MANH Manhattan Associates, Inc. - Common Stock
$132,76
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 24, 2026
Phạm vi 52 tuần
$119–$247
11% of range
Đánh giá của nhà phân tích
BUY
19 analysts
Mục tiêu giá
$188
+42% upside
P/E (TTM)
48.1
ROE
74.1%
Biên lợi nhuận ròng
20.3%
MANH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$132.76
Vốn Hóa
$10.37B
P/E (TTM)
48.1
EPS (TTM)
$3.60
Doanh thu (TTM)
$1.08B
Tỷ suất cổ tức
—
ROE
74.1%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$119 – $247
MANH 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
$1.08B
2016-12-31
→
2025-12-31
EPS
$3.60
2016-12-31
→
2025-12-31
Dòng tiền tự do
$374M
2016-12-31
→
2025-12-31
Biên lợi nhuận
20.3%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
MANH
Trung vị ngành
P/E (TTM)
48.1
48.4
P/S (TTM)
9.6
12.8
P/B
33.0
10.0
Price / FCF (Giá / FCF)
27.7
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
MANH
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
25.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
20.3%
-14.7%
ROA
27.6%
-1.5%
ROE
74.1%
-1.3%
ROIC
68.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
MANH
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
1.3
1.5
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.2
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
MANH
Trung vị ngành
Revenue YoY (Doanh thu YoY)
3.8%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
12.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
13.0%
—
EPS YoY
2.6%
—
Net Income YoY (Lợi nhuận ròng YoY)
0.73%
—
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
MANH
Trung vị ngành
MANH 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
19 nhà phân tích
- Mua mạnh 7 36,8%
- Mua 8 42,1%
- Giữ 4 21,1%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
11 nhà phân tích · 2026-05-17
Trung vị
$186.00
← Dưới tất cả các mục tiêu
$132.76
Thấp
$145.00
Cao
$240.00
Mục tiêu trung vị
$186.00
+40,1%
Mục tiêu trung bình
$188.36
+41,9%
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
0.13%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $1.24 | $1.14 | 0.10% |
| Ngày 31 tháng 12 năm 2025 | $1.21 | $1.14 | 0.07% |
| Ngày 30 tháng 9 năm 2025 | $1.36 | $1.20 | 0.16% |
| Ngày 30 tháng 6 năm 2025 | $1.31 | $1.15 | 0.16% |
| Ngày 31 tháng 3 năm 2025 | $1.19 | $1.05 | 0.14% |
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 |
|---|---|---|---|---|---|---|
| MANH | $10.37B | 48.1 | 3.8% | 20.3% | 74.1% | — |
| DOCU | $10.45B | 35.7 | 8.2% | 9.6% | 15.8% | 79.4% |
| RIOT | $4.71B | -6.5 | 71.9% | -102.4% | -21.6% | — |
| SAIL | $9.16B | -30.1 | 24.3% | -25.2% | -4.0% | 64.5% |
| CIFR | $5.98B | -6.9 | 48.0% | -367.2% | -105.8% | — |
| YOU | — | — | 16.9% | 12.1% | 58.1% | — |
| CORZ | — | — | — | — | — | — |
| CWAN | — | -172.3 | 61.9% | — | — | — |
| PCOR | $11.04B | -108.6 | 14.8% | -7.6% | -8.1% | 79.5% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
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 | $1.08B | $1.04B | $929M | $767M | $664M | $586M | $618M | $559M | $595M | $605M | $556M | $492M | |
