NVST Envista Holdings Corporation Common Stock
$27,63
Giá · Tháng 7 2, 2026
Cơ bản tính đến Tháng 5 6, 2026
Phạm vi 52 tuần
$19–$30
76% of range
Đánh giá của nhà phân tích
HOLD
21 analysts
Mục tiêu giá
$30
+7% upside
P/E (TTM)
77.5
ROE
1.5%
Biên lợi nhuận ròng
1.7%
NVST Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$27.63
Vốn Hóa
$3.56B
P/E (TTM)
77.5
EPS (TTM)
$0.28
Doanh thu (TTM)
$2.72B
Tỷ suất cổ tức
—
ROE
1.5%
D/E Nợ/Vốn chủ sở hữu
0.5
Phạm vi 52 tuần
$19 – $30
NVST 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
$2.72B
2017-12-31
→
2025-12-31
EPS
$0.28
2017-12-31
→
2025-12-31
Dòng tiền tự do
$230M
2019-12-31
→
2025-12-31
Biên lợi nhuận
1.7%
2019-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
NVST
Trung vị ngành
P/E (TTM)
77.5
73.1
P/S (TTM)
1.3
6.5
P/B
1.1
7.5
EV / EBITDA
11.4
—
Price / FCF (Giá / FCF)
15.4
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
NVST
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
54.7%
62.2%
Operating Margin (Biên lợi nhuận hoạt động)
8.0%
—
Net Profit Margin (Biên lợi nhuận ròng)
1.7%
2.0%
ROA
0.85%
1.1%
ROE
1.5%
2.0%
ROIC
1.3%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
NVST
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.5
22.2
Current Ratio (Tỷ số thanh toán hiện hành)
2.4
4.8
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.9
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
NVST
Trung vị ngành
Revenue YoY (Doanh thu YoY)
8.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
1.9%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
7.1%
—
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
NVST
Trung vị ngành
NVST 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
21 nhà phân tích
- Mua mạnh 7 33,3%
- Mua 5 23,8%
- Giữ 9 42,9%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
13 nhà phân tích · 2026-07-02
Trung vị
$31.00
Trung bình
$29.69
Bây giờ
$27.63
Thấp
$21.00
Cao
$35.00
Mục tiêu trung vị
$31.00
+12,2%
Mục tiêu trung bình
$29.69
+7,5%
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
0.04%
Báo cáo tiếp theo
Tháng 7 29, 2026
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.36 | $0.32 | 0.04% |
| Ngày 31 tháng 12 năm 2025 | $0.38 | $0.33 | 0.05% |
| Ngày 30 tháng 9 năm 2025 | $0.32 | $0.28 | 0.04% |
| Ngày 30 tháng 6 năm 2025 | $0.26 | $0.24 | 0.02% |
| Ngày 31 tháng 3 năm 2025 | $0.24 | $0.21 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| NVST | $3.56B | 77.5 | 8.3% | 1.7% | 1.5% | 54.7% |
| PODD | $20.01B | 81.7 | 30.7% | 9.1% | 16.6% | 71.6% |
| GMED | — | 22.3 | 16.7% | 18.3% | 12.1% | — |
| GKOS | $6.49B | -34.4 | 32.3% | -37.0% | -26.4% | 55.7% |
| TFX | — | -6.0 | 17.2% | -45.5% | -24.6% | 56.2% |
| IRTC | $5.73B | -127.7 | 26.2% | -6.0% | -34.8% | 70.6% |
| ITGR | $2.69B | 27.1 | 8.0% | 5.5% | 6.0% | 27.0% |
