vs
PATRICK INDUSTRIES INC（PATK）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 $924.2M、PATRICK INDUSTRIES INCの約1.2倍）。SERVICE CORP INTERNATIONALの純利益率が高く（14.3% vs 3.1%、差は11.2%）。PATRICK INDUSTRIES INCの前年同期比売上増加率が高い（9.2% vs 1.7%）。PATRICK INDUSTRIES INCの直近四半期フリーキャッシュフローが多い（$112.7M vs $87.2M）。過去8四半期でSERVICE CORP INTERNATIONALの売上複合成長率が高い（3.1% vs -0.5%）
アンドゥリル・インダストリーズは米国の防衛テクノロジー企業で、先進的な自律システムの開発を専門としています。その技術製品は主に国防安全保障分野で活用され、スマート防衛ソリューションの分野で業界内の競争力を持っています。
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。
PATK vs SCI — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $924.2M | $1.1B |
| 純利益 | $29.1M | $159.4M |
| 粗利率 | 23.0% | 28.0% |
| 営業利益率 | 6.2% | 24.8% |
| 純利益率 | 3.1% | 14.3% |
| 売上前年比 | 9.2% | 1.7% |
| 純利益前年比 | 99.7% | 5.3% |
| EPS（希薄化後） | $0.82 | $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 | $924.2M | $1.1B | ||
| Q3 25 | $975.6M | $1.1B | ||
| Q2 25 | $1.0B | $1.1B | ||
| Q1 25 | $1.0B | $1.1B | ||
| Q4 24 | $846.1M | $1.1B | ||
| Q3 24 | $919.4M | $1.0B | ||
| Q2 24 | $1.0B | $1.0B | ||
| Q1 24 | $933.5M | $1.0B |
| Q4 25 | $29.1M | $159.4M | ||
| Q3 25 | $35.3M | $117.5M | ||
| Q2 25 | $32.4M | $122.9M | ||
| Q1 25 | $38.2M | $142.9M | ||
| Q4 24 | $14.6M | $151.4M | ||
| Q3 24 | $40.9M | $117.8M | ||
| Q2 24 | $47.9M | $118.2M | ||
| Q1 24 | $35.1M | $131.3M |
| Q4 25 | 23.0% | 28.0% | ||
| Q3 25 | 22.6% | 25.1% | ||
| Q2 25 | 23.9% | 25.5% | ||
| Q1 25 | 22.8% | 27.1% | ||
| Q4 24 | 22.1% | 28.0% | ||
| Q3 24 | 23.1% | 24.9% | ||
| Q2 24 | 22.8% | 24.9% | ||
| Q1 24 | 21.9% | 26.2% |
| Q4 25 | 6.2% | 24.8% | ||
| Q3 25 | 6.8% | 21.4% | ||
| Q2 25 | 8.3% | 21.1% | ||
| Q1 25 | 6.5% | 23.4% | ||
| Q4 24 | 4.7% | 24.0% | ||
| Q3 24 | 8.1% | 20.9% | ||
| Q2 24 | 8.3% | 21.4% | ||
| Q1 24 | 6.4% | 22.2% |
| Q4 25 | 3.1% | 14.3% | ||
| Q3 25 | 3.6% | 11.1% | ||
| Q2 25 | 3.1% | 11.5% | ||
| Q1 25 | 3.8% | 13.3% | ||
| Q4 24 | 1.7% | 13.8% | ||
| Q3 24 | 4.4% | 11.6% | ||
| Q2 24 | 4.7% | 11.4% | ||
| Q1 24 | 3.8% | 12.6% |
| Q4 25 | $0.82 | $1.13 | ||
| Q3 25 | $1.01 | $0.83 | ||
| Q2 25 | $0.96 | $0.86 | ||
| Q1 25 | $1.11 | $0.98 | ||
| Q4 24 | $-1.44 | $1.02 | ||
| Q3 24 | $1.80 | $0.81 | ||
| Q2 24 | $2.16 | $0.81 | ||
| Q1 24 | $1.59 | $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 | $26.4M | $243.6M |
| 総負債低いほど良い | $1.3B | $5.1B |
| 株主資本純資産 | $1.2B | $1.6B |
| 総資産 | $3.1B | $18.7B |
| 負債/資本比率低いほどレバレッジが低い | 1.10× | 3.10× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $26.4M | $243.6M | ||
| Q3 25 | $20.7M | $241.3M | ||
| Q2 25 | $22.0M | $255.4M | ||
| Q1 25 | $86.6M | $227.2M | ||
| Q4 24 | $33.6M | $218.8M | ||
| Q3 24 | $52.6M | $185.4M | ||
