vs
F5, Inc.（FFIV）とSERVICE CORP INTERNATIONAL（SCI）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
SERVICE CORP INTERNATIONALの直近四半期売上が大きい（$1.1B vs $822.5M、F5, Inc.の約1.4倍）。F5, Inc.の純利益率が高く（21.9% vs 14.3%、差は7.6%）。F5, Inc.の前年同期比売上増加率が高い（7.3% vs 1.7%）。F5, Inc.の直近四半期フリーキャッシュフローが多い（$149.5M vs $87.2M）。過去8四半期でF5, Inc.の売上複合成長率が高い（9.9% vs 3.1%）
F5, Inc.は米国のテクノロジー企業で、アプリケーションセキュリティ、マルチクラウド管理、オンライン詐欺対策、アプリケーションデリバリーネットワーク（ADN）を専門とし、アプリの可用性・パフォーマンス向上、ネットワークセキュリティ、アクセス認可管理などのソリューションも提供しています。
国際流通サービス有限会社（IDS）は英国の郵便・宅配便サービス事業者です。2013年に英国政府がロイヤルメールの持株会社として設立し、過半数の株式がロンドン証券取引所で売却され、当時政府は30%の株式を保有していました。2025年4月現在、ダニエル・クレティンスキー所有のチェコEPグループが同社を保有・運営しています。
FFIV vs SCI — 直接比較
損益計算書 — Q1 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $822.5M | $1.1B |
| 純利益 | $180.1M | $159.4M |
| 粗利率 | 81.5% | 28.0% |
| 営業利益率 | 26.0% | 24.8% |
| 純利益率 | 21.9% | 14.3% |
| 売上前年比 | 7.3% | 1.7% |
| 純利益前年比 | 8.2% | 5.3% |
| EPS（希薄化後） | $3.10 | $1.13 |
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 | $822.5M | $1.1B | ||
| Q3 25 | $810.1M | $1.1B | ||
| Q2 25 | $780.4M | $1.1B | ||
| Q1 25 | $731.1M | $1.1B | ||
| Q4 24 | $766.5M | $1.1B | ||
| Q3 24 | $746.7M | $1.0B | ||
| Q2 24 | $695.5M | $1.0B | ||
| Q1 24 | $681.4M | $1.0B |
| Q4 25 | $180.1M | $159.4M | ||
| Q3 25 | $190.5M | $117.5M | ||
| Q2 25 | $189.9M | $122.9M | ||
| Q1 25 | $145.5M | $142.9M | ||
| Q4 24 | $166.4M | $151.4M | ||
| Q3 24 | $165.3M | $117.8M | ||
| Q2 24 | $144.1M | $118.2M | ||
| Q1 24 | $119.0M | $131.3M |
| Q4 25 | 81.5% | 28.0% | ||
| Q3 25 | 82.2% | 25.1% | ||
| Q2 25 | 81.0% | 25.5% | ||
| Q1 25 | 80.7% | 27.1% | ||
| Q4 24 | 81.7% | 28.0% | ||
| Q3 24 | 80.8% | 24.9% | ||
| Q2 24 | 80.4% | 24.9% | ||
| Q1 24 | 79.3% | 26.2% |
| Q4 25 | 26.0% | 24.8% | ||
| Q3 25 | 25.4% | 21.4% | ||
| Q2 25 | 25.2% | 21.1% | ||
| Q1 25 | 21.7% | 23.4% | ||
| Q4 24 | 26.8% | 24.0% | ||
| Q3 24 | 25.6% | 20.9% | ||
| Q2 24 | 23.4% | 21.4% | ||
| Q1 24 | 20.5% | 22.2% |
| Q4 25 | 21.9% | 14.3% | ||
| Q3 25 | 23.5% | 11.1% | ||
| Q2 25 | 24.3% | 11.5% | ||
| Q1 25 | 19.9% | 13.3% | ||
| Q4 24 | 21.7% | 13.8% | ||
| Q3 24 | 22.1% | 11.6% | ||
| Q2 24 | 20.7% | 11.4% | ||
| Q1 24 | 17.5% | 12.6% |
| Q4 25 | $3.10 | $1.13 | ||
| Q3 25 | $3.25 | $0.83 | ||
| Q2 25 | $3.25 | $0.86 | ||
| Q1 25 | $2.48 | $0.98 | ||
| Q4 24 | $2.82 | $1.02 | ||
| Q3 24 | $2.79 | $0.81 | ||
| Q2 24 | $2.44 | $0.81 | ||
| Q1 24 | $2.00 | $0.89 |
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 | $1.2B | $243.6M |
| 総負債低いほど良い | — | $5.1B |
| 株主資本純資産 | $3.5B | $1.6B |
| 総資産 | $6.3B | $18.7B |
| 負債/資本比率低いほどレバレッジが低い | — | 3.10× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.2B | $243.6M | ||
| Q3 25 | $1.3B | $241.3M | ||
| Q2 25 | $1.4B | $255.4M | ||
| Q1 25 | $1.3B | $227.2M | ||
| Q4 24 | $1.2B | $218.8M | ||
| Q3 24 | $1.1B | $185.4M | ||
| Q2 24 | $935.6M | $184.4M | ||