| AXGN | $1.54B | -96.3 | 20.2% | -7.0% | -13.0% | 74.3% |
| TMDX | $4.17B | 25.0 | 37.1% | 31.4% | 48.1% | 59.9% |
| ABT | $250.18B | 33.7 | 5.7% | 14.7% | 13.1% | — |
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 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.72B | $2.51B | $2.57B | $2.57B | $2.51B | $1.93B | $2.28B | $2.84B | |
| Cost of Revenue | $1.23B | $1.14B | $1.13B | $1.09B | $1.08B | $874M | $936M | $1.24B | |
| Gross Profit | $1.49B | $1.37B | $1.44B | $1.47B | $1.43B | $1.05B | $1.35B | $1.60B | |
| R&D Expense | $114M | $99M | $94M | $100M | $100M | $87M | $133M | $172M | |
| SG&A Expense | $1.16B | $1.16B | $1.06B | $1.06B | $1.02B | $925M | $980M | $1.13B | |
| Operating Expenses | · | $2.27B | $2.18B | $2.13B | · | · | · | · | |
| Operating Income | $216M | $-1.04B | $32M | $319M | $306M | $44M | $236M | $298M | |
| Interest Expense | · | · | $63M | $38M | $54M | $62M | $4M | $0 | |
| Other Non-op | $-2M | $-100.0K | $-23M | $3M | $2M | $-1M | $2M | $3M | |
| Pretax Income | $177M | $-1.08B | $-55M | $284M | $254M | $-20M | $234M | $301M | |
| Income Tax | $130M | $34M | $45M | $46M | $-9M | $-62M | $50M | $70M | |
| Net Income | $47M | $-1.12B | $-100M | $243M | $340M | $33M | $218M | $231M | |
| EPS (Basic) | $0.28 | $-6.50 | $-0.60 | $1.49 | $2.11 | $0.21 | $1.60 | $1.80 | |
| EPS (Diluted) | $0.28 | $-6.50 | $-0.60 | $1.37 | $1.92 | $0.20 | $1.60 | $1.80 | |
| Shares (Basic) | 168,000,000 | 172,200,000 | 166,900,000 | 162,900,000 | 161,200,000 | 159,600,000 | 136,200,000 | 127,900,000 | |
| Shares (Diluted) | 169,200,000 | 172,200,000 | 166,900,000 | 177,600,000 | 177,600,000 | 164,100,000 | 136,400,000 | 127,900,000 | |
| EBITDA | $332M | $-915M | $167M | $457M | $424M | $166M | $406M | · |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.21B | $1.07B | $940M | $607M | $1.07B | $889M | $211M | $0 | |
| Receivables | $430M | $363M | $408M | $394M | $332M | $302M | $444M | $460M | |
| Inventory | $288M | $241M | $259M | $301M | $264M | $216M | $278M | $279M | |
| Prepaid Expense | $97M | $115M | $137M | $123M | $154M | $70M | $69M | $48M | |
| Current Assets | $2.03B | $1.79B | $1.74B | $1.42B | $1.84B | $1.59B | $1.00B | $787M | |
| PP&E (Net) | $297M | $277M | $310M | $294M | $264M | $275M | $290M | $262M | |
| PP&E (Gross) | $704M | $641M | $651M | $606M | $580M | $593M | $693M | $637M | |
| Accum. Depreciation | $408M | $364M | $341M | $312M | $315M | $319M | $403M | $375M | |
| Goodwill | $2.36B | $2.26B | $3.29B | $3.50B | $3.13B | $3.21B | $3.31B | $3.33B | |
| Intangibles | $627M | $650M | $954M | $1.09B | $1.05B | $1.15B | $1.29B | $1.39B | |
| Other Non-current Assets | $228M | $231M | $180M | $154M | $168M | $119M | $74M | $77M | |
| Total Assets | $5.68B | $5.35B | $6.61B | $6.59B | $6.57B | $6.88B | $6.16B | $5.84B | |
