vs
Evergy（EVRG）とWEC Energy Group（WEC）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
WEC Energy Groupの直近四半期売上が大きい（$2.5B vs $1.3B、Evergyの約2.0倍）。WEC Energy Groupの純利益率が高く（12.5% vs 6.5%、差は6.0%）。WEC Energy Groupの前年同期比売上増加率が高い（11.1% vs 5.3%）。過去8四半期でEvergyの売上複合成長率が高い（0.4% vs -2.7%）
エバジー社は米国の投資家所有の上場公益事業企業で、本社はカンザス州トピカとミズーリ州カンザスシティにある。トピカのウェスター・エナジーとカンザスシティ・パワー&ライトの親会社グレートプレーンズ・エナジーの合併で設立され、カンザス州最大の電力会社として両州の170万人以上の住宅・商業・産業顧客に電力を供給している。
WECエナジーグループは米国ウィスコンシン州ミルウォーキーに本社を置くエネルギー企業です。同社は米国内4州で事業を展開し、計440万人の顧客に電力と天然ガスを供給している北米有数の地域エネルギー事業者です。
EVRG vs WEC — 直接比較
売上が大きい
WEC
2.0倍大きい
$1.3B
売上成長率が高い
WEC
+5.8%の差
5.3%
純利益率が高い
WEC
純利益率が6.0%高い
6.5%
2年売上CAGRが高い
EVRG
2年複合成長率
-2.7%
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $2.5B |
| 純利益 | $84.3M | $316.8M |
| 粗利率 | — | 63.7% |
| 営業利益率 | 18.5% | 17.9% |
| 純利益率 | 6.5% | 12.5% |
| 売上前年比 | 5.3% | 11.1% |
| 純利益前年比 | 7.8% | -30.1% |
| EPS（希薄化後） | $0.35 | — |
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
売上EVRGWEC
| Q4 25 | $1.3B | $2.5B | ||
| Q3 25 | $1.8B | $2.1B | ||
| Q2 25 | $1.4B | $2.0B | ||
| Q1 25 | $1.3B | $3.1B | ||
| Q4 24 | $1.2B | $2.3B | ||
| Q3 24 | $1.8B | $1.9B | ||
| Q2 24 | $1.4B | $1.8B | ||
| Q1 24 | $1.3B | $2.7B |
純利益EVRGWEC
| Q4 25 | $84.3M | $316.8M | ||
| Q3 25 | $475.0M | $270.2M | ||
| Q2 25 | $171.3M | $243.0M | ||
| Q1 25 | $125.0M | $725.5M | ||
| Q4 24 | $78.2M | $453.1M | ||
| Q3 24 | $465.6M | $238.6M | ||
| Q2 24 | $207.0M | $210.0M | ||
| Q1 24 | $122.7M | $622.6M |
粗利率EVRGWEC
| Q4 25 | — | 63.7% | ||
| Q3 25 | — | 71.1% | ||
| Q2 25 | — | 71.6% | ||
| Q1 25 | — | 63.0% | ||
| Q4 24 | — | 67.7% | ||
| Q3 24 | — | 72.1% | ||
| Q2 24 | — | 73.5% | ||
| Q1 24 | — | 65.4% |
営業利益率EVRGWEC
| Q4 25 | 18.5% | 17.9% | ||
| Q3 25 | 37.3% | 21.4% | ||
| Q2 25 | 25.4% | 20.1% | ||
| Q1 25 | 22.5% | 29.8% | ||
| Q4 24 | 18.1% | 25.9% | ||
| Q3 24 | 35.1% | 20.6% | ||
| Q2 24 | 25.4% | 20.6% | ||
| Q1 24 | 20.3% | 30.3% |
純利益率EVRGWEC
| Q4 25 | 6.5% | 12.5% | ||
| Q3 25 | 26.9% | 12.8% | ||
| Q2 25 | 12.6% | 12.1% | ||
| Q1 25 | 9.7% | 23.0% | ||
| Q4 24 | 6.4% | 19.8% | ||
| Q3 24 | 26.0% | 12.8% | ||
| Q2 24 | 14.7% | 11.9% | ||
| Q1 24 | 9.6% | 23.2% |
EPS（希薄化後）EVRGWEC
| Q4 25 | $0.35 | — | ||
| Q3 25 | $2.03 | — | ||
| Q2 25 | $0.74 | — | ||
| Q1 25 | $0.54 | — | ||
| Q4 24 | $0.34 | — | ||
| Q3 24 | $2.02 | — | ||
| Q2 24 | $0.90 | — | ||
| Q1 24 | $0.53 | — |
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 | $19.8M | $27.6M |
| 総負債低いほど良い | — | $20.0B |
| 株主資本純資産 | $10.2B | $14.1B |
| 総資産 | $33.9B | $51.5B |
| 負債/資本比率低いほどレバレッジが低い | — | 1.42× |
8四半期トレンド — 暦四半期で整列
現金・短期投資EVRGWEC
| Q4 25 | $19.8M | $27.6M | ||
| Q3 25 | $27.5M | $51.1M | ||
| Q2 25 | $27.8M | $23.0M | ||
| Q1 25 | $35.3M | $82.2M | ||
| Q4 24 | $22.0M | $9.8M | ||
| Q3 24 | $34.6M | $322.5M | ||
| Q2 24 | $26.1M | $224.0M | ||
| Q1 24 | $63.7M | $38.9M |
総負債EVRGWEC
| Q4 25 | — | $20.0B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $18.9B | ||
| Q3 24 | — | $16.9B | ||
