FLEX Flex Ltd. - Ordinary Shares
$129.90
价格 · 五月 22, 2026
截至...的财报数据 二月 6, 2026
52周区间
$40–$147
84% of range
分析师评级
BUY
19 analysts
目标价
$159
+22% upside
P/E (TTM)
15.7
ROE
16.8%
净利润率
3.2%
FLEX 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$129.90
市值
$12.50B
P/E (TTM)
15.7
每股收益 (TTM)
$2.11
营收 (TTM)
$25.81B
股息收益率
—
ROE
16.8%
负债/权益
0.7
52周区间
$40 – $147
FLEX 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
$25.81B
2016-03-31
→
2025-03-31
EPS
$2.11
2016-03-31
→
2025-03-31
自由现金流
$1.07B
2016-03-31
→
2025-03-31
利润率
3.2%
2016-03-31
→
2025-03-31
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
FLEX
同行中位数
P/E (TTM)
15.7
28.3
P/S (TTM) (市销率 (TTM))
0.5
0.8
P/B (市净率)
2.5
1.4
EV / EBITDA (企业价值 / EBITDA)
11.9
—
Price / FCF (股价/自由现金流)
11.7
—
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
FLEX
同行中位数
Gross Margin (毛利率)
8.4%
18.0%
Operating Margin (营业利润率)
4.5%
—
Net Profit Margin (净利润率)
3.2%
0.25%
ROA
4.6%
0.31%
ROE
16.8%
0.13%
ROIC
11.0%
—
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
FLEX
同行中位数
Debt / Equity (负债/股东权益比率)
0.7
48.8
Current Ratio (流动比率)
1.3
2.3
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
FLEX
同行中位数
Revenue YoY (营收同比增长)
-2.3%
—
Revenue CAGR 3Y (营收3年复合年增长率)
1.6%
—
EPS YoY
-7.5%
—
Net Income YoY (净利润同比增长)
-16.7%
—
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
FLEX
同行中位数
FLEX 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
19 位分析师
- 强烈买入 7 36.8%
- 买入 11 57.9%
- 持有 1 5.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
9 位分析师 · 2026-05-18
中位数
$165.00
现在
$129.90
最低
$80.00
最高
$180.00
中位数目标
$165.00
+27.0%
平均目标
$159.00
+22.4%
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
0.05%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.93 | $0.89 | 0.04% |
| 2025年12月31日 | $0.87 | $0.80 | 0.07% |
| 2025年9月30日 | $0.79 | $0.77 | 0.02% |
| 2025年6月30日 | $0.72 | $0.64 | 0.08% |
| 2025年3月31日 | $0.73 | $0.71 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| FLEX | $12.50B | 15.7 | -2.3% | 3.2% | 16.8% | 8.4% |
| JBL | $22.02B | 34.6 | 3.2% | 2.2% | 40.4% | 8.9% |
| TTMI | $7.36B | 42.4 | 19.0% | 6.1% | 10.4% | 20.7% |
| SANM | $6.09B | 25.6 | 7.4% | 3.0% | 9.9% | 8.8% |
| PLXS | $3.84B | 22.9 | 1.8% | 4.3% | 12.3% | 10.1% |
| IPGP | — | 98.1 | 2.7% | — | — | — |
| BHE | $1.53B | 62.9 | 0.11% | 0.93% | 2.2% | 10.2% |
| CTS | $1.23B | 19.6 | 5.2% | 12.1% | 11.8% | 38.4% |
| KE | $466M | 28.3 | -13.3% | 1.1% | 3.1% | 7.0% |
| OPTX | — | — | — | — | — | — |
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 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.81B | $26.41B | $28.50B | $24.63B | $24.12B | $24.21B | $26.21B | $25.44B | $23.86B | $24.42B | $26.15B | $26.11B | |
| Cost of Revenue | $23.58B | $24.39B | $26.50B | $22.84B | $22.35B | $22.68B | $24.59B | $23.78B | $22.30B | $22.81B | $24.60B | $24.61B | |
| Gross Profit | $2.16B | $1.86B | $1.98B | $1.78B | $1.69B | $1.34B | $1.52B | $1.60B | $1.52B | $1.61B | $1.55B | $1.44B | |
| R&D Expense | · | · | · | · | · | · | · | $78M | $66M | $61M | $26M | $30M | |
| SG&A Expense | $904M | $922M | $874M | $830M | $817M | $834M | $953M | $1.02B | $937M | $955M | $844M | $875M | |
| Operating Income | $1.17B | $853M | $1.02B | $890M | $795M | $415M | · | · | · | · | · | · | |
