KEYS Keysight Technologies Inc. Common Stock
$341.12
价格 · 五月 20, 2026
截至...的财报数据 三月 5, 2026
52周区间
$153–$370
87% of range
分析师评级
BUY
19 analysts
目标价
$376
+10% upside
P/E (TTM)
37.3
ROE
15.5%
净利润率
15.8%
KEYS 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$341.12
市值
$36.97B
P/E (TTM)
37.3
每股收益 (TTM)
$4.91
营收 (TTM)
$5.38B
股息收益率
—
ROE
15.5%
负债/权益
0.4
52周区间
$153 – $370
KEYS 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
$5.38B
2016-10-31
→
2025-10-31
EPS
$4.91
2016-10-31
→
2025-10-31
自由现金流
$1.28B
2016-10-31
→
2025-10-31
利润率
15.8%
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
KEYS
同行中位数
P/E (TTM)
37.3
54.5
P/S (TTM) (市销率 (TTM))
6.9
4.8
P/B (市净率)
6.3
3.6
EV / EBITDA (企业价值 / EBITDA)
43.0
—
Price / FCF (股价/自由现金流)
28.9
—
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
KEYS
同行中位数
Operating Margin (营业利润率)
16.3%
—
Net Profit Margin (净利润率)
15.8%
9.9%
ROA
8.3%
5.9%
ROE
15.5%
11.5%
ROIC
8.4%
—
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
KEYS
同行中位数
Debt / Equity (负债/股东权益比率)
0.4
21.7
Current Ratio (流动比率)
2.4
2.7
Quick Ratio (速动比率)
1.5
—
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
KEYS
同行中位数
Revenue YoY (营收同比增长)
8.0%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-0.28%
—
Revenue CAGR 5Y (营收5年复合年增长率)
5.0%
—
EPS YoY
39.9%
—
Net Income YoY (净利润同比增长)
38.4%
—
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
KEYS
同行中位数
KEYS 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 5 26.3%
- 买入 11 57.9%
- 持有 3 15.8%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
13 位分析师 · 2026-05-21
中位数
$387.00
现在
$341.12
最低
$250.00
最高
$426.00
中位数目标
$387.00
+13.4%
平均目标
$375.69
+10.1%
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
0.14%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $2.87 | $2.37 | 0.50% |
| 2026年3月31日 | $2.17 | $2.04 | 0.13% |
| 2025年12月31日 | $1.91 | $1.87 | 0.04% |
| 2025年9月30日 | $1.72 | $1.70 | 0.02% |
| 2025年6月30日 | $1.70 | $1.68 | 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 |
|---|---|---|---|---|---|---|
| KEYS | $36.97B | 37.3 | 8.0% | 15.8% | 15.5% | — |
| TDY | $23.89B | 27.4 | 7.9% | 14.6% | 8.6% | — |
| AEIS | $7.91B | 54.5 | 21.4% | 8.2% | 11.3% | 37.7% |
| ZBRA | $12.04B | 29.7 | 8.3% | 7.8% | 11.6% | 48.0% |
| CGNX | $6.01B | 52.9 | 8.7% | 11.5% | 7.6% | 66.9% |
| RAL | $5.75B | -4.7 | -4.0% | -59.1% | -52.3% | 50.3% |
| NOVT | $4.24B | 80.9 | 3.3% | 5.5% | 5.2% | 44.4% |
| MIR | — | 212.9 | 7.5% | 3.1% | 1.7% | 47.4% |
| LASR | $1.92B | -79.8 | 31.6% | -9.0% | -10.6% | 29.8% |
| VNT | $5.29B | 13.5 | 3.2% | 13.2% | 35.4% | — |
| ITRI | $4.17B | 14.3 | -3.0% | 12.7% | 19.4% | 37.7% |
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 | $5.38B | $4.98B | $5.46B | $5.42B | $4.94B | $4.22B | $4.30B | $3.88B | $3.19B | $2.92B | $2.86B | $2.93B | |
| Cost of Revenue | $2.04B | $1.85B | $1.93B | $1.97B | $1.87B | $1.69B | $1.77B | $1.77B | $1.49B | $1.29B | $1.27B | $1.31B | |
| R&D Expense | $1.01B | $919M | $882M | $841M | $811M | $715M | $688M | $624M | $507M | $425M | $387M | $361M | |
| SG&A Expense | $1.47B | $1.40B | $1.31B | $1.28B | $1.20B | $1.10B | $1.16B | $1.21B | $1.06B | $818M | $787M | $790M | |
| Operating Expenses | $4.50B | $4.15B | $4.11B | $4.09B | $3.86B | $3.46B | $3.59B | $4.27B | $3.04B | $2.51B | $2.42B | $2.46B | |
