DAN Dana Incorporated Common Stock

NYSE · Auto Components · 在 SEC EDGAR 上查看 ↗

$33.87

价格 · 五月 22, 2026

截至...的财报数据五月 15, 2026

DAN 股票快照价格、市值、P/E、EPS、ROE、负债/权益、52周范围

价格

$33.87

市值

$2.67B

P/E (TTM)

37.1

每股收益 (TTM)

$0.64

营收 (TTM)

$7.50B

股息收益率

2.0%

ROE

7.8%

负债/权益

0.7

52周区间

$15 – $40

DAN 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

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 $7.50B

2017-12-31 → 2025-12-31

EPS $0.64

2017-12-31 → 2025-12-31

自由现金流 $298M

2017-12-31 → 2025-12-31

利润率 1.1%

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

DAN

同行中位数

P/E (TTM)

37.1

18.1

P/S (TTM) (市销率 (TTM))

0.4

0.8

P/B (市净率)

3.2

2.3

EV / EBITDA (企业价值 / EBITDA)

20.2

—

Price / FCF (股价/自由现金流)

9.0

—

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

DAN

同行中位数

Operating Margin (营业利润率)

1.8%

—

Net Profit Margin (净利润率)

1.1%

3.8%

ROA

1.1%

3.6%

ROE

7.8%

9.7%

ROIC

25.4%

—

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

DAN

同行中位数

Debt / Equity (负债/股东权益比率)

0.7

20.6

Current Ratio (流动比率)

1.2

2.2

Quick Ratio (速动比率)

0.4

—

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

DAN

同行中位数

Revenue YoY (营收同比增长)

-3.0%

—

Revenue CAGR 3Y (营收3年复合年增长率)

-9.6%

—

Revenue CAGR 5Y (营收5年复合年增长率)

1.1%

—

每股指标每股收益 (EPS)、每股净资产、每股现金流、每股股息

指标

5年趋势

DAN

同行中位数

EPS (Diluted) (EPS (稀释))

$0.64

—

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

DAN

同行中位数

Payout Ratio (派息率)

63.5%

—

股息收益率、派息率、股息历史、5年CAGR

股息收益率

2.0%

派息率

63.5%

5年股息复合年增长率 (CAGR)

—

除息日	金额
2026年5月8日	$0.1200
2026年2月27日	$0.1200
2025年11月7日	$0.1000
2025年8月8日	$0.1000
2025年5月9日	$0.1000
2025年2月28日	$0.1000
2024年11月8日	$0.1000
2024年8月9日	$0.1000
2024年5月9日	$0.1000
2024年2月29日	$0.1000
2023年11月9日	$0.1000
2023年8月10日	$0.1000
2023年5月11日	$0.1000
2023年3月2日	$0.1000
2022年11月9日	$0.1000
2022年8月11日	$0.1000
2022年5月5日	$0.1000
2022年3月3日	$0.1000
2021年11月4日	$0.1000
2021年8月12日	$0.1000

DAN 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 14 位分析师

强烈买入 1 7.1%
买入 9 64.3%
持有 4 28.6%
卖出 0 0.0%
强烈卖出 0 0.0%

12个月价格目标

7 位分析师 · 2026-05-21

中位数 $42.00

← 低于所有目标 $33.87

最低 $36.00

最高 $45.00

中位数目标 $42.00 +24.0%

平均目标 $41.86 +23.6%

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

0.04%

期间	EPS Actual	EPS 预期	惊喜
2026年3月31日	$0.34	$0.36	-0.02%
2025年12月31日	$0.08	$0.37	-0.29%
2025年9月30日	$0.81	$0.36	0.45%
2025年6月30日	$0.36	$0.36	-0.00%
2025年3月31日	$0.13	$0.17	-0.04%
2024年12月31日	$0.25	$0.11	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
DAN	$2.67B	37.1	-3.0%	1.1%	7.8%	—
LEA	—	14.1	-0.20%	1.9%	9.2%	6.5%
GNTX	$5.01B	13.4	9.6%	15.2%	15.5%	34.2%
QS	—	-13.7	—	—	-39.7%	—
DORM	$3.74B	18.6	6.0%	9.6%	14.2%	42.1%
PATK	$3.60B	27.8	6.3%	3.4%	11.6%	23.1%
VC	$2.55B	13.1	-2.5%	5.3%	13.0%	14.1%
PHIN	$2.38B	19.3	2.4%	3.7%	8.1%	21.9%
LCII	$2.94B	16.0	10.2%	4.6%	13.7%	23.8%
DCH	$761M	-37.7	-4.7%	-0.34%	-3.3%	12.1%

