vs
BRUNSWICK CORP（BC）とPOWER SOLUTIONS INTERNATIONAL, INC.（PSIX）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 $191.2M、POWER SOLUTIONS INTERNATIONAL, INC.の約7.0倍）。POWER SOLUTIONS INTERNATIONAL, INC.の純利益率が高く（8.4% vs 1.4%、差は7.0%）。POWER SOLUTIONS INTERNATIONAL, INC.の前年同期比売上増加率が高い（32.5% 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 $-7.6M）。過去8四半期でPOWER SOLUTIONS INTERNATIONAL, INC.の売上複合成長率が高い（41.7% 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。
アダニ・エナジー・ソリューションズ株式会社（旧称：アダニ送電株式会社）は電力の送配電事業を営む企業で、本社はアフマダーバードに所在します。2025年4月時点で累計26,696回路キロメートルの送電網を運用しており、インド最大級の民間部門送電会社の1つです。
BC vs PSIX — 直接比較
損益計算書 — Q4 2025 vs Q4 2025
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $191.2M |
| 純利益 | $18.7M | $16.1M |
| 粗利率 | 23.1% | 21.9% |
| 営業利益率 | 3.1% | 12.7% |
| 純利益率 | 1.4% | 8.4% |
| 売上前年比 | 15.5% | 32.5% |
| 純利益前年比 | 122.7% | -31.0% |
| EPS（希薄化後） | $0.32 | $0.69 |
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 | $191.2M | ||
| Q3 25 | $1.4B | $203.8M | ||
| Q2 25 | $1.4B | $191.9M | ||
| Q1 25 | $1.2B | $135.4M | ||
| Q4 24 | $1.2B | $144.3M | ||
| Q3 24 | $1.3B | $125.8M | ||
| Q2 24 | $1.4B | $110.6M | ||
| Q1 24 | $1.4B | $95.2M |
| Q4 25 | $18.7M | $16.1M | ||
| Q3 25 | $-235.5M | $27.6M | ||
| Q2 25 | $59.3M | $51.2M | ||
| Q1 25 | $20.2M | $19.1M | ||
| Q4 24 | $-82.5M | $23.3M | ||
| Q3 24 | $44.6M | $17.3M | ||
| Q2 24 | $100.0M | $21.5M | ||
| Q1 24 | $68.0M | $7.1M |
| Q4 25 | 23.1% | 21.9% | ||
| Q3 25 | 25.8% | 23.9% | ||
| Q2 25 | 25.5% | 28.2% | ||
| Q1 25 | 24.9% | 29.7% | ||
| Q4 24 | 21.9% | 29.9% | ||
| Q3 24 | 26.2% | 28.9% | ||
| Q2 24 | 27.1% | 31.8% | ||
| Q1 24 | 27.4% | 27.0% |
| Q4 25 | 3.1% | 12.7% | ||
| Q3 25 | -17.8% | 13.9% | ||
| Q2 25 | 7.1% | 16.9% | ||
| Q1 25 | 4.6% | 18.2% | ||
| Q4 24 | -4.8% | 17.5% | ||
| Q3 24 | 7.7% | 16.3% | ||
| Q2 24 | 11.0% | 22.9% | ||
| Q1 24 | 8.1% | 11.2% |
| Q4 25 | 1.4% | 8.4% | ||
| Q3 25 | -17.3% | 13.5% | ||
| Q2 25 | 4.1% | 26.7% | ||
| Q1 25 | 1.7% | 14.1% | ||
| Q4 24 | -7.1% | 16.1% | ||
| Q3 24 | 3.5% | 13.8% | ||
| Q2 24 | 6.9% | 19.5% | ||
| Q1 24 | 5.0% | 7.5% |
| Q4 25 | $0.32 | $0.69 | ||
| Q3 25 | $-3.59 | $1.20 | ||
| Q2 25 | $0.89 | $2.22 | ||
| Q1 25 | $0.30 | $0.83 | ||
| Q4 24 | $-1.21 | $1.01 | ||
| Q3 24 | $0.67 | $0.75 | ||
| Q2 24 | $1.48 | $0.94 | ||
| Q1 24 | $0.99 | $0.31 |
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 | $41.3M |
| 総負債低いほど良い | $2.1B | $96.6M |
| 株主資本純資産 | $1.6B | $178.6M |
| 総資産 | $5.3B | $424.7M |
| 負債/資本比率低いほどレバレッジが低い | 1.30× | 0.54× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $256.8M | $41.3M | ||
| Q3 25 | $297.7M | $49.0M | ||
| Q2 25 | $315.7M | $49.5M | ||
| Q1 25 | $286.7M | $50.0M | ||
