GAP Gap, Inc. (The) Common Stock
$20.55
价格 · 五月 29, 2026
截至...的财报数据 三月 17, 2026
52周区间
$19–$29
18% of range
分析师评级
BUY
24 analysts
目标价
$30
+47% upside
P/E (TTM)
13.1
ROE
22.6%
净利润率
5.3%
GAP 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$20.55
市值
$10.41B
P/E (TTM)
13.1
每股收益 (TTM)
$2.13
营收 (TTM)
$15.37B
股息收益率
2.4%
ROE
22.6%
负债/权益
0.4
52周区间
$19 – $29
GAP 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
$15.37B
2023-01-28
→
2026-01-31
EPS
$2.13
2023-01-28
→
2026-01-31
自由现金流
$823M
2023-01-28
→
2026-01-31
利润率
5.3%
2023-01-28
→
2026-01-31
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
GAP
同行中位数
P/E (TTM)
13.1
18.0
P/S (TTM) (市销率 (TTM))
0.7
1.2
P/B (市净率)
2.7
3.8
EV / EBITDA (企业价值 / EBITDA)
8.0
—
Price / FCF (股价/自由现金流)
12.6
—
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
GAP
同行中位数
Gross Margin (毛利率)
40.8%
39.5%
Operating Margin (营业利润率)
7.3%
—
Net Profit Margin (净利润率)
5.3%
6.4%
ROA
6.7%
9.1%
ROE
22.6%
22.9%
ROIC
15.2%
—
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
GAP
同行中位数
Debt / Equity (负债/股东权益比率)
0.4
—
Current Ratio (流动比率)
1.8
1.5
Quick Ratio (速动比率)
1.0
—
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
GAP
同行中位数
Revenue YoY (营收同比增长)
1.9%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-0.54%
—
Revenue CAGR 5Y (营收5年复合年增长率)
2.2%
—
EPS YoY
-3.2%
—
Net Income YoY (净利润同比增长)
-3.3%
—
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
GAP
同行中位数
Payout Ratio (派息率)
30.3%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
2.4%
派息率
30.3%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年4月8日 | $0.1750 |
| 2026年1月7日 | $0.1650 |
| 2025年10月8日 | $0.1650 |
| 2025年7月9日 | $0.1650 |
| 2025年4月9日 | $0.1650 |
| 2025年1月8日 | $0.1500 |
| 2024年10月9日 | $0.1500 |
| 2024年7月10日 | $0.1500 |
| 2024年4月9日 | $0.1500 |
| 2024年1月2日 | $0.1500 |
| 2023年10月3日 | $0.1500 |
| 2023年7月3日 | $0.1500 |
| 2023年4月4日 | $0.1500 |
| 2023年1月3日 | $0.1500 |
| 2022年10月4日 | $0.1500 |
| 2022年7月5日 | $0.1500 |
| 2022年4月5日 | $0.1500 |
| 2022年1月4日 | $0.1200 |
| 2021年10月5日 | $0.1200 |
| 2021年7月6日 | $0.1200 |
GAP 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
24 位分析师
- 强烈买入 6 25.0%
- 买入 11 45.8%
- 持有 7 29.2%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
17 位分析师 · 2026-05-27
中位数
$29.00
← 低于所有目标
$20.55
最低
$24.00
最高
$41.00
中位数目标
$29.00
+41.1%
平均目标
$30.30
+47.4%
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
0.02%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.45 | $0.46 | -0.01% |
| 2025年12月31日 | $0.62 | $0.60 | 0.02% |
| 2025年9月30日 | $0.57 | $0.55 | 0.02% |
| 2025年6月30日 | $0.51 | $0.46 | 0.05% |
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 |
|---|---|---|---|---|---|---|
| GAP | $10.41B | 13.1 | 1.9% | 5.3% | 22.6% | 40.8% |
| TJX | $165.85B | 30.8 | 7.1% | 9.1% | 57.7% | — |
| ROST | $60.35B | 28.3 | 7.7% | 9.4% | 36.0% | — |
| BURL | $18.56B | 31.1 | 8.8% | 5.3% | 37.5% | — |
| URBN | $6.33B | 14.0 | 11.1% | 7.5% | 17.2% | 36.0% |
| BOOT | $4.53B | 20.3 | 17.9% | 10.0% | 17.9% | 38.1% |
| ANF | — | 9.3 | 6.4% | 9.6% | 37.0% | — |
| VSCO | $4.36B | 28.2 | 5.2% | 2.5% | 21.5% | 36.4% |
| AEO | $3.94B | 21.4 | 4.1% | 3.5% | 11.9% | 36.5% |
| BKE | $2.42B | 11.4 | 6.6% | 16.2% | 46.6% | 49.0% |
| RVLV | $2.15B | 35.1 | 8.5% | 5.0% | 12.6% | 53.5% |
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 16
