vs
IDACORP INC（IDA）とNational Storage Affiliates Trust（NSA）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
IDACORP INCの直近四半期売上が大きい（$360.1M vs $187.0M、National Storage Affiliates Trustの約1.9倍）。National Storage Affiliates Trustの純利益率が高く（12.2% vs 12.1%、差は0.1%）。National Storage Affiliates Trustの前年同期比売上増加率が高い（-1.6% vs -4.2%）。National Storage Affiliates Trustの直近四半期フリーキャッシュフローが多い（$299.8M vs $-216.2M）。過去8四半期でNational Storage Affiliates Trustの売上複合成長率が高い（-2.4% vs -7.2%）
IDACORP, Inc.はアメリカ・アイダホ州に法人登録され、本社をボイシに置く電力持株会社です。1998年10月1日に設立され、傘下にアイダホパワー社、IDACORPフィナンシャル社、アイダウエストエナジー社を有し、電力供給、エネルギーサービス、関連金融事業を手がけています。
ナショナル・ストレージ・アフィリエイツ・トラストは米国に本拠を置く不動産投資信託で、セルフストレージ事業を中心に、米国数十州の施設の所有・運営・買収を行い、個人や企業向けに安全な保管サービスを提供しています。
IDA vs NSA — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $360.1M | $187.0M |
| 純利益 | $43.6M | $22.9M |
| 粗利率 | — | 72.5% |
| 営業利益率 | 14.9% | 20.2% |
| 純利益率 | 12.1% | 12.2% |
| 売上前年比 | -4.2% | -1.6% |
| 純利益前年比 | 15.1% | 36.8% |
| EPS（希薄化後） | $0.78 | $0.23 |
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 | $360.1M | $187.0M | ||
| Q3 25 | $526.4M | $188.7M | ||
| Q2 25 | $449.3M | $188.8M | ||
| Q1 25 | $411.1M | $188.4M | ||
| Q4 24 | $375.9M | $190.1M | ||
| Q3 24 | $532.5M | $193.6M | ||
| Q2 24 | $442.6M | $190.4M | ||
| Q1 24 | $417.9M | $196.1M |
| Q4 25 | $43.6M | $22.9M | ||
| Q3 25 | $124.4M | $18.4M | ||
| Q2 25 | $95.8M | $19.5M | ||
| Q1 25 | $59.6M | $13.0M | ||
| Q4 24 | $37.9M | $16.7M | ||
| Q3 24 | $113.6M | $18.7M | ||
| Q2 24 | $89.5M | $17.1M | ||
| Q1 24 | $48.2M | $59.0M |
| Q4 25 | — | 72.5% | ||
| Q3 25 | — | 70.7% | ||
| Q2 25 | — | 70.5% | ||
| Q1 25 | — | 70.7% | ||
| Q4 24 | — | 72.5% | ||
| Q3 24 | — | 72.8% | ||
| Q2 24 | — | 72.6% | ||
| Q1 24 | — | 72.1% |
| Q4 25 | 14.9% | 20.2% | ||
| Q3 25 | 27.5% | 15.8% | ||
| Q2 25 | 22.4% | 16.5% | ||
| Q1 25 | 13.4% | 11.0% | ||
| Q4 24 | 11.0% | 14.5% | ||
| Q3 24 | 25.1% | 15.8% | ||
| Q2 24 | 23.3% | 17.2% | ||
| Q1 24 | 11.9% | 48.9% |
| Q4 25 | 12.1% | 12.2% | ||
| Q3 25 | 23.6% | 9.8% | ||
| Q2 25 | 21.3% | 10.3% | ||
| Q1 25 | 14.5% | 6.9% | ||
| Q4 24 | 10.1% | 8.8% | ||
| Q3 24 | 21.3% | 9.7% | ||
| Q2 24 | 20.2% | 9.0% | ||
| Q1 24 | 11.5% | 30.1% |
| Q4 25 | $0.78 | $0.23 | ||
| Q3 25 | $2.26 | $0.17 | ||
| Q2 25 | $1.76 | $0.19 | ||
| Q1 25 | $1.10 | $0.10 | ||
| Q4 24 | $0.72 | $0.19 | ||
| Q3 24 | $2.12 | $0.18 | ||
| Q2 24 | $1.71 | $0.16 | ||
| Q1 24 | $0.95 | $0.65 |
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 | $215.7M | $23.3M |
| 総負債低いほど良い | $3.3B | — |
| 株主資本純資産 | $3.6B | $946.0M |
| 総資産 | $10.2B | $5.1B |