| Q4 24 | $269.0M | $55.3M | ||
| Q3 24 | $284.1M | $40.5M | ||
| Q2 24 | $494.5M | $28.8M | ||
| Q1 24 | $548.4M | $33.1M |
| Q4 25 | $2.1B | $96.6M | ||
| Q3 25 | — | $96.7M | ||
| Q2 25 | — | $1.8M | ||
| Q1 25 | — | $1.0M | ||
| Q4 24 | $2.4B | $184.0K | ||
| Q3 24 | — | $238.0K | ||
| Q2 24 | — | $292.0K | ||
| Q1 24 | — | $345.0K |
| Q4 25 | $1.6B | $178.6M | ||
| Q3 25 | $1.6B | $162.5M | ||
| Q2 25 | $1.9B | $135.7M | ||
| Q1 25 | $1.9B | $84.3M | ||
| Q4 24 | $1.9B | $65.3M | ||
| Q3 24 | $2.0B | $42.1M | ||
| Q2 24 | $2.0B | $24.8M | ||
| Q1 24 | $2.0B | $3.2M |
| Q4 25 | $5.3B | $424.7M | ||
| Q3 25 | $5.4B | $458.9M | ||
| Q2 25 | $5.8B | $437.7M | ||
| Q1 25 | $5.9B | $372.7M | ||
| Q4 24 | $5.7B | $328.2M | ||
| Q3 24 | $6.0B | $339.1M | ||
| Q2 24 | $6.4B | $307.6M | ||
| Q1 24 | $6.5B | $286.8M |
| Q4 25 | 1.30× | 0.54× | ||
| Q3 25 | — | 0.60× | ||
| Q2 25 | — | 0.01× | ||
| Q1 25 | — | 0.01× | ||
| Q4 24 | 1.25× | 0.00× | ||
| Q3 24 | — | 0.01× | ||
| Q2 24 | — | 0.01× | ||
| Q1 24 | — | 0.11× |
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 | $-4.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $83.6M | $-7.6M |
| FCFマージンFCF / 売上 | 6.3% | -4.0% |
| 設備投資強度設備投資 / 売上 | 3.7% | 1.6% |
| キャッシュ転換率営業CF / 純利益 | 7.11× | -0.29× |
| 直近12ヶ月FCF直近4四半期 | $396.3M | $14.1M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $132.9M | $-4.6M | ||
| Q3 25 | $140.4M | $3.3M | ||
| Q2 25 | $316.2M | $16.7M | ||
| Q1 25 | $-27.4M | $8.8M | ||
| Q4 24 | $306.4M | $32.7M | ||
| Q3 24 | $67.4M | $12.6M | ||
| Q2 24 | $211.0M | $1.5M | ||
| Q1 24 | $-153.4M | $15.6M |
| Q4 25 | $83.6M | $-7.6M | ||
| Q3 25 | $106.5M | $1.7M | ||
| Q2 25 | $271.3M | $14.6M | ||
| Q1 25 | $-65.1M | $5.4M | ||
| Q4 24 | $276.1M | $30.0M | ||
| Q3 24 | $31.4M | $12.1M | ||
| Q2 24 | $163.9M | $822.0K | ||
| Q1 24 | $-207.4M | $14.8M |
| Q4 25 | 6.3% | -4.0% | ||
| Q3 25 | 7.8% | 0.8% | ||
| Q2 25 | 18.7% | 7.6% | ||
| Q1 25 | -5.3% | 4.0% | ||
| Q4 24 | 23.9% | 20.8% | ||
| Q3 24 | 2.5% | 9.7% | ||
| Q2 24 | 11.4% | 0.7% | ||
| Q1 24 | -15.2% | 15.6% |
| Q4 25 | 3.7% | 1.6% | ||
| Q3 25 | 2.5% | 0.8% | ||
| Q2 25 | 3.1% | 1.1% | ||
| Q1 25 | 3.1% | 2.5% | ||
| Q4 24 | 2.6% | 1.8% | ||
| Q3 24 | 2.8% | 0.3% | ||
| Q2 24 | 3.3% | 0.6% | ||
| Q1 24 | 4.0% | 0.9% |
| Q4 25 | 7.11× | -0.29× | ||
| Q3 25 | — | 0.12× | ||
| Q2 25 | 5.33× | 0.33× | ||
| Q1 25 | -1.36× | 0.46× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | 1.51× | 0.73× | ||
| Q2 24 | 2.11× | 0.07× | ||
| Q1 24 | -2.26× | 2.20× |
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% |
PSIX
| Energy End Market | $153.4M | 80% |
| Industrial End Market | $33.3M | 17% |
| Transportation End Market | $4.6M | 2% |
