NOW ServiceNow, Inc. Common Stock
$99.93
价格 · 五月 20, 2026
截至...的财报数据 四月 23, 2026
52周区间
$81–$211
14% of range
分析师评级
BUY
54 analysts
目标价
$143
+43% upside
P/E (TTM)
91.7
ROE
14.6%
净利润率
13.2%
NOW 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$99.93
市值
$160.43B
P/E (TTM)
91.7
每股收益 (TTM)
$1.67
营收 (TTM)
$13.28B
股息收益率
—
ROE
14.6%
负债/权益
—
52周区间
$81 – $211
NOW 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
$13.28B
2016-12-31
→
2025-12-31
EPS
$1.67
2017-12-31
→
2025-12-31
自由现金流
$4.58B
2016-12-31
→
2025-12-31
利润率
13.2%
2016-12-31
→
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
NOW
同行中位数
P/E (TTM)
91.7
30.5
P/S (TTM) (市销率 (TTM))
12.1
8.0
P/B (市净率)
12.4
9.6
Price / FCF (股价/自由现金流)
35.1
—
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
NOW
同行中位数
Gross Margin (毛利率)
77.5%
79.3%
Operating Margin (营业利润率)
13.7%
—
Net Profit Margin (净利润率)
13.2%
13.2%
ROA
7.5%
7.5%
ROE
14.6%
15.4%
ROIC
10.9%
—
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
NOW
同行中位数
Current Ratio (流动比率)
1.0
1.8
Quick Ratio (速动比率)
0.6
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
NOW
同行中位数
Revenue YoY (营收同比增长)
20.9%
—
Revenue CAGR 3Y (营收3年复合年增长率)
22.4%
—
Revenue CAGR 5Y (营收5年复合年增长率)
24.1%
—
EPS YoY
21.9%
—
Net Income YoY (净利润同比增长)
22.7%
—
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
NOW
同行中位数
NOW 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
54 位分析师
- 强烈买入 15 27.8%
- 买入 33 61.1%
- 持有 5 9.3%
- 卖出 1 1.9%
- 强烈卖出 0 0.0%
12个月价格目标
43 位分析师 · 2026-05-16
中位数
$140.00
现在
$99.93
最低
$85.00
最高
$236.00
中位数目标
$140.00
+40.1%
平均目标
$143.06
+43.2%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
0.05%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.97 | $0.97 | -0.00% |
| 2025年12月31日 | $0.92 | $0.89 | 0.03% |
| 2025年9月30日 | $0.96 | $0.86 | 0.10% |
| 2025年6月30日 | $0.82 | $0.72 | 0.10% |
| 2025年3月31日 | $0.81 | $0.77 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| NOW | $160.43B | 91.7 | 20.9% | 13.2% | 14.6% | 77.5% |
| MSFT | $3.70T | 36.5 | 14.9% | 36.1% | 31.5% | 68.8% |
| ORCL | $464.64B | 38.1 | 8.4% | 21.7% | 85.4% | — |
| PANW | $115.95B | 108.5 | 14.9% | 12.3% | 16.0% | 73.4% |
| CRWD | — | -685.9 | 21.7% | -3.4% | -4.2% | 74.7% |
| FTNT | $59.00B | 32.8 | 14.2% | 27.3% | 135.7% | 80.5% |
| ZS | $45.20B | -1057.6 | 23.3% | -1.6% | -2.4% | 76.9% |
| GEN | $16.31B | 25.7 | 3.5% | 16.3% | 29.1% | 80.3% |
| RBRK | $11.32B | -31.4 | 48.5% | -26.5% | 64.4% | 80.1% |
| FROG | $7.47B | -100.7 | 24.1% | -13.5% | -8.4% | 76.8% |
| S | — | -10.2 | 21.9% | -45.0% | -30.6% | 74.1% |
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 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.28B | $10.98B | $8.97B | $7.25B | $5.90B | $4.52B | $3.46B | $2.61B | · | $1.92B | $1.39B | $1.01B | |
| Cost of Revenue | $2.98B | $2.29B | $1.92B | $1.57B | $1.35B | $987M | $796M | $623M | · | $500M | $399M | $329M | |
| Gross Profit | $10.29B | $8.70B | $7.05B | $5.67B | $4.54B | $3.53B | $2.66B | $1.99B | · | $1.42B | $992M | $676M | |
| R&D Expense | $2.96B | $2.54B | $2.12B | $1.77B | $1.40B | $1.02B | $749M | $530M | · | $378M | $285M | $217M | |
