M | $108M | |
| Goodwill | $363M | $363M | $357M | $357M | $356M | $356M | $357M | $357M | $357M | $356M | $345M | $349M | $308M | $287M | $245M | $238M | |
| Intangibles | $132M | $137M | $144M | $148M | $154M | $160M | $167M | $172M | $179M | · | $200M | $196M | $168M | · | $116M | $119M | |
| Other Non-current Assets | $11M | $11M | $8M | $7M | $6M | $7M | $7M | $6M | $6M | · | $6M | $5M | $5M | · | $4M | $4M | |
| Total Assets | $1.99B | $2.03B | $1.92B | $1.91B | $1.84B | $1.86B | $1.77B | $1.72B | $1.67B | · | $1.66B | $1.65B | $1.55B | · | $1.25B | $1.14B | |
| Accounts Payable | $233M | $276M | $228M | $279M | $250M | $267M | $232M | $220M | $183M | · | $209M | $198M | $170M | · | $143M | $145M | |
| Accrued Liabilities | $84M | $78M | $77M | $73M | $74M | $69M | $66M | $62M | $63M | · | $75M | $72M | $72M | · | $49M | $45M | |
| Current Liabilities | $428M | $473M | $406M | $440M | $407M | $425M | $429M | $400M | $360M | · | $350M | $333M | $304M | · | $237M | $231M | |
| Capital Leases | $203M | $202M | $197M | $199M | $189M | $187M | $175M | $173M | $179M | · | $171M | $175M | $172M | · | $132M | $135M | |
| Deferred Tax | $24M | $22M | $21M | $17M | $16M | $16M | $20M | $17M | $15M | · | $9M | $7M | $6M | · | · | · | |
| Other Non-current Liabilities | $6M | $6M | $4M | $4M | $4M | $4M | $3M | $3M | $2M | · | $3M | $3M | $9M | · | $6M | $5M | |
| Total Liabilities | $1.38B | $1.42B | $1.34B | $1.35B | $1.30B | $1.32B | $1.29B | $1.25B | $1.22B | · | $1.22B | $1.23B | $1.15B | · | $868M | $763M | |
| Long-term Debt | $750M | $650M | $733M | $709M | $701M | $707M | $731M | $717M | $723M | · | $704M | $725M | $672M | · | $499M | $398M | |
| Total Debt | $750M | · | $733M | $709M | $701M | · | $731M | $717M | $723M | · | $701M | $721M | $668M | · | · | $398M | |
| Common Stock | $408.0K | $407.0K | $407.0K | $407.0K | $406.0K | $402.0K | $396.0K | $398.0K | $398.0K | · | $397.0K | $396.0K | $395.0K | · | $383.0K | $383.0K | |
| Paid-in Capital | $401M | $405M | $399M | $395M | $393M | $399M | $359M | $356M | $353M | · | $353M | $348M | $341M | · | $323M | $319M | |
| Retained Earnings | $211M | $202M | $180M | $165M | $152M | $142M | $124M | $117M | $102M | · | $84M | $77M | $67M | · | $64M | $56M | |
| Treasury Stock | · | · | · | · | · | · | · | $10M | $5M | · | · | · | · | · | · | · | |
| AOCI | $-3M | $-3M | $-3M | $-3M | $-4M | $-4M | $-3M | $-2M | $-2M | · | $-2M | $-2M | $-2M | · | $-2M | $-2M | |
| Stockholders' Equity | $609M | $604M | $577M | $558M | $542M | $538M | $480M | $462M | $448M | $455M | $435M | $423M | $406M | $402M | $385M | $374M | |
| Liabilities + Equity | $1.99B | $2.03B | $1.92B | $1.91B | $1.84B | $1.86B | $1.77B | $1.72B | $1.67B | · | $1.66B | $1.65B | $1.55B | · | $1.25B | $1.14B | |
| Shares Outstanding | 40,743,689 | 40,679,813 | 40,674,744 | 40,737,795 | 40,674,391 | 40,248,884 | 39,555,254 | 39,805,717 | 39,773,355 | 39,665,796 | 39,667,165 | 39,665,691 | 39,544,131 | 38,599,390 | 38,270,107 | 38,257,455 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 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 | $15M | $15M | $14M | $13M | $12M | $11M | $11M | $10M | $9M | $9M | $8M | $9M | $7M | $7M | $6M | $6M | |
