LECO Lincoln Electric Holdings, Inc. - Common Shares
$255.55
价格 · 五月 20, 2026
截至...的财报数据 四月 30, 2026
52周区间
$189–$310
55% of range
分析师评级
BUY
17 analysts
目标价
$294
+15% upside
P/E (TTM)
25.7
ROE
36.5%
净利润率
12.3%
LECO 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$255.55
市值
$13.14B
P/E (TTM)
25.7
每股收益 (TTM)
$9.32
营收 (TTM)
$4.23B
股息收益率
1.3%
ROE
36.5%
负债/权益
0.8
52周区间
$189 – $310
LECO 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
$4.23B
2018-12-31
→
2025-12-31
EPS
$9.32
2018-12-31
→
2025-12-31
自由现金流
$534M
2018-12-31
→
2025-12-31
利润率
12.3%
2018-12-31
→
2025-12-31
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
LECO
同行中位数
P/E (TTM)
25.7
28.8
P/S (TTM) (市销率 (TTM))
3.1
4.5
P/B (市净率)
8.9
4.4
EV / EBITDA (企业价值 / EBITDA)
17.1
—
Price / FCF (股价/自由现金流)
24.6
—
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
LECO
同行中位数
Gross Margin (毛利率)
36.2%
41.4%
Operating Margin (营业利润率)
17.0%
—
Net Profit Margin (净利润率)
12.3%
14.9%
ROA
14.3%
10.0%
ROE
36.5%
17.7%
ROIC
21.1%
—
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
LECO
同行中位数
Debt / Equity (负债/股东权益比率)
0.8
76.8
Current Ratio (流动比率)
1.8
2.1
Quick Ratio (速动比率)
0.9
—
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
LECO
同行中位数
Revenue YoY (营收同比增长)
5.6%
—
Revenue CAGR 3Y (营收3年复合年增长率)
4.0%
—
Revenue CAGR 5Y (营收5年复合年增长率)
9.8%
—
EPS YoY
14.4%
—
Net Income YoY (净利润同比增长)
11.7%
—
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
LECO
同行中位数
Payout Ratio (派息率)
32.3%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
1.3%
派息率
32.3%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年3月31日 | $0.7900 |
| 2025年12月31日 | $0.7900 |
| 2025年9月30日 | $0.7500 |
| 2025年6月30日 | $0.7500 |
| 2025年3月31日 | $0.7500 |
| 2024年12月31日 | $0.7500 |
| 2024年9月30日 | $0.7100 |
| 2024年6月28日 | $0.7100 |
| 2024年3月27日 | $0.7100 |
| 2023年12月28日 | $0.7100 |
| 2023年9月28日 | $0.6400 |
| 2023年6月29日 | $0.6400 |
| 2023年3月30日 | $0.6400 |
| 2022年12月29日 | $0.6400 |
| 2022年9月29日 | $0.5600 |
| 2022年6月29日 | $0.5600 |
| 2022年3月30日 | $0.5600 |
| 2021年12月30日 | $0.5600 |
| 2021年9月29日 | $0.5100 |
| 2021年6月29日 | $0.5100 |
LECO 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
17 位分析师
- 强烈买入 3 17.6%
- 买入 7 41.2%
- 持有 5 29.4%
- 卖出 2 11.8%
- 强烈卖出 0 0.0%
12个月价格目标
9 位分析师 · 2026-05-17
中位数
$300.00
现在
$255.55
最低
$229.00
最高
$340.00
中位数目标
$300.00
+17.4%
平均目标
$294.11
+15.1%
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
0.04%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $2.50 | $2.50 | 0.00% |
| 2025年12月31日 | $2.65 | $2.59 | 0.06% |
| 2025年9月30日 | $2.47 | $2.47 | -0.00% |
| 2025年6月30日 | $2.60 | $2.36 | 0.24% |
| 2025年3月31日 | $2.16 | $2.28 | -0.12% |
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 |
|---|---|---|---|---|---|---|
| LECO | $13.14B | 25.7 | 5.6% | 12.3% | 36.5% | 36.2% |
| FTV | $17.30B | 31.9 | 1.9% | 13.9% | 7.0% | 63.5% |
| ITT | — | 28.4 | 8.5% | 12.4% | 14.2% | 35.4% |
| NDSN | $12.97B | 27.3 | 3.8% | 17.3% | 16.1% | — |
| IEX | $16.03B | 27.8 | 5.8% | 14.0% | 12.3% | 44.5% |
| MLI | $13.13B | 17.2 | 10.9% | 18.3% | 25.6% | — |
| GGG | $13.77B | 27.1 | 5.8% | 23.3% | 20.2% | 52.4% |
| SWK | $11.86B | 28.9 | -1.5% | 2.7% | 4.4% | — |
| SPXC | $9.98B | 39.8 | 14.2% | 10.8% | 12.9% | — |
| CR | $10.62B | 29.5 | 8.2% | 15.9% | 19.8% | — |
| GTLS | $10.01B | 687.4 | 2.5% | 0.95% | 1.3% | 33.7% |
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 | $4.23B | $4.01B | $4.19B | $3.76B | $3.23B | $2.66B | $3.00B | $3.03B | $2.62B | $2.27B | $2.54B | $2.81B | |