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 16

DAN 的年度损益表数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$7.50B	$7.73B	$7.61B	$10.16B	$8.95B	$7.11B	$8.62B	$8.14B	$7.21B	$5.83B	$6.06B	$6.62B
Cost of Revenue	$6.90B	$7.36B	$7.24B	$9.39B	$8.11B	$6.49B	$7.49B	$6.99B	$6.14B	$4.99B	$5.21B	$5.67B
R&D Expense	$105M	$184M	$196M	$201M	$178M	$146M	$112M	$103M	$102M	$81M	$75M	$72M
SG&A Expense	$387M	$429M	$440M	$495M	$460M	$421M	$508M	$499M	$508M	$401M	$391M	$411M
Operating Income	$139M	$-176M	$-108M	$86M	$395M	$124M	$292M	$579M	$490M	$332M	$394M	·
Interest Expense	$181M	$158M	$152M	$128M	$131M	$138M	$122M	$96M	$102M	$113M	$113M	$118M
Interest Income	$10M	$13M	$15M	$11M	$9M	$9M	$10M	$11M	$11M	$13M	$13M	$15M
Other Non-op	·	·	·	·	·	·	·	·	$9M	$9M	$11M	$17M
Pretax Income	$-32M	$-321M	$-246M	$-31M	$244M	$-13M	$171M	$494M	$380M	$215M	$292M	$260M
Income Tax	$53M	$31M	$7M	$284M	$72M	$58M	$-32M	$78M	$283M	$-424M	$82M	$-70M
Net Income	$85M	$-57M	$38M	$-242M	$197M	$-31M	$226M	$427M	$111M	$640M	$159M	$319M
EPS (Basic)	$0.64	$-0.39	$0.26	$-1.69	$1.36	$-0.21	$1.57	$2.94	$0.72	$4.38	$1.00	$1.97
EPS (Diluted)	$0.64	$-0.39	$0.26	$-1.69	$1.35	$-0.21	$1.56	$2.91	$0.71	$4.36	$0.99	$1.84
Shares (Basic)	133,700,000	145,200,000	144,400,000	143,600,000	144,800,000	144,500,000	144,000,000	145,000,000	145,100,000	146,000,000	159,000,000	158,000,000
Shares (Diluted)	133,700,000	145,200,000	144,400,000	143,600,000	146,200,000	144,500,000	145,100,000	146,500,000	146,900,000	146,800,000	160,000,000	173,500,000
EBITDA	$139M	$226M	$316M	$86M	$395M	$124M	$292M	$579M	$490M	·	·	·

资产负债表 31

DAN 的年度资产负债表数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$469M	$494M	$529M	$425M	$268M	$559M	$508M	$510M	$603M	$707M	$791M	$1.12B
Short-term Investments	·	·	·	·	$17M	$21M	$19M	$21M	$40M	$30M	$162M	$169M
Receivables	$987M	$890M	$1.37B	$1.37B	$1.32B	$1.20B	$1.10B	$1.06B	$994M	$721M	$673M	$755M
Inventory	$1.01B	$1.05B	$1.68B	$1.61B	$1.56B	$1.15B	$1.19B	$1.03B	$969M	$638M	$625M	$654M
Prepaid Expense	$96M	$109M	$155M	$167M	$147M	$95M	$109M	$76M	$83M	$67M	$57M	$45M
Other Current Assets	$114M	$130M	$200M	$219M	$196M	$127M	$137M	$102M	$97M	$78M	$65M	$111M
Current Assets	$3.87B	$3.70B	$4.10B	$3.83B	$3.59B	$3.29B	$3.16B	$2.91B	$2.88B	$2.28B	$2.43B	$2.95B
PP&E (Net)	·	·	·	·	·	·	$2.27B	$1.85B	$1.81B	$1.41B	$1.17B	$1.18B
PP&E (Gross)	·	·	·	·	·	·	$4.24B	$3.58B	$3.36B	$2.71B	$2.35B	$2.33B
Accum. Depreciation	·	·	·	·	·	·	$1.98B	$1.73B	$1.56B	$1.30B	$1.18B	$1.15B
Goodwill	·	$250M	$263M	$259M	$482M	$479M	$493M	$264M	$127M	$90M	$80M	$90M
Intangibles	$71M	$80M	$100M	$201M	$233M	$236M	$240M	$164M	$174M	$109M	$102M	$169M
Other Non-current Assets	$102M	$118M	$101M	$123M	$131M	$169M	$120M	$80M	$71M	$226M	$275M	$312M
Total Assets	$7.81B	$7.49B	$7.95B	$7.45B	$7.63B	$7.38B	$7.22B	$5.92B	$5.64B	$4.86B	$4.30B	$4.91B
Accounts Payable	$1.15B	$1.12B	$1.20B	$1.84B	$1.57B	$1.33B	$1.25B	$1.22B	$1.17B	$819M	$712M	$791M
Accrued Liabilities	$495M	$314M	$373M	$277M	$304M	$308M	$262M	$269M	$220M	$201M	$193M	$194M
Short-term Debt	$615M	$8M	$22M	$52M	$23M	$26M	$14M	$8M	$17M	·	·	·
Current Liabilities	$3.31B	$2.56B	$2.60B	$2.48B	$2.17B	$1.94B	$1.84B	$1.75B	$1.70B	$1.25B	$1.09B	$1.26B
Capital Leases	$266M	$235M	$284M	$277M	$209M	$154M	$140M	·	·	·	·	·
Deferred Tax	$19M	$51M	$34M	$30M	$32M	$38M	$40M	$28M	$59M	$37M	$60M	$33M
Other Non-current Liabilities	$337M	$322M	$319M	$249M	$292M	$368M	$305M	$313M	$413M	$205M	$307M	$279M
Total Liabilities	$6.91B	$5.90B	$6.14B	$5.65B	$5.46B	$5.36B	$5.08B	$4.38B	$4.48B	$3.62B	$3.47B	$3.73B
Total Debt	$615M	$8M	$22M	$52M	$23M	$26M	$14M	$8M	·	·	·	·
Common Stock	$1M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M
Paid-in Capital	$1.67B	$2.28B	$2.25B	$2.23B	$2.43B	$2.41B	$2.39B	$2.37B	$2.35B	$2.33B	$2.31B	$2.64B
Retained Earnings	$235M	$204M	$317M	$321M	$662M	$530M	$622M	$456M	$86M	$195M	$-410M	$-532M
Treasury Stock	$35M	$13M	$9M	$0	$184M	$156M	$150M	$119M	$87M	$83M	$1M	$33M
AOCI	$-1.03B	$-1.14B	$-990M	$-1.00B	$-985M	$-1.03B	$-987M	$-1.36B	$-1.34B	$-1.28B	$-1.17B	$-997M
Stockholders' Equity	$840M	$1.33B	$1.57B	$1.55B	$1.92B	$1.76B	$1.87B	$1.34B	$1.01B	$1.16B	$728M	$1.08B
Liabilities + Equity	$7.81B	$7.49B	$7.96B	$7.45B	$7.63B	$7.38B	$7.22B	$5.92B	$5.64B	$4.86B	$4.30B	$4.91B
Shares Outstanding	112,284,138	144,993,614	144,386,484	143,366,482	144,238,660	144,515,658	143,942,539	144,663,403	144,984,050	143,938,280	150,068,040	166,070,057

