vs
百特国际（BAX）与SELECT MEDICAL HOLDINGS CORP（SEM）财务数据对比。点击上方公司名可切换其他公司
百特国际的季度营收约是SELECT MEDICAL HOLDINGS CORP的2.1倍（$3.0B vs $1.4B）。SELECT MEDICAL HOLDINGS CORP净利率更高（1.4% vs -37.9%，领先39.4%）。百特国际同比增速更快（458.0% vs 6.4%）。过去两年SELECT MEDICAL HOLDINGS CORP的营收复合增速更高（2.8% vs -9.0%）
百特国际是总部位于美国伊利诺伊州迪尔菲尔德的跨国医疗健康企业，业务布局覆盖全球众多市场，专注于研发、生产及销售各类医疗相关产品与解决方案，为全球医疗机构和患者提供专业可靠的医疗支持。
Select Medical是总部位于美国宾夕法尼亚州的医疗健康企业，业务涵盖长期急症护理、住院康复医院运营，同时开设有职业健康与物理治疗诊所，母公司Select Medical Holdings在纽约证券交易所挂牌上市。
BAX vs SEM — 直观对比
营收规模更大
BAX
是对方的2.1倍
$1.4B
营收增速更快
BAX
高出451.6%
6.4%
净利率更高
SEM
高出39.4%
-37.9%
两年增速更快
SEM
近两年复合增速
-9.0%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.0B | $1.4B |
| 净利润 | $-1.1B | $20.2M |
| 毛利率 | 19.4% | — |
| 营业利润率 | -24.5% | 4.6% |
| 净利率 | -37.9% | 1.4% |
| 营收同比 | 458.0% | 6.4% |
| 净利润同比 | -120.3% | 225.7% |
| 每股收益（稀释后） | $-2.21 | $0.17 |
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BAXSEM
| Q4 25 | $3.0B | $1.4B | ||
| Q3 25 | $2.8B | $1.4B | ||
| Q2 25 | $2.8B | $1.3B | ||
| Q1 25 | $2.6B | $1.4B | ||
| Q4 24 | $533.0M | $1.3B | ||
| Q3 24 | $2.7B | $1.3B | ||
| Q2 24 | $3.8B | $1.3B | ||
| Q1 24 | $3.6B | $1.3B |
净利润BAXSEM
| Q4 25 | $-1.1B | $20.2M | ||
| Q3 25 | $-46.0M | $28.8M | ||
| Q2 25 | $91.0M | $40.6M | ||
| Q1 25 | $126.0M | $56.7M | ||
| Q4 24 | $-512.0M | $-16.1M | ||
| Q3 24 | $140.0M | $55.6M | ||
| Q2 24 | $-314.0M | $77.6M | ||
| Q1 24 | $37.0M | $96.9M |
毛利率BAXSEM
| Q4 25 | 19.4% | — | ||
| Q3 25 | 33.5% | — | ||
| Q2 25 | 35.3% | — | ||
| Q1 25 | 32.8% | — | ||
| Q4 24 | 25.0% | — | ||
| Q3 24 | 38.3% | — | ||
| Q2 24 | 37.5% | — | ||
| Q1 24 | 38.6% | — |
营业利润率BAXSEM
| Q4 25 | -24.5% | 4.6% | ||
| Q3 25 | 6.1% | 5.4% | ||
| Q2 25 | 6.8% | 6.5% | ||
| Q1 25 | 2.2% | 8.3% | ||
| Q4 24 | -25.5% | 1.6% | ||
| Q3 24 | 5.7% | 4.3% | ||
| Q2 24 | -5.0% | 5.8% | ||
| Q1 24 | 5.2% | 9.0% |
净利率BAXSEM
| Q4 25 | -37.9% | 1.4% | ||
| Q3 25 | -1.6% | 2.1% | ||
| Q2 25 | 3.2% | 3.0% | ||
| Q1 25 | 4.8% | 4.2% | ||
| Q4 24 | -96.1% | -1.2% | ||
| Q3 24 | 5.2% | 4.4% | ||
| Q2 24 | -8.2% | 6.1% | ||
| Q1 24 | 1.0% | 7.3% |
每股收益（稀释后）BAXSEM
| Q4 25 | $-2.21 | $0.17 | ||
| Q3 25 | $-0.09 | $0.23 | ||
| Q2 25 | $0.18 | $0.32 | ||
| Q1 25 | $0.25 | $0.44 | ||
| Q4 24 | $-0.99 | $-0.12 | ||
| Q3 24 | $0.27 | $0.43 | ||
| Q2 24 | $-0.62 | $0.60 | ||
| Q1 24 | $0.07 | $0.75 |
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 | $2.0B | $26.5M |
| 总债务越低越好 | $9.5B | $1.8B |
| 股东权益账面价值 | $6.1B | $1.7B |
| 总资产 | $20.1B | $5.9B |
| 负债/权益比越低杠杆越低 | 1.55× | 1.06× |
8季度趋势，按日历期对齐
现金及短期投资BAXSEM
| Q4 25 | $2.0B | $26.5M | ||
| Q3 25 | $1.7B | $60.1M | ||
| Q2 25 | $1.7B | $52.3M | ||
| Q1 25 | $2.3B | $53.2M | ||
| Q4 24 | $1.8B | $59.7M | ||
| Q3 24 | $1.4B | $191.5M | ||
| Q2 24 | $2.1B | $111.2M | ||
| Q1 24 | $3.0B | $92.6M |
总债务BAXSEM
| Q4 25 | $9.5B | $1.8B | ||