| Interest Expense | · | $207M | $230M | $166M | · | $7M | · | $123M | $108M | $98M | $76M | $80M | |
| Interest Income | $61M | $56M | $30M | $14M | $14M | $19M | $19M | $19M | $12M | $12M | $19M | $18M | |
| Other Non-op | $14M | $-44M | $-6M | $165M | $-16M | $-82M | $-120M | $170M | $-21M | $-85M | $-51M | $-62M | |
| Pretax Income | $1.02B | $666M | $807M | $964M | $714M | $159M | $182M | $521M | $371M | $455M | $671M | $400M | |
| Income Tax | $185M | $-206M | $124M | $92M | $101M | $71M | $89M | $92M | $51M | $11M | $70M | $35M | |
| Net Income | $838M | $1.01B | $793M | $936M | $613M | $88M | $93M | $429M | $320M | $444M | $601M | $366M | |
| EPS (Basic) | $2.14 | $2.31 | $1.75 | $1.97 | $1.23 | $0.17 | $0.18 | $0.81 | $0.59 | $0.80 | $1.04 | $0.60 | |
| EPS (Diluted) | $2.11 | $2.28 | $1.72 | $1.94 | $1.21 | $0.17 | $0.18 | $0.80 | $0.59 | $0.79 | $1.02 | $0.59 | |
| Shares (Basic) | 391,000,000 | 435,000,000 | 454,000,000 | 476,000,000 | 499,000,000 | 509,000,000 | 527,000,000 | 529,782,000 | 540,503,000 | 557,667,000 | 579,981,000 | 610,497,000 | |
| Shares (Diluted) | 398,000,000 | 441,000,000 | 462,000,000 | 483,000,000 | 506,000,000 | 512,000,000 | 530,000,000 | 536,598,000 | 546,220,000 | 564,869,000 | 591,556,000 | 623,479,000 | |
| EBITDA | $1.17B | $853M | $1.18B | $972M | · | · | $433M | · | $610M | $515M | $540M | $465M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.29B | $2.47B | $3.16B | $2.96B | $2.64B | $1.92B | $1.70B | $1.47B | $1.83B | $1.83B | $1.63B | $1.59B | |
| Receivables | $3.67B | $3.03B | $3.48B | $3.37B | $3.96B | $2.44B | $2.61B | $2.52B | $2.19B | $2.04B | $2.34B | $2.70B | |
| Inventory | $5.07B | $6.21B | $7.39B | $6.58B | $3.90B | $3.79B | $3.72B | $3.80B | $3.40B | $3.49B | $3.49B | $3.60B | |
| Other Current Assets | $1.19B | $1.03B | $875M | $903M | $590M | $660M | $855M | $1.38B | $968M | $1.17B | $1.29B | $1.51B | |
| Current Assets | $12.84B | $12.99B | $16.03B | $14.34B | $11.36B | $9.09B | $9.10B | $9.17B | $8.39B | $8.32B | $8.74B | $9.40B | |
| PP&E (Net) | $2.33B | $2.27B | $2.34B | $2.12B | $2.10B | $2.22B | $2.34B | $2.24B | $2.32B | $2.26B | $2.09B | $2.29B | |
| PP&E (Gross) | $6.95B | $6.71B | $6.54B | $6.10B | $5.84B | $5.74B | $5.79B | $5.50B | $5.73B | $5.51B | $5.16B | $5.11B | |
| Accum. Depreciation | $4.62B | $4.44B | $4.20B | $3.98B | $3.75B | $3.52B | $3.45B | $3.26B | $3.41B | $3.26B | $3.07B | $2.82B | |
| Goodwill | $1.34B | $1.14B | $1.14B | $1.14B | $1.09B | $1.06B | $1.07B | $1.12B | $985M | $942M | $334M | $293M | |
| Intangibles | $343M | $245M | $315M | $411M | $213M | $262M | $331M | $424M | $362M | $404M | $82M | $84M | |
| Other Non-current Assets | $964M | $1.01B | $490M | $473M | $431M | $456M | $656M | $760M | $542M | $466M | $405M | $434M | |
| Total Assets | $18.38B | $18.26B | $21.41B | $19.32B | $15.84B | $13.69B | $13.50B | $13.72B | $12.59B | $12.38B | $11.65B | $12.50B | |
| Accounts Payable | $5.15B | $4.47B | $5.72B | $6.25B | $5.25B | $5.11B | $5.15B | $5.12B | $4.48B | $4.25B | $4.56B | $4.75B | |
| Current Liabilities | $9.85B | $8.54B | $10.87B | $10.71B | $7.83B | $7.21B | $7.60B | $7.27B | $6.50B | $6.57B | $6.76B | $7.66B | |
