CAT Caterpillar, Inc. Common Stock
$861.50
价格 · 五月 20, 2026
截至...的财报数据 五月 6, 2026
52周区间
$336–$931
88% of range
分析师评级
HOLD
34 analysts
目标价
$913
+6% upside
P/E (TTM)
30.5
ROE
44.4%
净利润率
13.1%
CAT 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$861.50
市值
$266.56B
P/E (TTM)
30.5
每股收益 (TTM)
$18.81
营收 (TTM)
$67.59B
股息收益率
1.0%
ROE
44.4%
负债/权益
1.7
52周区间
$336 – $931
CAT 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$67.59B
2016-12-31
→
2025-12-31
EPS
$18.81
2016-12-31
→
2025-12-31
自由现金流
$8.92B
2016-12-31
→
2025-12-31
利润率
13.1%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
指标
5年趋势
CAT
同行中位数
P/E (TTM)
30.5
22.2
P/S (TTM) (市销率 (TTM))
3.9
0.7
P/B (市净率)
12.5
1.1
EV / EBITDA (企业价值 / EBITDA)
21.8
—
Price / FCF (股价/自由现金流)
29.9
—
盈利能力 毛利率、营业利润率和净利率;股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
CAT
同行中位数
Operating Margin (营业利润率)
16.5%
—
Net Profit Margin (净利润率)
13.1%
4.3%
ROA
9.5%
3.8%
ROE
44.4%
8.5%
ROIC
14.7%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
CAT
同行中位数
Debt / Equity (负债/股东权益比率)
1.7
35.4
Current Ratio (流动比率)
1.4
2.2
Quick Ratio (速动比率)
0.6
—
成长 营收、每股收益 (EPS) 和净利润增长:同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
CAT
同行中位数
Revenue YoY (营收同比增长)
4.3%
—
Revenue CAGR 3Y (营收3年复合年增长率)
4.4%
—
Revenue CAGR 5Y (营收5年复合年增长率)
10.1%
—
EPS YoY
-14.7%
—
Net Income YoY (净利润同比增长)
-17.7%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
CAT
同行中位数
Payout Ratio (派息率)
30.9%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
1.0%
派息率
30.9%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年4月20日 | $1.5100 |
| 2026年1月20日 | $1.5100 |
| 2025年10月20日 | $1.5100 |
| 2025年7月21日 | $1.5100 |
| 2025年4月21日 | $1.4100 |
| 2025年1月21日 | $1.4100 |
| 2024年10月21日 | $1.4100 |
| 2024年7月22日 | $1.4100 |
| 2024年4月19日 | $1.3000 |
| 2024年1月19日 | $1.3000 |
| 2023年10月20日 | $1.3000 |
| 2023年7月19日 | $1.3000 |
| 2023年4月21日 | $1.2000 |
| 2023年1月19日 | $1.2000 |
| 2022年10月21日 | $1.2000 |
| 2022年7月19日 | $1.2000 |
| 2022年4月22日 | $1.1100 |
| 2022年1月19日 | $1.1100 |
| 2021年10月22日 | $1.1100 |
| 2021年7月19日 | $1.1100 |
CAT 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
34 位分析师
- 强烈买入 8 23.5%
- 买入 10 29.4%
- 持有 13 38.2%
- 卖出 3 8.8%
- 强烈卖出 0 0.0%
12个月价格目标
26 位分析师 · 2026-05-16
中位数
$912.50
现在
$861.50
最低
$575.00
最高
$1165.00
中位数目标
$912.50
+5.9%
平均目标
$913.29
+6.0%
收益历史 每股收益实际值 vs 预估值,惊喜%,达标率,下次财报日期
平均惊喜
0.27%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $5.54 | $4.66 | 0.88% |
| 2025年12月31日 | $5.16 | $4.72 | 0.44% |
| 2025年9月30日 | $4.95 | $4.57 | 0.38% |
| 2025年6月30日 | $4.72 | $4.95 | -0.23% |
| 2025年3月31日 | $4.25 | $4.39 | -0.14% |
同行比较 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| CAT | $266.56B | 30.5 | 4.3% | 13.1% | 44.4% | — |
| CMI | — | 24.9 | -1.3% | 8.8% | 26.2% | 25.3% |
| PCAR | — | 24.3 | -15.5% | 8.3% | 12.9% | — |
| WAB | $36.41B | 31.3 | 7.5% | 10.5% | 11.0% | 34.1% |
| ALSN | — | 13.4 | -6.7% | 20.7% | 34.4% | 48.6% |
| OSK | $7.86B | — | -2.9% | 6.2% | 14.9% | 17.4% |
| FSS | $6.61B | 27.1 | 17.1% | 11.3% | 18.6% | 28.9% |
| TEX | $3.46B | 16.0 | 5.7% | 4.1% | 10.9% | 19.4% |
| ATMU | — | 20.8 | 5.7% | 11.8% | 59.7% | 28.2% |
| TRN | — | 8.7 | -29.9% | 11.7% | 23.7% | — |
| BLBD | $1.85B | 14.9 | 9.9% | 8.6% | 61.6% | 20.5% |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $67.59B | $64.81B | $67.06B | $59.43B | $50.97B | $41.75B | $53.80B | · | $54.72B | · | $45.46B | $38.54B | |
