vs
SCANSOURCE, INC.（SCSC）とWillScot Holdings Corp（WSC）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
SCANSOURCE, INC.の直近四半期売上が大きい（$766.5M vs $566.0M、WillScot Holdings Corpの約1.4倍）。SCANSOURCE, INC.の純利益率が高く（2.2% vs -33.1%、差は35.2%）。SCANSOURCE, INC.の前年同期比売上増加率が高い（2.5% vs -6.1%）。WillScot Holdings Corpの直近四半期フリーキャッシュフローが多い（$149.7M vs $28.9M）。過去8四半期でSCANSOURCE, INC.の売上複合成長率が高い（0.9% vs -1.8%）
ScanSource社は世界有数の専門技術流通企業で、POSシステム、バーコードスキャナー、サイバーセキュリティ製品、クラウドサービス、通信ソリューションなどを取り扱い、北米・中南米・欧州の付加価値販売業者、サービスプロバイダー、企業顧客向けに事業を展開し、小売、医療、産業、公共部門を主な対象分野としています。
WillScotホールディングス・コーポレーションは北米で有数のモジュール式スペースおよびポータブルストレージサービスプロバイダーで、建設、商業開発、教育、医療、政府プロジェクト、イベントなど多岐にわたる分野の顧客に、柔軟で拡張性の高い仮設・半永久的スペースソリューションを提供しています。
SCSC vs WSC — 直接比較
損益計算書 — Q2 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $766.5M | $566.0M |
| 純利益 | $16.5M | $-187.3M |
| 粗利率 | 13.4% | 50.4% |
| 営業利益率 | 2.3% | -32.5% |
| 純利益率 | 2.2% | -33.1% |
| 売上前年比 | 2.5% | -6.1% |
| 純利益前年比 | -3.3% | -310.0% |
| EPS（希薄化後） | $0.75 | $-1.02 |
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 | $766.5M | $566.0M | ||
| Q3 25 | $739.6M | $566.8M | ||
| Q2 25 | $812.9M | $589.1M | ||
| Q1 25 | $704.8M | $559.6M | ||
| Q4 24 | $747.5M | $602.5M | ||
| Q3 24 | $775.6M | $601.4M | ||
| Q2 24 | $746.1M | $604.6M | ||
| Q1 24 | $752.6M | $587.2M |
| Q4 25 | $16.5M | $-187.3M | ||
| Q3 25 | $19.9M | $43.3M | ||
| Q2 25 | $20.1M | $47.9M | ||
| Q1 25 | $17.4M | $43.1M | ||
| Q4 24 | $17.1M | $89.2M | ||
| Q3 24 | $17.0M | $-70.5M | ||
| Q2 24 | $16.1M | $-46.9M | ||
| Q1 24 | $12.8M | $56.2M |
| Q4 25 | 13.4% | 50.4% | ||
| Q3 25 | 14.5% | 49.7% | ||
| Q2 25 | 12.9% | 50.3% | ||
| Q1 25 | 14.2% | 53.7% | ||
| Q4 24 | 13.6% | 55.8% | ||
| Q3 24 | 13.1% | 53.5% | ||
| Q2 24 | 13.0% | 54.1% | ||
| Q1 24 | 12.6% | 54.0% |
| Q4 25 | 2.3% | -32.5% | ||
| Q3 25 | 3.5% | 21.0% | ||
| Q2 25 | 3.3% | 21.5% | ||
| Q1 25 | 3.2% | 21.3% | ||
| Q4 24 | 2.5% | 28.9% | ||
| Q3 24 | 2.3% | -5.9% | ||
| Q2 24 | 2.9% | -0.9% | ||
| Q1 24 | 2.3% | 22.1% |
| Q4 25 | 2.2% | -33.1% | ||
| Q3 25 | 2.7% | 7.6% | ||
| Q2 25 | 2.5% | 8.1% | ||
| Q1 25 | 2.5% | 7.7% | ||
| Q4 24 | 2.3% | 14.8% | ||
| Q3 24 | 2.2% | -11.7% | ||
| Q2 24 | 2.2% | -7.7% | ||
| Q1 24 | 1.7% | 9.6% |
| Q4 25 | $0.75 | $-1.02 | ||
| Q3 25 | $0.89 | $0.24 | ||
| Q2 25 | $0.87 | $0.26 | ||
| Q1 25 | $0.74 | $0.23 | ||
| Q4 24 | $0.70 | $0.48 | ||
| Q3 24 | $0.69 | $-0.37 | ||
| Q2 24 | $0.66 | $-0.25 | ||
| Q1 24 | $0.50 | $0.29 |
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 | $83.5M | $14.6M |
| 総負債低いほど良い | — | $3.6B |
| 株主資本純資産 | $910.9M | $856.3M |
| 総資産 | $1.7B | $5.8B |
| 負債/資本比率低いほどレバレッジが低い | — | 4.15× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $83.5M | $14.6M | ||
| Q3 25 | $124.9M | $14.8M | ||
