LEVI Levi Strauss & Co Class A Common Stock
$21.89
价格 · 五月 22, 2026
截至...的财报数据 四月 7, 2026
52周区间
$16–$25
65% of range
分析师评级
BUY
22 analysts
目标价
$27
+23% upside
P/E (TTM)
15.2
ROE
26.5%
净利润率
9.2%
LEVI 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$21.89
市值
$8.60B
P/E (TTM)
15.2
每股收益 (TTM)
$1.45
营收 (TTM)
$6.28B
股息收益率
2.5%
ROE
26.5%
负债/权益
0.5
52周区间
$17 – $25
LEVI 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
$6.28B
2017-11-26
→
2025-11-30
EPS
$1.45
2017-11-26
→
2025-11-30
自由现金流
$308M
2017-11-26
→
2025-11-30
利润率
9.2%
2017-11-26
→
2025-11-30
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
LEVI
同行中位数
P/E (TTM)
15.2
24.8
P/S (TTM) (市销率 (TTM))
1.4
1.1
P/B (市净率)
3.8
3.9
EV / EBITDA (企业价值 / EBITDA)
9.9
—
Price / FCF (股价/自由现金流)
27.9
—
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
LEVI
同行中位数
Gross Margin (毛利率)
61.7%
55.8%
Operating Margin (营业利润率)
10.8%
—
Net Profit Margin (净利润率)
9.2%
5.4%
ROA
8.4%
6.5%
ROE
26.5%
12.9%
ROIC
16.2%
—
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
LEVI
同行中位数
Debt / Equity (负债/股东权益比率)
0.5
0.0
Current Ratio (流动比率)
1.6
1.7
Quick Ratio (速动比率)
0.8
—
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
LEVI
同行中位数
Revenue YoY (营收同比增长)
4.1%
—
Revenue CAGR 3Y (营收3年复合年增长率)
0.61%
—
Revenue CAGR 5Y (营收5年复合年增长率)
7.1%
—
EPS YoY
178.8%
—
Net Income YoY (净利润同比增长)
174.5%
—
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
LEVI
同行中位数
Payout Ratio (派息率)
36.8%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
2.5%
派息率
36.8%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年4月22日 | $0.1400 |
| 2026年2月10日 | $0.1400 |
| 2025年10月20日 | $0.1400 |
| 2025年7月24日 | $0.1400 |
| 2025年4月24日 | $0.1300 |
| 2025年2月12日 | $0.1300 |
| 2024年10月29日 | $0.1300 |
| 2024年8月2日 | $0.1300 |
| 2024年5月8日 | $0.1200 |
| 2024年2月6日 | $0.1200 |
| 2023年10月25日 | $0.1200 |
| 2023年8月3日 | $0.1200 |
| 2023年5月3日 | $0.1200 |
| 2023年2月7日 | $0.1200 |
| 2022年11月3日 | $0.1200 |
| 2022年7月29日 | $0.1200 |
| 2022年5月5日 | $0.1000 |
| 2022年2月8日 | $0.1000 |
| 2021年10月28日 | $0.0800 |
| 2021年7月30日 | $0.0800 |
LEVI 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
22 位分析师
- 强烈买入 7 31.8%
- 买入 12 54.5%
- 持有 3 13.6%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
15 位分析师 · 2026-05-19
中位数
$27.00
← 低于所有目标
$21.89
最低
$23.00
最高
$34.00
中位数目标
$27.00
+23.3%
平均目标
$27.00
+23.3%
收益历史 每股收益实际值 vs 预估值,惊喜%,达标率,下次财报日期
平均惊喜
0.04%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.42 | $0.38 | 0.04% |
| 2025年12月31日 | $0.41 | $0.40 | 0.01% |
| 2025年9月30日 | $0.34 | $0.31 | 0.03% |
| 2025年6月30日 | $0.22 | $0.14 | 0.08% |
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 |
|---|---|---|---|---|---|---|
| LEVI | $8.60B | 15.2 | 4.1% | 9.2% | 26.5% | 61.7% |
| TPR | $18.13B | 106.2 | 5.1% | 2.6% | 16.7% | 75.4% |
| RL | $28.99B | 18.6 | 6.8% | 10.5% | 29.0% | 68.5% |
| VFC | $6.11B | -32.7 | -4.1% | -2.0% | -12.0% | — |
| PVH | — | 119.9 | 3.4% | 0.28% | 0.52% | 57.5% |
| KTB | $3.40B | 15.2 | 20.9% | 7.2% | 42.8% | — |
| COLM | — | 17.0 | 0.85% | 5.2% | 10.5% | 50.5% |
| UAA | — | -5.1 | -3.8% | -10.0% | -30.3% | 45.5% |
| FIGS | — | 59.8 | 13.6% | 5.4% | 8.2% | 66.5% |
| CRI | $1.21B | 13.1 | 1.9% | 3.2% | 10.3% | 45.4% |
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 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.28B | $6.03B | $5.84B | $6.17B | $5.76B | $4.45B | $5.76B | $5.58B | $4.90B | $4.55B | $4.49B | $4.75B | |