| Operating Income | $876M | $833M | $1.36B | $1.33B | $1.08B | $765M | $711M | $-394M | $148M | $406M | $431M | $469M | |
| Interest Expense | $96M | $84M | $78M | $79M | $79M | $78M | $80M | $83M | $80M | $47M | $46M | $3M | |
| Interest Income | $102M | $81M | $102M | $16M | $3M | $11M | $23M | $12M | $7M | $3M | $1M | $0 | |
| Other Non-op | $200M | $35M | $-25M | $14M | $6M | $63M | $61M | $54M | $104M | $4M | $2M | $9M | |
| Pretax Income | $1.08B | $865M | $1.36B | $1.28B | $1.01B | $761M | $715M | $735M | $598M | $546M | $559M | $601M | |
| Income Tax | $213M | $251M | $300M | $161M | $116M | $134M | $94M | $-576M | $77M | $31M | $-125M | $83M | |
| Net Income | $850M | $614M | $1.06B | $1.12B | $894M | $627M | $621M | $165M | $102M | $335M | $513M | $392M | |
| EPS (Basic) | $4.93 | $3.53 | $5.95 | $6.23 | $4.84 | $3.35 | $3.31 | $0.88 | $0.57 | $1.97 | $3.04 | $2.35 | |
| EPS (Diluted) | $4.91 | $3.51 | $5.91 | $6.18 | $4.78 | $3.31 | $3.25 | $0.86 | $0.56 | $1.95 | $3.00 | $2.35 | |
| Shares (Basic) | 172,000,000 | 174,000,000 | 178,000,000 | 180,000,000 | 185,000,000 | 187,000,000 | 188,000,000 | 187,000,000 | 180,000,000 | 170,000,000 | 169,000,000 | 167,000,000 | |
| Shares (Diluted) | 173,000,000 | 175,000,000 | 179,000,000 | 182,000,000 | 187,000,000 | 189,000,000 | 191,000,000 | 191,000,000 | 182,000,000 | 172,000,000 | 171,000,000 | 167,000,000 | |
| EBITDA | $876M | $833M | $1.36B | $1.33B | $1.08B | $765M | $711M | $-346M | $464M | $540M | · | · |
资产负债表 30
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.87B | $1.80B | $2.47B | $2.04B | $2.05B | $1.76B | $1.60B | $913M | $818M | $783M | $483M | $810M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Receivables | $939M | $857M | $900M | $905M | $735M | $606M | $668M | $624M | $547M | $437M | $398M | $357M | |
| Inventory | $1.05B | $1.02B | $985M | $858M | $777M | $757M | $705M | $619M | $588M | $474M | $487M | $498M | |
| Prepaid Expense | $486M | $582M | $452M | $429M | $270M | · | · | · | · | · | · | · | |
| Other Current Assets | $166M | $157M | $124M | $149M | $102M | $255M | $244M | $222M | $224M | $160M | $137M | $79M | |
| Current Assets | $4.35B | $4.26B | $4.81B | $4.23B | $3.83B | $3.37B | $3.21B | $2.38B | $2.18B | $1.85B | $1.58B | $1.85B | |
| PP&E (Net) | $795M | $774M | $761M | $690M | $650M | $595M | $576M | $555M | $530M | $512M | $518M | $470M | |
| PP&E (Gross) | $2.60B | $2.48B | $2.38B | $2.23B | $2.17B | $2.03B | $1.92B | $1.83B | $1.75B | $1.68B | $1.63B | $1.55B | |
| Accum. Depreciation | $1.80B | $1.71B | $1.62B | $1.54B | $1.52B | $1.44B | $1.35B | $1.28B | $1.22B | $1.16B | $1.11B | $1.08B | |
| Goodwill | $3.42B | $2.39B | $1.64B | $1.58B | $1.63B | $1.54B | $1.21B | $1.17B | $1.88B | $736M | $700M | $392M | |
| Intangibles | $1.30B | $607M | $155M | $189M | $272M | $361M | $490M | $645M | $855M | $208M | $246M | $18M | |
| Other Non-current Assets | $610M | $521M | $340M | $454M | $389M | $368M | $332M | $279M | $240M | $39M | $100M | $94M | |
| Total Assets | $11.30B | $9.27B | $8.68B | $8.10B | $7.78B | $7.22B | $6.62B | $5.82B | $5.93B | $3.80B | $3.51B | $3.05B | |
| Accounts Payable | $355M | $313M | $286M | $348M | $287M | $224M | $253M | $242M | $211M | $189M | $209M | $173M | |
