DY Dycom Industries, Inc. Common Stock
$523,33
Giá · Tháng 5 29, 2026
Cơ bản tính đến Tháng 3 9, 2026
Phạm vi 52 tuần
$225–$566
87% of range
Đánh giá của nhà phân tích
BUY
20 analysts
Mục tiêu giá
$474
P/E (TTM)
38.1
ROE
17.4%
Biên lợi nhuận ròng
5.1%
DY Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$523.33
Vốn Hóa
$10.92B
P/E (TTM)
38.1
EPS (TTM)
$9.56
Doanh thu (TTM)
$5.55B
Tỷ suất cổ tức
—
ROE
17.4%
D/E Nợ/Vốn chủ sở hữu
1.5
Phạm vi 52 tuần
$225 – $566
DY 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
$5.55B
2017-07-29
→
2026-01-31
EPS
$9.56
2017-07-29
→
2026-01-31
Dòng tiền tự do
$402M
2017-07-29
→
2026-01-31
Biên lợi nhuận
5.1%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
DY
Trung vị ngành
P/E (TTM)
38.1
58.2
P/S (TTM)
2.0
3.0
P/B
5.9
6.7
EV / EBITDA
48.3
—
Price / FCF (Giá / FCF)
27.2
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
DY
Trung vị ngành
Net Profit Margin (Biên lợi nhuận ròng)
5.1%
4.5%
ROA
6.3%
7.2%
ROE
17.4%
19.8%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
DY
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
1.5
28.0
Current Ratio (Tỷ số thanh toán hiện hành)
2.7
1.3
Quick Ratio (Tỷ lệ thanh toán nhanh)
2.4
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
DY
Trung vị ngành
Revenue YoY (Doanh thu YoY)
17.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
13.4%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
11.6%
—
EPS YoY
20.7%
—
Net Income YoY (Lợi nhuận ròng YoY)
20.5%
—
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
DY
Trung vị ngành
DY 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
20 nhà phân tích
- Mua mạnh 7 35,0%
- Mua 12 60,0%
- Giữ 1 5,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
11 nhà phân tích · 2026-05-25
Trung vị
$475.00
Bây giờ
$523.33
Thấp
$415.00
Cao
$575.00
Mục tiêu trung vị
$475.00
-9,2%
Mục tiêu trung bình
$473.82
-9,5%
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
0.58%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2027 | $4.42 | $2.81 | — |
| Ngày 30 tháng 6 năm 2026 | $4.42 | $2.81 | 1.6% |
| Ngày 31 tháng 3 năm 2026 | $2.03 | $1.78 | 0.25% |
| Ngày 31 tháng 12 năm 2025 | $3.63 | $3.31 | 0.32% |
| Ngày 30 tháng 9 năm 2025 | $3.33 | $3.00 | 0.33% |
| Ngày 30 tháng 6 năm 2025 | $2.09 | $1.71 | 0.38% |
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 |
|---|---|---|---|---|---|---|
| DY | $10.92B | 38.1 | 17.9% | 5.1% | 17.4% | — |
| FIX | $32.83B | 32.3 | 29.5% | 11.2% | 46.3% | 24.1% |
| EME | $27.24B | 21.7 | 16.6% | 7.5% | 38.5% | 19.3% |
| MTZ | — | 42.9 | 16.2% | 2.8% | 12.9% | — |
| STRL | $9.40B | 32.6 | 17.7% | 11.7% | 30.3% | 23.0% |
| APG | $15.91B | -55.4 | 12.7% | 3.8% | 9.2% | 31.4% |
| IESC | $7.90B | 26.5 | 16.9% | 9.1% | 38.5% | 25.5% |
| VMI | — | 24.6 | 0.71% | 8.5% | 22.2% | 30.2% |
| AGX | $4.84B | 35.6 | 8.1% | 14.6% | 32.2% | 20.5% |
| ACM | $17.19B | 31.0 | 0.21% | 3.5% | 24.0% | 7.5% |
