SLB SLB Limited Common Shares
$56.90
价格 · 五月 20, 2026
截至...的财报数据 四月 29, 2026
52周区间
$32–$58
97% of range
分析师评级
BUY
33 analysts
目标价
$62
+8% upside
P/E (TTM)
16.3
ROE
14.3%
净利润率
9.4%
SLB 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$56.90
市值
$57.38B
P/E (TTM)
16.3
每股收益 (TTM)
$2.35
营收 (TTM)
$35.71B
股息收益率
2.8%
ROE
14.3%
负债/权益
0.4
52周区间
$32 – $58
SLB 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
$35.71B
2016-12-31
→
2025-12-31
EPS
$2.35
2016-12-31
→
2025-12-31
自由现金流
$4.79B
2016-12-31
→
2025-12-31
利润率
9.4%
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
SLB
同行中位数
P/E (TTM)
16.3
34.8
P/S (TTM) (市销率 (TTM))
1.6
1.9
P/B (市净率)
2.2
1.7
EV / EBITDA (企业价值 / EBITDA)
23.8
—
Price / FCF (股价/自由现金流)
12.0
—
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
SLB
同行中位数
Net Profit Margin (净利润率)
9.4%
7.0%
ROA
6.5%
3.5%
ROE
14.3%
11.1%
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
SLB
同行中位数
Debt / Equity (负债/股东权益比率)
0.4
—
Current Ratio (流动比率)
1.3
1.5
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
SLB
同行中位数
Revenue YoY (营收同比增长)
-1.6%
—
Revenue CAGR 3Y (营收3年复合年增长率)
8.3%
—
Revenue CAGR 5Y (营收5年复合年增长率)
8.6%
—
EPS YoY
-24.4%
—
Net Income YoY (净利润同比增长)
-24.4%
—
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
SLB
同行中位数
Payout Ratio (派息率)
47.5%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
2.8%
派息率
47.5%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年2月11日 | $0.2950 |
| 2025年12月3日 | $0.2850 |
| 2025年9月3日 | $0.2850 |
| 2025年6月4日 | $0.2850 |
| 2025年2月5日 | $0.2850 |
| 2024年12月4日 | $0.2750 |
| 2024年9月4日 | $0.2750 |
| 2024年6月5日 | $0.2750 |
| 2024年2月6日 | $0.2750 |
| 2023年12月5日 | $0.2500 |
| 2023年9月5日 | $0.2500 |
| 2023年6月6日 | $0.2500 |
| 2023年2月7日 | $0.2500 |
| 2022年12月6日 | $0.1750 |
| 2022年9月6日 | $0.1750 |
| 2022年5月31日 | $0.1750 |
| 2022年2月8日 | $0.1250 |
| 2021年11月30日 | $0.1250 |
| 2021年8月31日 | $0.1250 |
| 2021年6月1日 | $0.1250 |
SLB 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
33 位分析师
- 强烈买入 8 24.2%
- 买入 19 57.6%
- 持有 4 12.1%
- 卖出 2 6.1%
- 强烈卖出 0 0.0%
12个月价格目标
28 位分析师 · 2026-05-21
中位数
$61.50
现在
$56.90
最低
$43.00
最高
$71.00
中位数目标
$61.50
+8.1%
平均目标
$61.54
+8.1%
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
Beat Rate
25.0%
平均惊喜
0.00%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.52 | $0.52 | -0.00% |
| 2025年12月31日 | $0.78 | $0.75 | 0.03% |
| 2025年9月30日 | $0.69 | $0.67 | 0.02% |
| 2025年6月30日 | $0.74 | $0.73 | 0.01% |
| 2025年3月31日 | $0.72 | $0.75 | -0.03% |
| 2000年9月30日 | $0.17 | $0.17 | 0.01% |
| 2000年6月30日 | $0.14 | $0.13 | 0.00% |
| 2000年3月31日 | $0.12 | $0.12 | -0.00% |
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 |
|---|---|---|---|---|---|---|
| SLB | $57.38B | 16.3 | -1.6% | 9.4% | 14.3% | — |
| BKR | — | -59.1 | -0.34% | 9.3% | 14.5% | — |
| HAL | $23.60B | 19.4 | -3.3% | 5.8% | 12.2% | — |
| WFRD | $5.60B | 13.2 | -10.8% | 8.8% | 28.9% | — |
| NOV | $5.64B | 40.1 | -1.4% | 1.7% | 2.3% | 20.2% |
| KGS | $3.21B | 42.0 | 12.8% | 6.2% | 6.3% | — |
| AROC | — | 14.2 | 28.7% | 21.6% | 22.2% | 48.6% |
| SEI | — | 28.9 | 98.7% | 4.9% | 6.6% | — |
| LBRT | — | 20.7 | -7.2% | 3.7% | 7.2% | — |
| WHD | — | 55.0 | -4.5% | 15.4% | 14.4% | — |
| USAC | — | — | 5.0% | 11.2% | — | — |
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 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $35.71B | $36.29B | $33.13B | $28.09B | $22.93B | $23.60B | $32.92B | $32.81B | $30.44B | $27.81B | $35.48B | $48.58B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $8.34B | $7.06B | $3.15B | $3.61B | |