| SG&A Expense | $1.12B | $936M | $863M | $735M | $597M | $454M | $339M | $296M | · | $211M | $159M | $127M | |
| Operating Expenses | $8.47B | $7.33B | $6.29B | $5.32B | $4.29B | $3.33B | $2.62B | $2.03B | · | $1.48B | $1.37B | $842M | |
| Operating Income | $1.82B | $1.36B | $762M | $355M | $257M | $199M | $42M | $-42M | · | $-64M | $-382M | $-166M | |
| Interest Expense | · | · | · | $27M | $28M | $33M | $33M | $53M | · | $53M | $33M | $31M | |
| Other Non-op | $-14M | $-45M | $-56M | $-38M | $-28M | $-16M | $58M | $56M | · | $4M | $5M | $4M | |
| Pretax Income | $2.26B | $1.74B | $1.01B | $399M | $249M | $150M | $67M | $-39M | · | $-113M | $-410M | $-193M | |
| Income Tax | $513M | $313M | $-723M | $74M | $19M | $31M | $-560M | $-12M | · | $3M | $4M | $5M | |
| Net Income | $1.75B | $1.43B | $1.73B | $325M | $230M | $119M | $627M | $-27M | · | $-117M | $-414M | $-198M | |
| EPS (Basic) | $1.69 | $1.38 | $1.70 | $1.61 | $1.16 | $0.61 | $3.36 | $-0.15 | · | $-0.68 | · | · | |
| EPS (Diluted) | $1.67 | $1.37 | $1.68 | $1.60 | $1.13 | $0.59 | $3.18 | $-0.15 | · | $-0.68 | · | · | |
| Shares (Basic) | 1,036,740,000 | 1,029,169,000 | 1,020,685,000 | 201,430,000 | 198,094,000 | 193,096,000 | 186,466,000 | 177,846,000 | · | 171,176,000 | · | · | |
| Shares (Diluted) | 1,046,691,000 | 1,042,113,000 | 1,027,953,000 | 203,535,000 | 203,167,000 | 202,478,000 | 197,223,000 | 177,846,000 | · | 171,176,000 | · | · | |
| EBITDA | $2.56B | $1.93B | $1.32B | $788M | $729M | $535M | $294M | $107M | · | · | $-340M | $-106M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.73B | $2.30B | $1.90B | $1.47B | $1.73B | $1.68B | $776M | $566M | · | $726M | $401M | $412M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $1.05B | $498M | $389M | |
| Receivables | $2.63B | $2.24B | $2.04B | $1.73B | $1.39B | $1.01B | $835M | $575M | · | $437M | $323M | $203M | |
| Prepaid Expense | $970M | $668M | $403M | $280M | $223M | $192M | $125M | $132M | · | $96M | $44M | $29M | |
| Current Assets | $10.47B | $9.19B | $7.78B | $6.65B | $5.22B | $4.52B | $2.83B | $2.34B | · | $2.42B | $1.34B | $1.09B | |
| PP&E (Net) | $2.29B | $1.76B | $1.36B | $1.05B | $766M | $660M | $468M | $347M | · | $245M | $182M | $145M | |
| PP&E (Gross) | $4.12B | $3.27B | $2.64B | $2.05B | $1.59B | $1.29B | $925M | $686M | · | $480M | $332M | $246M | |
| Accum. Depreciation | $1.84B | $1.51B | $1.28B | $995M | $825M | $632M | $457M | $339M | · | $235M | $151M | $101M | |
| Goodwill | $3.58B | $1.27B | $1.23B | $824M | $777M | $241M | $157M | $149M | · | $129M | $83M | $56M | |
| Intangibles | $1.12B | $209M | $224M | $232M | $287M | $153M | $144M | $101M | · | $87M | $66M | $43M | |
| Other Non-current Assets | $290M | $291M | $452M | $359M | $212M | $100M | $78M | $53M | · | $52M | $37M | $22M | |
| Total Assets | $26.04B | $20.38B | $17.39B | $13.30B | $10.80B | $8.71B | $6.02B | $3.88B | · | $3.55B | $2.03B | $1.81B | |
| Accounts Payable | $204M | $68M | $126M | $274M | $89M | $34M | $53M | $31M | · | $32M | $38M | $37M | |
| Accrued Liabilities | $1.81B | $1.37B | $1.36B | $975M | $850M | $668M | $461M | $330M | · | $253M | $172M | $101M | |