| Cost of Revenue | $472M | $471M | $431M | $358M | $298M | $270M | $285M | $241M | $246M | $250M | $235M | $213M | |
| R&D Expense | $145M | $138M | $127M | $112M | $98M | $84M | $88M | $72M | $58M | $55M | $54M | $49M | |
| SG&A Expense | $94M | $90M | $81M | $73M | $68M | $61M | $65M | $53M | $46M | $48M | $49M | $44M | |
| Operating Expenses | $802M | $781M | $719M | $614M | $529M | $472M | $502M | $425M | $409M | $410M | $395M | $365M | |
| Operating Income | $280M | $262M | $210M | $153M | $134M | $114M | $116M | $134M | $186M | $194M | $161M | $127M | |
| Other Non-op | $2M | $-811.0K | $-2M | $5M | $-329.0K | $-383.0K | $-562.0K | $1M | $-2M | $639.0K | $64.0K | $-394.0K | |
| Pretax Income | $286M | $267M | $214M | $158M | $134M | $114M | $116M | $136M | $185M | $196M | $163M | $128M | |
| Income Tax | $66M | $48M | $37M | $29M | $24M | $27M | $30M | $32M | $68M | $72M | $59M | $46M | |
| Net Income | $220M | $218M | $177M | $129M | $110M | $87M | $86M | $105M | $116M | $124M | $103M | $82M | |
| EPS (Basic) | $3.64 | $3.56 | $2.86 | $2.05 | $1.74 | $1.37 | $1.33 | $1.58 | $1.68 | $1.73 | $1.41 | $1.09 | |
| EPS (Diluted) | $3.60 | $3.51 | $2.82 | $2.03 | $1.72 | $1.36 | $1.32 | $1.58 | $1.68 | $1.72 | $1.40 | $1.08 | |
| Shares (Basic) | 60,473,000 | 61,303,000 | 61,817,000 | 62,768,000 | 63,445,000 | 63,538,000 | 64,397,000 | 66,201,000 | 69,175,000 | 71,674,000 | 73,443,000 | 74,995,000 | |
| Shares (Diluted) | 61,054,000 | 62,183,000 | 62,608,000 | 63,408,000 | 64,323,000 | 64,333,000 | 65,103,000 | 66,434,000 | 69,424,000 | 72,060,000 | 74,038,000 | 75,841,000 | |
| EBITDA | $280M | $262M | $210M | $153M | $134M | $114M | $116M | · | $186M | $194M | $161M | $134M |
Bảng cân đối kế toán 23
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $329M | $266M | $271M | $225M | $264M | $205M | $111M | $99M | $126M | $96M | $118M | $116M | |
| Short-term Investments | · | · | · | · | · | · | · | $1M | · | · | $10M | $9M | |
| Receivables | $215M | $205M | $181M | $167M | $124M | $109M | $101M | $100M | $92M | $100M | $97M | $87M | |
| Prepaid Expense | $40M | $22M | $21M | $19M | $17M | $15M | $14M | $11M | $9M | $10M | $9M | $7M | |
| Other Current Assets | $6M | $4M | $5M | $4M | $643.0K | $4M | $5M | $3M | $1M | $937.0K | $2M | $1M | |
| Current Assets | $583M | $503M | $479M | $415M | $408M | $334M | $232M | $215M | $228M | $207M | $237M | $230M | |
| PP&E (Net) | $23M | $14M | $12M | $13M | $14M | $18M | $23M | $14M | $15M | $17M | $21M | $17M | |
| PP&E (Gross) | $78M | $73M | $69M | $68M | $67M | $69M | $67M | $64M | $63M | $59M | $75M | $68M | |
| Accum. Depreciation | $55M | $59M | $57M | $55M | $53M | $51M | $44M | $49M | $47M | $42M | $54M | $51M | |
| Goodwill | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | |
| Other Non-current Assets | $44M | $36M | $32M | $25M | $20M | $14M | $13M | $10M | $7M | $8M | $7M | · | |
| Total Assets | $839M | $758M | $673M | $570M | $540M | $465M | $372M | $307M | $315M | $297M | $332M | $318M | |
| Accounts Payable | $22M | $27M | $25M | $26M | $20M | $18M | $21M | $18M | $14M | $12M | $11M | $12M | |