| Cost of Revenue | $49M | $33M | $160M | $413M | $35.51B | $29.08B | $36.63B | · | $37.00B | · | $31.26B | $28.04B | |
| R&D Expense | $2.15B | $2.11B | $2.11B | $1.81B | $1.69B | $1.42B | $1.69B | · | $1.85B | · | $1.84B | $1.85B | |
| SG&A Expense | $6.99B | $6.67B | $6.37B | $5.65B | $5.37B | $4.64B | $5.16B | · | $5.48B | · | $5.00B | $4.38B | |
| Operating Expenses | $56.44B | $51.74B | $54.09B | $51.52B | $44.09B | $37.20B | $45.51B | · | $46.43B | · | $41.00B | $37.38B | |
| Operating Income | $11.15B | $13.07B | $12.97B | $7.90B | $6.88B | $4.55B | $8.29B | · | $8.29B | · | $4.46B | $1.16B | |
| Other Non-op | $892M | $813M | $595M | $1.29B | $1.81B | $-44M | $-57M | · | $-67M | · | $153M | $-518M | |
| Pretax Income | $11.54B | $13.37B | $13.05B | $8.75B | $8.20B | $4.00B | $7.81B | · | $7.82B | · | $4.08B | $139M | |
| Income Tax | $2.77B | $2.63B | $2.78B | $2.07B | $1.74B | $1.01B | $1.75B | · | $1.70B | · | $3.34B | $192M | |
| Net Income | $8.88B | $10.79B | $10.33B | $6.70B | $6.49B | $3.00B | $6.09B | · | $6.15B | · | $759M | $-59M | |
| EPS (Basic) | $18.90 | $22.17 | $20.24 | $12.72 | $11.93 | $5.51 | $10.85 | · | $10.39 | · | $1.27 | $-0.11 | |
| EPS (Diluted) | $18.81 | $22.05 | $20.12 | $12.64 | $11.83 | $5.46 | $10.74 | · | $10.26 | · | $1.26 | $-0.11 | |
| Shares (Basic) | 470,000,000 | 486,700,000 | 510,600,000 | 526,900,000 | 544,000,000 | 544,100,000 | 561,600,000 | · | 591,400,000 | · | 591,800,000 | 584,300,000 | |
| Shares (Diluted) | 472,300,000 | 489,400,000 | 513,600,000 | 530,400,000 | 548,500,000 | 548,600,000 | 567,500,000 | · | 599,400,000 | · | 599,300,000 | 584,300,000 | |
| EBITDA | $13.41B | $15.22B | $15.11B | $10.12B | $9.23B | $6.99B | $10.87B | · | $11.06B | · | $7.28B | $3.53B |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9.98B | $6.89B | $6.98B | $7.00B | $9.25B | $9.35B | $8.28B | · | $7.86B | · | $8.26B | $7.17B | |
| Receivables | $10.92B | $9.28B | $9.31B | $8.86B | $8.48B | $7.32B | $8.57B | · | $8.80B | $7.37B | $7.44B | $5.98B | |
| Inventory | $18.14B | $16.83B | $16.57B | $16.27B | $14.04B | $11.40B | $11.27B | · | $11.53B | $10.02B | $10.02B | $8.61B | |
| Prepaid Expense | $2.80B | $3.12B | $4.59B | $2.64B | $2.79B | $1.93B | $1.74B | $1.75B | $1.76B | $2.10B | $1.77B | $1.68B | |
| Current Assets | $52.48B | $45.68B | $46.95B | $43.78B | $43.45B | $39.46B | $39.19B | · | $38.60B | · | $36.24B | $31.97B | |
| PP&E (Net) | $15.14B | $13.36B | $12.68B | $12.03B | $12.09B | $12.40B | $12.90B | $13.55B | $13.57B | $13.96B | $14.15B | $15.32B | |
| PP&E (Gross) | $31.91B | $29.48B | $28.62B | $28.06B | $28.87B | $29.27B | $29.22B | · | $29.78B | · | $31.54B | $31.94B | |
| Accum. Depreciation | $16.77B | $16.12B | $15.94B | $16.04B | $16.78B | $16.87B | $16.31B | · | $16.21B | · | $17.38B | $16.62B | |
| Goodwill | $5.32B | $5.24B | $5.31B | $5.29B | $6.32B | $6.39B | $6.20B | · | $6.22B | · | $6.20B | $6.02B | |
| Intangibles | $241M | $399M | $564M | $758M | $1.04B | $1.31B | $1.56B | · | $1.90B | · | $2.11B | $2.35B | |
| Other Non-current Assets | $6.10B | $5.30B | $5.26B | $4.59B | $4.13B | $3.83B | $3.34B | $3.04B | $2.33B | · | $2.03B | $1.67B | |
| Total Assets | $98.58B | $87.76B | $87.48B | $81.94B | $82.79B | $78.32B | $78.45B | · | $78.51B | · | $76.96B | $74.70B | |