| Capital Leases | $456M | $490M | $504M | $551M | $562M | $529M | $0 | · | $14M | $18M | $2M | $5M | |
| Deferred Tax | $149M | $178M | $71M | $86M | $60M | $71M | $67M | · | · | · | · | · | |
| Other Non-current Liabilities | $590M | $642M | $554M | $608M | $489M | $430M | $508M | $532M | $520M | $498M | $476M | $572M | |
| Total Liabilities | $13.38B | $12.93B | $15.70B | $15.12B | $12.40B | · | · | · | · | · | · | · | |
| Long-term Debt | $3.69B | $3.26B | $3.69B | $4.20B | $3.80B | $2.85B | $3.07B | $2.95B | $2.97B | $2.79B | $2.08B | $2.10B | |
| Total Debt | $3.69B | $3.26B | $3.84B | $4.20B | $3.78B | $2.84B | $3.05B | · | $2.95B | $2.77B | $2.08B | $2.10B | |
| Common Stock | · | · | · | · | · | · | · | $6.64B | $6.73B | $6.99B | $7.27B | $7.61B | |
| Retained Earnings | $1.28B | $446M | $-560M | $-1.35B | $-2.29B | $-2.90B | $-3.01B | $-3.14B | $-3.57B | $-3.89B | $-4.34B | $-4.94B | |
| Treasury Stock | $200M | $0 | $388M | $388M | $388M | $388M | $388M | $388M | $388M | $388M | $388M | $388M | |
| AOCI | $-224M | $-195M | $-194M | $-182M | $-119M | $-215M | $-151M | $-86M | $-128M | $-136M | $-181M | $-126M | |
| Stockholders' Equity | $5.00B | $5.33B | $5.35B | $4.13B | $3.44B | $2.83B | $2.97B | $3.02B | $2.68B | $2.61B | $2.36B | $2.16B | |
| Liabilities + Equity | $18.38B | $18.26B | $21.41B | $19.32B | $15.84B | $13.69B | $13.50B | $13.72B | $12.59B | $12.38B | $11.65B | $12.50B | |
| Shares Outstanding | 377,817,433 | 408,000,000 | 450,000,000 | 461,000,000 | 492,000,000 | 497,000,000 | 517,000,000 | 528,000,000 | 531,294,000 | 544,823,000 | 563,323,000 | 591,427,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | $433M | $434M | $432M | $515M | $540M | $465M | |
| Stock-based Comp | $125M | $152M | $133M | $91M | $79M | $71M | $76M | $81M | $77M | $78M | $50M | $40M | |
| Deferred Tax | $55M | $-370M | $1M | $-44M | $-5M | $7M | $-12M | $39M | $-22M | $-64M | $-60M | $-38M | |
| Amort. of Intangibles | $70M | $70M | $81M | $60M | $62M | $64M | $74M | $79M | $81M | $66M | $32M | $29M | |
| Restructuring | $86M | $175M | $27M | $15M | $101M | $216M | $113M | $91M | $39M | $0 | $0 | $75M | |
| Other Non-cash | · | · | · | · | · | · | $-3.56B | · | $165M | $164M | $-333M | $385M | |
| Operating Cash Flow | $1.50B | $1.33B | $950M | $1.02B | $144M | $-1.53B | $-2.97B | $-3.87B | $-3.82B | $1.14B | $794M | $1.22B | |
| CapEx | $438M | $530M | $635M | $443M | $351M | $462M | $726M | $562M | $525M | $511M | $347M | $610M | |
| Investing Cash Flow | $-838M | $-492M | $-604M | $-951M | $-202M | $2.28B | $3.25B | $3.71B | $4.27B | $-1.40B | $-242M | $-784M | |
| Stock Issued | $0 | $552M | $694M | $0 | $0 | · | · | · | · | · | · | $28M | |
| Stock Repurchased | $1.26B | $1.30B | $337M | $686M | $183M | $260M | $189M | $180M | $350M | $420M | $416M | $475M | |
| Net Stock Activity | $-1.26B | $-746M | $357M | $-686M | $-183M | $-260M | $-189M | · | $-350M | $-420M | $-416M | $-447M | |
| Financing Cash Flow | $-821M | $-1.66B | $2M | $280M | $743M | $-508M | $-30M | $-188M | $-242M | $250M | $-516M | $-411M | |
| Net Change in Cash | $-185M | $-820M | $330M | $327M | $714M | $226M | $225M | $-358M | $223M | $-21M | $35M | $7M | |