| Stock-based Comp | $5M | $7M | $5M | $5M | $5M | $5M | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $3M | $3M | |
| Deferred Tax | $1M | $2M | $4M | $906.0K | $205.0K | $-4M | $2M | $3M | $334.0K | $5M | $2M | $867.0K | $123.0K | $2M | $2M | $4M | |
| Amort. of Intangibles | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $4M | $3M | $3M | |
| Other Non-cash | $-493.0K | · | · | · | $22M | · | · | · | $15M | · | · | · | $-16M | · | · | · | |
| Operating Cash Flow | $38M | $74M | $-9M | $15M | $50M | $73M | $20M | $29M | $31M | $42M | $9M | $13M | $-2M | $-9M | $12M | $9M | |
| CapEx | $8M | $8M | $11M | $10M | $12M | $8M | $8M | $16M | $17M | $22M | $12M | $14M | $9M | $14M | $8M | $9M | |
| Investing Cash Flow | $-8M | $-13M | $-11M | $-10M | $-12M | $-8M | $-8M | $-16M | $-17M | $-24M | $-13M | $-83M | $-60M | $-138M | $-18M | $-33M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $288M | $300M | $0 | |
| Net Debt Issued | $-6M | · | · | · | $-750.0K | · | · | · | $-7M | · | · | · | · | · | · | · | |
| Stock Repurchased | $10M | $-1.0K | $5M | $10M | $0 | $7M | $0 | $5M | $5M | $0 | $0 | $0 | $0 | · | · | · | |
| Net Stock Activity | $-10M | · | · | · | $0 | · | · | · | $-5M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-29M | $-5M | $-12M | $-24M | $-35M | $-656.0K | $537.0K | $-17M | $-21M | $-1M | $-23M | $38M | $-5M | $161M | $100M | $-4M | |
| Net Change in Cash | $2M | $56M | $-32M | $-20M | $2M | $64M | $12M | $-4M | $-8M | $17M | $-27M | $-32M | $-67M | $13M | $94M | $-28M | |
| Taxes Paid | $2M | $6M | $3M | $14M | $376.0K | $9M | $4M | $4M | $2M | $2M | $7M | $8M | $3M | $792.0K | $4M | $43.0K | |
| Free Cash Flow | $31M | · | · | · | $37M | · | · | · | $14M | · | · | · | $-11M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $5M | · | · | · | $-18M | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 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 | 24.3% | · | 24.2% | 24.6% | 23.8% | · | 24.1% | 24.0% | 23.9% | · | 23.5% | 23.6% | 23.6% | · | 23.8% | 24.1% | |
| Operating Margin | 3.1% | · | 3.8% | 3.9% | 2.4% | · | 3.4% | 3.5% | 1.8% | · | 2.9% | 2.9% | 1.7% | · | 3.3% | 4.3% | |
| Net Margin | 1.6% | · | 1.9% | 2.1% | 1.1% | · | 1.5% | 1.6% | 0.22% | · | 0.83% | 1.1% | 0.19% | · | 1.2% | 2.6% | |
| Pretax Margin | 2.1% | · | 2.8% | 2.9% | 1.3% | · | 2.2% | 2.3% | 0.32% | · | 1.6% | 1.5% | 0.26% | · | 1.7% | 3.6% | |
| EBITDA Margin | 4.5% | · | 3.8% | 3.9% | 3.7% | · | 3.4% | 3.5% | 2.9% | · | 3.9% | 3.9% | 2.6% | · | 4.2% | 5.2% | |
| ROA | 0.91% | · | 1.0% | 1.2% | 0.59% | · | 0.82% | 0.92% | 0.12% | · | 0.54% | 0.68% | 0.11% | · | · | 1.6% | |
| ROE | 3.0% | · | 3.6% | 4.2% | 2.1% | · | 3.1% | 3.5% | 0.45% | · | 1.9% | 2.4% | 0.37% | · | · | 4.8% | |
| ROIC | 1.9% | · | 2.0% | 2.3% | 1.5% | · | 1.8% | 2.0% | 0.96% | · | 1.2% | 1.6% | 0.82% | · | · | 2.6% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 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 | 2.2 | · | 2.1 | 2.0 | 2.1 | · | 1.8 | 1.9 | 1.9 | · | 2.1 | 2.1 | 2.3 | · | · | 2.1 | |
| Quick Ratio | 1.2 | · | 1.0 | 1.0 | 1.1 | · | 0.9 | 0.9 | 1.0 | · | 1.0 | 1.1 | 1.2 | · | · | 1.1 | |
| Debt / Equity | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 1.5 | 1.6 | 1.6 | · | 1.6 | 1.7 | 1.6 | · | · | 1.1 | |
