THG Hanover Insurance Group Inc
$195.86
价格 · 五月 22, 2026
截至...的财报数据 四月 30, 2026
52周区间
$161–$200
90% of range
分析师评级
BUY
13 analysts
目标价
$202
+3% upside
P/E (TTM)
10.1
ROE
20.7%
净利润率
10.1%
THG 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$195.86
市值
—
P/E (TTM)
10.1
每股收益 (TTM)
$18.16
营收 (TTM)
$6.59B
股息收益率
—
ROE
20.7%
负债/权益
0.1
52周区间
$161 – $200
THG 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
$6.59B
2016-12-31
→
2025-12-31
EPS
$18.16
2016-12-31
→
2025-12-31
自由现金流
$1.17B
2016-12-31
→
2025-12-31
利润率
10.1%
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
THG
同行中位数
P/E (TTM)
10.1
11.6
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
THG
同行中位数
Operating Margin (营业利润率)
14.1%
—
Net Profit Margin (净利润率)
10.1%
11.6%
ROA
4.1%
5.4%
ROE
20.7%
21.4%
ROIC
18.5%
—
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
THG
同行中位数
Debt / Equity (负债/股东权益比率)
0.1
0.0
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
THG
同行中位数
Revenue YoY (营收同比增长)
5.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
6.4%
—
Revenue CAGR 5Y (营收5年复合年增长率)
6.5%
—
EPS YoY
55.2%
—
Net Income YoY (净利润同比增长)
55.5%
—
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
THG
同行中位数
Payout Ratio (派息率)
19.7%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
19.7%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年3月13日 | $0.9500 |
| 2025年12月12日 | $0.9500 |
| 2025年9月12日 | $0.9000 |
| 2025年6月13日 | $0.9000 |
| 2025年3月14日 | $0.9000 |
| 2024年12月13日 | $0.9000 |
| 2024年9月13日 | $0.8500 |
| 2024年6月14日 | $0.8500 |
| 2024年3月14日 | $0.8500 |
| 2023年12月14日 | $0.8500 |
| 2023年9月14日 | $0.8100 |
| 2023年6月15日 | $0.8100 |
| 2023年3月14日 | $0.8100 |
| 2022年12月14日 | $0.8100 |
| 2022年9月15日 | $0.7500 |
| 2022年6月9日 | $0.7500 |
| 2022年3月10日 | $0.7500 |
| 2021年12月15日 | $0.7500 |
| 2021年9月9日 | $0.7000 |
| 2021年6月10日 | $0.7000 |
THG 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
13 位分析师
- 强烈买入 2 15.4%
- 买入 6 46.2%
- 持有 5 38.5%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
8 位分析师 · 2026-05-17
中位数
$203.50
现在
$195.86
最低
$194.00
最高
$212.00
中位数目标
$203.50
+3.9%
平均目标
$202.38
+3.3%
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
Beat Rate
75.0%
平均惊喜
0.55%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $5.25 | $4.23 | 1.0% |
| 2025年12月31日 | $5.79 | $5.01 | 0.78% |
| 2025年9月30日 | $5.09 | $4.26 | 0.83% |
| 2025年6月30日 | $4.35 | $3.16 | 1.2% |
| 2025年3月31日 | $3.87 | $3.48 | 0.39% |
| 2000年6月30日 | $1.37 | $1.37 | 0.00% |
| 2000年3月31日 | $1.22 | $1.24 | -0.02% |
| 1999年12月31日 | $1.48 | $1.29 | 0.19% |
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 |
|---|---|---|---|---|---|---|
| THG | — | 10.1 | 5.7% | 10.1% | 20.7% | — |
| AFG | $11.40B | 13.6 | -1.8% | 10.3% | 18.1% | — |
| ERIE | — | — | 7.2% | 13.8% | 25.0% | — |
| ORI | — | 12.3 | 11.0% | 10.2% | 16.2% | — |
| KNSL | $9.05B | 18.1 | 18.0% | 26.9% | 27.4% | — |
| FAF | $6.27B | 10.2 | 21.6% | 8.3% | 11.9% | — |
| MCY | $5.21B | 9.6 | 9.4% | 9.0% | 24.8% | — |
