vs
Graham Holdings Co（GHC）とPrimoris Services Corp（PRIM）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
Primoris Services Corpの直近四半期売上が大きい（$1.9B vs $1.3B、Graham Holdings Coの約1.5倍）。Graham Holdings Coの純利益率が高く（8.7% vs 2.8%、差は5.9%）。Primoris Services Corpの前年同期比売上増加率が高い（6.7% vs 0.4%）。Primoris Services Corpの直近四半期フリーキャッシュフローが多い（$121.1M vs $5.0M）。過去8四半期でPrimoris Services Corpの売上複合成長率が高い（14.7% vs 4.2%）
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。
Primoris Services Corporationは米国に本社を置く上場の専門建設・インフラ企業で、天然ガスパイプライン、上下水道管路事業を主力としています。2014年にはフォーチュン1000にランクインしており、北米のエネルギー・生活インフラ分野で豊富な実績を有しています。
GHC vs PRIM — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $1.9B |
| 純利益 | $108.7M | $51.7M |
| 粗利率 | — | 9.4% |
| 営業利益率 | 3.8% | 4.2% |
| 純利益率 | 8.7% | 2.8% |
| 売上前年比 | 0.4% | 6.7% |
| 純利益前年比 | -80.2% | -4.2% |
| EPS（希薄化後） | $24.76 | $0.94 |
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 | $1.9B | ||
| Q3 25 | $1.3B | $2.2B | ||
| Q2 25 | $1.2B | $1.9B | ||
| Q1 25 | $1.2B | $1.6B | ||
| Q4 24 | $1.2B | $1.7B | ||
| Q3 24 | $1.2B | $1.6B | ||
| Q2 24 | $1.2B | $1.6B | ||
| Q1 24 | $1.2B | $1.4B |
| Q4 25 | $108.7M | $51.7M | ||
| Q3 25 | $122.9M | $94.6M | ||
| Q2 25 | $36.7M | $84.3M | ||
| Q1 25 | $23.9M | $44.2M | ||
| Q4 24 | $548.8M | $54.0M | ||
| Q3 24 | $72.5M | $58.4M | ||
| Q2 24 | $-21.0M | $49.5M | ||
| Q1 24 | $124.4M | $18.9M |
| Q4 25 | — | 9.4% | ||
| Q3 25 | — | 10.8% | ||
| Q2 25 | — | 12.3% | ||
| Q1 25 | — | 10.4% | ||
| Q4 24 | — | 10.6% | ||
| Q3 24 | — | 12.0% | ||
| Q2 24 | — | 11.9% | ||
| Q1 24 | — | 9.4% |
| Q4 25 | 3.8% | 4.2% | ||
| Q3 25 | 5.2% | 6.3% | ||
| Q2 25 | 6.0% | 6.7% | ||
| Q1 25 | 4.1% | 4.3% | ||
| Q4 24 | 5.8% | 5.0% | ||
| Q3 24 | 6.8% | 6.0% | ||
| Q2 24 | 2.2% | 5.5% | ||
| Q1 24 | 3.1% | 3.1% |
| Q4 25 | 8.7% | 2.8% | ||
| Q3 25 | 9.6% | 4.3% | ||
| Q2 25 | 3.0% | 4.5% | ||
| Q1 25 | 2.0% | 2.7% | ||
| Q4 24 | 44.1% | 3.1% | ||
| Q3 24 | 6.0% | 3.5% | ||
| Q2 24 | -1.8% | 3.2% | ||
| Q1 24 | 10.8% | 1.3% |
| Q4 25 | $24.76 | $0.94 | ||
| Q3 25 | $27.91 | $1.73 | ||
| Q2 25 | $8.35 | $1.54 | ||
| Q1 25 | $5.45 | $0.81 | ||
| Q4 24 | $124.05 | $0.98 | ||
| Q3 24 | $16.42 | $1.07 | ||
| Q2 24 | $-4.79 | $0.91 | ||
| Q1 24 | $27.72 | $0.35 |
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 | $535.5M |
| 総負債低いほど良い | — | $469.9M |
| 株主資本純資産 | $4.8B | $1.7B |
| 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 | — | 0.28× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $267.0M | $535.5M | ||
| Q3 25 | $190.8M | $431.4M | ||
| Q2 25 | $176.2M | $390.3M | ||
| Q1 25 | $156.7M | $351.6M | ||
| Q4 24 | $260.9M | $455.8M | ||