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $15.37B | $15.09B | $14.89B | $15.62B | $16.67B | $13.80B | $16.38B | $16.58B | $15.86B | $15.52B | $15.80B | $16.43B | |
| Cost of Revenue | $9.10B | $8.86B | $9.11B | $10.26B | $10.03B | $9.10B | $10.25B | $10.26B | $9.79B | · | · | · | |
| Gross Profit | $6.27B | $6.23B | $5.78B | $5.36B | $6.64B | $4.71B | $6.13B | $6.32B | $6.07B | $5.64B | $5.72B | $6.29B | |
| R&D Expense | $60M | $40M | $37M | $46M | $41M | $46M | $41M | $50M | $51M | $46M | · | · | |
| Operating Expenses | $5.15B | $5.12B | $5.21B | $5.43B | $5.83B | $5.57B | $5.56B | $4.96B | $4.59B | $4.45B | $4.20B | $4.21B | |
| Operating Income | $1.11B | $1.11B | $560M | $-69M | $810M | $-862M | $574M | $1.36B | $1.48B | $1.19B | $1.52B | $2.08B | |
| Interest Expense | $93M | $87M | $90M | $88M | $167M | $192M | $76M | $73M | $74M | $75M | $59M | $75M | |
| Interest Income | $110M | $112M | $86M | $18M | $5M | $10M | $30M | $33M | $19M | $8M | $6M | $5M | |
| Pretax Income | $1.13B | $1.14B | $556M | $-139M | $323M | $-1.10B | $528M | $1.32B | $1.42B | $1.12B | $1.47B | $2.01B | |
| Income Tax | $316M | $293M | $54M | $63M | $67M | $-437M | $177M | $319M | $576M | $448M | $551M | $751M | |
| Net Income | $816M | $844M | $502M | $-202M | $256M | $-665M | $351M | $1.00B | $848M | $676M | $920M | $1.26B | |
| EPS (Basic) | $2.19 | $2.24 | $1.36 | $-0.55 | $0.68 | $-1.78 | $0.93 | $2.61 | $2.16 | $1.69 | $2.24 | $2.90 | |
| EPS (Diluted) | $2.13 | $2.20 | $1.34 | $-0.55 | $0.67 | $-1.78 | $0.93 | $2.59 | $2.14 | $1.69 | $2.23 | $2.87 | |
| Shares (Basic) | 373,000,000 | 376,000,000 | 370,000,000 | 367,000,000 | 376,000,000 | 374,000,000 | 376,000,000 | 385,000,000 | 393,000,000 | 399,000,000 | 411,000,000 | 435,000,000 | |
| Shares (Diluted) | 384,000,000 | 384,000,000 | 376,000,000 | 367,000,000 | 383,000,000 | 374,000,000 | 378,000,000 | 388,000,000 | 396,000,000 | 400,000,000 | 413,000,000 | 440,000,000 | |
| EBITDA | $1.11B | $1.11B | $560M | $-69M | $810M | $-862M | $574M | $1.36B | $1.48B | $1.19B | $1.52B | $2.08B |
资产负债表 28
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.62B | $2.33B | $1.87B | $1.22B | $877M | $1.99B | $1.36B | $1.08B | $1.78B | $1.78B | $1.37B | $1.51B | |
| Short-term Investments | $386M | $253M | $0 | · | $0 | $410M | $290M | $288M | $0 | · | · | · | |
| Receivables | $316M | $301M | $289M | $340M | $399M | $363M | $316M | $321M | $282M | $335M | $282M | $275M | |
| Other Current Assets | $568M | $548M | $527M | $1.01B | $1.27B | $1.16B | $706M | $751M | $788M | $702M | $742M | $913M | |
| Current Assets | $5.78B | $5.20B | $4.39B | $4.62B | $5.17B | $6.01B | $4.52B | $4.25B | $4.57B | $4.32B | $3.98B | $4.32B | |
| PP&E (Net) | $2.51B | $2.50B | $2.57B | $2.69B | $3.04B | $2.84B | $3.12B | $2.91B | $2.81B | $2.62B | $2.85B | $2.77B | |
| PP&E (Gross) | $7.62B | $7.43B | $7.44B | $7.53B | $8.11B | $8.45B | $8.96B | $8.67B | $8.77B | $8.43B | $8.49B | $8.30B | |
| Accum. Depreciation | $5.11B | $4.93B | $4.87B | $4.84B | $5.07B | $5.61B | $5.84B | $5.75B | $5.96B | $5.81B | $5.64B | $5.53B | |
| Goodwill | $207M | $207M | $207M | $207M | $207M | $109M | $109M | $109M | $109M | $109M | $180M | $180M | |
| Intangibles | $4M | $10M | $18M | $27M | $36M | $0 | · | · | · | · | $1M | $1M | |
| Other Non-current Assets | $905M | $946M | $968M | $908M | $884M | $703M | $639M | $886M | $616M | $679M | $638M | $600M | |