| Cost of Revenue | $2.40B | $2.37B | $2.48B | $2.62B | $2.42B | $2.10B | $2.66B | $2.58B | $2.34B | $2.22B | $2.23B | $2.41B | |
| Gross Profit | $3.88B | $3.66B | $3.36B | $3.55B | $3.35B | $2.35B | $3.10B | $3.00B | $2.56B | $2.33B | $2.27B | $2.35B | |
| SG&A Expense | $3.17B | $3.09B | $2.90B | $2.88B | $2.66B | $2.35B | $2.53B | $2.46B | $2.08B | $1.87B | $1.82B | $1.91B | |
| Operating Expenses | · | · | · | · | $408M | $497M | $398M | · | · | · | · | · | |
| Operating Income | $678M | $263M | $354M | $646M | $686M | $-85M | $567M | $540M | $480M | $462M | $431M | $314M | |
| Interest Expense | · | · | $46M | $26M | $73M | $82M | $66M | $55M | $69M | $73M | $81M | $118M | |
| Other Non-op | $5M | $-3M | $-42M | $29M | $3M | $-22M | $2M | $15M | $-40M | $18M | $-25M | $-22M | |
| Pretax Income | $634M | $218M | $266M | $650M | $580M | $-190M | $478M | $500M | $349M | $407M | $310M | $154M | |
| Income Tax | $132M | $7M | $16M | $80M | $27M | $-63M | $83M | $215M | $64M | $116M | $101M | $50M | |
| Net Income | $578M | $211M | $250M | $569M | $554M | $-127M | $395M | $283M | $281M | $291M | $209M | $106M | |
| EPS (Basic) | $1.46 | $0.53 | $0.63 | $1.43 | $1.38 | $-0.32 | $1.01 | $0.75 | $0.75 | · | · | · | |
| EPS (Diluted) | $1.45 | $0.52 | $0.62 | $1.41 | $1.35 | $-0.32 | $0.97 | $0.73 | $0.73 | · | · | · | |
| Shares (Basic) | 395,524,593 | 398,233,739 | 397,208,535 | 397,341,137 | 401,634,760 | 397,315,117 | 389,082,277 | 377,139,847 | 376,177,350 | · | · | · | |
| Shares (Diluted) | 399,749,260 | 402,368,603 | 401,723,167 | 403,844,782 | 409,778,169 | 397,315,117 | 408,365,902 | 388,607,361 | 384,338,330 | · | · | · | |
| EBITDA | $884M | $457M | $519M | $805M | $829M | $57M | $691M | $657M | $585M | $566M | $533M | · |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $758M | $690M | $399M | $430M | $810M | $1.50B | $934M | $713M | $634M | $376M | $319M | $298M | |
| Short-term Investments | $91M | $0 | $0 | $71M | $92M | $97M | $81M | $0 | · | · | · | · | |
| Receivables | $775M | $710M | $753M | $697M | $708M | $540M | $783M | $534M | $485M | $479M | $498M | $482M | |
| Inventory | $1.24B | $1.13B | $1.29B | $1.42B | $898M | $818M | $884M | $884M | $759M | $716M | $607M | $601M | |
| Prepaid Expense | $238M | $212M | $196M | $214M | $202M | $175M | $188M | $157M | $119M | $115M | $105M | $99M | |
| Current Assets | $3.15B | $2.85B | $2.64B | $2.83B | $2.71B | $3.13B | $2.87B | $2.29B | $2.00B | $1.69B | $1.53B | $1.48B | |
| PP&E (Net) | $682M | $687M | $681M | $623M | $503M | $455M | $530M | $461M | $424M | $394M | $391M | $392M | |
| PP&E (Gross) | $2.05B | $2.02B | $1.96B | $1.84B | $1.63B | $1.56B | $1.58B | $1.43B | $1.38B | $1.25B | $1.20B | $1.18B | |
| Accum. Depreciation | $1.40B | $1.33B | $1.28B | $1.22B | $1.13B | $1.10B | $-1.05B | $974M | $951M | $857M | $811M | $784M | |
| Goodwill | $281M | $278M | $304M | $366M | $387M | $265M | $236M | $236M | $237M | $234M | $235M | $239M | |
| Intangibles | $194M | $197M | $268M | $287M | $291M | $47M | $43M | $43M | $43M | $43M | $43M | $46M | |
| Other Non-current Assets | $539M | $464M | $401M | $340M | $333M | $262M | $146M | $117M | $118M | $107M | $106M | $86M | |
| Total Assets | $6.85B | $6.38B | $6.05B | $6.04B | $5.90B | $5.64B | $4.23B | $3.54B | $3.36B | $2.99B | $2.88B | $2.91B | |
