vs
Primoris Services Corp（PRIM）とUFP INDUSTRIES INC（UFPI）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、UFP INDUSTRIES INCの約1.4倍）。UFP INDUSTRIES INCの純利益率が高く（3.0% vs 2.8%、差は0.2%）。Primoris Services Corpの前年同期比売上増加率が高い（6.7% vs -9.0%）。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 $82.7M）。過去8四半期でPrimoris Services Corpの売上複合成長率が高い（14.7% vs -9.9%）
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。
UFPインダストリーズはホールディングカンパニーで、小売、産業、建設の3つの市場に事業を展開しています。本社は米国ミシガン州グランドラピッズに所在し、1993年に上場。218の関連事業拠点を持ち、小売、建設、包装分野に数万点の製品を供給しています。
PRIM vs UFPI — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.9B | $1.3B |
| 純利益 | $51.7M | $40.0M |
| 粗利率 | 9.4% | 16.3% |
| 営業利益率 | 4.2% | 4.4% |
| 純利益率 | 2.8% | 3.0% |
| 売上前年比 | 6.7% | -9.0% |
| 純利益前年比 | -4.2% | -41.3% |
| EPS（希薄化後） | $0.94 | $0.71 |
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 | $1.3B | ||
| Q3 25 | $2.2B | $1.6B | ||
| Q2 25 | $1.9B | $1.8B | ||
| Q1 25 | $1.6B | $1.6B | ||
| Q4 24 | $1.7B | $1.5B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.6B | $1.9B | ||
| Q1 24 | $1.4B | $1.6B |
| Q4 25 | $51.7M | $40.0M | ||
| Q3 25 | $94.6M | $75.3M | ||
| Q2 25 | $84.3M | $100.7M | ||
| Q1 25 | $44.2M | $78.8M | ||
| Q4 24 | $54.0M | $68.0M | ||
| Q3 24 | $58.4M | $99.8M | ||
| Q2 24 | $49.5M | $125.9M | ||
| Q1 24 | $18.9M | $120.8M |
| Q4 25 | 9.4% | 16.3% | ||
| Q3 25 | 10.8% | 16.8% | ||
| Q2 25 | 12.3% | 17.0% | ||
| Q1 25 | 10.4% | 16.8% | ||
| Q4 24 | 10.6% | 16.4% | ||
| Q3 24 | 12.0% | 18.1% | ||
| Q2 24 | 11.9% | 19.1% | ||
| Q1 24 | 9.4% | 19.9% |
| Q4 25 | 4.2% | 4.4% | ||
| Q3 25 | 6.3% | 5.7% | ||
| Q2 25 | 6.7% | 6.7% | ||
| Q1 25 | 4.3% | 5.8% | ||
| Q4 24 | 5.0% | 5.4% | ||
| Q3 24 | 6.0% | 7.3% | ||
| Q2 24 | 5.5% | 8.4% | ||
| Q1 24 | 3.1% | 8.2% |
| Q4 25 | 2.8% | 3.0% | ||
| Q3 25 | 4.3% | 4.8% | ||
| Q2 25 | 4.5% | 5.5% | ||
| Q1 25 | 2.7% | 4.9% | ||
| Q4 24 | 3.1% | 4.7% | ||
| Q3 24 | 3.5% | 6.1% | ||
| Q2 24 | 3.2% | 6.6% | ||
| Q1 24 | 1.3% | 7.4% |
| Q4 25 | $0.94 | $0.71 | ||
| Q3 25 | $1.73 | $1.29 | ||
| Q2 25 | $1.54 | $1.70 | ||
| Q1 25 | $0.81 | $1.30 | ||
| Q4 24 | $0.98 | $1.12 | ||
| Q3 24 | $1.07 | $1.64 | ||
| Q2 24 | $0.91 | $2.05 | ||
| Q1 24 | $0.35 | $1.96 |
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 | $948.6M |
| 総負債低いほど良い | $469.9M | $229.8M |
| 株主資本純資産 | $1.7B | $3.1B |
| 総資産 | $4.4B | $4.0B |
| 負債/資本比率低いほどレバレッジが低い | 0.28× | 0.08× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $535.5M | $948.6M | ||
| Q3 25 | $431.4M | $1.0B | ||
| Q2 25 | $390.3M | $874.0M | ||
| Q1 25 | $351.6M | $934.3M | ||
| Q4 24 | $455.8M | $1.2B | ||
| Q3 24 | $352.7M | $1.2B | ||
| Q2 24 | $207.4M | $1.1B | ||
| Q1 24 | $177.6M | $1.0B |
| Q4 25 | $469.9M | $229.8M | ||