| Short-term Debt | $0 | $116M | $115M | $510M | $432M | $887M | $4M | · | |
| Current Liabilities | $853M | $879M | $781M | $1.24B | $1.21B | $1.68B | $709M | $641M | |
| Capital Leases | $110M | $119M | $110M | $121M | $120M | $153M | $186M | $0 | |
| Other Non-current Liabilities | $161M | $140M | $142M | $151M | $304M | $347M | $399M | $374M | |
| Long-term Debt | $1.45B | $1.39B | $1.51B | $1.38B | $1.32B | $1.79B | $1.32B | · | |
| Total Debt | $1.45B | $1.39B | $1.51B | $1.38B | $1.32B | $1.79B | $1.32B | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $0 | |
| Paid-in Capital | $3.88B | $3.84B | $3.76B | $3.70B | $3.73B | $3.68B | $3.59B | $0 | |
| Retained Earnings | $-440M | $-487M | $631M | $731M | $467M | $126M | $93M | $0 | |
| Treasury Stock | $224M | $50M | · | · | · | · | · | · | |
| AOCI | $-113M | $-371M | $-217M | $-225M | $-144M | $-92M | $-144M | $-78M | |
| Stockholders' Equity | $3.11B | $2.93B | $4.17B | $4.21B | $4.06B | $3.72B | $3.54B | $4.82B | |
| Liabilities + Equity | $5.68B | $5.35B | $6.61B | $6.59B | $6.57B | $6.88B | $6.16B | $5.84B | |
| Shares Outstanding | 163,800,000 | 172,200,000 | 173,300,000 | 163,700,000 | 162,000,000 | 160,200,000 | 158,700,000 | 100 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $116M | $123M | $136M | $138M | $118M | $122M | $120M | $130M | |
| Stock-based Comp | $38M | $35M | $31M | $30M | $28M | $23M | $18M | · | |
| Amort. of Intangibles | $76M | $82M | $100M | $106M | $82M | $87M | $86M | $91M | |
| Restructuring | $0 | $0 | $1M | $5M | $11M | $89M | $13M | $24M | |
| Other Non-cash | $75M | $1.30B | $210M | $-229M | $-125M | $118M | $51M | · | |
| Operating Cash Flow | $276M | $336M | $276M | $183M | $362M | $284M | $398M | $400M | |
| CapEx | $45M | $34M | $58M | $76M | $55M | $48M | $78M | $72M | |
| Investing Cash Flow | $-51M | $-55M | $-62M | $-657M | $263M | $-69M | $-78M | $-76M | |
| Stock Issued | · | · | · | · | $0 | $0 | $643M | $0 | |
| Net Stock Activity | · | · | · | · | $0 | $0 | $643M | · | |
| Financing Cash Flow | $-171M | $-104M | $119M | $12M | $-466M | $492M | $-108M | $-325M | |
| Net Change in Cash | $143M | $129M | $333M | $-467M | $185M | $678M | $211M | $0 | |
| Taxes Paid | $80M | $33M | $99M | · | · | · | · | · | |
| Free Cash Flow | $230M | $303M | $218M | $107M | $307M | $236M | $320M | · | |
| Levered FCF | · | · | $102M | $75M | $251M | $305M | $317M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 54.7% | 54.7% | 56.1% | 57.4% | 56.9% | 50.7% | 55.0% | · | |
| Operating Margin | 8.0% | -41.3% | 1.2% | 12.4% | 12.2% | 1.5% | 10.1% | · | |
| Net Margin | 1.7% | -44.6% | -3.9% | 9.5% | 13.6% | 1.5% | 7.9% | · | |
| Pretax Margin | 6.5% | -43.2% | -2.1% | 11.1% | 10.1% | -1.3% | 10.0% | · | |
| EBITDA Margin | 12.2% | -36.4% | 6.5% | 17.8% | 16.9% | 7.3% | 14.8% | · | |