| Accounts Payable | $598M | $663M | $568M | $657M | $525M | $375M | $360M | $351M | $290M | $270M | $238M | $235M | |
| Short-term Debt | $0 | $6M | $12M | $12M | $6M | $18M | $8M | $32M | $38M | $39M | $115M | $132M | |
| Current Liabilities | $2.03B | $2.01B | $1.79B | $1.98B | $1.87B | $1.55B | $1.17B | $1.05B | $879M | $762M | $846M | $877M | |
| Capital Leases | $1.01B | $943M | $913M | $859M | $969M | $858M | · | · | $17M | $15M | $12M | $12M | |
| Other Non-current Liabilities | $240M | $204M | $50M | $55M | $59M | $64M | $145M | $116M | $95M | $64M | $57M | $63M | |
| Total Liabilities | $4.57B | $4.41B | $4.01B | $4.13B | $4.23B | $4.34B | $2.66B | $2.58B | $2.53B | $2.40B | $2.48B | $2.67B | |
| Long-term Debt | $1.04B | $994M | $1.01B | $984M | $1.02B | $1.55B | $1.01B | $1.02B | $1.04B | $1.01B | $1.04B | $1.09B | |
| Total Debt | $1.04B | $1000M | $1.02B | $996M | $1.03B | $1.56B | $1.01B | $1.05B | $1.08B | $1.05B | $1.15B | · | |
| Common Stock | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $398.0K | $394.0K | $376.0K | $375.0K | $375.0K | $375.0K | $374.0K | |
| Retained Earnings | $1.90B | $1.67B | $1.75B | $1.70B | $1.47B | $1.11B | $1.31B | $1.08B | $1.10B | $935M | $706M | $528M | |
| AOCI | · | · | · | · | · | · | · | $-415M | $-395M | $-418M | $-370M | $-366M | |
| Stockholders' Equity | $2.28B | $1.97B | $2.05B | $1.90B | $1.67B | $1.30B | $1.57B | $667M | $697M | $510M | $330M | $153M | |
| Liabilities + Equity | $6.85B | $6.38B | $6.05B | $6.04B | $5.90B | $5.64B | $4.23B | $3.54B | $3.36B | $2.99B | $2.88B | $2.91B | |
| Shares Outstanding | 390,400,000 | 395,400,000 | 397,300,000 | 393,700,000 | 399,800,000 | · | · | 376,028,430 | 37,521,447 | 37,470,158 | 37,460,145 | 37,430,283 |
现金流 19
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $206M | $193M | $165M | $159M | $143M | $142M | $124M | $120M | $117M | $104M | $102M | $109M | |
| Stock-based Comp | $82M | $63M | $74M | $61M | $60M | $51M | $55M | $18M | $26M | $9M | $15M | $12M | |
| Deferred Tax | $-21M | $-91M | $-104M | $-60M | $-88M | $-95M | $-15M | $134M | $-486.0K | $66M | $58M | $-28M | |
| Amort. of Intangibles | · | $5M | $4M | $4M | $1M | $5M | · | · | · | $200.0K | $2M | $3M | |
| Restructuring | $24M | $186M | $20M | · | $6M | $87M | · | · | $0 | $312.0K | $14M | $128M | |
| Other Non-cash | $-474M | $873M | $-58M | $-1.05B | $68M | $499M | $-147M | $-136M | $102M | $-164M | $-167M | · | |
| Operating Cash Flow | $530M | $898M | $436M | $228M | $737M | $470M | $412M | $420M | $526M | $307M | $218M | $233M | |
| CapEx | $221M | $228M | $314M | $267M | $167M | $130M | $175M | $159M | $119M | $103M | $105M | $73M | |
| Investing Cash Flow | $-69M | $-281M | $-241M | $-236M | $-572M | $-189M | $-243M | $-179M | $-124M | $-68M | $-81M | $-72M | |
| Debt Issued | · | · | · | · | · | $502M | $0 | $0 | $503M | $0 | $500M | $0 | |
| Net Debt Issued | · | · | · | · | · | $502M | $0 | $0 | $503M | $0 | $500M | · | |
| Stock Issued | · | · | · | · | $8M | $8M | $256M | $0 | $0 | · | · | · | |
| Stock Repurchased | $30M | $90M | $8M | $176M | $86M | $56M | $3M | $27M | $25M | $3M | $4M | $5M | |
| Net Stock Activity | $-30M | $-90M | $-8M | $-176M | $-78M | $-48M | $210M | $-56M | $-25M | $-3M | $-4M | · | |
| Dividends Paid | $213M | $198M | $190M | $174M | $104M | $64M | $114M | $90M | $70M | $60M | $50M | $30M | |