现金流 15

DAN 的年度现金流数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Deferred Tax	$-60M	$-76M	$-99M	$153M	$-1M	$-35M	$-137M	$-64M	$179M	$-480M	$-10M	$-199M
Amort. of Intangibles	$12M	$13M	$16M	$23M	$24M	$20M	$17M	$10M	$13M	$8M	$14M	$42M
Restructuring	$23M	$70M	$23M	$-1M	·	$34M	$29M	$25M	$14M	$36M	$15M	$21M
Operating Cash Flow	$512M	$450M	$476M	$649M	$158M	$386M	$637M	$568M	$554M	$384M	$406M	$510M
CapEx	$214M	$312M	$427M	$440M	$369M	$326M	$426M	$325M	$393M	$322M	$260M	$234M
Investing Cash Flow	$-222M	$-352M	$-528M	$-426M	$-293M	$-327M	$-1.12B	$-462M	$-583M	$-365M	$-258M	$-246M
Debt Issued	·	$1M	$458M	$2M	$1.16B	$508M	$975M	·	$676M	$441M	$18M	$448M
Net Debt Issued	$-223M	$-36M	$249M	$-22M	$1M	$28M	$552M	$-13M	$36M	$59M	$-42M	$76M
Stock Repurchased	$650M	·	·	$25M	$23M	·	$25M	$25M	·	$81M	$311M	$260M
Net Stock Activity	$-650M	·	·	$-25M	$-23M	·	$-25M	$-25M	·	$-81M	$-311M	$-260M
Dividends Paid	$54M	$58M	$58M	$58M	$58M	$15M	$58M	$58M	$35M	$35M	$37M	$32M
Financing Cash Flow	$-371M	$-90M	$160M	$-42M	$-127M	$-12M	$479M	$-180M	$-120M	$-88M	$-403M	$-254M
Taxes Paid	$96M	$100M	$92M	$132M	$99M	$98M	$125M	$145M	$87M	$89M	$90M	$116M
Free Cash Flow	$298M	$70M	$-25M	$209M	$-211M	$60M	$211M	$243M	$161M	$62M	$146M	$276M
Levered FCF	$-183M	$189M	$-74M	$-1.09B	$-303M	$-694M	$66M	$162M	$135M	$-274M	$65M	$126M