| LGN | — | — | 21.5% | -2.3% | -30.5% | 21.0% |
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 12
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.55B | $4.70B | $4.18B | $3.81B | $3.13B | $3.20B | $3.34B | $3.13B | · | $3.07B | $2.67B | |
| SG&A Expense | $445M | $393M | $328M | $293M | $262M | $260M | $255M | $269M | · | $239M | $217M | |
| Operating Expenses | $5.12B | $4.36B | $3.85B | $3.60B | $3.05B | $3.13B | $3.22B | $3.01B | · | $2.79B | $2.43B | |
| Other Non-op | $-10M | $-7M | $-7M | $-7M | $243.0K | $-1M | $-3M | $751.0K | · | $1M | $627.0K | |
| Pretax Income | $368M | $308M | $292M | $180M | $53M | $59M | $79M | $88M | · | $250M | $206M | |
| Income Tax | $87M | $74M | $73M | $38M | $4M | $25M | $21M | $25M | · | $93M | $78M | |
| Net Income | $281M | $233M | $219M | $142M | $49M | $34M | $57M | $63M | · | $157M | $129M | |
| EPS (Basic) | $9.68 | $8.02 | $7.46 | $4.81 | $1.60 | $1.08 | $1.82 | $2.01 | · | $5.01 | $3.98 | |
| EPS (Diluted) | $9.56 | $7.92 | $7.37 | $4.74 | $1.57 | $1.07 | $1.80 | $1.97 | · | $4.92 | $3.89 | |
| Shares (Basic) | 29,055,087 | 29,112,573 | 29,333,054 | 29,549,990 | 30,337,544 | 31,665,183 | 31,498,474 | 31,250,376 | · | 31,351,367 | 32,315,636 | |
| Shares (Diluted) | 29,423,339 | 29,481,791 | 29,698,926 | 29,996,591 | 30,844,211 | 32,090,578 | 31,821,782 | 31,990,168 | · | 31,984,731 | 33,115,755 | |
| EBITDA | $270M | $199M | $163M | $144M | $153M | $176M | $188M | $180M | · | $148M | $125M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $709M | $93M | $101M | $224M | $311M | $12M | $55M | $128M | $84M | $39M | $34M | |
| Receivables | $1.70B | $1.37B | $1.24B | $1.07B | $896M | $858M | $817M | $625M | $319M | $370M | $328M | |
| Inventory | $128M | $127M | $109M | $115M | $81M | $71M | $98M | $94M | $79M | $83M | $74M | |
| Prepaid Expense | $28M | $21M | $20M | $17M | $15M | $15M | $13M | $13M | $13M | $11M | · | |
| Other Current Assets | $40M | $35M | $42M | $39M | $31M | $29M | $32M | $29M | $40M | $24M | $16M | |
| Current Assets | $2.76B | $1.69B | $1.55B | $1.49B | $1.36B | $1.17B | $1.26B | $1.10B | $905M | $939M | $851M | |
| PP&E (Net) | $575M | $542M | $445M | $368M | $295M | $274M | $377M | $425M | $415M | $422M | $327M | |
| PP&E (Gross) | $1.69B | $1.59B | $1.48B | $1.39B | $1.24B | $1.12B | $1.14B | $1.07B | $969M | $935M | $781M | |
| Accum. Depreciation | $1.11B | $1.04B | $1.03B | $1.02B | $947M | $843M | $759M | $649M | $554M | $513M | $455M | |
| Goodwill | $1.44B | $330M | $312M | $273M | $272M | $272M | $326M | $326M | $322M | $322M | $310M | |
| Intangibles | $926M | $220M | $109M | $87M | $102M | $119M | $140M | $161M | $171M | $184M | $198M | |
| Other Non-current Assets | $108M | $47M | $25M | $26M | $32M | $47M | $47M | $89M | $28M | $33M | $34M | |
| Total Assets | $5.98B | $2.95B | $2.52B | $2.31B | $2.12B | $1.94B | $2.22B | $2.10B | $1.84B | $1.90B | $1.72B | |