| Financing Cash Flow | $-400M | $-319M | $-214M | $-365M | $-841M | $286M | $55M | $-149M | $-152M | $-174M | $-95M | $-342M | |
| Net Change in Cash | $68M | $291M | $-31M | $-381M | $-687M | $563M | $221M | $79M | $258M | $57M | $20M | $-191M | |
| Free Cash Flow | $308M | $671M | $120M | $-39M | $570M | $339M | $237M | $261M | $407M | $204M | $116M | · | |
| Levered FCF | · | · | $77M | $-62M | $501M | $284M | $182M | $229M | $351M | $151M | $61M | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 61.7% | 60.0% | 56.9% | 57.5% | 58.1% | 52.8% | 53.8% | 53.8% | 52.3% | 51.2% | 50.5% | · | |
| Operating Margin | 10.8% | 4.2% | 5.7% | 10.5% | 11.9% | -1.9% | 9.8% | 9.6% | 9.5% | 10.2% | 9.6% | · | |
| Net Margin | 9.2% | 3.3% | 4.0% | 9.2% | 9.6% | -2.9% | 6.9% | 5.1% | 5.7% | 6.4% | 4.7% | · | |
| Pretax Margin | 10.1% | 3.5% | 4.3% | 10.5% | 10.1% | -4.3% | 8.3% | 9.0% | 7.1% | 8.9% | 6.9% | · | |
| EBITDA Margin | 14.1% | 7.2% | 8.4% | 13.1% | 14.4% | 1.3% | 12.0% | 11.8% | 11.9% | 12.4% | 11.9% | · | |
| ROA | 8.4% | 3.4% | 4.1% | 9.5% | 9.6% | -2.6% | 10.2% | 8.2% | 8.9% | 9.9% | 7.2% | · | |
| ROE | 26.5% | 11.0% | 12.5% | 30.5% | 33.8% | -10.2% | 35.4% | 41.7% | 46.7% | 69.3% | 86.6% | · | |
| ROIC | 16.2% | 8.6% | 10.8% | 19.5% | 24.3% | -2.0% | 18.2% | 17.9% | 21.5% | 21.3% | 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 | 1.6 | 1.4 | 1.5 | 1.4 | 1.4 | 2.0 | 2.5 | 2.2 | 2.3 | 2.2 | 1.8 | · | |
| Quick Ratio | 0.8 | 0.7 | 0.6 | 0.6 | 0.9 | 1.4 | 1.5 | 1.2 | 1.3 | 1.1 | 1.0 | · | |
| Debt / Equity | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.2 | 0.6 | 1.6 | 1.5 | 2.1 | 3.5 | · | |
| LT Debt / Equity | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 1.2 | 0.6 | 1.5 | 1.5 | 2.0 | 3.0 | · | |
| Interest Coverage | · | · | 7.7 | 25.2 | 9.4 | -1.0 | 8.6 | 9.7 | 6.8 | 6.3 | 5.3 | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.5 | 1.6 | 1.5 | 1.6 | 1.6 | · | |
| Inventory Turnover | 1.9 | 2.0 | 2.0 | 2.3 | 2.8 | 2.5 | 3.0 | 3.1 | 3.2 | 3.4 | 3.7 | · | |
| Receivables Turnover | 8.5 | 8.7 | 8.5 | 8.8 | 9.2 | 6.7 | 8.8 | 10.9 | 10.2 | 9.3 | 9.2 | · |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.1% | 3.2% | -5.3% | 7.0% | 29.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 0.61% | 1.5% | 9.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 178.8% | -16.1% | -56.0% | 4.4% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 0.94% | -27.2% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 174.5% | -15.6% | -56.1% | 2.8% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 0.52% | -27.5% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 27.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.28B | $6.03B | $5.84B | $6.17B | $5.76B | $4.45B | $5.76B | $5.58B | $4.90B | $4.55B | $4.49B | $4.75B | |
| Net Income TTM | $578M | $211M | $250M | $569M | $554M | $-127M | $395M | $283M | $281M | $291M | $209M | $106M | |
| Market Cap | $8.60B | $6.90B | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $8.79B | $7.21B | · | · | · | · | · | · | · | · | · | · | |
| P/E | 15.2 | 33.6 | 24.8 | 11.4 | 20.1 | -59.9 | 17.5 | · | · | · | · | · | |