| Cost of Revenue | $2.70B | $2.54B | $2.73B | $2.48B | $2.17B | $1.78B | $2.00B | $2.00B | $1.75B | $1.49B | $1.69B | $1.86B | |
| Gross Profit | $1.53B | $1.47B | $1.47B | $1.28B | $1.07B | $871M | $1.01B | $1.03B | $875M | $787M | $841M | $949M | |
| R&D Expense | $86M | $82M | $71M | $63M | $56M | $51M | $57M | $54M | $48M | $45M | $47M | $43M | |
| SG&A Expense | $798M | $781M | $759M | $657M | $597M | $544M | $621M | $628M | $541M | $469M | $497M | $545M | |
| Operating Income | $718M | $636M | $718M | $612M | $462M | $282M | $371M | $376M | $377M | $284M | $182M | $374M | |
| Interest Expense | · | $53M | $51M | $31M | $24M | $24M | $26M | $25M | $24M | $19M | $22M | $10M | |
| Interest Income | $7M | $10M | $7M | $2M | $2M | $2M | $3M | $7M | $5M | $2M | $3M | $3M | |
| Other Non-op | $9M | $6M | $15M | $7M | $9M | $5M | $15M | $5M | $5M | $3M | $4M | $4M | |
| Pretax Income | $675M | $594M | $687M | $593M | $325M | $264M | $368M | $369M | $366M | $277M | $170M | $376M | |
| Income Tax | $155M | $128M | $142M | $121M | $48M | $58M | $75M | $82M | $119M | $79M | $42M | $122M | |
| Net Income | $521M | $466M | $545M | $472M | $277M | $206M | $293M | $287M | $247M | $198M | $127M | $254M | |
| EPS (Basic) | $9.39 | $8.23 | $9.50 | $8.14 | $4.66 | $3.46 | $4.73 | $4.42 | $3.76 | $2.94 | $1.72 | $3.22 | |
| EPS (Diluted) | $9.32 | $8.15 | $9.37 | $8.04 | $4.60 | $3.42 | $4.68 | $4.37 | $3.71 | $2.91 | $1.70 | $3.18 | |
| Shares (Basic) | 55,410,000 | 56,639,000 | 57,364,000 | 58,030,000 | 59,309,000 | 59,633,000 | 61,960,000 | 64,886,000 | 65,739,000 | 67,462,000 | 74,111,000 | 79,185,000 | |
| Shares (Diluted) | 55,875,000 | 57,194,000 | 58,221,000 | 58,749,000 | 60,062,000 | 60,248,000 | 62,658,000 | 65,682,000 | 66,643,000 | 68,156,000 | 74,854,000 | 80,096,000 | |
| EBITDA | $817M | $725M | $805M | $690M | $543M | $363M | $452M | $448M | $446M | $353M | $246M | $443M |
资产负债表 29
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $309M | $377M | $394M | $197M | $193M | $257M | $200M | $359M | $327M | $379M | $304M | $278M | |
| Receivables | $539M | $482M | $539M | $542M | $429M | $373M | $375M | $397M | $395M | $274M | $265M | $338M | |
| Inventory | $633M | $544M | $563M | $665M | $540M | $381M | $394M | $362M | $349M | $255M | $276M | $341M | |
| Prepaid Expense | · | · | · | · | $21M | $20M | $17M | $17M | $16M | $12M | $12M | · | |
| Other Current Assets | $259M | $242M | $198M | $154M | $128M | $100M | $108M | $120M | $124M | $96M | $91M | $130M | |
| Current Assets | $1.74B | $1.65B | $1.69B | $1.56B | $1.29B | $1.11B | $1.08B | $1.24B | $1.37B | $1.04B | $936M | $1.10B | |
| PP&E (Net) | $703M | $619M | $575M | $545M | $512M | $522M | $529M | $479M | $477M | $372M | $411M | $439M | |
| PP&E (Gross) | $1.65B | $1.48B | $1.45B | $1.44B | $1.38B | $1.41B | $1.36B | $1.26B | $1.26B | $1.09B | $1.10B | $1.13B | |
| Accum. Depreciation | $943M | $866M | $877M | $891M | $868M | $885M | $826M | $779M | $788M | $717M | $694M | $691M | |
| Goodwill | $887M | $805M | $694M | $665M | $430M | $336M | $337M | $281M | $235M | $232M | $188M | $180M | |
| Intangibles | $250M | $221M | $187M | $203M | $149M | $134M | $178M | $148M | $127M | $130M | $121M | $133M | |
| Other Non-current Assets | $449M | $152M | $183M | $187M | $193M | $193M | $237M | $184M | $178M | $157M | $120M | $29M | |
| Total Assets | $3.78B | $3.52B | $3.38B | $3.18B | $2.59B | $2.31B | $2.37B | $2.35B | $2.41B | $1.94B | $1.78B | $1.94B | |