| Current Liabilities | $10.44B | $8.36B | $7.37B | $6.00B | $4.95B | $3.74B | $2.75B | $2.01B | · | $2.04B | $1.07B | $732M | |
| Capital Leases | $800M | $687M | $707M | $650M | $556M | $423M | $383M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $220M | $145M | $118M | $56M | $51M | $36M | $23M | $55M | · | $66M | $34M | $23M | |
| Total Liabilities | $13.07B | $10.77B | $9.76B | $8.27B | $7.10B | $5.88B | $3.89B | $2.77B | · | $2.77B | $1.65B | $1.24B | |
| Long-term Debt | · | · | · | · | · | $1.64B | · | · | · | · | · | · | |
| Total Debt | · | · | · | $0 | $92M | · | · | · | · | · | · | · | |
| Common Stock | $1M | $1M | $0 | $0 | $0 | $0 | $189.0K | $180.0K | · | $174.0K | $167.0K | $160.0K | |
| Retained Earnings | $5.24B | $3.49B | $2.07B | $338M | $-4M | $-234M | $-352M | $-979M | · | $-959M | $-997M | $-557M | |
| Treasury Stock | $3.04B | $1.22B | $535M | $0 | · | · | · | · | · | · | · | · | |
| AOCI | $19M | $-68M | $-37M | $-102M | $34M | $94M | $25M | $-4M | · | $6M | $-21M | $-17M | |
| Stockholders' Equity | $12.96B | $9.61B | $7.63B | $5.03B | $3.69B | $2.83B | $2.13B | $1.11B | · | $779M | $541M | $567M | |
| Liabilities + Equity | $26.04B | $20.38B | $17.39B | $13.30B | $10.80B | $8.71B | $6.02B | $3.88B | · | $3.55B | $2.03B | $1.81B | |
| Shares Outstanding | 1,047,278,000 | 1,032,437,000 | 204,724,000 | 202,882,000 | 199,608,000 | 195,845,000 | 189,461,000 | 180,175,000 | · | 174,275,864 | 167,430,773 | 160,785,764 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $738M | $564M | $562M | $433M | $472M | $336M | $252M | $150M | · | $114M | $83M | $60M | |
| Stock-based Comp | $1.96B | $1.75B | $1.60B | $1.40B | $1.13B | $870M | $662M | $544M | · | $394M | $318M | $258M | |
| Deferred Tax | $251M | $98M | $-857M | $15M | $-34M | $-22M | $-576M | $-34M | · | $-6M | $-1M | $-2M | |
| Amort. of Intangibles | $120M | $94M | $85M | $81M | $76M | $46M | $35M | $25M | · | $20M | $15M | $12M | |
| Other Non-cash | $752M | $434M | $358M | $549M | $392M | $484M | $271M | $179M | · | · | $214M | $197M | |
| Operating Cash Flow | $5.44B | $4.27B | $3.40B | $2.72B | $2.19B | $1.79B | $1.24B | $811M | · | $643M | $159M | $318M | |
| CapEx | $868M | $852M | $694M | $550M | $392M | $419M | $265M | $224M | · | $151M | $106M | $87M | |
| Investing Cash Flow | $-1.69B | $-2.50B | $-2.17B | $-2.58B | $-1.61B | $-1.51B | $-725M | $-347M | · | $-884M | $-108M | $-232M | |
| Debt Issued | · | · | · | $0 | $0 | $1.48B | $0 | $0 | · | · | · | · | |
| Net Debt Issued | · | · | · | $0 | $0 | $1.48B | · | · | · | · | · | · | |
| Stock Repurchased | $1.84B | $696M | $538M | $0 | $0 | · | $0 | $0 | · | $55M | $0 | $0 | |
| Net Stock Activity | $-1.84B | $-696M | $-538M | · | · | · | $0 | $0 | · | · | · | · | |
| Financing Cash Flow | $-2.34B | $-1.34B | $-803M | $-344M | $-506M | $597M | $-302M | $-607M | · | $539M | $-56M | $80M | |
| Net Change in Cash | $1.42B | $406M | $429M | $-257M | $53M | $901M | $209M | $-159M | · | $326M | $-11M | $160M | |