| P/S | 1.4 | 1.1 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 3.8 | 3.5 | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 4.8 | 4.6 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 16.2 | 7.7 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 27.9 | 10.3 | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 9.9 | 15.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 28.5 | 10.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.4 | 1.2 | · | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | 2.5% | 2.9% | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 6.6% | 3.0% | 4.0% | 8.8% | 5.0% | -1.7% | 5.7% | · | · | · | · | · | |
| Payout Ratio | 36.8% | 94.2% | 76.3% | 30.6% | 18.9% | -50.0% | 28.9% | 31.8% | 24.9% | 20.6% | 23.9% | · | |
| Annual Payout | $213M | $198M | $190M | $174M | $104M | $64M | $114M | $90M | $70M | $60M | $50M | $30M |
损益表 15
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.74B | $1.77B | $1.54B | $1.45B | $1.53B | $1.75B | $1.44B | $1.36B | $1.48B | $1.31B | $1.51B | $1.34B | $1.69B | $1.59B | $1.52B | $1.47B | |
| Cost of Revenue | $664M | $693M | $592M | $540M | $579M | $669M | $569M | $526M | $610M | $511M | $672M | $553M | $747M | $701M | $654M | $616M | |
| Gross Profit | $1.08B | $1.07B | $952M | $906M | $948M | $1.08B | $874M | $832M | $870M | $795M | $840M | $784M | $942M | $887M | $863M | $855M | |
| SG&A Expense | $872M | $860M | $776M | $791M | $749M | $853M | $726M | $756M | $756M | $642M | $713M | $768M | $774M | $730M | $664M | $779M | |
| Operating Income | $199M | $211M | $167M | $108M | $192M | $208M | $33M | $21M | $600.0K | $152M | $35M | $10M | $157M | $137M | $199M | $76M | |
| Interest Expense | · | · | $12M | $12M | $11M | · | $10M | $10M | $10M | · | $12M | $13M | $11M | · | $8M | $4M | |
| Other Non-op | $43M | $2M | $1M | $6M | $-4M | $-1M | $-400.0K | $400.0K | $-2M | $-4M | $-27M | $-4M | $-8M | $12M | $-5M | $6M | |
| Pretax Income | $228M | $199M | $156M | $102M | $177M | $196M | $22M | $11M | $-12M | $138M | $-3M | $-7M | $139M | $140M | $186M | $78M | |
| Income Tax | $51M | $38M | $34M | $23M | $36M | $16M | $-500.0K | $-6M | $-2M | $10M | $-13M | $-6M | $24M | $-11M | $13M | $28M | |
| Net Income | $176M | $158M | $218M | $67M | $135M | $182M | $21M | $18M | $-11M | $127M | $10M | $-2M | $115M | $151M | $173M | $50M | |
| EPS (Basic) | $0.45 | $0.40 | $0.55 | $0.17 | $0.34 | $0.46 | $0.05 | $0.05 | $-0.03 | $0.32 | $0.02 | $0.00 | $0.29 | $0.37 | $0.44 | $0.13 | |
| EPS (Diluted) | $0.45 | $0.40 | $0.55 | $0.17 | $0.34 | $0.46 | $0.05 | $0.04 | $-0.03 | $0.31 | $0.02 | $0.00 | $0.29 | $0.38 | $0.43 | $0.12 | |
| Shares (Basic) | 389,907,760 | -1,053,782 | 395,659,040 | 396,411,904 | 396,576,662 | -797,693,940 | 398,187,049 | 398,799,458 | 398,941,172 | -793,970,302 | 397,767,394 | 397,455,261 | 395,956,182 | -797,101,157 | 397,114,612 | 397,882,576 | |
| Shares (Diluted) | 394,196,801 | -652,073 | 399,529,649 | 399,048,949 | 400,046,382 | -801,877,845 | 402,398,064 | 402,907,212 | 398,941,172 | -797,085,358 | 400,992,735 | 397,455,261 | 400,360,529 | -809,872,578 | 402,917,852 | 403,782,416 | |
| EBITDA | $254M | · | $167M | $108M | $241M | · | $30M | $22M | $44M | · | $35M | $10M | $197M | · | $199M | $76M |
资产负债表 26
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | $717M | $758M | $613M | $654M | $574M | $690M | $577M | $641M | $517M | · | $294M | $472M | $322M | · | $499M | $602M | |
| Short-term Investments | $95M | $91M | $95M | $83M | · | $0 | · | · | · | · | $0 | $0 | $0 | · | $101M | $96M | |
