vs
墨西哥国际航空（AERO）与WEC Energy Group（WEC）财务数据对比。点击上方公司名可切换其他公司
WEC Energy Group的季度营收约是墨西哥国际航空的1.8倍（$2.5B vs $1.4B），WEC Energy Group净利率更高（12.5% vs 11.5%，领先1.0%）
墨西哥国际航空集团是墨西哥旗舰航空控股企业，提供国内及国际客货运航空运输服务，航线网络覆盖北美、南美、欧洲及亚洲，服务休闲与商务出行群体，配备现代化民航机队，可满足不同用户的出行需求。
WEC能源集团是总部位于美国威斯康星州密尔沃基的知名能源企业，业务覆盖美国四个州，为总计440万用户提供可靠的电力及天然气供应服务，是北美地区颇具规模的区域性能源服务商。
AERO vs WEC — 直观对比
营收规模更大
WEC
是对方的1.8倍
$1.4B
净利率更高
WEC
高出1.0%
11.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $2.5B |
| 净利润 | $165.0M | $316.8M |
| 毛利率 | — | 63.7% |
| 营业利润率 | 21.1% | 17.9% |
| 净利率 | 11.5% | 12.5% |
| 营收同比 | — | 11.1% |
| 净利润同比 | — | -30.1% |
| 每股收益（稀释后） | — | — |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收AEROWEC
| Q4 25 | $1.4B | $2.5B | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | — | $2.0B | ||
| Q1 25 | — | $3.1B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.8B | ||
| Q1 24 | — | $2.7B |
净利润AEROWEC
| Q4 25 | $165.0M | $316.8M | ||
| Q3 25 | — | $270.2M | ||
| Q2 25 | — | $243.0M | ||
| Q1 25 | — | $725.5M | ||
| Q4 24 | — | $453.1M | ||
| Q3 24 | — | $238.6M | ||
| Q2 24 | — | $210.0M | ||
| Q1 24 | — | $622.6M |
毛利率AEROWEC
| Q4 25 | — | 63.7% | ||
| Q3 25 | — | 71.1% | ||
| Q2 25 | — | 71.6% | ||
| Q1 25 | — | 63.0% | ||
| Q4 24 | — | 67.7% | ||
| Q3 24 | — | 72.1% | ||
| Q2 24 | — | 73.5% | ||
| Q1 24 | — | 65.4% |
营业利润率AEROWEC
| Q4 25 | 21.1% | 17.9% | ||
| Q3 25 | — | 21.4% | ||
| Q2 25 | — | 20.1% | ||
| Q1 25 | — | 29.8% | ||
| Q4 24 | — | 25.9% | ||
| Q3 24 | — | 20.6% | ||
| Q2 24 | — | 20.6% | ||
| Q1 24 | — | 30.3% |
净利率AEROWEC
| Q4 25 | 11.5% | 12.5% | ||
| Q3 25 | — | 12.8% | ||
| Q2 25 | — | 12.1% | ||
| Q1 25 | — | 23.0% | ||
| Q4 24 | — | 19.8% | ||
| Q3 24 | — | 12.8% | ||
| Q2 24 | — | 11.9% | ||
| Q1 24 | — | 23.2% |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $27.6M |
| 总债务越低越好 | — | $20.0B |
| 股东权益账面价值 | — | $14.1B |
| 总资产 | — | $51.5B |
| 负债/权益比越低杠杆越低 | — | 1.42× |
8季度趋势，按日历期对齐
现金及短期投资AEROWEC
| Q4 25 | — | $27.6M | ||
| Q3 25 | — | $51.1M | ||
| Q2 25 | — | $23.0M | ||
| Q1 25 | — | $82.2M | ||
| Q4 24 | — | $9.8M | ||
| Q3 24 | — | $322.5M | ||
| Q2 24 | — | $224.0M | ||
| Q1 24 | — | $38.9M |
总债务AEROWEC
| Q4 25 | — | $20.0B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $18.9B | ||
| Q3 24 | — | $16.9B | ||
| Q2 24 | — | $16.9B | ||
| Q1 24 | — | $15.4B |
股东权益AEROWEC
| Q4 25 | — | $14.1B | ||
| Q3 25 | — | $14.0B | ||
| Q2 25 | — | $13.7B | ||
| Q1 25 | — | $13.4B | ||
| Q4 24 | — | $12.8B | ||
| Q3 24 | — | $12.4B | ||
| Q2 24 | — | $12.4B | ||
| Q1 24 | — | $12.4B |
总资产AEROWEC
| Q4 25 | — | $51.5B | ||
| Q3 25 | — | $49.8B | ||
| Q2 25 | — | $48.5B | ||
| Q1 25 | — | $48.2B | ||
| Q4 24 | — | $47.4B | ||
| Q3 24 | — | $45.2B | ||
| Q2 24 | — | $44.6B | ||
| Q1 24 | — | $43.9B |
负债/权益比AEROWEC
| Q4 25 | — | 1.42× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | — | 1.36× | ||
| Q2 24 | — | 1.36× | ||
| Q1 24 | — | 1.24× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | — | $424.6M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流AEROWEC
| Q4 25 | — | $424.6M | ||
| Q3 25 | — | $938.9M | ||
| Q2 25 | — | $853.3M | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $581.8M | ||
| Q3 24 | — | $729.0M | ||
| Q2 24 | — | $1.0B | ||
| Q1 24 | — | $863.6M |
自由现金流AEROWEC
| Q4 25 | — | — | ||
| Q3 25 | — | $-625.7M | ||
| Q2 25 | — | $23.9M | ||
| Q1 25 | — | $461.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $-67.3M | ||
| Q2 24 | — | $343.5M | ||
| Q1 24 | — | $419.1M |
自由现金流率AEROWEC
| Q4 25 | — | — | ||
| Q3 25 | — | -29.7% | ||
| Q2 25 | — | 1.2% | ||
| Q1 25 | — | 14.7% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -3.6% | ||
| Q2 24 | — | 19.4% | ||
| Q1 24 | — | 15.6% |
资本支出强度AEROWEC
| Q4 25 | — | — | ||
| Q3 25 | — | 74.4% | ||
| Q2 25 | — | 41.3% | ||
| Q1 25 | — | 22.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 42.7% | ||
| Q2 24 | — | 39.2% | ||
| Q1 24 | — | 16.6% |
现金转化率AEROWEC
| Q4 25 | — | 1.34× | ||
| Q3 25 | — | 3.47× | ||
| Q2 25 | — | 3.51× | ||
| Q1 25 | — | 1.60× | ||
| Q4 24 | — | 1.28× | ||
| Q3 24 | — | 3.06× | ||
| Q2 24 | — | 4.94× | ||
| Q1 24 | — | 1.39× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AERO
| Passenger | $1.3B | 91% |
| Air Cargo | $82.0M | 6% |
| Other | $52.0M | 4% |
WEC
| Wisconsin | $1.9B | 73% |
| Illinois | $441.2M | 17% |
| Other States | $165.1M | 7% |
| External Revenues | $74.0M | 3% |
| Otheroperatingrevenues | $8.0M | 0% |