| SIGI | $5.03B | 11.2 | 9.8% | 8.7% | 13.9% | — |
| WTM | $5.15B | 4.8 | 66.8% | 29.6% | 22.3% | — |
| RLI | $5.88B | 14.6 | 6.3% | 21.4% | 23.0% | — |
| LMND | $5.40B | -31.8 | 40.2% | -22.4% | -31.2% | — |
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 11
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.59B | $6.24B | $5.99B | $5.47B | $5.23B | $4.82B | $4.89B | $4.49B | $4.27B | $4.05B | $5.03B | $5.07B | |
| Operating Income | $933M | $650M | $106M | $285M | $432M | $485M | $454M | $406M | $327M | $193M | $466M | $406M | |
| Other Non-op | · | $-2M | $2M | $-500.0K | · | $-2M | $-3M | · | $-10M | $3M | $100.0K | $-900.0K | |
| Pretax Income | $844M | $538M | $41M | $144M | $521M | $445M | $522M | $282M | $293M | $66M | $439M | $378M | |
| Income Tax | $183M | $112M | $8M | $27M | $101M | $83M | $93M | $44M | $77M | $-1M | $109M | $96M | |
| Net Income | $662M | $426M | $35M | $116M | $423M | $359M | $425M | $391M | $186M | $155M | $332M | $282M | |
| EPS (Basic) | $18.50 | $11.85 | $0.99 | $3.26 | $11.78 | $9.52 | $10.62 | $9.21 | $4.38 | $3.63 | $7.55 | $6.41 | |
| EPS (Diluted) | $18.16 | $11.70 | $0.98 | $3.21 | $11.60 | $9.42 | $10.46 | $9.09 | $4.33 | $3.59 | $7.40 | $6.28 | |
| Shares (Basic) | 35,800,000 | 35,900,000 | 35,700,000 | 35,600,000 | 35,900,000 | 37,700,000 | 40,000,000 | 42,400,000 | 42,500,000 | 42,800,000 | 43,900,000 | 44,000,000 | |
| Shares (Diluted) | 36,500,000 | 36,400,000 | 36,100,000 | 36,100,000 | 36,400,000 | 38,100,000 | 40,600,000 | 43,000,000 | 43,000,000 | 43,200,000 | 44,800,000 | 44,900,000 | |
| EBITDA | $928M | $650M | $106M | $285M | $432M | $485M | $454M | $406M | $336M | · | · | $406M |
资产负债表 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.12B | $436M | $316M | $305M | $231M | $121M | $216M | $1.02B | $298M | $147M | $339M | $373M | |
| Goodwill | $179M | $179M | $179M | $179M | $179M | $179M | $179M | $179M | $179M | $185M | $186M | $185M | |
| Intangibles | $18M | $16M | $16M | $16M | $16M | · | · | · | · | · | · | · | |
| Total Assets | $16.95B | $15.27B | $14.61B | $14.00B | $14.25B | $13.44B | $12.49B | $12.40B | $15.47B | $14.22B | $13.78B | $13.76B | |
| Short-term Debt | $375M | $62M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | $61M | $97M | $52M | · | · | · | · | · | |
| Total Liabilities | $13.37B | $12.43B | $12.15B | $11.66B | $11.11B | $10.24B | $9.57B | $9.45B | $12.47B | $11.36B | $10.94B | $10.92B | |
| Long-term Debt | $843M | $722M | $783M | · | · | · | $653M | $778M | $787M | $786M | $803M | $904M | |
| Total Debt | $375M | $62M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | $1.85B | $1.83B | $1.83B | |
| Retained Earnings | $3.74B | $3.21B | $2.91B | $2.99B | $2.98B | $2.67B | $2.41B | $2.18B | $1.98B | $1.88B | $1.80B | $1.56B | |
| Treasury Stock | $2.01B | $1.89B | $1.87B | $1.87B | $1.85B | $1.70B | $1.49B | $984M | $942M | $928M | $847M | $752M | |
| AOCI | $-171M | $-456M | $-517M | $-702M | $122M | $372M | $153M | $-116M | $108M | $63M | $54M | $206M | |