| Taxes Paid | $184M | $243M | $124M | $122M | $105M | $99M | $134M | $92M | $87M | $105M | $71M | $88M | |
| Free Cash Flow | $1.07B | $796M | $315M | $581M | $-207M | $-2.00B | $-3.70B | · | $625M | $626M | $447M | $607M | |
| Levered FCF | · | $525M | · | · | · | $-2.00B | · | · | $532M | $530M | $378M | $534M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 8.4% | 7.1% | 7.5% | 7.4% | 7.0% | 5.5% | 5.8% | · | 6.4% | 6.6% | 5.9% | 5.5% | |
| Operating Margin | 4.5% | 3.2% | 3.9% | 3.7% | · | · | · | · | · | · | · | · | |
| Net Margin | 3.2% | 3.8% | 2.6% | 3.6% | 2.5% | 0.36% | 0.36% | · | 1.3% | 1.8% | 2.3% | 1.4% | |
| Pretax Margin | 4.0% | 2.5% | 3.2% | 4.0% | 3.0% | 0.65% | 0.69% | · | 1.6% | 1.9% | 2.6% | 1.5% | |
| EBITDA Margin | 4.5% | 3.2% | 3.9% | 3.7% | · | · | 1.7% | · | 2.5% | 2.1% | 2.1% | 1.8% | |
| ROA | 4.6% | 5.1% | 3.9% | 5.3% | 4.2% | 0.64% | 0.69% | · | 2.6% | 3.7% | 4.9% | 3.2% | |
| ROE | 16.8% | 18.9% | 16.6% | 24.1% | 18.0% | 3.1% | 3.1% | · | 12.2% | 18.0% | 26.4% | 16.6% | |
| ROIC | 11.0% | 13.0% | 13.7% | 10.5% | · | · | · | · | · | · | · | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.5 | 1.5 | 1.3 | 1.5 | 1.3 | 1.2 | · | 1.3 | 1.3 | 1.3 | 1.2 | |
| Quick Ratio | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | 0.6 | |
| Debt / Equity | 0.7 | 0.6 | 0.7 | 1.0 | 1.1 | 1.0 | 1.0 | · | 1.1 | 1.1 | 0.9 | 1.0 | |
| LT Debt / Equity | 0.5 | 0.6 | 0.7 | 0.8 | 1.0 | 0.9 | 0.8 | · | 1.1 | 1.1 | 0.9 | 1.0 | |
| Interest Coverage | · | 4.1 | · | · | · | · | · | · | · | · | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.3 | 1.5 | 1.5 | 1.6 | 1.8 | 1.9 | · | 1.9 | 2.0 | 2.2 | 2.3 | |
| Inventory Turnover | 4.2 | 3.6 | 4.0 | 4.6 | 5.8 | 6.0 | 6.5 | · | 6.5 | 6.5 | 6.9 | 7.8 | |
| Receivables Turnover | 7.7 | 8.1 | 8.5 | 7.1 | 7.4 | 9.6 | 10.2 | · | 11.3 | 11.1 | 10.4 | 10.9 |
增长率 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.3% | -7.3% | 15.7% | 2.1% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.6% | 3.1% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -7.5% | 32.6% | -11.3% | 60.3% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 2.8% | 23.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -16.7% | 26.9% | -15.3% | 52.7% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -3.6% | 17.9% | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $25.81B | $26.41B | $28.50B | $24.63B | $24.12B | $24.21B | $26.21B | $25.44B | $23.86B | $24.42B | $26.15B | $26.11B | |
| Net Income TTM | $838M | $1.01B | $793M | $936M | $613M | $88M | $93M | $429M | $320M | $444M | $601M | $366M | |
| Market Cap | $12.50B | $11.68B | $7.81B | $6.44B | $6.80B | $3.14B | $3.89B | · | $6.73B | $4.95B | $5.38B | $4.12B | |
| Enterprise Value | $13.90B | $12.46B | $8.35B | $7.67B | $7.94B | $4.06B | $5.25B | · | $7.85B | $6.12B | $5.84B | $4.63B | |
| P/E | 15.7 | 12.5 | 10.1 | 7.2 | 11.4 | 37.1 | 41.9 | 15.4 | 21.5 | 11.5 | 9.4 | 11.8 | |
| P/S | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | · | 0.3 | 0.2 | 0.2 | 0.2 | |
| P/B | 2.5 | 2.2 | 1.5 | 1.6 | 2.0 | 1.1 | 1.3 | · | 2.5 | 1.9 | 2.3 | 1.9 | |
| P / Tangible Book | 3.8 | 3.0 | 2.0 | 2.5 | 3.2 | · | · | · | · | · | · | · | |
