vs
EZCORP INC（EZPW）とSUBURBAN PROPANE PARTNERS LP（SPH）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
EZCORP INCの直近四半期売上が大きい（$382.0M vs $370.4M、SUBURBAN PROPANE PARTNERS LPの約1.0倍）。SUBURBAN PROPANE PARTNERS LPの純利益率が高く（12.4% vs 11.6%、差は0.8%）。EZCORP INCの前年同期比売上増加率が高い（19.3% vs -0.8%）。EZCORP INCの直近四半期フリーキャッシュフローが多い（$31.7M vs $-67.5M）。過去8四半期でEZCORP INCの売上複合成長率が高い（15.6% vs -13.8%）
EZCORPはアメリカ合衆国テキサス州オースティンを本拠とする質屋運営企業です。アメリカ全土およびラテンアメリカで事業を展開しており、Cash America Internationalに次いでアメリカで2番目に規模の大きい質屋運営業者で、ナスダックに上場しています。
Suburban Propane Partners LPは米国の大手エネルギー流通企業で、プロパンガス、天然ガス、暖房用油を中心に幅広いエネルギー製品を取り扱い、住宅、商業施設、工場、農業従事者向けにHVACシステムの設置・保守・修理サービスも提供しています。
EZPW vs SPH — 直接比較
損益計算書 — Q1 2026 vs Q1 2026
| 指標 | | |
|---|---|---|
| 売上 | $382.0M | $370.4M |
| 純利益 | $44.3M | $45.8M |
| 粗利率 | 58.4% | 64.7% |
| 営業利益率 | 15.9% | 18.3% |
| 純利益率 | 11.6% | 12.4% |
| 売上前年比 | 19.3% | -0.8% |
| 純利益前年比 | 42.8% | 135.7% |
| EPS（希薄化後） | $0.55 | $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 | $382.0M | $370.4M | ||
| Q3 25 | $336.8M | $211.4M | ||
| Q2 25 | $311.0M | $260.1M | ||
| Q1 25 | $306.3M | $587.7M | ||
| Q4 24 | $320.2M | $373.3M | ||
| Q3 24 | $294.6M | $208.6M | ||
| Q2 24 | $281.4M | $254.6M | ||
| Q1 24 | $285.6M | $498.1M |
| Q4 25 | $44.3M | $45.8M | ||
| Q3 25 | $26.7M | $-35.1M | ||
| Q2 25 | $26.5M | $-14.8M | ||
| Q1 25 | $25.4M | $137.1M | ||
| Q4 24 | $31.0M | $19.4M | ||
| Q3 24 | $15.2M | $-44.6M | ||
| Q2 24 | $17.9M | $-17.2M | ||
| Q1 24 | $21.5M | $111.5M |
| Q4 25 | 58.4% | 64.7% | ||
| Q3 25 | 59.0% | 64.7% | ||
| Q2 25 | 59.1% | 61.7% | ||
| Q1 25 | 58.3% | 58.8% | ||
| Q4 24 | 57.9% | 60.6% | ||
| Q3 24 | 59.5% | 59.4% | ||
| Q2 24 | 59.2% | 62.9% | ||
| Q1 24 | 58.7% | 61.8% |
| Q4 25 | 15.9% | 18.3% | ||
| Q3 25 | 11.0% | -7.9% | ||
| Q2 25 | 11.6% | 2.1% | ||
| Q1 25 | 11.2% | 27.0% | ||
| Q4 24 | 13.1% | 15.8% | ||
| Q3 24 | 8.8% | -10.8% | ||
| Q2 24 | 7.9% | 3.2% | ||
| Q1 24 | 9.6% | 27.5% |
| Q4 25 | 11.6% | 12.4% | ||
| Q3 25 | 7.9% | -16.6% | ||
| Q2 25 | 8.5% | -5.7% | ||
| Q1 25 | 8.3% | 23.3% | ||
| Q4 24 | 9.7% | 5.2% | ||
| Q3 24 | 5.2% | -21.4% | ||
| Q2 24 | 6.4% | -6.8% | ||
| Q1 24 | 7.5% | 22.4% |
| Q4 25 | $0.55 | $0.69 | ||
| Q3 25 | $0.35 | $-0.55 | ||
| Q2 25 | $0.34 | $-0.23 | ||
| Q1 25 | $0.33 | $2.10 | ||
| Q4 24 | $0.40 | $0.30 | ||
| Q3 24 | $0.20 | $-0.69 | ||
| Q2 24 | $0.25 | $-0.27 | ||
| Q1 24 | $0.29 | $1.72 |
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 | $465.9M | $1.3M |
| 総負債低いほど良い | $518.6M | $1.3B |
| 株主資本純資産 | $1.1B | — |
| 総資産 | $2.0B | $2.4B |
| 負債/資本比率低いほどレバレッジが低い | 0.48× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $465.9M | $1.3M | ||
| Q3 25 | $469.5M | $405.0K | ||
| Q2 25 | $472.1M | $1.3M | ||
| Q1 25 | $505.2M | $3.9M | ||
