vs
ハシコープ（BLD）とBLUE OWL CAPITAL INC.（OWL）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
ハシコープの直近四半期売上が大きい（$1.5B vs $755.6M、BLUE OWL CAPITAL INC.の約2.0倍）。ハシコープの純利益率が高く（7.0% vs 6.3%、差は0.7%）。BLUE OWL CAPITAL INC.の前年同期比売上増加率が高い（19.7% vs 13.2%）。BLUE OWL CAPITAL INC.の直近四半期フリーキャッシュフローが多い（$359.1M vs $159.4M）。過去8四半期でBLUE OWL CAPITAL INC.の売上複合成長率が高い（21.3% vs 7.8%）
ハシコープは米国カリフォルニア州サンフランシスコに本社を置くソフトウェア企業で、2012年にミッチェル・ハシモトとアーモン・ダドガーにより設立されました。フリーミアムモデルを採用し、開発者、運用者、セキュリティ専門家がクラウドインフラを管理するための各種ツール・製品を提供しています。
ブルーオウル・キャピタル社は米国のオルタナティブ投資向け資産運用会社で、ニューヨーク証券取引所に銘柄コード「OWL」で上場しています。本社をニューヨークに置き、ロンドン、ドバイ、香港などにも拠点を構え、グローバルに事業を展開しています。
BLD vs OWL — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.5B | $755.6M |
| 純利益 | $104.5M | $47.7M |
| 粗利率 | 27.2% | — |
| 営業利益率 | 12.1% | 22.2% |
| 純利益率 | 7.0% | 6.3% |
| 売上前年比 | 13.2% | 19.7% |
| 純利益前年比 | -30.6% | 129.8% |
| EPS（希薄化後） | $3.69 | $0.07 |
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 | $1.5B | $755.6M | ||
| Q3 25 | $1.4B | $728.0M | ||
| Q2 25 | $1.3B | $703.1M | ||
| Q1 25 | $1.2B | $683.5M | ||
| Q4 24 | $1.3B | $631.4M | ||
| Q3 24 | $1.4B | $600.9M | ||
| Q2 24 | $1.4B | $549.8M | ||
| Q1 24 | $1.3B | $513.3M |
| Q4 25 | $104.5M | $47.7M | ||
| Q3 25 | $142.2M | $6.3M | ||
| Q2 25 | $151.6M | $17.4M | ||
| Q1 25 | $123.4M | $7.4M | ||
| Q4 24 | $150.5M | $20.7M | ||
| Q3 24 | $169.0M | $29.8M | ||
| Q2 24 | $150.7M | $33.9M | ||
| Q1 24 | $152.4M | $25.1M |
| Q4 25 | 27.2% | — | ||
| Q3 25 | 30.1% | — | ||
| Q2 25 | 30.4% | — | ||
| Q1 25 | 28.5% | — | ||
| Q4 24 | 29.9% | — | ||
| Q3 24 | 30.7% | — | ||
| Q2 24 | 31.0% | — | ||
| Q1 24 | 30.3% | — |
| Q4 25 | 12.1% | 22.2% | ||
| Q3 25 | 15.4% | 7.6% | ||
| Q2 25 | 16.9% | 12.0% | ||
| Q1 25 | 14.4% | 5.9% | ||
| Q4 24 | 16.6% | 11.7% | ||
| Q3 24 | 17.8% | 18.7% | ||
| Q2 24 | 15.4% | 28.4% | ||
| Q1 24 | 16.8% | 24.7% |
| Q4 25 | 7.0% | 6.3% | ||
| Q3 25 | 10.2% | 0.9% | ||
| Q2 25 | 11.7% | 2.5% | ||
| Q1 25 | 10.0% | 1.1% | ||
| Q4 24 | 11.5% | 3.3% | ||
| Q3 24 | 12.3% | 5.0% | ||
| Q2 24 | 11.0% | 6.2% | ||
| Q1 24 | 11.9% | 4.9% |
| Q4 25 | $3.69 | $0.07 | ||
| Q3 25 | $5.04 | $0.01 | ||
| Q2 25 | $5.32 | $0.02 | ||
| Q1 25 | $4.23 | $0.00 | ||
| Q4 24 | $5.07 | $0.06 | ||
| Q3 24 | $5.65 | $0.04 | ||
| Q2 24 | $4.78 | $0.06 | ||
| Q1 24 | $4.79 | $0.04 |
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 | $184.7M | $194.5M |
| 総負債低いほど良い | $2.8B | $3.3B |
| 株主資本純資産 | $2.3B | $2.2B |
| 総資産 | $6.6B | $12.5B |
| 負債/資本比率低いほどレバレッジが低い | 1.23× | 1.51× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $184.7M | $194.5M | ||
| Q3 25 | $1.1B | $137.3M | ||
| Q2 25 | $842.5M | $117.6M | ||
| Q1 25 | $308.8M | $97.6M | ||
| Q4 24 | $400.3M | $152.1M | ||
| Q3 24 | $257.3M | $115.9M | ||
| Q2 24 | $463.2M | $436.8M | ||
| Q1 24 | $968.8M | $155.8M |
| Q4 25 | $2.8B | $3.3B | ||