| Taxes Paid | $283M | $230M | $127M | $45M | $36M | $39M | $20M | $18M | · | $8M | $4M | $4M | |
| Free Cash Flow | $4.58B | $3.42B | $2.70B | $2.17B | $1.80B | $1.37B | $971M | $587M | · | · | $54M | $228M | |
| Levered FCF | · | · | · | $2.15B | $1.77B | $1.34B | $661M | $551M | · | · | $21M | $196M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 77.5% | 79.2% | 78.6% | 78.3% | 77.0% | 78.2% | 77.0% | 76.1% | · | · | 71.3% | 67.2% | |
| Operating Margin | 13.7% | 12.4% | 8.5% | 4.9% | 4.4% | 4.4% | 1.2% | -1.6% | · | · | -30.4% | -16.6% | |
| Net Margin | 13.2% | 13.0% | 19.3% | 4.5% | 3.9% | 2.6% | 18.1% | -1.0% | · | · | -32.5% | -19.7% | |
| Pretax Margin | 17.0% | 15.8% | 11.2% | 5.5% | 4.2% | 3.3% | 1.9% | -1.5% | · | · | -32.4% | -19.2% | |
| EBITDA Margin | 19.3% | 17.5% | 14.8% | 10.9% | 12.4% | 11.8% | 8.5% | 4.1% | · | · | -24.4% | -10.5% | |
| ROA | 7.5% | 7.5% | 11.3% | 2.7% | 2.4% | 1.6% | 12.7% | -0.72% | · | · | -23.5% | -12.3% | |
| ROE | 14.6% | 15.1% | 23.4% | 6.8% | 6.4% | 4.3% | 35.2% | -2.5% | · | · | -94.7% | -39.9% | |
| ROIC | 10.9% | 11.6% | 17.2% | 5.8% | 6.3% | 5.6% | 18.5% | -2.6% | · | · | -109.7% | -30.2% |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.0 | 1.2 | · | · | 1.3 | 1.5 | |
| Quick Ratio | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | · | · | 1.1 | 1.4 | |
| Debt / Equity | · | · | · | 0.0 | 0.0 | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | 13.1 | 9.2 | 6.1 | 1.3 | -0.8 | · | · | -12.7 | -5.3 |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | · | · | 0.7 | 0.6 | |
| Receivables Turnover | 5.5 | 5.1 | 4.8 | 4.7 | 4.9 | 4.9 | 4.9 | 5.2 | · | · | 5.3 | 5.5 |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 20.9% | 22.4% | 23.8% | 22.9% | 30.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 22.4% | 23.1% | 25.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 24.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 21.9% | -18.4% | 5.0% | 41.6% | 91.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 1.4% | 6.6% | 41.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 23.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 22.7% | -17.7% | 432.6% | 41.3% | 93.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 75.2% | 83.7% | 144.1% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 71.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $13.28B | $10.98B | $8.97B | $7.25B | $5.90B | $4.52B | $3.46B | $2.61B | $1.73B | · | $1.39B | $1.01B | |
| Net Income TTM | $1.75B | $1.43B | $1.73B | $325M | $230M | $119M | $627M | $-27M | $-136M | · | $-414M | $-198M | |
| Market Cap | $160.43B | $43.78B | $28.93B | $15.75B | $25.91B | $21.56B | $10.70B | $6.42B | · | · | $2.49B | $2.78B | |
| Enterprise Value | · | · | · | $14.28B | $24.28B | · | · | · | · | · | · | · | |
| P/E | 91.7 | 154.8 | 84.1 | 48.5 | 114.9 | 186.6 | 17.8 | -237.4 | · | · | -31.0 | -36.1 | |
| P/S | 12.1 | 4.0 | 3.2 | 2.2 | 4.4 | 4.8 | 3.1 | 2.5 | · | · | 1.8 | 2.8 | |
| P/B | 12.4 | 4.6 | 3.8 | 3.1 | 7.0 | 7.6 | 5.0 | 5.8 | · | · | 6.4 | 4.9 | |
| P / Tangible Book | 19.4 | 5.4 | 4.7 | 4.0 | 9.8 | 8.8 | · | · | · | · | · | · | |
