vs
Bath & Body Works, Inc.（BBWI）与IES Holdings, Inc.（IESC）财务数据对比。点击上方公司名可切换其他公司
Bath & Body Works, Inc.的季度营收约是IES Holdings, Inc.的1.8倍（$1.6B vs $871.0M），IES Holdings, Inc.净利率更高（10.5% vs 4.8%，领先5.7%），IES Holdings, Inc.同比增速更快（16.2% vs -1.0%），Bath & Body Works, Inc.自由现金流更多（$-1.0M vs $-18.9M），过去两年IES Holdings, Inc.的营收复合增速更高（11.1% vs -26.0%）
Bath & Body Works, Inc.是总部位于美国俄亥俄州哥伦布市的特色零售企业，旗下拥有同名身体护理及家居香氛零售品牌Bath & Body Works，2023年营收达74亿美元，在2024年《财富》美国500强榜单中位列第481位。
IES Holdings, Inc.前身为Integrated Electrical Services, Inc.，主营业务为集成电气及技术系统的设计与安装，同时面向数据中心、住宅、商业和工业设施等多元终端市场提供基础设施类产品及相关服务。
BBWI vs IESC — 直观对比
营收规模更大
BBWI
是对方的1.8倍
$871.0M
营收增速更快
IESC
高出17.2%
-1.0%
净利率更高
IESC
高出5.7%
4.8%
自由现金流更多
BBWI
多$17.9M
$-18.9M
两年增速更快
IESC
近两年复合增速
-26.0%
损益表 — Q3 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $871.0M |
| 净利润 | $77.0M | $91.8M |
| 毛利率 | 41.3% | 25.3% |
| 营业利润率 | 10.1% | 11.2% |
| 净利率 | 4.8% | 10.5% |
| 营收同比 | -1.0% | 16.2% |
| 净利润同比 | -27.4% | 59.1% |
| 每股收益（稀释后） | $0.37 | $4.51 |
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BBWIIESC
| Q4 25 | $1.6B | $871.0M | ||
| Q3 25 | $1.5B | $897.8M | ||
| Q2 25 | $1.4B | $890.2M | ||
| Q1 25 | $2.8B | $834.0M | ||
| Q4 24 | $1.6B | $749.5M | ||
| Q3 24 | $1.5B | $775.8M | ||
| Q2 24 | $1.4B | $768.4M | ||
| Q1 24 | $2.9B | $705.7M |
净利润BBWIIESC
| Q4 25 | $77.0M | $91.8M | ||
| Q3 25 | $64.0M | $102.3M | ||
| Q2 25 | $105.0M | $79.3M | ||
| Q1 25 | $453.0M | $72.6M | ||
| Q4 24 | $106.0M | $57.7M | ||
| Q3 24 | $152.0M | $65.5M | ||
| Q2 24 | $87.0M | $66.6M | ||
| Q1 24 | $579.0M | $56.8M |
毛利率BBWIIESC
| Q4 25 | 41.3% | 25.3% | ||
| Q3 25 | 41.3% | 26.0% | ||
| Q2 25 | 45.4% | 26.9% | ||
| Q1 25 | 46.7% | 25.0% | ||
| Q4 24 | 43.5% | 23.8% | ||
| Q3 24 | 41.0% | 24.0% | ||
| Q2 24 | 43.8% | 25.3% | ||
| Q1 24 | 45.9% | 24.3% |
营业利润率BBWIIESC
| Q4 25 | 10.1% | 11.2% | ||
| Q3 25 | 10.1% | 11.6% | ||
| Q2 25 | 14.7% | 12.6% | ||
| Q1 25 | 24.3% | 11.1% | ||
| Q4 24 | 13.5% | 10.0% | ||
| Q3 24 | 12.0% | 9.7% | ||
| Q2 24 | 13.5% | 11.7% | ||
| Q1 24 | 23.9% | 11.0% |
净利率BBWIIESC
| Q4 25 | 4.8% | 10.5% | ||
| Q3 25 | 4.1% | 11.4% | ||
| Q2 25 | 7.4% | 8.9% | ||
| Q1 25 | 16.3% | 8.7% | ||
| Q4 24 | 6.6% | 7.7% | ||
| Q3 24 | 10.0% | 8.4% | ||
| Q2 24 | 6.3% | 8.7% | ||
| Q1 24 | 19.9% | 8.0% |
每股收益（稀释后）BBWIIESC
| Q4 25 | $0.37 | $4.51 | ||
| Q3 25 | $0.30 | $4.99 | ||
| Q2 25 | $0.49 | $3.81 | ||
| Q1 25 | $2.06 | $3.50 | ||
| Q4 24 | $0.49 | $2.72 | ||
| Q3 24 | $0.68 | $3.06 | ||
| Q2 24 | $0.38 | $2.67 | ||
| Q1 24 | $2.54 | $2.29 |
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 | $236.0M | $258.7M |
| 总债务越低越好 | $3.9B | — |
| 股东权益账面价值 | $-1.6B | $961.1M |
| 总资产 | $5.0B | $1.7B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BBWIIESC
| Q4 25 | $236.0M | $258.7M | ||
| Q3 25 | $364.0M | $231.8M | ||
| Q2 25 | $636.0M | $168.3M | ||
| Q1 25 | $674.0M | $88.3M | ||