| Current Liabilities | $1.85B | $1.43B | $2.05B | $1.41B | $1.31B | $1.08B | $1.00B | $1.46B | $819M | $644M | $686M | $769M | |
| Capital Leases | $193M | $197M | $192M | $186M | $191M | $149M | $0 | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $1M | $15M | $2M | |
| Other Non-current Liabilities | $536M | $463M | $313M | $296M | $352M | $365M | $295M | $287M | $356M | $69M | $80M | $131M | |
| Total Liabilities | $5.42B | $4.16B | $4.03B | $3.94B | $4.00B | $3.92B | $3.62B | $3.39B | $3.62B | $2.28B | $2.21B | $2.28B | |
| Long-term Debt | $2.53B | $1.79B | $1.79B | $1.79B | $1.79B | $1.79B | $1.79B | $1.29B | $2.04B | $1.09B | · | · | |
| Total Debt | $2.53B | $1.79B | $1.79B | $1.79B | $1.79B | $1.79B | $1.79B | $1.79B | $2.05B | $1.10B | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $2.85B | $2.66B | $2.49B | $2.33B | $2.22B | $2.11B | $2.01B | $1.89B | $1.79B | $1.24B | $1.17B | $1.00B | |
| Retained Earnings | $7.08B | $6.22B | $5.61B | $4.55B | $3.43B | $2.54B | $1.91B | $1.21B | $1.04B | $949M | $614M | $101M | |
| Treasury Stock | $3.80B | $3.42B | $2.98B | $2.27B | $1.43B | $752M | $342M | $182M | $62M | $62M | $0 | · | |
| AOCI | $-248M | $-364M | $-466M | $-454M | $-442M | $-599M | $-578M | $-488M | $-457M | $-618M | $-479M | $-336M | |
| Stockholders' Equity | $5.88B | $5.11B | $4.65B | $4.16B | $3.78B | $3.30B | $3.00B | $2.43B | $2.31B | $1.51B | $1.30B | $769M | |
| Liabilities + Equity | $11.30B | $9.27B | $8.68B | $8.10B | $7.78B | $7.22B | $6.62B | $5.82B | $5.93B | $3.80B | $3.51B | $3.05B | |
| Shares Outstanding | 202,080,000 | 201,008,000 | 199,771,000 | 198,569,000 | 197,248,000 | 195,661,000 | 193,769,000 | 191,204,000 | 188,310,000 | · | 170,000,000 | 167,000,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | $225M | $134M | $99M | $84M | |
| Stock-based Comp | $162M | $137M | $135M | $125M | $103M | $92M | $82M | $59M | $56M | $49M | $55M | $43M | |
| Deferred Tax | $-116M | $268M | $-3M | $7M | $-53M | $41M | $-2M | $-789M | $-47M | $17M | $-163M | $23M | |
| Amort. of Intangibles | $137M | $138M | $90M | $103M | $174M | $220M | $210M | $204M | $131M | $43M | $15M | $8M | |
| Restructuring | · | · | · | · | · | · | · | · | $12M | $0 | $16M | $-3M | |
| Other Non-cash | · | · | · | · | · | · | · | · | $-23M | $-119M | · | · | |
| Operating Cash Flow | $1.41B | $1.05B | $1.41B | $1.14B | $1.32B | $1.02B | $998M | $555M | $328M | $420M | $376M | $563M | |
| CapEx | $128M | $154M | $197M | $185M | $174M | $117M | $120M | $132M | $72M | $91M | $92M | $70M | |
| Investing Cash Flow | $-1.73B | $-819M | $-288M | $-251M | $-353M | $-442M | $-196M | $-108M | $-1.72B | $-90M | $-671M | $-82M | |
| Stock Issued | · | · | · | · | · | · | $0 | $0 | $444M | $0 | $0 | · | |
| Stock Repurchased | $375M | $439M | $702M | $849M | $673M | $411M | $159M | $120M | $0 | $62M | $0 | $0 | |
| Net Stock Activity | $-375M | $-439M | $-702M | $-849M | $-673M | $-411M | $-159M | $-120M | $444M | $-62M | · | · | |
| Financing Cash Flow | $385M | $-913M | $-687M | $-861M | $-671M | $-413M | $-122M | $-341M | $1.43B | $-29M | $-19M | $335M | |
| Net Change in Cash | $76M | $-674M | $431M | $-11M | $301M | $167M | $683M | $97M | $35M | $300M | $-327M | $810M | |