| Current Liabilities | $456M | $400M | $366M | $316M | $249M | $197M | $182M | $145M | $124M | $118M | $127M | $123M | |
| Capital Leases | $56M | $48M | $18M | $14M | $23M | $28M | $32M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | $37.0K | $53.0K | $69.0K | $53.0K | $35.0K | $4M | |
| Other Non-current Liabilities | $13M | $10M | $11M | $14M | $17M | $22M | $16M | $15M | $14M | $7M | $6M | $4M | |
| Common Stock | $598.0K | $609.0K | $615.0K | $621.0K | $631.0K | $635.0K | $635.0K | $649.0K | $678.0K | $702.0K | $728.0K | $741.0K | |
| Retained Earnings | $345M | $329M | $305M | $254M | $270M | $237M | $159M | $163M | $186M | $185M | $207M | $191M | |
| AOCI | $-31M | $-31M | $-27M | $-28M | $-20M | $-18M | $-18M | $-17M | $-12M | $-16M | $-12M | $-10M | |
| Stockholders' Equity | $315M | $299M | $278M | $227M | $251M | $219M | $142M | $147M | $175M | $169M | $195M | $182M | |
| Liabilities + Equity | $839M | $758M | $673M | $570M | $540M | $465M | $372M | $307M | $315M | $297M | $332M | $318M | |
| Shares Outstanding | 59,845,291 | 60,921,191 | 61,566,037 | 62,191,570 | 63,154,494 | 63,527,186 | 63,456,986 | 64,860,419 | 67,776,138 | 70,233,955 | 72,766,383 | 74,104,064 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $6M | $7M | $8M | $9M | $8M | $9M | $9M | $9M | $8M | $6M | |
| Stock-based Comp | $111M | $93M | $72M | $59M | $43M | $33M | $32M | $20M | $16M | $16M | $15M | $10M | |
| Deferred Tax | $18M | $-29M | $-29M | $-30M | $-2M | $1M | $-1M | $-4M | $2M | $2M | $2M | $-2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | $1M | $1M | $2M | · | · | |
| Restructuring | $3M | · | · | · | · | · | · | · | $3M | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | $-2M | |
| Operating Cash Flow | $389M | $295M | $246M | $180M | $185M | $141M | $147M | $137M | $164M | $139M | $120M | $94M | |
| CapEx | $15M | $9M | $5M | $7M | $4M | $3M | $15M | $7M | $6M | $7M | $11M | $9M | |
| Investing Cash Flow | $-15M | $-9M | $-5M | $-7M | $-4M | $-3M | $-14M | $-10M | $-6M | $3M | · | · | |
| Stock Repurchased | $315M | $286M | $196M | $204M | $120M | $44M | $121M | $149M | $132M | $168M | $112M | $99M | |
| Net Stock Activity | $-315M | $-286M | $-196M | $-204M | $-120M | $-44M | $-121M | · | $-132M | $-168M | $-112M | $-99M | |
| Financing Cash Flow | $-315M | $-286M | $-196M | $-204M | $-120M | $-44M | $-121M | $-149M | $-132M | $-163M | · | · | |
| Net Change in Cash | $63M | $-5M | $45M | $-38M | $59M | $94M | $12M | $-26M | $30M | $-23M | $3M | $-9M | |
| Taxes Paid | $47M | $83M | $67M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $374M | $286M | $241M | $173M | $181M | $138M | $132M | · | $158M | $133M | $109M | $85M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 25.9% | 25.1% | 22.6% | 19.9% | 20.2% | 19.4% | 18.8% | · | 31.2% | 32.1% | 123.0% | 94.5% | |
| Net Margin | 20.3% | 20.9% | 19.0% | 16.8% | 16.7% | 14.9% | 13.9% | · | 19.6% | 20.5% | 78.8% | 60.9% | |
| Pretax Margin | 26.4% | 25.6% | 23.0% | 20.6% | 20.2% | 19.4% | 18.8% | · | 31.1% | 32.4% | 124.0% | 95.1% | |