| Stockholders' Equity | $3.57B | $2.84B | $2.47B | $2.33B | $3.14B | $3.20B | $2.92B | $2.95B | $3.00B | $2.86B | $2.84B | $2.84B | |
| Liabilities + Equity | $16.95B | $15.27B | $14.61B | $14.00B | $14.25B | $13.44B | $12.49B | $12.40B | $15.47B | $14.22B | $13.78B | $13.76B |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $-5M | $2M | $6M | $13M | $17M | $18M | $22M | $25M | $30M | $31M | $30M | $34M | |
| Stock-based Comp | $36M | $31M | $31M | $29M | $23M | $20M | $17M | $13M | $12M | $12M | $12M | $15M | |
| Deferred Tax | $14M | $-19M | $-25M | $-46M | $24M | $-23M | $13M | $-3M | $74M | $-27M | $53M | $69M | |
| Other Non-cash | $471M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $1.18B | $806M | $362M | $722M | $824M | $708M | $603M | $551M | $705M | $743M | $445M | $565M | |
| CapEx | $8M | $10M | $12M | $18M | $8M | $15M | $13M | $13M | $19M | $16M | $20M | $11M | |
| Investing Cash Flow | $-666M | $-541M | $-228M | $-508M | $-460M | $-609M | $-312M | $271M | $-506M | $-495M | $-172M | $-601M | |
| Debt Issued | · | · | · | · | · | $296M | · | · | · | $371M | · | · | |
| Net Debt Issued | · | · | · | · | · | $121M | $-151M | $-12M | · | $-105M | $-114M | $-700.0K | |
| Stock Repurchased | $129M | $27M | $0 | $31M | $163M | $213M | $564M | $58M | $37M | $106M | $127M | $20M | |
| Net Stock Activity | $-129M | $-27M | · | $-31M | $-163M | $-213M | $-564M | $-58M | $-37M | $-106M | $-127M | $-20M | |
| Dividends Paid | $131M | $124M | $117M | $109M | $102M | $100M | $386M | $94M | $87M | $80M | $74M | $67M | |
| Financing Cash Flow | $175M | $-146M | $-122M | $-141M | $-253M | $-194M | $-1.10B | $-171M | $-112M | $-301M | $-301M | $-72M | |
| Net Change in Cash | · | · | $11M | $74M | $110M | $-95M | $-808M | $648M | $94M | $-56M | $-34M | $-113M | |
| Taxes Paid | $169M | $149M | $-22M | $108M | $74M | $97M | $114M | $57M | $51M | $30M | $57M | $8M | |
| Free Cash Flow | $1.17B | $796M | $350M | $704M | $816M | $693M | $590M | $538M | $686M | $722M | $419M | $554M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 14.1% | 10.4% | 1.8% | 5.2% | 8.3% | 10.0% | 9.3% | 9.0% | 6.5% | · | · | 8.0% | |
| Net Margin | 10.1% | 6.8% | 0.59% | 2.1% | 8.0% | 7.4% | 8.7% | 8.7% | 3.6% | 3.1% | 6.6% | 5.6% | |
| Pretax Margin | 12.8% | 8.6% | 0.69% | 2.6% | 10.0% | 9.2% | 10.7% | 6.3% | 5.8% | 3.9% | 8.7% | 6.7% | |
| EBITDA Margin | 14.1% | 10.4% | 1.8% | 5.2% | 8.3% | 10.0% | 9.3% | 9.0% | 6.5% | · | · | 8.0% | |
| ROA | 4.1% | 2.9% | 0.25% | 0.82% | 3.0% | 2.8% | 3.4% | 2.8% | 1.2% | 1.1% | 2.4% | 2.1% | |
| ROE | 20.7% | 14.9% | 1.5% | 5.0% | 13.4% | 11.3% | 14.2% | 13.2% | 6.2% | 5.2% | 11.6% | 10.0% | |
| ROIC | 18.5% | 17.7% | 3.5% | 9.9% | 11.1% | 12.3% | 12.8% | 11.6% | 7.5% | · | · | 10.3% |