盈利能力 7

DAN 的年度盈利能力数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Operating Margin	1.8%	2.2%	3.0%	0.85%	4.4%	1.8%	3.4%	7.1%	6.8%	·	·	·
Net Margin	1.1%	-0.55%	0.36%	-2.4%	2.2%	-0.44%	2.6%	5.2%	1.5%	11.0%	2.6%	4.8%
Pretax Margin	-0.43%	0.78%	1.7%	-0.31%	2.7%	-0.18%	2.0%	6.1%	5.3%	3.7%	4.8%	3.9%
EBITDA Margin	1.8%	2.2%	3.0%	0.85%	4.4%	1.8%	3.4%	7.1%	6.8%	·	·	·
ROA	1.1%	-0.74%	0.49%	-3.2%	2.6%	-0.42%	3.4%	7.4%	2.1%	14.0%	3.4%	6.3%
ROE	7.8%	-3.9%	2.4%	-13.9%	10.7%	-1.7%	14.1%	36.2%	10.2%	67.9%	17.6%	26.7%
ROIC	25.4%	-12.4%	6.3%	54.5%	14.3%	38.0%	18.4%	36.0%	12.3%	·	·	·

流动性与偿付能力 4

DAN 的年度流动性与偿付能力数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	1.2	1.4	1.6	1.5	1.6	1.7	1.7	1.7	1.7	1.8	2.3	2.3
Quick Ratio	0.4	0.7	0.7	0.7	0.7	0.9	0.9	0.9	1.0	1.2	1.5	1.6
Debt / Equity	0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	·	·	·	·
Interest Coverage	0.8	1.4	2.1	0.7	3.0	0.9	2.4	6.0	4.8	·	·	·

效率 3

DAN 的年度效率数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	1.0	1.3	1.4	1.3	1.2	1.0	1.3	1.4	1.4	1.3	1.3	1.3
Inventory Turnover	6.7	5.8	5.9	5.9	6.0	5.5	6.7	7.0	7.7	7.9	8.1	8.6
Receivables Turnover	8.0	8.0	7.7	7.5	7.1	6.2	8.0	7.9	8.4	8.4	8.5	8.5

每股 6

DAN 的年度每股数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$7.48	$9.19	$10.91	$10.82	$13.33	$12.16	$13.01	$9.30	$6.99	$8.04	$4.85	$6.50
Revenue / Share	$56.10	$70.83	$72.99	$70.72	$61.18	$49.18	$59.41	$55.58	$49.07	$39.69	$37.88	$38.14
Cash Flow / Share	$3.83	$3.10	$3.29	$4.52	$1.08	$2.67	$4.39	$3.88	$3.77	$2.62	$2.54	$2.94
Cash / Share	$4.18	$3.41	$3.66	$2.96	$1.86	$3.87	$3.53	$3.53	$4.16	$4.91	$5.27	$6.75
Dividend / Share	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
EPS (TTM)	$0.64	$-0.39	$0.26	$-1.69	$1.35	$-0.21	$1.56	$2.91	$0.71	$4.36	$0.99	$1.84

增长率 4

DAN 的年度增长率数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	-3.0%	1.6%	-25.0%	13.5%	25.9%	·	·	·	·	·	·	·
Revenue CAGR 3Y	-9.6%	-4.7%	2.3%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	1.1%	·	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	29.2%	·	·	·	·	·	·	·	·	·	·	·

估值 (TTM) 17

DAN 的年度估值 (TTM)数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$7.50B	$7.73B	$7.61B	$10.16B	$8.95B	$7.11B	$8.62B	$8.14B	$7.21B	$5.83B	$6.06B	$6.62B
Net Income TTM	$85M	$-57M	$38M	$-242M	$197M	$-31M	$226M	$427M	$111M	$640M	$159M	$319M
Market Cap	$2.67B	$1.68B	$2.11B	$2.17B	$3.29B	$2.82B	$2.62B	$1.97B	$4.64B	$2.73B	$2.07B	$3.61B
Enterprise Value	$2.81B	$1.19B	$1.60B	$1.80B	$3.03B	$2.27B	$2.11B	$1.45B	·	·	·	·
P/E	37.1	-29.6	56.2	-9.0	16.9	-93.0	11.7	4.7	45.1	4.4	13.9	11.8
P/S	0.4	0.2	0.3	0.2	0.4	0.4	0.3	0.2	0.6	0.5	0.3	0.5
P/B	3.2	1.3	1.3	1.4	1.7	1.6	1.4	1.5	4.6	2.4	2.8	3.3
P / Tangible Book	3.5	1.7	1.7	2.0	2.7	2.7	·	·	·	·	·	·
P / Cash Flow	5.2	3.7	4.4	3.3	20.8	7.3	4.1	3.5	8.4	7.1	5.1	7.1
P / FCF	9.0	23.9	-84.4	10.4	-15.6	47.0	12.4	8.1	28.8	44.1	14.2	13.1
EV / EBITDA	20.2	5.3	5.1	20.9	7.7	18.3	7.2	2.5	·	·	·	·
EV / FCF	9.4	17.0	-64.1	8.6	-14.4	37.8	10.0	6.0	·	·	·	·
EV / Revenue	0.4	0.2	0.2	0.2	0.3	0.3	0.2	0.2	·	·	·	·
Dividend Yield	2.0%	3.5%	2.8%	2.7%	1.8%	0.53%	2.2%	2.9%	0.75%	1.3%	1.8%	0.89%
Earnings Yield	2.7%	-3.4%	1.8%	-11.2%	5.9%	-1.1%	8.6%	21.3%	2.2%	23.0%	7.2%	8.5%
Payout Ratio	63.5%	-101.8%	152.6%	-24.0%	29.4%	-48.4%	25.7%	13.6%	31.5%	5.5%	23.3%	10.0%
Annual Payout	$54M	$58M	$58M	$58M	$58M	$15M	$58M	$58M	$35M	$35M	$37M	$32M

