vs
BRUNSWICK CORP（BC）与Digital Realty（DLR）财务数据对比。点击上方公司名可切换其他公司
Digital Realty的季度营收约是BRUNSWICK CORP的1.2倍（$1.6B vs $1.3B），Digital Realty净利率更高（6.0% vs 1.4%，领先4.6%），Digital Realty同比增速更快（16.1% vs 15.5%），过去两年Digital Realty的营收复合增速更高（9.8% vs -1.1%）
美国Brunswick公司创立于1845年，专注于多品类产品的研发、生产与营销，旗下拥有知名海事品牌水星海事（Mercury Marine）等多个品牌。目前集团在24个国家拥有超1.3万名员工，2024年销售额达52亿美元，全球总部位于伊利诺伊州芝加哥北郊的梅塔瓦。
Digital Realty是一家全球知名的不动产投资信托企业，核心业务涵盖全球各地运营商中立数据中心的持有、运营与投资，可为客户提供数据中心部署、主机托管、网络互联等多元专业服务，能够满足不同企业对算力基础设施、数据存储及网络连接的多样化需求。
BC vs DLR — 直观对比
营收规模更大
DLR
是对方的1.2倍
$1.3B
营收增速更快
DLR
高出0.6%
15.5%
净利率更高
DLR
高出4.6%
1.4%
两年增速更快
DLR
近两年复合增速
-1.1%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.6B |
| 净利润 | $18.7M | $98.6M |
| 毛利率 | 23.1% | — |
| 营业利润率 | 3.1% | 6.9% |
| 净利率 | 1.4% | 6.0% |
| 营收同比 | 15.5% | 16.1% |
| 净利润同比 | 122.7% | -10.3% |
| 每股收益（稀释后） | $0.32 | $0.22 |
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BCDLR
| Q1 26 | — | $1.6B | ||
| Q4 25 | $1.3B | $1.6B | ||
| Q3 25 | $1.4B | $1.6B | ||
| Q2 25 | $1.4B | $1.5B | ||
| Q1 25 | $1.2B | $1.4B | ||
| Q4 24 | $1.2B | $1.4B | ||
| Q3 24 | $1.3B | $1.4B | ||
| Q2 24 | $1.4B | $1.4B |
净利润BCDLR
| Q1 26 | — | $98.6M | ||
| Q4 25 | $18.7M | $98.6M | ||
| Q3 25 | $-235.5M | $67.8M | ||
| Q2 25 | $59.3M | $1.0B | ||
| Q1 25 | $20.2M | $110.0M | ||
| Q4 24 | $-82.5M | $189.6M | ||
| Q3 24 | $44.6M | $51.2M | ||
| Q2 24 | $100.0M | $80.2M |
毛利率BCDLR
| Q1 26 | — | — | ||
| Q4 25 | 23.1% | — | ||
| Q3 25 | 25.8% | — | ||
| Q2 25 | 25.5% | — | ||
| Q1 25 | 24.9% | — | ||
| Q4 24 | 21.9% | — | ||
| Q3 24 | 26.2% | — | ||
| Q2 24 | 27.1% | — |
营业利润率BCDLR
| Q1 26 | — | 6.9% | ||
| Q4 25 | 3.1% | 6.9% | ||
| Q3 25 | -17.8% | 8.8% | ||
| Q2 25 | 7.1% | 14.2% | ||
| Q1 25 | 4.6% | 13.9% | ||
| Q4 24 | -4.8% | 10.1% | ||
| Q3 24 | 7.7% | 11.8% | ||
| Q2 24 | 11.0% | 0.7% |
净利率BCDLR
| Q1 26 | — | 6.0% | ||
| Q4 25 | 1.4% | 6.0% | ||
| Q3 25 | -17.3% | 4.3% | ||
| Q2 25 | 4.1% | 69.1% | ||
| Q1 25 | 1.7% | 7.8% | ||
| Q4 24 | -7.1% | 13.2% | ||
| Q3 24 | 3.5% | 3.6% | ||
| Q2 24 | 6.9% | 5.9% |
每股收益（稀释后）BCDLR
| Q1 26 | — | $0.22 | ||
| Q4 25 | $0.32 | $0.22 | ||
| Q3 25 | $-3.59 | $0.15 | ||
| Q2 25 | $0.89 | $2.94 | ||
| Q1 25 | $0.30 | $0.27 | ||
| Q4 24 | $-1.21 | $0.50 | ||
| Q3 24 | $0.67 | $0.09 | ||
| Q2 24 | $1.48 | $0.20 |
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 | $256.8M | $3.5B |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $1.6B | $22.9B |
| 总资产 | $5.3B | $49.4B |
| 负债/权益比越低杠杆越低 | 1.30× | — |
8季度趋势，按日历期对齐
现金及短期投资BCDLR
| Q1 26 | — | $3.5B | ||
| Q4 25 | $256.8M | $3.5B | ||
| Q3 25 | $297.7M | $3.3B | ||
