vs
布鲁克菲尔德资产管理（BAM）与Encompass Health Corp（EHC）财务数据对比。点击上方公司名可切换其他公司
Encompass Health Corp的季度营收约是布鲁克菲尔德资产管理的1.4倍（$1.5B vs $1.1B），布鲁克菲尔德资产管理净利率更高（56.7% vs 9.5%，领先47.2%）
布鲁克菲尔德资产管理有限公司是加美两地的另类资产管理机构，2022年12月从布鲁克菲尔德集团的资管业务分拆成立，在全球范围内管理不动产、基础设施、可再生能源、私募股权及信贷市场等领域的投资。
Encompass Health Corp前身为Amcare及HealthSouth，总部位于美国阿拉巴马州伯明翰，是美国规模最大的住院康复服务提供商，在39个州及波多黎各拥有173家住院康复医院，为中风、神经系统疾病、心肺病症、脑损伤等患者提供专业康复诊疗服务。
BAM vs EHC — 直观对比
营收规模更大
EHC
是对方的1.4倍
$1.1B
净利率更高
BAM
高出47.2%
9.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.5B |
| 净利润 | $615.0M | $146.1M |
| 毛利率 | — | — |
| 营业利润率 | 84.2% | 16.7% |
| 净利率 | 56.7% | 9.5% |
| 营收同比 | — | 9.9% |
| 净利润同比 | — | 20.8% |
| 每股收益（稀释后） | — | $1.43 |
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BAMEHC
| Q4 25 | $1.1B | $1.5B | ||
| Q3 25 | $974.0M | $1.5B | ||
| Q2 25 | $931.0M | $1.5B | ||
| Q1 25 | $954.0M | $1.5B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | $873.0M | $1.4B | ||
| Q2 24 | $821.0M | $1.3B | ||
| Q1 24 | $786.0M | $1.3B |
净利润BAMEHC
| Q4 25 | $615.0M | $146.1M | ||
| Q3 25 | $692.0M | $126.5M | ||
| Q2 25 | $584.0M | $142.1M | ||
| Q1 25 | $507.0M | $151.5M | ||
| Q4 24 | — | $120.9M | ||
| Q3 24 | $537.0M | $108.2M | ||
| Q2 24 | $124.0M | $114.1M | ||
| Q1 24 | $373.0M | $112.5M |
营业利润率BAMEHC
| Q4 25 | 84.2% | 16.7% | ||
| Q3 25 | 79.1% | 14.9% | ||
| Q2 25 | 70.8% | 16.2% | ||
| Q1 25 | 61.0% | 16.4% | ||
| Q4 24 | — | 14.3% | ||
| Q3 24 | 72.5% | 13.6% | ||
| Q2 24 | 80.4% | 14.3% | ||
| Q1 24 | 56.5% | 13.6% |
净利率BAMEHC
| Q4 25 | 56.7% | 9.5% | ||
| Q3 25 | 71.0% | 8.6% | ||
| Q2 25 | 62.7% | 9.7% | ||
| Q1 25 | 53.1% | 10.4% | ||
| Q4 24 | — | 8.6% | ||
| Q3 24 | 61.5% | 8.0% | ||
| Q2 24 | 15.1% | 8.8% | ||
| Q1 24 | 47.5% | 8.5% |
每股收益（稀释后）BAMEHC
| Q4 25 | — | $1.43 | ||
| Q3 25 | — | $1.24 | ||
| Q2 25 | — | $1.39 | ||
| Q1 25 | — | $1.48 | ||
| Q4 24 | — | $1.18 | ||
| Q3 24 | — | $1.06 | ||
| Q2 24 | — | $1.12 | ||
| Q1 24 | — | $1.10 |
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 | $1.6B | $72.2M |
| 总债务越低越好 | — | $2.4B |
| 股东权益账面价值 | $8.9B | $2.4B |
| 总资产 | $17.0B | $7.1B |
| 负债/权益比越低杠杆越低 | — | 1.00× |
8季度趋势，按日历期对齐
现金及短期投资BAMEHC
| Q4 25 | $1.6B | $72.2M | ||
| Q3 25 | $1.1B | $48.7M | ||
| Q2 25 | $480.0M | $99.1M | ||
| Q1 25 | $332.0M | $95.8M | ||
| Q4 24 | — | $85.4M | ||
| Q3 24 | — | $147.8M | ||
| Q2 24 | $10.0M | $154.4M | ||
| Q1 24 | — | $134.4M |
总债务BAMEHC
| Q4 25 | — | $2.4B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | — | $2.3B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | — | $2.7B |
股东权益BAMEHC
| Q4 25 | $8.9B | $2.4B | ||