| ROA | 0.85% | -18.7% | -1.5% | 3.7% | 5.1% | 0.51% | 3.6% | · | |
| ROE | 1.5% | -37.2% | -2.4% | 5.9% | 8.8% | 0.92% | 5.2% | · | |
| ROIC | 1.3% | -24.7% | 1.0% | 4.8% | 5.9% | -0.67% | 4.5% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 2.0 | 2.2 | 1.2 | 1.5 | 0.9 | 1.4 | · | |
| Quick Ratio | 1.9 | 1.6 | 1.7 | 0.8 | 1.2 | 0.7 | 0.9 | · | |
| Debt / Equity | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | · | |
| LT Debt / Equity | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | · | |
| Interest Coverage | · | · | 0.5 | 8.3 | 5.7 | 0.5 | 79.3 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | · | |
| Inventory Turnover | 4.7 | 4.6 | 4.0 | 3.9 | 4.5 | 4.1 | 4.5 | · | |
| Receivables Turnover | 6.9 | 6.5 | 6.4 | 7.1 | 7.9 | 5.7 | 6.1 | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.3% | -2.2% | -0.10% | 2.4% | 30.1% | · | · | · | |
| Revenue CAGR 3Y | 1.9% | 0.02% | 10.0% | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.1% | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -28.6% | 860.0% | · | · | · | |
| EPS CAGR 3Y | -41.1% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 7.0% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -28.6% | 922.5% | · | · | · | |
| Net Income CAGR 3Y | -42.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 7.1% | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.72B | $2.51B | $2.57B | $2.57B | $2.51B | $1.93B | $2.28B | · | |
| Net Income TTM | $47M | $-1.12B | $-100M | $243M | $340M | $33M | $218M | · | |
| Market Cap | $3.56B | $3.32B | $4.13B | $5.49B | $7.28B | $5.40B | $4.70B | · | |
| Enterprise Value | $3.79B | $3.65B | $4.70B | $6.27B | $7.52B | $6.30B | $5.81B | · | |
| P/E | 77.5 | -3.0 | -40.1 | 24.6 | 23.5 | 168.7 | 18.5 | · | |
| P/S | 1.3 | 1.3 | 1.6 | 2.1 | 2.9 | 2.8 | 2.1 | · | |
| P/B | 1.1 | 1.1 | 1.0 | 1.3 | 1.8 | 1.5 | 1.3 | · | |
| P / Tangible Book | 29.4 | 144.4 | · | · | · | · | · | · | |
| P / Cash Flow | 12.9 | 9.9 | 15.0 | 30.1 | 20.1 | 19.0 | 11.8 | · | |
| P / FCF | 15.4 | 11.0 | 19.0 | 51.4 | 23.7 | 22.8 | 14.7 | · | |
| EV / EBITDA | 11.4 | -4.0 | 28.1 | 13.7 | 17.7 | 38.0 | 14.3 | · | |
| EV / FCF | 16.5 | 12.0 | 21.6 | 58.6 | 24.5 | 26.7 | 18.2 | · | |
| EV / Revenue | 1.4 | 1.5 | 1.8 | 2.4 | 3.0 | 3.3 | 2.5 | · | |
| Earnings Yield | 1.3% | -33.7% | -2.5% | 4.1% | 4.3% | 0.59% | 5.4% | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $706M | $751M | $670M | $682M | $617M | $653M | $601M | $633M | $624M | $646M | $631M | $662M | $627M | $661M | $631M | $646M | |
| Cost of Revenue | $315M | $340M | $300M | $312M | $281M | $280M | $284M | $306M | $267M | $310M | $268M | $284M | $264M | $295M | $266M | $276M | |
| Gross Profit | $390M | $411M | $370M | $370M | $336M | $372M | $317M | $327M | $356M | $336M | $363M | $379M | $363M | $366M | $365M | $370M | |