| P / Cash Flow | 29.5 | 10.3 | 8.5 | 5.8 | 11.8 | 12.1 | 8.7 | 7.9 | · | · | 15.6 | 8.8 | |
| P / FCF | 35.1 | 12.8 | 10.7 | 7.3 | 14.4 | 15.8 | 11.0 | 10.9 | · | · | 45.8 | 12.2 | |
| EV / EBITDA | · | · | · | 18.1 | 33.3 | · | · | · | · | · | · | · | |
| EV / FCF | · | · | · | 6.6 | 13.5 | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | 2.0 | 4.1 | · | · | · | · | · | · | · | |
| Earnings Yield | 1.1% | 0.65% | 1.2% | 2.1% | 0.87% | 0.54% | 5.6% | -0.42% | · | · | -3.2% | -2.8% |
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 | $3.77B | $3.57B | $3.41B | $3.21B | $3.09B | $2.96B | $2.80B | $2.63B | $2.60B | $2.44B | $2.29B | $2.15B | $2.10B | $1.94B | $1.83B | $1.75B | |
| Cost of Revenue | $940M | $834M | $774M | $724M | $651M | $631M | $584M | $552M | $520M | $516M | $496M | $471M | $438M | $415M | $400M | $389M | |
| Gross Profit | $2.83B | $2.73B | $2.63B | $2.49B | $2.44B | $2.33B | $2.21B | $2.08B | $2.08B | $1.92B | $1.79B | $1.68B | $1.66B | $1.52B | $1.43B | $1.36B | |
| R&D Expense | $823M | $773M | $750M | $734M | $703M | $668M | $626M | $643M | $606M | $562M | $549M | $521M | $492M | $454M | $456M | $444M | |
| SG&A Expense | $288M | $368M | $255M | $271M | $229M | $257M | $225M | $232M | $222M | $242M | $213M | $209M | $199M | $194M | $187M | $175M | |
| Operating Expenses | $2.33B | $2.29B | $2.06B | $2.13B | $1.99B | $1.95B | $1.79B | $1.83B | $1.75B | $1.65B | $1.56B | $1.56B | $1.51B | $1.37B | $1.34B | $1.34B | |
| Operating Income | $503M | $443M | $572M | $358M | $451M | $374M | $418M | $240M | $332M | $270M | $231M | $117M | $144M | $155M | $91M | $22M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | $6M | |
| Other Non-op | $82M | $-7M | $7M | $-3M | $-11M | $-17M | $-10M | $-10M | $-8M | $-9M | $-14M | $-17M | $-16M | $-10M | $-15M | $-5M | |
| Pretax Income | $673M | $541M | $694M | $471M | $555M | $463M | $516M | $334M | $425M | $347M | $299M | $174M | $188M | $183M | $102M | $29M | |
| Income Tax | $204M | $140M | $192M | $86M | $95M | $79M | $84M | $72M | $78M | $52M | $57M | $-870M | $38M | $33M | $22M | $9M | |
| Net Income | $469M | $401M | $502M | $385M | $460M | $384M | $432M | $262M | $347M | $295M | $242M | $1.04B | $150M | $150M | $80M | $20M | |
| EPS (Basic) | $0.45 | $-3.03 | $2.42 | $1.86 | $0.44 | $-3.67 | $2.09 | $1.27 | $1.69 | $-5.34 | $1.18 | $5.12 | $0.74 | $0.74 | $0.39 | $0.10 | |
| EPS (Diluted) | $0.45 | $-3.01 | $2.40 | $1.84 | $0.44 | $-3.63 | $2.07 | $1.26 | $1.67 | $-5.30 | $1.17 | $5.08 | $0.73 | $0.74 | $0.39 | $0.10 | |
| Shares (Basic) | 1,035,138,000 | -412,152,000 | 207,630,000 | 207,164,000 | 1,034,098,000 | 412,259,000 | 206,158,000 | 205,644,000 | 205,108,000 | 408,815,000 | 204,464,000 | 204,021,000 | 203,385,000 | -401,658,000 | 202,045,000 | 200,955,000 | |
| Shares (Diluted) | 1,039,884,000 | -418,988,000 | 209,505,000 | 209,322,000 | 1,046,852,000 | 418,078,000 | 208,552,000 | 207,799,000 | 207,684,000 | 412,062,000 | 206,277,000 | 205,351,000 | 204,263,000 | -405,404,000 | 203,121,000 | 203,018,000 | |