| Accounts Payable | $8.97B | $7.67B | $7.91B | $8.69B | $8.15B | $6.13B | $5.96B | · | $7.05B | · | $6.49B | $4.61B | |
| Accrued Liabilities | $5.59B | $5.24B | $4.96B | $4.08B | $3.76B | $3.64B | $3.75B | $3.55B | $3.57B | $3.45B | $3.22B | $3.00B | |
| Short-term Debt | $5.51B | $4.39B | $4.64B | $5.96B | $5.40B | $2.02B | $5.17B | · | $5.72B | · | $4.84B | $7.30B | |
| Current Liabilities | $36.56B | $32.27B | $34.73B | $31.53B | $29.85B | $25.72B | $26.62B | · | $28.22B | · | $26.93B | $26.13B | |
| Capital Leases | $570M | $459M | $427M | $428M | $484M | $457M | · | · | · | · | · | · | |
| Deferred Tax | $494M | $432M | $454M | $471M | $412M | $418M | $414M | · | $331M | · | $281M | $237M | |
| Other Non-current Liabilities | $6.17B | $4.89B | $4.67B | $4.60B | $4.80B | $4.36B | $4.32B | $4.29B | $3.76B | $3.89B | $4.05B | $3.18B | |
| Total Liabilities | $77.27B | $68.27B | $67.97B | $66.05B | $66.28B | $62.95B | $63.82B | · | $64.43B | · | $63.20B | $61.49B | |
| Total Debt | $36.21B | $31.74B | $29.11B | $31.67B | $31.44B | $28.01B | $31.45B | · | $30.72B | · | $28.68B | $30.12B | |
| Retained Earnings | $65.45B | $59.35B | $51.25B | $43.51B | $39.28B | $35.17B | $34.44B | $30.66B | $30.43B | $26.29B | $26.30B | $27.38B | |
| Treasury Stock | $49.54B | $44.33B | $36.34B | $31.75B | $27.64B | $25.18B | $24.22B | · | $20.53B | · | $17.00B | $17.48B | |
| AOCI | $-1.77B | $-2.47B | $-1.82B | $-2.46B | $-1.55B | $-888M | $-1.57B | $-1.58B | $-1.68B | $-1.20B | $-1.19B | $-2.04B | |
| Stockholders' Equity | $21.32B | $19.49B | $19.50B | $15.89B | $16.52B | $15.38B | $14.63B | $14.31B | $14.08B | $13.72B | $13.77B | $13.23B | |
| Liabilities + Equity | $98.58B | $87.76B | $87.48B | $81.94B | $82.79B | $78.32B | $78.45B | · | $78.51B | · | $76.96B | $74.70B | |
| Shares Outstanding | 465,300,000 | 477,900,000 | 499,400,000 | 516,300,000 | 535,900,000 | 545,300,000 | 550,100,000 | · | 575,500,000 | · | 597,600,000 | 586,500,000 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.26B | $2.15B | $2.14B | $2.22B | $2.35B | $2.43B | $2.58B | · | $2.77B | · | $2.88B | $3.03B | |
| Deferred Tax | $465M | $-621M | $-592M | $-377M | $-383M | $-74M | $28M | · | $220M | · | $1.21B | $-431M | |
| Amort. of Intangibles | $169M | $176M | $218M | $284M | $302M | $311M | $324M | · | $331M | · | $323M | $326M | |
| Restructuring | $448M | $359M | $780M | $299M | $90M | $354M | $236M | · | $386M | · | $1.26B | $1.02B | |
| Other Non-cash | $130M | $-285M | $1.00B | $-780M | $-1.26B | $966M | $-1.79B | · | $-2.58B | · | $853M | $3.06B | |
| Operating Cash Flow | $11.74B | $12.04B | $12.88B | $7.77B | $7.20B | $6.33B | $6.91B | · | $6.56B | · | $5.71B | $5.64B | |
| CapEx | $2.82B | $1.99B | $1.60B | $1.30B | $1.09B | $978M | $1.06B | · | $1.28B | · | $898M | $1.11B | |
| Investing Cash Flow | $-4.71B | $-2.45B | $-5.87B | $-2.54B | $-3.08B | $-1.49B | $-1.93B | · | $-3.21B | · | $-966M | · | |
| Stock Repurchased | $5.19B | $7.70B | $4.97B | $4.23B | $2.67B | $1.13B | $4.05B | · | $3.80B | · | $0 | $0 | |
| Net Stock Activity | $-5.19B | $-7.70B | $-4.97B | $-4.23B | $-2.67B | $-1.13B | $-4.05B | · | $-3.80B | · | $0 | $0 | |
| Dividends Paid | $2.75B | $2.65B | $2.56B | $2.44B | $2.33B | $2.24B | $2.13B | · | $1.95B | · | $1.83B | $1.80B | |