| Accounts Payable | $365M | $297M | $325M | $352M | $330M | $257M | $273M | $269M | $270M | $177M | $153M | $210M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | $34M | $30M | |
| Current Liabilities | $957M | $879M | $755M | $853M | $756M | $549M | $563M | $538M | $529M | $388M | $370M | $492M | |
| Capital Leases | $40M | $42M | $42M | $36M | $39M | $34M | $39M | · | · | · | · | · | |
| Deferred Tax | $52M | $10M | $13M | $17M | $57M | $47M | $64M | $46M | $41M | $42M | $47M | $41M | |
| Other Non-current Liabilities | $201M | $153M | $198M | $166M | $199M | $213M | $212M | $176M | $200M | $98M | $85M | $59M | |
| Total Liabilities | $2.31B | $2.19B | $2.07B | $2.15B | $1.73B | $1.52B | $1.55B | $1.46B | $1.47B | $1.23B | $852M | · | |
| Long-term Debt | $1.15B | $1.25B | $1.10B | $1.12B | $718M | $716M | $712M | · | · | · | · | · | |
| Total Debt | $1.15B | $1.25B | $1.10B | $1.12B | $718M | $716M | · | · | · | · | · | · | |
| Common Stock | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Retained Earnings | $4.34B | $3.99B | $3.69B | $3.31B | $2.97B | $2.82B | $2.74B | $2.56B | $2.39B | $2.24B | $2.13B | $2.09B | |
| Treasury Stock | $3.28B | $2.94B | $2.68B | $2.49B | $2.31B | $2.15B | $2.04B | $1.75B | $1.55B | $1.51B | $1.18B | $784M | |
| AOCI | $-206M | $-300M | $-230M | $-275M | $-257M | $-302M | $-276M | $-294M | $-247M | $-329M | $-296M | $-289M | |
| Stockholders' Equity | $1.47B | $1.33B | $1.31B | $1.03B | $864M | $790M | $818M | $887M | $932M | $711M | $932M | $1.28B | |
| Liabilities + Equity | $3.78B | $3.52B | $3.38B | $3.18B | $2.59B | $2.31B | $2.37B | $2.35B | $2.41B | $1.94B | $1.78B | $1.94B | |
| Shares Outstanding | 54,845,950 | 56,211,000 | 56,977,000 | 57,624,000 | 58,787,000 | 59,641,000 | 60,592,000 | 63,546,000 | 65,663,000 | 65,674,000 | 70,693,000 | 76,997,000 |
现金流 19
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $99M | $88M | $87M | $78M | $81M | $80M | $81M | $72M | $68M | $65M | $64M | $70M | |
| Stock-based Comp | $20M | $24M | $26M | $25M | $24M | $15M | $17M | $19M | $13M | $10M | $8M | $8M | |
| Deferred Tax | $83M | $-41M | $-24M | $-48M | $-30M | $1M | $15M | $-3M | $-4M | $-10M | $-56M | $18M | |
| Amort. of Intangibles | $30M | $27M | $26M | $22M | $21M | $20M | $21M | $16M | $16M | $15M | $13M | $14M | |
| Restructuring | $17M | $35M | $20M | $4M | $11M | $24M | $12M | $31M | $5M | · | $14M | $1M | |
| Other Non-cash | $-61M | $62M | $33M | $-144M | $14M | $48M | $-3M | $-45M | $10M | $39M | $167M | $52M | |
| Operating Cash Flow | $661M | $599M | $668M | $383M | $365M | $351M | $403M | $329M | $335M | $313M | $313M | $402M | |
| CapEx | $127M | $117M | $91M | $72M | $63M | $59M | $70M | $71M | $62M | $50M | $51M | $73M | |
| Investing Cash Flow | $-257M | $-361M | $-75M | $-505M | $-205M | $-49M | $-193M | $21M | $-272M | · | · | · | |
| Debt Issued | $0 | $550M | $0 | $405M | · | · | $0 | $0 | $34.0K | $350M | $358M | $9M | |
| Net Debt Issued | $-100M | $149M | · | · | · | $-14.0K | $-107.0K | $-107.0K | $-5.0K | $350M | $351M | $5M | |
| Stock Repurchased | $338M | $264M | $199M | $181M | $165M | $113M | $293M | $202M | $43M | $342M | $399M | $307M | |
| Net Stock Activity | $-338M | $-264M | $-199M | $-181M | $-165M | $-113M | $-293M | $-202M | $-43M | $-342M | $-399M | $-307M | |
| Dividends Paid | $168M | $162M | $148M | $131M | $122M | $118M | $118M | $102M | $92M | $87M | $87M | $73M | |
