vs
怡安集团（AON）与DevvStream Corp.（DEVS）财务数据对比。点击上方公司名可切换其他公司
怡安集团的季度营收约是DevvStream Corp.的3909090.9倍（$4.3B vs $1.1K）。怡安集团净利率更高（39.4% vs -47413.3%，领先47452.6%）
怡安集团（Aon plc）是一家英美背景的专业服务企业，下设两大业务板块：风险资本板块提供风险管理、保险及再保险领域的经纪与咨询服务；人力资本板块提供健康保险、退休及养老金计划、人才咨询等相关服务。
DevvStream Corp是一家可持续发展技术与碳项目开发企业，为企业客户提供可再生能源、造林、减废等环保项目的设计、落地及变现服务，业务覆盖北美及亚太地区，助力客户实现ESG及净零排放目标。
AON vs DEVS — 直观对比
营收规模更大
AON
是对方的3909090.9倍
$1.1K
净利率更高
AON
高出47452.6%
-47413.3%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $4.3B | $1.1K |
| 净利润 | $1.7B | $-521.5K |
| 毛利率 | — | -71.3% |
| 营业利润率 | 28.1% | — |
| 净利率 | 39.4% | -47413.3% |
| 营收同比 | 3.7% | — |
| 净利润同比 | 136.5% | 48.5% |
| 每股收益（稀释后） | $7.82 | $-0.14 |
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AONDEVS
| Q4 25 | $4.3B | $1.1K | ||
| Q3 25 | $4.0B | — | ||
| Q2 25 | $4.2B | $10.2K | ||
| Q1 25 | $4.7B | $0 | ||
| Q4 24 | $4.1B | — | ||
| Q3 24 | $3.7B | — | ||
| Q2 24 | $3.8B | — | ||
| Q1 24 | $4.1B | — |
净利润AONDEVS
| Q4 25 | $1.7B | $-521.5K | ||
| Q3 25 | $458.0M | — | ||
| Q2 25 | $579.0M | $3.5M | ||
| Q1 25 | $965.0M | $-4.6M | ||
| Q4 24 | $716.0M | — | ||
| Q3 24 | $343.0M | — | ||
| Q2 24 | $524.0M | — | ||
| Q1 24 | $1.1B | — |
毛利率AONDEVS
| Q4 25 | — | -71.3% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 73.6% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率AONDEVS
| Q4 25 | 28.1% | — | ||
| Q3 25 | 20.4% | — | ||
| Q2 25 | 20.7% | — | ||
| Q1 25 | 30.9% | — | ||
| Q4 24 | 26.3% | — | ||
| Q3 24 | 16.7% | — | ||
| Q2 24 | 17.4% | — | ||
| Q1 24 | 36.0% | — |
净利率AONDEVS
| Q4 25 | 39.4% | -47413.3% | ||
| Q3 25 | 11.5% | — | ||
| Q2 25 | 13.9% | 34657.9% | ||
| Q1 25 | 20.4% | — | ||
| Q4 24 | 17.3% | — | ||
| Q3 24 | 9.2% | — | ||
| Q2 24 | 13.9% | — | ||
| Q1 24 | 26.3% | — |
每股收益（稀释后）AONDEVS
| Q4 25 | $7.82 | $-0.14 | ||
| Q3 25 | $2.11 | — | ||
| Q2 25 | $2.66 | $0.12 | ||
| Q1 25 | $4.43 | $-1.69 | ||
| Q4 24 | $3.11 | — | ||
| Q3 24 | $1.57 | — | ||
| Q2 24 | $2.46 | — | ||
| Q1 24 | $5.35 | — |
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 | $2.8B | — |
| 总债务越低越好 | $15.2B | — |
| 股东权益账面价值 | $9.4B | $-19.3M |
| 总资产 | $50.8B | $8.8M |
| 负债/权益比越低杠杆越低 | 1.63× | — |
8季度趋势，按日历期对齐
现金及短期投资AONDEVS
| Q4 25 | $2.8B | — | ||
| Q3 25 | $1.3B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $6.4B | — |
总债务AONDEVS
| Q4 25 | $15.2B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $17.0B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AONDEVS
| Q4 25 | $9.4B | $-19.3M | ||
| Q3 25 | $7.9B | — | ||
| Q2 25 | $7.8B | $-15.1M | ||
| Q1 25 | $7.0B | $-19.3M | ||
| Q4 24 | $6.1B | — | ||
| Q3 24 | $6.2B | — | ||
| Q2 24 | $5.9B | — | ||
| Q1 24 | $-133.0M | — |
总资产AONDEVS
| Q4 25 | $50.8B | $8.8M | ||
| Q3 25 | $51.6B | — | ||
| Q2 25 | $54.0B | $2.4M | ||
| Q1 25 | $50.3B | $2.7M | ||
| Q4 24 | $49.0B | — | ||
| Q3 24 | $49.9B | — | ||
| Q2 24 | $51.5B | — | ||
| Q1 24 | $40.8B | — |
负债/权益比AONDEVS
| Q4 25 | 1.63× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.78× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $1.4B | $-3.0M |
| 自由现金流经营现金流 - 资本支出 | $1.3B | — |
| 自由现金流率自由现金流/营收 | 30.8% | — |
| 资本支出强度资本支出/营收 | 1.7% | — |
| 现金转化率经营现金流/净利润 | 0.83× | — |
| 过去12个月自由现金流最近4个季度 | $3.2B | — |
8季度趋势，按日历期对齐
经营现金流AONDEVS
| Q4 25 | $1.4B | $-3.0M | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $796.0M | $-711.8K | ||
| Q1 25 | $140.0M | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.0B | — | ||
| Q2 24 | $513.0M | — | ||
| Q1 24 | $309.0M | — |
自由现金流AONDEVS
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $732.0M | — | ||
| Q1 25 | $84.0M | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $951.0M | — | ||
| Q2 24 | $460.0M | — | ||
| Q1 24 | $261.0M | — |
自由现金流率AONDEVS
| Q4 25 | 30.8% | — | ||
| Q3 25 | 27.0% | — | ||
| Q2 25 | 17.6% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 27.6% | — | ||
| Q3 24 | 25.6% | — | ||
| Q2 24 | 12.2% | — | ||
| Q1 24 | 6.4% | — |
资本支出强度AONDEVS
| Q4 25 | 1.7% | — | ||
| Q3 25 | 1.7% | — | ||
| Q2 25 | 1.5% | — | ||
| Q1 25 | 1.2% | — | ||
| Q4 24 | 1.3% | — | ||
| Q3 24 | 1.7% | — | ||
| Q2 24 | 1.4% | — | ||
| Q1 24 | 1.2% | — |
现金转化率AONDEVS
| Q4 25 | 0.83× | — | ||
| Q3 25 | 2.51× | — | ||
| Q2 25 | 1.37× | -0.20× | ||
| Q1 25 | 0.15× | — | ||
| Q4 24 | 1.68× | — | ||
| Q3 24 | 2.95× | — | ||
| Q2 24 | 0.98× | — | ||
| Q1 24 | 0.29× | — |
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
AON
| Commercial Risk Solutions | $2.3B | 54% |
| Health Solutions | $1.1B | 26% |
| Wealth Solutions | $490.0M | 11% |
| Reinsurance Solutions | $379.0M | 9% |
DEVS
暂无分部数据