| Financing Cash Flow | $-3.90B | $-9.56B | $-6.93B | $-7.28B | $-4.19B | $-3.75B | $-4.54B | · | $-3.65B | · | $-3.66B | · | |
| Net Change in Cash | $3.09B | $-89M | $-28M | $-2.25B | $-103M | $1.07B | $402M | · | $-430M | · | $1.12B | $688M | |
| Taxes Paid | $2.21B | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $8.92B | $10.05B | $11.29B | $6.47B | $6.11B | $5.35B | $5.86B | · | $5.28B | · | $4.80B | $4.50B |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.5% | 20.2% | 19.3% | 13.3% | 13.5% | 10.9% | 15.4% | · | 15.2% | · | 9.7% | 1.3% | |
| Net Margin | 13.1% | 16.7% | 15.4% | 11.3% | 12.7% | 7.2% | 11.3% | · | 11.2% | · | 1.7% | -0.15% | |
| Pretax Margin | 17.1% | 20.6% | 19.5% | 14.7% | 16.1% | 9.6% | 14.5% | · | 14.3% | · | 9.0% | 0.36% | |
| EBITDA Margin | 19.8% | 23.5% | 22.5% | 17.0% | 18.1% | 16.7% | 20.2% | · | 20.2% | · | 16.0% | 9.2% | |
| ROA | 9.5% | 12.3% | 12.2% | 8.1% | 8.1% | 3.8% | 7.8% | · | 7.9% | · | 1.0% | -0.08% | |
| ROE | 44.4% | 55.5% | 51.6% | 42.5% | 39.1% | 19.8% | 41.1% | · | 41.0% | · | 5.1% | -0.41% | |
| ROIC | 14.7% | 20.5% | 21.0% | 12.7% | 11.3% | 7.8% | 14.0% | · | 14.5% | · | 1.9% | -0.44% |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | · | 1.4 | · | 1.3 | 1.2 | |
| Quick Ratio | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | · | 0.6 | · | 0.6 | 0.5 | |
| Debt / Equity | 1.7 | 1.6 | 1.5 | 2.0 | 1.9 | 1.8 | 2.1 | · | 2.2 | · | 2.1 | 2.3 | |
| LT Debt / Equity | 1.4 | 1.4 | 1.3 | 1.6 | 1.6 | 1.7 | 1.8 | · | 1.8 | · | 1.7 | 1.7 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.5 | 0.7 | · | 0.7 | · | 0.6 | 0.5 | |
| Inventory Turnover | 0.0 | 0.0 | 2.6 | 2.7 | 2.8 | 2.6 | 3.2 | · | 3.4 | · | 3.3 | 3.1 | |
| Receivables Turnover | 6.7 | 7.0 | 7.4 | 6.9 | 6.5 | 5.3 | 6.2 | · | 6.8 | · | 6.8 | 6.1 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.3% | -3.4% | 12.8% | 16.6% | 22.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.4% | 8.3% | 17.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -14.7% | 9.6% | 59.2% | 6.9% | 116.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 14.2% | 23.1% | 54.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 28.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -17.7% | 4.4% | 54.1% | 3.2% | 116.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 9.8% | 18.4% | 51.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 24.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $67.59B | $64.81B | $67.06B | $59.43B | $50.97B | $41.75B | $53.80B | · | $54.72B | · | $45.46B | $38.54B | |
| Net Income TTM | $8.88B | $10.79B | $10.33B | $6.70B | $6.49B | $3.00B | $6.09B | · | $6.15B | · | $759M | $-59M | |
| Market Cap | $266.56B | $173.36B | $147.66B | $123.68B | $110.79B | $99.26B | $81.24B | · | $73.13B | · | $94.17B | $54.39B | |
| Enterprise Value | $292.79B | $198.22B | $169.79B | $148.35B | $132.97B | $117.92B | $104.40B | · | $95.99B | · | $114.59B | $77.35B | |
| P/E | 30.5 | 16.5 | 14.7 | 19.0 | 17.5 | 33.3 | 13.8 | · | 12.4 | · | 125.1 | -843.1 | |
| P/S | 3.9 | 2.7 | 2.2 | 2.1 | 2.2 | 2.4 | 1.5 | · | 1.3 | · | 2.1 | 1.4 | |
| P/B | 12.5 | 8.9 | 7.6 | 7.8 | 6.7 | 6.5 | 5.6 | · | 5.2 | · | 6.8 | 4.1 | |
| P / Tangible Book | 16.9 | 12.5 | 10.8 | 12.6 | 12.1 | 12.9 | · | · | · | · | · | · | |