| Financing Cash Flow | $-462M | $-245M | $-412M | $134M | $-222M | $-246M | $-372M | $-302M | $-135M | · | · | · | |
| Net Change in Cash | $-68M | $-17M | $197M | $4M | $-64M | $58M | $-159M | $32M | $-52M | $75M | $26M | $-21M | |
| Taxes Paid | $101M | $158M | $181M | $152M | $87M | $59M | $43M | $86M | $82M | $73M | $102M | $119M | |
| Free Cash Flow | $534M | $482M | $577M | $312M | $303M | $292M | $334M | $258M | $273M | $254M | $260M | $329M | |
| Levered FCF | · | $441M | $536M | $287M | $282M | $273M | $313M | $239M | $257M | $240M | $244M | $322M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.2% | 36.7% | 35.0% | 34.1% | 33.0% | 32.8% | 33.6% | 34.0% | 33.5% | 34.7% | 33.2% | 33.7% | |
| Operating Margin | 17.0% | 15.9% | 17.1% | 16.3% | 14.3% | 10.6% | 12.3% | 12.4% | 14.4% | 12.7% | 7.2% | 13.3% | |
| Net Margin | 12.3% | 11.6% | 13.0% | 12.6% | 8.6% | 7.8% | 9.8% | 9.5% | 9.4% | 8.7% | 5.0% | 9.0% | |
| Pretax Margin | 16.0% | 14.8% | 16.4% | 15.8% | 10.1% | 9.9% | 12.3% | 12.2% | 14.0% | 12.2% | 6.7% | 13.4% | |
| EBITDA Margin | 19.3% | 18.1% | 19.2% | 18.4% | 16.8% | 13.7% | 15.1% | 14.8% | 17.0% | 15.5% | 9.7% | 15.8% | |
| ROA | 14.3% | 13.4% | 16.6% | 16.4% | 11.3% | 8.8% | 12.4% | 12.1% | 11.4% | 10.6% | 6.8% | 12.5% | |
| ROE | 36.5% | 35.0% | 43.0% | 48.2% | 33.4% | 25.7% | 34.4% | 31.6% | 30.1% | 24.1% | 11.5% | 18.1% | |
| ROIC | 21.1% | 19.4% | 23.6% | 22.6% | 24.8% | 14.6% | 36.1% | 33.0% | 27.4% | 29.0% | 14.6% | 19.7% |
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 | 1.8 | 1.9 | 2.2 | 1.8 | 1.7 | 2.0 | 1.9 | 2.3 | 2.6 | 2.7 | 2.5 | 2.2 | |
| Quick Ratio | 0.9 | 1.0 | 1.2 | 0.9 | 0.8 | 1.1 | 1.0 | 1.4 | 1.4 | 1.7 | 1.5 | 1.2 | |
| Debt / Equity | 0.8 | 0.9 | 0.8 | 1.1 | 0.8 | 0.9 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.8 | 0.9 | 0.8 | 1.1 | 0.8 | 0.9 | · | · | · | · | · | · | |
| Interest Coverage | · | 12.0 | 14.0 | 19.7 | 19.4 | 11.8 | 14.3 | 15.3 | 15.6 | 15.1 | 8.3 | 35.8 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.4 | 1.4 | |
| Inventory Turnover | 4.6 | 4.6 | 4.4 | 4.1 | 4.7 | 4.6 | 5.3 | 5.6 | 5.8 | 5.6 | 5.5 | 5.5 | |
| Receivables Turnover | 8.3 | 7.9 | 7.8 | 7.8 | 8.1 | 7.1 | 7.8 | 7.6 | 7.8 | 8.4 | 8.4 | 8.2 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.6% | -4.4% | 11.4% | 16.3% | 21.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.0% | 7.4% | 16.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 14.4% | -13.0% | 16.5% | 74.8% | 34.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 5.1% | 21.0% | 39.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 22.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 11.7% | -14.5% | 15.5% | 70.7% | 34.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 3.3% | 19.0% | 38.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 20.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 7.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.23B | $4.01B | $4.19B | $3.76B | $3.23B | $2.66B | $3.00B | $3.03B | $2.62B | $2.27B | $2.54B | $2.81B | |
| Net Income TTM | $521M | $466M | $545M | $472M | $277M | $206M | $293M | $287M | $247M | $198M | $127M | $254M | |
| Market Cap | $13.14B | $10.54B | $12.39B | $8.33B | $8.20B | $6.93B | $5.86B | $5.01B | $6.01B | $5.04B | $3.67B | $5.32B | |
| Enterprise Value | $13.98B | $11.41B | $13.10B | $9.25B | $8.72B | $7.39B | · | · | · | · | · | · | |
| P/E | 25.7 | 23.0 | 23.2 | 18.0 | 30.3 | 34.0 | 20.7 | 18.0 | 24.7 | 26.3 | 30.5 | 21.7 | |
| P/S | 3.1 | 2.6 | 3.0 | 2.2 | 2.5 | 2.6 | 2.0 | 1.7 | 2.3 | 2.2 | 1.4 | 1.9 | |
