vs
怡安集团（AON）与FIRST NATIONAL CORP（FXNC）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FIRST NATIONAL CORP的1236.0倍（$4.3B vs $3.5M）。FIRST NATIONAL CORP净利率更高（158.2% vs 39.4%，领先118.8%）。怡安集团同比增速更快（3.7% vs -46.3%）。怡安集团自由现金流更多（$1.3B vs $6.9M）。过去两年FIRST NATIONAL CORP的营收复合增速更高（17.0% vs 2.8%）
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。
VA Tech Wabag Ltd.是一家专注于市政及工业用户海水淡化与水处理业务的印度跨国企业，该公司最早于1924年在布雷斯劳创立，目前总部设在金奈。
AON vs FXNC — 直观对比
营收规模更大
AON
是对方的1236.0倍
$3.5M
营收增速更快
AON
高出50.0%
-46.3%
净利率更高
FXNC
高出118.8%
39.4%
自由现金流更多
AON
多$1.3B
$6.9M
两年增速更快
FXNC
近两年复合增速
2.8%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $4.3B | $3.5M |
| 净利润 | $1.7B | $5.5M |
| 毛利率 | — | — |
| 营业利润率 | 28.1% | — |
| 净利率 | 39.4% | 158.2% |
| 营收同比 | 3.7% | -46.3% |
| 净利润同比 | 136.5% | 689.9% |
| 每股收益（稀释后） | $7.82 | $0.60 |
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AONFXNC
| Q4 25 | $4.3B | $3.5M | ||
| Q3 25 | $4.0B | $4.1M | ||
| Q2 25 | $4.2B | $3.4M | ||
| Q1 25 | $4.7B | $3.3M | ||
| Q4 24 | $4.1B | $6.5M | ||
| Q3 24 | $3.7B | $2.7M | ||
| Q2 24 | $3.8B | $2.5M | ||
| Q1 24 | $4.1B | $2.5M |
净利润AONFXNC
| Q4 25 | $1.7B | $5.5M | ||
| Q3 25 | $458.0M | $5.5M | ||
| Q2 25 | $579.0M | $5.1M | ||
| Q1 25 | $965.0M | $1.6M | ||
| Q4 24 | $716.0M | $-933.0K | ||
| Q3 24 | $343.0M | $2.2M | ||
| Q2 24 | $524.0M | $2.4M | ||
| Q1 24 | $1.1B | $3.2M |
营业利润率AONFXNC
| Q4 25 | 28.1% | — | ||
| Q3 25 | 20.4% | — | ||
| Q2 25 | 20.7% | — | ||
| Q1 25 | 30.9% | 57.9% | ||
| Q4 24 | 26.3% | -29.0% | ||
| Q3 24 | 16.7% | — | ||
| Q2 24 | 17.4% | — | ||
| Q1 24 | 36.0% | — |
净利率AONFXNC
| Q4 25 | 39.4% | 158.2% | ||
| Q3 25 | 11.5% | 135.1% | ||
| Q2 25 | 13.9% | 147.3% | ||
| Q1 25 | 20.4% | 48.8% | ||
| Q4 24 | 17.3% | -14.4% | ||
| Q3 24 | 9.2% | 84.7% | ||
| Q2 24 | 13.9% | 97.3% | ||
| Q1 24 | 26.3% | 126.3% |
每股收益（稀释后）AONFXNC
| Q4 25 | $7.82 | $0.60 | ||
| Q3 25 | $2.11 | $0.62 | ||
| Q2 25 | $2.66 | $0.56 | ||
| Q1 25 | $4.43 | $0.18 | ||
| Q4 24 | $3.11 | $-0.26 | ||
| Q3 24 | $1.57 | $0.36 | ||
| Q2 24 | $2.46 | $0.39 | ||
| Q1 24 | $5.35 | $0.51 |
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 | $160.9M |
| 总债务越低越好 | $15.2B | — |
| 股东权益账面价值 | $9.4B | $186.2M |
| 总资产 | $50.8B | $2.0B |
| 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AONFXNC
| Q4 25 | $2.8B | $160.9M | ||
| Q3 25 | $1.3B | $189.3M | ||
| Q2 25 | $1.4B | $194.3M | ||