| R&D Expense | $709M | $749M | $711M | $634M | $554M | $580M | $717M | $702M | $787M | $1.01B | $1.09B | $1.22B | |
| SG&A Expense | $340M | $385M | $364M | $376M | $339M | $365M | $474M | $444M | $432M | $403M | $494M | $475M | |
| Operating Income | · | · | $6.52B | $5.01B | $3.37B | $2.40B | $3.98B | $4.19B | $3.92B | $3.27B | $6.51B | $10.58B | |
| Interest Expense | $558M | $512M | $503M | $490M | $539M | $563M | $609M | $575M | $566M | $570M | $346M | $369M | |
| Interest Income | $136M | $174M | $100M | $99M | $33M | $33M | $41M | $60M | $128M | $110M | $52M | $51M | |
| Pretax Income | $4.29B | $5.67B | $5.28B | $4.27B | $2.37B | $-11.30B | $-10.42B | $2.62B | $-1.18B | $-1.91B | $2.88B | $7.64B | |
| Income Tax | $840M | $1.09B | $1.01B | $779M | $446M | $-812M | $-311M | $447M | $330M | $-278M | $746M | $1.93B | |
| Net Income | $3.37B | $4.46B | $4.20B | $3.44B | $1.88B | $-10.52B | $-10.14B | $2.14B | $-1.50B | $-1.69B | $2.07B | $5.44B | |
| EPS (Basic) | $2.38 | $3.14 | $2.95 | $2.43 | $1.34 | $-7.57 | $-7.32 | $1.54 | $-1.08 | $-1.24 | $1.63 | $4.20 | |
| EPS (Diluted) | $2.35 | $3.11 | $2.91 | $2.39 | $1.32 | $-7.57 | $-7.32 | $1.53 | $-1.08 | $-1.24 | $1.63 | $4.16 | |
| Shares (Basic) | 1,421,000,000 | 1,421,000,000 | 1,425,000,000 | 1,416,000,000 | 1,400,000,000 | 1,390,000,000 | 1,385,000,000 | 1,385,000,000 | 1,388,000,000 | 1,357,000,000 | 1,267,000,000 | 1,295,000,000 | |
| Shares (Diluted) | 1,437,000,000 | 1,436,000,000 | 1,443,000,000 | 1,437,000,000 | 1,427,000,000 | 1,390,000,000 | 1,385,000,000 | 1,393,000,000 | 1,388,000,000 | 1,357,000,000 | 1,275,000,000 | 1,308,000,000 | |
| EBITDA | $2.64B | $2.52B | $8.84B | $7.16B | $5.49B | $4.97B | $7.57B | $7.74B | $7.76B | $7.37B | $10.59B | $4.09B |
资产负债表 28
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.04B | $3.54B | $2.90B | $1.66B | $1.76B | $844M | $1.14B | $1.43B | $1.80B | $2.93B | $2.79B | $3.13B | |
| Short-term Investments | $1.18B | $1.12B | $1.09B | $1.24B | $1.38B | $2.16B | $1.03B | $1.34B | $3.29B | $6.33B | $10.24B | $4.37B | |
| Receivables | $8.69B | $8.01B | $7.81B | $6.77B | $5.32B | $5.25B | $7.75B | $7.88B | $8.08B | $9.39B | $8.78B | $11.17B | |
| Inventory | $5.03B | $4.38B | $4.39B | $4.00B | $3.27B | $3.35B | $4.13B | $4.01B | $4.05B | $4.22B | $3.76B | $4.63B | |
| Other Current Assets | $1.58B | $1.51B | $1.53B | $1.34B | $928M | $1.31B | $1.49B | $1.06B | $1.28B | $1.06B | $1.13B | $1.25B | |
| Current Assets | $19.51B | $18.57B | $17.72B | $15.00B | $12.65B | $12.92B | $15.53B | $15.73B | $18.50B | $23.93B | $26.91B | $24.69B | |
| PP&E (Net) | $7.89B | $7.36B | $7.24B | $6.61B | $6.61B | $6.83B | $9.27B | $11.68B | $11.58B | $12.82B | $13.41B | $15.40B | |
| PP&E (Gross) | $32.05B | $29.57B | $29.96B | $28.39B | $28.39B | $29.74B | $35.01B | $38.66B | $37.81B | $40.01B | $37.12B | $36.96B | |
| Accum. Depreciation | $24.15B | $22.21B | $22.73B | $21.78B | $21.78B | $22.92B | $25.74B | $26.98B | $26.24B | $27.19B | $23.70B | $21.57B | |
| Goodwill | $16.79B | $14.59B | $14.08B | $12.98B | $12.99B | $12.98B | $16.04B | $24.93B | $25.12B | $24.99B | $15.61B | $15.49B | |
| Intangibles | $4.99B | $3.01B | $3.24B | $2.99B | $3.21B | $3.46B | $7.09B | $8.73B | $9.35B | $9.86B | $4.57B | $4.65B | |
