vs
Brown & Brown（BRO）とPrimoris Services Corp（PRIM）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
Primoris Services Corpの直近四半期売上が大きい（$1.9B vs $1.6B、Brown & Brownの約1.2倍）。Brown & Brownの純利益率が高く（16.5% vs 2.8%、差は13.7%）。Brown & Brownの前年同期比売上増加率が高い（35.8% vs 6.7%）。Brown & Brownの直近四半期フリーキャッシュフローが多い（$424.0M vs $121.1M）。過去8四半期でPrimoris Services Corpの売上複合成長率が高い（14.7% vs 13.0%）
ブラウン&ブラウン社は米国フロリダ州デイトナビーチに本社を置く保険ブローカー企業で、米国最大級の独立系保険仲介業者の1つです。企業、政府機関、専門団体、業界団体、個人顧客にリスクマネジメントソリューション、保険商品及び関連サービスを提供しています。
Primoris Services Corporationは米国に本社を置く上場の専門建設・インフラ企業で、天然ガスパイプライン、上下水道管路事業を主力としています。2014年にはフォーチュン1000にランクインしており、北米のエネルギー・生活インフラ分野で豊富な実績を有しています。
BRO vs PRIM — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.6B | $1.9B |
| 純利益 | $265.0M | $51.7M |
| 粗利率 | — | 9.4% |
| 営業利益率 | — | 4.2% |
| 純利益率 | 16.5% | 2.8% |
| 売上前年比 | 35.8% | 6.7% |
| 純利益前年比 | 26.8% | -4.2% |
| EPS（希薄化後） | $0.55 | $0.94 |
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 | $1.6B | $1.9B | ||
| Q3 25 | $1.6B | $2.2B | ||
| Q2 25 | $1.3B | $1.9B | ||
| Q1 25 | $1.4B | $1.6B | ||
| Q4 24 | $1.2B | $1.7B | ||
| Q3 24 | $1.2B | $1.6B | ||
| Q2 24 | $1.2B | $1.6B | ||
| Q1 24 | $1.3B | $1.4B |
| Q4 25 | $265.0M | $51.7M | ||
| Q3 25 | $227.0M | $94.6M | ||
| Q2 25 | $231.0M | $84.3M | ||
| Q1 25 | $331.0M | $44.2M | ||
| Q4 24 | $209.0M | $54.0M | ||
| Q3 24 | $234.0M | $58.4M | ||
| Q2 24 | $257.0M | $49.5M | ||
| Q1 24 | $293.0M | $18.9M |
| Q4 25 | — | 9.4% | ||
| Q3 25 | — | 10.8% | ||
| Q2 25 | — | 12.3% | ||
| Q1 25 | — | 10.4% | ||
| Q4 24 | — | 10.6% | ||
| Q3 24 | — | 12.0% | ||
| Q2 24 | — | 11.9% | ||
| Q1 24 | — | 9.4% |
| Q4 25 | — | 4.2% | ||
| Q3 25 | — | 6.3% | ||
| Q2 25 | — | 6.7% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | 23.3% | 5.0% | ||
| Q3 24 | 26.7% | 6.0% | ||
| Q2 24 | 29.4% | 5.5% | ||
| Q1 24 | 28.9% | 3.1% |
| Q4 25 | 16.5% | 2.8% | ||
| Q3 25 | 14.1% | 4.3% | ||
| Q2 25 | 18.0% | 4.5% | ||
| Q1 25 | 23.6% | 2.7% | ||
| Q4 24 | 17.7% | 3.1% | ||
| Q3 24 | 19.7% | 3.5% | ||
| Q2 24 | 21.8% | 3.2% | ||
| Q1 24 | 23.3% | 1.3% |
| Q4 25 | $0.55 | $0.94 | ||
| Q3 25 | $0.68 | $1.73 | ||
| Q2 25 | $0.78 | $1.54 | ||
| Q1 25 | $1.15 | $0.81 | ||
| Q4 24 | $0.73 | $0.98 | ||
| Q3 24 | $0.81 | $1.07 | ||
| Q2 24 | $0.90 | $0.91 | ||
| Q1 24 | $1.02 | $0.35 |
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 | $1.1B | $535.5M |
| 総負債低いほど良い | $7.6B | $469.9M |
| 株主資本純資産 | $12.6B | $1.7B |
| 総資産 | $30.0B | $4.4B |
| 負債/資本比率低いほどレバレッジが低い | 0.61× | 0.28× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.1B | $535.5M | ||
| Q3 25 | $1.2B | $431.4M | ||
| Q2 25 | $8.9B | $390.3M | ||
| Q1 25 | $669.0M | $351.6M | ||
| Q4 24 | $685.0M | $455.8M | ||
| Q3 24 | $968.0M | $352.7M | ||
| Q2 24 | $1.1B | $207.4M | ||
| Q1 24 | $591.0M | $177.6M |
| Q4 25 | $7.6B | $469.9M | ||
