vs
Primoris Services Corp（PRIM）とSEALED AIR CORP（SEE）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 $1.4B、SEALED AIR CORPの約1.3倍）。SEALED AIR CORPの純利益率が高く（3.1% vs 2.8%、差は0.4%）。Primoris Services Corpの前年同期比売上増加率が高い（6.7% vs 2.6%）。SEALED AIR CORPの直近四半期フリーキャッシュフローが多い（$257.7M vs $121.1M）。過去8四半期でPrimoris Services Corpの売上複合成長率が高い（14.7% vs 2.7%）
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。
シールドエア社は、革新的な包装・保護ソリューションを提供するグローバル企業です。緩衝材、食品の安全性と鮮度保持を実現する包装、廃棄物削減に貢献する持続可能な包装システムを中核に、小売、Eコマース、食品飲料、工業製造などの分野にサービスを展開しています。
PRIM vs SEE — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.9B | $1.4B |
| 純利益 | $51.7M | $43.8M |
| 粗利率 | 9.4% | 28.6% |
| 営業利益率 | 4.2% | 11.4% |
| 純利益率 | 2.8% | 3.1% |
| 売上前年比 | 6.7% | 2.6% |
| 純利益前年比 | -4.2% | 700.0% |
| EPS（希薄化後） | $0.94 | $0.30 |
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 | $1.4B | ||
| Q3 25 | $2.2B | $1.3B | ||
| Q2 25 | $1.9B | $1.3B | ||
| Q1 25 | $1.6B | $1.3B | ||
| Q4 24 | $1.7B | $1.4B | ||
| Q3 24 | $1.6B | $1.3B | ||
| Q2 24 | $1.6B | $1.3B | ||
| Q1 24 | $1.4B | $1.3B |
| Q4 25 | $51.7M | $43.8M | ||
| Q3 25 | $94.6M | $255.1M | ||
| Q2 25 | $84.3M | $93.1M | ||
| Q1 25 | $44.2M | $113.5M | ||
| Q4 24 | $54.0M | $-7.3M | ||
| Q3 24 | $58.4M | $91.7M | ||
| Q2 24 | $49.5M | $98.3M | ||
| Q1 24 | $18.9M | $82.0M |
| Q4 25 | 9.4% | 28.6% | ||
| Q3 25 | 10.8% | 29.8% | ||
| Q2 25 | 12.3% | 30.7% | ||
| Q1 25 | 10.4% | 30.9% | ||
| Q4 24 | 10.6% | 30.0% | ||
| Q3 24 | 12.0% | 30.1% | ||
| Q2 24 | 11.9% | 31.2% | ||
| Q1 24 | 9.4% | 30.3% |
| Q4 25 | 4.2% | 11.4% | ||
| Q3 25 | 6.3% | 13.8% | ||
| Q2 25 | 6.7% | 15.0% | ||
| Q1 25 | 4.3% | 14.5% | ||
| Q4 24 | 5.0% | 11.7% | ||
| Q3 24 | 6.0% | 13.9% | ||
| Q2 24 | 5.5% | 15.4% | ||
| Q1 24 | 3.1% | 14.0% |
| Q4 25 | 2.8% | 3.1% | ||
| Q3 25 | 4.3% | 19.0% | ||
| Q2 25 | 4.5% | 7.0% | ||
| Q1 25 | 2.7% | 9.0% | ||
| Q4 24 | 3.1% | -0.5% | ||
| Q3 24 | 3.5% | 6.9% | ||
| Q2 24 | 3.2% | 7.4% | ||
| Q1 24 | 1.3% | 6.2% |
| Q4 25 | $0.94 | $0.30 | ||
| Q3 25 | $1.73 | $1.73 | ||
| Q2 25 | $1.54 | $0.63 | ||
| Q1 25 | $0.81 | $0.77 | ||
| Q4 24 | $0.98 | $-0.05 | ||
| Q3 24 | $1.07 | $0.63 | ||
| Q2 24 | $0.91 | $0.67 | ||
| Q1 24 | $0.35 | $0.56 |
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 | $344.0M |
| 総負債低いほど良い | $469.9M | $3.3B |
| 株主資本純資産 | $1.7B | $1.2B |
| 総資産 | $4.4B | $7.0B |
| 負債/資本比率低いほどレバレッジが低い | 0.28× | 2.65× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $535.5M | $344.0M | ||
| Q3 25 | $431.4M | $282.5M | ||
| Q2 25 | $390.3M | $354.4M | ||
| Q1 25 | $351.6M | $335.2M | ||
| Q4 24 | $455.8M | $371.8M | ||
| Q3 24 | $352.7M | $386.0M | ||
| Q2 24 | $207.4M | $388.6M | ||