| P/B | 8.9 | 7.9 | 9.5 | 8.1 | 9.5 | 8.8 | 7.2 | 5.6 | 6.5 | 7.1 | 3.9 | 4.1 | |
| P / Tangible Book | 39.5 | 35.0 | 29.0 | 50.1 | 28.8 | 21.7 | · | · | · | · | · | · | |
| P / Cash Flow | 19.9 | 17.6 | 18.6 | 21.7 | 22.5 | 19.7 | 14.5 | 15.2 | 18.0 | 16.6 | 11.8 | 13.2 | |
| P / FCF | 24.6 | 21.8 | 21.5 | 26.7 | 27.1 | 23.7 | 17.6 | 19.4 | 22.0 | 19.9 | 14.1 | 16.2 | |
| EV / EBITDA | 17.1 | 15.7 | 16.3 | 13.4 | 16.1 | 20.4 | · | · | · | · | · | · | |
| EV / FCF | 26.2 | 23.7 | 22.7 | 29.7 | 28.8 | 25.3 | · | · | · | · | · | · | |
| EV / Revenue | 3.3 | 2.8 | 3.1 | 2.5 | 2.7 | 2.8 | · | · | · | · | · | · | |
| Dividend Yield | 1.3% | 1.5% | 1.2% | 1.6% | 1.5% | 1.7% | 2.0% | 2.0% | 1.5% | 1.7% | 2.4% | 1.4% | |
| Earnings Yield | 3.9% | 4.3% | 4.3% | 5.6% | 3.3% | 2.9% | 4.8% | 5.5% | 4.0% | 3.8% | 3.3% | 4.6% | |
| Payout Ratio | 32.3% | 34.8% | 27.2% | 27.7% | 44.1% | 57.3% | 40.2% | 35.6% | 37.4% | 44.0% | 68.3% | 28.9% | |
| Annual Payout | $168M | $162M | $148M | $131M | $122M | $118M | $118M | $102M | $92M | $87M | $87M | $73M |
损益表 16
| 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 | $1.12B | $1.08B | $1.06B | $1.09B | $1.00B | $1.02B | $984M | $1.02B | $981M | $1.06B | $1.03B | $1.06B | $1.04B | $931M | $935M | $970M | |
| Cost of Revenue | $722M | $705M | $672M | $683M | $639M | $653M | $632M | $638M | $613M | $687M | $668M | $687M | $684M | $623M | $626M | $636M | |
| Gross Profit | $399M | $374M | $389M | $406M | $365M | $369M | $352M | $384M | $368M | $371M | $366M | $373M | $355M | $308M | $310M | $333M | |
| SG&A Expense | $211M | $184M | $207M | $211M | $197M | $187M | $186M | $208M | $199M | $189M | $187M | $193M | $190M | $164M | $159M | $167M | |
| Operating Income | $186M | $184M | $177M | $192M | $165M | $177M | $146M | $149M | $165M | $204M | $171M | $178M | $164M | $141M | $142M | $168M | |
| Interest Expense | · | · | · | · | · | · | $14M | $13M | $12M | · | $13M | $13M | $14M | $9M | $9M | $7M | |
| Interest Income | $1M | $1M | $2M | $2M | $2M | $3M | $2M | $2M | $3M | $3M | $2M | $814.0K | $854.0K | $627.0K | $376.0K | $228.0K | |
| Other Non-op | $570.0K | $2M | $3M | $4M | $444.0K | $7M | $-2M | $-2M | $2M | $4M | $801.0K | $7M | $4M | $3M | $4M | $-1M | |
| Pretax Income | $173M | $173M | $166M | $184M | $153M | $167M | $132M | $137M | $159M | $197M | $161M | $173M | $155M | $136M | $137M | $160M | |
| Income Tax | $37M | $37M | $43M | $40M | $35M | $27M | $31M | $35M | $35M | $40M | $32M | $36M | $33M | $27M | $28M | $32M | |
| Net Income | $136M | $136M | $123M | $143M | $118M | $140M | $101M | $102M | $123M | $157M | $129M | $137M | $122M | $109M | $109M | $128M | |
| EPS (Basic) | $2.49 | $2.47 | $2.23 | $2.58 | $2.11 | $2.49 | $1.78 | $1.79 | $2.17 | $2.73 | $2.26 | $2.39 | $2.12 | $1.90 | $1.89 | $2.20 | |
| EPS (Diluted) | $2.47 | $2.45 | $2.21 | $2.56 | $2.10 | $2.47 | $1.77 | $1.77 | $2.14 | $2.70 | $2.22 | $2.36 | $2.09 | $1.86 | $1.87 | $2.18 | |
| Shares (Basic) | 54,822,000 | -111,290,000 | 55,097,000 | 55,545,000 | 56,058,000 | -113,607,000 | 56,565,000 | 56,816,000 | 56,865,000 | -115,031,000 | 57,320,000 | 57,479,000 | 57,596,000 | -116,415,000 | 57,823,000 | 58,016,000 | |
| Shares (Diluted) | 55,317,000 | -112,194,000 | 55,574,000 | 55,968,000 | 56,527,000 | -114,879,000 | 57,066,000 | 57,366,000 | 57,641,000 | -116,635,000 | 58,136,000 | 58,303,000 | 58,417,000 | -117,737,000 | 58,526,000 | 58,688,000 | |