| Q3 25 | $2.9B | $3.2B | ||
| Q2 25 | $1.9B | $3.2B | ||
| Q1 25 | $1.4B | $3.2B | ||
| Q4 24 | $1.4B | $2.6B | ||
| Q3 24 | $1.4B | $2.5B | ||
| Q2 24 | $1.4B | $2.5B | ||
| Q1 24 | $1.4B | $2.1B |
| Q4 25 | $2.3B | $2.2B | ||
| Q3 25 | $2.2B | $2.3B | ||
| Q2 25 | $2.1B | $2.4B | ||
| Q1 25 | $2.1B | $2.3B | ||
| Q4 24 | $2.2B | $2.1B | ||
| Q3 24 | $2.1B | $2.0B | ||
| Q2 24 | $2.4B | $1.7B | ||
| Q1 24 | $2.7B | $1.6B |
| Q4 25 | $6.6B | $12.5B | ||
| Q3 25 | $6.4B | $12.5B | ||
| Q2 25 | $5.1B | $12.3B | ||
| Q1 25 | $4.6B | $12.3B | ||
| Q4 24 | $4.7B | $11.0B | ||
| Q3 24 | $4.7B | $10.8B | ||
| Q2 24 | $4.9B | $9.7B | ||
| Q1 24 | $5.3B | $9.0B |
| Q4 25 | 1.23× | 1.51× | ||
| Q3 25 | 1.29× | 1.41× | ||
| Q2 25 | 0.88× | 1.38× | ||
| Q1 25 | 0.65× | 1.37× | ||
| Q4 24 | 0.62× | 1.22× | ||
| Q3 24 | 0.66× | 1.27× | ||
| Q2 24 | 0.59× | 1.41× | ||
| Q1 24 | 0.52× | 1.26× |
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 | $176.7M | $382.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $159.4M | $359.1M |
| FCFマージンFCF / 売上 | 10.7% | 47.5% |
| 設備投資強度設備投資 / 売上 | 1.2% | 3.1% |
| キャッシュ転換率営業CF / 純利益 | 1.69× | 8.03× |
| 直近12ヶ月FCF直近4四半期 | $696.9M | $1.2B |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $176.7M | $382.9M | ||
| Q3 25 | $233.3M | $433.1M | ||
| Q2 25 | $193.7M | $422.5M | ||
| Q1 25 | $152.6M | $17.6M | ||
| Q4 24 | $266.2M | $324.0M | ||
| Q3 24 | $240.7M | $326.0M | ||
| Q2 24 | $90.4M | $302.3M | ||
| Q1 24 | $178.8M | $47.2M |
| Q4 25 | $159.4M | $359.1M | ||
| Q3 25 | $216.2M | $422.5M | ||
| Q2 25 | $182.2M | $412.5M | ||
| Q1 25 | $139.2M | $4.2M | ||
| Q4 24 | $253.7M | $310.1M | ||
| Q3 24 | $219.8M | $314.8M | ||
| Q2 24 | $74.3M | $269.4M | ||
| Q1 24 | $158.9M | $41.1M |
| Q4 25 | 10.7% | 47.5% | ||
| Q3 25 | 15.5% | 58.0% | ||
| Q2 25 | 14.0% | 58.7% | ||
| Q1 25 | 11.3% | 0.6% | ||
| Q4 24 | 19.3% | 49.1% | ||
| Q3 24 | 16.0% | 52.4% | ||
| Q2 24 | 5.4% | 49.0% | ||
| Q1 24 | 12.4% | 8.0% |
| Q4 25 | 1.2% | 3.1% | ||
| Q3 25 | 1.2% | 1.5% | ||
| Q2 25 | 0.9% | 1.4% | ||
| Q1 25 | 1.1% | 2.0% | ||
| Q4 24 | 1.0% | 2.2% | ||
| Q3 24 | 1.5% | 1.9% | ||
| Q2 24 | 1.2% | 6.0% | ||
| Q1 24 | 1.6% | 1.2% |
| Q4 25 | 1.69× | 8.03× | ||
| Q3 25 | 1.64× | 68.64× | ||
| Q2 25 | 1.28× | 24.25× | ||
| Q1 25 | 1.24× | 2.37× | ||
| Q4 24 | 1.77× | 15.62× | ||
| Q3 24 | 1.42× | 10.94× | ||
| Q2 24 | 0.60× | 8.91× | ||
| Q1 24 | 1.17× | 1.88× |
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
BLD
| Distribution Segment | $755.4M | 51% |
| Residential | $557.9M | 38% |
| All Other Products | $91.9M | 6% |
| Glass And Windows | $51.5M | 3% |
| Rain Gutters | $27.1M | 2% |
OWL
| Credit Platform | $455.0M | 60% |
| GP Strategic Capital Platform | $157.0M | 21% |
| Administrative Service | $87.6M | 12% |
| IPI Partners LLC | $33.8M | 4% |
| Other | $22.2M | 3% |