| P / Cash Flow | 22.7 | 14.4 | 11.5 | 15.9 | 15.4 | 15.7 | 11.8 | · | 11.2 | · | 16.5 | 9.7 | |
| P / FCF | 29.9 | 17.3 | 13.1 | 19.1 | 18.1 | 18.6 | 13.9 | · | 13.8 | · | 19.6 | 12.1 | |
| EV / EBITDA | 21.8 | 13.0 | 11.2 | 14.7 | 14.4 | 16.9 | 9.6 | · | 8.7 | · | 15.7 | 21.9 | |
| EV / FCF | 32.8 | 19.7 | 15.0 | 22.9 | 21.8 | 22.0 | 17.8 | · | 18.2 | · | 23.9 | 17.2 | |
| EV / Revenue | 4.3 | 3.1 | 2.5 | 2.5 | 2.6 | 2.8 | 1.9 | · | 1.8 | · | 2.5 | 2.0 | |
| Dividend Yield | 1.0% | 1.5% | 1.7% | 2.0% | 2.1% | 2.3% | 2.6% | · | 2.7% | · | 1.9% | 3.3% | |
| Earnings Yield | 3.3% | 6.1% | 6.8% | 5.3% | 5.7% | 3.0% | 7.3% | · | 8.1% | · | 0.80% | -0.12% | |
| Payout Ratio | 30.9% | 24.5% | 24.8% | 36.4% | 35.9% | 74.7% | 35.0% | · | 31.7% | · | 241.2% | -3049.1% | |
| Annual Payout | $2.75B | $2.65B | $2.56B | $2.44B | $2.33B | $2.24B | $2.13B | · | $1.95B | · | $1.83B | $1.80B |
损益表 15
| 指标 | 趋势 | 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 | $17.41B | $19.13B | $17.64B | $16.57B | $14.25B | $16.21B | $16.11B | $16.69B | $15.80B | $17.07B | $16.81B | $17.32B | $15.86B | $16.60B | $14.99B | $14.25B | |
| Cost of Revenue | $11.31B | $-22.46B | $11.67B | $10.81B | $8.96B | $-20.19B | $10.07B | $10.15B | $6M | $-31.59B | $10.58B | $11.06B | $10.10B | $-29.32B | $10.20B | $9.97B | |
| R&D Expense | $537M | $562M | $555M | $551M | $480M | $519M | $533M | $535M | $520M | $554M | $554M | $528M | $472M | $401M | $476M | $480M | |
| SG&A Expense | $1.82B | $1.88B | $1.82B | $1.69B | $1.59B | $1.77B | $1.67B | $1.65B | $1.58B | $1.76B | $1.62B | $1.53B | $1.46B | $1.48B | $1.40B | $1.43B | |
| Operating Expenses | $14.33B | $16.47B | $14.59B | $13.71B | $11.67B | $13.29B | $12.96B | $13.21B | $12.28B | $13.94B | $13.36B | $13.67B | $13.13B | $14.92B | $12.57B | $12.30B | |
| Operating Income | $3.08B | $2.66B | $3.05B | $2.86B | $2.58B | $2.92B | $3.15B | $3.48B | $3.52B | $3.13B | $3.45B | $3.65B | $2.73B | $1.68B | $2.42B | $1.94B | |
| Other Non-op | $260M | $493M | $208M | $84M | $107M | $426M | $76M | $155M | $156M | $241M | $195M | $127M | $32M | $536M | $242M | $260M | |
| Pretax Income | $3.21B | $3.03B | $3.13B | $2.82B | $2.57B | $3.24B | $3.10B | $3.50B | $3.53B | $3.25B | $3.52B | $3.65B | $2.63B | $2.10B | $2.56B | $2.10B | |
| Income Tax | $670M | $712M | $836M | $646M | $574M | $463M | $642M | $836M | $688M | $587M | $734M | $752M | $708M | $644M | $527M | $427M | |
| Net Income | $2.55B | $2.40B | $2.30B | $2.18B | $2.00B | $2.79B | $2.46B | $2.68B | $2.85B | $2.67B | $2.79B | $2.92B | $1.94B | $1.45B | $2.04B | $1.67B | |
| EPS (Basic) | $5.50 | $5.13 | $4.91 | $4.64 | $4.22 | $5.80 | $5.09 | $5.50 | $5.78 | $5.30 | $5.48 | $5.70 | $3.76 | $2.80 | $3.89 | $3.15 | |
| EPS (Diluted) | $5.47 | $5.11 | $4.88 | $4.62 | $4.20 | $5.76 | $5.06 | $5.48 | $5.75 | $5.26 | $5.45 | $5.67 | $3.74 | $2.78 | $3.87 | $3.13 | |
| Shares (Basic) | 463,400,000 | -943,200,000 | 468,600,000 | 469,700,000 | 474,900,000 | -978,600,000 | 484,200,000 | 487,200,000 | 493,900,000 | -1,028,300,000 | 509,800,000 | 512,900,000 | 516,200,000 | -1,063,600,000 | 525,000,000 | 531,000,000 | |
| Shares (Diluted) | 465,800,000 | -947,100,000 | 470,800,000 | 471,500,000 | 477,100,000 | -983,700,000 | 486,700,000 | 489,500,000 | 496,900,000 | -1,033,400,000 | 512,600,000 | 515,000,000 | 519,400,000 | -1,069,600,000 | 527,600,000 | 534,100,000 | |