| Accounts Payable | $497M | $223M | $222M | $208M | $156M | $159M | $120M | $119M | $92M | $133M | $115M | |
| Current Liabilities | $1.01B | $587M | $506M | $470M | $382M | $448M | $323M | $285M | $260M | $319M | $323M | |
| Capital Leases | $135M | $77M | $44M | $40M | $37M | $38M | $44M | $0 | · | · | · | |
| Deferred Tax | $85M | $32M | $50M | $60M | $56M | $48M | $76M | $66M | $57M | $104M | $77M | |
| Other Non-current Liabilities | $24M | $27M | $21M | $18M | $14M | $27M | $6M | $6M | $6M | $5M | $4M | |
| Total Liabilities | $4.12B | $1.71B | $1.46B | $1.44B | $1.36B | $1.13B | $1.35B | $1.29B | $1.12B | $1.23B | $1.16B | |
| Long-term Debt | · | $943M | $809M | $825M | $841M | $583M | $867M | · | · | · | · | |
| Total Debt | $2.81B | $933M | $791M | $807M | $823M | $502M | $844M | $868M | · | $738M | · | |
| Common Stock | $10M | $10M | $10M | $10M | $10M | $10M | $11M | $10M | $10M | $10M | $10M | |
| Retained Earnings | $1.47B | $1.22B | $1.04B | $855M | $748M | $801M | $830M | $772M | $710M | $652M | $538M | |
| AOCI | · | $0 | $-2M | $-2M | $-2M | $-2M | $-2M | $-1M | $-1M | $-1M | $-1M | |
| Stockholders' Equity | $1.86B | $1.24B | $1.05B | $869M | $759M | $811M | $869M | $804M | $725M | $672M | $557M | |
| Liabilities + Equity | $5.98B | $2.95B | $2.52B | $2.31B | $2.12B | $1.94B | $2.22B | $2.10B | $1.84B | $1.90B | $1.72B | |
| Shares Outstanding | 29,969,648 | 28,978,949 | 29,091,278 | 29,350,021 | 29,612,867 | 30,615,167 | 31,583,938 | 31,430,031 | 31,185,669 | 31,087,285 | 31,420,310 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $270M | $199M | $163M | $144M | $153M | $176M | $188M | $180M | · | $148M | $125M | |
| Stock-based Comp | $34M | $40M | $25M | $18M | $10M | $13M | $10M | $20M | · | $21M | $17M | |
| Deferred Tax | $53M | $-17M | $-11M | $5M | $8M | $-28M | $9M | $9M | · | $18M | $27M | |
| Amort. of Intangibles | $69M | $31M | $20M | $15M | $18M | $21M | $21M | $23M | · | $25M | $19M | |
| Other Non-cash | $4M | $-106M | $-138M | $-144M | $90M | $187M | $-206M | $-147M | · | $-88M | $-36M | |
| Operating Cash Flow | $643M | $349M | $259M | $165M | $309M | $382M | $58M | $124M | · | $256M | $276M | |
| CapEx | $241M | $250M | $218M | $201M | $157M | $58M | $121M | $165M | · | $201M | $186M | |
| Investing Cash Flow | $-1.84B | $-395M | $-306M | $-184M | $-152M | $-45M | $-101M | $-161M | · | $-209M | $-333M | |
| Net Debt Issued | · | · | · | · | · | · | $-25M | $0 | · | $0 | $-278M | |
| Stock Repurchased | $30M | $66M | $50M | $49M | $106M | $100M | $0 | $0 | · | $63M | $170M | |
| Net Stock Activity | $-30M | $-66M | $-50M | $-49M | $-106M | $-100M | $0 | $0 | · | $-63M | $-170M | |
| Financing Cash Flow | $1.81B | $38M | $-76M | $-67M | $142M | $-383M | $-31M | $81M | · | $-42M | $70M | |
| Net Change in Cash | · | · | · | · | · | · | · | $44M | · | $5M | $13M | |