损益表 14

DAN 的季度损益表数据
指标	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Revenue	$1.87B	$1.87B	$1.92B	$1.94B	$1.78B	$1.77B	$1.90B	$2.05B	$2.02B	$-448M	$2.67B	$2.75B	$2.64B	$2.56B	$2.54B	$2.59B
Cost of Revenue	$1.70B	$1.69B	$1.75B	$1.80B	$1.66B	$1.75B	$1.77B	$1.93B	$1.90B	$-89M	$2.43B	$2.48B	$2.42B	$2.38B	$2.33B	$2.40B
SG&A Expense	$102M	$69M	$87M	$99M	$105M	$76M	$106M	$108M	$139M	$30M	$126M	$144M	$140M	$121M	$114M	$130M
Operating Income	$19M	$-2M	$53M	$16M	$8M	$-225M	$-8M	$-13M	$70M	$-413M	$91M	$124M	$90M	$62M	$-101M	$59M
Interest Expense	$22M	$51M	$47M	$44M	$39M	$41M	$38M	$40M	$39M	$38M	$41M	$39M	$34M	$33M	$32M	$32M
Interest Income	$6M	$1M	$3M	$3M	$2M	$3M	$5M	$1M	$4M	$1M	$5M	$5M	$4M	$5M	$2M	$2M
Pretax Income	$-4M	$-52M	$9M	$-25M	$-29M	$-263M	$-41M	$-52M	$35M	$-450M	$55M	$89M	$60M	$34M	$-131M	$29M
Income Tax	$14M	$37M	$-2M	$10M	$-10M	$0	$-18M	$12M	$37M	$-111M	$33M	$55M	$30M	$217M	$31M	$18M
Net Income	$1.09B	$-50M	$83M	$27M	$25M	$-80M	$4M	$16M	$3M	$-39M	$19M	$30M	$28M	$-179M	$-88M	$8M
EPS (Basic)	$9.89	$-0.43	$0.65	$0.19	$0.17	$-0.55	$0.03	$0.11	$0.02	$-0.27	$0.13	$0.21	$0.19	$-1.26	$-0.61	$0.06
EPS (Diluted)	$9.89	$-0.43	$0.64	$0.19	$0.17	$-0.55	$0.03	$0.11	$0.02	$-0.27	$0.13	$0.21	$0.19	$-1.26	$-0.61	$0.06
Shares (Basic)	109,900,000	115,600,000	128,400,000	143,800,000	145,600,000	145,300,000	145,000,000	145,000,000	144,800,000	-288,100,000	144,300,000	144,300,000	143,900,000	-287,400,000	143,400,000	143,400,000
Shares (Diluted)	109,900,000	115,600,000	130,800,000	143,800,000	145,600,000	145,300,000	145,000,000	145,000,000	144,800,000	-289,000,000	144,700,000	144,400,000	144,300,000	-288,800,000	143,400,000	143,700,000
EBITDA	$19M	·	$53M	$16M	$72M	·	$88M	$104M	$70M	·	$91M	$124M	$90M	·	$-101M	$59M