| Receivables | $729M | $775M | $723M | $618M | $655M | $710M | $680M | $582M | $662M | · | $690M | $561M | $769M | · | $660M | $609M | |
| Inventory | $1.12B | $1.24B | $1.29B | $1.25B | $1.07B | $1.13B | $1.28B | $1.22B | $1.15B | · | $1.37B | $1.31B | $1.34B | · | $1.29B | $1.11B | |
| Prepaid Expense | $248M | $238M | $232M | $221M | $241M | $212M | $214M | $207M | $196M | · | $207M | $198M | $223M | · | $228M | $222M | |
| Current Assets | $2.91B | $3.15B | $3.01B | $2.93B | $2.65B | $2.85B | $2.75B | $2.65B | $2.52B | · | $2.57B | $2.54B | $2.65B | · | $2.78B | $2.64B | |
| PP&E (Net) | $669M | $682M | $677M | $673M | $673M | $687M | $699M | $686M | $674M | · | $677M | $660M | $625M | · | $547M | $514M | |
| PP&E (Gross) | · | $2.05B | · | · | · | $2.02B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $1.40B | $1.36B | $1.30B | $1.40B | $1.40B | $1.33B | $1.40B | $1.40B | $1.30B | · | $1.30B | $1.30B | $1.20B | · | $1.20B | $1.20B | |
| Goodwill | $282M | $281M | $279M | $278M | $276M | $278M | $281M | $318M | $296M | $304M | $301M | $373M | $369M | $366M | $365M | $368M | |
| Intangibles | $194M | $194M | $195M | $196M | $196M | $197M | $198M | $275M | $266M | · | $269M | $285M | $286M | · | $288M | $289M | |
| Other Non-current Assets | $539M | $539M | $542M | $530M | $522M | $464M | $449M | $420M | $417M | · | $390M | $383M | $354M | · | $359M | $349M | |
| Total Assets | $6.57B | $6.85B | $6.66B | $6.53B | $6.20B | $6.38B | $6.25B | $6.19B | $5.96B | · | $5.87B | $5.89B | $5.87B | · | $5.90B | $5.74B | |
| Accounts Payable | $488M | $598M | $621M | $684M | $557M | $663M | $668M | $623M | $498M | · | $574M | $464M | $475M | · | $690M | $559M | |
| Short-term Debt | · | $0 | $6M | $6M | $6M | $6M | $7M | $2M | $4M | · | $40M | $136M | $162M | · | $8M | $6M | |
| Current Liabilities | $1.85B | $2.03B | $1.98B | $1.98B | $1.77B | $2.01B | $1.95B | $1.87B | $1.77B | · | $1.81B | $1.80B | $1.77B | · | $1.87B | $1.73B | |
| Capital Leases | $1.00B | $1.01B | $987M | $951M | $916M | $943M | $970M | $938M | $898M | · | $823M | $856M | $838M | · | $893M | $925M | |
| Other Non-current Liabilities | $232M | $240M | · | · | · | $204M | · | · | · | · | · | · | · | · | $52M | $52M | |
| Total Liabilities | $4.37B | $4.57B | $4.49B | $4.44B | $4.16B | $4.41B | $4.38B | $4.23B | $3.99B | · | $3.93B | $3.95B | $3.91B | · | $4.07B | $4.01B | |
| Long-term Debt | $1.05B | $1.05B | $1.04B | $1.03B | $987M | · | $1.02B | $1.01B | $1.01B | · | $1.00B | $1.00B | $994M | · | $964M | $998M | |
| Total Debt | · | · | $6M | · | · | · | $7M | $2M | $4M | · | $40M | $136M | $162M | · | $8M | $6M | |
| Common Stock | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | · | $400.0K | $400.0K | $400.0K | · | $396.0K | $397.0K | |
| Retained Earnings | $1.86B | $1.90B | $1.81B | $1.74B | $1.73B | $1.67B | $1.57B | $1.62B | $1.67B | · | $1.67B | $1.71B | $1.76B | · | $1.63B | $1.53B | |
| Stockholders' Equity | $2.21B | $2.28B | $2.16B | $2.09B | $2.03B | $1.97B | $1.87B | $1.95B | $1.98B | · | $1.94B | $1.94B | $1.97B | · | $1.83B | $1.73B | |
| Liabilities + Equity | $6.57B | $6.85B | $6.66B | $6.53B | $6.20B | $6.38B | $6.25B | $6.19B | $5.96B | · | $5.87B | $5.89B | $5.87B | · | $5.90B | $5.74B | |