| Taxes Paid | $84M | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $402M | $99M | $40M | $-36M | $152M | $324M | $-63M | $-41M | · | $55M | $75M |
Khả năng sinh lời 5
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 5.1% | 5.0% | 5.2% | 3.7% | 1.6% | 1.1% | 1.7% | 2.0% | · | -420.8% | -370.8% | |
| Pretax Margin | 6.6% | 6.6% | 7.0% | 4.7% | 1.7% | 1.8% | 2.4% | 2.8% | · | -670.2% | -594.3% | |
| EBITDA Margin | 4.9% | 4.2% | 3.9% | 3.8% | 4.9% | 5.5% | 5.6% | 5.7% | · | -395.8% | -359.9% | |
| ROA | 6.3% | 8.6% | 9.1% | 6.4% | 2.4% | 1.7% | 2.6% | 3.2% | · | 8.7% | · | |
| ROE | 17.4% | 18.9% | 20.8% | 16.5% | 6.2% | 4.0% | 6.5% | 7.8% | · | 25.6% | · |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 2.9 | 3.1 | 3.2 | 3.6 | 2.6 | 3.9 | 3.8 | · | 2.9 | · | |
| Quick Ratio | 2.4 | 2.5 | 2.7 | 2.7 | 3.2 | 1.9 | 2.7 | 2.6 | · | 1.3 | · | |
| Debt / Equity | 1.5 | 0.8 | 0.8 | 0.9 | 1.1 | 0.6 | 1.0 | 1.1 | · | 1.1 | · | |
| LT Debt / Equity | 1.5 | 0.8 | 0.8 | 0.9 | 1.1 | 0.6 | 1.0 | 1.1 | · | 1.1 | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.5 | 1.6 | · | -0.0 | · | |
| Receivables Turnover | 3.6 | 3.6 | 3.6 | 3.9 | 3.6 | 3.8 | 4.6 | 5.0 | · | -0.1 | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 17.9% | 12.6% | 9.6% | 21.7% | -2.1% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 13.4% | 14.5% | 9.3% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.6% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 20.7% | 7.5% | 55.5% | 201.9% | 46.7% | · | · | · | · | · | · | |
| EPS CAGR 3Y | 26.4% | 71.5% | 90.3% | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 55.0% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 20.5% | 6.6% | 53.9% | 192.8% | 41.5% | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 25.5% | 68.8% | 85.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 52.3% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.55B | $4.70B | $4.18B | $3.81B | $3.13B | $3.20B | $3.34B | $3.13B | · | $3.07B | $2.67B | |
| Net Income TTM | $281M | $233M | $219M | $142M | $49M | $34M | $57M | $63M | · | $157M | $129M | |
| Market Cap | $10.92B | $5.59B | $3.35B | $2.72B | $2.50B | $2.48B | $1.41B | $1.86B | · | $2.81B | · | |
| Enterprise Value | $13.02B | $6.43B | $4.04B | $3.30B | $3.02B | $2.97B | $2.20B | $2.60B | · | $3.51B | · | |
| P/E | 38.1 | 24.3 | 15.6 | 19.6 | 53.8 | 75.8 | 24.7 | 30.0 | · | 18.4 | 24.2 | |
| P/S | 2.0 | 1.2 | 0.8 | 0.7 | 0.8 | 0.8 | 0.4 | 0.6 | · | 0.9 | · | |
| P/B | 5.9 | 4.5 | 3.2 | 3.1 | 3.3 | 3.1 | 1.6 | 2.3 | · | 4.2 | · | |
| P / Tangible Book | · | 8.1 | 5.3 | 5.3 | 6.5 | 5.9 | · | · | · | · | · | |
| P / Cash Flow | 17.0 | 16.0 | 12.9 | 16.5 | 8.1 | 6.5 | 24.2 | 14.9 | · | 10.9 | · | |
| P / FCF | 27.2 | 56.7 | 82.8 | -75.3 | 16.5 | 7.7 | -22.5 | -45.9 | · | 50.8 | · | |
| EV / EBITDA | 48.3 | 32.4 | 24.8 | 22.9 | 19.8 | 16.9 | 11.7 | 14.5 | · | 23.7 | · | |
