vs
Fidelity National Information Services（FIS）とVistra Corp.（VST）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
Vistra Corp.の直近四半期売上が大きい（$4.8B vs $2.8B、Fidelity National Information Servicesの約1.7倍）。Fidelity National Information Servicesの純利益率が高く（18.2% vs 4.8%、差は13.3%）。Vistra Corp.の前年同期比売上増加率が高い（31.2% vs 8.1%）。Fidelity National Information Servicesの直近四半期フリーキャッシュフローが多い（$739.0M vs $596.0M）。過去8四半期でVistra Corp.の売上複合成長率が高い（23.3% vs 6.8%）
Fidelity National Information Services（FIS）は米国発の多国籍企業で、金融テクノロジー分野を主力として多様な金融商品・サービスを提供しています。年間約750億件の取引を処理し、約9兆米ドルの資金移動を支援し、世界2万社以上の顧客にサービスを展開しています。
米国株式コードVSTのVistra Corpは米国テキサス州を本拠とするエネルギー企業で、電力生産、再生可能エネルギー開発、エネルギー小売などの事業を展開しています。なお「Vistra」は香港を拠点とする企業サービス会社を指すケースもあります。
FIS vs VST — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $2.8B | $4.8B |
| 純利益 | $511.0M | $233.0M |
| 粗利率 | 38.3% | — |
| 営業利益率 | 18.8% | 9.9% |
| 純利益率 | 18.2% | 4.8% |
| 売上前年比 | 8.1% | 31.2% |
| 純利益前年比 | 97.3% | -47.2% |
| EPS（希薄化後） | $0.98 | $0.55 |
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 | $2.8B | $4.8B | ||
| Q3 25 | $2.7B | $4.8B | ||
| Q2 25 | $2.6B | $3.8B | ||
| Q1 25 | $2.5B | $4.3B | ||
| Q4 24 | $2.6B | $3.7B | ||
| Q3 24 | $2.6B | $4.3B | ||
| Q2 24 | $2.5B | $3.6B | ||
| Q1 24 | $2.5B | $3.2B |
| Q4 25 | $511.0M | $233.0M | ||
| Q3 25 | $264.0M | $652.0M | ||
| Q2 25 | $-470.0M | $327.0M | ||
| Q1 25 | $77.0M | $-268.0M | ||
| Q4 24 | $259.0M | $441.0M | ||
| Q3 24 | $224.0M | $1.9B | ||
| Q2 24 | $243.0M | $365.0M | ||
| Q1 24 | $724.0M | $-35.0M |
| Q4 25 | 38.3% | — | ||
| Q3 25 | 37.8% | — | ||
| Q2 25 | 36.4% | — | ||
| Q1 25 | 34.7% | — | ||
| Q4 24 | 36.9% | — | ||
| Q3 24 | 38.0% | — | ||
| Q2 24 | 38.2% | — | ||
| Q1 24 | 37.1% | — |
| Q4 25 | 18.8% | 9.9% | ||
| Q3 25 | 16.8% | 21.7% | ||
| Q2 25 | 15.6% | 13.7% | ||
| Q1 25 | 13.7% | -2.8% | ||
| Q4 24 | 18.5% | 16.4% | ||
| Q3 24 | 19.1% | 59.6% | ||
| Q2 24 | 15.2% | 22.5% | ||
| Q1 24 | 14.6% | 2.7% |
| Q4 25 | 18.2% | 4.8% | ||
| Q3 25 | 9.7% | 13.6% | ||
| Q2 25 | -18.0% | 8.7% | ||
| Q1 25 | 3.0% | -6.3% | ||
| Q4 24 | 10.0% | 12.0% | ||
| Q3 24 | 8.7% | 43.5% | ||
| Q2 24 | 9.8% | 10.1% | ||
| Q1 24 | 29.3% | -1.1% |
| Q4 25 | $0.98 | $0.55 | ||
| Q3 25 | $0.50 | $1.75 | ||
| Q2 25 | $-0.90 | $0.81 | ||
| Q1 25 | $0.15 | $-0.93 | ||
| Q4 24 | $0.51 | $1.09 | ||
| Q3 24 | $0.41 | $5.25 | ||
| Q2 24 | $0.44 | $0.90 | ||
| Q1 24 | $1.25 | $-0.24 |
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 | $599.0M | $785.0M |
| 総負債低いほど良い | $9.1B | $15.8B |
| 株主資本純資産 | $13.9B | $5.1B |
| 総資産 | $33.5B | $41.5B |
| 負債/資本比率低いほどレバレッジが低い | 0.65× | 3.11× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $599.0M | $785.0M | ||
| Q3 25 | $571.0M | $602.0M | ||
| Q2 25 | $581.0M | $458.0M | ||
| Q1 25 | $805.0M | $561.0M | ||
| Q4 24 | $834.0M | $1.2B | ||
| Q3 24 | $1.3B | $905.0M | ||
| Q2 24 | $2.1B | $1.6B | ||
| Q1 24 | $3.3B | $1.1B |
| Q4 25 | $9.1B | $15.8B | ||
| Q3 25 | $8.9B | $15.8B | ||