| P / Cash Flow | 8.3 | 8.8 | 8.2 | 6.3 | 47.2 | -2.0 | -1.3 | · | 5.8 | 4.4 | 6.8 | 3.4 | |
| P / FCF | 11.7 | 14.7 | 24.8 | 11.1 | -32.8 | -1.6 | -1.1 | · | 10.8 | 7.9 | 12.1 | 6.8 | |
| EV / EBITDA | 11.9 | 14.6 | 7.1 | 7.9 | · | · | 12.1 | · | 12.9 | 11.9 | 10.8 | 10.0 | |
| EV / FCF | 13.0 | 15.7 | 26.5 | 13.2 | -38.4 | -2.0 | -1.4 | · | 12.6 | 9.8 | 13.1 | 7.6 | |
| EV / Revenue | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.2 | 0.2 | |
| Earnings Yield | 6.4% | 8.0% | 9.9% | 13.9% | 8.8% | 2.7% | 2.4% | 6.5% | 4.7% | 8.7% | 10.7% | 8.5% |
损益表 15
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.06B | $6.80B | $6.58B | $6.40B | $6.56B | $6.54B | $6.31B | $6.17B | $6.42B | $6.93B | $6.89B | $5.63B | $7.25B | $7.30B | $6.96B | $5.44B | |
| Cost of Revenue | $6.37B | $6.18B | $5.99B | $5.81B | $5.95B | $6.00B | $5.83B | $5.66B | $5.93B | $6.41B | $6.40B | $5.35B | $7.17B | $7.17B | $6.81B | $5.09B | |
| Gross Profit | $679M | $614M | $572M | $563M | $594M | $531M | $471M | $437M | $433M | $519M | $476M | $267M | $499M | $525M | $487M | $352M | |
| SG&A Expense | $270M | $260M | $233M | $234M | $241M | $216M | $213M | $261M | $205M | $221M | $235M | $145M | $243M | $245M | $241M | $192M | |
| Operating Income | $389M | $296M | $311M | $305M | $334M | $297M | $233M | $159M | $198M | $281M | $215M | $99M | $259M | $282M | $253M | $145M | |
| Interest Income | $15M | $10M | $13M | $13M | $16M | $16M | $16M | $12M | $13M | $15M | $16M | $13M | $8M | $5M | $4M | $3M | |
| Other Non-op | $-25M | $13M | $-7M | $13M | $-5M | $8M | $-2M | $-10M | $-9M | $-14M | $-11M | $-4M | $-5M | $-6M | $9M | $62M | |
| Pretax Income | · | $262M | $246M | $279M | $288M | $264M | $192M | $117M | $152M | $233M | $164M | $41M | $262M | $272M | $232M | $116M | |
| Income Tax | $81M | $63M | $54M | $57M | $25M | $50M | $53M | $-278M | $23M | $32M | $17M | $28M | $25M | $34M | $37M | $13M | |
| Net Income | $239M | $199M | $192M | $222M | $263M | $214M | $139M | $395M | $197M | $228M | $186M | $142M | $230M | $232M | $189M | $167M | |
| EPS (Basic) | $0.65 | $0.53 | $0.51 | $0.58 | $0.68 | $0.54 | $0.35 | $0.95 | $0.46 | $0.51 | $0.42 | $0.32 | $0.51 | $0.51 | $0.41 | $0.37 | |
| EPS (Diluted) | $0.64 | $0.52 | $0.50 | $0.57 | $0.67 | $0.54 | $0.34 | $0.93 | $0.45 | $0.51 | $0.41 | $0.31 | $0.50 | $0.50 | $0.40 | $0.36 | |
| Shares (Basic) | 369,000,000 | 374,000,000 | 374,000,000 | 381,000,000 | 387,000,000 | 394,000,000 | 402,000,000 | 417,000,000 | 431,000,000 | 443,000,000 | 447,000,000 | -1,000,000 | 452,000,000 | 455,000,000 | 458,000,000 | -5,000,000 | |
| Shares (Diluted) | 376,000,000 | 380,000,000 | 381,000,000 | 389,000,000 | 394,000,000 | 400,000,000 | 411,000,000 | 425,000,000 | 436,000,000 | 448,000,000 | 455,000,000 | 0 | 459,000,000 | 460,000,000 | 468,000,000 | -4,000,000 | |
| EBITDA | $389M | $296M | $453M | · | $334M | $297M | $359M | · | $348M | $376M | $424M | · | $321M | $325M | $396M | · |
资产负债表 26
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.06B | $2.25B | $2.24B | $2.29B | $2.31B | $2.60B | $2.24B | $2.47B | $2.76B | $2.90B | $2.66B | · | $2.56B | $2.45B | $2.65B | · | |
| Receivables | $3.84B | $3.86B | $3.92B | $3.67B | $3.38B | $3.50B | $2.95B | $3.03B | $3.60B | $3.80B | $3.76B | · | $3.94B | $3.96B | $3.78B | · | |