| EV / FCF | 32.4 | 65.2 | 99.8 | -91.4 | 19.9 | 9.2 | -35.1 | -64.2 | · | 63.5 | · | |
| EV / Revenue | 2.3 | 1.4 | 1.0 | 0.9 | 1.0 | 0.9 | 0.7 | 0.8 | · | 1.1 | · | |
| Earnings Yield | 2.6% | 4.1% | 6.4% | 5.1% | 1.9% | 1.3% | 4.0% | 3.3% | · | 5.5% | 4.1% |
Báo cáo kết quả hoạt động kinh doanh 13
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.46B | $1.45B | $1.38B | $1.26B | $1.08B | $1.27B | $1.20B | $1.14B | $952M | $1.14B | $1.04B | $1.05B | $917M | $1.04B | $972M | $876M | |
| Gross Profit | · | · | · | · | · | · | · | · | $161M | $249M | $211M | $192M | $152M | $192M | $174M | $131M | |
| SG&A Expense | $128M | $107M | $107M | $104M | $88M | $111M | $100M | $95M | $73M | $88M | $85M | $82M | $72M | $79M | $73M | $69M | |
| Operating Expenses | $1.41B | $1.30B | $1.24B | $1.17B | $1.03B | $1.17B | $1.10B | $1.06B | $910M | $1.02B | $953M | $973M | $874M | $965M | $907M | $852M | |
| Other Non-op | $-3M | $-1M | $-3M | $-3M | $-1M | $-1M | $-2M | $-3M | $-636.0K | $-1M | $-2M | $-3M | $-8M | $605.0K | $435.0K | $507.0K | |
| Pretax Income | $18M | $140M | $131M | $79M | $44M | $91M | $95M | $77M | $32M | $112M | $82M | $66M | $32M | $69M | $59M | $20M | |
| Income Tax | $2M | $34M | $34M | $18M | $12M | $22M | $26M | $15M | $8M | $29M | $22M | $15M | $7M | $15M | $15M | $694.0K | |
| Net Income | $16M | $106M | $97M | $61M | $33M | $70M | $68M | $63M | $23M | $84M | $60M | $52M | $25M | $54M | $44M | $20M | |
| EPS (Basic) | $0.53 | $3.67 | $3.37 | $2.11 | $1.13 | $2.39 | $2.35 | $2.15 | $0.81 | $2.85 | $2.05 | $1.75 | $0.84 | $1.83 | $1.48 | $0.66 | |
| EPS (Diluted) | $0.51 | $3.63 | $3.33 | $2.09 | $1.11 | $2.37 | $2.32 | $2.12 | $0.79 | $2.82 | $2.03 | $1.73 | $0.83 | $1.80 | $1.46 | $0.65 | |
| Shares (Basic) | -57,770,684 | 28,953,396 | 28,941,976 | 28,930,399 | -58,251,856 | 29,154,262 | 29,096,224 | 29,113,943 | -58,699,147 | 29,334,798 | 29,328,218 | 29,369,185 | -59,153,533 | 29,524,516 | 29,540,174 | 29,638,833 | |
| Shares (Diluted) | -58,413,037 | 29,330,297 | 29,242,455 | 29,263,624 | -58,986,816 | 29,481,003 | 29,435,895 | 29,551,709 | -59,383,587 | 29,689,316 | 29,610,946 | 29,782,251 | -60,045,187 | 29,978,795 | 29,943,422 | 30,119,561 | |
| EBITDA | · | $62M | $61M | $58M | · | $52M | $47M | $45M | · | $43M | $38M | $37M | · | $35M | $35M | $37M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $709M | $110M | $28M | $16M | $93M | $15M | $20M | $26M | · | $16M | $83M | $71M | · | $65M | $120M | $186M | |
| Receivables | $1.70B | $1.59B | $1.59B | $1.53B | $1.37B | $1.66B | $1.51B | $1.37B | · | $1.46B | $1.21B | $1.18B | · | $1.24B | $1.12B | $995M | |
| Inventory | $128M | $120M | $123M | $133M | $127M | $116M | $101M | $104M | · | $114M | $117M | $116M | · | $107M | $99M | $94M | |
| Prepaid Expense | $28M | $28M | $34M | $32M | $21M | $25M | $28M | $32M | · | $23M | $28M | $31M | · | $24M | $26M | $30M | |