| Q2 25 | $8.9B | $15.5B | ||
| Q1 25 | $8.7B | $15.4B | ||
| Q4 24 | $9.7B | $15.4B | ||
| Q3 24 | $10.5B | $13.9B | ||
| Q2 24 | $10.6B | $13.9B | ||
| Q1 24 | $10.6B | $14.7B |
| Q4 25 | $13.9B | $5.1B | ||
| Q3 25 | $13.9B | $5.2B | ||
| Q2 25 | $14.2B | $4.8B | ||
| Q1 25 | $15.1B | $4.8B | ||
| Q4 24 | $15.7B | $5.6B | ||
| Q3 24 | $16.6B | $5.4B | ||
| Q2 24 | $17.0B | $5.6B | ||
| Q1 24 | $18.0B | $5.7B |
| Q4 25 | $33.5B | $41.5B | ||
| Q3 25 | $33.0B | $38.0B | ||
| Q2 25 | $33.4B | $38.1B | ||
| Q1 25 | $32.8B | $38.2B | ||
| Q4 24 | $33.8B | $37.8B | ||
| Q3 24 | $34.3B | $37.9B | ||
| Q2 24 | $34.6B | $39.1B | ||
| Q1 24 | $35.9B | $38.2B |
| Q4 25 | 0.65× | 3.11× | ||
| Q3 25 | 0.64× | 3.02× | ||
| Q2 25 | 0.63× | 3.22× | ||
| Q1 25 | 0.57× | 3.20× | ||
| Q4 24 | 0.62× | 2.77× | ||
| Q3 24 | 0.63× | 2.56× | ||
| Q2 24 | 0.62× | 2.49× | ||
| Q1 24 | 0.59× | 2.60× |
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 | $758.0M | $1.4B |
| フリーキャッシュフロー営業CF - 設備投資 | $739.0M | $596.0M |
| FCFマージンFCF / 売上 | 26.3% | 12.4% |
| 設備投資強度設備投資 / 売上 | 0.7% | 17.4% |
| キャッシュ転換率営業CF / 純利益 | 1.48× | 6.15× |
| 直近12ヶ月FCF直近4四半期 | $2.5B | $1.3B |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $758.0M | $1.4B | ||
| Q3 25 | $1.0B | $1.5B | ||
| Q2 25 | $382.0M | $572.0M | ||
| Q1 25 | $457.0M | $599.0M | ||
| Q4 24 | $782.0M | $1.4B | ||
| Q3 24 | $641.0M | $1.7B | ||
| Q2 24 | $546.0M | $1.2B | ||
| Q1 24 | $206.0M | $312.0M |
| Q4 25 | $739.0M | $596.0M | ||
| Q3 25 | $952.0M | $1.0B | ||
| Q2 25 | $343.0M | $-118.0M | ||
| Q1 25 | $420.0M | $-169.0M | ||
| Q4 24 | $764.0M | $923.0M | ||
| Q3 24 | $605.0M | $1.0B | ||
| Q2 24 | $530.0M | $698.0M | ||
| Q1 24 | $179.0M | $-153.0M |
| Q4 25 | 26.3% | 12.4% | ||
| Q3 25 | 35.0% | 21.1% | ||
| Q2 25 | 13.1% | -3.1% | ||
| Q1 25 | 16.6% | -4.0% | ||
| Q4 24 | 29.4% | 25.2% | ||
| Q3 24 | 23.5% | 23.4% | ||
| Q2 24 | 21.3% | 19.4% | ||
| Q1 24 | 7.3% | -4.8% |
| Q4 25 | 0.7% | 17.4% | ||
| Q3 25 | 2.2% | 9.6% | ||
| Q2 25 | 1.5% | 18.4% | ||
| Q1 25 | 1.5% | 18.1% | ||
| Q4 24 | 0.7% | 11.7% | ||
| Q3 24 | 1.4% | 15.8% | ||
| Q2 24 | 0.6% | 13.8% | ||
| Q1 24 | 1.1% | 14.7% |
| Q4 25 | 1.48× | 6.15× | ||
| Q3 25 | 3.83× | 2.25× | ||
| Q2 25 | — | 1.75× | ||
| Q1 25 | 5.94× | — | ||
| Q4 24 | 3.02× | 3.07× | ||
| Q3 24 | 2.86× | 0.90× | ||
| Q2 24 | 2.25× | 3.28× | ||
| Q1 24 | 0.28× | — |
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
FIS
| Banking Solutions | $1.6B | 57% |
| Other | $701.0M | 25% |
| Capital Market Solutions | $508.0M | 18% |
VST
| Retail Energy Charge In ERCOT | $2.1B | 43% |
| Retail Energy Charge In Northeast Midwest | $1.2B | 24% |
| East Segment | $1.1B | 24% |
| Hedging Revenue Realized | $170.0M | 4% |
| Revenue From Other Wholesale Contracts | $116.0M | 2% |
| Transferable Production Tax Credit Revenues | $78.0M | 2% |
| West Segment | $77.0M | 2% |
| Intersegment Sales | $25.0M | 1% |
