vs
Graham Holdings Co（GHC）とNGL Energy Partners LP（NGL）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
Graham Holdings Coの直近四半期売上が大きい（$1.3B vs $909.8M、NGL Energy Partners LPの約1.4倍）。Graham Holdings Coの純利益率が高く（8.7% vs 5.2%、差は3.5%）。Graham Holdings Coの前年同期比売上増加率が高い（0.4% vs -41.3%）。NGL Energy Partners LPの直近四半期フリーキャッシュフローが多い（$45.7M vs $5.0M）。過去8四半期でGraham Holdings Coの売上複合成長率が高い（4.2% vs -6.4%）
グラハム・ホールディングスは米国バージニア州アーリントン郡に本社を置き、デラウェア州で設立登記された多角的なコングロマリット持株会社です。かつて『ワシントン・ポスト』紙や『ニューズウィーク』誌を所有していた実績があり、北米市場にて豊富な事業運営経験を持っています。
NGLエナジーパートナーズLPは米国を本拠とする中流エネルギーサービス企業で、原油・天然ガス液・再生可能燃料の輸送・保管・ロジスティクスサービスのほか、上流エネルギー生産者向け水管理ソリューションを提供し、主に北米市場で事業を展開している。
GHC vs NGL — 直接比較
損益計算書 — Q4 FY2025 vs Q3 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $909.8M |
| 純利益 | $108.7M | $47.2M |
| 粗利率 | — | 29.0% |
| 営業利益率 | 3.8% | 12.1% |
| 純利益率 | 8.7% | 5.2% |
| 売上前年比 | 0.4% | -41.3% |
| 純利益前年比 | -80.2% | 249.3% |
| EPS（希薄化後） | $24.76 | — |
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 | $1.3B | $909.8M | ||
| Q3 25 | $1.3B | $674.7M | ||
| Q2 25 | $1.2B | $622.2M | ||
| Q1 25 | $1.2B | $971.1M | ||
| Q4 24 | $1.2B | $982.4M | ||
| Q3 24 | $1.2B | $756.5M | ||
| Q2 24 | $1.2B | $759.2M | ||
| Q1 24 | $1.2B | $1.0B |
| Q4 25 | $108.7M | $47.2M | ||
| Q3 25 | $122.9M | $29.3M | ||
| Q2 25 | $36.7M | $68.9M | ||
| Q1 25 | $23.9M | $13.7M | ||
| Q4 24 | $548.8M | $13.5M | ||
| Q3 24 | $72.5M | $2.5M | ||
| Q2 24 | $-21.0M | $9.7M | ||
| Q1 24 | $124.4M | $-236.8M |
| Q4 25 | — | 29.0% | ||
| Q3 25 | — | 37.6% | ||
| Q2 25 | — | 38.5% | ||
| Q1 25 | — | 26.9% | ||
| Q4 24 | — | 25.1% | ||
| Q3 24 | — | 30.9% | ||
| Q2 24 | — | 29.0% | ||
| Q1 24 | — | 21.8% |
| Q4 25 | 3.8% | 12.1% | ||
| Q3 25 | 5.2% | 14.0% | ||
| Q2 25 | 6.0% | 15.7% | ||
| Q1 25 | 4.1% | 8.4% | ||
| Q4 24 | 5.8% | 8.6% | ||
| Q3 24 | 6.8% | 10.8% | ||
| Q2 24 | 2.2% | 10.8% | ||
| Q1 24 | 3.1% | -9.4% |
| Q4 25 | 8.7% | 5.2% | ||
| Q3 25 | 9.6% | 4.3% | ||
| Q2 25 | 3.0% | 11.1% | ||
| Q1 25 | 2.0% | 1.4% | ||
| Q4 24 | 44.1% | 1.4% | ||
| Q3 24 | 6.0% | 0.3% | ||
| Q2 24 | -1.8% | 1.3% | ||
| Q1 24 | 10.8% | -22.8% |
| Q4 25 | $24.76 | — | ||
| Q3 25 | $27.91 | — | ||
| Q2 25 | $8.35 | — | ||
| Q1 25 | $5.45 | — | ||
| Q4 24 | $124.05 | — | ||
| Q3 24 | $16.42 | — | ||
| Q2 24 | $-4.79 | — | ||
| Q1 24 | $27.72 | — |
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 | $267.0M | $6.5M |
| 総負債低いほど良い | — | $2.9B |
| 株主資本純資産 | $4.8B | — |
| 総資産 | $8.4B | $4.4B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $267.0M | $6.5M | ||
| Q3 25 | $190.8M | $8.7M | ||
| Q2 25 | $176.2M | $5.4M | ||
| Q1 25 | $156.7M | $13.5M | ||
| Q4 24 | $260.9M | $5.7M | ||
| Q3 24 | $244.4M | $4.5M | ||
| Q2 24 | $140.7M | $5.3M | ||