| Other Current Assets | $40M | $41M | $44M | $46M | $35M | $43M | $52M | $55M | · | $45M | $52M | $54M | · | $43M | $44M | $47M | |
| Current Assets | $2.76B | $2.03B | $1.94B | $1.82B | $1.69B | $1.90B | $1.76B | $1.63B | · | $1.71B | $1.56B | $1.48B | · | $1.51B | $1.43B | $1.37B | |
| PP&E (Net) | $575M | $568M | $565M | $567M | $542M | $515M | $483M | $458M | · | $431M | $393M | $374M | · | $337M | $313M | $299M | |
| PP&E (Gross) | $1.69B | $1.64B | $1.61B | $1.61B | $1.59B | $1.55B | $1.51B | $1.49B | · | $1.45B | $1.42B | $1.40B | · | $1.34B | $1.30B | $1.26B | |
| Accum. Depreciation | $1.11B | $1.07B | $1.05B | $1.04B | $1.04B | $1.04B | $1.03B | $1.03B | · | $1.02B | $1.03B | $1.03B | · | $1.00B | $985M | $964M | |
| Goodwill | $1.44B | $333M | $333M | $331M | $330M | $332M | $320M | $315M | · | $310M | $273M | $273M | $273M | $272M | $272M | $272M | |
| Intangibles | $926M | $184M | $196M | $208M | $220M | $228M | $109M | $108M | · | $116M | $80M | $83M | · | $90M | $94M | $98M | |
| Other Non-current Assets | $108M | $96M | $76M | $63M | $47M | $35M | $26M | $22M | · | $25M | $22M | $25M | · | $26M | $28M | $31M | |
| Total Assets | $5.98B | $3.32B | $3.22B | $3.10B | $2.95B | $3.11B | $2.78B | $2.61B | · | $2.66B | $2.40B | $2.31B | · | $2.31B | $2.21B | $2.13B | |
| Accounts Payable | $497M | $297M | $265M | $259M | $223M | $241M | $234M | $213M | · | $215M | $205M | $196M | · | $201M | $188M | $176M | |
| Current Liabilities | $1.01B | $656M | $613M | $632M | $587M | $608M | $511M | $514M | · | $489M | $459M | $433M | · | $471M | $432M | $396M | |
| Capital Leases | $135M | $87M | $79M | $75M | $77M | $73M | $46M | $47M | · | $44M | $43M | $44M | · | $40M | $39M | $37M | |
| Deferred Tax | $85M | $85M | $68M | $32M | $32M | $32M | $44M | $52M | · | $58M | $61M | $62M | · | $59M | $62M | $58M | |
| Other Non-current Liabilities | $24M | $27M | $28M | $27M | $27M | $24M | $22M | $22M | · | $20M | $19M | $19M | · | $17M | $15M | $15M | |
| Total Liabilities | $4.12B | $1.84B | $1.85B | $1.84B | $1.71B | $1.88B | $1.62B | $1.53B | · | $1.61B | $1.43B | $1.41B | · | $1.45B | $1.41B | $1.37B | |
| Long-term Debt | · | $939M | $1.03B | $1.03B | · | $1.10B | $942M | $860M | · | $967M | $817M | $821M | · | $829M | $833M | $837M | |
| Total Debt | · | $939M | $1.03B | $1.03B | · | $1.10B | $942M | $860M | · | $967M | $817M | $821M | · | $829M | $833M | $837M | |
| Common Stock | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | · | $10M | $10M | $10M | · | $10M | $10M | $10M | |
| Retained Earnings | $1.47B | $1.45B | $1.34B | $1.25B | $1.22B | $1.20B | $1.13B | $1.06B | · | $1.03B | $943M | $883M | · | $838M | $784M | $747M | |
| AOCI | · | · | · | · | · | $0 | $0 | $0 | · | $-2M | $-2M | $-2M | · | $-2M | $-2M | $-2M | |
| Stockholders' Equity | $1.86B | $1.48B | $1.37B | $1.27B | $1.24B | $1.23B | $1.16B | $1.08B | $1.05B | $1.05B | $964M | $897M | $869M | $859M | $797M | $758M | |