| LT Debt / Equity | 1.2 | · | 1.2 | 1.2 | 1.3 | · | 1.4 | 1.4 | 1.5 | · | 1.6 | 1.7 | 1.6 | · | · | 1.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.2 | · | 2.2 | 2.1 | 1.2 | · | 2.1 | 6.2 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 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 | 0.6 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.6 | 0.5 | · | 0.7 | 0.6 | 0.5 | · | · | 0.6 | |
| Inventory Turnover | 2.4 | · | 2.1 | 2.3 | 2.5 | · | 2.2 | 2.4 | 2.4 | · | 3.0 | 2.8 | 2.6 | · | · | 3.2 | |
| Receivables Turnover | 3.0 | · | 3.0 | 3.1 | 2.9 | · | 2.9 | 3.1 | 3.0 | · | 3.8 | 3.5 | 3.2 | · | · | 3.8 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 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 | $4.07B | · | $3.94B | $3.87B | $3.71B | · | $3.64B | $3.59B | $3.36B | · | $3.15B | $2.91B | $2.54B | · | $2.31B | $2.07B | |
| Net Income TTM | $68M | · | $65M | $61M | $42M | · | $39M | $35M | $21M | · | $27M | $36M | $28M | · | $30M | $23M | |
| Market Cap | $2.43B | · | $2.38B | $2.59B | $2.17B | · | $1.65B | $1.56B | $1.50B | · | $840M | $1.42B | $1.35B | · | · | $1.49B | |
| Enterprise Value | $3.05B | · | $3.05B | $3.20B | $2.76B | · | $2.33B | $2.24B | $2.18B | · | $1.51B | $2.08B | $1.92B | · | · | $1.83B | |
| P/E | 37.7 | · | 38.5 | 43.8 | 52.9 | · | 44.0 | 45.5 | 71.1 | · | 30.7 | 38.9 | 48.0 | · | 39.8 | 67.1 | |
| P/S | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.5 | 0.5 | · | · | 0.7 | |
| P/B | 4.0 | · | 4.1 | 4.6 | 4.0 | · | 3.4 | 3.4 | 3.3 | · | 1.9 | 3.4 | 3.3 | · | · | 4.0 | |
| P / Tangible Book | 21.2 | · | 31.5 | 49.0 | 70.2 | · | · | · | · | · | · | · | · | · | · | 85.7 | |
| P / Cash Flow | 63.4 | · | · | · | 43.9 | · | · | · | 48.5 | · | · | · | -595.5 | · | · | · | |
| P / FCF | 79.4 | · | · | · | 58.4 | · | · | · | 108.3 | · | · | · | -122.9 | · | · | · | |
| EV / EBITDA | 63.7 | · | 78.3 | 79.6 | 78.9 | · | 73.2 | 66.0 | 86.3 | · | 44.3 | 61.2 | 101.7 | · | · | 54.8 | |
| EV / FCF | 99.9 | · | · | · | 74.1 | · | · | · | 157.5 | · | · | · | -175.4 | · | · | · | |
| EV / Revenue | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.7 | 0.8 | · | · | 0.9 | |
| Earnings Yield | 2.6% | · | 2.6% | 2.3% | 1.9% | · | 2.3% | 2.2% | 1.4% | · | 3.3% | 2.6% | 2.1% | · | 2.5% | 1.5% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-24 | |
|---|---|---|---|---|---|
| Doanh thu | $4.15B | $3.79B | $3.43B | $2.61B | $1.75B |
| Biên lợi nhuận gộp % | 24.2% | 24.1% | 23.7% | 23.7% | 22.4% |
| Biên lợi nhuận hoạt động % | 3.5% | 3.4% | 2.9% | 3.3% | 0.62% |
| Thu nhập ròng | $72M | $55M | $35M | $28M | $-5M |
| EPS pha loãng | $1.68 | $1.32 | $0.88 | $0.73 | $-0.13 |
Bảng cân đối kế toán
| 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-24 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 1.2 | 1.3 | 1.6 | 1.7 | 1.1 |
| Tỷ số thanh toán hiện hành | 2.0 | 2.0 | 1.9 | 2.5 | 2.4 |
| Tỷ lệ thanh toán nhanh | 1.1 | 1.1 | 1.0 | 1.5 | 1.5 |
Dòng tiền
| 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-24 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $88M | $104M | $4M | $-23M | $-59M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
Tín hiệu giao dịch Tín hiệu mua/bán gần đây với giá vào lệnh và tỷ lệ rủi ro/lợi nhuận
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.