| EBITDA | $212M | · | $201M | $217M | $189M | · | $146M | $149M | $187M | · | $171M | $178M | $186M | · | $142M | $168M |
资产负债表 27
| 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 | $299M | $309M | $293M | $299M | $395M | $377M | $404M | $273M | $375M | · | $343M | $220M | $199M | · | $141M | $153M | |
| Receivables | $598M | $539M | $502M | $554M | $523M | $482M | $517M | $549M | $545M | · | $538M | $570M | $573M | · | $463M | $518M | |
| Inventory | $694M | $633M | $672M | $621M | $574M | $544M | $612M | $583M | $567M | · | $612M | $675M | $665M | · | $632M | $639M | |
| Other Current Assets | $272M | $259M | $314M | $250M | $238M | $242M | $223M | $208M | $193M | · | $180M | $181M | $174M | · | $159M | $155M | |
| Current Assets | $1.86B | $1.74B | $1.78B | $1.73B | $1.73B | $1.65B | $1.76B | $1.61B | $1.68B | · | $1.67B | $1.65B | $1.61B | · | $1.40B | $1.47B | |
| PP&E (Net) | $721M | $703M | $677M | $661M | $636M | $619M | $624M | $584M | $582M | $575M | $566M | $563M | $553M | $545M | $490M | $503M | |
| PP&E (Gross) | · | $1.65B | · | · | · | $1.48B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $954M | $943M | $928M | $918M | $885M | $866M | $882M | $879M | $885M | · | $920M | $930M | $912M | · | $864M | $876M | |
| Goodwill | $886M | $887M | $888M | $829M | $814M | $805M | $819M | $792M | $690M | $694M | $687M | $692M | $679M | $665M | $425M | $432M | |
| Intangibles | · | $250M | · | · | · | $221M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $430M | $151M | $470M | $512M | $446M | $152M | $464M | $426M | $428M | · | $401M | $409M | $410M | · | $342M | $342M | |
| Total Assets | $3.90B | $3.78B | $3.82B | $3.73B | $3.63B | $3.52B | $3.66B | $3.42B | $3.38B | · | $3.33B | $3.31B | $3.25B | $3.18B | $2.65B | $2.74B | |
| Accounts Payable | $448M | $365M | $399M | $376M | $365M | $297M | $324M | $351M | $328M | · | $328M | $358M | $361M | · | $330M | $364M | |
| Current Liabilities | $1.02B | $957M | $1.04B | $1.03B | $970M | $879M | $951M | $784M | $749M | · | $808M | $811M | $836M | · | $820M | $904M | |
| Capital Leases | $38M | $40M | $42M | $41M | $39M | $42M | $46M | $43M | $41M | · | $42M | $43M | $37M | · | $37M | $36M | |
| Deferred Tax | · | $52M | · | · | · | $10M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $219M | $149M | $211M | $172M | $165M | $153M | $223M | $220M | $220M | · | $189M | $195M | $181M | · | $196M | $212M | |
| Total Liabilities | $2.39B | $2.31B | $2.40B | $2.35B | $2.28B | $2.19B | $2.33B | $2.10B | $2.07B | · | $2.10B | $2.11B | $2.13B | · | $1.73B | $1.83B | |
| Long-term Debt | · | $1.15B | $1.15B | $1.25B | $1.25B | $1.25B | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $1.15B | · | $1.15B | $1.25B | $1.25B | · | $1.15B | $1.10B | $1.10B | · | $1.10B | $1.10B | $1.11B | · | $711M | $713M | |
| Common Stock | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | · | $10M | $10M | $10M | · | $10M | $10M | |
| Retained Earnings | $4.44B | $4.34B | $4.25B | $4.17B | $4.07B | $3.99B | $3.89B | $3.83B | $3.77B | · | $3.58B | $3.48B | $3.39B | · | $3.24B | $3.16B | |
| Treasury Stock | $3.33B | $3.28B | $3.23B | $3.17B | $3.05B | $2.94B | $2.89B | $2.84B | $2.79B | · | $2.62B | $2.57B | $2.52B | · | $2.46B | $2.44B | |
| AOCI | $-214M | $-206M | $-212M | $-211M | $-271M | $-300M | $-236M | $-250M | $-239M | · | $-266M | $-236M | $-251M | · | $-329M | $-285M | |
| Stockholders' Equity | $1.51B | $1.47B | $1.41B | $1.38B | $1.34B | $1.33B | $1.34B | $1.31B | $1.31B | $1.31B | $1.23B | $1.20B | $1.13B | $1.03B | $924M | $913M | |