| Liabilities + Equity | $5.98B | $3.32B | $3.22B | $3.10B | $2.95B | $3.11B | $2.78B | $2.61B | · | $2.66B | $2.40B | $2.31B | · | $2.31B | $2.21B | $2.13B | |
| Shares Outstanding | 29,969,648 | 28,955,901 | 28,948,365 | 28,924,326 | 28,978,949 | 29,175,619 | 29,098,029 | 29,091,158 | 29,091,278 | 29,337,537 | 29,332,495 | 29,318,085 | 29,350,021 | 29,556,182 | 29,457,520 | 29,543,766 |
Dòng tiền 12
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $88M | $62M | $61M | $58M | $55M | $52M | $47M | $45M | $45M | $43M | $38M | $37M | $37M | $35M | $35M | $37M | |
| Stock-based Comp | $9M | $8M | $8M | $9M | $9M | $14M | $9M | $8M | $6M | $6M | $6M | $7M | $6M | $5M | $5M | $3M | |
| Deferred Tax | $76.0K | $17M | $36M | $-149.0K | $490.0K | $-12M | $-8M | $2M | $-8M | $-3M | $-1M | $2M | $790.0K | $-3M | $5M | $2M | |
| Amort. of Intangibles | $33M | $12M | $12M | $12M | $10M | $10M | $6M | $6M | $7M | $6M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-cash | · | · | · | $-182M | · | · | · | $-155M | · | · | · | $-183M | · | · | · | $-126M | |
| Operating Cash Flow | $419M | $220M | $57M | $-54M | $328M | $66M | $-8M | $-37M | $325M | $-37M | $56M | $-85M | $246M | $-5M | $-12M | $-65M | |
| CapEx | $54M | $55M | $52M | $79M | $68M | $75M | $65M | $42M | $57M | $67M | $51M | $43M | $65M | $55M | $43M | $38M | |
| Investing Cash Flow | $-1.68B | $-48M | $-39M | $-69M | $-60M | $-216M | $-77M | $-42M | $-53M | $-180M | $-40M | $-34M | $-63M | $-49M | $-39M | $-33M | |
| Stock Repurchased | $0 | $0 | $0 | $30M | $36M | $0 | $0 | $30M | $29M | $0 | $0 | $20M | $20M | $0 | $10M | $19M | |
| Net Stock Activity | · | · | · | $-30M | · | · | · | $-30M | · | · | · | $-20M | · | · | · | $-19M | |
| Financing Cash Flow | $1.86B | $-91M | $-6M | $46M | $-191M | $146M | $78M | $5M | $-187M | $149M | $-4M | $-34M | $-25M | $-1M | $-14M | $-27M | |
| Free Cash Flow | · | · | · | $-133M | · | · | · | $-79M | · | · | · | $-128M | · | · | · | $-103M |
Khả năng sinh lời 5
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | · | 7.3% | 7.1% | 4.9% | · | 5.5% | 5.7% | 5.5% | · | 7.4% | 5.8% | 4.9% | · | 5.2% | 4.5% | 2.2% | |
| Pretax Margin | · | 9.7% | 9.5% | 6.2% | · | 7.2% | 7.9% | 6.8% | · | 9.9% | 7.8% | 6.3% | · | 6.6% | 6.0% | 2.3% | |
| EBITDA Margin | · | 4.3% | 4.4% | 4.6% | · | 4.1% | 3.9% | 4.0% | · | 3.7% | 3.6% | 3.6% | · | 3.4% | 3.6% | 4.2% | |
| ROA | · | 3.3% | 3.2% | 2.1% | · | 2.4% | 2.6% | 2.5% | · | 3.4% | 2.6% | 2.3% | · | 2.4% | 2.0% | 0.89% | |
| ROE | · | 7.8% | 7.7% | 5.2% | · | 6.1% | 6.5% | 6.3% | · | 8.8% | 6.8% | 6.2% | · | 6.5% | 5.6% | 2.5% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 3.1 | 3.2 | 2.9 | · | 3.1 | 3.4 | 3.2 | · | 3.5 | 3.4 | 3.4 | · | 3.2 | 3.3 | 3.5 | |
| Quick Ratio | · | 2.6 | 2.6 | 2.4 | · | 2.8 | 3.0 | 2.7 | · | 3.0 | 2.8 | 2.9 | · | 2.8 | 2.9 | 3.0 | |