| EBITDA | $3.68B | · | $3.62B | $3.41B | $3.12B | · | $3.69B | $4.01B | $4.04B | · | $3.97B | $4.19B | $3.26B | · | $2.98B | $2.50B |
资产负债表 26
| 指标 | 趋势 | 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 | $4.07B | $9.98B | $7.54B | $5.44B | $3.56B | $6.89B | $5.64B | $4.34B | $4.96B | · | $6.54B | $7.39B | $6.79B | · | $6.35B | $6.01B | |
| Receivables | $11.45B | $10.92B | $10.15B | $9.70B | $9.12B | $9.28B | $9.09B | $9.42B | $9.30B | · | $9.13B | $9.42B | $9.23B | · | $8.16B | $8.39B | |
| Inventory | $19.63B | $18.14B | $18.96B | $18.59B | $17.86B | $16.83B | $17.31B | $17.08B | $16.95B | · | $17.58B | $17.75B | $17.63B | · | $16.86B | $15.88B | |
| Prepaid Expense | $2.98B | $2.80B | $2.86B | $2.87B | $2.82B | $3.12B | $3.09B | $2.74B | $3.01B | · | $5.14B | $3.16B | $2.89B | · | $2.29B | $2.77B | |
| Current Assets | $48.57B | $52.48B | $49.82B | $46.76B | $43.02B | $45.68B | $44.95B | $43.10B | $43.66B | · | $48.01B | $47.00B | $45.66B | · | $42.58B | $41.98B | |
| PP&E (Net) | $15.25B | $15.14B | $14.31B | $13.90B | $13.43B | $13.36B | $12.84B | $12.58B | $12.54B | · | $12.29B | $12.12B | $11.97B | · | $11.64B | $11.74B | |
| PP&E (Gross) | · | $31.91B | · | · | · | $29.48B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $16.77B | · | · | · | $16.12B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $5.87B | $5.32B | $5.33B | $5.33B | $5.27B | $5.24B | $5.32B | $5.26B | $5.28B | $5.31B | $5.27B | $5.29B | $5.31B | $5.29B | $6.09B | $6.20B | |
| Intangibles | $419M | $241M | $281M | $321M | $361M | $399M | $448M | $488M | $516M | · | $604M | $630M | $694M | · | $806M | $889M | |
| Other Non-current Assets | $6.20B | $6.10B | $5.38B | $5.15B | $4.84B | $5.30B | $5.07B | $5.01B | $5.16B | · | $4.89B | $4.59B | $4.55B | · | $4.43B | $4.61B | |
| Total Assets | $95.55B | $98.58B | $93.72B | $90.33B | $84.97B | $87.76B | $86.27B | $83.34B | $83.74B | · | $86.79B | $85.43B | $83.65B | · | $80.91B | $81.11B | |
| Accounts Payable | $9.64B | $8.97B | $8.73B | $8.56B | $7.79B | $7.67B | $7.71B | $7.58B | $7.78B | · | $7.83B | $8.44B | $8.95B | · | $8.26B | $8.09B | |
| Accrued Liabilities | $5.45B | $5.59B | $5.19B | $5.21B | $4.99B | $5.24B | $4.98B | $4.95B | $4.82B | · | $4.67B | $4.49B | $4.12B | · | $4.01B | $3.78B | |
| Short-term Debt | · | $5.51B | · | · | · | $4.39B | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $35.90B | $36.56B | $35.99B | $34.93B | $32.59B | $32.27B | $32.22B | $33.56B | $32.37B | · | $33.12B | $35.31B | $31.84B | · | $30.20B | $28.96B | |
| Capital Leases | · | $570M | · | · | · | $459M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | $494M | · | · | · | $432M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $6.69B | $6.17B | $5.67B | $5.17B | $4.92B | $4.89B | $4.84B | $4.81B | $4.83B | · | $4.84B | $4.79B | $4.70B | · | $4.54B | $5.01B | |
| Total Liabilities | $76.89B | $77.27B | $73.06B | $71.66B | $66.90B | $68.27B | $66.87B | $66.20B | $66.10B | · | $66.28B | $67.17B | $65.48B | · | $65.28B | $65.35B | |
| Retained Earnings | $68.00B | $65.45B | $64.46B | $62.16B | $61.36B | $59.35B | $57.92B | $55.45B | $54.11B | · | $49.89B | $47.09B | $45.46B | · | $43.30B | $41.26B | |