| EBITDA | $761M | · | $572M | $358M | $611M | · | $418M | $240M | $462M | · | $231M | $117M | $270M | · | $91M | $22M |
资产负债表 25
| 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 | $2.70B | $3.73B | $2.73B | $3.12B | $3.37B | $2.30B | $1.89B | $2.16B | $2.06B | $1.90B | $1.11B | $1.66B | $1.85B | $1.47B | $1.25B | $1.66B | |
| Receivables | $1.71B | $2.63B | $1.55B | $1.70B | $1.36B | $2.24B | $1.31B | $1.52B | $1.31B | · | $1.17B | $1.09B | $1.11B | · | $898M | $853M | |
| Prepaid Expense | $949M | $970M | $846M | $896M | $781M | $668M | $591M | $608M | $482M | · | $394M | $362M | $319M | · | $292M | $322M | |
| Current Assets | $8.44B | $10.47B | $8.36B | $9.28B | $9.27B | $9.19B | $7.70B | $8.02B | $7.37B | · | $6.05B | $6.60B | $6.73B | · | $5.48B | $5.33B | |
| PP&E (Net) | $2.25B | $2.29B | $2.13B | $1.99B | $1.89B | $1.76B | $1.72B | $1.61B | $1.45B | · | $1.20B | $1.15B | $1.12B | · | $914M | $876M | |
| PP&E (Gross) | $4.21B | $4.12B | $3.90B | $3.68B | $3.46B | $3.27B | $3.20B | $2.98B | $2.77B | · | $2.38B | $2.27B | $2.18B | · | $1.85B | $1.78B | |
| Accum. Depreciation | $1.96B | $1.84B | $1.78B | $1.70B | $1.57B | $1.51B | $1.48B | $1.37B | $1.32B | · | $1.18B | $1.12B | $1.06B | · | $936M | $901M | |
| Goodwill | $4.54B | $3.58B | $1.82B | $1.78B | $1.30B | $1.27B | $1.29B | $1.24B | $1.22B | $1.23B | $1.20B | $821M | $823M | $824M | $794M | $803M | |
| Intangibles | $1.48B | $1.12B | $391M | $319M | $230M | $209M | $214M | $220M | $224M | · | $242M | $191M | $212M | · | $234M | $257M | |
| Other Non-current Assets | $335M | $290M | $272M | $864M | $764M | $291M | $635M | $599M | $502M | · | $450M | $436M | $390M | · | $336M | $340M | |
| Total Assets | $24.38B | $26.04B | $21.79B | $22.05B | $20.97B | $20.38B | $18.43B | $18.21B | $17.54B | · | $15.09B | $14.92B | $13.61B | · | $11.11B | $11.10B | |
| Accounts Payable | $427M | $204M | $146M | $211M | $309M | $68M | $165M | $296M | $223M | · | $69M | $171M | $228M | · | $195M | $265M | |
| Accrued Liabilities | $1.41B | $1.81B | $1.27B | $1.38B | $1.11B | $1.37B | $1.06B | $1.16B | $1.02B | · | $1.00B | $893M | $694M | · | $657M | $705M | |
| Current Liabilities | $9.98B | $10.44B | $7.87B | $8.49B | $8.26B | $8.36B | $6.79B | $7.17B | $7.03B | · | $5.60B | $5.77B | $5.76B | · | $4.43B | $4.74B | |
| Capital Leases | $822M | $800M | $804M | $815M | $806M | $687M | $650M | $669M | $693M | · | $682M | $635M | $655M | · | $551M | $572M | |
| Other Non-current Liabilities | $258M | $220M | $211M | $209M | $162M | $145M | $142M | $127M | $123M | · | $93M | $63M | $59M | · | $52M | $50M | |
| Total Liabilities | $12.65B | $13.07B | $10.49B | $11.12B | $10.83B | $10.77B | $9.14B | $9.54B | $9.44B | · | $7.91B | $8.00B | $8.01B | · | $6.58B | $6.91B | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Common Stock | $1M | $1M | $0 | $0 | $0 | $1M | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Retained Earnings | $5.71B | $5.24B | $4.84B | $4.34B | $3.95B | $3.49B | $3.11B | $2.68B | $2.42B | · | $1.77B | $1.53B | $488M | · | $188M | $108M | |
| Treasury Stock | $5.38B | $3.04B | $2.45B | $1.87B | $1.51B | $1.22B | $926M | $704M | $707M | · | $282M | · | · | · | · | · | |
