vs
COMSCORE, INC.（SCOR）とWD 40 CO（WDFC）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
WD 40 COの直近四半期売上が大きい（$154.4M vs $93.5M、COMSCORE, INC.の約1.7倍）。WD 40 COの純利益率が高く（11.3% vs 3.2%、差は8.1%）。WD 40 COの前年同期比売上増加率が高い（0.6% vs -1.5%）。WD 40 COの直近四半期フリーキャッシュフローが多い（$9.1M vs $2.9M）。過去8四半期でWD 40 COの売上複合成長率が高い（5.4% vs 3.8%）
Comscoreはアメリカ合衆国に本拠を置く世界的なメディア計測・分析企業で、企業、広告代理店、ブランドマーケター、出版社に対して専門的なマーケティングデータと分析サービスを提供しています。
WD-40カンパニーは同名の多目的防錆潤滑剤で広く知られる世界的な消費財・産業用資材メーカーです。洗浄剤、脱脂剤、特殊潤滑剤などの製品を取り扱い、170カ国以上の小売、産業、自動車分野の市場に商品を提供しています。
SCOR vs WDFC — 直接比較
売上が大きい
WDFC
1.7倍大きい
$93.5M
売上成長率が高い
WDFC
+2.2%の差
-1.5%
純利益率が高い
WDFC
純利益率が8.1%高い
3.2%
フリーキャッシュフローが多い
WDFC
FCF $6.1M多い
$2.9M
2年売上CAGRが高い
WDFC
2年複合成長率
3.8%
損益計算書 — Q4 FY2025 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $93.5M | $154.4M |
| 純利益 | $3.0M | $17.5M |
| 粗利率 | 41.0% | 56.2% |
| 営業利益率 | 7.0% | 15.1% |
| 純利益率 | 3.2% | 11.3% |
| 売上前年比 | -1.5% | 0.6% |
| 純利益前年比 | -3.7% | -7.8% |
| EPS（希薄化後） | $9.50 | $1.28 |
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
売上SCORWDFC
| Q4 25 | $93.5M | $154.4M | ||
| Q3 25 | $88.9M | $163.5M | ||
| Q2 25 | $89.4M | $156.9M | ||
| Q1 25 | $85.7M | $146.1M | ||
| Q4 24 | $94.9M | $153.5M | ||
| Q3 24 | $88.5M | $156.0M | ||
| Q2 24 | $85.8M | $155.0M | ||
| Q1 24 | $86.8M | $139.1M |
純利益SCORWDFC
| Q4 25 | $3.0M | $17.5M | ||
| Q3 25 | $453.0K | $21.2M | ||
| Q2 25 | $-9.5M | $21.0M | ||
| Q1 25 | $-4.0M | $29.9M | ||
| Q4 24 | $3.1M | $18.9M | ||
| Q3 24 | $-60.6M | $16.8M | ||
| Q2 24 | $-1.7M | $19.8M | ||
| Q1 24 | $-1.1M | $15.5M |
粗利率SCORWDFC
| Q4 25 | 41.0% | 56.2% | ||
| Q3 25 | 40.6% | 54.7% | ||
| Q2 25 | 40.6% | 56.2% | ||
| Q1 25 | 39.6% | 54.6% | ||
| Q4 24 | 42.4% | 54.8% | ||
| Q3 24 | 41.2% | 54.1% | ||
| Q2 24 | 39.5% | 53.1% | ||
| Q1 24 | 42.3% | 52.4% |
営業利益率SCORWDFC
| Q4 25 | 7.0% | 15.1% | ||
| Q3 25 | 1.9% | 17.1% | ||
| Q2 25 | -1.9% | 17.4% | ||
| Q1 25 | -2.4% | 15.9% | ||
| Q4 24 | 4.1% | 16.4% | ||
| Q3 24 | -67.4% | 15.4% | ||
| Q2 24 | -2.2% | 17.5% | ||
| Q1 24 | -2.2% | 15.1% |
純利益率SCORWDFC
| Q4 25 | 3.2% | 11.3% | ||
| Q3 25 | 0.5% | 13.0% | ||
| Q2 25 | -10.6% | 13.4% | ||
| Q1 25 | -4.7% | 20.4% | ||
| Q4 24 | 3.3% | 12.3% | ||
| Q3 24 | -68.5% | 10.8% | ||
| Q2 24 | -2.0% | 12.8% | ||
| Q1 24 | -1.2% | 11.2% |
EPS（希薄化後）SCORWDFC
| Q4 25 | $9.50 | $1.28 | ||
| Q3 25 | $-0.86 | $1.57 | ||
| Q2 25 | $-2.73 | $1.54 | ||
| Q1 25 | $-1.66 | $2.19 | ||
| Q4 24 | $-0.47 | $1.39 | ||
| Q3 24 | $-12.79 | $1.23 | ||
| Q2 24 | $-1.19 | $1.46 | ||
| Q1 24 | $-1.08 | $1.14 |
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 | $23.6M | $48.6M |
| 総負債低いほど良い | $41.5M | $85.7M |
| 株主資本純資産 | $111.4M | $264.1M |
| 総資産 | $407.7M | $459.7M |
| 負債/資本比率低いほどレバレッジが低い | 0.37× | 0.32× |
8四半期トレンド — 暦四半期で整列
現金・短期投資SCORWDFC
| Q4 25 | $23.6M | $48.6M | ||
| Q3 25 | $26.7M | $58.1M | ||
| Q2 25 | $26.0M | $51.7M | ||
| Q1 25 | $31.0M | $53.0M | ||
| Q4 24 | $29.9M | $54.9M | ||
| Q3 24 | $20.0M | $46.7M | ||