| Treasury Stock | $53.31B | $49.54B | $48.30B | $47.96B | $47.13B | $44.33B | $42.39B | $41.61B | $40.04B | · | $33.87B | $33.39B | $32.11B | · | $30.88B | $29.50B | |
| AOCI | $-1.88B | $-1.77B | $-1.72B | $-1.68B | $-2.21B | $-2.47B | $-1.72B | $-2.23B | $-2.09B | · | $-2.23B | $-1.95B | $-1.75B | · | $-3.35B | $-2.50B | |
| Stockholders' Equity | $18.66B | $21.32B | $20.66B | $18.66B | $18.07B | $19.49B | $19.40B | $17.14B | $17.64B | $19.50B | $20.51B | $18.26B | $18.17B | $15.89B | $15.62B | $15.76B | |
| Liabilities + Equity | $95.55B | $98.58B | $93.72B | $90.33B | $84.97B | $87.76B | $86.27B | $83.34B | $83.74B | · | $86.79B | $85.43B | $83.65B | · | $80.91B | $81.11B | |
| Shares Outstanding | 460,600,000 | 465,300,000 | 468,000,000 | 468,500,000 | 471,000,000 | 477,900,000 | 482,800,000 | 484,900,000 | 489,300,000 | 499,400,000 | 509,100,000 | 510,100,000 | 515,900,000 | 516,300,000 | 520,400,000 | 527,900,000 |
现金流 15
| 指标 | 趋势 | 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 | $595M | $598M | $570M | $554M | $540M | $555M | $543M | $531M | $524M | $545M | $525M | $542M | $532M | $558M | $551M | $553M | |
| Stock-based Comp | · | · | · | · | $45M | · | · | · | $44M | · | · | · | · | · | · | · | |
| Deferred Tax | $534M | $165M | $410M | $-72M | $-38M | $-292M | $-196M | $-79M | $-54M | $-144M | $-93M | $-164M | $-191M | $-28M | $-66M | $-184M | |
| Amort. of Intangibles | $41M | $41M | $41M | $43M | $44M | $45M | $44M | $43M | $44M | $44M | $44M | $64M | $66M | $71M | $70M | $71M | |
| Restructuring | $41M | $319M | $37M | $59M | $33M | $37M | $70M | $258M | $-6M | $92M | $46M | $31M | $611M | $209M | $49M | $28M | |
| Other Non-cash | $-1.81B | · | · | · | $-1.26B | · | · | · | $-1.27B | · | · | · | $-710M | · | · | · | |
| Operating Cash Flow | $1.87B | $3.59B | $3.74B | $3.12B | $1.29B | $3.39B | $3.57B | $3.02B | $2.05B | $4.00B | $4.06B | $3.25B | $1.57B | $2.74B | $2.48B | $2.23B | |
| CapEx | $728M | $898M | $658M | $555M | $710M | $703M | $444M | $341M | $500M | $536M | $378M | $261M | $422M | $428M | $282M | $240M | |
| Investing Cash Flow | $-1.77B | $-1.88B | $-1.32B | $-1.33B | $-175M | $-1.65B | $-1.04B | $-722M | $958M | $-554M | $-3.44B | $-1.20B | $-683M | $-843M | $190M | $-575M | |
| Stock Repurchased | $5.03B | $340M | $362M | $828M | $3.66B | $640M | $782M | $1.82B | $4.46B | $2.77B | $380M | $1.43B | $400M | $921M | $1.39B | $1.10B | |
| Net Stock Activity | $-5.03B | · | · | · | $-3.66B | · | · | · | $-4.46B | · | · | · | $-400M | · | · | · | |
| Dividends Paid | $703M | $706M | $707M | $662M | $674M | $680M | $683M | $635M | $648M | $662M | $663M | $618M | $620M | $620M | $633M | $592M | |
| Financing Cash Flow | $-5.95B | $751M | $-305M | $151M | $-4.50B | $-426M | $-1.21B | $-2.93B | $-5.00B | $-3.03B | $-1.40B | $-1.39B | $-1.11B | $-1.12B | $-2.27B | $-2.18B | |
| Net Change in Cash | $-5.91B | $2.44B | $2.10B | $1.88B | $-3.33B | $1.25B | $1.30B | $-617M | $-2.02B | $425M | $-834M | $598M | $-217M | $658M | $332M | $-509M | |
| Free Cash Flow | $1.14B | · | · | · | $579M | · | · | · | $1.55B | · | · | · | $1.15B | · | · | · |
盈利能力 7
| 指标 | 趋势 | 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 | 17.7% | · | 17.3% | 17.3% | 18.1% | · | 19.5% | 20.9% | 22.3% | · | 20.5% | 21.1% | 17.2% | · | 16.2% | 13.6% | |