资产负债表 28

DAN 的季度资产负债表数据
指标	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	$477M	$469M	$414M	$486M	$507M	$494M	$419M	$419M	$351M	$529M	$421M	$484M	$401M	$425M	$371M	$321M
Short-term Investments	·	·	·	·	·	·	·	·	·	·	·	·	·	·	$13M	$19M
Receivables	$1.26B	$987M	$1.18B	$1.14B	$1.43B	$890M	$1.46B	$1.50B	$1.53B	·	$1.56B	$1.58B	$1.62B	·	$1.51B	$1.55B
Inventory	$994M	$1.01B	$1.11B	$1.10B	$1.62B	$1.05B	$1.71B	$1.60B	$1.62B	·	$1.71B	$1.73B	$1.72B	·	$1.60B	$1.59B
Prepaid Expense	·	$96M	·	·	·	$109M	·	·	·	·	·	·	·	·	·	·
Other Current Assets	$201M	$114M	$151M	$145M	$246M	$130M	$231M	$253M	$287M	$200M	$232M	$247M	$237M	$219M	$208M	$217M
Current Assets	$3.24B	$3.87B	$4.13B	$4.19B	$4.03B	$3.70B	$4.05B	$4.08B	$4.10B	·	$4.22B	$4.33B	$4.23B	·	$3.95B	$3.95B
Goodwill	·	·	·	·	$257M	·	$263M	$256M	$257M	·	$256M	$262M	$262M	$259M	$246M	$458M
Intangibles	$61M	$71M	$74M	$79M	$148M	$80M	$160M	$163M	$169M	$100M	$184M	$192M	$197M	$201M	$200M	$213M
Other Non-current Assets	$92M	$102M	$96M	$92M	$137M	$118M	$176M	$171M	$158M	$101M	$128M	$106M	$106M	$123M	$181M	$142M
Total Assets	$6.08B	$7.81B	$8.11B	$8.14B	$7.80B	$7.49B	$7.86B	$7.81B	$7.86B	$7.95B	$7.94B	$8.05B	$7.89B	$7.45B	$7.66B	$7.92B
Accounts Payable	$1.23B	$1.15B	$1.21B	$1.19B	$1.66B	$1.12B	$1.69B	$1.77B	$1.70B	$1.20B	$1.88B	$1.97B	$1.92B	$1.84B	$1.84B	$1.77B
Accrued Liabilities	$469M	$495M	$301M	$307M	$415M	$314M	$417M	$367M	$352M	·	$323M	$301M	$287M	·	$269M	$269M
Short-term Debt	$0	$615M	$630M	$530M	$130M	$8M	$23M	$19M	$39M	·	$37M	$35M	$321M	·	$230M	$235M
Current Liabilities	$2.07B	$3.31B	$3.16B	$3.07B	$2.83B	$2.56B	$2.72B	$2.76B	$2.56B	·	$2.67B	$2.72B	$2.88B	·	$2.66B	$2.60B
Capital Leases	$237M	$266M	$274M	$242M	$262M	$235M	$270M	$262M	$271M	·	$287M	$287M	$282M	·	$229M	$236M
Deferred Tax	·	$19M	·	·	·	$51M	·	·	·	·	·	·	·	·	·	·
Other Non-current Liabilities	$280M	$337M	$297M	$337M	$343M	$322M	$366M	$338M	$318M	·	$263M	$252M	$242M	·	$244M	$252M
Total Liabilities	$4.06B	$6.91B	$6.77B	$6.68B	$6.17B	$5.90B	$6.11B	$6.06B	$6.06B	·	$6.08B	$6.15B	$6.03B	·	$5.79B	$5.82B
Total Debt	$0	·	$630M	$530M	$130M	·	$23M	$19M	$39M	·	$37M	$35M	$321M	·	$230M	$235M
Common Stock	$1M	$1M	$1M	$1M	$2M	$2M	$2M	$2M	$2M	·	$2M	$2M	$2M	·	$2M	$2M
Paid-in Capital	$1.55B	$1.67B	$1.86B	$2.04B	$2.29B	$2.28B	$2.27B	$2.27B	$2.26B	·	$2.25B	$2.24B	$2.24B	·	$2.44B	$2.44B
Retained Earnings	$1.31B	$235M	$297M	$226M	$214M	$204M	$283M	$293M	$297M	·	$353M	$349M	$333M	·	$491M	$656M
Treasury Stock	$52M	$35M	$21M	$21M	$21M	$13M	$13M	$13M	$13M	·	$8M	$8M	$8M	·	$216M	$216M
AOCI	$-856M	$-1.03B	$-1.05B	$-1.05B	$-1.11B	$-1.14B	$-1.07B	$-1.07B	$-1.01B	·	$-1.01B	$-964M	$-961M	·	$-1.09B	$-1.03B
Stockholders' Equity	$1.96B	$840M	$1.09B	$1.20B	$1.38B	$1.33B	$1.48B	$1.48B	$1.54B	·	$1.59B	$1.62B	$1.60B	·	$1.62B	$1.85B
Liabilities + Equity	$6.08B	$7.81B	$8.11B	$8.14B	$7.80B	$7.49B	$7.86B	$7.81B	$7.86B	·	$7.94B	$8.05B	$7.89B	·	$7.66B	$7.92B
Shares Outstanding	108,830,193	112,284,138	121,917,210	131,134,460	145,726,212	144,993,614	144,978,881	144,975,329	144,954,645	·	144,337,917	144,334,974	144,330,117	·	143,353,224	143,351,443