| EBITDA Margin | 25.9% | 25.1% | 22.6% | 19.9% | 20.2% | 19.4% | 18.8% | · | 31.2% | 32.1% | 123.0% | 99.2% | |
| ROA | 27.6% | 30.5% | 28.4% | 23.2% | 22.0% | 20.8% | 25.2% | · | 38.1% | 39.5% | 31.5% | 26.6% | |
| ROE | 74.1% | 75.7% | 72.3% | 60.7% | 45.2% | 42.9% | 58.4% | · | 67.7% | 68.1% | 54.8% | 45.1% | |
| ROIC | 68.4% | 71.6% | 62.3% | 54.9% | 44.2% | 40.0% | 60.2% | · | 66.9% | 72.7% | 52.5% | 44.7% |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.3 | 1.3 | 1.3 | 1.6 | 1.7 | 1.3 | · | 1.8 | 1.8 | 1.9 | 1.9 | |
| Quick Ratio | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.6 | 1.2 | · | 1.8 | 1.7 | 1.8 | 1.7 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.8 | · | 1.9 | 1.9 | 0.4 | 0.4 | |
| Receivables Turnover | 5.1 | 5.4 | 5.3 | 5.3 | 5.7 | 5.6 | 6.1 | · | 6.2 | 6.1 | 1.4 | 1.7 |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.8% | 12.2% | 21.1% | 15.6% | 13.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 12.1% | 16.2% | 16.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 2.6% | 24.5% | 38.9% | 18.0% | 26.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 21.0% | 26.8% | 27.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 21.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 0.73% | 23.7% | 36.9% | 16.7% | 26.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 19.5% | 25.5% | 26.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 20.3% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | $1.04B | $929M | $767M | $664M | $586M | $618M | $559M | $595M | $605M | $556M | $492M | |
| Net Income TTM | $220M | $218M | $177M | $129M | $110M | $87M | $86M | $105M | $116M | $124M | $103M | $82M | |
| Market Cap | $10.37B | $16.46B | $13.26B | $7.55B | $9.82B | $6.68B | $5.06B | · | $3.36B | $3.72B | $4.81B | $3.02B | |
| P/E | 48.1 | 77.0 | 76.4 | 59.8 | 90.4 | 77.3 | 60.4 | 26.8 | 29.5 | 30.8 | 47.3 | 37.7 | |
| P/S | 9.6 | 15.8 | 14.3 | 9.8 | 14.8 | 11.4 | 8.2 | · | 5.6 | 6.2 | 8.7 | 6.1 | |
| P/B | 33.0 | 55.0 | 47.6 | 33.3 | 39.2 | 30.5 | 35.6 | · | 19.2 | 22.0 | 24.6 | 16.6 | |
| P / Tangible Book | 41.1 | 69.5 | 61.4 | 45.9 | 52.1 | 42.7 | · | · | · | · | · | · | |
| P / Cash Flow | 26.6 | 55.8 | 53.8 | 42.0 | 53.0 | 47.4 | 34.4 | · | 20.5 | 26.7 | 40.1 | 32.0 | |
| P / FCF | 27.7 | 57.5 | 54.9 | 43.6 | 54.2 | 48.4 | 38.4 | · | 21.3 | 28.1 | 44.3 | 35.6 | |
| Earnings Yield | 2.1% | 1.3% | 1.3% | 1.7% | 1.1% | 1.3% | 1.7% | 3.7% | 3.4% | 3.2% | 2.1% | 2.6% |
Báo cáo kết quả hoạt động kinh doanh 15
| 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 | $282M | $270M | $276M | $272M | $263M | $256M | $267M | $265M | $255M | $238M | $238M | $231M | $221M | $198M | $198M | $192M | |
| Cost of Revenue | $127M | $122M | $120M | $116M | $115M | $113M | $119M | $120M | $119M | $107M | $111M | $109M | $104M | $90M | $96M | $89M | |
| R&D Expense | $37M | $39M | $36M | $35M | $35M | $33M | $34M | $35M | $35M | $31M | $33M | $32M | $31M | $27M | $29M | $28M | |
| SG&A Expense | $24M | $19M | $24M | $26M | $24M | $27M | $20M | $21M | $21M | $20M | $21M | $20M | $20M | $18M | $18M | $19M | |