| Other Non-current Assets | $3.90B | $3.77B | $4.05B | $3.97B | $4.18B | $4.19B | $6.25B | $7.30B | $5.20B | $3.81B | $2.75B | $2.20B | |
| Total Assets | $54.87B | $48.94B | $47.96B | $43.13B | $41.51B | $42.43B | $56.31B | $70.51B | $71.99B | $77.96B | $68.00B | $66.90B | |
| Accounts Payable | $11.49B | $10.38B | $10.90B | $9.12B | $8.38B | $8.44B | $10.66B | $10.22B | $10.04B | $10.02B | $7.73B | $9.25B | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | $1.18B | $1.55B | $1.52B | |
| Current Liabilities | $14.72B | $12.81B | $13.39B | $12.02B | $10.36B | $10.49B | $13.10B | $13.49B | $15.28B | $15.06B | $14.12B | $14.18B | |
| Deferred Tax | $644M | $67M | $140M | $61M | $94M | $19M | $491M | $1.44B | $1.65B | $1.88B | $1.07B | $1.30B | |
| Other Non-current Liabilities | $1.99B | $2.17B | $2.05B | $2.31B | $2.25B | $2.35B | $2.81B | $3.20B | $1.84B | $1.53B | $1.03B | $1.32B | |
| Total Liabilities | $27.58B | $26.59B | $26.60B | $25.15B | $26.23B | $29.95B | $32.14B | $33.92B | $34.73B | $36.43B | $32.10B | $28.86B | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | $18.44B | $17.45B | $11.81B | |
| Total Debt | $9.74B | $11.02B | $10.84B | $10.59B | $13.29B | $16.04B | $14.77B | $14.64B | $14.88B | $19.62B | $19.00B | $13.33B | |
| Common Stock | $16.35B | $11.46B | $11.62B | $11.84B | $12.61B | $12.97B | $13.08B | $13.13B | $12.97B | $12.80B | $12.69B | $12.49B | |
| Retained Earnings | $18.07B | $16.39B | $13.50B | $10.72B | $8.20B | $7.02B | $18.75B | $31.66B | $32.19B | $36.47B | $40.87B | $41.33B | |
| Treasury Stock | $3.58B | $1.77B | $678M | $1.02B | $2.23B | $3.03B | $3.63B | $4.01B | $4.05B | $3.55B | $13.37B | $11.77B | |
| AOCI | $-4.74B | $-4.95B | $-4.25B | $-3.85B | $-3.57B | $-4.88B | $-4.44B | $-4.62B | $-4.27B | $-4.64B | $-4.56B | $-4.21B | |
| Stockholders' Equity | $26.11B | $21.13B | $20.19B | $17.68B | $15.00B | $12.07B | $23.76B | $36.16B | $36.84B | $41.08B | $35.63B | $37.85B | |
| Liabilities + Equity | $54.87B | $48.94B | $47.96B | $43.13B | $41.51B | $42.43B | $56.31B | $70.51B | $71.99B | $77.96B | $68.00B | $66.90B | |
| Shares Outstanding | 1,495,000,000 | 1,401,000,000 | 1,427,000,000 | 1,420,000,000 | 1,403,381,685 | 1,392,325,960 | 1,384,515,345 | 1,382,964,324 | 1,383,932,776 | 1,391,475,510 | 1,256,367,980 | 1,275,312,404 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.64B | $2.52B | $2.31B | $2.15B | $2.12B | $2.57B | $3.59B | $3.56B | $3.84B | $4.09B | $4.08B | $4.09B | |
| Stock-based Comp | $332M | $316M | $293M | $313M | $324M | $397M | $405M | $345M | $343M | $267M | $326M | $329M | |
| Deferred Tax | $-279M | $-41M | $28M | $-39M | $-31M | $-1.25B | $-1.01B | $-245M | $-260M | $-379M | $-441M | $-221M | |
| Amort. of Intangibles | $376M | $334M | $314M | $301M | $302M | $371M | $618M | $673M | $663M | $567M | $354M | $344M | |
| Restructuring | $457M | $237M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $419M | $-653M | $-199M | $-2.14B | $357M | $11.75B | $12.59B | $-81M | $3.25B | $3.97B | $2.77B | $1.55B | |
| Operating Cash Flow | $6.49B | $6.60B | $6.64B | $3.72B | $4.65B | $2.94B | $5.43B | $5.71B | $5.66B | $6.26B | $8.80B | $11.20B | |
| CapEx | $1.69B | $1.93B | $1.94B | $1.62B | $1.14B | $1.12B | $1.72B | $2.16B | $2.11B | $2.06B | $2.41B | $3.98B | |
| Investing Cash Flow | $-1.41B | $-3.15B | $-2.78B | $-1.39B | $-919M | $-2.35B | $-2.01B | $-1.04B | $-1.78B | $-624M | · | · | |