| Debt / Equity | · | 0.6 | 0.8 | 0.8 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 0.8 | 0.9 | · | 1.0 | 1.0 | 1.1 | |
| LT Debt / Equity | · | 0.6 | 0.7 | 0.8 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 0.8 | 0.9 | · | 0.9 | 1.0 | 1.1 |
Hiệu quả 2
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.4 | |
| Receivables Turnover | · | 0.9 | 0.9 | 0.9 | · | 0.8 | 0.9 | 0.9 | · | 0.8 | 0.9 | 1.0 | · | 0.9 | 0.9 | 0.9 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $5.36B | $5.11B | $4.88B | · | $4.57B | $4.43B | $4.27B | · | $4.14B | $4.05B | $3.98B | · | $3.65B | $3.46B | $3.28B | |
| Net Income TTM | · | $335M | $297M | $262M | · | $224M | $238M | $230M | · | $220M | $191M | $174M | · | $118M | $93M | $67M | |
| Market Cap | · | $8.45B | $7.66B | $4.78B | · | $5.60B | $5.18B | $4.15B | · | $2.48B | $2.91B | $2.72B | · | $3.56B | $3.04B | $2.51B | |
| Enterprise Value | · | $9.28B | $8.66B | $5.79B | · | $6.69B | $6.10B | $4.99B | · | $3.44B | $3.65B | $3.46B | · | $4.32B | $3.75B | $3.16B | |
| P/E | · | 25.6 | 26.2 | 18.6 | · | 25.3 | 22.1 | 18.4 | · | 11.4 | 15.5 | 15.9 | · | 30.6 | 33.5 | 38.4 | |
| P/S | · | 1.6 | 1.5 | 1.0 | · | 1.2 | 1.2 | 1.0 | · | 0.6 | 0.7 | 0.7 | · | 1.0 | 0.9 | 0.8 | |
| P/B | · | 5.7 | 5.6 | 3.8 | · | 4.5 | 4.5 | 3.8 | · | 2.4 | 3.0 | 3.0 | · | 4.1 | 3.8 | 3.3 | |
| P / Tangible Book | · | 8.7 | 9.1 | 6.6 | · | 8.3 | 7.1 | 6.3 | · | 4.0 | 4.8 | 5.0 | · | 7.2 | 7.1 | 6.5 | |
| P / Cash Flow | · | · | · | -88.5 | · | · | · | -111.1 | · | · | · | -31.9 | · | · | · | -38.6 | |
| P / FCF | · | · | · | -35.8 | · | · | · | -52.3 | · | · | · | -21.2 | · | · | · | -24.3 | |
| EV / EBITDA | · | 149.3 | 142.4 | 99.2 | · | 128.6 | 131.0 | 110.3 | · | 80.8 | 96.0 | 93.0 | · | 121.9 | 106.1 | 86.2 | |
| EV / FCF | · | · | · | -43.4 | · | · | · | -62.8 | · | · | · | -27.1 | · | · | · | -30.6 | |
| EV / Revenue | · | 1.7 | 1.7 | 1.2 | · | 1.5 | 1.4 | 1.2 | · | 0.8 | 0.9 | 0.9 | · | 1.2 | 1.1 | 1.0 | |
| Earnings Yield | · | 3.9% | 3.8% | 5.4% | · | 4.0% | 4.5% | 5.4% | · | 8.8% | 6.4% | 6.3% | · | 3.3% | 3.0% | 2.6% |
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
| 2026-01-31 | 2025-01-25 | 2024-01-27 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Doanh thu | $5.55B | $4.70B | $4.18B | $3.81B | $3.13B |
| Thu nhập ròng | $281M | $233M | $219M | $142M | $49M |
| EPS pha loãng | $9.56 | $7.92 | $7.37 | $4.74 | $1.57 |
Bảng cân đối kế toán
| 2026-01-31 | 2025-01-25 | 2024-01-27 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 1.5 | 0.8 | 0.8 | 0.9 | 1.1 |
| Tỷ số thanh toán hiện hành | 2.7 | 2.9 | 3.1 | 3.2 | 3.6 |
| Tỷ lệ thanh toán nhanh | 2.4 | 2.5 | 2.7 | 2.7 | 3.2 |
Dòng tiền
| 2026-01-31 | 2025-01-25 | 2024-01-27 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $402M | $99M | $40M | $-36M | $152M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
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.