| Total Assets | $12.63B | $11.88B | $11.04B | $11.39B | $12.76B | $13.77B | $13.68B | $8.05B | $7.99B | $7.61B | $7.47B | $7.69B | |
| Accounts Payable | $1.57B | $1.49B | $1.35B | $1.32B | $1.95B | $1.74B | $1.17B | $1.13B | $1.18B | $1.24B | $1.11B | $1.17B | |
| Accrued Liabilities | $1.04B | $1.08B | $1.11B | $1.22B | $1.37B | $1.28B | $1.07B | $1.02B | $1.27B | $1.11B | $979M | $1.02B | |
| Short-term Debt | · | · | · | · | · | $0 | $6M | $6M | $0 | · | $400M | · | |
| Current Liabilities | $3.30B | $3.26B | $3.10B | $3.26B | $4.08B | $3.88B | $3.21B | $2.17B | $2.46B | $2.45B | $2.54B | $2.23B | |
| Capital Leases | $3.48B | $3.35B | $3.35B | $3.52B | $4.03B | $4.62B | $5.51B | $0 | · | · | · | · | |
| Other Non-current Liabilities | $144M | $151M | $165M | $152M | $165M | $153M | $139M | $167M | $182M | $174M | $188M | $212M | |
| Long-term Debt | · | · | · | · | · | · | · | · | $1.25B | $1.31B | $1.33B | $1.35B | |
| Total Debt | $1.49B | $1.49B | $1.49B | $1.49B | $1.48B | $2.22B | $1.25B | $1.26B | $1.25B | $1.31B | $1.73B | $1.35B | |
| Common Stock | $19M | $19M | $19M | $18M | $19M | $19M | $19M | $19M | $19M | $20M | $20M | $21M | |
| Paid-in Capital | $136M | $146M | $113M | $27M | $43M | $85M | $0 | $0 | $8M | $81M | $0 | $0 | |
| Retained Earnings | $3.61B | $3.04B | $2.42B | $2.14B | $2.62B | $2.50B | $3.26B | $3.48B | $3.08B | $2.75B | $2.44B | $2.80B | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| AOCI | $38M | $60M | $43M | $48M | $38M | $9M | $40M | $53M | $36M | $54M | $85M | $165M | |
| Stockholders' Equity | $3.80B | $3.26B | $2.60B | $2.23B | $2.72B | $2.61B | $3.32B | $3.55B | $3.14B | $2.90B | $2.54B | $2.98B | |
| Liabilities + Equity | $12.63B | $11.88B | $11.04B | $11.39B | $12.76B | $13.77B | $13.68B | $8.05B | $7.99B | $7.61B | $7.47B | $7.69B | |
| Shares Outstanding | 372,000,000 | 374,000,000 | 372,000,000 | 366,000,000 | 371,000,000 | 374,000,000 | 371,000,000 | 378,000,000 | 389,000,000 | 399,000,000 | 397,000,000 | 421,000,000 |
现金流 18
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $496M | $500M | $522M | $540M | $504M | $507M | $557M | $578M | $559M | $593M | $592M | $564M | |
| Stock-based Comp | $162M | $126M | $80M | $37M | $139M | $77M | $68M | $91M | $87M | $76M | $76M | $100M | |
| Deferred Tax | $69M | $27M | $-64M | $42M | $-61M | $-137M | $-81M | $65M | $61M | $-54M | $101M | $75M | |
| Amort. of Intangibles | $6M | $8M | $9M | $9M | $2M | $2M | $0 | · | · | · | $0 | $0 | |
| Restructuring | · | · | $93M | · | · | $0 | $61M | · | · | $197M | · | · | |
| Operating Cash Flow | $1.29B | $1.49B | $1.53B | $607M | $809M | $237M | $1.41B | $1.38B | $1.38B | $1.72B | $1.59B | $2.13B | |
| CapEx | $470M | $447M | $420M | $685M | $694M | $392M | $702M | $705M | $731M | $524M | $726M | $714M | |
| Investing Cash Flow | $-600M | $-692M | $-334M | $-227M | $-446M | $-510M | $-894M | $-1.00B | $-666M | $-529M | $-730M | $-596M | |
| Debt Issued | · | · | $0 | $0 | $1.50B | $2.25B | $0 | $0 | · | · | $0 | $0 | |
| Net Debt Issued | · | · | $0 | $0 | $-1.05B | $943M | · | · | · | $-21M | $-21M | $-21M | |
| Stock Repurchased | $155M | $75M | $0 | $123M | $201M | $0 | $200M | $398M | $315M | $0 | $1.01B | $1.18B | |