| Taxes Paid | $120M | $146M | $343M | $191M | $130M | $84M | $103M | $27M | $121M | $23M | $40M | $4M | |
| Free Cash Flow | $1.28B | $898M | $1.21B | $959M | $1.15B | $899M | $878M | $423M | $241M | $325M | · | · | |
| Levered FCF | $1.20B | $838M | $1.15B | $890M | $1.08B | $831M | $805M | $279M | $171M | $281M | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.3% | 16.7% | 24.9% | 24.6% | 21.9% | 18.1% | 16.5% | -8.9% | 7.5% | 13.9% | · | · | |
| Net Margin | 15.8% | 12.3% | 19.3% | 20.7% | 18.1% | 14.8% | 14.4% | 4.2% | 3.2% | 11.5% | · | · | |
| Pretax Margin | 20.1% | 17.4% | 24.8% | 23.7% | 20.4% | 25.3% | 24.1% | 20.2% | 19.4% | 18.7% | · | · | |
| EBITDA Margin | 16.3% | 16.7% | 24.9% | 24.6% | 21.9% | 18.1% | 16.5% | -8.9% | 14.5% | 18.5% | · | · | |
| ROA | 8.3% | 6.8% | 12.6% | 14.2% | 11.9% | 9.1% | 10.0% | 2.8% | 2.1% | 9.2% | · | · | |
| ROE | 15.5% | 12.6% | 24.0% | 28.3% | 25.2% | 19.9% | 22.8% | 7.0% | 5.3% | 23.8% | · | · | |
| ROIC | 8.4% | 8.6% | 16.4% | 19.6% | 17.2% | 13.2% | 13.5% | -14.2% | 4.8% | 14.7% | · | · |
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 | 2.4 | 3.0 | 2.3 | 3.0 | 2.9 | 3.1 | 3.2 | 1.6 | 2.7 | 2.9 | · | · | |
| Quick Ratio | 1.5 | 1.9 | 1.6 | 2.1 | 2.1 | 2.2 | 2.3 | 1.1 | 1.7 | 1.9 | · | · | |
| Debt / Equity | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 0.7 | · | · | |
| LT Debt / Equity | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.9 | 0.7 | · | · | |
| Interest Coverage | 9.1 | 9.9 | 17.4 | 16.9 | 13.7 | 9.8 | 8.9 | -4.2 | 3.0 | 8.6 | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | · | · | |
| Inventory Turnover | 2.0 | 1.8 | 2.1 | 2.4 | 2.4 | 2.3 | 2.7 | 2.9 | 2.8 | 2.7 | · | · | |
| Receivables Turnover | 6.0 | 5.7 | 6.1 | 6.6 | 7.4 | 6.6 | 6.6 | 6.6 | 6.5 | 7.0 | · | · |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.0% | -8.9% | 0.81% | 9.7% | 17.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.28% | 0.26% | 9.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 39.9% | -40.6% | -4.4% | 29.3% | 44.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -7.4% | -9.8% | 21.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 8.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 38.4% | -41.9% | -6.0% | 25.7% | 42.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -8.9% | -11.8% | 19.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 6.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.38B | $4.98B | $5.46B | $5.42B | $4.94B | $4.22B | $4.30B | $3.88B | $3.19B | $2.92B | $2.86B | $2.93B | |
| Net Income TTM | $850M | $614M | $1.06B | $1.12B | $894M | $627M | $621M | $165M | $102M | $335M | $513M | $392M | |
| Market Cap | $36.97B | $29.95B | $24.38B | $34.58B | $35.51B | $20.52B | · | · | · | · | · | · | |
| Enterprise Value | $37.63B | $29.95B | $23.70B | $34.33B | $35.25B | $20.55B | · | · | · | · | · | · | |
| P/E | 37.3 | 42.5 | 20.7 | 28.2 | 37.7 | 31.7 | 31.0 | 66.4 | 79.8 | 16.8 | 11.0 | 13.4 | |
| P/S | 6.9 | 6.0 | 4.5 | 6.4 | 7.2 | 4.9 | · | · | · | · | · | · | |
| P/B | 6.3 | 5.9 | 5.2 | 8.3 | 9.4 | 6.2 | · | · | · | · | · | · | |
| P / Tangible Book | 32.1 | 14.2 | 8.5 | 14.5 | 18.8 | 14.7 | · | · | · | · | · | · | |
| P / Cash Flow | 26.2 | 28.5 | 17.3 | 30.2 | 26.9 | 20.2 | · | · | · | · | · | · | |