| Operating Expenses | $217M | $203M | $200M | $199M | $200M | $195M | $192M | $197M | $197M | $179M | $185M | $181M | $174M | $153M | $161M | $155M | |
| Operating Income | $65M | $67M | $76M | $74M | $63M | $61M | $75M | $68M | $58M | $59M | $53M | $50M | $47M | $45M | $37M | $37M | |
| Other Non-op | $4M | $-3M | $3M | $715.0K | $1M | $-4M | $1M | $914.0K | $996.0K | $-4M | $2M | $1M | $143.0K | $232.0K | $2M | $2M | |
| Pretax Income | $69M | $68M | $78M | $75M | $65M | $63M | $76M | $69M | $59M | $60M | $55M | $52M | $47M | $46M | $38M | $39M | |
| Income Tax | $20M | $16M | $20M | $18M | $12M | $15M | $13M | $16M | $5M | $11M | $6M | $12M | $8M | $8M | $9M | $9M | |
| Net Income | $49M | $52M | $59M | $57M | $53M | $48M | $64M | $53M | $54M | $49M | $49M | $40M | $39M | $38M | $30M | $31M | |
| EPS (Basic) | $0.83 | $0.87 | $0.97 | $0.94 | $0.86 | $0.79 | $1.04 | $0.86 | $0.87 | $0.80 | $0.80 | $0.64 | $0.62 | $0.61 | $0.47 | $0.49 | |
| EPS (Diluted) | $0.82 | $0.86 | $0.96 | $0.93 | $0.85 | $0.77 | $1.03 | $0.85 | $0.86 | $0.78 | $0.79 | $0.63 | $0.62 | $0.59 | $0.47 | $0.49 | |
| Shares (Basic) | 59,688,000 | -121,390,000 | 60,381,000 | 60,612,000 | 60,870,000 | -122,912,000 | 61,169,000 | 61,421,000 | 61,625,000 | -123,895,000 | 61,639,000 | 61,862,000 | 62,211,000 | -125,991,000 | 62,592,000 | 62,954,000 | |
| Shares (Diluted) | 60,038,000 | -122,501,000 | 60,954,000 | 61,074,000 | 61,527,000 | -124,376,000 | 61,948,000 | 62,118,000 | 62,493,000 | -124,901,000 | 62,310,000 | 62,432,000 | 62,767,000 | -127,047,000 | 63,165,000 | 63,419,000 | |
| EBITDA | $65M | · | $76M | $74M | $63M | · | $75M | $68M | $58M | · | $53M | $50M | $47M | · | $37M | $37M |
Bảng cân đối kế toán 21
| 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 | $226M | $329M | $264M | $231M | $206M | $266M | $215M | $203M | $208M | · | $182M | $153M | $182M | · | $197M | $214M | |
| Receivables | $227M | $215M | $220M | $210M | $211M | $205M | $200M | $191M | $206M | · | $183M | $178M | $161M | · | $144M | $134M | |
| Prepaid Expense | $63M | $27M | $43M | $43M | $39M | $22M | $38M | $32M | $32M | · | $27M | $28M | $29M | · | $26M | $27M | |
| Other Current Assets | · | $6M | · | · | · | $4M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $516M | $583M | $526M | $483M | $455M | $503M | $452M | $426M | $445M | · | $393M | $360M | $372M | · | $367M | $375M | |
| PP&E (Net) | $25M | $23M | $20M | $16M | $14M | $14M | $13M | $13M | $13M | · | $11M | $12M | $12M | · | $12M | $12M | |
| PP&E (Gross) | · | $78M | · | · | · | $73M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $55M | · | · | · | $59M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | · | $62M | $62M | $62M | · | $62M | $62M | |
| Other Non-current Assets | $46M | $44M | $39M | $36M | $36M | $36M | $34M | $34M | $33M | · | $31M | $29M | $28M | · | $24M | $22M | |
| Total Assets | $741M | $839M | $769M | $745M | $708M | $758M | $698M | $665M | $675M | · | $573M | $527M | $531M | · | $515M | $514M | |