| Net Stock Activity | $-155M | $-75M | $0 | $-123M | $-201M | $0 | $-200M | $-398M | $-315M | $0 | $-1.01B | $-1.18B | |
| Dividends Paid | $247M | $225M | $222M | $220M | $226M | $0 | $364M | $373M | $361M | $367M | $377M | $383M | |
| Financing Cash Flow | $-419M | $-321M | $-567M | $6M | $-1.47B | $895M | $-560M | $-749M | $-731M | $-777M | $-990M | $-1.51B | |
| Net Change in Cash | $279M | $464M | $628M | $371M | $-1.11B | $635M | $-39M | $-379M | $2M | $413M | $-145M | $5M | |
| Taxes Paid | $235M | $237M | $49M | $-388M | $215M | · | · | · | · | · | · | · | |
| Free Cash Flow | $823M | $1.04B | $1.11B | $-78M | $115M | $-155M | $709M | $676M | $649M | $1.20B | $868M | $1.42B | |
| Levered FCF | $756M | $974M | $1.03B | $-206M | $-17M | $-271M | $658M | $621M | $605M | $1.15B | $831M | $1.37B |
盈利能力 8
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 40.8% | 41.3% | 38.8% | 34.3% | 39.8% | 34.1% | 37.4% | 38.1% | 38.3% | 36.4% | 36.2% | 38.3% | |
| Operating Margin | 7.3% | 7.4% | 3.8% | -0.44% | 4.9% | -6.2% | 3.5% | 8.2% | 9.3% | 7.7% | 9.7% | 12.7% | |
| Net Margin | 5.3% | 5.6% | 3.4% | -1.3% | 1.5% | -4.8% | 2.1% | 6.0% | 5.3% | 4.4% | 5.8% | 7.7% | |
| Pretax Margin | 7.4% | 7.5% | 3.7% | -0.89% | 1.9% | -8.0% | 3.2% | 8.0% | 9.0% | 7.2% | 9.3% | 12.2% | |
| EBITDA Margin | 7.3% | 7.4% | 3.8% | -0.44% | 4.9% | -6.2% | 3.5% | 8.2% | 9.3% | 7.7% | 9.7% | 12.7% | |
| ROA | 6.7% | 7.1% | 4.5% | -1.7% | 2.0% | -4.7% | 2.5% | 12.4% | 10.7% | 8.7% | 12.0% | 16.3% | |
| ROE | 22.6% | 26.4% | 19.9% | -8.4% | 9.3% | -26.7% | 10.1% | 28.7% | 27.5% | 24.0% | 35.7% | 43.2% | |
| ROIC | 15.2% | 17.4% | 12.4% | -2.7% | 15.3% | -10.8% | 8.3% | 21.5% | 20.1% | 17.0% | 22.3% | 30.1% |
流动性与偿付能力 5
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.6 | 1.4 | 1.4 | 1.3 | 1.5 | 1.4 | 2.0 | 1.9 | 1.8 | 1.6 | 1.9 | |
| Quick Ratio | 1.0 | 0.9 | 0.7 | 0.5 | 0.3 | 0.7 | 0.6 | 0.8 | 0.8 | 0.9 | 0.7 | 0.8 | |
| Debt / Equity | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.8 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0.5 | |
| LT Debt / Equity | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | |
| Interest Coverage | 12.0 | 12.8 | 6.2 | -0.8 | 4.9 | -4.5 | 7.6 | 18.7 | 20.0 | 15.9 | 25.8 | 27.8 |
效率 2
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.0 | 1.2 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | |
| Receivables Turnover | 49.8 | 51.1 | 47.3 | 42.3 | 43.8 | 40.6 | 51.4 | 51.7 | 51.4 | 50.3 | 56.7 | 44.6 |
增长率 7
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.9% | 1.3% | -4.7% | -6.3% | 20.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.54% | -3.3% | 2.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -3.2% | 64.2% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 48.6% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -3.3% | 68.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 48.8% | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $15.37B | $15.09B | $14.89B | $15.62B | $16.67B | $13.80B | $16.38B | $16.58B | $15.86B | $15.52B | $15.80B | $16.43B | |
| Net Income TTM | $816M | $844M | $502M | $-202M | $256M | $-665M | $351M | $1.00B | $848M | $676M | $920M | $1.26B | |
| Market Cap | $10.41B | $9.00B | $7.37B | $4.83B | $6.59B | $7.57B | $6.46B | $9.45B | $12.48B | $9.01B | $9.81B | $17.34B | |