现金流 14

DAN 的季度现金流数据
指标	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
Deferred Tax	$11M	$7M	$-41M	$-6M	$-18M	$-92M	$-13M	$27M	$2M	$-53M	$-16M	$-22M	$-8M	$209M	$-14M	$-17M
Amort. of Intangibles	$3M	$1M	$3M	$3M	$3M	$2M	$3M	$3M	$5M	$-1M	$6M	$6M	$5M	$6M	$6M	$5M
Restructuring	$6M	$3M	$4M	$11M	$2M	$34M	$20M	$11M	$5M	$2M	$17M	$3M	$1M	$0	$-1M	$1M
Operating Cash Flow	$-195M	$406M	$111M	$32M	$-37M	$302M	$35M	$215M	$-102M	$278M	$112M	$256M	$-170M	$342M	$171M	$257M
CapEx	$62M	$61M	$49M	$29M	$67M	$114M	$17M	$91M	$70M	$68M	$117M	$122M	$120M	$140M	$94M	$90M
Investing Cash Flow	$2.50B	$-92M	$-70M	$5M	$-65M	$-147M	$-28M	$-114M	$-63M	$-145M	$-138M	$-127M	$-118M	$-129M	$-82M	$-98M
Debt Issued	·	·	·	·	·	$0	·	·	·	$0	$0	·	·	$0	$0	$0
Net Debt Issued	$-1.33B	·	·	·	$-4M	·	·	·	$-27M	·	·	·	$-2M	·	·	·
Stock Repurchased	$125M	$211M	$182M	·	·	·	·	·	·	·	·	·	·	$0	$0	$0
Net Stock Activity	$-125M	·	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Dividends Paid	$13M	$12M	$13M	$14M	$15M	$15M	$14M	$14M	$15M	$15M	$14M	$14M	$15M	$15M	$14M	$15M
Financing Cash Flow	$-2.29B	$-260M	$-112M	$-94M	$95M	$-34M	$-26M	$-31M	$1M	$-29M	$-20M	$-46M	$255M	$-180M	$-14M	$-77M
Free Cash Flow	$-257M	·	·	·	$-112M	·	·	·	$-172M	·	·	·	$-290M	·	·	·
Levered FCF	$-356M	·	·	·	$-142M	·	·	·	$-170M	·	·	·	$-307M	·	·	·

盈利能力 7

DAN 的季度盈利能力数据
指标	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	1.0%	·	2.8%	0.83%	3.1%	·	3.5%	3.8%	2.6%	·	3.4%	4.5%	3.4%	·	-4.0%	2.3%
Net Margin	58.2%	·	4.3%	1.4%	1.1%	·	0.16%	0.58%	0.11%	·	0.71%	1.1%	1.1%	·	-3.5%	0.31%
Pretax Margin	-0.21%	·	0.47%	-1.3%	1.5%	·	2.1%	2.5%	1.3%	·	2.1%	3.2%	2.3%	·	-5.2%	1.1%
EBITDA Margin	1.0%	·	2.8%	0.83%	3.1%	·	3.5%	3.8%	2.6%	·	3.4%	4.5%	3.4%	·	-4.0%	2.3%
ROA	15.7%	·	1.0%	0.34%	0.32%	·	0.05%	0.20%	0.04%	·	0.24%	0.38%	0.35%	·	-1.1%	0.10%
ROE	65.2%	·	6.5%	2.0%	1.7%	·	0.26%	1.0%	0.19%	·	1.2%	1.7%	1.6%	·	-5.1%	0.43%
ROIC	4.4%	·	3.8%	1.3%	3.7%	·	1.0%	1.4%	-0.25%	·	2.2%	2.9%	2.3%	·	-6.7%	1.1%

流动性与偿付能力 4

DAN 的季度流动性与偿付能力数据
指标	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	1.6	·	1.3	1.4	1.4	·	1.5	1.5	1.6	·	1.6	1.6	1.5	·	1.5	1.5
Quick Ratio	0.8	·	0.5	0.5	0.7	·	0.7	0.7	0.7	·	0.7	0.8	0.7	·	0.7	0.7
Debt / Equity	0.0	·	0.6	0.4	0.1	·	0.0	0.0	0.0	·	0.0	0.0	0.2	·	0.1	0.1
Interest Coverage	0.9	·	1.1	0.4	1.8	·	2.2	2.7	1.8	·	2.2	3.2	2.6	·	-3.2	1.8

效率 3

DAN 的季度效率数据
指标	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	0.3	·	0.2	0.2	0.3	·	0.3	0.3	0.3	·	0.3	0.3	0.3	·	0.3	0.3
Inventory Turnover	1.3	·	1.2	1.3	1.3	·	1.3	1.5	1.5	·	1.5	1.5	1.4	·	1.5	1.6
Receivables Turnover	1.4	·	1.4	1.5	1.6	·	1.6	1.8	1.7	·	1.7	1.8	1.6	·	1.7	1.8

每股 6

DAN 的季度每股数据
指标	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
Book Value / Share	$17.96	·	$8.97	$9.18	$9.46	·	$10.21	$10.17	$10.62	·	$11.01	$11.24	$11.11	·	$11.31	$12.90
Revenue / Share	$17.00	·	$14.66	$13.46	$16.00	·	$17.06	$18.87	$18.89	·	$18.45	$19.03	$18.32	·	$17.68	$18.00
Cash Flow / Share	$-1.77	·	·	·	$-0.25	·	·	·	$-0.70	·	·	·	$-1.18	·	·	·
Cash / Share	$4.38	·	$3.40	$3.71	$3.48	·	$2.89	$2.89	$2.42	·	$2.92	$3.35	$2.78	·	$2.59	$2.24
Dividend / Share	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
EPS (TTM)	$10.29	·	$0.45	$-0.16	$-0.24	·	$0.29	$0.47	$0.55	·	$-0.08	$-0.15	$-0.24	·	$-0.10	$0.87