| Inventory | $5.55B | $5.27B | $5.21B | $5.07B | $5.27B | $5.47B | $5.84B | $6.21B | $6.82B | $7.17B | $7.53B | · | $7.84B | $7.73B | $7.24B | · | |
| Other Current Assets | $1.83B | $1.65B | $1.34B | $1.19B | $1.16B | $1.19B | $1.06B | $1.03B | $1.09B | $1.02B | $1.00B | · | $963M | $964M | $965M | · | |
| Current Assets | $15.15B | $13.84B | $13.47B | $12.84B | $12.76B | $13.35B | $12.55B | $12.99B | $14.88B | $15.46B | $15.54B | · | $15.82B | $15.63B | $15.15B | · | |
| PP&E (Net) | $2.39B | $2.35B | $2.33B | $2.33B | $2.24B | $2.25B | $2.23B | $2.27B | $2.33B | $2.33B | $2.36B | · | $2.29B | $2.20B | $2.13B | · | |
| PP&E (Gross) | · | · | · | $6.95B | · | · | · | $6.71B | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | $4.62B | · | · | · | $4.44B | · | · | · | · | · | · | · | · | |
| Goodwill | $1.38B | $1.38B | $1.37B | $1.34B | $1.33B | $1.15B | $1.14B | $1.14B | $1.35B | $1.34B | $1.34B | $1.14B | $1.34B | $1.32B | $1.34B | $1.14B | |
| Intangibles | $300M | $314M | $330M | $343M | $343M | $223M | $230M | $245M | $266M | $275M | $299M | · | $332M | $328M | $372M | · | |
| Other Non-current Assets | $933M | $960M | $951M | $964M | $1.02B | $1.03B | $1.02B | $1.01B | $935M | $956M | $766M | · | $516M | $543M | $453M | · | |
| Total Assets | $20.82B | $19.55B | $19.13B | $18.38B | $18.27B | $18.59B | $17.74B | $18.26B | $20.37B | $20.97B | $20.94B | · | $20.89B | $20.62B | $20.05B | · | |
| Accounts Payable | $6.48B | $6.12B | $5.80B | $5.15B | $5.03B | $5.14B | $4.73B | $4.47B | $5.29B | $5.73B | $5.89B | · | $6.63B | $6.82B | $6.69B | · | |
| Current Liabilities | $10.86B | $10.37B | $9.92B | $9.85B | $9.04B | $9.31B | $8.97B | $8.54B | $9.39B | $10.11B | $10.64B | · | $11.67B | $12.15B | $11.59B | · | |
| Capital Leases | $583M | $604M | $583M | $456M | $475M | $476M | $463M | $490M | $502M | $497M | $514M | · | $499M | $495M | $520M | · | |
| Deferred Tax | · | · | · | $149M | · | · | · | $178M | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $500M | $520M | $535M | $590M | $621M | $623M | $637M | $642M | $602M | $597M | $554M | · | $601M | $631M | $640M | · | |
| Total Liabilities | $15.70B | $14.51B | $14.04B | $13.38B | $13.28B | $13.58B | $12.74B | $12.93B | $13.92B | $14.61B | $15.15B | · | $16.29B | $16.35B | $15.88B | · | |
| Long-term Debt | $4.43B | $3.69B | $3.68B | $3.69B | $3.68B | $3.71B | $3.21B | $3.26B | $3.43B | $3.41B | $3.60B | · | $4.04B | $4.01B | $4.09B | · | |
| Total Debt | $4.43B | $3.69B | $3.68B | · | $3.68B | $3.71B | $3.21B | · | $3.43B | $3.41B | $3.60B | · | $4.02B | $4.00B | · | · | |
| Retained Earnings | $1.91B | $1.68B | $1.48B | $1.28B | $1.06B | $799M | $585M | $446M | $51M | $-146M | $-374M | · | $-702M | $-932M | $-1.16B | · | |
| Treasury Stock | $200M | $200M | $200M | $200M | · | · | · | $0 | $0 | $0 | $388M | · | $388M | $388M | $388M | · | |
| AOCI | $-104M | $-111M | $-116M | $-224M | $-279M | $-173M | $-238M | $-195M | $-142M | $-240M | $-169M | · | $-244M | $-352M | $-254M | · | |
| Stockholders' Equity | $5.12B | $5.04B | $5.09B | $5.00B | $4.99B | $5.00B | $5.00B | $5.33B | $5.96B | $5.91B | $5.41B | · | $4.50B | $4.18B | $4.09B | · | |