| Enterprise Value | $8.90B | $7.90B | $6.98B | $5.10B | $7.20B | $7.39B | $6.06B | $9.34B | $11.95B | $8.54B | $10.17B | $17.18B | |
| P/E | 13.1 | 10.9 | 14.8 | -24.0 | 26.5 | -11.4 | 18.7 | 9.7 | 15.0 | 13.4 | 11.1 | 14.4 | |
| P/S | 0.7 | 0.6 | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 | 0.8 | 0.6 | 0.6 | 1.1 | |
| P/B | 2.7 | 2.8 | 2.8 | 2.2 | 2.4 | 2.9 | 1.9 | 2.7 | 4.0 | 3.1 | 3.9 | 5.8 | |
| P / Tangible Book | 2.9 | 3.0 | 3.1 | 2.4 | 2.7 | 3.0 | · | · | · | · | · | · | |
| P / Cash Flow | 8.0 | 6.1 | 4.8 | 8.0 | 8.1 | 32.0 | 4.6 | 6.8 | 9.0 | 5.2 | 6.2 | 8.1 | |
| P / FCF | 12.6 | 8.7 | 6.6 | -61.9 | 57.3 | -48.9 | 9.1 | 14.0 | 19.2 | 7.5 | 11.3 | 12.3 | |
| EV / EBITDA | 8.0 | 7.1 | 12.5 | -73.9 | 8.9 | -8.6 | 10.6 | 6.9 | 8.1 | 7.2 | 6.7 | 8.2 | |
| EV / FCF | 10.8 | 7.6 | 6.3 | -65.4 | 62.6 | -47.7 | 8.5 | 13.8 | 18.4 | 7.1 | 11.7 | 12.1 | |
| EV / Revenue | 0.6 | 0.5 | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 | 0.8 | 0.6 | 0.6 | 1.0 | |
| Dividend Yield | 2.4% | 2.5% | 3.0% | 4.5% | 3.4% | 0.00% | 5.6% | 4.0% | 2.9% | 4.1% | 3.8% | 2.2% | |
| Earnings Yield | 7.6% | 9.1% | 6.8% | -4.2% | 3.8% | -8.8% | 5.3% | 10.4% | 6.7% | 7.5% | 9.0% | 7.0% | |
| Payout Ratio | 30.3% | 26.7% | 44.2% | -108.9% | 88.3% | 0.00% | 103.7% | 37.2% | 42.6% | 54.3% | 41.0% | 30.3% | |
| Annual Payout | $247M | $225M | $222M | $220M | $226M | $0 | $364M | $373M | $361M | $367M | $377M | $383M |
损益表 15
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.24B | $3.94B | $3.73B | $3.46B | $4.59B | $3.83B | $3.72B | $3.39B | $4.30B | $3.77B | $3.55B | $3.28B | $4.24B | $4.04B | $3.86B | $3.48B | |
| Cost of Revenue | $2.62B | $2.27B | $2.19B | $2.02B | $2.74B | $2.19B | $2.14B | $1.99B | $2.63B | $2.21B | $2.21B | $2.06B | $2.82B | $2.53B | $2.53B | $2.38B | |
| Gross Profit | $1.61B | $1.67B | $1.54B | $1.45B | $1.85B | $1.64B | $1.58B | $1.40B | $1.67B | $1.56B | $1.33B | $1.21B | $1.42B | $1.51B | $1.33B | $1.10B | |
| Operating Expenses | $1.39B | $1.34B | $1.24B | $1.19B | $1.44B | $1.28B | $1.29B | $1.19B | $1.46B | $1.31B | $1.23B | $1.22B | $1.45B | $1.32B | $1.36B | $1.29B | |
| Operating Income | $229M | $334M | $292M | $260M | $409M | $355M | $293M | $205M | $214M | $250M | $106M | $-10M | $-30M | $186M | $-28M | $-197M | |
| Interest Expense | $24M | $23M | $23M | $23M | $21M | $23M | $24M | $21M | $24M | $28M | $15M | $23M | $25M | $22M | $21M | $20M | |
| Interest Income | $31M | $26M | $27M | $26M | $37M | $29M | $27M | $24M | $28M | $28M | $17M | $13M | $12M | $4M | $1M | $1M | |
| Pretax Income | $236M | $337M | $296M | $263M | $425M | $361M | $296M | $208M | $218M | $250M | $108M | $-20M | $-43M | $168M | $-48M | $-216M | |
| Income Tax | $65M | $101M | $80M | $70M | $103M | $87M | $90M | $50M | $33M | $32M | $-9M | $-2M | $230M | $-114M | $1M | $-54M | |
| Net Income | $171M | $236M | $216M | $193M | $322M | $274M | $206M | $158M | $185M | $218M | $117M | $-18M | $-273M | $282M | $-49M | $-162M | |
| EPS (Basic) | $0.46 | $0.63 | $0.58 | $0.51 | $0.85 | $0.73 | $0.55 | $0.42 | $0.50 | $0.59 | $0.32 | $-0.05 | $-0.75 | $0.77 | $-0.13 | $-0.44 | |
| EPS (Diluted) | $0.44 | $0.62 | $0.57 | $0.51 | $0.84 | $0.72 | $0.54 | $0.41 | $0.49 | $0.58 | $0.32 | $-0.05 | $-0.75 | $0.77 | $-0.13 | $-0.44 | |