| Q3 24 | $244.4M | $352.7M | ||
| Q2 24 | $140.7M | $207.4M | ||
| Q1 24 | $130.9M | $177.6M |
| Q4 25 | — | $469.9M | ||
| Q3 25 | — | $486.0M | ||
| Q2 25 | — | $603.1M | ||
| Q1 25 | — | $612.0M | ||
| Q4 24 | — | $734.8M | ||
| Q3 24 | — | $903.7M | ||
| Q2 24 | — | $933.0M | ||
| Q1 24 | — | $951.7M |
| Q4 25 | $4.8B | $1.7B | ||
| Q3 25 | $4.5B | $1.6B | ||
| Q2 25 | $4.4B | $1.5B | ||
| Q1 25 | $4.3B | $1.4B | ||
| Q4 24 | $4.3B | $1.4B | ||
| Q3 24 | $4.0B | $1.4B | ||
| Q2 24 | $4.0B | $1.3B | ||
| Q1 24 | $4.0B | $1.2B |
| Q4 25 | $8.4B | $4.4B | ||
| Q3 25 | $7.9B | $4.6B | ||
| Q2 25 | $7.6B | $4.5B | ||
| Q1 25 | $7.6B | $4.2B | ||
| Q4 24 | $7.7B | $4.2B | ||
| Q3 24 | $7.4B | $4.2B | ||
| Q2 24 | $7.2B | $4.0B | ||
| Q1 24 | $7.3B | $4.0B |
| Q4 25 | — | 0.28× | ||
| Q3 25 | — | 0.30× | ||
| Q2 25 | — | 0.39× | ||
| Q1 25 | — | 0.42× | ||
| Q4 24 | — | 0.52× | ||
| Q3 24 | — | 0.67× | ||
| Q2 24 | — | 0.72× | ||
| Q1 24 | — | 0.76× |
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 | $142.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $5.0M | $121.1M |
| FCFマージンFCF / 売上 | 0.4% | 6.5% |
| 設備投資強度設備投資 / 売上 | 1.9% | 1.2% |
| キャッシュ転換率営業CF / 純利益 | 0.26× | 2.76× |
| 直近12ヶ月FCF直近4四半期 | $275.3M | $340.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $28.3M | $142.9M | ||
| Q3 25 | $178.1M | $182.9M | ||
| Q2 25 | $94.8M | $78.5M | ||
| Q1 25 | $46.0M | $66.2M | ||
| Q4 24 | $116.3M | $298.3M | ||
| Q3 24 | $237.6M | $222.5M | ||
| Q2 24 | $52.0M | $16.1M | ||
| Q1 24 | $1.1M | $-28.5M |
| Q4 25 | $5.0M | $121.1M | ||
| Q3 25 | $161.8M | $148.4M | ||
| Q2 25 | $78.0M | $45.3M | ||
| Q1 25 | $30.5M | $25.6M | ||
| Q4 24 | $91.1M | $270.0M | ||
| Q3 24 | $219.4M | $158.8M | ||
| Q2 24 | $33.7M | $-8.1M | ||
| Q1 24 | $-20.2M | $-38.9M |
| Q4 25 | 0.4% | 6.5% | ||
| Q3 25 | 12.6% | 6.8% | ||
| Q2 25 | 6.4% | 2.4% | ||
| Q1 25 | 2.6% | 1.6% | ||
| Q4 24 | 7.3% | 15.5% | ||
| Q3 24 | 18.2% | 9.6% | ||
| Q2 24 | 2.8% | -0.5% | ||
| Q1 24 | -1.8% | -2.8% |
| Q4 25 | 1.9% | 1.2% | ||
| Q3 25 | 1.3% | 1.6% | ||
| Q2 25 | 1.4% | 1.8% | ||
| Q1 25 | 1.3% | 2.5% | ||
| Q4 24 | 2.0% | 1.6% | ||
| Q3 24 | 1.5% | 3.9% | ||
| Q2 24 | 1.5% | 1.5% | ||
| Q1 24 | 1.8% | 0.7% |
| Q4 25 | 0.26× | 2.76× | ||
| Q3 25 | 1.45× | 1.93× | ||
| Q2 25 | 2.58× | 0.93× | ||
| Q1 25 | 1.93× | 1.50× | ||
| Q4 24 | 0.21× | 5.53× | ||
| Q3 24 | 3.28× | 3.81× | ||
| Q2 24 | — | 0.32× | ||
| Q1 24 | 0.01× | -1.50× |
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% |
PRIM
| Energy Segment | $1.2B | 64% |
| Unit Price Contracts | $473.7M | 25% |
| Cost Reimbursable Contracts | $121.3M | 7% |
| Other | $74.9M | 4% |