| 負債/資本比率低いほどレバレッジが低い | 0.93× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $215.7M | $23.3M | ||
| Q3 25 | $333.2M | $26.3M | ||
| Q2 25 | $474.5M | $26.1M | ||
| Q1 25 | $634.5M | $19.3M | ||
| Q4 24 | $368.9M | $50.4M | ||
| Q3 24 | $427.9M | $69.9M | ||
| Q2 24 | $169.6M | $59.0M | ||
| Q1 24 | $157.6M | $64.2M |
| Q4 25 | $3.3B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.1B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $3.6B | $946.0M | ||
| Q3 25 | $3.5B | $973.1M | ||
| Q2 25 | $3.4B | $1.0B | ||
| Q1 25 | $3.3B | $1.0B | ||
| Q4 24 | $3.3B | $1.1B | ||
| Q3 24 | $3.3B | $986.9M | ||
| Q2 24 | $3.2B | $1.2B | ||
| Q1 24 | $2.9B | $1.3B |
| Q4 25 | $10.2B | $5.1B | ||
| Q3 25 | $10.1B | $5.1B | ||
| Q2 25 | $9.9B | $5.2B | ||
| Q1 25 | $9.6B | $5.3B | ||
| Q4 24 | $9.2B | $5.4B | ||
| Q3 24 | $9.1B | $5.4B | ||
| Q2 24 | $8.7B | $5.3B | ||
| Q1 24 | $8.3B | $5.4B |
| Q4 25 | 0.93× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.92× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $137.8M | $338.5M |
| フリーキャッシュフロー営業CF - 設備投資 | $-216.2M | $299.8M |
| FCFマージンFCF / 売上 | -60.0% | 160.3% |
| 設備投資強度設備投資 / 売上 | 98.3% | 20.7% |
| キャッシュ転換率営業CF / 純利益 | 3.16× | 14.79× |
| 直近12ヶ月FCF直近4四半期 | $-577.5M | $541.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $137.8M | $338.5M | ||
| Q3 25 | $162.8M | $100.2M | ||
| Q2 25 | $176.9M | $79.9M | ||
| Q1 25 | $124.3M | $85.6M | ||
| Q4 24 | $136.4M | $363.1M | ||
| Q3 24 | $201.9M | $105.7M | ||
| Q2 24 | $146.4M | $83.2M | ||
| Q1 24 | $109.7M | $94.0M |
| Q4 25 | $-216.2M | $299.8M | ||
| Q3 25 | $-127.9M | $88.0M | ||
| Q2 25 | $-156.4M | $73.8M | ||
| Q1 25 | $-77.0M | $79.9M | ||
| Q4 24 | $-48.9M | $344.4M | ||
| Q3 24 | $-16.1M | $101.8M | ||
| Q2 24 | $-199.6M | $79.5M | ||
| Q1 24 | $-150.3M | $88.6M |
| Q4 25 | -60.0% | 160.3% | ||
| Q3 25 | -24.3% | 46.6% | ||
| Q2 25 | -34.8% | 39.1% | ||
| Q1 25 | -18.7% | 42.4% | ||
| Q4 24 | -13.0% | 181.2% | ||
| Q3 24 | -3.0% | 52.6% | ||
| Q2 24 | -45.1% | 41.7% | ||
| Q1 24 | -36.0% | 45.2% |
| Q4 25 | 98.3% | 20.7% | ||
| Q3 25 | 55.2% | 6.5% | ||
| Q2 25 | 74.2% | 3.2% | ||
| Q1 25 | 49.0% | 3.0% | ||
| Q4 24 | 49.3% | 9.8% | ||
| Q3 24 | 41.0% | 2.0% | ||
| Q2 24 | 78.2% | 1.9% | ||
| Q1 24 | 62.2% | 2.7% |
| Q4 25 | 3.16× | 14.79× | ||
| Q3 25 | 1.31× | 5.44× | ||
| Q2 25 | 1.85× | 4.10× | ||
| Q1 25 | 2.08× | 6.59× | ||
| Q4 24 | 3.60× | 21.70× | ||
| Q3 24 | 1.78× | 5.65× | ||
| Q2 24 | 1.63× | 4.88× | ||
| Q1 24 | 2.28× | 1.59× |
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
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
NSA
セグメントデータなし