| Q1 25 | $1.3B | $206.0M | ||
| Q4 24 | $1.3B | $162.9M | ||
| Q3 24 | $1.3B | $126.5M | ||
| Q2 24 | $1.2B | $135.6M | ||
| Q1 24 | $6.4B | — |
总债务AONFXNC
| Q4 25 | $15.2B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $17.0B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AONFXNC
| Q4 25 | $9.4B | $186.2M | ||
| Q3 25 | $7.9B | $181.2M | ||
| Q2 25 | $7.8B | $173.5M | ||
| Q1 25 | $7.0B | $168.7M | ||
| Q4 24 | $6.1B | $166.5M | ||
| Q3 24 | $6.2B | $125.1M | ||
| Q2 24 | $5.9B | $119.9M | ||
| Q1 24 | $-133.0M | $117.8M |
总资产AONFXNC
| Q4 25 | $50.8B | $2.0B | ||
| Q3 25 | $51.6B | $2.0B | ||
| Q2 25 | $54.0B | $2.0B | ||
| Q1 25 | $50.3B | $2.0B | ||
| Q4 24 | $49.0B | $2.0B | ||
| Q3 24 | $49.9B | $1.5B | ||
| Q2 24 | $51.5B | $1.5B | ||
| Q1 24 | $40.8B | $1.4B |
负债/权益比AONFXNC
| 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 | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $1.3B | $6.9M |
| 自由现金流率自由现金流/营收 | 30.8% | 199.4% |
| 资本支出强度资本支出/营收 | 1.7% | 43.3% |
| 现金转化率经营现金流/净利润 | 0.83× | 1.53× |
| 过去12个月自由现金流最近4个季度 | $3.2B | $20.9M |
8季度趋势，按日历期对齐
经营现金流AONFXNC
| Q4 25 | $1.4B | $8.4M | ||
| Q3 25 | $1.1B | $8.4M | ||
| Q2 25 | $796.0M | $4.7M | ||
| Q1 25 | $140.0M | $3.5M | ||
| Q4 24 | $1.2B | $-36.7M | ||
| Q3 24 | $1.0B | $6.1M | ||
| Q2 24 | $513.0M | $3.6M | ||
| Q1 24 | $309.0M | $4.7M |
自由现金流AONFXNC
| Q4 25 | $1.3B | $6.9M | ||
| Q3 25 | $1.1B | $6.8M | ||
| Q2 25 | $732.0M | $4.1M | ||
| Q1 25 | $84.0M | $3.0M | ||
| Q4 24 | $1.1B | $-37.8M | ||
| Q3 24 | $951.0M | $4.9M | ||
| Q2 24 | $460.0M | $3.0M | ||
| Q1 24 | $261.0M | $4.4M |
自由现金流率AONFXNC
| Q4 25 | 30.8% | 199.4% | ||
| Q3 25 | 27.0% | 166.4% | ||
| Q2 25 | 17.6% | 120.0% | ||
| Q1 25 | 1.8% | 92.9% | ||
| Q4 24 | 27.6% | -583.7% | ||
| Q3 24 | 25.6% | 186.1% | ||
| Q2 24 | 12.2% | 118.7% | ||
| Q1 24 | 6.4% | 173.1% |
资本支出强度AONFXNC
| Q4 25 | 1.7% | 43.3% | ||
| Q3 25 | 1.7% | 39.0% | ||
| Q2 25 | 1.5% | 17.2% | ||
| Q1 25 | 1.2% | 14.7% | ||
| Q4 24 | 1.3% | 17.5% | ||
| Q3 24 | 1.7% | 45.4% | ||
| Q2 24 | 1.4% | 26.0% | ||
| Q1 24 | 1.2% | 12.0% |
现金转化率AONFXNC
| Q4 25 | 0.83× | 1.53× | ||
| Q3 25 | 2.51× | 1.52× | ||
| Q2 25 | 1.37× | 0.93× | ||
| Q1 25 | 0.15× | 2.21× | ||
| Q4 24 | 1.68× | — | ||
| Q3 24 | 2.95× | 2.73× | ||
| Q2 24 | 0.98× | 1.49× | ||
| Q1 24 | 0.29× | 1.47× |
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% |
FXNC
暂无分部数据