| Shares Outstanding | 384,600,000 | 390,400,000 | 390,800,000 | 395,600,000 | 395,300,000 | 395,400,000 | 396,700,000 | 397,400,000 | 398,000,000 | 397,300,000 | · | · | · | 393,700,000 | · | · |
现金流 17
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | $56M | $55M | $52M | · | $49M | $54M | $50M | $44M | $45M | $43M | $43M | $40M | $40M | $41M | $40M | $39M | |
| Stock-based Comp | $16M | $14M | $24M | · | $19M | $15M | $13M | $17M | $19M | $18M | $18M | $21M | $18M | $15M | $15M | $17M | |
| Deferred Tax | $10M | $-29M | $25M | · | $-6M | $-22M | $-25M | $-11M | $-33M | $-27M | $-40M | $-29M | $-8M | $-58M | $-19M | $-2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $1M | · | · | $1M | $1M | · | |
| Restructuring | $8M | $2M | $9M | $7M | $7M | $14M | $3M | $55M | $113M | $900.0K | $2M | $6M | $11M | · | · | · | |
| Other Non-cash | $-50M | · | · | · | $-310M | · | · | · | $523M | · | · | · | $-662M | · | · | · | |
| Operating Cash Flow | $212M | $267M | $25M | · | $52M | $297M | $52M | $263M | $286M | $259M | $51M | $286M | $-161M | $18M | $64M | $60M | |
| CapEx | $59M | $51M | $64M | · | $67M | $66M | $50M | $40M | $72M | $63M | $64M | $70M | $111M | $70M | $76M | $47M | |
| Investing Cash Flow | $26M | $-59M | $120M | · | $-71M | $-89M | $-51M | $-70M | $-72M | $-80M | $-79M | $-62M | $-19M | $-9M | $-92M | $-57M | |
| Stock Repurchased | $0 | $0 | $0 | · | $30M | $30M | $18M | $17M | $25M | $0 | $0 | $0 | $8M | $35M | $26M | $40M | |
| Net Stock Activity | $0 | · | · | · | $-30M | · | · | · | $-25M | · | · | · | $-8M | · | · | · | |
| Dividends Paid | $54M | $55M | $55M | $51M | $51M | $51M | $52M | $48M | $48M | $48M | $48M | $48M | $48M | $47M | $48M | $40M | |
| Financing Cash Flow | $-284M | $-63M | $-185M | · | $-98M | $-90M | $-66M | $-68M | $-94M | $-75M | $-145M | $-72M | $78M | $-78M | $-71M | $-78M | |
| Net Change in Cash | $-41M | $145M | $-41M | · | $-116M | $113M | $-64M | $125M | $118M | $104M | $-177M | $150M | $-108M | $-69M | $-103M | $-76M | |
| Taxes Paid | $28M | · | $35M | · | $19M | · | $14M | $44M | $17M | · | $26M | $39M | $2M | · | $27M | $50M | |
| Free Cash Flow | $152M | · | · | · | $-14M | · | · | · | $214M | · | · | · | $-272M | · | · | · | |
| Levered FCF | · | · | · | · | $-23M | · | · | · | $206M | · | · | · | $-281M | · | · | · |
盈利能力 8
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | 61.9% | · | 61.7% | 62.6% | 62.1% | · | 60.0% | 60.5% | 58.2% | · | 55.6% | 58.7% | 55.8% | · | 56.9% | 58.1% | |
| Operating Margin | 11.4% | · | 10.8% | 7.5% | 12.6% | · | 2.0% | 1.5% | -0.03% | · | 2.3% | 0.74% | 9.3% | · | 13.1% | 5.2% | |
| Net Margin | 10.1% | · | 14.1% | 4.6% | 8.8% | · | 1.4% | 1.2% | -0.68% | · | 0.64% | -0.12% | 6.8% | · | 11.4% | 3.4% | |
| Pretax Margin | 13.1% | · | 10.1% | 7.1% | 11.6% | · | 1.3% | 0.83% | -0.82% | · | -0.23% | -0.54% | 8.2% | · | 12.3% | 5.3% | |
| EBITDA Margin | 14.6% | · | 10.8% | 7.5% | 15.8% | · | 2.0% | 1.5% | 2.8% | · | 2.3% | 0.74% | 11.7% | · | 13.1% | 5.2% | |
| ROA | · | · | 3.4% | · | · | · | 0.34% | 0.30% | -0.18% | · | 0.16% | -0.03% | 2.0% | · | 2.9% | 0.88% | |
| ROE | · | · | 10.8% | · | · | · | 1.1% | 0.93% | -0.54% | · | 0.51% | -0.09% | 6.2% | · | 10.1% | 3.1% | |
| ROIC | · | · | 6.0% | · | · | · | 1.7% | 1.7% | -0.02% | · | -5.0% | 0.11% | 6.1% | · | 10.1% | 2.8% |
流动性与偿付能力 4
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | · | · | 1.5 | · | · | · | 1.4 | 1.4 | 1.4 | · | 1.4 | 1.4 | 1.5 | · | 1.5 | 1.5 | |