| AOCI | $7M | $19M | $-17M | $-49M | $-70M | $-68M | $-20M | $-78M | $-68M | · | $-157M | $-91M | $-70M | · | $-172M | $-100M | |
| Stockholders' Equity | $11.73B | $12.96B | $11.30B | $10.93B | $10.14B | $9.61B | $9.29B | $8.67B | $8.11B | $7.63B | $7.18B | $6.93B | $5.60B | $5.03B | $4.52B | $4.19B | |
| Liabilities + Equity | $24.38B | $26.04B | $21.79B | $22.05B | $20.97B | $20.38B | $18.43B | $18.21B | $17.54B | · | $15.09B | $14.92B | $13.61B | · | $11.11B | $11.10B | |
| Shares Outstanding | 1,031,308,000 | 1,047,278,000 | 207,564,000 | 207,519,000 | 206,979,000 | 1,032,437,000 | 206,317,000 | 205,857,000 | 205,382,000 | · | 204,600,000 | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $258M | $212M | $194M | $172M | $160M | $154M | $144M | $136M | $130M | $154M | $146M | $136M | $126M | $118M | $109M | $105M | |
| Stock-based Comp | $547M | $494M | $492M | $499M | $470M | $454M | $426M | $444M | $422M | $413M | $413M | $397M | $381M | $363M | $361M | $352M | |
| Amort. of Intangibles | $77M | $41M | $33M | $25M | $21M | $23M | $23M | $24M | $24M | $22M | $21M | $22M | $20M | $21M | $20M | $20M | |
| Other Non-cash | $396M | · | · | · | $587M | · | · | · | $442M | · | · | · | $245M | · | · | · | |
| Operating Cash Flow | $1.67B | $2.24B | $813M | $716M | $1.68B | $1.64B | $671M | $620M | $1.34B | $1.60B | $311M | $580M | $902M | $1.16B | $265M | $433M | |
| CapEx | $141M | $238M | $235M | $190M | $205M | $253M | $202M | $262M | $135M | $261M | $136M | $132M | $165M | $144M | $162M | $151M | |
| Investing Cash Flow | $-451M | $-498M | $-551M | $-423M | $-217M | $-738M | $-658M | $-187M | $-734M | $-444M | $-525M | $-674M | $-524M | $-874M | $-629M | $-800M | |
| Stock Repurchased | $2.23B | $597M | $584M | $361M | $298M | $296M | $225M | $0 | $175M | $256M | $282M | $0 | $0 | $0 | · | · | |
| Net Stock Activity | $-2.23B | · | · | · | $-298M | · | · | · | $-175M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-2.24B | $-739M | $-657M | $-546M | $-398M | $-471M | $-292M | $-321M | $-443M | $-381M | $-333M | $-94M | $5M | $-75M | $-40M | $-178M | |
| Net Change in Cash | $-1.02B | $998M | $-399M | $-244M | $1.07B | $417M | $-274M | $103M | $160M | $785M | $-551M | $-189M | $384M | $221M | $-416M | $-589M | |
| Taxes Paid | $38M | $102M | $52M | $93M | $36M | $47M | $71M | $91M | $21M | $24M | $40M | $41M | $22M | $12M | $12M | $12M | |
| Free Cash Flow | $1.53B | · | · | · | $1.47B | · | · | · | $1.21B | · | · | · | $737M | · | · | · |
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 | 75.1% | · | 77.3% | 77.5% | 78.9% | · | 79.1% | 79.0% | 80.0% | · | 78.3% | 78.1% | 79.1% | · | 78.1% | 77.8% | |
| Operating Margin | 13.3% | · | 16.8% | 11.1% | 14.6% | · | 14.9% | 9.1% | 12.8% | · | 10.1% | 5.4% | 6.9% | · | 5.0% | 1.3% | |
| Net Margin | 12.4% | · | 14.7% | 12.0% | 14.9% | · | 15.4% | 10.0% | 13.3% | · | 10.6% | 48.6% | 7.2% | · | 4.4% | 1.1% | |
| Pretax Margin | 17.8% | · | 20.4% | 14.6% | 18.0% | · | 18.4% | 12.7% | 16.3% | · | 13.1% | 8.1% | 9.0% | · | 5.6% | 1.7% | |
