vs
Primoris Services Corp（PRIM）とSEABOARD CORP（SEB）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
SEABOARD CORPの直近四半期売上が大きい（$2.4B vs $1.9B、Primoris Services Corpの約1.3倍）。SEABOARD CORPの純利益率が高く（10.6% vs 2.8%、差は7.8%）。Primoris Services Corpの前年同期比売上増加率が高い（6.7% vs -2.9%）。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 $53.0M）。過去8四半期でPrimoris Services Corpの売上複合成長率が高い（14.7% vs 4.9%）
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。
シーボード・コーポレーションは多角的な多国籍農業関連企業・運輸コングロマリットで、複数の産業で統合的な事業を展開している。米国では主に豚肉の生産・加工と外航海運を手がけ、海外では商品マーチャンダイジング、穀物加工、砂糖生産、発電事業を主力とし、本拠地はカンザス州メリアムにある。
PRIM vs SEB — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.9B | $2.4B |
| 純利益 | $51.7M | $255.0M |
| 粗利率 | 9.4% | 7.9% |
| 営業利益率 | 4.2% | 2.7% |
| 純利益率 | 2.8% | 10.6% |
| 売上前年比 | 6.7% | -2.9% |
| 純利益前年比 | -4.2% | 63.5% |
| EPS（希薄化後） | $0.94 | $262.58 |
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 | $1.9B | $2.4B | ||
| Q3 25 | $2.2B | $2.5B | ||
| Q2 25 | $1.9B | $2.5B | ||
| Q1 25 | $1.6B | $2.3B | ||
| Q4 24 | $1.7B | $2.5B | ||
| Q3 24 | $1.6B | $2.2B | ||
| Q2 24 | $1.6B | $2.2B | ||
| Q1 24 | $1.4B | $2.2B |
| Q4 25 | $51.7M | $255.0M | ||
| Q3 25 | $94.6M | $110.0M | ||
| Q2 25 | $84.3M | $104.0M | ||
| Q1 25 | $44.2M | $32.0M | ||
| Q4 24 | $54.0M | $156.0M | ||
| Q3 24 | $58.4M | $-149.0M | ||
| Q2 24 | $49.5M | $61.0M | ||
| Q1 24 | $18.9M | $22.0M |
| Q4 25 | 9.4% | 7.9% | ||
| Q3 25 | 10.8% | 7.8% | ||
| Q2 25 | 12.3% | 6.5% | ||
| Q1 25 | 10.4% | 6.1% | ||
| Q4 24 | 10.6% | 9.0% | ||
| Q3 24 | 12.0% | 6.2% | ||
| Q2 24 | 11.9% | 5.8% | ||
| Q1 24 | 9.4% | 4.0% |
| Q4 25 | 4.2% | 2.7% | ||
| Q3 25 | 6.3% | 3.3% | ||
| Q2 25 | 6.7% | 2.1% | ||
| Q1 25 | 4.3% | 1.6% | ||
| Q4 24 | 5.0% | 4.6% | ||
| Q3 24 | 6.0% | 1.4% | ||
| Q2 24 | 5.5% | 1.4% | ||
| Q1 24 | 3.1% | -0.9% |
| Q4 25 | 2.8% | 10.6% | ||
| Q3 25 | 4.3% | 4.3% | ||
| Q2 25 | 4.5% | 4.2% | ||
| Q1 25 | 2.7% | 1.4% | ||
| Q4 24 | 3.1% | 6.3% | ||
| Q3 24 | 3.5% | -6.7% | ||
| Q2 24 | 3.2% | 2.8% | ||
| Q1 24 | 1.3% | 1.0% |
| Q4 25 | $0.94 | $262.58 | ||
| Q3 25 | $1.73 | $113.71 | ||
| Q2 25 | $1.54 | $105.22 | ||
| Q1 25 | $0.81 | $32.95 | ||
| Q4 24 | $0.98 | $158.58 | ||
| Q3 24 | $1.07 | $-153.44 | ||
| Q2 24 | $0.91 | $62.82 | ||
| Q1 24 | $0.35 | $22.66 |
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 | $535.5M | $1.2B |
| 総負債低いほど良い | $469.9M | — |
| 株主資本純資産 | $1.7B | $5.2B |
| 総資産 | $4.4B | $8.2B |
| 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 | $535.5M | $1.2B | ||
| Q3 25 | $431.4M | $1.2B | ||
| Q2 25 | $390.3M | $1.1B | ||
| Q1 25 | $351.6M | $1.1B | ||