| Q3 25 | $486.0M | — | ||
| Q2 25 | $603.1M | — | ||
| Q1 25 | $612.0M | — | ||
| Q4 24 | $734.8M | $234.0M | ||
| Q3 24 | $903.7M | — | ||
| Q2 24 | $933.0M | — | ||
| Q1 24 | $951.7M | — |
| Q4 25 | $1.7B | $3.1B | ||
| Q3 25 | $1.6B | $3.2B | ||
| Q2 25 | $1.5B | $3.1B | ||
| Q1 25 | $1.4B | $3.2B | ||
| Q4 24 | $1.4B | $3.2B | ||
| Q3 24 | $1.4B | $3.2B | ||
| Q2 24 | $1.3B | $3.1B | ||
| Q1 24 | $1.2B | $3.1B |
| Q4 25 | $4.4B | $4.0B | ||
| Q3 25 | $4.6B | $4.1B | ||
| Q2 25 | $4.5B | $4.1B | ||
| Q1 25 | $4.2B | $4.2B | ||
| Q4 24 | $4.2B | $4.2B | ||
| Q3 24 | $4.2B | $4.2B | ||
| Q2 24 | $4.0B | $4.1B | ||
| Q1 24 | $4.0B | $4.1B |
| Q4 25 | 0.28× | 0.08× | ||
| Q3 25 | 0.30× | — | ||
| Q2 25 | 0.39× | — | ||
| Q1 25 | 0.42× | — | ||
| Q4 24 | 0.52× | 0.07× | ||
| 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 | $146.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $121.1M | $82.7M |
| FCFマージンFCF / 売上 | 6.5% | 6.2% |
| 設備投資強度設備投資 / 売上 | 1.2% | 4.8% |
| キャッシュ転換率営業CF / 純利益 | 2.76× | 3.67× |
| 直近12ヶ月FCF直近4四半期 | $340.5M | $276.4M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $142.9M | $146.6M | ||
| Q3 25 | $182.9M | $286.0M | ||
| Q2 25 | $78.5M | $221.9M | ||
| Q1 25 | $66.2M | $-108.8M | ||
| Q4 24 | $298.3M | $144.9M | ||
| Q3 24 | $222.5M | $258.6M | ||
| Q2 24 | $16.1M | $255.9M | ||
| Q1 24 | $-28.5M | $-16.8M |
| Q4 25 | $121.1M | $82.7M | ||
| Q3 25 | $148.4M | $210.2M | ||
| Q2 25 | $45.3M | $159.5M | ||
| Q1 25 | $25.6M | $-176.1M | ||
| Q4 24 | $270.0M | $78.1M | ||
| Q3 24 | $158.8M | $199.7M | ||
| Q2 24 | $-8.1M | $198.4M | ||
| Q1 24 | $-38.9M | $-65.9M |
| Q4 25 | 6.5% | 6.2% | ||
| Q3 25 | 6.8% | 13.5% | ||
| Q2 25 | 2.4% | 8.7% | ||
| Q1 25 | 1.6% | -11.0% | ||
| Q4 24 | 15.5% | 5.3% | ||
| Q3 24 | 9.6% | 12.1% | ||
| Q2 24 | -0.5% | 10.4% | ||
| Q1 24 | -2.8% | -4.0% |
| Q4 25 | 1.2% | 4.8% | ||
| Q3 25 | 1.6% | 4.9% | ||
| Q2 25 | 1.8% | 3.4% | ||
| Q1 25 | 2.5% | 4.2% | ||
| Q4 24 | 1.6% | 4.6% | ||
| Q3 24 | 3.9% | 3.6% | ||
| Q2 24 | 1.5% | 3.0% | ||
| Q1 24 | 0.7% | 3.0% |
| Q4 25 | 2.76× | 3.67× | ||
| Q3 25 | 1.93× | 3.80× | ||
| Q2 25 | 0.93× | 2.20× | ||
| Q1 25 | 1.50× | -1.38× | ||
| Q4 24 | 5.53× | 2.13× | ||
| Q3 24 | 3.81× | 2.59× | ||
| Q2 24 | 0.32× | 2.03× | ||
| Q1 24 | -1.50× | -0.14× |
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% |
UFPI
| Retail Segment | $444.0M | 33% |
| Structural Packaging | $230.2M | 17% |
| Factory Built | $189.7M | 14% |
| Site Built | $152.7M | 11% |
| Palletone Inc | $119.2M | 9% |
| Deckorators | $55.2M | 4% |
| Commercial | $53.2M | 4% |
| Concrete Forming | $44.2M | 3% |
| Transferred Over Time | $29.6M | 2% |
| Protective Packaging | $20.7M | 2% |