| Q3 25 | — | $1.7B | ||
| Q2 25 | — | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | $10.4B | $1.7B | ||
| Q3 24 | $10.4B | $3.1B | ||
| Q2 24 | $10.4B | $3.6B | ||
| Q1 24 | $11.1B | $3.8B |
股东权益BAXSEM
| Q4 25 | $6.1B | $1.7B | ||
| Q3 25 | $7.2B | $1.7B | ||
| Q2 25 | $7.3B | $1.7B | ||
| Q1 25 | $7.1B | $1.7B | ||
| Q4 24 | $7.0B | $1.7B | ||
| Q3 24 | $7.9B | $1.9B | ||
| Q2 24 | $7.6B | $1.4B | ||
| Q1 24 | $8.2B | $1.4B |
总资产BAXSEM
| Q4 25 | $20.1B | $5.9B | ||
| Q3 25 | $21.1B | $5.7B | ||
| Q2 25 | $21.0B | $5.7B | ||
| Q1 25 | $21.3B | $5.7B | ||
| Q4 24 | $25.8B | $5.6B | ||
| Q3 24 | $26.7B | $8.0B | ||
| Q2 24 | $26.3B | $7.9B | ||
| Q1 24 | $27.8B | $7.9B |
负债/权益比BAXSEM
| Q4 25 | 1.55× | 1.06× | ||
| Q3 25 | — | 1.03× | ||
| Q2 25 | — | 1.10× | ||
| Q1 25 | — | 1.03× | ||
| Q4 24 | 1.49× | 1.01× | ||
| Q3 24 | 1.33× | 1.62× | ||
| Q2 24 | 1.37× | 2.54× | ||
| Q1 24 | 1.36× | 2.75× |
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 | $584.0M | $64.3M |
| 自由现金流经营现金流 - 资本支出 | — | $5.2M |
| 自由现金流率自由现金流/营收 | — | 0.4% |
| 资本支出强度资本支出/营收 | — | 4.2% |
| 现金转化率经营现金流/净利润 | — | 3.19× |
| 过去12个月自由现金流最近4个季度 | — | $117.2M |
8季度趋势，按日历期对齐
经营现金流BAXSEM
| Q4 25 | $584.0M | $64.3M | ||
| Q3 25 | $237.0M | $175.3M | ||
| Q2 25 | $217.0M | $110.3M | ||
| Q1 25 | $-193.0M | $-3.5M | ||
| Q4 24 | $488.0M | $125.4M | ||
| Q3 24 | $253.0M | $181.0M | ||
| Q2 24 | $115.0M | $278.2M | ||
| Q1 24 | $163.0M | $-66.7M |
自由现金流BAXSEM
| Q4 25 | — | $5.2M | ||
| Q3 25 | — | $122.2M | ||
| Q2 25 | — | $45.6M | ||
| Q1 25 | — | $-55.8M | ||
| Q4 24 | — | $62.0M | ||
| Q3 24 | — | $130.3M | ||
| Q2 24 | — | $222.6M | ||
| Q1 24 | — | $-119.2M |
自由现金流率BAXSEM
| Q4 25 | — | 0.4% | ||
| Q3 25 | — | 9.0% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | -4.1% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | — | 10.2% | ||
| Q2 24 | — | 17.4% | ||
| Q1 24 | — | -9.0% |
资本支出强度BAXSEM
| Q4 25 | — | 4.2% | ||
| Q3 25 | — | 3.9% | ||
| Q2 25 | — | 4.8% | ||
| Q1 25 | — | 3.9% | ||
| Q4 24 | — | 4.8% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | 4.3% | ||
| Q1 24 | — | 4.0% |
现金转化率BAXSEM
| Q4 25 | — | 3.19× | ||
| Q3 25 | — | 6.09× | ||
| Q2 25 | 2.38× | 2.72× | ||
| Q1 25 | -1.53× | -0.06× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.81× | 3.25× | ||
| Q2 24 | — | 3.59× | ||
| Q1 24 | 4.41× | -0.69× |
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
BAX
| Other | $1.5B | 51% |
| Infusion Therapies And Technologies | $543.0M | 18% |
| Pharmaceutical Compounding | $316.0M | 11% |
| Front Line Care | $219.0M | 7% |
| Injectables And Anesthesia | $190.0M | 6% |
| Advanced Surgery | $177.0M | 6% |
SEM
| Critical Illness Recovery Hospitals | $629.7M | 45% |
| Health Care Patient Service Non Medicare | $428.6M | 31% |
| Rehabilitation Hospitals | $339.2M | 24% |