| Shares (Basic) | 0 | 372,000,000 | 373,000,000 | 375,000,000 | -748,000,000 | 377,000,000 | 376,000,000 | 374,000,000 | -737,000,000 | 371,000,000 | 369,000,000 | 367,000,000 | -735,000,000 | 365,000,000 | 367,000,000 | 370,000,000 | |
| Shares (Diluted) | 2,000,000 | 380,000,000 | 379,000,000 | 382,000,000 | -765,000,000 | 383,000,000 | 383,000,000 | 383,000,000 | -737,000,000 | 375,000,000 | 371,000,000 | 367,000,000 | -736,000,000 | 366,000,000 | 367,000,000 | 370,000,000 | |
| EBITDA | · | $334M | $292M | $260M | · | $355M | $293M | $205M | · | $250M | $106M | $-10M | · | $186M | $-28M | $-197M |
资产负债表 25
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.62B | $2.26B | $2.19B | $1.98B | $2.33B | $1.97B | $1.90B | $1.53B | $1.87B | $1.35B | $1.35B | $1.17B | $1.22B | $679M | $708M | $845M | |
| Short-term Investments | $386M | $255M | $238M | $244M | $253M | $250M | $246M | $199M | · | · | · | · | · | $0 | $0 | $0 | |
| Receivables | $316M | · | · | · | $301M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $568M | $664M | $651M | $567M | $548M | $580M | $556M | $514M | · | $646M | $663M | $814M | · | $1.32B | $1.11B | $991M | |
| Current Assets | $5.78B | $5.64B | $5.38B | $4.88B | $5.20B | $5.13B | $4.81B | $4.20B | · | $4.37B | $4.24B | $4.28B | · | $5.04B | $4.95B | $5.00B | |
| PP&E (Net) | $2.51B | $2.52B | $2.48B | $2.47B | $2.50B | $2.55B | $2.52B | $2.53B | · | $2.55B | $2.60B | $2.65B | · | $2.79B | $2.81B | $2.79B | |
| PP&E (Gross) | $7.62B | · | · | · | $7.43B | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $5.11B | $5.06B | $5.01B | $5.04B | $4.93B | $4.99B | $4.93B | $4.95B | · | $4.89B | $4.84B | $4.88B | · | $4.96B | $4.95B | $4.97B | |
| Goodwill | $207M | · | · | · | $207M | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $4M | · | · | · | $10M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $905M | $876M | $894M | $944M | $946M | $960M | $990M | $976M | · | $926M | $903M | $880M | · | $833M | $881M | $874M | |
| Total Assets | $12.63B | $12.37B | $12.15B | $11.56B | $11.88B | $11.85B | $11.51B | $10.91B | · | $11.05B | $10.85B | $10.93B | · | $12.00B | $12.17B | $12.26B | |
| Accounts Payable | $1.57B | $1.54B | $1.66B | $1.29B | $1.49B | $1.52B | $1.52B | $1.20B | · | $1.43B | $1.41B | $1.20B | · | $1.39B | $1.64B | $1.60B | |
| Accrued Liabilities | $1.04B | $1.07B | $881M | $841M | $1.08B | $1.14B | $1.03B | $942M | · | $1.08B | $1.01B | $1.05B | · | $1.25B | $1.22B | $1.13B | |
| Current Liabilities | $3.30B | $3.28B | $3.20B | $2.85B | $3.26B | $3.33B | $3.22B | $2.81B | · | $3.14B | $3.01B | $2.92B | · | $3.38B | $3.61B | $3.47B | |
| Capital Leases | $3.48B | $3.40B | $3.47B | $3.36B | $3.35B | $3.36B | $3.36B | $3.39B | · | $3.46B | $3.43B | $3.45B | · | $3.67B | $3.86B | $3.92B | |
| Other Non-current Liabilities | $144M | · | · | · | $151M | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | $1.49B | $1.49B | $1.49B | · | $1.49B | $1.49B | $1.49B | · | $1.49B | $1.49B | $1.49B | |
| Common Stock | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | · | $18M | $18M | $18M | · | $18M | $18M | $19M | |
| Paid-in Capital | $136M | $81M | $48M | $91M | $146M | $177M | $159M | $119M | · | $93M | $73M | $47M | · | $16M | $0 | $0 | |
| Retained Earnings | $3.61B | $3.50B | $3.33B | $3.17B | $3.04B | $2.89B | $2.67B | $2.52B | · | $2.29B | $2.13B | $2.07B | · | $2.47B | $2.24B | $2.39B | |