流动性与偿付能力 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.1 | 0.0 | · | · | · | · | · | · | · | · | · | · |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.7% | 4.1% | 9.6% | 4.6% | 8.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.4% | 6.1% | 7.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 55.2% | 1093.9% | -69.5% | -72.3% | 23.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 78.2% | 0.29% | -53.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 14.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 55.5% | 1106.8% | -69.6% | -72.6% | 17.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 78.8% | 0.25% | -53.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 13.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 5.6% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.59B | $6.24B | $5.99B | $5.47B | $5.23B | $4.82B | $4.89B | $4.49B | $4.27B | $4.05B | $5.03B | $5.07B | |
| Net Income TTM | $662M | $426M | $35M | $116M | $423M | $359M | $425M | $391M | $186M | $155M | $332M | $282M | |
| P/E | 10.1 | 13.2 | 123.9 | 42.1 | 11.3 | 12.4 | 13.1 | 12.8 | 25.0 | 25.4 | 11.0 | 11.4 | |
| Earnings Yield | 9.9% | 7.6% | 0.81% | 2.4% | 8.8% | 8.1% | 7.6% | 7.8% | 4.0% | 3.9% | 9.1% | 8.8% | |
| Payout Ratio | 19.7% | 29.1% | 332.0% | 93.9% | 24.4% | 27.7% | 90.8% | 24.1% | 46.6% | 51.8% | 22.4% | 23.8% | |
| Annual Payout | $131M | $124M | $117M | $109M | $102M | $100M | $386M | $94M | $87M | $80M | $74M | $67M |
损益表 11
| 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 | $1.70B | $1.67B | $1.67B | $1.65B | $1.60B | $1.58B | $1.57B | $1.54B | $1.55B | $1.53B | $1.52B | $1.50B | $1.44B | $1.48B | $1.37B | $1.29B | |
| Operating Income | $250M | $289M | $248M | $210M | $186M | $254M | $151M | $95M | $150M | $158M | $14M | $-79M | $13M | $-38M | $54M | $115M | |
| Other Non-op | · | · | · | · | · | $0 | $0 | $-1M | $-1M | $1M | $0 | $0 | $800.0K | $-100.0K | $0 | $-400.0K | |
| Pretax Income | $237M | $258M | $227M | $199M | $160M | $212M | $130M | $51M | $145M | $150M | $-900.0K | $-91M | $-18M | $-15M | $500.0K | $28M | |
| Income Tax | $50M | $61M | $48M | $42M | $32M | $44M | $28M | $11M | $30M | $43M | $-9M | $-21M | $-6M | $-3M | $-100.0K | $5M | |
| Net Income | $187M | $198M | $179M | $157M | $128M | $168M | $102M | $40M | $116M | $108M | $9M | $-69M | $-12M | $-12M | $500.0K | $23M | |
| EPS (Basic) | $5.30 | $5.58 | $4.99 | $4.37 | $3.56 | $4.66 | $2.84 | $1.13 | $3.22 | $3.03 | $0.24 | $-1.94 | $-0.34 | $-0.34 | $0.01 | $0.64 | |
| EPS (Diluted) | $5.20 | $5.46 | $4.90 | $4.30 | $3.50 | $4.60 | $2.80 | $1.12 | $3.18 | $3.02 | $0.24 | $-1.94 | $-0.34 | $-0.33 | $0.01 | $0.63 | |
| Shares (Basic) | 35,200,000 | -71,900,000 | 35,800,000 | 35,900,000 | 36,000,000 | -71,900,000 | 36,000,000 | 36,000,000 | 35,800,000 | -71,400,000 | 35,800,000 | 35,700,000 | 35,600,000 | -71,100,000 | 35,600,000 | 35,600,000 | |
| Shares (Diluted) | 35,900,000 | -73,000,000 | 36,400,000 | 36,500,000 | 36,600,000 | -72,700,000 | 36,500,000 | 36,300,000 | 36,300,000 | -71,300,000 | 36,100,000 | 35,700,000 | 35,600,000 | -72,200,000 | 36,100,000 | 36,100,000 | |