| R&D Expense | $30M | $32M | $28M | $28M | $25M | $27M | $26M | $24M | $23M | $20M | $22M | $27M | $24M | $25M | $26M | $25M | |
| SG&A Expense | $298M | $305M | $284M | $295M | $272M | $300M | $271M | $302M | $285M | $260M | $258M | $273M | $266M | $254M | $264M | $280M | |
| Operating Income | $62M | $73M | $58M | $46M | $39M | $46M | $21M | $-1.15B | $48M | $-203M | $83M | $79M | $72M | $88M | $74M | $65M | |
| Interest Expense | · | · | · | · | · | · | · | · | $13M | · | $15M | $17M | $17M | · | $12M | $6M | |
| Other Non-op | $-3M | $-5M | $1M | $2M | $-700.0K | $300.0K | $600.0K | $-1M | $100.0K | $2M | $-32M | $7M | $300.0K | $2M | $300.0K | $300.0K | |
| Pretax Income | $52M | $58M | $50M | $41M | $29M | $36M | $10M | $-1.17B | $35M | $-215M | $36M | $69M | $56M | $76M | $63M | $59M | |
| Income Tax | $14M | $25M | $80M | $14M | $11M | $35M | $1M | $-14M | $12M | $2M | $14M | $17M | $12M | $2M | $14M | $15M | |
| Net Income | $39M | $33M | $-30M | $26M | $18M | $1M | $8M | $-1.15B | $24M | $-217M | $22M | $52M | $44M | $74M | $48M | $47M | |
| EPS (Basic) | $0.24 | $0.20 | $-0.18 | $0.16 | $0.10 | $0.00 | $0.05 | $-6.69 | $0.14 | $-1.32 | $0.13 | $0.32 | $0.27 | $0.45 | $0.29 | $0.29 | |
| EPS (Diluted) | $0.23 | $0.20 | $-0.18 | $0.16 | $0.10 | $0.00 | $0.05 | $-6.69 | $0.14 | $-1.26 | $0.12 | $0.29 | $0.25 | $0.42 | $0.27 | $0.26 | |
| Shares (Basic) | 163,900,000 | -339,500,000 | 166,100,000 | 169,000,000 | 172,400,000 | -344,000,000 | 172,200,000 | 172,100,000 | 171,900,000 | -328,900,000 | 168,200,000 | 164,000,000 | 163,600,000 | 200,000 | 163,100,000 | 162,900,000 | |
| Shares (Diluted) | 166,400,000 | -340,400,000 | 166,100,000 | 169,900,000 | 173,600,000 | -346,200,000 | 172,900,000 | 172,100,000 | 173,400,000 | -362,000,000 | 175,200,000 | 176,300,000 | 177,400,000 | -800,000 | 176,900,000 | 178,500,000 | |
| EBITDA | $92M | · | $87M | $76M | $67M | · | $21M | $-1.15B | $48M | · | $83M | $79M | $72M | · | $74M | $65M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.08B | $1.21B | $1.13B | $1.11B | $1.08B | $1.07B | $991M | $1.04B | $948M | · | $824M | $652M | $585M | · | $568M | $523M | |
| Receivables | $437M | $430M | $406M | $423M | $393M | $363M | $392M | $381M | $413M | · | $417M | $415M | $402M | · | $392M | $373M | |
| Inventory | $300M | $288M | $291M | $282M | $261M | $241M | $266M | $264M | $267M | · | $279M | $297M | $307M | · | $291M | $286M | |
| Prepaid Expense | $99M | $97M | $118M | $120M | $118M | $115M | $148M | $141M | $143M | · | $121M | $125M | $120M | · | $114M | $202M | |
| Current Assets | $1.92B | $2.03B | $1.95B | $1.93B | $1.85B | $1.79B | $1.80B | $1.82B | $1.77B | · | $1.64B | $1.49B | $1.41B | · | $1.37B | $1.39B | |
| PP&E (Net) | $299M | $297M | $288M | $287M | $280M | $277M | $292M | $291M | $306M | · | $304M | $300M | $298M | · | $277M | $264M | |
