加载中...

Corning Incorporated (GLW) 财务分析 | 估值·财报 | 100Baggers.club

Corning Incorporated

GLW

Corning Incorporated engages in display technologies, optical communications, environmental technologies, specialty materials, and life sciences businesses worldwide. The company's Display Technologies segment offers glass substrates for liquid crystal displays and organic light-emitting diodes used in televisions, notebook computers, desktop monitors, tablets, and handheld devices. Its Optical Communications segment provides optical fibers and cables; and hardware and equipment products, including cable assemblies, fiber optic hardware and connectors, optical components and couplers, closures, network interface devices, and other accessories. This segment also offers its products to businesses, governments, and individuals. Its Specialty Materials segment manufactures products that provide material formulations for glass, glass ceramics, crystals, precision metrology instruments, software; as well as ultra-thin and ultra-flat glass wafers, substrates, tinted sunglasses, and radiation shielding products. This segment serves various industries, including mobile consumer electronics, semiconductor equipment optics and consumables; aerospace and defense optics; radiation shielding products, sunglasses, and telecommunications components. The company's Environmental Technologies segment offers ceramic substrates and filter products for emissions control in mobile, gasoline, and diesel applications. The company's Life Sciences segment offers laboratory products comprising consumables, such as plastic vessels, liquid handling plastics, specialty surfaces, cell culture media, and serum, as well as general labware and equipment under the Corning, Falcon, Pyrex, and Axygen brands. The company was formerly known as Corning Glass Works and changed its name to Corning Incorporated in April 1989. Corning Incorporated was founded in 1851 and is headquartered in Corning, New York.

加载图表中...

加载图表中...

利润瀑布图分析

加载图表中...

加载图表中...

加载图表中...

加载图表中...

现金流瀑布图

加载图表中...

流入

流出

小计

起止点

加载图表中...

📊 估值

关键估值指标

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 成长

营收、盈利和每股成长指标

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 盈利

利润率和净资产收益率

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 现金质量

现金流质量和转换指标

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ 财务韧性

债务、流动性和财务健康度

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

P

盈利能力指标

Gross Profit Margini毛利率

36.87%

毛利润 = $1.53B

营业收入 = $4.14B

Operating Profit Margini营业利润率

15.42%

营业利润 = $0.64B

营业收入 = $4.14B

EBITDA MarginiEBITDA利润率

16.63%

EBITDA = $0.69B

营业收入 = $4.14B

EBIT MarginiEBIT利润率

16.07%

EBIT = $0.53B

营业收入 = $4.14B

Net Profit Margini净利率

8.95%

净利润 = $0.37B

营业收入 = $4.14B

Pretax Profit Margini税前利润率

12.77%

税前利润 = $0.53B

营业收入 = $4.14B

E

运营效率指标

Interest Coveragei利息保障倍数

7.90x

EBIT (TTM) = $2.73B

利息费用 (TTM) = $0.35B

3.3x

4.6x

6.6x

7.1x

7.9x

SG&A / Revenuei销管费率

14.19%

销售及管理费用 = $0.59B

营业收入 = $4.14B

R&D / Revenuei研发占比

6.71%

研发费用 = $0.28B

营业收入 = $4.14B

R

回报率指标 (TTM)

ROAi总资产回报率

6.17%

净利润 = $1.81B

平均总资产 = $29.32B

ROEi净资产收益率

16.07%

净利润 = $1.81B

平均股东权益 = $11.26B

ROICi投入资本回报率

11.48%

NOPAT (TTM) = $2.10B

平均投入资本 = $18.27B

(NOPAT = 营业利润 × (1 - 有效税率))

(平均投入资本 = (本期IC + 去年同期IC) / 2)