| Q4 24 | $174.5M | $4.4M | ||
| Q3 24 | $170.5M | $3.2M | ||
| Q2 24 | $218.0M | $4.9M | ||
| Q1 24 | $229.1M | $4.4M |
| Q4 25 | $518.6M | $1.3B | ||
| Q3 25 | $518.1M | $1.2B | ||
| Q2 25 | $517.6M | $1.2B | ||
| Q1 25 | $620.5M | $1.3B | ||
| Q4 24 | $327.7M | $1.3B | ||
| Q3 24 | $327.3M | $1.2B | ||
| Q2 24 | $361.3M | $1.2B | ||
| Q1 24 | $360.9M | $1.2B |
| Q4 25 | $1.1B | — | ||
| Q3 25 | $1.0B | — | ||
| Q2 25 | $990.1M | — | ||
| Q1 25 | $851.6M | — | ||
| Q4 24 | $823.9M | — | ||
| Q3 24 | $804.6M | — | ||
| Q2 24 | $801.5M | — | ||
| Q1 24 | $800.4M | — |
| Q4 25 | $2.0B | $2.4B | ||
| Q3 25 | $2.0B | $2.3B | ||
| Q2 25 | $1.9B | $2.3B | ||
| Q1 25 | $1.8B | $2.4B | ||
| Q4 24 | $1.5B | $2.4B | ||
| Q3 24 | $1.5B | $2.3B | ||
| Q2 24 | $1.5B | $2.3B | ||
| Q1 24 | $1.5B | $2.3B |
| Q4 25 | 0.48× | — | ||
| Q3 25 | 0.51× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.73× | — | ||
| Q4 24 | 0.40× | — | ||
| Q3 24 | 0.41× | — | ||
| Q2 24 | 0.45× | — | ||
| Q1 24 | 0.45× | — |
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 | $39.1M | $-47.7M |
| フリーキャッシュフロー営業CF - 設備投資 | $31.7M | $-67.5M |
| FCFマージンFCF / 売上 | 8.3% | -18.2% |
| 設備投資強度設備投資 / 売上 | 2.0% | 5.3% |
| キャッシュ転換率営業CF / 純利益 | 0.88× | -1.04× |
| 直近12ヶ月FCF直近4四半期 | $121.7M | $61.9M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $39.1M | $-47.7M | ||
| Q3 25 | $51.3M | $41.8M | ||
| Q2 25 | $34.8M | $95.5M | ||
| Q1 25 | $36.9M | $40.1M | ||
| Q4 24 | $26.0M | $8.8M | ||
| Q3 24 | $43.3M | $36.8M | ||
| Q2 24 | $33.7M | $61.4M | ||
| Q1 24 | $15.1M | $75.1M |
| Q4 25 | $31.7M | $-67.5M | ||
| Q3 25 | $35.7M | $27.7M | ||
| Q2 25 | $25.7M | $80.9M | ||
| Q1 25 | $28.6M | $20.8M | ||
| Q4 24 | $20.4M | $-15.1M | ||
| Q3 24 | $24.4M | $17.7M | ||
| Q2 24 | $30.5M | $46.8M | ||
| Q1 24 | $8.6M | $60.6M |
| Q4 25 | 8.3% | -18.2% | ||
| Q3 25 | 10.6% | 13.1% | ||
| Q2 25 | 8.3% | 31.1% | ||
| Q1 25 | 9.3% | 3.5% | ||
| Q4 24 | 6.4% | -4.0% | ||
| Q3 24 | 8.3% | 8.5% | ||
| Q2 24 | 10.8% | 18.4% | ||
| Q1 24 | 3.0% | 12.2% |
| Q4 25 | 2.0% | 5.3% | ||
| Q3 25 | 4.6% | 6.7% | ||
| Q2 25 | 2.9% | 5.6% | ||
| Q1 25 | 2.7% | 3.3% | ||
| Q4 24 | 1.8% | 6.4% | ||
| Q3 24 | 6.4% | 9.1% | ||
| Q2 24 | 1.1% | 5.8% | ||
| Q1 24 | 2.3% | 2.9% |
| Q4 25 | 0.88× | -1.04× | ||
| Q3 25 | 1.92× | — | ||
| Q2 25 | 1.31× | — | ||
| Q1 25 | 1.45× | 0.29× | ||
| Q4 24 | 0.84× | 0.45× | ||
| Q3 24 | 2.85× | — | ||
| Q2 24 | 1.88× | — | ||
| Q1 24 | 0.70× | 0.67× |
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
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
SPH
| Propane | $326.4M | 88% |
| Other Sales Revenue Net | $19.9M | 5% |
| Fuel Oil And Refined Fuels | $18.2M | 5% |
| Natural Gas And Electricity | $5.9M | 2% |
| Wholesale | $4.1M | 1% |