| EBITDA | $248M | · | $248M | $210M | $185M | · | $151M | $95M | $150M | · | $14M | $-79M | $13M | · | $54M | $115M |
资产负债表 14
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $244M | $1.12B | $916M | $244M | $315M | $436M | $427M | $338M | $265M | · | $294M | $168M | $182M | · | $165M | $146M | |
| Goodwill | $179M | $179M | $179M | $179M | $179M | $179M | $179M | $179M | $179M | · | $179M | $179M | $179M | · | $179M | $179M | |
| Intangibles | · | $18M | · | · | · | $16M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $16.53B | $16.95B | $16.77B | $15.73B | $15.47B | $15.27B | $15.37B | $14.87B | $14.59B | · | $14.31B | $14.19B | $14.09B | · | $13.75B | $13.60B | |
| Short-term Debt | $50M | $375M | $437M | $437M | $62M | $62M | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $12.96B | $13.37B | $13.35B | $12.52B | $12.43B | $12.43B | $12.49B | $12.32B | $12.07B | · | $12.20B | $11.95B | $11.70B | · | $11.45B | $11.03B | |
| Long-term Debt | $794M | $843M | $843M | $348M | $722M | $722M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $50M | · | $437M | $437M | $62M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | · | $600.0K | $600.0K | $600.0K | · | $600.0K | $600.0K | |
| Retained Earnings | $3.89B | $3.74B | $3.58B | $3.43B | $3.31B | $3.21B | $3.07B | $3.00B | $2.99B | · | $2.83B | $2.85B | $2.95B | · | $3.03B | $3.06B | |
| Treasury Stock | $2.10B | $2.01B | $1.96B | $1.92B | $1.90B | $1.89B | $1.86B | $1.86B | $1.86B | · | $1.87B | $1.87B | $1.87B | · | $1.87B | $1.86B | |
| AOCI | $-238M | $-171M | $-198M | $-287M | $-345M | $-456M | $-300M | $-541M | $-549M | · | $-780M | $-671M | $-608M | · | $-766M | $-520M | |
| Stockholders' Equity | $3.57B | $3.57B | $3.43B | $3.22B | $3.04B | $2.84B | $2.88B | $2.55B | $2.52B | $2.47B | $2.12B | $2.24B | $2.39B | $2.33B | $2.30B | $2.57B | |
| Liabilities + Equity | $16.53B | $16.95B | $16.77B | $15.73B | $15.47B | $15.27B | $15.37B | $14.87B | $14.59B | · | $14.31B | $14.19B | $14.09B | · | $13.75B | $13.60B |
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 | $-2M | $-1M | $-1M | $-1M | $-1M | $-600.0K | $500.0K | $800.0K | $800.0K | · | $2M | $2M | $2M | $3M | $4M | $3M | |
| Stock-based Comp | $7M | $8M | $10M | $11M | $7M | $8M | $9M | $8M | $7M | $7M | $9M | $8M | $7M | $7M | $8M | $7M | |
| Deferred Tax | $-1M | $3M | $13M | $-4M | $2M | $-4M | $-9M | $-6M | $1M | $-3M | $-8M | $-6M | $-8M | $-4M | $-13M | $-24M | |
| Other Non-cash | $-72M | · | · | · | $-97M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $119M | $378M | $554M | $207M | $39M | $214M | $395M | $140M | $59M | $93M | $225M | $26M | $18M | $198M | $315M | $9M | |
| CapEx | $4M | $1M | $3M | $2M | $2M | $3M | $2M | $2M | $3M | $2M | $3M | $3M | $4M | $4M | $4M | $5M | |
| Investing Cash Flow | $-494M | $-24M | $-308M | $-222M | $-112M | $-150M | $-282M | $-34M | $-75M | $-42M | $-68M | $-12M | $-106M | $-31M | $-259M | $-105M | |