| Q2 25 | $126.2M | $12.8M | ||
| Q1 25 | $146.3M | $10.7M | ||
| Q4 24 | $110.5M | $9.0M | ||
| Q3 24 | $145.0M | $11.0M | ||
| Q2 24 | $185.5M | $5.9M | ||
| Q1 24 | $159.1M | $13.1M |
| Q4 25 | — | $3.6B | ||
| Q3 25 | — | $3.6B | ||
| Q2 25 | — | $3.7B | ||
| Q1 25 | — | $3.6B | ||
| Q4 24 | — | $3.7B | ||
| Q3 24 | — | $3.6B | ||
| Q2 24 | — | $3.5B | ||
| Q1 24 | — | $3.5B |
| Q4 25 | $910.9M | $856.3M | ||
| Q3 25 | $914.0M | $1.1B | ||
| Q2 25 | $906.4M | $1.0B | ||
| Q1 25 | $901.7M | $1.0B | ||
| Q4 24 | $900.7M | $1.0B | ||
| Q3 24 | $920.9M | $1.1B | ||
| Q2 24 | $924.3M | $1.2B | ||
| Q1 24 | $944.1M | $1.3B |
| Q4 25 | $1.7B | $5.8B | ||
| Q3 25 | $1.7B | $6.1B | ||
| Q2 25 | $1.8B | $6.1B | ||
| Q1 25 | $1.7B | $6.0B | ||
| Q4 24 | $1.7B | $6.0B | ||
| Q3 24 | $1.8B | $6.0B | ||
| Q2 24 | $1.8B | $6.0B | ||
| Q1 24 | $1.8B | $6.2B |
| Q4 25 | — | 4.15× | ||
| Q3 25 | — | 3.39× | ||
| Q2 25 | — | 3.55× | ||
| Q1 25 | — | 3.56× | ||
| Q4 24 | — | 3.62× | ||
| Q3 24 | — | 3.42× | ||
| Q2 24 | — | 2.88× | ||
| Q1 24 | — | 2.63× |
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 | $30.8M | $158.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $28.9M | $149.7M |
| FCFマージンFCF / 売上 | 3.8% | 26.5% |
| 設備投資強度設備投資 / 売上 | 0.3% | 1.6% |
| キャッシュ転換率営業CF / 純利益 | 1.87× | — |
| 直近12ヶ月FCF直近4四半期 | — | $737.7M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $30.8M | $158.9M | ||
| Q3 25 | $23.2M | $191.2M | ||
| Q2 25 | — | $205.3M | ||
| Q1 25 | $66.1M | $206.6M | ||
| Q4 24 | $-6.2M | $178.9M | ||
| Q3 24 | $44.8M | $-1.6M | ||
| Q2 24 | — | $175.6M | ||
| Q1 24 | $160.2M | $208.7M |
| Q4 25 | $28.9M | $149.7M | ||
| Q3 25 | $20.8M | $186.9M | ||
| Q2 25 | — | $199.0M | ||
| Q1 25 | $64.6M | $202.0M | ||
| Q4 24 | $-8.2M | $176.6M | ||
| Q3 24 | $42.5M | $-4.9M | ||
| Q2 24 | — | $169.4M | ||
| Q1 24 | $157.7M | $202.1M |
| Q4 25 | 3.8% | 26.5% | ||
| Q3 25 | 2.8% | 33.0% | ||
| Q2 25 | — | 33.8% | ||
| Q1 25 | 9.2% | 36.1% | ||
| Q4 24 | -1.1% | 29.3% | ||
| Q3 24 | 5.5% | -0.8% | ||
| Q2 24 | — | 28.0% | ||
| Q1 24 | 21.0% | 34.4% |
| Q4 25 | 0.3% | 1.6% | ||
| Q3 25 | 0.3% | 0.7% | ||
| Q2 25 | 0.3% | 1.1% | ||
| Q1 25 | 0.2% | 0.8% | ||
| Q4 24 | 0.3% | 0.4% | ||
| Q3 24 | 0.3% | 0.6% | ||
| Q2 24 | 0.2% | 1.0% | ||
| Q1 24 | 0.3% | 1.1% |
| Q4 25 | 1.87× | — | ||
| Q3 25 | 1.17× | 4.41× | ||
| Q2 25 | — | 4.28× | ||
| Q1 25 | 3.79× | 4.80× | ||
| Q4 24 | -0.36× | 2.01× | ||
| Q3 24 | 2.64× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 12.51× | 3.71× |
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
SCSC
| Products And Services | $723.4M | 94% |
| Intelisys Advisory | $25.0M | 3% |
| Recurring Revenue | $18.2M | 2% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