| P / FCF | 28.9 | 33.4 | 20.1 | 36.1 | 30.9 | 22.8 | · | · | · | · | · | · | |
| EV / EBITDA | 43.0 | 35.9 | 17.5 | 25.7 | 32.6 | 26.9 | · | · | · | · | · | · | |
| EV / FCF | 29.4 | 33.3 | 19.6 | 35.8 | 30.7 | 22.9 | · | · | · | · | · | · | |
| EV / Revenue | 7.0 | 6.0 | 4.3 | 6.3 | 7.1 | 4.9 | · | · | · | · | · | · | |
| Earnings Yield | 2.7% | 2.4% | 4.8% | 3.5% | 2.7% | 3.2% | 3.2% | 1.5% | 1.2% | 5.9% | 9.1% | 7.5% |
损益表 17
| 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 | $1.60B | $1.42B | $1.35B | $1.31B | $1.30B | $1.29B | $1.22B | $1.22B | $1.26B | $1.31B | $1.38B | $1.39B | $1.38B | $1.44B | $1.38B | $1.35B | |
| Cost of Revenue | $605M | $550M | $518M | $492M | $478M | $485M | $462M | $453M | $446M | $467M | $486M | $481M | $498M | $533M | $499M | $492M | |
| R&D Expense | $303M | $258M | $250M | $250M | $249M | $233M | $226M | $228M | $232M | $218M | $215M | $222M | $227M | $215M | $206M | $210M | |
| SG&A Expense | $447M | $399M | $354M | $360M | $361M | $343M | $329M | $361M | $362M | $313M | $319M | $337M | $338M | $321M | $317M | $319M | |
| Operating Expenses | $1.35B | $1.20B | $1.12B | $1.10B | $1.08B | $1.06B | $1.01B | $1.04B | $1.04B | $994M | $1.02B | $1.04B | $1.06B | $1.06B | $1.02B | $1.02B | |
| Operating Income | $248M | $217M | $234M | $207M | $218M | $230M | $205M | $177M | $221M | $317M | $365M | $354M | $322M | $379M | $357M | $327M | |
| Interest Expense | · | · | · | · | · | · | · | · | $20M | $20M | $19M | $20M | $19M | $20M | $20M | $19M | |
| Interest Income | $16M | $31M | $31M | $21M | $19M | $21M | $19M | $18M | $23M | $32M | $29M | $22M | $19M | $10M | $4M | $1M | |
| Other Non-op | $-37M | $102M | $4M | $112M | $-18M | $20M | $10M | $0 | $5M | $-53M | $14M | $5M | $9M | $-1M | $5M | $-2M | |
| Pretax Income | $198M | $322M | $241M | $320M | $199M | $248M | $213M | $175M | $229M | $276M | $389M | $361M | $331M | $368M | $346M | $307M | |
| Income Tax | $-83M | $70M | $50M | $63M | $30M | $321M | $-176M | $49M | $57M | $50M | $101M | $78M | $71M | $69M | $8M | $49M | |
| Net Income | $281M | $233M | $191M | $257M | $169M | $-73M | $389M | $126M | $172M | $226M | $288M | $283M | $260M | $299M | $338M | $258M | |
| EPS (Basic) | $1.64 | $1.36 | $1.11 | $1.49 | $0.97 | $-0.41 | $2.23 | $0.73 | $0.98 | $1.28 | $1.62 | $1.59 | $1.46 | $1.67 | $1.89 | $1.42 | |
| EPS (Diluted) | $1.63 | $1.35 | $1.10 | $1.49 | $0.97 | $-0.41 | $2.22 | $0.72 | $0.98 | $1.27 | $1.61 | $1.58 | $1.45 | $1.66 | $1.87 | $1.41 | |
| Shares (Basic) | 172,000,000 | -345,000,000 | 172,000,000 | 172,000,000 | 173,000,000 | -349,000,000 | 174,000,000 | 174,000,000 | 175,000,000 | -356,000,000 | 178,000,000 | 178,000,000 | 178,000,000 | -363,000,000 | 179,000,000 | 181,000,000 | |
| Shares (Diluted) | 173,000,000 | -347,000,000 | 173,000,000 | 173,000,000 | 174,000,000 | -351,000,000 | 175,000,000 | 175,000,000 | 176,000,000 | -359,000,000 | 179,000,000 | 179,000,000 | 180,000,000 | -366,000,000 | 181,000,000 | 183,000,000 | |
| EBITDA | $248M | · | $234M | $207M | $218M | · | $205M | $177M | $221M | · | $365M | $354M | $322M | · | $357M | $327M |
资产负债表 28
| 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 | $2.18B | $1.87B | $2.64B | $3.12B | $2.06B | $1.80B | $1.63B | $1.66B | $1.75B | · | $2.57B | $2.50B | $2.23B | · | $1.85B | $1.89B | |