| Q2 24 | $44.0M | $184.4M | ||
| Q1 24 | $17.6M | $205.6M |
| Q4 25 | $1.3B | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | $1.3B | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | — | $4.7B | ||
| Q1 24 | — | $4.6B |
| Q4 25 | $1.2B | $1.6B | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.1B | $1.6B | ||
| Q1 25 | $1.1B | $1.7B | ||
| Q4 24 | $1.1B | $1.7B | ||
| Q3 24 | $1.1B | $1.6B | ||
| Q2 24 | $1.1B | $1.5B | ||
| Q1 24 | $1.1B | $1.6B |
| Q4 25 | $3.1B | $18.7B | ||
| Q3 25 | $3.1B | $18.4B | ||
| Q2 25 | $3.1B | $18.0B | ||
| Q1 25 | $3.2B | $17.3B | ||
| Q4 24 | $3.0B | $17.4B | ||
| Q3 24 | $3.1B | $17.4B | ||
| Q2 24 | $3.0B | $16.8B | ||
| Q1 24 | $3.0B | $16.7B |
| Q4 25 | 1.10× | 3.10× | ||
| Q3 25 | — | 3.17× | ||
| Q2 25 | — | 3.19× | ||
| Q1 25 | — | 2.87× | ||
| Q4 24 | 1.18× | 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 | $130.8M | $212.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $112.7M | $87.2M |
| FCFマージンFCF / 売上 | 12.2% | 7.8% |
| 設備投資強度設備投資 / 売上 | 2.0% | 11.3% |
| キャッシュ転換率営業CF / 純利益 | 4.50× | 1.34× |
| 直近12ヶ月FCF直近4四半期 | $246.5M | $554.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $130.8M | $212.9M | ||
| Q3 25 | $9.1M | $252.3M | ||
| Q2 25 | $149.4M | $166.4M | ||
| Q1 25 | $40.1M | $311.1M | ||
| Q4 24 | $102.7M | $264.1M | ||
| Q3 24 | $51.5M | $263.8M | ||
| Q2 24 | $137.5M | $196.9M | ||
| Q1 24 | $35.2M | $220.1M |
| Q4 25 | $112.7M | $87.2M | ||
| Q3 25 | $-17.2M | $150.7M | ||
| Q2 25 | $131.1M | $83.4M | ||
| Q1 25 | $19.9M | $233.0M | ||
| Q4 24 | $77.2M | $151.8M | ||
| Q3 24 | $33.7M | $162.8M | ||
| Q2 24 | $120.6M | $100.8M | ||
| Q1 24 | $19.7M | $140.3M |
| Q4 25 | 12.2% | 7.8% | ||
| Q3 25 | -1.8% | 14.2% | ||
| Q2 25 | 12.5% | 7.8% | ||
| Q1 25 | 2.0% | 21.7% | ||
| Q4 24 | 9.1% | 13.9% | ||
| Q3 24 | 3.7% | 16.1% | ||
| Q2 24 | 11.9% | 9.7% | ||
| Q1 24 | 2.1% | 13.4% |
| Q4 25 | 2.0% | 11.3% | ||
| Q3 25 | 2.7% | 9.6% | ||
| Q2 25 | 1.7% | 7.8% | ||
| Q1 25 | 2.0% | 7.3% | ||
| Q4 24 | 3.0% | 10.3% | ||
| Q3 24 | 1.9% | 10.0% | ||
| Q2 24 | 1.7% | 9.3% | ||
| Q1 24 | 1.7% | 7.6% |
| Q4 25 | 4.50× | 1.34× | ||
| Q3 25 | 0.26× | 2.15× | ||
| Q2 25 | 4.61× | 1.35× | ||
| Q1 25 | 1.05× | 2.18× | ||
| Q4 24 | 7.05× | 1.75× | ||
| Q3 24 | 1.26× | 2.24× | ||
| Q2 24 | 2.87× | 1.67× | ||
| Q1 24 | 1.00× | 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
PATK
| Recreational Vehicle | $276.3M | 30% |
| Distribution | $222.4M | 24% |
| Marine | $141.9M | 15% |
| Industrial | $110.8M | 12% |
| Powersports | $104.8M | 11% |
| Manufactured Housing | $67.9M | 7% |
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% |