| Liabilities + Equity | $20.82B | $19.55B | $19.13B | $18.38B | $18.27B | $18.59B | $17.74B | $18.26B | $20.37B | $20.97B | $20.94B | · | $20.89B | $20.62B | $20.05B | · | |
| Shares Outstanding | 367,621,500 | 370,865,873 | 376,212,465 | 377,817,433 | 384,327,094 | 389,775,099 | 399,382,891 | 408,101,772 | 427,319,202 | 437,913,956 | 449,037,356 | 450,000,000 | 451,644,718 | 453,637,403 | 457,542,854 | 461,000,000 |
现金流 13
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $135M | $156M | $142M | · | $144M | $131M | $126M | · | $130M | $127M | $133M | · | $124M | · | $124M | · | |
| Amort. of Intangibles | $15M | $16M | $21M | $21M | $17M | $16M | $16M | $16M | $17M | $17M | $20M | $19M | $19M | $21M | $22M | $15M | |
| Restructuring | $6M | $10M | $23M | $31M | $12M | $18M | $25M | $75M | $74M | $3M | $23M | · | · | · | · | · | |
| Other Non-cash | · | · | $130M | · | · | · | $150M | · | · | · | $-651M | · | · | · | $-556M | · | |
| Operating Cash Flow | $420M | $453M | $399M | $433M | $413M | $319M | $340M | $679M | $284M | $357M | $6M | $450M | $359M | · | $38M | $360M | |
| CapEx | $148M | $150M | $133M | $112M | $112M | $103M | $111M | $81M | $130M | $152M | $167M | $180M | $159M | · | $107M | $110M | |
| Investing Cash Flow | $-138M | $-155M | $-179M | $-197M | $-435M | $-124M | $-82M | $-78M | $-117M | $-142M | $-155M | $-179M | $-154M | · | $-89M | $-123M | |
| Stock Issued | · | · | · | $0 | $0 | · | · | $0 | $0 | · | · | $694M | $0 | · | · | · | |
| Stock Repurchased | $200M | $297M | $247M | $299M | $201M | $300M | $457M | $517M | $275M | $309M | $197M | $44M | $40M | · | $181M | $106M | |
| Net Stock Activity | · | · | $-247M | · | · | · | $-457M | · | · | · | $-197M | · | · | · | $-181M | · | |
| Financing Cash Flow | $529M | $-292M | $-283M | $-297M | $-203M | $147M | $-468M | $-888M | $-308M | $26M | $-486M | $455M | $-157M | · | $-210M | $172M | |
| Net Change in Cash | $808M | $10M | $-50M | $-44M | $-268M | $358M | $-231M | $-290M | $-136M | $240M | $-634M | $729M | $112M | · | $-317M | $390M | |
| Free Cash Flow | · | · | $266M | · | · | · | $229M | · | · | · | $-161M | · | · | · | $-69M | · |
盈利能力 8
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 9.6% | 9.0% | 8.7% | · | 9.1% | 8.1% | 7.5% | · | 9.0% | 8.9% | 8.0% | · | 7.5% | 7.6% | 7.3% | · | |
| Operating Margin | 5.5% | 4.3% | 4.7% | · | 5.1% | 4.5% | 3.7% | · | 4.9% | 5.0% | 4.0% | · | 4.1% | 4.2% | 3.7% | · | |
| Net Margin | 3.4% | 2.9% | 2.9% | · | 4.0% | 3.3% | 2.2% | · | 2.8% | 3.0% | 2.5% | · | 3.0% | 3.0% | 2.6% | · | |
| Pretax Margin | · | 3.9% | 3.7% | · | 4.4% | 4.0% | 3.0% | · | 4.3% | 4.3% | 3.3% | · | 3.4% | 3.5% | 3.2% | · | |
| EBITDA Margin | 5.5% | 4.3% | 6.9% | · | 5.1% | 4.5% | 5.7% | · | 4.9% | 5.0% | 5.8% | · | 4.1% | 4.2% | 5.4% | · | |
| ROA | 1.2% | 1.0% | 1.0% | · | 1.4% | 1.1% | 0.72% | · | 0.95% | 1.1% | 0.91% | · | 1.2% | 1.2% | · | · | |
| ROE | 4.7% | 4.0% | 3.8% | · | 4.8% | 3.9% | 2.7% | · | 3.8% | 4.5% | 3.9% | · | 5.6% | 6.0% | · | · | |
| ROIC | · | 2.6% | 2.8% | · | 3.5% | 2.8% | 2.1% | · | 2.8% | 5.0% | 2.9% | · | 3.4% | 3.5% | · | · |
流动性与偿付能力 4
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.3 | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.6 | 1.5 | 1.5 | · | 1.4 | 1.3 | · | · | |