| Q2 25 | $315.7M | $3.6B | ||
| Q1 25 | $286.7M | $2.3B | ||
| Q4 24 | $269.0M | $3.9B | ||
| Q3 24 | $284.1M | $2.2B | ||
| Q2 24 | $494.5M | $2.3B |
总债务BCDLR
| Q1 26 | — | — | ||
| Q4 25 | $2.1B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益BCDLR
| Q1 26 | — | $22.9B | ||
| Q4 25 | $1.6B | $22.9B | ||
| Q3 25 | $1.6B | $23.0B | ||
| Q2 25 | $1.9B | $22.9B | ||
| Q1 25 | $1.9B | $21.3B | ||
| Q4 24 | $1.9B | $21.3B | ||
| Q3 24 | $2.0B | $21.2B | ||
| Q2 24 | $2.0B | $20.5B |
总资产BCDLR
| Q1 26 | — | $49.4B | ||
| Q4 25 | $5.3B | $49.4B | ||
| Q3 25 | $5.4B | $48.7B | ||
| Q2 25 | $5.8B | $48.7B | ||
| Q1 25 | $5.9B | $45.1B | ||
| Q4 24 | $5.7B | $45.3B | ||
| Q3 24 | $6.0B | $45.3B | ||
| Q2 24 | $6.4B | $43.6B |
负债/权益比BCDLR
| Q1 26 | — | — | ||
| Q4 25 | 1.30× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | — | ||
| Q3 24 | — | — | ||
| Q2 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 | $132.9M | — |
| 自由现金流经营现金流 - 资本支出 | $83.6M | — |
| 自由现金流率自由现金流/营收 | 6.3% | — |
| 资本支出强度资本支出/营收 | 3.7% | — |
| 现金转化率经营现金流/净利润 | 7.11× | — |
| 过去12个月自由现金流最近4个季度 | $396.3M | — |
8季度趋势，按日历期对齐
经营现金流BCDLR
| Q1 26 | — | — | ||
| Q4 25 | $132.9M | $719.0M | ||
| Q3 25 | $140.4M | $652.9M | ||
| Q2 25 | $316.2M | $641.2M | ||
| Q1 25 | $-27.4M | $399.1M | ||
| Q4 24 | $306.4M | $769.5M | ||
| Q3 24 | $67.4M | $566.5M | ||
| Q2 24 | $211.0M | $573.2M |
自由现金流BCDLR
| Q1 26 | — | — | ||
| Q4 25 | $83.6M | — | ||
| Q3 25 | $106.5M | — | ||
| Q2 25 | $271.3M | — | ||
| Q1 25 | $-65.1M | — | ||
| Q4 24 | $276.1M | — | ||
| Q3 24 | $31.4M | — | ||
| Q2 24 | $163.9M | — |
自由现金流率BCDLR
| Q1 26 | — | — | ||
| Q4 25 | 6.3% | — | ||
| Q3 25 | 7.8% | — | ||
| Q2 25 | 18.7% | — | ||
| Q1 25 | -5.3% | — | ||
| Q4 24 | 23.9% | — | ||
| Q3 24 | 2.5% | — | ||
| Q2 24 | 11.4% | — |
资本支出强度BCDLR
| Q1 26 | — | — | ||
| Q4 25 | 3.7% | — | ||
| Q3 25 | 2.5% | — | ||
| Q2 25 | 3.1% | — | ||
| Q1 25 | 3.1% | — | ||
| Q4 24 | 2.6% | — | ||
| Q3 24 | 2.8% | — | ||
| Q2 24 | 3.3% | — |
现金转化率BCDLR
| Q1 26 | — | — | ||
| Q4 25 | 7.11× | 7.29× | ||
| Q3 25 | — | 9.63× | ||
| Q2 25 | 5.33× | 0.62× | ||
| Q1 25 | -1.36× | 3.63× | ||
| Q4 24 | — | 4.06× | ||
| Q3 24 | 1.51× | 11.07× | ||
| Q2 24 | 2.11× | 7.15× |
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
BC
| Engine Partsand Accessories | $532.4M | 40% |
| Navico Group | $452.9M | 34% |
| Recreational Fiberglass Boats | $111.6M | 8% |
| Saltwater Fishing Boats | $85.7M | 6% |
| Controls Riggingand Propellers | $78.3M | 6% |
| Business Acceleration | $48.1M | 4% |
| Sterndrive Engine | $32.6M | 2% |
DLR
暂无分部数据