| Debt Issued | · | $1.48B | $994M | · | $34M | $5.84B | $4.00B | $898M | $2.37B | $3.64B | $9.56B | $2.29B | |
| Net Debt Issued | $-1.60B | $520M | $-584M | $-1.65B | $-2.04B | $862M | $-795M | $-1.96B | $-590M | $-1.99B | $5.79B | $-589M | |
| Dividends Paid | $1.60B | $1.53B | $1.32B | $848M | $699M | $1.73B | $2.77B | $2.77B | $2.78B | $2.65B | $2.42B | $1.97B | |
| Financing Cash Flow | $-5.64B | $-2.77B | $-2.51B | $-2.38B | $-2.82B | $-873M | $-3.72B | $-5.02B | $-5.03B | $-5.43B | · | · | |
| Net Change in Cash | · | · | · | $-50M | $908M | $-282M | $-298M | $-347M | $-1.15B | · | · | · | |
| Taxes Paid | $1.20B | $1.14B | $1.06B | $716M | $591M | $582M | $739M | $628M | $-44M | $750M | $1.57B | · | |
| Free Cash Flow | $4.79B | $4.67B | $4.70B | $2.10B | $3.51B | $1.83B | $3.71B | $3.55B | $3.56B | $4.21B | $6.39B | $7.22B | |
| Levered FCF | $4.35B | $4.26B | $4.29B | $1.70B | $3.07B | $1.31B | $3.12B | $3.08B | $2.83B | $3.72B | $6.14B | $6.94B |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 19.7% | 17.8% | 14.7% | 10.2% | 12.1% | 12.8% | 12.9% | 11.8% | 18.4% | · | |
| Net Margin | 9.4% | 12.3% | 12.7% | 12.2% | 8.2% | -44.6% | -30.8% | 6.5% | -4.9% | -6.1% | 5.8% | 11.2% | |
| Pretax Margin | 12.0% | 15.6% | 15.9% | 15.2% | 10.3% | -47.9% | -31.6% | 8.0% | -3.9% | -6.9% | 8.1% | 15.7% | |
| EBITDA Margin | 7.4% | 6.9% | 26.7% | 25.5% | 23.9% | 21.1% | 23.0% | 23.6% | 25.5% | 26.5% | 29.8% | 8.4% | |
| ROA | 6.5% | 9.2% | 9.2% | 8.1% | 4.5% | -21.3% | -16.0% | 3.0% | -2.0% | -2.3% | 3.1% | 8.1% | |
| ROE | 14.3% | 21.6% | 22.2% | 21.1% | 13.9% | -58.7% | -33.8% | 5.9% | -3.9% | -4.4% | 5.6% | 14.1% | |
| ROIC | · | · | 17.0% | 14.5% | 9.7% | 7.9% | 10.0% | 6.8% | 9.7% | 4.6% | 8.8% | · |
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 | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.9 | 1.7 | |
| Quick Ratio | 0.9 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.2 | 1.5 | 1.3 | |
| Debt / Equity | 0.4 | 0.5 | 0.5 | 0.6 | 0.9 | 1.3 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | |
| LT Debt / Equity | 0.4 | 0.5 | 0.5 | 0.6 | 0.9 | 1.3 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | |
| Interest Coverage | · | · | 13.0 | 10.2 | 6.2 | 4.3 | 6.5 | 7.3 | 6.9 | 5.7 | 18.8 | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | 2.0 | 1.6 | 6.8 | 8.1 | |
| Receivables Turnover | 4.3 | 4.6 | 4.5 | 4.6 | 4.3 | 3.6 | 4.2 | 4.1 | 3.5 | 3.1 | 3.6 | 4.3 |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.6% | 9.5% | 18.0% | 22.5% | -2.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.3% | 16.5% | 12.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -24.4% | 6.9% | 21.8% | 81.1% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -0.56% | 33.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -24.4% | 6.1% | 22.1% | 82.9% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -0.65% | 33.4% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -1.6% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $35.71B | $36.29B | $33.13B | $28.09B | $22.93B | $23.60B | $32.92B | $32.81B | $30.44B | $27.81B | $35.48B | $48.58B | |
| Net Income TTM | $3.37B | $4.46B | $4.20B | $3.44B | $1.88B | $-10.52B | $-10.14B | $2.14B | $-1.50B | $-1.69B | $2.07B | $5.44B | |