| Q2 24 | — | $16.9B | ||
| Q1 24 | — | $15.4B |
株主資本EVRGWEC
| Q4 25 | $10.2B | $14.1B | ||
| Q3 25 | $10.3B | $14.0B | ||
| Q2 25 | $10.0B | $13.7B | ||
| Q1 25 | $9.9B | $13.4B | ||
| Q4 24 | $10.0B | $12.8B | ||
| Q3 24 | $10.0B | $12.4B | ||
| Q2 24 | $9.7B | $12.4B | ||
| Q1 24 | $9.6B | $12.4B |
総資産EVRGWEC
| Q4 25 | $33.9B | $51.5B | ||
| Q3 25 | $33.4B | $49.8B | ||
| Q2 25 | $32.9B | $48.5B | ||
| Q1 25 | $32.5B | $48.2B | ||
| Q4 24 | $32.3B | $47.4B | ||
| Q3 24 | $32.1B | $45.2B | ||
| Q2 24 | $31.8B | $44.6B | ||
| Q1 24 | $31.3B | $43.9B |
負債/資本比率EVRGWEC
| Q4 25 | — | 1.42× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | — | 1.36× | ||
| Q2 24 | — | 1.36× | ||
| Q1 24 | — | 1.24× |
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 | $334.0M | $424.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $-530.5M | — |
| FCFマージンFCF / 売上 | -41.1% | — |
| 設備投資強度設備投資 / 売上 | 66.9% | — |
| キャッシュ転換率営業CF / 純利益 | 3.96× | 1.34× |
| 直近12ヶ月FCF直近4四半期 | $-751.7M | — |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローEVRGWEC
| Q4 25 | $334.0M | $424.6M | ||
| Q3 25 | $937.7M | $938.9M | ||
| Q2 25 | $323.9M | $853.3M | ||
| Q1 25 | $449.6M | $1.2B | ||
| Q4 24 | $395.6M | $581.8M | ||
| Q3 24 | $953.3M | $729.0M | ||
| Q2 24 | $317.5M | $1.0B | ||
| Q1 24 | $317.3M | $863.6M |
フリーキャッシュフローEVRGWEC
| Q4 25 | $-530.5M | — | ||
| Q3 25 | $225.4M | $-625.7M | ||
| Q2 25 | $-303.4M | $23.9M | ||
| Q1 25 | $-143.2M | $461.5M | ||
| Q4 24 | $-118.6M | — | ||
| Q3 24 | $427.0M | $-67.3M | ||
| Q2 24 | $-360.0M | $343.5M | ||
| Q1 24 | $-301.3M | $419.1M |
FCFマージンEVRGWEC
| Q4 25 | -41.1% | — | ||
| Q3 25 | 12.8% | -29.7% | ||
| Q2 25 | -22.4% | 1.2% | ||
| Q1 25 | -11.1% | 14.7% | ||
| Q4 24 | -9.7% | — | ||
| Q3 24 | 23.9% | -3.6% | ||
| Q2 24 | -25.6% | 19.4% | ||
| Q1 24 | -23.5% | 15.6% |
設備投資強度EVRGWEC
| Q4 25 | 66.9% | — | ||
| Q3 25 | 40.4% | 74.4% | ||
| Q2 25 | 46.3% | 41.3% | ||
| Q1 25 | 45.8% | 22.3% | ||
| Q4 24 | 41.9% | — | ||
| Q3 24 | 29.4% | 42.7% | ||
| Q2 24 | 48.1% | 39.2% | ||
| Q1 24 | 48.3% | 16.6% |
キャッシュ転換率EVRGWEC
| Q4 25 | 3.96× | 1.34× | ||
| Q3 25 | 1.97× | 3.47× | ||
| Q2 25 | 1.89× | 3.51× | ||
| Q1 25 | 3.60× | 1.60× | ||
| Q4 24 | 5.06× | 1.28× | ||
| Q3 24 | 2.05× | 3.06× | ||
| Q2 24 | 1.53× | 4.94× | ||
| Q1 24 | 2.59× | 1.39× |
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
EVRG
| Electric Utility Customer Class Residential | $462.9M | 36% |
| Electric Utility Customer Class Commercial | $447.6M | 35% |
| Electric Utility Customer Class Industrial | $164.1M | 13% |
| Electric Utility Customer Class Transmission | $129.4M | 10% |
| Electric Utility Customer Class Wholesale | $69.7M | 5% |
| Electric Utility Customer Class Other Retail | $12.2M | 1% |
| Electric Utility Customer Class Industrial Steam | $5.7M | 0% |
WEC
| Wisconsin | $1.9B | 73% |
| Illinois | $441.2M | 17% |
| Other States | $165.1M | 7% |
| External Revenues | $74.0M | 3% |
| Otheroperatingrevenues | $8.0M | 0% |