| Receivables | $914M | $939M | $692M | $744M | $797M | $857M | $802M | $809M | $808M | · | $893M | $864M | $920M | · | $882M | $803M | |
| Inventory | $1.05B | $1.05B | $1.02B | $1.03B | $1.04B | $1.02B | $1.03B | $1.02B | $1.02B | · | $975M | $948M | $909M | · | $837M | $810M | |
| Prepaid Expense | $561M | $486M | $1.25B | $578M | $560M | $582M | $536M | $482M | $499M | · | $462M | $454M | $441M | · | · | · | |
| Other Current Assets | $175M | $166M | $192M | $163M | $118M | $157M | $208M | $169M | $197M | · | $137M | $137M | $146M | · | $395M | $387M | |
| Current Assets | $4.70B | $4.35B | $5.60B | $5.47B | $4.46B | $4.26B | $4.00B | $3.97B | $4.08B | · | $4.90B | $4.76B | $4.50B | · | $3.96B | $3.89B | |
| PP&E (Net) | $757M | $795M | $766M | $769M | $764M | $774M | $776M | $769M | $771M | · | $754M | $746M | $728M | · | $668M | $664M | |
| PP&E (Gross) | · | $2.60B | · | · | · | $2.48B | · | · | · | · | · | · | · | · | $2.22B | $2.20B | |
| Accum. Depreciation | · | $1.80B | · | · | · | $1.71B | · | · | · | · | · | · | · | · | $1.55B | $1.54B | |
| Goodwill | $3.47B | $3.42B | $2.43B | $2.43B | $2.35B | $2.39B | $2.39B | $2.28B | $2.25B | $1.64B | $1.66B | $1.66B | $1.61B | $1.58B | $1.61B | $1.60B | |
| Intangibles | $1.25B | $1.30B | $524M | $556M | $556M | $607M | $637M | $609M | $616M | · | $175M | $198M | $166M | · | $216M | $228M | |
| Other Non-current Assets | $592M | $610M | $555M | $568M | $521M | $521M | $504M | $351M | $355M | · | $366M | $364M | $469M | · | $442M | $419M | |
| Total Assets | $11.48B | $11.30B | $10.65B | $10.54B | $9.39B | $9.27B | $9.32B | $8.99B | $9.06B | · | $8.83B | $8.71B | $8.45B | · | $7.85B | $7.76B | |
| Accounts Payable | $334M | $355M | $342M | $317M | $289M | $313M | $280M | $268M | $281M | · | $289M | $302M | $325M | · | $328M | $313M | |
| Current Liabilities | $1.80B | $1.85B | $1.56B | $1.61B | $1.51B | $1.43B | $1.95B | $1.99B | $2.12B | · | $1.34B | $1.42B | $1.47B | · | $1.31B | $1.36B | |
| Capital Leases | $186M | $193M | $183M | $187M | $187M | $197M | $197M | $201M | $198M | · | $186M | $188M | $186M | · | $192M | $176M | |
| Other Non-current Liabilities | $439M | $536M | $413M | $425M | $426M | $463M | $473M | $416M | $441M | · | $320M | $316M | $322M | · | $305M | $320M | |
| Total Liabilities | $5.28B | $5.42B | $4.98B | $5.06B | $4.20B | $4.16B | $4.09B | $4.08B | $4.24B | · | $3.93B | $4.00B | $4.04B | · | $3.93B | $3.98B | |
| Long-term Debt | $2.53B | $2.53B | $2.53B | $2.53B | $1.79B | $1.79B | $1.80B | $1.79B | $1.82B | · | · | · | · | · | · | · | |
| Total Debt | $2.53B | · | $2.53B | $2.53B | $1.79B | · | $1.80B | $1.79B | $1.82B | · | $1.79B | $1.79B | $1.79B | · | $1.79B | $1.79B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $2.93B | $2.85B | $2.82B | $2.77B | $2.73B | $2.66B | $2.64B | $2.58B | $2.55B | · | $2.46B | $2.40B | $2.38B | · | $2.31B | $2.25B | |
| Retained Earnings | $7.36B | $7.08B | $6.84B | $6.65B | $6.39B | $6.22B | $6.30B | $5.91B | $5.78B | $5.61B | $5.38B | $5.10B | $4.81B | · | $4.25B | $3.92B | |
| Treasury Stock | $3.89B | $3.80B | $3.70B | $3.65B | $3.50B | $3.42B | $3.27B | $3.12B | $3.07B | $2.98B | $2.55B | $2.40B | $2.40B | · | $2.15B | $1.92B | |