| Q1 24 | $903.5M | $205.6M |
| Q4 25 | — | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | — | $4.7B | ||
| Q1 24 | — | $4.6B |
| Q4 25 | $3.5B | $1.6B | ||
| Q3 25 | $3.6B | $1.6B | ||
| Q2 25 | $3.5B | $1.6B | ||
| Q1 25 | $3.3B | $1.7B | ||
| Q4 24 | $3.2B | $1.7B | ||
| Q3 24 | $3.1B | $1.6B | ||
| Q2 24 | $3.0B | $1.5B | ||
| Q1 24 | $2.9B | $1.6B |
| Q4 25 | $6.3B | $18.7B | ||
| Q3 25 | $6.3B | $18.4B | ||
| Q2 25 | $6.1B | $18.0B | ||
| Q1 25 | $5.9B | $17.3B | ||
| Q4 24 | $5.9B | $17.4B | ||
| Q3 24 | $5.6B | $17.4B | ||
| Q2 24 | $5.4B | $16.8B | ||
| Q1 24 | $5.4B | $16.7B |
| Q4 25 | — | 3.10× | ||
| Q3 25 | — | 3.17× | ||
| Q2 25 | — | 3.19× | ||
| Q1 25 | — | 2.87× | ||
| Q4 24 | — | 2.83× | ||
| Q3 24 | — | 2.92× | ||
| Q2 24 | — | 3.05× | ||
| Q1 24 | — | 2.90× |
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 | $159.2M | $212.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $149.5M | $87.2M |
| FCFマージンFCF / 売上 | 18.2% | 7.8% |
| 設備投資強度設備投資 / 売上 | 1.2% | 11.3% |
| キャッシュ転換率営業CF / 純利益 | 0.88× | 1.34× |
| 直近12ヶ月FCF直近4四半期 | $861.2M | $554.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $159.2M | $212.9M | ||
| Q3 25 | $208.1M | $252.3M | ||
| Q2 25 | $282.2M | $166.4M | ||
| Q1 25 | $256.6M | $311.1M | ||
| Q4 24 | $202.8M | $264.1M | ||
| Q3 24 | $246.5M | $263.8M | ||
| Q2 24 | $159.0M | $196.9M | ||
| Q1 24 | $221.6M | $220.1M |
| Q4 25 | $149.5M | $87.2M | ||
| Q3 25 | $191.9M | $150.7M | ||
| Q2 25 | $273.7M | $83.4M | ||
| Q1 25 | $246.1M | $233.0M | ||
| Q4 24 | $194.7M | $151.8M | ||
| Q3 24 | $240.4M | $162.8M | ||
| Q2 24 | $153.1M | $100.8M | ||
| Q1 24 | $212.2M | $140.3M |
| Q4 25 | 18.2% | 7.8% | ||
| Q3 25 | 23.7% | 14.2% | ||
| Q2 25 | 35.1% | 7.8% | ||
| Q1 25 | 33.7% | 21.7% | ||
| Q4 24 | 25.4% | 13.9% | ||
| Q3 24 | 32.2% | 16.1% | ||
| Q2 24 | 22.0% | 9.7% | ||
| Q1 24 | 31.1% | 13.4% |
| Q4 25 | 1.2% | 11.3% | ||
| Q3 25 | 2.0% | 9.6% | ||
| Q2 25 | 1.1% | 7.8% | ||
| Q1 25 | 1.4% | 7.3% | ||
| Q4 24 | 1.1% | 10.3% | ||
| Q3 24 | 0.8% | 10.0% | ||
| Q2 24 | 0.8% | 9.3% | ||
| Q1 24 | 1.4% | 7.6% |
| Q4 25 | 0.88× | 1.34× | ||
| Q3 25 | 1.09× | 2.15× | ||
| Q2 25 | 1.49× | 1.35× | ||
| Q1 25 | 1.76× | 2.18× | ||
| Q4 24 | 1.22× | 1.75× | ||
| Q3 24 | 1.49× | 2.24× | ||
| Q2 24 | 1.10× | 1.67× | ||
| Q1 24 | 1.86× | 1.68× |
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
FFIV
| Services | $412.2M | 50% |
| Products | $410.3M | 50% |
SCI
| Cemetery | $510.9M | 46% |
| Funeral Matured Preneed Revenue | $196.5M | 18% |
| Cemetery Recognized Preneed Merchandise And Service Revenue | $107.4M | 10% |
| Cemetery Atneed Revenue | $104.9M | 9% |
| CA | $56.4M | 5% |
| Funeral Other Revenue | $54.6M | 5% |
| Cemetery Other Revenue | $40.2M | 4% |
| Nonfuneral Home Revenue | $28.1M | 3% |
| Non Funeral Home Preneed Sales Revenue | $22.0M | 2% |
