vs
BRUNSWICK CORP（BC）とBWX Technologies, Inc.（BWXT）の財務データ比較。上の社名をクリックして会社を切り替えられます
BRUNSWICK CORPの直近四半期売上が大きい（$1.3B vs $885.8M、BWX Technologies, Inc.の約1.5倍）。BWX Technologies, Inc.の純利益率が高く（10.5% vs 1.4%、差は9.1%）。BWX Technologies, Inc.の前年同期比売上増加率が高い（18.7% vs 15.5%）。BRUNSWICK CORPの直近四半期フリーキャッシュフローが多い（$83.6M vs $56.8M）。過去8四半期でBWX Technologies, Inc.の売上複合成長率が高い（21.1% vs -1.1%）
ブランズウィック・コーポレーションは1845年創業の米国企業で、多種多様な製品の開発・製造・販売を行っている。Mercury Marineをはじめとする複数のブランドを保有し、24カ国に1万3000人以上の従業員が在籍し、2024年の売上高は52億米ドル、世界本社はイリノイ州シカゴ北部郊外のメタワに所在する。
BWXテクノロジーズ社（略称BWXT）は米国バージニア州リンチバーグに本社を置き、原子力関連部品及び燃料を世界各国に供給する企業です。原子力発電や関連産業分野の顧客ニーズに応え、高品質な製品を提供しています。
BC vs BWXT — 直接比較
損益計算書 — Q4 2025 vs Q4 2025
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $885.8M |
| 純利益 | $18.7M | $93.0M |
| 粗利率 | 23.1% | — |
| 営業利益率 | 3.1% | 10.4% |
| 純利益率 | 1.4% | 10.5% |
| 売上前年比 | 15.5% | 18.7% |
| 純利益前年比 | 122.7% | 30.9% |
| EPS（希薄化後） | $0.32 | $1.02 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $1.3B | $885.8M | ||
| Q3 25 | $1.4B | $866.3M | ||
| Q2 25 | $1.4B | $764.0M | ||
| Q1 25 | $1.2B | $682.3M | ||
| Q4 24 | $1.2B | $746.3M | ||
| Q3 24 | $1.3B | $672.0M | ||
| Q2 24 | $1.4B | $681.5M | ||
| Q1 24 | $1.4B | $604.0M |
| Q4 25 | $18.7M | $93.0M | ||
| Q3 25 | $-235.5M | $82.1M | ||
| Q2 25 | $59.3M | $78.4M | ||
| Q1 25 | $20.2M | $75.5M | ||
| Q4 24 | $-82.5M | $71.0M | ||
| Q3 24 | $44.6M | $69.5M | ||
| Q2 24 | $100.0M | $73.0M | ||
| Q1 24 | $68.0M | $68.5M |
| Q4 25 | 23.1% | — | ||
| Q3 25 | 25.8% | 21.8% | ||
| Q2 25 | 25.5% | 25.1% | ||
| Q1 25 | 24.9% | 24.2% | ||
| Q4 24 | 21.9% | — | ||
| Q3 24 | 26.2% | 24.4% | ||
| Q2 24 | 27.1% | 24.7% | ||
| Q1 24 | 27.4% | 24.6% |
| Q4 25 | 3.1% | 10.4% | ||
| Q3 25 | -17.8% | 13.1% | ||
| Q2 25 | 7.1% | 13.4% | ||
| Q1 25 | 4.6% | 14.2% | ||
| Q4 24 | -4.8% | 12.4% | ||
| Q3 24 | 7.7% | 14.4% | ||
| Q2 24 | 11.0% | 14.5% | ||
| Q1 24 | 8.1% | 15.4% |
| Q4 25 | 1.4% | 10.5% | ||
| Q3 25 | -17.3% | 9.5% | ||
| Q2 25 | 4.1% | 10.3% | ||
| Q1 25 | 1.7% | 11.1% | ||
| Q4 24 | -7.1% | 9.5% | ||
| Q3 24 | 3.5% | 10.3% | ||
| Q2 24 | 6.9% | 10.7% | ||
| Q1 24 | 5.0% | 11.3% |
| Q4 25 | $0.32 | $1.02 | ||
| Q3 25 | $-3.59 | $0.89 | ||
| Q2 25 | $0.89 | $0.85 | ||
| Q1 25 | $0.30 | $0.82 | ||
| Q4 24 | $-1.21 | $0.77 | ||
| Q3 24 | $0.67 | $0.76 | ||
| Q2 24 | $1.48 | $0.79 | ||
| Q1 24 | $0.99 | $0.75 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $256.8M | $499.8M |
| 総負債低いほど良い | $2.1B | — |
| 株主資本純資産 | $1.6B | $1.2B |
| 総資産 | $5.3B | $4.3B |
| 負債/資本比率低いほどレバレッジが低い | 1.30× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $256.8M | $499.8M | ||
| Q3 25 | $297.7M | $79.6M | ||
| Q2 25 | $315.7M | $37.0M | ||
| Q1 25 | $286.7M | $55.4M | ||
| Q4 24 | $269.0M | $74.1M | ||
| Q3 24 | $284.1M | $35.5M | ||