| Q1 24 | $130.9M | $38.9M |
| Q4 25 | — | $2.9B | ||
| Q3 25 | — | $2.9B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $2.9B |
| Q4 25 | $4.8B | — | ||
| Q3 25 | $4.5B | — | ||
| Q2 25 | $4.4B | — | ||
| Q1 25 | $4.3B | — | ||
| Q4 24 | $4.3B | — | ||
| Q3 24 | $4.0B | — | ||
| Q2 24 | $4.0B | — | ||
| Q1 24 | $4.0B | — |
| Q4 25 | $8.4B | $4.4B | ||
| Q3 25 | $7.9B | $4.3B | ||
| Q2 25 | $7.6B | $4.2B | ||
| Q1 25 | $7.6B | $4.6B | ||
| Q4 24 | $7.7B | $4.8B | ||
| Q3 24 | $7.4B | $4.9B | ||
| Q2 24 | $7.2B | $4.8B | ||
| Q1 24 | $7.3B | $5.0B |
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 | $28.3M | $182.3M |
| フリーキャッシュフロー営業CF - 設備投資 | $5.0M | $45.7M |
| FCFマージンFCF / 売上 | 0.4% | 5.0% |
| 設備投資強度設備投資 / 売上 | 1.9% | 15.0% |
| キャッシュ転換率営業CF / 純利益 | 0.26× | 3.86× |
| 直近12ヶ月FCF直近4四半期 | $275.3M | $126.7M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $28.3M | $182.3M | ||
| Q3 25 | $178.1M | $40.5M | ||
| Q2 25 | $94.8M | $33.2M | ||
| Q1 25 | $46.0M | $155.0M | ||
| Q4 24 | $116.3M | $153.8M | ||
| Q3 24 | $237.6M | $6.7M | ||
| Q2 24 | $52.0M | $-18.1M | ||
| Q1 24 | $1.1M | $152.2M |
| Q4 25 | $5.0M | $45.7M | ||
| Q3 25 | $161.8M | $9.5M | ||
| Q2 25 | $78.0M | $11.1M | ||
| Q1 25 | $30.5M | $60.4M | ||
| Q4 24 | $91.1M | $152.1M | ||
| Q3 24 | $219.4M | $-82.9M | ||
| Q2 24 | $33.7M | $-78.0M | ||
| Q1 24 | $-20.2M | $119.8M |
| Q4 25 | 0.4% | 5.0% | ||
| Q3 25 | 12.6% | 1.4% | ||
| Q2 25 | 6.4% | 1.8% | ||
| Q1 25 | 2.6% | 6.2% | ||
| Q4 24 | 7.3% | 15.5% | ||
| Q3 24 | 18.2% | -11.0% | ||
| Q2 24 | 2.8% | -10.3% | ||
| Q1 24 | -1.8% | 11.5% |
| Q4 25 | 1.9% | 15.0% | ||
| Q3 25 | 1.3% | 4.6% | ||
| Q2 25 | 1.4% | 3.6% | ||
| Q1 25 | 1.3% | 9.7% | ||
| Q4 24 | 2.0% | 0.2% | ||
| Q3 24 | 1.5% | 11.8% | ||
| Q2 24 | 1.5% | 7.9% | ||
| Q1 24 | 1.8% | 3.1% |
| Q4 25 | 0.26× | 3.86× | ||
| Q3 25 | 1.45× | 1.38× | ||
| Q2 25 | 2.58× | 0.48× | ||
| Q1 25 | 1.93× | 11.29× | ||
| Q4 24 | 0.21× | 11.39× | ||
| Q3 24 | 3.28× | 2.74× | ||
| Q2 24 | — | -1.87× | ||
| Q1 24 | 0.01× | — |
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
GHC
| Products | $602.7M | 48% |
| Kaplan International | $251.9M | 20% |
| Manufacturing | $117.8M | 9% |
| Television Broadcasting | $110.5M | 9% |
| Higher Education | $83.8M | 7% |
| Supplemental Education | $74.9M | 6% |
| Related Party | $4.4M | 0% |
NGL
| Water Solutions Segment | $208.6M | 23% |
| Services | $193.3M | 21% |
| Butane | $192.5M | 21% |
| Service Fees | $182.8M | 20% |
| Public Utilities Inventory Propane | $93.9M | 10% |
| Crude Oil | $23.3M | 3% |
| Crude Oil Transportation And Other | $6.5M | 1% |
| Liquids Logistics Segment | $2.5M | 0% |
| Crude Oil Logistics Segment | $1.2M | 0% |
