vs
SERVICE CORP INTERNATIONAL（SCI）とトロ・カンパニー（TTC）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
トロ・カンパニーの直近四半期売上が大きい（$1.1B vs $1.1B、SERVICE CORP INTERNATIONALの約1.0倍）。SERVICE CORP INTERNATIONALの純利益率が高く（14.3% vs 4.7%、差は9.6%）。SERVICE CORP INTERNATIONALの前年同期比売上増加率が高い（1.7% vs -2.2%）。トロ・カンパニーの直近四半期フリーキャッシュフローが多い（$207.2M 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 -8.1%）
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。
トロ・カンパニーはアメリカ合衆国ミネソタ州ミネアポリス郊外のブルーミントンに本社を置く企業で、芝刈り機、除雪機、灌漑システム用資材を設計・製造・販売し、業務用、家庭用、農業用、公共部門向けなど多様なニーズに応えている。
SCI vs TTC — 直接比較
損益計算書 — Q4 FY2025 vs Q3 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.1B | $1.1B |
| 純利益 | $159.4M | $53.5M |
| 粗利率 | 28.0% | 33.7% |
| 営業利益率 | 24.8% | 5.7% |
| 純利益率 | 14.3% | 4.7% |
| 売上前年比 | 1.7% | -2.2% |
| 純利益前年比 | 5.3% | -55.2% |
| EPS（希薄化後） | $1.13 | $0.54 |
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 | $1.1B | — | ||
| Q3 25 | $1.1B | $1.1B | ||
| Q2 25 | $1.1B | $1.3B | ||
| Q1 25 | $1.1B | $995.0M | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $1.0B | $1.2B | ||
| Q2 24 | $1.0B | $1.3B | ||
| Q1 24 | $1.0B | $1.0B |
| Q4 25 | $159.4M | — | ||
| Q3 25 | $117.5M | $53.5M | ||
| Q2 25 | $122.9M | $136.8M | ||
| Q1 25 | $142.9M | $52.8M | ||
| Q4 24 | $151.4M | — | ||
| Q3 24 | $117.8M | $119.3M | ||
| Q2 24 | $118.2M | $144.8M | ||
| Q1 24 | $131.3M | $64.9M |
| Q4 25 | 28.0% | — | ||
| Q3 25 | 25.1% | 33.7% | ||
| Q2 25 | 25.5% | 33.1% | ||
| Q1 25 | 27.1% | 33.7% | ||
| Q4 24 | 28.0% | — | ||
| Q3 24 | 24.9% | 34.8% | ||
| Q2 24 | 24.9% | 33.6% | ||
| Q1 24 | 26.2% | 34.4% |
| Q4 25 | 24.8% | — | ||
| Q3 25 | 21.4% | 5.7% | ||
| Q2 25 | 21.1% | 13.3% | ||
| Q1 25 | 23.4% | 7.8% | ||
| Q4 24 | 24.0% | — | ||
| Q3 24 | 20.9% | 12.8% | ||
| Q2 24 | 21.4% | 13.9% | ||
| Q1 24 | 22.2% | 8.8% |
| Q4 25 | 14.3% | — | ||
| Q3 25 | 11.1% | 4.7% | ||
| Q2 25 | 11.5% | 10.4% | ||
| Q1 25 | 13.3% | 5.3% | ||
| Q4 24 | 13.8% | — | ||
| Q3 24 | 11.6% | 10.3% | ||
| Q2 24 | 11.4% | 10.7% | ||
| Q1 24 | 12.6% | 6.5% |
| Q4 25 | $1.13 | — | ||
| Q3 25 | $0.83 | $0.54 | ||
| Q2 25 | $0.86 | $1.37 | ||
| Q1 25 | $0.98 | $0.52 | ||
| Q4 24 | $1.02 | — | ||
| Q3 24 | $0.81 | $1.14 | ||
| Q2 24 | $0.81 | $1.38 | ||
| Q1 24 | $0.89 | $0.62 |
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 | $243.6M | — |
| 総負債低いほど良い | $5.1B | $1.0B |
| 株主資本純資産 | $1.6B | $1.4B |
| 総資産 | $18.7B | $3.5B |
| 負債/資本比率低いほどレバレッジが低い | 3.10× | 0.73× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $243.6M | — | ||
| Q3 25 | $241.3M | — | ||
| Q2 25 | $255.4M | — | ||
| Q1 25 | $227.2M | — | ||
| Q4 24 | $218.8M | — | ||
| Q3 24 | $185.4M | — | ||