| PP&E (Gross) | $716M | $704M | $691M | $680M | $654M | $641M | $656M | $640M | $651M | · | $635M | $627M | $617M | · | $588M | $577M | |
| Accum. Depreciation | $418M | $408M | $403M | $393M | $375M | $364M | $364M | $349M | $345M | · | $331M | $327M | $320M | · | $311M | $313M | |
| Goodwill | $2.36B | $2.36B | $2.36B | $2.37B | $2.30B | $2.26B | $2.33B | $2.28B | $3.26B | · | $3.46B | $3.49B | $3.51B | · | $3.40B | $3.39B | |
| Intangibles | $633M | $627M | $646M | $666M | $650M | $650M | $696M | $698M | $919M | · | $1.00B | $1.04B | $1.07B | · | $1.06B | $1.08B | |
| Other Non-current Assets | $224M | $228M | $249M | $265M | $245M | $231M | $251M | $219M | $174M | · | $153M | $152M | $158M | · | $173M | $212M | |
| Total Assets | $5.58B | $5.68B | $5.64B | $5.66B | $5.47B | $5.35B | $5.51B | $5.44B | $6.56B | · | $6.68B | $6.61B | $6.58B | · | $6.41B | $6.46B | |
| Short-term Debt | · | $0 | $0 | $0 | $116M | $116M | $116M | $116M | $116M | · | $115M | $512M | $511M | · | $579M | $509M | |
| Current Liabilities | $787M | $853M | $822M | $794M | $873M | $879M | $866M | $821M | $781M | · | $747M | $1.15B | $1.15B | · | $1.26B | $1.26B | |
| Capital Leases | $111M | $110M | $118M | $115M | $114M | $119M | $117M | $104M | $108M | · | $112M | $117M | $121M | · | $123M | $123M | |
| Other Non-current Liabilities | $161M | $161M | $170M | $171M | $148M | $140M | $150M | $148M | $137M | · | $150M | $153M | $151M | · | $221M | $201M | |
| Long-term Debt | · | $1.45B | $1.45B | $1.45B | $1.41B | $1.39B | $1.42B | $1.50B | $1.51B | · | $1.50B | $1.39B | $1.38B | · | $1.43B | $1.37B | |
| Total Debt | · | · | $1.45B | $1.45B | $1.41B | · | $1.42B | $1.50B | $1.51B | · | $1.50B | $1.39B | $1.38B | · | $1.43B | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $3.90B | $3.88B | $3.87B | $3.86B | $3.85B | $3.84B | $3.78B | $3.77B | $3.77B | · | $3.75B | $3.72B | $3.71B | · | $3.69B | $3.68B | |
| Retained Earnings | $-402M | $-440M | $-473M | $-443M | $-469M | $-487M | $-489M | $-497M | $655M | · | $849M | $827M | $775M | · | $658M | $610M | |
| Treasury Stock | $274M | $224M | $199M | $156M | $73M | $50M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-143M | $-113M | $-113M | $-124M | $-273M | $-371M | $-224M | $-302M | $-284M | · | $-307M | $-237M | $-211M | · | $-391M | $-274M | |
| Stockholders' Equity | $3.08B | $3.11B | $3.09B | $3.14B | $3.04B | $2.93B | $3.07B | $2.98B | $4.14B | $4.17B | $4.29B | $4.31B | $4.28B | · | $3.96B | $4.02B | |
| Liabilities + Equity | $5.58B | $5.68B | $5.64B | $5.66B | $5.47B | $5.35B | $5.51B | $5.44B | $6.56B | · | $6.68B | $6.61B | $6.58B | · | $6.41B | $6.46B | |
| Shares Outstanding | 162,900,000 | 163,800,000 | 165,000,000 | 166,800,000 | 171,500,000 | 172,200,000 | 172,000,000 | 171,900,000 | 171,900,000 | 173,300,000 | 171,300,000 | 163,800,000 | 163,700,000 | 163,700,000 | 163,000,000 | 162,800,000 |