| Market Cap | $57.38B | $53.71B | $74.28B | $75.92B | $42.03B | $30.39B | $55.66B | $49.90B | $93.26B | $116.81B | $87.63B | $108.92B | |
| Enterprise Value | $62.91B | $60.06B | $81.13B | $83.62B | $52.18B | $43.42B | $68.26B | $61.76B | $103.05B | $127.17B | $93.60B | $114.75B | |
| P/E | 16.3 | 12.3 | 17.9 | 22.4 | 22.7 | -2.9 | -5.5 | 23.6 | -62.4 | -67.7 | 42.8 | 20.5 | |
| P/S | 1.6 | 1.5 | 2.2 | 2.7 | 1.8 | 1.3 | 1.7 | 1.5 | 3.1 | 4.2 | 2.5 | 2.2 | |
| P/B | 2.2 | 2.5 | 3.7 | 4.3 | 2.8 | 2.5 | 2.3 | 1.4 | 2.5 | 2.8 | 2.5 | 2.9 | |
| P / Tangible Book | 13.3 | 15.2 | 25.9 | 44.4 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 8.8 | 8.1 | 11.2 | 20.4 | 9.0 | 10.3 | 10.2 | 8.7 | 16.5 | 18.7 | 10.0 | 9.7 | |
| P / FCF | 12.0 | 11.5 | 15.8 | 36.1 | 12.0 | 16.6 | 15.0 | 14.0 | 26.2 | 27.8 | 13.7 | 15.1 | |
| EV / EBITDA | 23.8 | 23.8 | 9.2 | 11.7 | 9.5 | 8.7 | 9.0 | 8.0 | 13.3 | 17.3 | 8.8 | 28.0 | |
| EV / FCF | 13.1 | 12.9 | 17.3 | 39.8 | 14.9 | 23.8 | 18.4 | 17.4 | 29.0 | 30.2 | 14.6 | 15.9 | |
| EV / Revenue | 1.8 | 1.7 | 2.4 | 3.0 | 2.3 | 1.8 | 2.1 | 1.9 | 3.4 | 4.6 | 2.6 | 2.4 | |
| Dividend Yield | 2.8% | 2.9% | 1.8% | 1.1% | 1.7% | 5.7% | 5.0% | 5.5% | 3.0% | 2.3% | 2.8% | 1.8% | |
| Earnings Yield | 6.1% | 8.1% | 5.6% | 4.5% | 4.4% | -34.7% | -18.2% | 4.2% | -1.6% | -1.5% | 2.3% | 4.9% | |
| Payout Ratio | 47.5% | 34.4% | 31.3% | 24.6% | 37.2% | -16.5% | -27.3% | 129.6% | -184.6% | -156.9% | 116.8% | 36.2% | |
| Annual Payout | $1.60B | $1.53B | $1.32B | $848M | $699M | $1.73B | $2.77B | $2.77B | $2.78B | $2.65B | $2.42B | $1.97B |
损益表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.72B | $9.74B | $8.93B | $8.55B | $8.49B | $9.28B | $9.16B | $9.14B | $8.71B | $8.99B | $8.31B | $8.10B | $7.74B | $7.88B | $7.48B | $6.77B | |
| R&D Expense | $164M | $187M | $170M | $180M | $172M | $192M | $187M | $188M | $182M | $188M | $186M | $163M | $174M | $179M | $160M | $154M | |
| SG&A Expense | $97M | $85M | $72M | $87M | $96M | $80M | $90M | $94M | $121M | $96M | $81M | $96M | $91M | $99M | $94M | $86M | |
| Operating Income | · | · | · | · | · | · | · | · | $1.65B | · | $1.68B | $1.58B | $1.39B | · | $1.40B | $1.16B | |
| Interest Expense | $116M | $127M | $142M | $142M | $147M | $131M | $136M | $132M | $113M | $130M | $129M | $127M | $117M | $121M | $122M | $124M | |
| Pretax Income | $956M | $943M | $1.00B | $1.28B | $1.06B | $1.39B | $1.51B | $1.42B | $1.36B | $1.43B | $1.40B | $1.29B | $1.16B | $1.35B | $1.13B | $1.15B | |
| Income Tax | $195M | $143M | $226M | $237M | $234M | $269M | $289M | $276M | $259M | $285M | $259M | $246M | $217M | $264M | $215M | $182M | |
| Net Income | $752M | $824M | $739M | $1.01B | $797M | $1.09B | $1.19B | $1.11B | $1.07B | $1.11B | $1.12B | $1.03B | $934M | $1.06B | $907M | $959M | |
| EPS (Basic) | $0.50 | $0.55 | $0.50 | $0.75 | $0.58 | $0.77 | $0.84 | $0.78 | $0.75 | $0.78 | $0.79 | $0.73 | $0.65 | $0.75 | $0.64 | $0.68 | |
| EPS (Diluted) | $0.50 | $0.53 | $0.50 | $0.74 | $0.58 | $0.77 | $0.83 | $0.77 | $0.74 | $0.76 | $0.78 | $0.72 | $0.65 | $0.73 | $0.63 | $0.67 | |
| Shares (Basic) | 1,499,000,000 | -2,768,000,000 | 1,471,000,000 | 1,352,000,000 | 1,366,000,000 | -2,855,000,000 | 1,417,000,000 | 1,428,000,000 | 1,431,000,000 | -2,848,000,000 | 1,424,000,000 | 1,423,000,000 | 1,426,000,000 | -2,828,000,000 | 1,418,000,000 | 1,414,000,000 | |