| Q2 24 | $184.4M | — | ||
| Q1 24 | $205.6M | — |
| Q4 25 | $5.1B | — | ||
| Q3 25 | $5.0B | $1.0B | ||
| Q2 25 | $5.0B | $1.1B | ||
| Q1 25 | $4.7B | $1.1B | ||
| Q4 24 | $4.8B | — | ||
| Q3 24 | $4.7B | $991.9M | ||
| Q2 24 | $4.7B | $1.0B | ||
| Q1 24 | $4.6B | $1.2B |
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.6B | $1.4B | ||
| Q2 25 | $1.6B | $1.5B | ||
| Q1 25 | $1.7B | $1.5B | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.5B | $1.7B | ||
| Q1 24 | $1.6B | $1.5B |
| Q4 25 | $18.7B | — | ||
| Q3 25 | $18.4B | $3.5B | ||
| Q2 25 | $18.0B | $3.8B | ||
| Q1 25 | $17.3B | $3.7B | ||
| Q4 24 | $17.4B | — | ||
| Q3 24 | $17.4B | $3.7B | ||
| Q2 24 | $16.8B | $3.9B | ||
| Q1 24 | $16.7B | $3.8B |
| Q4 25 | 3.10× | — | ||
| Q3 25 | 3.17× | 0.73× | ||
| Q2 25 | 3.19× | 0.74× | ||
| Q1 25 | 2.87× | 0.75× | ||
| Q4 24 | 2.83× | — | ||
| Q3 24 | 2.92× | 0.61× | ||
| Q2 24 | 3.05× | 0.62× | ||
| Q1 24 | 2.90× | 0.77× |
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 | $212.9M | $225.8M |
| フリーキャッシュフロー営業CF - 設備投資 | $87.2M | $207.2M |
| FCFマージンFCF / 売上 | 7.8% | 18.3% |
| 設備投資強度設備投資 / 売上 | 11.3% | 1.6% |
| キャッシュ転換率営業CF / 純利益 | 1.34× | 4.22× |
| 直近12ヶ月FCF直近4四半期 | $554.2M | $462.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $212.9M | — | ||
| Q3 25 | $252.3M | $225.8M | ||
| Q2 25 | $166.4M | $171.7M | ||
| Q1 25 | $311.1M | $-48.6M | ||
| Q4 24 | $264.1M | — | ||
| Q3 24 | $263.8M | $194.7M | ||
| Q2 24 | $196.9M | $227.3M | ||
| Q1 24 | $220.1M | $-92.2M |
| Q4 25 | $87.2M | — | ||
| Q3 25 | $150.7M | $207.2M | ||
| Q2 25 | $83.4M | $152.4M | ||
| Q1 25 | $233.0M | $-67.7M | ||
| Q4 24 | $151.8M | — | ||
| Q3 24 | $162.8M | $170.6M | ||
| Q2 24 | $100.8M | $206.9M | ||
| Q1 24 | $140.3M | $-111.3M |
| Q4 25 | 7.8% | — | ||
| Q3 25 | 14.2% | 18.3% | ||
| Q2 25 | 7.8% | 11.6% | ||
| Q1 25 | 21.7% | -6.8% | ||
| Q4 24 | 13.9% | — | ||
| Q3 24 | 16.1% | 14.7% | ||
| Q2 24 | 9.7% | 15.3% | ||
| Q1 24 | 13.4% | -11.1% |
| Q4 25 | 11.3% | — | ||
| Q3 25 | 9.6% | 1.6% | ||
| Q2 25 | 7.8% | 1.5% | ||
| Q1 25 | 7.3% | 1.9% | ||
| Q4 24 | 10.3% | — | ||
| Q3 24 | 10.0% | 2.1% | ||
| Q2 24 | 9.3% | 1.5% | ||
| Q1 24 | 7.6% | 1.9% |
| Q4 25 | 1.34× | — | ||
| Q3 25 | 2.15× | 4.22× | ||
| Q2 25 | 1.35× | 1.26× | ||
| Q1 25 | 2.18× | -0.92× | ||
| Q4 24 | 1.75× | — | ||
| Q3 24 | 2.24× | 1.63× | ||
| Q2 24 | 1.67× | 1.57× | ||
| Q1 24 | 1.68× | -1.42× |
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
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% |
TTC
| Equipment Products And Services | $815.7M | 72% |
| Residential Segment | $192.8M | 17% |
| Irrigation | $115.1M | 10% |