| Q4 24 | $455.8M | $1.2B | ||
| Q3 24 | $352.7M | $1.2B | ||
| Q2 24 | $207.4M | $1.2B | ||
| Q1 24 | $177.6M | $1.2B |
| 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 | $1.7B | $5.2B | ||
| Q3 25 | $1.6B | $5.0B | ||
| Q2 25 | $1.5B | $4.8B | ||
| Q1 25 | $1.4B | $4.7B | ||
| Q4 24 | $1.4B | $4.7B | ||
| Q3 24 | $1.4B | $4.5B | ||
| Q2 24 | $1.3B | $4.7B | ||
| Q1 24 | $1.2B | $4.6B |
| Q4 25 | $4.4B | $8.2B | ||
| Q3 25 | $4.6B | $8.0B | ||
| Q2 25 | $4.5B | $7.9B | ||
| Q1 25 | $4.2B | $7.6B | ||
| Q4 24 | $4.2B | $7.7B | ||
| Q3 24 | $4.2B | $7.5B | ||
| Q2 24 | $4.0B | $7.7B | ||
| Q1 24 | $4.0B | $7.6B |
| 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 | $142.9M | $188.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $121.1M | $53.0M |
| FCFマージンFCF / 売上 | 6.5% | 2.2% |
| 設備投資強度設備投資 / 売上 | 1.2% | 5.6% |
| キャッシュ転換率営業CF / 純利益 | 2.76× | 0.74× |
| 直近12ヶ月FCF直近4四半期 | $340.5M | $6.0M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $142.9M | $188.0M | ||
| Q3 25 | $182.9M | $319.0M | ||
| Q2 25 | $78.5M | $81.0M | ||
| Q1 25 | $66.2M | $-20.0M | ||
| Q4 24 | $298.3M | $300.0M | ||
| Q3 24 | $222.5M | $194.0M | ||
| Q2 24 | $16.1M | $6.0M | ||
| Q1 24 | $-28.5M | $19.0M |
| Q4 25 | $121.1M | $53.0M | ||
| Q3 25 | $148.4M | $152.0M | ||
| Q2 25 | $45.3M | $-70.0M | ||
| Q1 25 | $25.6M | $-129.0M | ||
| Q4 24 | $270.0M | $162.0M | ||
| Q3 24 | $158.8M | $58.0M | ||
| Q2 24 | $-8.1M | $-127.0M | ||
| Q1 24 | $-38.9M | $-85.0M |
| Q4 25 | 6.5% | 2.2% | ||
| Q3 25 | 6.8% | 6.0% | ||
| Q2 25 | 2.4% | -2.8% | ||
| Q1 25 | 1.6% | -5.6% | ||
| Q4 24 | 15.5% | 6.5% | ||
| Q3 24 | 9.6% | 2.6% | ||
| Q2 24 | -0.5% | -5.7% | ||
| Q1 24 | -2.8% | -3.9% |
| Q4 25 | 1.2% | 5.6% | ||
| Q3 25 | 1.6% | 6.6% | ||
| Q2 25 | 1.8% | 6.1% | ||
| Q1 25 | 2.5% | 4.7% | ||
| Q4 24 | 1.6% | 5.6% | ||
| Q3 24 | 3.9% | 6.1% | ||
| Q2 24 | 1.5% | 6.0% | ||
| Q1 24 | 0.7% | 4.7% |
| Q4 25 | 2.76× | 0.74× | ||
| Q3 25 | 1.93× | 2.90× | ||
| Q2 25 | 0.93× | 0.78× | ||
| Q1 25 | 1.50× | -0.63× | ||
| Q4 24 | 5.53× | 1.92× | ||
| Q3 24 | 3.81× | — | ||
| Q2 24 | 0.32× | 0.10× | ||
| Q1 24 | -1.50× | 0.86× |
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
PRIM
| Energy Segment | $1.2B | 64% |
| Unit Price Contracts | $473.7M | 25% |
| Cost Reimbursable Contracts | $121.3M | 7% |
| Other | $74.9M | 4% |
SEB
| Commodity Trading And Milling | $1.3B | 52% |
| Pork Segment | $469.0M | 19% |
| Marine | $444.0M | 18% |
| Other | $108.0M | 4% |
| Energy Service | $56.0M | 2% |
| Product And Service Other Services | $15.0M | 1% |
| Transportation | $6.0M | 0% |