| Liabilities + Equity | $3.90B | $3.78B | $3.82B | $3.73B | $3.63B | $3.52B | $3.66B | $3.42B | $3.38B | · | $3.33B | $3.31B | $3.25B | · | $2.65B | $2.74B | |
| Shares Outstanding | 54,787,110 | 54,845,950 | 55,026,176 | 55,186,252 | 55,826,284 | 56,211,219 | 56,425,000 | 56,675,000 | 56,908,000 | 56,977,000 | 57,201,000 | 57,413,000 | 57,573,000 | 57,624,000 | 57,738,000 | 57,922,000 |
现金流 16
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $26M | $26M | $25M | $24M | $24M | $23M | $23M | $21M | $22M | $22M | $21M | $22M | $21M | $19M | $19M | $20M | |
| Stock-based Comp | $10M | $4M | $4M | $4M | $8M | $5M | $1M | $4M | $14M | $4M | $6M | $5M | $12M | $4M | $5M | $5M | |
| Restructuring | $2M | $6M | $5M | $2M | $4M | $10M | $18M | $3M | $5M | · | $7M | $2M | $877.0K | · | $680.0K | $252.0K | |
| Other Non-cash | $-70M | · | · | · | $35M | · | · | · | $-26M | · | · | · | $-31M | · | · | · | |
| Operating Cash Flow | $102M | $95M | $237M | $144M | $186M | $96M | $199M | $171M | $133M | $122M | $223M | $199M | $124M | $112M | $130M | $98M | |
| CapEx | $39M | $43M | $32M | $25M | $27M | $31M | $36M | $23M | $26M | $25M | $26M | $22M | $19M | $20M | $18M | $16M | |
| Investing Cash Flow | $-39M | $-43M | $-135M | $-57M | $-22M | $-26M | $-135M | $-175M | $-26M | $26M | $-25M | $-60M | $-16M | $-432M | $-17M | $-15M | |
| Debt Issued | · | $0 | $0 | · | · | $0 | $150M | · | · | $0 | $0 | · | · | · | · | · | |
| Net Debt Issued | $0 | · | · | · | $-169.0K | · | · | · | $-169.0K | · | · | · | · | · | · | · | |
| Stock Repurchased | $57M | $52M | $53M | $127M | $107M | $53M | $50M | $50M | $110M | $68M | $45M | $53M | $32M | $25M | $27M | $25M | |
| Net Stock Activity | $-57M | · | · | · | $-107M | · | · | · | $-110M | · | · | · | $-32M | · | · | · | |
| Dividends Paid | $44M | $42M | $42M | $42M | $43M | $40M | $40M | $40M | $41M | $37M | $37M | $37M | $38M | $32M | $32M | $33M | |
| Financing Cash Flow | $-73M | $-36M | $-108M | $-173M | $-144M | $-92M | $66M | $-93M | $-125M | $-101M | $-84M | $-116M | $-111M | $371M | $-115M | $-82M | |
| Net Change in Cash | $-10M | $16M | $-6M | $-95M | $17M | $-27M | $132M | $-102M | $-19M | $51M | $122M | $22M | $2M | $56M | $-11M | $-2M | |
| Free Cash Flow | $63M | · | · | · | $159M | · | · | · | $107M | · | · | · | $105M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $98M | · | · | · | $94M | · | · | · |
盈利能力 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 35.6% | · | 36.7% | 37.2% | 36.4% | · | 35.8% | 37.6% | 37.5% | · | 35.4% | 35.2% | 34.2% | · | 33.1% | 34.4% | |
| Operating Margin | 16.6% | · | 16.7% | 17.6% | 16.4% | · | 14.8% | 14.6% | 16.8% | · | 16.6% | 16.8% | 15.8% | · | 15.2% | 17.3% | |
| Net Margin | 12.2% | · | 11.6% | 13.2% | 11.8% | · | 10.2% | 10.0% | 12.6% | · | 12.5% | 13.0% | 11.7% | · | 11.7% | 13.2% | |
| Pretax Margin | 15.5% | · | 15.6% | 16.9% | 15.3% | · | 13.4% | 13.4% | 16.2% | · | 15.6% | 16.3% | 14.9% | · | 14.7% | 16.5% | |
| EBITDA Margin | 18.9% | · | 19.0% | 19.9% | 18.8% | · | 14.8% | 14.6% | 19.0% | · | 16.6% | 16.8% | 17.9% | · | 15.2% | 17.3% | |
| ROA | 3.6% | · | 3.3% | 4.0% | 3.4% | · | 2.9% | 3.0% | 3.7% | · | 4.3% | 4.5% | 4.1% | · | 4.2% | 4.9% | |
| ROE | 9.6% | · | 8.9% | 10.7% | 8.9% | · | 7.9% | 8.1% | 10.1% | · | 12.0% | 13.0% | 12.3% | · | 12.3% | 14.4% | |
| ROIC | 5.5% | · | 5.1% | 5.7% | 4.9% | · | 4.5% | 4.6% | 5.3% | · | 5.9% | 6.1% | 5.8% | · | 6.9% | 8.2% |