| Shares (Diluted) | 1,515,000,000 | -2,797,000,000 | 1,488,000,000 | 1,366,000,000 | 1,380,000,000 | -2,886,000,000 | 1,432,000,000 | 1,443,000,000 | 1,447,000,000 | -2,887,000,000 | 1,442,000,000 | 1,442,000,000 | 1,446,000,000 | -2,872,000,000 | 1,439,000,000 | 1,436,000,000 | |
| EBITDA | $685M | · | $638M | $633M | $640M | · | · | · | $2.25B | · | $1.68B | $1.58B | $1.95B | · | $1.40B | $1.16B |
资产负债表 26
| 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 | $2.82B | $3.04B | $3.01B | $3.24B | $2.94B | $3.54B | $3.09B | $2.95B | $2.79B | · | $2.49B | $1.93B | $1.50B | · | $2.18B | $1.89B | |
| Short-term Investments | $568M | $1.18B | $571M | $511M | $961M | $1.12B | $1.38B | $1.05B | $703M | · | $1.25B | $1.26B | $1.00B | · | $1.43B | $923M | |
| Receivables | $9.04B | $8.69B | $9.10B | $8.59B | $8.60B | $8.01B | $8.26B | $8.61B | $8.22B | · | $8.05B | $7.67B | $7.58B | · | $6.65B | $6.25B | |
| Inventory | $5.27B | $5.03B | $5.32B | $4.74B | $4.65B | $4.38B | $4.57B | $4.50B | $4.55B | · | $4.30B | $4.36B | $4.29B | · | $4.14B | $3.97B | |
| Other Current Assets | $1.64B | $1.58B | $1.46B | $1.38B | $1.44B | $1.51B | $1.51B | $1.41B | $1.44B | · | $949M | $925M | $1.03B | · | $1.21B | $1.28B | |
| Current Assets | $19.34B | $19.51B | $19.47B | $18.45B | $18.59B | $18.57B | $18.80B | $18.52B | $17.70B | · | $17.04B | $16.15B | $15.40B | · | $15.61B | $14.32B | |
| PP&E (Net) | $7.75B | $7.89B | $8.00B | $7.40B | $7.40B | $7.36B | $7.36B | $7.33B | $7.25B | $7.24B | $6.88B | $6.80B | $6.69B | · | $6.41B | $6.39B | |
| PP&E (Gross) | $31.82B | $32.05B | $31.83B | $30.33B | $30.04B | $29.57B | $30.40B | $30.20B | $29.93B | · | $28.95B | $28.77B | · | · | $28.26B | $29.19B | |
| Accum. Depreciation | $24.07B | $24.15B | $23.83B | $22.93B | $22.64B | $22.21B | $23.04B | $22.86B | $22.68B | · | $22.07B | $21.97B | · | · | $21.85B | $22.80B | |
| Goodwill | $16.85B | $16.79B | $17.01B | $14.66B | $14.64B | $14.59B | $14.56B | $14.53B | $14.09B | $14.08B | $13.11B | $13.12B | $13.11B | $12.98B | $12.99B | $13.01B | |
| Intangibles | $4.90B | $4.99B | $5.09B | $2.89B | $2.96B | $3.01B | $3.12B | $3.20B | $3.17B | · | $2.91B | $2.97B | $3.02B | · | $3.04B | $3.10B | |
| Other Non-current Assets | $3.91B | $3.90B | $3.84B | $3.69B | $3.77B | $3.77B | $4.19B | $4.12B | $4.04B | · | $4.25B | $4.18B | $4.08B | · | $4.28B | $4.25B | |
| Total Assets | $54.53B | $54.87B | $55.09B | $48.77B | $49.00B | $48.94B | $49.77B | $49.37B | $47.86B | $47.96B | $45.81B | $44.83B | $43.85B | $43.13B | $44.09B | $42.83B | |
| Accounts Payable | $11.14B | $11.49B | $10.86B | $9.99B | $10.22B | $10.38B | $10.35B | $10.10B | $10.05B | · | $9.22B | $8.94B | $8.70B | · | $9.03B | $8.53B | |
| Current Liabilities | $14.41B | $14.72B | $14.04B | $14.04B | $15.04B | $12.81B | $12.70B | $12.41B | $12.88B | · | $12.53B | $12.16B | $12.25B | · | $11.13B | $10.58B | |
| Deferred Tax | $704M | $644M | $827M | $12M | $37M | $67M | $171M | $135M | $115M | · | $157M | $183M | $194M | · | $86M | $99M | |
| Other Non-current Liabilities | $1.91B | $1.99B | $1.96B | $1.78B | $2.15B | $2.17B | $2.14B | $2.22B | $2.02B | · | $2.11B | $2.04B | $2.16B | · | $2.68B | $2.34B | |
| Total Liabilities | $27.17B | $27.58B | $28.17B | $27.22B | $28.25B | $26.59B | $27.05B | $27.09B | $25.93B | · | $26.11B | $25.89B | $25.48B | · | $26.58B | $26.20B | |
| Total Debt | $9.67B | · | $10.84B | $10.89B | $10.53B | · | $11.86B | $12.16B | $10.74B | · | $11.15B | $11.34B | $10.70B | · | $12.45B | $12.95B | |