| Q2 24 | $494.5M | $48.3M | ||
| Q1 24 | $548.4M | $45.9M |
| Q4 25 | $2.1B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $1.6B | $1.2B | ||
| Q3 25 | $1.6B | $1.2B | ||
| Q2 25 | $1.9B | $1.2B | ||
| Q1 25 | $1.9B | $1.1B | ||
| Q4 24 | $1.9B | $1.1B | ||
| Q3 24 | $2.0B | $1.1B | ||
| Q2 24 | $2.0B | $998.5M | ||
| Q1 24 | $2.0B | $946.2M |
| Q4 25 | $5.3B | $4.3B | ||
| Q3 25 | $5.4B | $3.8B | ||
| Q2 25 | $5.8B | $3.7B | ||
| Q1 25 | $5.9B | $3.1B | ||
| Q4 24 | $5.7B | $2.9B | ||
| Q3 24 | $6.0B | $2.9B | ||
| Q2 24 | $6.4B | $2.8B | ||
| Q1 24 | $6.5B | $2.8B |
| Q4 25 | 1.30× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $132.9M | $127.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $83.6M | $56.8M |
| FCFマージンFCF / 売上 | 6.3% | 6.4% |
| 設備投資強度設備投資 / 売上 | 3.7% | 7.9% |
| キャッシュ転換率営業CF / 純利益 | 7.11× | 1.37× |
| 直近12ヶ月FCF直近4四半期 | $396.3M | $295.3M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $132.9M | $127.0M | ||
| Q3 25 | $140.4M | $143.2M | ||
| Q2 25 | $316.2M | $159.0M | ||
| Q1 25 | $-27.4M | $50.6M | ||
| Q4 24 | $306.4M | $276.9M | ||
| Q3 24 | $67.4M | $32.6M | ||
| Q2 24 | $211.0M | $65.9M | ||
| Q1 24 | $-153.4M | $33.0M |
| Q4 25 | $83.6M | $56.8M | ||
| Q3 25 | $106.5M | $94.9M | ||
| Q2 25 | $271.3M | $126.3M | ||
| Q1 25 | $-65.1M | $17.3M | ||
| Q4 24 | $276.1M | $224.4M | ||
| Q3 24 | $31.4M | $-7.7M | ||
| Q2 24 | $163.9M | $35.5M | ||
| Q1 24 | $-207.4M | $2.6M |
| Q4 25 | 6.3% | 6.4% | ||
| Q3 25 | 7.8% | 11.0% | ||
| Q2 25 | 18.7% | 16.5% | ||
| Q1 25 | -5.3% | 2.5% | ||
| Q4 24 | 23.9% | 30.1% | ||
| Q3 24 | 2.5% | -1.1% | ||
| Q2 24 | 11.4% | 5.2% | ||
| Q1 24 | -15.2% | 0.4% |
| Q4 25 | 3.7% | 7.9% | ||
| Q3 25 | 2.5% | 5.6% | ||
| Q2 25 | 3.1% | 4.3% | ||
| Q1 25 | 3.1% | 4.9% | ||
| Q4 24 | 2.6% | 7.0% | ||
| Q3 24 | 2.8% | 6.0% | ||
| Q2 24 | 3.3% | 4.5% | ||
| Q1 24 | 4.0% | 5.0% |
| Q4 25 | 7.11× | 1.37× | ||
| Q3 25 | — | 1.74× | ||
| Q2 25 | 5.33× | 2.03× | ||
| Q1 25 | -1.36× | 0.67× | ||
| Q4 24 | — | 3.90× | ||
| Q3 24 | 1.51× | 0.47× | ||
| Q2 24 | 2.11× | 0.90× | ||
| Q1 24 | -2.26× | 0.48× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
BC
| Engine Partsand Accessories | $532.4M | 40% |
| Navico Group | $452.9M | 34% |
| Recreational Fiberglass Boats | $111.6M | 8% |
| Saltwater Fishing Boats | $85.7M | 6% |
| Controls Riggingand Propellers | $78.3M | 6% |
| Business Acceleration | $48.1M | 4% |
| Sterndrive Engine | $32.6M | 2% |
BWXT
| Nuclear Component Program | $436.4M | 49% |
| Nuclear Manufacturing | $134.8M | 15% |
| Cost Plus Fee | $116.1M | 13% |
| Uranium And Nuclear Services | $103.8M | 12% |
| Commercial Operations | $49.0M | 6% |
| Commercial Operations Segment | $33.7M | 4% |
| Transferred At Point In Time | $1.3M | 0% |