| Stock Repurchased | $87M | $55M | $36M | $28M | $11M | $27M | $0 | · | · | $0 | $0 | $0 | $0 | $0 | $10M | $4M | |
| Net Stock Activity | $-87M | · | · | · | $-11M | · | · | · | · | · | · | · | $0 | · | · | · | |
| Dividends Paid | $34M | $34M | $32M | $32M | $32M | $32M | $31M | $31M | $30M | $30M | $29M | $29M | $29M | $29M | $27M | $27M | |
| Financing Cash Flow | $-505M | $-150M | $428M | $-55M | $-48M | $-55M | $-27M | $-29M | $-35M | $-29M | $-29M | $-29M | $-35M | $-27M | $-38M | $-29M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-52M | · | $127M | $-14M | $-124M | · | $19M | $-126M | |
| Free Cash Flow | $115M | · | · | · | $37M | · | · | · | $56M | · | · | · | $15M | · | · | · |
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 | 14.7% | · | 14.9% | 12.7% | 11.6% | · | 9.6% | 6.2% | 9.7% | · | 0.90% | -5.3% | 0.91% | · | 3.9% | 8.9% | |
| Net Margin | 11.0% | · | 10.7% | 9.5% | 8.0% | · | 6.5% | 2.6% | 7.4% | · | 0.57% | -4.6% | -0.83% | · | 0.01% | 1.8% | |
| Pretax Margin | 13.9% | · | 13.6% | 12.0% | 10.0% | · | 8.3% | 3.3% | 9.4% | · | -0.06% | -6.0% | -1.2% | · | 0.04% | 2.2% | |
| EBITDA Margin | 14.6% | · | 14.9% | 12.7% | 11.6% | · | 9.6% | 6.2% | 9.7% | · | 0.90% | -5.3% | 0.91% | · | 3.9% | 8.9% | |
| ROA | 1.2% | · | 1.1% | 1.0% | 0.85% | · | 0.69% | 0.28% | 0.81% | · | 0.06% | -0.50% | -0.09% | · | 0.00% | 0.17% | |
| ROE | 5.7% | · | 5.7% | 5.5% | 4.6% | · | 4.1% | 1.7% | 4.7% | · | 0.39% | -2.9% | -0.46% | · | 0.01% | 0.79% | |
| ROIC | 5.4% | · | 5.0% | 4.5% | 4.8% | · | 4.1% | 2.9% | 4.7% | · | -5.9% | -2.7% | 0.38% | · | 2.8% | 3.6% |
流动性与偿付能力 1
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | · | 0.1 | 0.1 | 0.0 | · | · | · | · | · | · | · | · | · | · | · |
效率 1
| 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
估值 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.62B | · | $6.49B | $6.36B | $6.26B | · | $6.17B | $6.11B | $6.02B | · | $5.83B | $5.61B | $5.43B | · | $5.26B | $5.19B | |
| Net Income TTM | $651M | · | $566M | $428M | $386M | · | $267M | $95M | $43M | · | $-72M | $-58M | $116M | · | $162M | $290M | |
| P/E | 9.7 | · | 11.7 | 14.5 | 16.4 | · | 20.2 | 48.2 | 119.4 | · | -54.7 | -68.9 | 40.2 | · | 28.6 | 18.3 | |
| Earnings Yield | 10.3% | · | 8.5% | 6.9% | 6.1% | · | 5.0% | 2.1% | 0.84% | · | -1.8% | -1.5% | 2.5% | · | 3.5% | 5.5% | |
| Payout Ratio | 17.9% | · | · | · | 25.3% | · | · | · | 26.4% | · | · | · | -240.8% | · | · | · |
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 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $6.59B | $6.24B | $5.99B | $5.47B | $5.23B |
| 营业利润率 % | 14.1% | 10.4% | 1.8% | 5.2% | 8.3% |
| 净收入 | $662M | $426M | $35M | $116M | $423M |
| 稀释后每股收益 (EPS) | $18.16 | $11.70 | $0.98 | $3.21 | $11.60 |
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 | 0.1 | 0.0 | — | — | — |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $1.17B | $796M | $350M | $704M | $816M |
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。