| Common Stock | $16.20B | $16.35B | $16.34B | $11.35B | $10.83B | $11.46B | $11.41B | $11.40B | $11.34B | · | $11.18B | $11.27B | $11.26B | · | $11.87B | $11.98B | |
| Retained Earnings | $18.37B | $18.07B | $17.75B | $17.43B | $16.80B | $16.39B | $15.69B | $14.89B | $14.17B | · | $12.74B | $11.97B | $11.30B | · | $9.90B | $9.24B | |
| Treasury Stock | $3.65B | $3.58B | $3.64B | $3.74B | $3.29B | $1.77B | $1.29B | $973M | $531M | · | $621M | $750M | $559M | · | $1.18B | $1.44B | |
| AOCI | $-4.74B | $-4.74B | $-4.81B | $-4.74B | $-4.82B | $-4.95B | $-4.29B | $-4.25B | $-4.25B | $-4.25B | $-3.92B | $-3.89B | $-3.93B | $-3.85B | $-3.40B | $-3.46B | |
| Stockholders' Equity | $26.18B | $26.11B | $25.64B | $20.30B | $19.52B | $21.13B | $21.51B | $21.07B | $20.74B | · | $19.39B | $18.61B | $18.07B | · | $17.20B | $16.32B | |
| Liabilities + Equity | $54.53B | $54.87B | $55.09B | $48.77B | $49.00B | $48.94B | $49.77B | $49.37B | $47.86B | · | $45.81B | $44.83B | $43.85B | · | $44.09B | $42.83B | |
| Shares Outstanding | 1,495,000,000 | 1,495,000,000 | · | · | · | 1,401,000,000 | · | · | · | 1,427,000,000 | · | · | · | · | · | · |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $685M | $732M | $638M | $633M | $640M | $648M | $640M | $631M | $600M | $609M | $579M | $561M | $563M | $549M | $533M | $532M | |
| Stock-based Comp | $101M | $75M | $89M | $77M | $91M | $72M | $71M | $73M | $100M | $75M | $58M | $79M | $81M | $77M | $76M | $71M | |
| Deferred Tax | $53M | $-190M | $-29M | $-23M | $-37M | $-73M | $61M | $1M | $-30M | $-66M | $-24M | $6M | $112M | $-42M | $-8M | $25M | |
| Amort. of Intangibles | $110M | $111M | $101M | $82M | $82M | $84M | $87M | $82M | $81M | $83M | $78M | $77M | $76M | $75M | $76M | $75M | |
| Restructuring | $0 | $55M | $109M | $135M | $158M | $61M | $65M | $111M | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-1.10B | · | · | · | $-831M | · | · | · | $-1.41B | · | · | · | $-1.36B | · | · | · | |
| Operating Cash Flow | $487M | $3.00B | $1.68B | $1.14B | $660M | $2.39B | $2.45B | $1.44B | $327M | $3.02B | $1.68B | $1.61B | $330M | $1.61B | $1.57B | $408M | |
| CapEx | $343M | $516M | $409M | $371M | $398M | $609M | $460M | $463M | $399M | $594M | $464M | $471M | $410M | $572M | $382M | $360M | |
| Investing Cash Flow | $33M | $-1.27B | $44M | $246M | $-432M | $-477M | $-1.02B | $-1.49B | $-151M | $-520M | $-733M | $-983M | $-547M | $-272M | $-1.08B | $82M | |
| Debt Issued | $782M | · | $-421M | $-724M | $1.80B | $0 | $-374M | $1.50B | $345M | $2M | $0 | $433M | $559M | · | · | · | |
| Net Debt Issued | $50M | · | · | · | $1.80B | · | · | · | $345M | · | · | · | $559M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $120M | |
| Dividends Paid | $426M | $426M | $403M | $387M | $386M | $389M | $393M | $394M | $357M | $356M | $356M | $356M | $249M | $248M | $248M | $177M | |
| Financing Cash Flow | $-734M | $-1.72B | $-1.93B | $-1.11B | $-878M | $-1.43B | $-1.29B | $221M | $-267M | $-2.01B | $-382M | $-183M | $62M | $-1.84B | $-180M | $-188M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | · | $442M | $-155M | · | $304M | $302M | |
| Free Cash Flow | $144M | · | · | · | $262M | · | · | · | $-72M | · | · | · | $-80M | · | · | · | |
| Levered FCF | $52M | · | · | · | $147M | · | · | · | $-163M | · | · | · | $-175M | · | · | · |