| Net Margin | 14.6% | · | 13.0% | 13.2% | 14.1% | · | 15.3% | 16.1% | 18.1% | · | 16.6% | 16.9% | 12.2% | · | 13.6% | 11.7% | |
| Pretax Margin | 18.4% | · | 17.7% | 17.0% | 18.0% | · | 19.2% | 21.0% | 22.4% | · | 20.9% | 21.1% | 16.6% | · | 17.1% | 14.7% | |
| EBITDA Margin | 21.1% | · | 20.5% | 20.6% | 21.9% | · | 22.9% | 24.1% | 25.6% | · | 23.6% | 24.2% | 20.6% | · | 19.9% | 17.5% | |
| ROA | 2.8% | · | 2.5% | 2.5% | 2.4% | · | 2.9% | 3.2% | 3.4% | · | 3.3% | 3.5% | 2.3% | · | 2.5% | 2.1% | |
| ROE | 13.9% | · | 11.5% | 12.2% | 11.2% | · | 12.3% | 15.2% | 15.9% | · | 15.5% | 17.2% | 11.0% | · | 12.6% | 10.2% | |
| ROIC | 13.1% | · | 10.8% | 11.8% | 11.1% | · | 12.9% | 15.5% | 16.1% | · | 13.3% | 15.9% | 11.0% | · | 12.3% | 9.8% |
流动性与偿付能力 2
| 指标 | 趋势 | 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 | 1.4 | · | 1.4 | 1.3 | 1.3 | · | 1.4 | 1.3 | 1.3 | · | 1.4 | 1.3 | 1.4 | · | 1.4 | 1.4 | |
| Quick Ratio | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 |
效率 3
| 指标 | 趋势 | 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.6 | · | 0.6 | 0.6 | 0.0 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.7 | 0.7 | |
| Receivables Turnover | 1.7 | · | 1.8 | 1.7 | 1.5 | · | 1.8 | 1.8 | 1.7 | · | 1.9 | 1.9 | 1.7 | · | 1.9 | 1.8 |
估值 (TTM) 11
| 指标 | 趋势 | 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 | $65.87B | · | $64.56B | $63.61B | $62.84B | · | $65.40B | $66.62B | $65.79B | · | $64.98B | $62.42B | $58.69B | · | $55.23B | $53.12B | |
| Net Income TTM | $9.03B | · | $8.94B | $9.33B | $10.00B | · | $10.79B | $11.25B | $10.51B | · | $9.70B | $8.58B | $7.19B | · | $6.68B | $6.05B | |
| Market Cap | $326.32B | · | $223.31B | $181.88B | $155.34B | · | $188.83B | $161.52B | $179.29B | · | $138.98B | $125.51B | $118.06B | · | $85.39B | $94.37B | |
| P/E | 37.0 | · | 25.4 | 20.1 | 16.1 | · | 18.0 | 14.9 | 17.8 | · | 14.6 | 15.0 | 16.8 | · | 13.2 | 16.0 | |
| P/S | 5.0 | · | 3.5 | 2.9 | 2.5 | · | 2.9 | 2.4 | 2.7 | · | 2.1 | 2.0 | 2.0 | · | 1.5 | 1.8 | |
| P/B | 17.5 | · | 10.8 | 9.7 | 8.6 | · | 9.7 | 9.4 | 10.2 | · | 6.8 | 6.9 | 6.5 | · | 5.5 | 6.0 | |
| P / Tangible Book | 26.4 | · | 14.8 | 14.0 | 12.5 | · | 13.8 | 14.2 | 15.1 | · | 9.5 | 10.2 | 9.7 | · | 9.8 | 10.9 | |
| P / Cash Flow | 174.5 | · | · | · | 120.5 | · | · | · | 87.4 | · | · | · | 75.1 | · | · | · | |
| P / FCF | 285.7 | · | · | · | 268.3 | · | · | · | 115.5 | · | · | · | 102.6 | · | · | · | |
| Earnings Yield | 2.7% | · | 3.9% | 5.0% | 6.2% | · | 5.6% | 6.7% | 5.6% | · | 6.9% | 6.7% | 5.9% | · | 7.6% | 6.2% | |
| Payout Ratio | 27.6% | · | · | · | 33.7% | · | · | · | 22.7% | · | · | · | 31.9% | · | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度,近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $67.59B | $64.81B | $67.06B | $59.43B | $50.97B |
| 营业利润率 % | 16.5% | 20.2% | 19.3% | 13.3% | 13.5% |
| 净收入 | $8.88B | $10.79B | $10.33B | $6.70B | $6.49B |
| 稀释后每股收益 (EPS) | $18.81 | $22.05 | $20.12 | $12.64 | $11.83 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 1.7 | 1.6 | 1.5 | 2.0 | 1.9 |
| 流动比率 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 |
| 速动比率 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $8.92B | $10.05B | $11.29B | $6.47B | $6.11B |
最新新闻 提及该公司的近期头条新闻
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存,并会跟随您浏览所有股票。