Dòng tiền 11
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $29M | $29M | $29M | $30M | $28M | $28M | $29M | $34M | $32M | · | · | · | · | · | · | · | |
| Stock-based Comp | $10M | $10M | $10M | $10M | $7M | $9M | $10M | $5M | $11M | $4M | $6M | $5M | $15M | $7M | $7M | · | |
| Restructuring | $0 | · | · | $0 | $200.0K | $0 | $0 | $200.0K | $-200.0K | $600.0K | $-17M | $-3M | $100.0K | $-12M | $7M | · | |
| Other Non-cash | $-81M | · | · | · | $-53M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-3M | $108M | $79M | $89M | $300.0K | $132M | $71M | $93M | $40M | $102M | $96M | $75M | $3M | $110M | $47M | · | |
| CapEx | $12M | $16M | $11M | $12M | $6M | $9M | $7M | $7M | $11M | $8M | $18M | $14M | $18M | $17M | $27M | · | |
| Investing Cash Flow | $-69M | $-16M | $-10M | $-17M | $-9M | $-7M | $-31M | $-6M | $-11M | $-13M | $-25M | $-3M | $-22M | $-1M | $-70M | · | |
| Financing Cash Flow | $-46M | $-25M | $-42M | $-86M | $-18M | $-900.0K | $-100M | $300.0K | $-3M | $3M | $114M | $3M | $-2M | $-68M | $74M | · | |
| Net Change in Cash | $-129M | $78M | $23M | $33M | $8M | $78M | $-45M | $88M | $8M | $116M | $172M | $66M | $-22M | $38M | $45M | · | |
| Free Cash Flow | $-16M | · | · | · | $-6M | · | · | · | $29M | · | · | · | $-14M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $21M | · | · | · | $-28M | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 55.3% | · | 55.3% | 54.2% | 54.5% | · | 52.8% | 51.6% | 57.1% | · | 57.6% | 57.2% | 57.8% | · | 57.8% | 57.3% | |
| Operating Margin | 8.9% | · | 8.6% | 6.8% | 6.3% | · | 3.5% | -182.2% | 7.7% | · | 13.2% | 11.9% | 11.5% | · | 11.8% | 10.1% | |
| Net Margin | 5.5% | · | -4.5% | 3.9% | 2.9% | · | 1.4% | -181.9% | 3.8% | · | 3.4% | 7.8% | 7.0% | · | 7.5% | 7.3% | |
| Pretax Margin | 7.4% | · | 7.4% | 6.0% | 4.7% | · | 1.6% | -184.2% | 5.7% | · | 5.7% | 10.4% | 8.9% | · | 10.0% | 9.2% | |
| EBITDA Margin | 13.0% | · | 12.9% | 11.2% | 10.8% | · | 3.5% | -182.2% | 7.7% | · | 13.2% | 11.9% | 11.5% | · | 11.8% | 10.1% | |
| ROA | · | · | -0.54% | 0.48% | 0.30% | · | 0.13% | -19.1% | 0.36% | · | 0.33% | 0.79% | 0.67% | · | 0.73% | · | |
| ROE | · | · | -0.98% | 0.86% | 0.50% | · | 0.22% | -31.6% | 0.56% | · | 0.52% | 1.2% | 1.1% | · | 1.2% | · | |
| ROIC | · | · | -0.77% | 0.66% | 0.54% | · | 0.40% | -25.4% | 0.57% | · | 0.86% | 1.1% | 1.0% | · | 1.1% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 2.4 | 2.4 | 2.1 | · | 2.1 | 2.2 | 2.3 | · | 2.2 | 1.3 | 1.2 | · | 1.1 | · | |
| Quick Ratio | · | · | 1.9 | 1.9 | 1.7 | · | 1.6 | 1.7 | 1.7 | · | 1.7 | 0.9 | 0.9 | · | 0.8 | · | |
| Debt / Equity | · | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | · | |
| LT Debt / Equity | · | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.5 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 3.7 | · | 5.4 | 4.5 | 4.3 | · | 6.4 | 10.2 |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | |
| Inventory Turnover | · | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.1 | 0.9 | · | 0.9 | 1.0 | 0.9 | · | 0.9 | · | |
| Receivables Turnover | · | · | 1.7 | 1.7 | 1.5 | · | 1.5 | 1.6 | 1.5 | · | 1.6 | 1.7 | 1.7 | · | 1.8 | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | Q2 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 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.67B | · | $2.57B | $2.53B | $2.47B | · | $2.49B | $2.55B | $2.54B | · | $2.55B | $2.57B | $2.54B | · | $2.52B | $2.52B | |
| Net Income TTM | $53M | · | $22M | $-1.10B | $-1.10B | · | $-1.10B | $-1.05B | $141M | · | $165M | $190M | $213M | · | $262M | $305M | |
| Market Cap | · | · | $3.36B | $3.28B | $2.91B | · | $3.40B | $2.86B | $3.68B | · | $4.78B | $5.54B | $6.69B | · | $5.35B | · | |
| Enterprise Value | · | · | $3.67B | $3.62B | $3.25B | · | $3.83B | $3.33B | $4.23B | · | $5.45B | $6.28B | $7.49B | · | $6.21B | · | |
| P/E | 83.3 | · | 156.5 | -3.1 | -2.7 | · | -3.1 | -2.7 | 26.7 | · | 30.0 | 31.6 | 34.1 | · | 27.6 | 27.2 | |
| P/S | · | · | 1.3 | 1.3 | 1.2 | · | 1.4 | 1.1 | 1.4 | · | 1.9 | 2.2 | 2.6 | · | 2.1 | · | |
| P/B | · | · | 1.1 | 1.0 | 1.0 | · | 1.1 | 1.0 | 0.9 | · | 1.1 | 1.3 | 1.6 | · | 1.4 | · | |
| P / Tangible Book | · | · | 42.1 | 31.8 | 35.3 | · | 79.8 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | 9701.2 | · | · | · | 91.2 | · | · | · | 2158.7 | · | · | · | |
| P / FCF | · | · | · | · | -519.7 | · | · | · | 125.4 | · | · | · | -464.7 | · | · | · | |
| EV / EBITDA | · | · | 42.3 | 47.5 | 48.5 | · | 183.2 | -2.9 | 88.0 | · | 65.4 | 79.6 | 103.9 | · | 83.4 | · | |
| EV / FCF | · | · | · | · | -579.5 | · | · | · | 144.5 | · | · | · | -520.2 | · | · | · | |
| EV / Revenue | · | · | 1.4 | 1.4 | 1.3 | · | 1.5 | 1.3 | 1.7 | · | 2.1 | 2.4 | 3.0 | · | 2.5 | · | |
| Earnings Yield | 1.2% | · | 0.64% | -32.4% | -37.7% | · | -32.3% | -36.9% | 3.7% | · | 3.3% | 3.2% | 2.9% | · | 3.6% | 3.7% |
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 | $2.72B | $2.51B | $2.57B | $2.57B | $2.51B |
| Biên lợi nhuận gộp % | 54.7% | 54.7% | 56.1% | 57.4% | 56.9% |
| Biên lợi nhuận hoạt động % | 8.0% | -41.3% | 1.2% | 12.4% | 12.2% |
| Thu nhập ròng | $47M | $-1.12B | $-100M | $243M | $340M |
| EPS pha loãng | $0.28 | $-6.50 | $-0.60 | $1.37 | $1.92 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 |
| Tỷ số thanh toán hiện hành | 2.4 | 2.0 | 2.2 | 1.2 | 1.5 |
| Tỷ lệ thanh toán nhanh | 1.9 | 1.6 | 1.7 | 0.8 | 1.2 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $230M | $303M | $218M | $107M | $307M |
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.