| AOCI | $38M | $48M | $41M | $40M | $60M | $50M | $51M | $47M | · | $58M | $44M | $53M | · | $69M | $46M | $46M | |
| Stockholders' Equity | $3.80B | $3.65B | $3.43B | $3.32B | $3.26B | $3.13B | $2.90B | $2.71B | $2.60B | $2.46B | $2.26B | $2.19B | $2.23B | $2.57B | $2.31B | $2.45B | |
| Liabilities + Equity | $12.63B | $12.37B | $12.15B | $11.56B | $11.88B | $11.85B | $11.51B | $10.91B | · | $11.05B | $10.85B | $10.93B | · | $12.00B | $12.17B | $12.26B | |
| Shares Outstanding | 372,000,000 | 372,000,000 | 371,000,000 | 374,000,000 | 374,000,000 | 377,000,000 | 376,000,000 | 375,000,000 | · | 371,000,000 | 369,000,000 | 368,000,000 | · | 365,000,000 | 364,000,000 | 369,000,000 |
现金流 15
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $128M | $125M | · | $121M | $129M | $124M | · | $124M | $128M | $127M | $130M | $137M | $138M | $140M | $132M | $130M | |
| Stock-based Comp | $54M | $37M | · | $37M | $41M | $27M | · | $27M | $16M | $20M | $21M | $23M | $9M | $22M | $5M | $1M | |
| Deferred Tax | $-15M | $22M | · | $8M | $10M | $25M | · | $1M | $-37M | $-32M | $0 | $5M | $10M | $43M | $-10M | $-1M | |
| Restructuring | · | · | · | · | · | · | · | · | · | $5M | $13M | $75M | · | · | · | · | |
| Operating Cash Flow | $686M | $299M | · | $-140M | $616M | $291M | · | $30M | $700M | $304M | $513M | $15M | $719M | $95M | $155M | $-362M | |
| CapEx | $143M | $146M | · | $83M | $117M | $148M | · | $93M | $132M | $89M | $82M | $117M | $108M | $171M | $178M | $228M | |
| Investing Cash Flow | $-273M | $-163M | · | $-73M | $-116M | $-151M | · | $-291M | $-131M | $-91M | $-82M | $-30M | $-108M | $-46M | $-178M | $105M | |
| Stock Repurchased | $3M | $0 | · | $70M | $75M | $0 | · | $0 | $0 | $0 | $0 | $0 | $0 | $12M | $57M | $54M | |
| Net Stock Activity | · | · | · | $-70M | · | · | · | · | · | · | · | $0 | · | · | · | $-54M | |
| Dividends Paid | $62M | $62M | · | $61M | $56M | $57M | · | $56M | $56M | $55M | $56M | $55M | $54M | $55M | $55M | $56M | |
| Financing Cash Flow | $-61M | $-66M | · | $-153M | $-128M | $-69M | · | $-77M | $-51M | $-207M | $-251M | $-58M | $-54M | $-62M | $-111M | $233M | |
| Net Change in Cash | $354M | $68M | · | $-361M | $367M | $69M | · | $-340M | $522M | $1M | $180M | $-75M | $567M | $-29M | $-136M | $-31M | |
| Taxes Paid | $62M | $31M | · | $11M | $64M | $76M | · | $39M | $50M | $19M | $-66M | $46M | $19M | · | · | · | |
| Free Cash Flow | · | · | · | $-223M | · | · | · | $-63M | · | · | · | $-102M | · | · | · | $-590M | |
| Levered FCF | · | · | · | $-240M | · | · | · | $-79M | · | · | · | $-123M | · | · | · | $-605M |
盈利能力 8
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 42.4% | 41.2% | 41.8% | · | 42.7% | 42.5% | 41.2% | · | 41.3% | 37.6% | 37.1% | · | 37.4% | 34.5% | 31.5% | |
| Operating Margin | · | 8.5% | 7.8% | 7.5% | · | 9.3% | 7.9% | 6.0% | · | 6.6% | 3.0% | -0.31% | · | 4.6% | -0.73% | -5.7% | |
| Net Margin | · | 6.0% | 5.8% | 5.6% | · | 7.2% | 5.5% | 4.7% | · | 5.8% | 3.3% | -0.55% | · | 7.0% | -1.3% | -4.7% | |
| Pretax Margin | · | 8.6% | 8.0% | 7.6% | · | 9.4% | 8.0% | 6.1% | · | 6.6% | 3.0% | -0.61% | · | 4.2% | -1.2% | -6.2% | |
| EBITDA Margin | · | 8.5% | 7.8% | 7.5% | · | 9.3% | 7.9% | 6.0% | · | 6.6% | 3.0% | -0.31% | · | 4.6% | -0.73% | -5.7% | |
| ROA | · | · | · | · | · | 2.4% | 1.8% | 1.5% | · | 1.9% | 1.0% | -0.16% | · | 2.3% | -0.38% | -1.2% | |