| Q3 25 | $7.7B | $486.0M | ||
| Q2 25 | $7.5B | $603.1M | ||
| Q1 25 | $3.8B | $612.0M | ||
| Q4 24 | $3.8B | $734.8M | ||
| Q3 24 | $3.6B | $903.7M | ||
| Q2 24 | $4.1B | $933.0M | ||
| Q1 24 | $3.9B | $951.7M |
| Q4 25 | $12.6B | $1.7B | ||
| Q3 25 | $12.4B | $1.6B | ||
| Q2 25 | $11.6B | $1.5B | ||
| Q1 25 | $6.8B | $1.4B | ||
| Q4 24 | $6.4B | $1.4B | ||
| Q3 24 | $6.5B | $1.4B | ||
| Q2 24 | $6.0B | $1.3B | ||
| Q1 24 | $5.8B | $1.2B |
| Q4 25 | $30.0B | $4.4B | ||
| Q3 25 | $29.4B | $4.6B | ||
| Q2 25 | $25.6B | $4.5B | ||
| Q1 25 | $16.8B | $4.2B | ||
| Q4 24 | $17.6B | $4.2B | ||
| Q3 24 | $17.5B | $4.2B | ||
| Q2 24 | $15.9B | $4.0B | ||
| Q1 24 | $14.8B | $4.0B |
| Q4 25 | 0.61× | 0.28× | ||
| Q3 25 | 0.62× | 0.30× | ||
| Q2 25 | 0.65× | 0.39× | ||
| Q1 25 | 0.56× | 0.42× | ||
| Q4 24 | 0.59× | 0.52× | ||
| Q3 24 | 0.55× | 0.67× | ||
| Q2 24 | 0.68× | 0.72× | ||
| Q1 24 | 0.67× | 0.76× |
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 | $444.0M | $142.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $424.0M | $121.1M |
| FCFマージンFCF / 売上 | 26.4% | 6.5% |
| 設備投資強度設備投資 / 売上 | 1.2% | 1.2% |
| キャッシュ転換率営業CF / 純利益 | 1.68× | 2.76× |
| 直近12ヶ月FCF直近4四半期 | $1.4B | $340.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $444.0M | $142.9M | ||
| Q3 25 | $468.0M | $182.9M | ||
| Q2 25 | $325.0M | $78.5M | ||
| Q1 25 | $213.0M | $66.2M | ||
| Q4 24 | $361.0M | $298.3M | ||
| Q3 24 | $440.0M | $222.5M | ||
| Q2 24 | $360.0M | $16.1M | ||
| Q1 24 | $13.0M | $-28.5M |
| Q4 25 | $424.0M | $121.1M | ||
| Q3 25 | $452.0M | $148.4M | ||
| Q2 25 | $310.0M | $45.3M | ||
| Q1 25 | $196.0M | $25.6M | ||
| Q4 24 | $341.0M | $270.0M | ||
| Q3 24 | $417.0M | $158.8M | ||
| Q2 24 | $334.0M | $-8.1M | ||
| Q1 24 | $0 | $-38.9M |
| Q4 25 | 26.4% | 6.5% | ||
| Q3 25 | 28.1% | 6.8% | ||
| Q2 25 | 24.1% | 2.4% | ||
| Q1 25 | 14.0% | 1.6% | ||
| Q4 24 | 28.8% | 15.5% | ||
| Q3 24 | 35.2% | 9.6% | ||
| Q2 24 | 28.4% | -0.5% | ||
| Q1 24 | 0.0% | -2.8% |
| Q4 25 | 1.2% | 1.2% | ||
| Q3 25 | 1.0% | 1.6% | ||
| Q2 25 | 1.2% | 1.8% | ||
| Q1 25 | 1.2% | 2.5% | ||
| Q4 24 | 1.7% | 1.6% | ||
| Q3 24 | 1.9% | 3.9% | ||
| Q2 24 | 2.2% | 1.5% | ||
| Q1 24 | 1.0% | 0.7% |
| Q4 25 | 1.68× | 2.76× | ||
| Q3 25 | 2.06× | 1.93× | ||
| Q2 25 | 1.41× | 0.93× | ||
| Q1 25 | 0.64× | 1.50× | ||
| Q4 24 | 1.73× | 5.53× | ||
| Q3 24 | 1.88× | 3.81× | ||
| Q2 24 | 1.40× | 0.32× | ||
| Q1 24 | 0.04× | -1.50× |
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
BRO
| US | $1.4B | 87% |
| GB | $147.0M | 9% |
| Profit Sharing Contingent Commission Revenue | $33.0M | 2% |
| Other Supplemental Commissions Revenue | $25.0M | 2% |
PRIM
| Energy Segment | $1.2B | 64% |
| Unit Price Contracts | $473.7M | 25% |
| Cost Reimbursable Contracts | $121.3M | 7% |
| Other | $74.9M | 4% |