估值 (TTM) 15

DAN 的季度估值 (TTM)数据
指标	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	$7.59B	·	$7.41B	$7.39B	$7.50B	·	$8.63B	$9.48B	$10.08B	·	$10.60B	$10.51B	$10.24B	·	$9.80B	$9.47B
Net Income TTM	$1.15B	·	$55M	$-24M	$-35M	·	$42M	$68M	$80M	·	$-11M	$-22M	$-35M	·	$-15M	$126M
Market Cap	$3.66B	·	$2.44B	$2.25B	$1.94B	·	$1.53B	$1.76B	$1.84B	·	$2.12B	$2.45B	$2.17B	·	$1.64B	$2.02B
Enterprise Value	$3.19B	·	$2.66B	$2.29B	$1.57B	·	$1.13B	$1.36B	$1.53B	·	$1.73B	$2.00B	$2.09B	·	$1.48B	$1.91B
P/E	3.3	·	44.5	-107.2	-55.5	·	36.4	25.8	23.1	·	-183.4	-113.3	-62.7	·	-114.3	16.2
P/S	0.5	·	0.3	0.3	0.3	·	0.2	0.2	0.2	·	0.2	0.2	0.2	·	0.2	0.2
P/B	1.9	·	2.2	1.9	1.4	·	1.0	1.2	1.2	·	1.3	1.5	1.4	·	1.0	1.1
P / Tangible Book	1.9	·	2.4	2.0	2.0	·	1.4	1.7	1.7	·	1.8	2.1	1.9	·	1.4	1.7
P / Cash Flow	-18.8	·	·	·	-52.5	·	·	·	-18.0	·	·	·	-12.8	·	·	·
P / FCF	-14.2	·	·	·	-17.3	·	·	·	-10.7	·	·	·	-7.5	·	·	·
EV / EBITDA	167.6	·	50.2	143.3	21.7	·	12.9	13.0	21.8	·	19.0	16.2	23.2	·	-14.7	32.4
EV / FCF	-12.4	·	·	·	-14.0	·	·	·	-8.9	·	·	·	-7.2	·	·	·
EV / Revenue	0.4	·	0.4	0.3	0.2	·	0.1	0.1	0.2	·	0.2	0.2	0.2	·	0.2	0.2
Earnings Yield	30.6%	·	2.2%	-0.93%	-1.8%	·	2.8%	3.9%	4.3%	·	-0.55%	-0.88%	-1.6%	·	-0.87%	6.2%
Payout Ratio	1.2%	·	·	·	60.0%	·	·	·	500.0%	·	·	·	53.6%	·	·	·

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	2024-03-31	2023-12-31	2022-12-31
收入	$7.50B	$7.73B	—	$7.61B	$10.16B
营业利润率 %	1.8%	2.2%	—	3.0%	0.85%
净收入	$85M	$-57M	—	$38M	$-242M
稀释后每股收益 (EPS)	$0.64	$-0.39	—	$0.26	$-1.69

资产负债表

	2025-12-31	2024-12-31	2024-03-31	2023-12-31	2022-12-31
负债/股东权益比率	0.7	0.0	—	0.0	0.0
流动比率	1.2	1.4	—	1.6	1.5
速动比率	0.4	0.7	—	0.7	0.7

现金流

	2025-12-31	2024-12-31	2024-03-31	2023-12-31	2022-12-31
自由现金流	$298M	$70M	—	$-25M	$209M

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。

DAN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围

DAN 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

移动平均线和叠加层

成交量

振荡器

动量和趋势

10年表现 收入、净利润、利润率和每股收益趋势

估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？

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)

财务健康 债务、流动性、偿付能力 — 资产负债表强度

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)

每股指标 每股收益 (EPS)、每股净资产、每股现金流、每股股息

资本效率 资产周转率、库存周转率、应收账款周转率

股息 收益率、派息率、股息历史、5年CAGR

DAN 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

12个月价格目标

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

同行比较 关键指标与行业同行对比

完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表

财务报表 损益表、资产负债表、现金流量表 — 年度，近5年

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

DAN 股票快照价格、市值、P/E、EPS、ROE、负债/权益、52周范围

DAN 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

10年表现收入、净利润、利润率和每股收益趋势

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)

财务健康债务、流动性、偿付能力 — 资产负债表强度

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)

每股指标每股收益 (EPS)、每股净资产、每股现金流、每股股息

资本效率资产周转率、库存周转率、应收账款周转率

股息收益率、派息率、股息历史、5年CAGR

DAN 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

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

同行比较关键指标与行业同行对比

完整基本面所有年度指标 — 损益表、资产负债表、现金流量表

财务报表损益表、资产负债表、现金流量表 — 年度，近5年

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