| AOCI | $-199M | $-248M | $-295M | $-293M | $-443M | $-364M | $-437M | $-469M | $-442M | · | $-402M | $-399M | $-391M | · | $-500M | $-474M | |
| Stockholders' Equity | $6.21B | $5.88B | $5.67B | $5.48B | $5.19B | $5.11B | $5.23B | $4.90B | $4.82B | · | $4.90B | $4.71B | $4.40B | · | $3.92B | $3.78B | |
| Liabilities + Equity | $11.48B | $11.30B | $10.65B | $10.54B | $9.39B | $9.27B | $9.32B | $8.99B | $9.06B | · | $8.83B | $8.71B | $8.45B | · | $7.85B | $7.76B | |
| Shares Outstanding | 202,736,000 | 202,080,000 | 202,074,000 | 201,704,000 | 201,681,000 | 201,008,000 | 200,970,000 | 200,655,000 | 200,621,000 | 199,771,000 | 199,748,000 | 199,398,000 | 199,382,000 | 198,569,000 | 198,516,000 | 198,229,000 |
现金流 13
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $76M | $33M | $31M | $36M | $62M | $26M | $29M | $34M | $48M | $25M | $26M | $30M | $54M | $23M | $25M | $27M | |
| Deferred Tax | $-1M | $-58M | $-18M | $-30M | $-10M | $289M | $-12M | $-15M | $6M | $-13M | $12M | $-1M | $-1M | $-12M | $6M | $4M | |
| Amort. of Intangibles | $65M | $40M | $33M | $32M | $32M | $32M | $31M | $37M | $38M | $19M | $23M | $25M | $23M | $25M | $26M | $26M | |
| Operating Cash Flow | $441M | $225M | $322M | $484M | $378M | $359M | $255M | $110M | $328M | $378M | $241M | $423M | $366M | $398M | $224M | $298M | |
| CapEx | $34M | $38M | $31M | $27M | $32M | $38M | $33M | $36M | $47M | $39M | $45M | $53M | $60M | $58M | $32M | $53M | |
| Investing Cash Flow | $-44M | $-1.63B | $-31M | $-33M | $-33M | $-38M | $-150M | $-120M | $-511M | $-38M | $-45M | $-145M | $-60M | $-61M | $-48M | $-93M | |
| Stock Repurchased | $87M | $100M | $50M | $150M | $75M | $150M | $150M | $46M | $93M | $426M | $151M | $0 | $125M | $126M | $239M | $278M | |
| Net Stock Activity | $-87M | · | · | · | $-75M | · | · | · | $-93M | · | · | · | $-125M | · | · | · | |
| Financing Cash Flow | $-99M | $-102M | $-28M | $589M | $-74M | $-160M | $-132M | $-73M | $-548M | $-428M | $-119M | $-1M | $-139M | $-127M | $-207M | $-280M | |
| Net Change in Cash | $305M | $-1.51B | $262M | $1.06B | $263M | $165M | $-25M | $-91M | $-723M | $-100M | $74M | $270M | $187M | $194M | $-37M | $-92M | |
| Taxes Paid | $18M | $46M | $30M | $35M | $9M | $16M | $-16M | $134M | $12M | $75M | $88M | $166M | $14M | $34M | $35M | $110M | |
| Free Cash Flow | $407M | · | · | · | $346M | · | · | · | $281M | · | · | · | $306M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $266M | · | · | · | $291M | · | · | · |
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 | 15.5% | · | 17.3% | 15.8% | 16.8% | · | 16.8% | 14.6% | 17.5% | · | 26.4% | 25.5% | 23.3% | · | 25.9% | 24.2% | |
| Net Margin | 17.6% | · | 14.1% | 19.7% | 13.0% | · | 32.0% | 10.4% | 13.7% | · | 20.8% | 20.4% | 18.8% | · | 24.6% | 19.1% | |
| Pretax Margin | 12.4% | · | 17.8% | 24.5% | 15.3% | · | 17.5% | 14.4% | 18.2% | · | 28.1% | 26.0% | 24.0% | · | 25.1% | 22.7% | |
| EBITDA Margin | 15.5% | · | 17.3% | 15.8% | 16.8% | · | 16.8% | 14.6% | 17.5% | · | 26.4% | 25.5% | 23.3% | · | 25.9% | 24.2% | |
| ROA | 2.7% | · | 1.9% | 2.6% | 1.8% | · | 4.3% | 1.4% | 2.0% | · | 3.5% | 3.4% | 3.2% | · | 4.3% | 3.3% | |
| ROE | 4.9% | · | 3.5% | 5.0% | 3.4% | · | 7.7% | 2.6% | 3.7% | · | 6.5% | 6.7% | 6.3% | · | 8.8% | 7.0% | |