| Q2 24 | $14.7M | $45.3M | ||
| Q1 24 | $18.7M | $55.4M |
総負債SCORWDFC
| Q4 25 | $41.5M | $85.7M | ||
| Q3 25 | $41.4M | $86.2M | ||
| Q2 25 | $41.3M | $85.6M | ||
| Q1 25 | $41.3M | $84.4M | ||
| Q4 24 | $41.2M | $84.6M | ||
| Q3 24 | — | $86.0M | ||
| Q2 24 | — | $85.5M | ||
| Q1 24 | — | $85.9M |
株主資本SCORWDFC
| Q4 25 | $111.4M | $264.1M | ||
| Q3 25 | $-26.3M | $268.2M | ||
| Q2 25 | $-21.7M | $257.1M | ||
| Q1 25 | $-13.5M | $242.1M | ||
| Q4 24 | $-8.3M | $226.3M | ||
| Q3 24 | $-2.7M | $230.5M | ||
| Q2 24 | $45.8M | $222.2M | ||
| Q1 24 | $51.4M | $216.3M |
総資産SCORWDFC
| Q4 25 | $407.7M | $459.7M | ||
| Q3 25 | $406.9M | $475.8M | ||
| Q2 25 | $415.9M | $456.0M | ||
| Q1 25 | $421.5M | $458.3M | ||
| Q4 24 | $430.2M | $447.3M | ||
| Q3 24 | $412.5M | $449.0M | ||
| Q2 24 | $474.1M | $443.6M | ||
| Q1 24 | $477.7M | $442.0M |
負債/資本比率SCORWDFC
| Q4 25 | 0.37× | 0.32× | ||
| Q3 25 | — | 0.32× | ||
| Q2 25 | — | 0.33× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 0.37× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.38× | ||
| Q1 24 | — | 0.40× |
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 | $3.2M | $10.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $2.9M | $9.1M |
| FCFマージンFCF / 売上 | 3.1% | 5.9% |
| 設備投資強度設備投資 / 売上 | 0.3% | 0.6% |
| キャッシュ転換率営業CF / 純利益 | 1.07× | 0.57× |
| 直近12ヶ月FCF直近4四半期 | $21.8M | $78.2M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローSCORWDFC
| Q4 25 | $3.2M | $10.0M | ||
| Q3 25 | $9.5M | $29.9M | ||
| Q2 25 | $932.0K | $35.1M | ||
| Q1 25 | $9.1M | $8.0M | ||
| Q4 24 | $-10.0M | $14.9M | ||
| Q3 24 | $12.5M | $27.2M | ||
| Q2 24 | $8.7M | $19.9M | ||
| Q1 24 | $6.9M | $18.0M |
フリーキャッシュフローSCORWDFC
| Q4 25 | $2.9M | $9.1M | ||
| Q3 25 | $9.4M | $28.6M | ||
| Q2 25 | $787.0K | $34.0M | ||
| Q1 25 | $8.7M | $6.6M | ||
| Q4 24 | $-10.3M | $14.2M | ||
| Q3 24 | $12.4M | $26.4M | ||
| Q2 24 | $8.5M | $18.7M | ||
| Q1 24 | $6.6M | $16.7M |
FCFマージンSCORWDFC
| Q4 25 | 3.1% | 5.9% | ||
| Q3 25 | 10.5% | 17.5% | ||
| Q2 25 | 0.9% | 21.6% | ||
| Q1 25 | 10.1% | 4.5% | ||
| Q4 24 | -10.8% | 9.3% | ||
| Q3 24 | 14.0% | 16.9% | ||
| Q2 24 | 10.0% | 12.0% | ||
| Q1 24 | 7.6% | 12.0% |
設備投資強度SCORWDFC
| Q4 25 | 0.3% | 0.6% | ||
| Q3 25 | 0.1% | 0.8% | ||
| Q2 25 | 0.2% | 0.7% | ||
| Q1 25 | 0.4% | 0.9% | ||
| Q4 24 | 0.2% | 0.5% | ||
| Q3 24 | 0.1% | 0.5% | ||
| Q2 24 | 0.2% | 0.8% | ||
| Q1 24 | 0.3% | 0.9% |
キャッシュ転換率SCORWDFC
| Q4 25 | 1.07× | 0.57× | ||
| Q3 25 | 20.96× | 1.41× | ||
| Q2 25 | — | 1.67× | ||
| Q1 25 | — | 0.27× | ||
| Q4 24 | -3.19× | 0.79× | ||
| Q3 24 | — | 1.62× | ||
| Q2 24 | — | 1.00× | ||
| Q1 24 | — | 1.16× |
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
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
WDFC
| Other | $82.6M | 53% |
| WD40Multi Use Product | $56.0M | 36% |
| WD40Specialist | $9.0M | 6% |
| Other Maintenance Products | $4.0M | 3% |
| Homecare And Cleaning Products | $2.7M | 2% |