Revenue Growthi营收增长率

20.05%

当期营收 = $4.14B

去年同期营收 = $3.45B

+16.0%

+18.8%

+20.9%

+20.4%

+20.1%

Operating Cash Flow/Sharei每股经营现金流

$3.37

经营现金流 = $2.91B

流通股数 = 0.86B

$2.30

$2.52

$2.63

$3.13

$3.37

综合分析

利润表项目	同比增长	当季数据	趋势
营业收入	+20.0%	$4.14B	↑
毛利	+25.9%	$1.53B, 36.87%	↑
营业利润	+43.6%	$0.64B, 15.42%	↑
EBITDA	+7.5%	$0.69B, 16.63%	↑
税前利润	+120.4%	$0.53B, 12.77%	↑
净利润	+136.3%	$0.37B, 8.95%	↑
稀释每股收益	+138.9%	0.43	↑

L

流动性指标

Current Ratioi流动比率

1.61

正常

流动资产 = $9.53B

流动负债 = $5.92B

Quick Ratioi速动比率

1.06

健康

速动资产 = $6.25B

流动负债 = $5.92B

Cash Ratioi现金比率

0.30

正常

现金及等价物 = $1.75B

流动负债 = $5.92B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

杠杆指标

Debt to Equityi债务权益比

0.76

正常

总债务 = $8.97B

总权益 = $11.81B

Liabilities to Assetsi资产负债率 (总负债)

60.5%

关注

总负债 = $18.90B

总资产 = $31.25B

Equity Multiplieri权益乘数

2.65

正常

总资产 = $31.25B

总权益 = $11.81B

E

效率指标

Asset Turnoveri总资产周转率

0.56

正常

营收 (TTM) = $16.32B

平均总资产 = $29.32B

Inventory Turnoveri存货周转率

3.27

关注

营业成本 (TTM) = $10.39B

平均存货 = $3.18B

Receivables Turnoveri应收账款周转率

5.98

正常

营收 (TTM) = $16.32B

平均应收账款 = $2.73B

S

偿债能力

Interest Coveragei利息保障倍数

7.90

健康

EBIT (TTM) = $2.73B

利息费用 (TTM) = $0.35B

Net Debt to EBITDAi净债务/EBITDA

1.91

正常

净债务 = $7.22B

EBITDA (TTM) = $3.77B

Debt Service Coveragei偿债覆盖率

2.32

健康

经营现金流 (TTM) = $2.91B

债务偿付 = $1.25B

V

价值指标

Goodwill %i商誉占比

7.9%

健康

商誉 = $2.48B

总资产 = $31.25B

Working Capital Ratioi营运资本比率

0.12

正常

营运资本 = $3.61B

总资产 = $31.25B

C

现金流指标

经营现金流 TTMi

$2.91B

自由现金流 TTMi

$1.50B

FCF = OCF - CapEx

经营现金流 (TTM) = $2.91B

资本支出 (TTM) = $-1.41B

自由现金流收益率i

1.14%

关注

FCF (TTM) = $1.50B

市值 = $132.05B

经营现金流/销售比i

17.81%

正常

经营现金流 (TTM) = $2.91B

营业收入 (TTM) = $16.32B

Q

质量与覆盖指标

收益质量i

1.61x

健康

经营现金流 (TTM) = $2.91B

净利润 (TTM) = $1.81B

现金流/债务比i

0.32x

正常

经营现金流 (TTM) = $2.91B

总负债 = $8.97B

短期覆盖率i

0.49x

正常

经营现金流 (TTM) = $2.91B

流动负债 = $5.92B

资本支出覆盖率i

2.07x

正常

经营现金流 (TTM) = $2.91B

资本支出 (TTM) = $1.41B

E

效率指标

⚡ 比率按USD计算，去除汇率影响

自由/经营现金流比i

51.62%

关注

自由现金流 (TTM) = $1.50B

经营现金流 (TTM) = $2.91B

资本支出/营收比i

8.61%

正常

资本支出 (TTM) = $1.41B

营业收入 (TTM) = $16.32B

净债务/EBITDAi

1.91

正常

净债务 = $7.22B

EBITDA (TTM) = $3.77B

G

增长指标

经营现金流增长率i

139.74%

健康

当期OCF (TTM) = $0.36B

上期OCF = $0.15B

股东盈余i

$1.79B

健康

净利润 (TTM) = $1.81B

+ 折旧摊销 (TTM) = $1.39B

- 资本支出 (TTM) = $-1.41B