| Q4 24 | $191.0M | $112.0M | ||
| Q3 24 | $514.0M | $135.8M | ||
| Q2 24 | $855.0M | $44.9M | ||
| Q1 24 | $1.1B | $106.0M |
总债务BBWIIESC
| Q4 25 | $3.9B | — | ||
| Q3 25 | $3.9B | — | ||
| Q2 25 | $3.9B | — | ||
| Q1 25 | $3.9B | — | ||
| Q4 24 | $4.2B | — | ||
| Q3 24 | $4.2B | — | ||
| Q2 24 | $4.3B | — | ||
| Q1 24 | $4.4B | — |
股东权益BBWIIESC
| Q4 25 | $-1.6B | $961.1M | ||
| Q3 25 | $-1.5B | $884.0M | ||
| Q2 25 | $-1.5B | $781.4M | ||
| Q1 25 | $-1.4B | $705.8M | ||
| Q4 24 | $-1.7B | $652.4M | ||
| Q3 24 | $-1.7B | $611.1M | ||
| Q2 24 | $-1.7B | $567.5M | ||
| Q1 24 | $-1.6B | $534.8M |
总资产BBWIIESC
| Q4 25 | $5.0B | $1.7B | ||
| Q3 25 | $4.8B | $1.6B | ||
| Q2 25 | $4.9B | $1.5B | ||
| Q1 25 | $4.9B | $1.4B | ||
| Q4 24 | $5.0B | $1.3B | ||
| Q3 24 | $4.9B | $1.2B | ||
| Q2 24 | $5.2B | $1.2B | ||
| Q1 24 | $5.5B | $1.1B |
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 | $80.0M | $27.7M |
| 自由现金流经营现金流 - 资本支出 | $-1.0M | $-18.9M |
| 自由现金流率自由现金流/营收 | -0.1% | -2.2% |
| 资本支出强度资本支出/营收 | 5.1% | 5.3% |
| 现金转化率经营现金流/净利润 | 1.04× | 0.30× |
| 过去12个月自由现金流最近4个季度 | $946.0M | $175.9M |
8季度趋势，按日历期对齐
经营现金流BBWIIESC
| Q4 25 | $80.0M | $27.7M | ||
| Q3 25 | $-43.0M | $132.0M | ||
| Q2 25 | $188.0M | $92.0M | ||
| Q1 25 | $955.0M | $24.8M | ||
| Q4 24 | $-99.0M | $37.3M | ||
| Q3 24 | $-46.0M | $92.8M | ||
| Q2 24 | $76.0M | $82.9M | ||
| Q1 24 | $926.0M | $33.7M |
自由现金流BBWIIESC
| Q4 25 | $-1.0M | $-18.9M | ||
| Q3 25 | $-99.0M | $112.0M | ||
| Q2 25 | $151.0M | $74.8M | ||
| Q1 25 | $895.0M | $7.9M | ||
| Q4 24 | $-164.0M | $24.1M | ||
| Q3 24 | $-101.0M | $78.5M | ||
| Q2 24 | $30.0M | $65.4M | ||
| Q1 24 | $878.0M | $26.9M |
自由现金流率BBWIIESC
| Q4 25 | -0.1% | -2.2% | ||
| Q3 25 | -6.4% | 12.5% | ||
| Q2 25 | 10.6% | 8.4% | ||
| Q1 25 | 32.1% | 0.9% | ||
| Q4 24 | -10.2% | 3.2% | ||
| Q3 24 | -6.6% | 10.1% | ||
| Q2 24 | 2.2% | 8.5% | ||
| Q1 24 | 30.2% | 3.8% |
资本支出强度BBWIIESC
| Q4 25 | 5.1% | 5.3% | ||
| Q3 25 | 3.6% | 2.2% | ||
| Q2 25 | 2.6% | 1.9% | ||
| Q1 25 | 2.2% | 2.0% | ||
| Q4 24 | 4.0% | 1.8% | ||
| Q3 24 | 3.6% | 1.8% | ||
| Q2 24 | 3.3% | 2.3% | ||
| Q1 24 | 1.6% | 1.0% |
现金转化率BBWIIESC
| Q4 25 | 1.04× | 0.30× | ||
| Q3 25 | -0.67× | 1.29× | ||
| Q2 25 | 1.79× | 1.16× | ||
| Q1 25 | 2.11× | 0.34× | ||
| Q4 24 | -0.93× | 0.65× | ||
| Q3 24 | -0.30× | 1.42× | ||
| Q2 24 | 0.87× | 1.24× | ||
| Q1 24 | 1.60× | 0.59× |
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
BBWI
| Bath Body Works Stores | $1.2B | 77% |
| Bath Body Works Direct | $299.0M | 19% |
| Bath Body Works International | $73.0M | 5% |
IESC
| Communications | $351.9M | 40% |
| Single Family Electrical Contracts | $137.0M | 16% |
| Custom Engineered Solutions | $116.0M | 13% |
| Commercialand Industrial | $94.8M | 11% |
| Single Family Contracts Plumbing HVAC | $82.9M | 10% |
| Multi Familyand Other | $64.2M | 7% |
| Industrial Services | $24.2M | 3% |