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 | 1.8 | · | 1.7 | 1.7 | 1.8 | · | 1.8 | 2.1 | 2.2 | · | 2.1 | 2.0 | 1.9 | · | 1.7 | 1.6 | |
| Quick Ratio | 0.9 | · | 0.8 | 0.8 | 0.9 | · | 1.0 | 1.0 | 1.2 | · | 1.1 | 1.0 | 0.9 | · | 0.7 | 0.7 | |
| Debt / Equity | 0.8 | · | 0.8 | 0.9 | 0.9 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 0.9 | 1.0 | · | 0.8 | 0.8 | |
| LT Debt / Equity | 0.8 | · | 0.8 | 0.8 | 0.9 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 0.9 | 1.0 | · | 0.8 | 0.8 | |
| Interest Coverage | · | · | · | · | · | · | 10.3 | 11.8 | 13.8 | · | 13.5 | 14.2 | 11.7 | · | 16.6 | 25.1 |
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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.3 | · | 0.4 | 0.4 | |
| Inventory Turnover | 1.1 | · | 1.0 | 1.1 | 1.1 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.0 | 1.1 | · | 1.1 | 1.1 | |
| Receivables Turnover | 2.0 | · | 2.1 | 2.0 | 1.9 | · | 1.9 | 1.8 | 1.8 | · | 2.1 | 1.9 | 1.9 | · | 2.1 | 2.0 |
估值 (TTM) 15
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.28B | · | $4.14B | $4.10B | $3.99B | · | $4.02B | $4.10B | $4.11B | · | $4.07B | $4.00B | $3.87B | · | $3.64B | $3.53B | |
| Net Income TTM | $521M | · | $485M | $464M | $444M | · | $455M | $492M | $512M | · | $498M | $496M | $485M | · | $395M | $382M | |
| Market Cap | $13.65B | · | $12.98B | $11.44B | $10.56B | · | $10.83B | $10.69B | $14.54B | · | $10.40B | $11.40B | $9.74B | · | $7.26B | $7.15B | |
| Enterprise Value | $14.50B | · | $13.83B | $12.39B | $11.42B | · | $11.58B | $11.52B | $15.26B | · | $11.16B | $12.29B | $10.65B | · | $7.83B | $7.71B | |
| P/E | 26.7 | · | 27.3 | 25.3 | 24.3 | · | 24.3 | 22.2 | 29.0 | · | 21.3 | 23.4 | 20.4 | · | 18.7 | 19.2 | |
| P/S | 3.2 | · | 3.1 | 2.8 | 2.6 | · | 2.7 | 2.6 | 3.5 | · | 2.6 | 2.8 | 2.5 | · | 2.0 | 2.0 | |
| P/B | 9.0 | · | 9.2 | 8.3 | 7.9 | · | 8.1 | 8.1 | 11.1 | · | 8.5 | 9.5 | 8.7 | · | 7.9 | 7.8 | |
| P / Tangible Book | 21.8 | · | 24.6 | 20.8 | 20.1 | · | 20.8 | 20.5 | 23.5 | · | 19.3 | 22.4 | 21.8 | · | 14.5 | 14.8 | |
| P / Cash Flow | 133.6 | · | · | · | 56.9 | · | · | · | 109.1 | · | · | · | 78.6 | · | · | · | |
| P / FCF | 216.6 | · | · | · | 66.5 | · | · | · | 135.8 | · | · | · | 92.6 | · | · | · | |
| EV / EBITDA | 68.3 | · | 68.7 | 57.2 | 60.5 | · | 79.6 | 77.4 | 81.8 | · | 65.1 | 69.0 | 57.3 | · | 55.1 | 46.0 | |
| EV / FCF | 230.1 | · | · | · | 71.9 | · | · | · | 142.6 | · | · | · | 101.3 | · | · | · | |
| EV / Revenue | 3.4 | · | 3.3 | 3.0 | 2.9 | · | 2.9 | 2.8 | 3.7 | · | 2.7 | 3.1 | 2.8 | · | 2.2 | 2.2 | |
| Earnings Yield | 3.8% | · | 3.7% | 4.0% | 4.1% | · | 4.1% | 4.5% | 3.5% | · | 4.7% | 4.3% | 4.9% | · | 5.3% | 5.2% | |
| Payout Ratio | 32.3% | · | · | · | 36.3% | · | · | · | 33.5% | · | · | · | 30.8% | · | · | · |
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 | 2024-06-30 | 2024-03-31 | 2023-12-31 | |
|---|---|---|---|---|---|
| 收入 | $4.23B | $4.01B | — | — | $4.19B |
| 毛利率 % | 36.2% | 36.7% | — | — | 35.0% |
| 营业利润率 % | 17.0% | 15.9% | — | — | 17.1% |
| 净收入 | $521M | $466M | — | — | $545M |
| 稀释后每股收益 (EPS) | $9.32 | $8.15 | — | — | $9.37 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.8 | 0.9 | — | — | 0.8 |
| 流动比率 | 1.8 | 1.9 | — | — | 2.2 |
| 速动比率 | 0.9 | 1.0 | — | — | 1.2 |
现金流
| 2025-12-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $534M | $482M | — | — | $577M |
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。