| Quick Ratio | · | · | 0.7 | · | · | · | 0.6 | 0.7 | 0.7 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.8 | |
| Debt / Equity | · | · | 0.0 | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.1 | 0.1 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | 13.4 | 9.2 | 17.6 | · | 3.0 | 2.1 | -0.0 | · | 3.0 | 0.8 | 14.7 | · | 26.0 | 17.5 |
效率 3
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | · | · | · | 0.3 | 0.2 | 0.3 | · | 0.3 | 0.2 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | · | · | 0.5 | · | · | · | 0.5 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.6 | |
| Receivables Turnover | · | · | 2.2 | · | · | · | 2.2 | 2.5 | 2.2 | · | 2.2 | 2.3 | 2.4 | · | 2.3 | 2.5 |
估值 (TTM) 17
| 指标 | 趋势 | Q4 2026 | Q4 2025 | Q3 2025 | Q3 2025 | Q2 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 | $6.26B | · | · | $5.94B | $5.86B | · | $5.79B | $5.69B | $6.02B | · | $6.05B | $6.01B | $6.27B | · | $6.08B | $5.84B | |
| Net Income TTM | $596M | · | · | $358M | $309M | · | $38M | $15M | $112M | · | $296M | $336M | $533M | · | $612M | $504M | |
| Market Cap | · | · | $8.74B | · | · | · | $7.74B | $8.80B | $7.24B | · | · | · | · | · | · | · | |
| Enterprise Value | · | · | $8.04B | · | · | · | $7.17B | $8.16B | $6.72B | · | · | · | · | · | · | · | |
| P/E | 14.7 | · | · | 19.3 | 23.3 | · | 243.8 | 738.0 | 64.9 | · | 18.9 | 16.0 | 13.3 | · | 12.1 | 15.0 | |
| P/S | · | · | · | · | · | · | 1.3 | 1.5 | 1.2 | · | · | · | · | · | · | · | |
| P/B | · | · | 4.0 | · | · | · | 4.1 | 4.5 | 3.7 | · | · | · | · | · | · | · | |
| P / Tangible Book | · | · | 5.2 | · | · | · | 5.5 | 6.5 | 5.1 | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | · | · | · | 25.3 | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | 33.7 | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | 48.0 | · | · | · | 236.5 | 372.6 | 152.1 | · | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | 31.4 | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | 1.2 | 1.4 | 1.1 | · | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | 2.5% | 2.2% | 2.6% | · | · | · | · | · | · | · | |
| Earnings Yield | 6.8% | · | · | 5.2% | 4.3% | · | 0.41% | 0.14% | 1.5% | · | 5.3% | 6.2% | 7.5% | · | 8.3% | 6.7% | |
| Payout Ratio | 30.6% | · | 25.4% | 76.7% | 38.1% | · | 248.8% | 265.0% | -451.9% | · | 496.9% | -2975.0% | 41.5% | · | 27.5% | 79.6% | |
| Annual Payout | $212M | · | · | $206M | $202M | · | $195M | $191M | $191M | · | $190M | $182M | $175M | · | $159M | $136M |
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
| 2025-11-30 | 2025-03-02 | 2024-12-01 | 2023-11-26 | 2022-11-27 | |
|---|---|---|---|---|---|
| 收入 | $6.28B | — | $6.03B | $5.84B | $6.17B |
| 毛利率 % | 61.7% | — | 60.0% | 56.9% | 57.5% |
| 营业利润率 % | 10.8% | — | 4.2% | 5.7% | 10.5% |
| 净收入 | $578M | — | $211M | $250M | $569M |
| 稀释后每股收益 (EPS) | $1.45 | — | $0.52 | $0.62 | $1.41 |
资产负债表
| 2025-11-30 | 2025-03-02 | 2024-12-01 | 2023-11-26 | 2022-11-27 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.5 | — | 0.5 | 0.5 | 0.5 |
| 流动比率 | 1.6 | — | 1.4 | 1.5 | 1.4 |
| 速动比率 | 0.8 | — | 0.7 | 0.6 | 0.6 |
现金流
| 2025-11-30 | 2025-03-02 | 2024-12-01 | 2023-11-26 | 2022-11-27 | |
|---|---|---|---|---|---|
| 自由现金流 | $308M | — | $671M | $120M | $-39M |
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。