| Accounts Payable | $22M | $22M | $21M | $24M | $24M | $27M | $23M | $26M | $26M | · | $25M | $26M | $25M | · | $27M | $25M | |
| Current Liabilities | $467M | $456M | $400M | $407M | $405M | $400M | $362M | $363M | $372M | · | $333M | $331M | $323M | · | $284M | $271M | |
| Capital Leases | $56M | $56M | $48M | $49M | $47M | $48M | $50M | $51M | $52M | · | $16M | $12M | $13M | · | $17M | $19M | |
| Other Non-current Liabilities | $12M | $13M | $11M | $10M | $11M | $10M | $8M | $11M | $11M | · | $14M | $13M | $14M | · | $15M | $15M | |
| Common Stock | $591.0K | $598.0K | $602.0K | $604.0K | $607.0K | $609.0K | $610.0K | $612.0K | $615.0K | · | $616.0K | $617.0K | $620.0K | · | $624.0K | $627.0K | |
| Retained Earnings | $241M | $345M | $339M | $304M | $274M | $329M | $303M | $268M | $267M | · | $238M | $197M | $207M | · | $226M | $233M | |
| AOCI | $-36M | $-31M | $-30M | $-26M | $-30M | $-31M | $-26M | $-28M | $-28M | · | $-29M | $-27M | $-27M | · | $-29M | $-25M | |
| Stockholders' Equity | $205M | $315M | $309M | $279M | $245M | $299M | $278M | $241M | $240M | $278M | $210M | $171M | $181M | $227M | $198M | $209M | |
| Liabilities + Equity | $741M | $839M | $769M | $745M | $708M | $758M | $698M | $665M | $675M | · | $573M | $527M | $531M | · | $515M | $514M | |
| Shares Outstanding | 59,164,492 | 59,845,291 | 60,256,442 | 60,468,401 | 60,714,813 | 60,921,191 | 61,072,619 | 61,245,638 | 61,569,549 | · | 61,562,480 | 61,668,512 | 62,026,840 | · | 62,394,460 | 62,718,513 |
Dòng tiền 11
| 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 | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Stock-based Comp | $27M | $31M | $28M | $24M | $29M | $23M | $24M | $25M | $22M | $18M | $19M | $18M | $17M | $15M | $15M | $16M | |
| Restructuring | · | $0 | $0 | $8.0K | $3M | · | $0 | $0 | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $84M | $147M | $93M | $74M | $75M | $105M | $62M | $73M | $55M | $88M | $59M | $41M | $59M | $55M | $40M | $53M | |
| CapEx | $4M | $5M | $6M | $4M | $891.0K | $3M | $1M | $2M | $2M | $2M | $1M | $1M | $666.0K | $2M | $2M | $1M | |
| Investing Cash Flow | $-4M | $-5M | $-6M | $-4M | $-891.0K | $-3M | $-1M | $-2M | $-2M | $-2M | $-1M | $-1M | $-666.0K | $-2M | $-2M | $-1M | |
| Stock Repurchased | $179M | $77M | $52M | $50M | $136M | $45M | $52M | $76M | $114M | $331.0K | $27M | $67M | $102M | $25M | $51M | $51M | |
| Net Stock Activity | $-179M | · | · | · | $-136M | · | · | · | $-114M | · | · | · | $-102M | · | · | · | |
| Financing Cash Flow | $-179M | $-77M | $-52M | $-50M | $-136M | $-45M | $-52M | $-76M | $-114M | $-331.0K | $-27M | $-67M | $-102M | $-25M | $-51M | $-51M | |
| Net Change in Cash | $-103M | $65M | $33M | $25M | $-60M | $51M | $12M | $-5M | $-63M | $88M | $29M | $-28M | $-44M | $28M | $-17M | $-3M | |
| Free Cash Flow | $80M | · | · | · | $74M | · | · | · | $52M | · | · | · | $58M | · | · | · |
Khả năng sinh lời 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 23.0% | · | 27.5% | 27.1% | 24.0% | · | 28.2% | 25.7% | 22.6% | · | 22.4% | 21.9% | 21.3% | · | 18.6% | 19.4% | |