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 | · | · | · | · | · | · | · | · | 18.9% | · | 20.2% | 19.5% | 18.0% | · | 18.7% | 17.1% | |
| Net Margin | 8.6% | · | 8.3% | 11.9% | 9.4% | · | 13.0% | 12.2% | 12.3% | · | 13.5% | 12.8% | 12.1% | · | 12.1% | 14.2% | |
| Pretax Margin | 11.0% | · | 11.2% | 15.0% | 12.5% | · | 16.4% | 15.6% | 15.6% | · | 16.8% | 16.0% | 15.0% | · | 15.2% | 17.0% | |
| EBITDA Margin | 7.8% | · | 7.1% | 7.4% | 7.5% | · | · | · | 25.8% | · | 20.2% | 19.5% | 25.3% | · | 18.7% | 17.1% | |
| ROA | 1.5% | · | 1.4% | 2.1% | 1.7% | · | 2.5% | 2.4% | 2.3% | · | 2.5% | 2.4% | 2.2% | · | 2.1% | 2.3% | |
| ROE | 3.3% | · | 3.1% | 4.9% | 4.0% | · | 5.8% | 5.6% | 5.5% | · | 6.1% | 5.9% | 5.6% | · | 5.9% | 6.6% | |
| ROIC | · | · | · | · | · | · | · | · | 4.2% | · | 4.5% | 4.3% | 3.9% | · | 3.8% | 3.3% |
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 | 1.3 | · | 1.4 | 1.3 | 1.2 | · | 1.5 | 1.5 | 1.4 | · | 1.4 | 1.3 | 1.3 | · | 1.4 | 1.4 | |
| Quick Ratio | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 1.0 | 1.0 | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.9 | 0.9 | |
| Debt / Equity | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.8 | |
| LT Debt / Equity | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.8 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 14.6 | · | 13.0 | 12.4 | 11.9 | · | 11.5 | 9.3 |
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 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.2 | 1.2 | · | 1.2 | 1.2 |
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 | $34.69B | · | $35.12B | $35.33B | $35.49B | · | $35.31B | $34.26B | $32.85B | · | $31.62B | $30.09B | $27.95B | · | $26.06B | $24.22B | |
| Net Income TTM | $3.30B | · | $3.74B | $4.11B | $4.16B | · | $4.49B | $4.34B | $4.16B | · | $4.00B | $3.83B | $3.31B | · | $2.93B | $2.45B | |
| Market Cap | $76.83B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $83.11B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 22.2 | · | 13.0 | 11.6 | 14.3 | · | 13.4 | 15.7 | 19.0 | · | 21.0 | 18.4 | 21.3 | · | 17.5 | 20.8 | |
| P/S | 2.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 2.9 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 17.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 157.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 533.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 121.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 577.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 2.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 4.5% | · | 7.7% | 8.6% | 7.0% | · | 7.4% | 6.4% | 5.3% | · | 4.8% | 5.4% | 4.7% | · | 5.7% | 4.8% | |
| Payout Ratio | 56.6% | · | · | · | 48.4% | · | · | · | 33.4% | · | · | · | 26.7% | · | · | · |
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 | $35.71B | $36.29B | $33.13B | $28.09B | $22.93B |
| 营业利润率 % | — | — | 19.7% | 17.8% | 14.7% |
| 净收入 | $3.37B | $4.46B | $4.20B | $3.44B | $1.88B |
| 稀释后每股收益 (EPS) | $2.35 | $3.11 | $2.91 | $2.39 | $1.32 |
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 | 0.4 | 0.5 | 0.5 | 0.6 | 0.9 |
| 流动比率 | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 |
| 速动比率 | 0.9 | 1.0 | 0.9 | 0.8 | 0.8 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $4.79B | $4.67B | $4.70B | $2.10B | $3.51B |
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。