| ROIC | 4.0% | · | 2.3% | 2.1% | 2.6% | · | 5.3% | 1.9% | 2.5% | · | 4.0% | 4.3% | 4.1% | · | 6.1% | 4.9% |
流动性与偿付能力 5
| 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 | 2.6 | · | 3.6 | 3.4 | 3.0 | · | 2.1 | 2.0 | 1.9 | · | 3.7 | 3.4 | 3.1 | · | 3.0 | 2.9 | |
| Quick Ratio | 1.7 | · | 2.1 | 2.4 | 1.9 | · | 1.2 | 1.2 | 1.2 | · | 2.6 | 2.4 | 2.1 | · | 2.1 | 2.0 | |
| Debt / Equity | 0.4 | · | 0.4 | 0.5 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.4 | · | 0.4 | 0.5 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 11.1 | · | 19.2 | 17.7 | 16.9 | · | 17.9 | 17.2 |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.6 | |
| Receivables Turnover | 1.9 | · | 1.8 | 1.7 | 1.6 | · | 1.4 | 1.5 | 1.5 | · | 1.6 | 1.7 | 1.7 | · | 1.8 | 1.8 |
估值 (TTM) 14
| 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 | $5.56B | · | $5.17B | $5.04B | $4.99B | · | $5.07B | $5.25B | $5.41B | · | $5.53B | $5.50B | $5.36B | · | $5.22B | $5.07B | |
| Net Income TTM | $898M | · | $1.01B | $941M | $856M | · | $975M | $869M | $1.00B | · | $1.17B | $1.14B | $1.08B | · | $1.08B | $927M | |
| Market Cap | $43.86B | · | $33.12B | $29.33B | $35.97B | · | $28.05B | $29.68B | $30.75B | · | $32.18B | $28.84B | $35.76B | · | $32.28B | $27.81B | |
| Enterprise Value | $44.21B | · | $33.02B | $28.74B | $35.70B | · | $28.21B | $29.82B | $30.82B | · | $31.40B | $28.14B | $35.32B | · | $32.22B | $27.71B | |
| P/E | 41.7 | · | 28.4 | 26.9 | 36.5 | · | 25.2 | 30.3 | 27.3 | · | 24.7 | 22.9 | 30.0 | · | 27.7 | 28.1 | |
| P/S | 7.9 | · | 6.4 | 5.8 | 7.2 | · | 5.5 | 5.7 | 5.7 | · | 5.8 | 5.2 | 6.7 | · | 6.2 | 5.5 | |
| P/B | 7.1 | · | 5.8 | 5.4 | 6.9 | · | 5.4 | 6.1 | 6.4 | · | 6.6 | 6.1 | 8.1 | · | 8.2 | 7.4 | |
| P / Tangible Book | 29.6 | · | 12.2 | 11.8 | 15.8 | · | 12.7 | 14.8 | 15.8 | · | 10.5 | 10.1 | 13.6 | · | 15.4 | 14.3 | |
| P / Cash Flow | 99.5 | · | · | · | 95.2 | · | · | · | 93.7 | · | · | · | 97.7 | · | · | · | |
| P / FCF | 107.8 | · | · | · | 104.0 | · | · | · | 109.4 | · | · | · | 116.9 | · | · | · | |
| EV / EBITDA | 178.3 | · | 141.1 | 138.8 | 163.8 | · | 137.6 | 168.5 | 139.5 | · | 86.0 | 79.5 | 109.7 | · | 90.3 | 84.7 | |
| EV / FCF | 108.6 | · | · | · | 103.2 | · | · | · | 109.7 | · | · | · | 115.4 | · | · | · | |
| EV / Revenue | 8.0 | · | 6.4 | 5.7 | 7.2 | · | 5.6 | 5.7 | 5.7 | · | 5.7 | 5.1 | 6.6 | · | 6.2 | 5.5 | |
| Earnings Yield | 2.4% | · | 3.5% | 3.7% | 2.7% | · | 4.0% | 3.3% | 3.7% | · | 4.0% | 4.4% | 3.3% | · | 3.6% | 3.6% |
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
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2022-10-31 | 2021-10-31 | |
|---|---|---|---|---|---|
| 收入 | $5.38B | $4.98B | $5.46B | $5.42B | $4.94B |
| 营业利润率 % | 16.3% | 16.7% | 24.9% | 24.6% | 21.9% |
| 净收入 | $850M | $614M | $1.06B | $1.12B | $894M |
| 稀释后每股收益 (EPS) | $4.91 | $3.51 | $5.91 | $6.18 | $4.78 |
资产负债表
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2022-10-31 | 2021-10-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 |
| 流动比率 | 2.4 | 3.0 | 2.3 | 3.0 | 2.9 |
| 速动比率 | 1.5 | 1.9 | 1.6 | 2.1 | 2.1 |
现金流
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2022-10-31 | 2021-10-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $1.28B | $898M | $1.21B | $959M | $1.15B |
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。