| Quick Ratio | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.7 | 0.7 | 0.6 | · | 0.6 | 0.5 | · | · | |
| Debt / Equity | 0.9 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.9 | 1.0 | · | · | |
| LT Debt / Equity | 0.7 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.8 | 0.7 | · | · |
效率 3
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | · | · | |
| Inventory Turnover | 1.2 | 1.2 | 1.1 | · | 1.0 | 0.9 | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 1.0 | 1.1 | · | · | |
| Receivables Turnover | 2.0 | 1.8 | 1.9 | · | 1.9 | 1.8 | 1.9 | · | 1.9 | 1.9 | 1.9 | · | 2.1 | 2.1 | · | · |
估值 (TTM) 14
| 指标 | 趋势 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q2 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $26.84B | $26.33B | $26.07B | · | $25.58B | $25.45B | $25.84B | · | $27.23B | $28.06B | $28.43B | · | $28.37B | $27.73B | $26.66B | · | |
| Net Income TTM | $852M | $876M | $891M | · | $1.01B | $945M | $959M | · | $753M | $786M | $790M | · | $819M | $816M | $920M | · | |
| Market Cap | $22.21B | $21.08B | $18.77B | · | $14.75B | $13.08B | $11.78B | · | $9.81B | $8.90B | $9.35B | · | $7.30B | $5.70B | · | · | |
| Enterprise Value | $23.59B | $22.52B | $20.21B | · | $16.12B | $14.19B | $12.75B | · | $10.48B | $9.42B | $10.29B | · | $8.75B | $7.24B | · | · | |
| P/E | 27.1 | 25.2 | 21.9 | · | 15.5 | 14.8 | 13.2 | · | 13.7 | 11.8 | 12.1 | · | 9.2 | 7.2 | 5.6 | · | |
| P/S | 0.8 | 0.8 | 0.7 | · | 0.6 | 0.5 | 0.5 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.2 | · | · | |
| P/B | 4.3 | 4.2 | 3.7 | · | 3.0 | 2.6 | 2.4 | · | 1.6 | 1.5 | 1.7 | · | 1.6 | 1.4 | · | · | |
| P / Tangible Book | 6.4 | 6.3 | 5.5 | · | 4.4 | 3.6 | 3.2 | · | 2.3 | 2.1 | 2.5 | · | 2.6 | 2.3 | · | · | |
| P / Cash Flow | · | · | 47.0 | · | · | · | 34.6 | · | · | · | 1558.8 | · | · | · | · | · | |
| P / FCF | · | · | 70.6 | · | · | · | 51.4 | · | · | · | -58.1 | · | · | · | · | · | |
| EV / EBITDA | 60.6 | 76.1 | 44.6 | · | 48.3 | 47.8 | 35.5 | · | 30.1 | 25.0 | 24.3 | · | 27.3 | 22.3 | · | · | |
| EV / FCF | · | · | 76.0 | · | · | · | 55.7 | · | · | · | -63.9 | · | · | · | · | · | |
| EV / Revenue | 0.9 | 0.9 | 0.8 | · | 0.6 | 0.6 | 0.5 | · | 0.4 | 0.3 | 0.4 | · | 0.3 | 0.3 | · | · | |
| Earnings Yield | 3.7% | 4.0% | 4.6% | · | 6.5% | 6.7% | 7.6% | · | 7.3% | 8.5% | 8.3% | · | 10.9% | 13.9% | 18.0% | · |
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
| 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | |
|---|---|---|---|---|---|
| 收入 | $25.81B | $26.41B | $28.50B | $24.63B | $24.12B |
| 毛利率 % | 8.4% | 7.1% | 7.5% | 7.4% | 7.0% |
| 营业利润率 % | 4.5% | 3.2% | 3.9% | 3.7% | — |
| 净收入 | $838M | $1.01B | $793M | $936M | $613M |
| 稀释后每股收益 (EPS) | $2.11 | $2.28 | $1.72 | $1.94 | $1.21 |
资产负债表
| 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.7 | 0.6 | 0.7 | 1.0 | 1.1 |
| 流动比率 | 1.3 | 1.5 | 1.5 | 1.3 | 1.5 |
| 速动比率 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 |
现金流
| 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $1.07B | $796M | $315M | $581M | $-207M |
最新新闻 提及该公司的近期头条新闻
交易信号 近期买入/卖出信号,包含入场价和风险/回报比
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。