| Q1 24 | $177.6M | $352.8M |
| Q4 25 | $469.9M | $3.3B | ||
| Q3 25 | $486.0M | $4.0B | ||
| Q2 25 | $603.1M | $4.0B | ||
| Q1 25 | $612.0M | $4.2B | ||
| Q4 24 | $734.8M | $4.2B | ||
| Q3 24 | $903.7M | $4.3B | ||
| Q2 24 | $933.0M | $4.4B | ||
| Q1 24 | $951.7M | $4.5B |
| Q4 25 | $1.7B | $1.2B | ||
| Q3 25 | $1.6B | $1.2B | ||
| Q2 25 | $1.5B | $953.1M | ||
| Q1 25 | $1.4B | $797.9M | ||
| Q4 24 | $1.4B | $624.5M | ||
| Q3 24 | $1.4B | $771.2M | ||
| Q2 24 | $1.3B | $650.1M | ||
| Q1 24 | $1.2B | $598.3M |
| Q4 25 | $4.4B | $7.0B | ||
| Q3 25 | $4.6B | $7.1B | ||
| Q2 25 | $4.5B | $7.2B | ||
| Q1 25 | $4.2B | $7.0B | ||
| Q4 24 | $4.2B | $7.0B | ||
| Q3 24 | $4.2B | $7.3B | ||
| Q2 24 | $4.0B | $7.3B | ||
| Q1 24 | $4.0B | $7.2B |
| Q4 25 | 0.28× | 2.65× | ||
| Q3 25 | 0.30× | 3.34× | ||
| Q2 25 | 0.39× | 4.18× | ||
| Q1 25 | 0.42× | 5.26× | ||
| Q4 24 | 0.52× | 6.72× | ||
| Q3 24 | 0.67× | 5.62× | ||
| Q2 24 | 0.72× | 6.81× | ||
| Q1 24 | 0.76× | 7.49× |
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 | $293.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $121.1M | $257.7M |
| FCFマージンFCF / 売上 | 6.5% | 18.5% |
| 設備投資強度設備投資 / 売上 | 1.2% | 2.6% |
| キャッシュ転換率営業CF / 純利益 | 2.76× | 6.70× |
| 直近12ヶ月FCF直近4四半期 | $340.5M | $458.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $142.9M | $293.6M | ||
| Q3 25 | $182.9M | $165.9M | ||
| Q2 25 | $78.5M | $136.6M | ||
| Q1 25 | $66.2M | $31.9M | ||
| Q4 24 | $298.3M | $244.2M | ||
| Q3 24 | $222.5M | $170.5M | ||
| Q2 24 | $16.1M | $188.2M | ||
| Q1 24 | $-28.5M | $125.1M |
| Q4 25 | $121.1M | $257.7M | ||
| Q3 25 | $148.4M | $119.6M | ||
| Q2 25 | $45.3M | $93.2M | ||
| Q1 25 | $25.6M | $-12.0M | ||
| Q4 24 | $270.0M | $185.1M | ||
| Q3 24 | $158.8M | $115.2M | ||
| Q2 24 | $-8.1M | $129.5M | ||
| Q1 24 | $-38.9M | $78.0M |
| Q4 25 | 6.5% | 18.5% | ||
| Q3 25 | 6.8% | 8.9% | ||
| Q2 25 | 2.4% | 7.0% | ||
| Q1 25 | 1.6% | -0.9% | ||
| Q4 24 | 15.5% | 13.6% | ||
| Q3 24 | 9.6% | 8.6% | ||
| Q2 24 | -0.5% | 9.7% | ||
| Q1 24 | -2.8% | 5.9% |
| Q4 25 | 1.2% | 2.6% | ||
| Q3 25 | 1.6% | 3.4% | ||
| Q2 25 | 1.8% | 3.3% | ||
| Q1 25 | 2.5% | 3.5% | ||
| Q4 24 | 1.6% | 4.4% | ||
| Q3 24 | 3.9% | 4.1% | ||
| Q2 24 | 1.5% | 4.4% | ||
| Q1 24 | 0.7% | 3.6% |
| Q4 25 | 2.76× | 6.70× | ||
| Q3 25 | 1.93× | 0.65× | ||
| Q2 25 | 0.93× | 1.47× | ||
| Q1 25 | 1.50× | 0.28× | ||
| Q4 24 | 5.53× | — | ||
| Q3 24 | 3.81× | 1.86× | ||
| Q2 24 | 0.32× | 1.91× | ||
| Q1 24 | -1.50× | 1.53× |
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% |
SEE
| Protective Segment | $1.1B | 78% |
| Other | $292.0M | 21% |
| Pension Plans Defined Benefit | $7.9M | 1% |