| Q3 25 | $8.5B | $2.4B | ||
| Q2 25 | $8.5B | $2.3B | ||
| Q1 25 | $8.5B | $2.2B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | $9.0B | $2.0B | ||
| Q2 24 | $3.2B | $1.8B | ||
| Q1 24 | $2.2B | $1.7B |
总资产BAMEHC
| Q4 25 | $17.0B | $7.1B | ||
| Q3 25 | $16.5B | $6.9B | ||
| Q2 25 | $16.1B | $6.8B | ||
| Q1 25 | $15.0B | $6.6B | ||
| Q4 24 | — | $6.5B | ||
| Q3 24 | — | $6.5B | ||
| Q2 24 | $4.2B | $6.4B | ||
| Q1 24 | — | $6.2B |
负债/权益比BAMEHC
| Q4 25 | — | 1.00× | ||
| Q3 25 | — | 1.01× | ||
| Q2 25 | — | 1.02× | ||
| Q1 25 | — | 1.08× | ||
| Q4 24 | — | 1.14× | ||
| Q3 24 | — | 1.20× | ||
| Q2 24 | — | 1.46× | ||
| Q1 24 | — | 1.54× |
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 | $562.0M | $346.0M |
| 自由现金流经营现金流 - 资本支出 | — | $116.7M |
| 自由现金流率自由现金流/营收 | — | 7.6% |
| 资本支出强度资本支出/营收 | — | 14.8% |
| 现金转化率经营现金流/净利润 | 0.91× | 2.37× |
| 过去12个月自由现金流最近4个季度 | — | $439.2M |
8季度趋势，按日历期对齐
经营现金流BAMEHC
| Q4 25 | $562.0M | $346.0M | ||
| Q3 25 | $745.0M | $270.8M | ||
| Q2 25 | $529.0M | $270.2M | ||
| Q1 25 | $265.0M | $288.6M | ||
| Q4 24 | — | $278.8M | ||
| Q3 24 | $567.0M | $267.8M | ||
| Q2 24 | $159.0M | $217.4M | ||
| Q1 24 | $516.0M | $238.8M |
自由现金流BAMEHC
| Q4 25 | — | $116.7M | ||
| Q3 25 | — | $83.7M | ||
| Q2 25 | — | $113.3M | ||
| Q1 25 | — | $125.5M | ||
| Q4 24 | — | $80.1M | ||
| Q3 24 | — | $120.3M | ||
| Q2 24 | — | $60.5M | ||
| Q1 24 | — | $99.4M |
自由现金流率BAMEHC
| Q4 25 | — | 7.6% | ||
| Q3 25 | — | 5.7% | ||
| Q2 25 | — | 7.8% | ||
| Q1 25 | — | 8.6% | ||
| Q4 24 | — | 5.7% | ||
| Q3 24 | — | 8.9% | ||
| Q2 24 | — | 4.6% | ||
| Q1 24 | — | 7.6% |
资本支出强度BAMEHC
| Q4 25 | — | 14.8% | ||
| Q3 25 | — | 12.7% | ||
| Q2 25 | — | 10.8% | ||
| Q1 25 | — | 11.2% | ||
| Q4 24 | — | 14.1% | ||
| Q3 24 | — | 10.9% | ||
| Q2 24 | — | 12.1% | ||
| Q1 24 | — | 10.6% |
现金转化率BAMEHC
| Q4 25 | 0.91× | 2.37× | ||
| Q3 25 | 1.08× | 2.14× | ||
| Q2 25 | 0.91× | 1.90× | ||
| Q1 25 | 0.52× | 1.90× | ||
| Q4 24 | — | 2.31× | ||
| Q3 24 | 1.06× | 2.48× | ||
| Q2 24 | 1.28× | 1.91× | ||
| Q1 24 | 1.38× | 2.12× |
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
BAM
| Incentive Fees | $452.0M | 42% |
| Infrastruture | $332.0M | 31% |
| Private Equity | $174.0M | 16% |
| Renewable Power And Transition | $66.0M | 6% |
| Other | $47.0M | 4% |
| Management And Advisory Fees | $14.0M | 1% |
EHC
| Medicare | $1.0B | 66% |
| Medicare Advantage | $243.1M | 16% |
| Managed Care | $160.7M | 10% |
| Medicaid | $47.0M | 3% |
| Other Income Source | $44.8M | 3% |
| Other Thirdparty Payors | $11.2M | 1% |
| Workers Compensation | $7.6M | 0% |
| Patients | $4.6M | 0% |