| ROE | · | · | · | · | · | 9.8% | 8.0% | 6.5% | · | 8.7% | 5.1% | -0.78% | · | 10.5% | -1.8% | -6.2% | |
| ROIC | · | · | · | · | · | 5.8% | 4.6% | 3.7% | · | 5.5% | 3.1% | -0.25% | · | 7.7% | -0.75% | -3.8% |
流动性与偿付能力 5
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | 1.5 | 1.5 | 1.5 | · | 1.4 | 1.4 | 1.5 | · | 1.5 | 1.4 | 1.4 | |
| Quick Ratio | · | · | · | · | · | 0.7 | 0.7 | 0.6 | · | 0.4 | 0.4 | 0.4 | · | 0.2 | 0.2 | 0.2 | |
| Debt / Equity | · | · | · | · | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.6 | 0.6 | 0.6 | |
| LT Debt / Equity | · | · | · | · | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.6 | 0.6 | 0.6 | |
| Interest Coverage | · | 14.5 | 12.7 | 11.3 | · | 15.4 | 12.2 | 9.8 | · | 8.9 | 7.1 | -0.4 | · | 8.5 | -1.3 | -9.8 |
效率 1
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 |
估值 (TTM) 15
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $14.96B | $14.85B | $14.84B | · | · | · | $14.09B | · | $14.63B | $14.72B | $14.65B | · | $15.32B | $15.49B | $15.62B | |
| Net Income TTM | · | $919M | $957M | $947M | · | · | · | $651M | · | $599M | $332M | $53M | · | $-81M | $-105M | $110M | |
| Market Cap | · | · | · | · | · | $7.82B | $8.16B | $8.10B | · | $4.74B | $3.82B | $3.53B | · | $4.11B | $3.50B | $4.58B | |
| Enterprise Value | · | · | · | · | · | $7.09B | $7.50B | $7.85B | · | $4.87B | $3.96B | $3.85B | · | $4.91B | $4.28B | $5.22B | |
| P/E | · | 9.4 | 7.5 | 9.2 | · | · | · | 12.6 | · | 7.9 | 11.4 | 64.0 | · | -56.2 | -32.1 | 47.8 | |
| P/S | · | · | · | · | · | · | · | 0.6 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.2 | 0.3 | |
| P/B | · | · | · | · | · | 2.5 | 2.8 | 3.0 | · | 1.9 | 1.7 | 1.6 | · | 1.6 | 1.5 | 1.9 | |
| P / Tangible Book | · | · | · | · | · | 2.5 | 2.8 | 3.0 | · | 1.9 | 1.7 | 1.6 | · | 1.6 | 1.5 | 1.9 | |
| P / Cash Flow | · | · | · | · | · | · | · | 269.9 | · | · | · | 235.5 | · | · | · | -12.7 | |
| P / FCF | · | · | · | · | · | · | · | -128.5 | · | · | · | -34.6 | · | · | · | -7.8 | |
| EV / EBITDA | · | · | · | · | · | 20.0 | 25.6 | 38.3 | · | 19.5 | 37.3 | -385.0 | · | 26.4 | -152.8 | -26.5 | |
| EV / FCF | · | · | · | · | · | · | · | -124.7 | · | · | · | -37.7 | · | · | · | -8.9 | |
| EV / Revenue | · | · | · | · | · | · | · | 0.6 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | |
| Earnings Yield | · | 10.6% | 13.4% | 10.8% | · | · | · | 8.0% | · | 12.7% | 8.8% | 1.6% | · | -1.8% | -3.1% | 2.1% | |
| Payout Ratio | · | · | · | 31.6% | · | · | · | 35.4% | · | · | · | -305.6% | · | · | · | -34.6% |
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
| 2026-01-31 | 2025-02-01 | 2024-11-02 | 2024-08-03 | 2024-05-04 | |
|---|---|---|---|---|---|
| 收入 | $15.37B | $15.09B | — | — | — |
| 毛利率 % | 40.8% | 41.3% | — | — | — |
| 营业利润率 % | 7.3% | 7.4% | — | — | — |
| 净收入 | $816M | $844M | — | — | — |
| 稀释后每股收益 (EPS) | $2.13 | $2.20 | — | — | — |
资产负债表
| 2026-01-31 | 2025-02-01 | 2024-11-02 | 2024-08-03 | 2024-05-04 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.4 | 0.5 | — | — | — |
| 流动比率 | 1.8 | 1.6 | — | — | — |
| 速动比率 | 1.0 | 0.9 | — | — | — |
现金流
| 2026-01-31 | 2025-02-01 | 2024-11-02 | 2024-08-03 | 2024-05-04 | |
|---|---|---|---|---|---|
| 自由现金流 | $823M | $1.04B | — | — | — |
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。