| Net Margin | 17.5% | · | 21.3% | 20.8% | 20.0% | · | 23.9% | 19.9% | 21.1% | · | 20.7% | 17.2% | 17.5% | · | 15.0% | 16.1% | |
| Pretax Margin | 24.6% | · | 28.4% | 27.4% | 24.6% | · | 28.6% | 26.0% | 23.0% | · | 23.1% | 22.3% | 21.4% | · | 19.4% | 20.6% | |
| EBITDA Margin | 23.0% | · | 27.5% | 27.1% | 24.0% | · | 28.2% | 25.7% | 22.6% | · | 22.4% | 21.9% | 21.3% | · | 18.6% | 19.4% | |
| ROA | 6.8% | · | 8.0% | 8.1% | 7.6% | · | 10.0% | 8.8% | 8.9% | · | 9.1% | 7.6% | 7.4% | · | 5.8% | 6.2% | |
| ROE | 21.9% | · | 20.0% | 21.9% | 21.7% | · | 26.1% | 25.7% | 25.6% | · | 24.2% | 20.9% | 19.5% | · | 13.6% | 14.6% | |
| ROIC | 22.5% | · | 18.3% | 20.2% | 21.0% | · | 22.6% | 21.6% | 22.1% | · | 22.8% | 22.8% | 21.4% | · | 14.3% | 13.9% |
Thanh khoản & Khả năng thanh toán 2
| 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 | 1.1 | · | 1.3 | 1.2 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.2 | 1.1 | 1.2 | · | 1.3 | 1.4 | |
| Quick Ratio | 1.0 | · | 1.2 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.0 | 1.1 | · | 1.2 | 1.3 |
Hiệu quả 2
| 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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Receivables Turnover | 1.3 | · | 1.3 | 1.4 | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.5 | 1.5 | 1.5 | · | 1.5 | 1.5 |
Định giá (TTM) 10
| 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 | $1.09B | · | $1.08B | $1.07B | $1.05B | · | $1.02B | $989M | $945M | · | $889M | $842M | $790M | · | $738M | $706M | |
| Net Income TTM | $217M | · | $232M | $226M | $223M | · | $220M | $196M | $182M | · | $158M | $139M | $130M | · | $128M | $129M | |
| Market Cap | $7.88B | · | $12.35B | $11.94B | $10.51B | · | $17.18B | $15.11B | $15.41B | · | $12.17B | $12.33B | $9.60B | · | $8.30B | $7.19B | |
| P/E | 37.4 | · | 54.4 | 54.0 | 48.2 | · | 79.7 | 78.8 | 86.3 | · | 78.7 | 90.4 | 75.2 | · | 66.2 | 56.7 | |
| P/S | 7.2 | · | 11.5 | 11.2 | 10.0 | · | 16.8 | 15.3 | 16.3 | · | 13.7 | 14.6 | 12.2 | · | 11.2 | 10.2 | |
| P/B | 38.4 | · | 39.9 | 42.8 | 42.9 | · | 61.8 | 62.8 | 64.3 | · | 57.9 | 72.3 | 53.0 | · | 41.9 | 34.4 | |
| P / Tangible Book | 55.1 | · | 50.0 | 55.1 | 57.5 | · | 79.7 | 84.7 | 86.9 | · | 82.3 | 113.8 | 80.8 | · | 61.1 | 49.1 | |
| P / Cash Flow | 93.7 | · | · | · | 139.6 | · | · | · | 281.5 | · | · | · | 163.6 | · | · | · | |
| P / FCF | 98.5 | · | · | · | 141.3 | · | · | · | 293.9 | · | · | · | 165.5 | · | · | · | |
| Earnings Yield | 2.7% | · | 1.8% | 1.8% | 2.1% | · | 1.2% | 1.3% | 1.2% | · | 1.3% | 1.1% | 1.3% | · | 1.5% | 1.8% |
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
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $1.08B | $1.04B | $929M | $767M | $664M |
| Biên lợi nhuận hoạt động % | 25.9% | 25.1% | 22.6% | 19.9% | 20.2% |
| Thu nhập ròng | $220M | $218M | $177M | $129M | $110M |
| EPS pha loãng | $3.60 | $3.51 | $2.82 | $2.03 | $1.72 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 1.3 | 1.3 | 1.3 | 1.3 | 1.6 |
| Tỷ lệ thanh toán nhanh | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $374M | $286M | $241M | $173M | $181M |
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.