| EBITDA Margin | 20.2% | · | 16.8% | 11.1% | 19.8% | · | 14.9% | 9.1% | 17.8% | · | 10.1% | 5.4% | 12.9% | · | 5.0% | 1.3% | |
| ROA | 2.1% | · | 2.5% | 1.9% | 2.4% | · | 2.6% | 1.6% | 2.2% | · | 1.8% | 8.0% | 1.2% | · | 0.78% | 0.20% | |
| ROE | 4.3% | · | 4.9% | 3.9% | 5.0% | · | 5.2% | 3.4% | 5.1% | · | 4.1% | 18.8% | 3.1% | · | 2.0% | 0.54% | |
| ROIC | 3.0% | · | 3.7% | 2.7% | 3.7% | · | 3.8% | 2.2% | 3.3% | · | 2.6% | 10.1% | 2.1% | · | 1.6% | 0.36% |
流动性与偿付能力 4
| 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 | 0.8 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.1 | |
| Quick Ratio | 0.4 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 11.4 | 3.7 |
效率 2
| 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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 2.5 | · | 2.4 | 2.0 | 2.3 | · | 2.3 | 2.0 | 2.2 | · | 2.2 | 2.2 | 2.2 | · | 2.2 | 2.1 |
估值 (TTM) 10
| 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 | $13.48B | · | $12.51B | $11.73B | $11.12B | · | $10.31B | $9.67B | $9.14B | · | $8.37B | $7.83B | $7.40B | · | $6.82B | $6.39B | |
| Net Income TTM | $1.82B | · | $1.78B | $1.54B | $1.50B | · | $1.28B | $1.90B | $1.78B | · | $1.52B | $1.29B | $325M | · | $238M | $217M | |
| Market Cap | $107.82B | · | $38.20B | $42.67B | $32.96B | · | $36.91B | $32.39B | $31.32B | · | $22.87B | · | · | · | · | · | |
| P/E | 20.4 | · | 27.3 | 36.7 | 29.3 | · | 29.0 | 17.1 | 17.6 | · | 15.2 | 17.8 | 58.5 | · | 64.5 | 88.9 | |
| P/S | 8.0 | · | 3.1 | 3.6 | 3.0 | · | 3.6 | 3.4 | 3.4 | · | 2.7 | · | · | · | · | · | |
| P/B | 9.2 | · | 3.4 | 3.9 | 3.3 | · | 4.0 | 3.7 | 3.9 | · | 3.2 | · | · | · | · | · | |
| P / Tangible Book | 18.9 | · | 4.2 | 4.8 | 3.8 | · | 4.7 | 4.5 | 4.7 | · | 4.0 | · | · | · | · | · | |
| P / Cash Flow | 64.6 | · | · | · | 19.7 | · | · | · | 23.4 | · | · | · | · | · | · | · | |
| P / FCF | 70.5 | · | · | · | 22.4 | · | · | · | 26.0 | · | · | · | · | · | · | · | |
| Earnings Yield | 4.9% | · | 3.7% | 2.7% | 3.4% | · | 3.5% | 5.8% | 5.7% | · | 6.6% | 5.6% | 1.7% | · | 1.6% | 1.1% |
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 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $13.28B | $10.98B | $8.97B | $7.25B | $5.90B |
| 毛利率 % | 77.5% | 79.2% | 78.6% | 78.3% | 77.0% |
| 营业利润率 % | 13.7% | 12.4% | 8.5% | 4.9% | 4.4% |
| 净收入 | $1.75B | $1.43B | $1.73B | $325M | $230M |
| 稀释后每股收益 (EPS) | $1.67 | $1.37 | $1.68 | $1.60 | $1.13 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | — | — | — | 0.0 | 0.0 |
| 流动比率 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 |
| 速动比率 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $4.58B | $3.42B | $2.70B | $2.17B | $1.80B |
最新新闻 提及该公司的近期头条新闻
- ServiceNow 股价因人工智能颠覆担忧而受挫。这些专家认为人工智能实际上将促进其业务
- ServiceNow今日为何上涨，即使科技股下跌
- 分析师为何仍看好 ServiceNow, Inc. (NOW)
- ServiceNow 刚刚告诉华尔街，它将再次翻倍。以下是为什么 300 亿美元的收入并非疯狂之举
- 3 只被低估的科技股，华尔街预测可能飙升 33% 或更多
- ServiceNow (NOW) 公布 2026 年第一季度财务业绩
- Jim Cramer 谈 ServiceNow：“市场变了，买家变成了卖家”
- ServiceNow 股票刚刚被猛烈抨击。我为什么仍然不买跌？
- ServiceNow 股票因伊朗战争影响暴跌12%
- 期权波动率和 4 月 20-24 日的盈利报告
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。