vs
BRUNSWICK CORP（BC）与Evergy（EVRG）财务数据对比。点击上方公司名可切换其他公司
BRUNSWICK CORP的季度营收约是Evergy的1.0倍（$1.3B vs $1.3B），Evergy净利率更高（6.5% vs 1.4%，领先5.1%），BRUNSWICK CORP同比增速更快（15.5% vs 5.3%），BRUNSWICK CORP自由现金流更多（$83.6M vs $-530.5M），过去两年Evergy的营收复合增速更高（0.4% 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。
Evergy Inc.是美国投资者所有的上市公用事业企业，总部位于堪萨斯州托皮卡和密苏里州堪萨斯城。公司由托皮卡的Westar Energy与堪萨斯城电力与照明公司的母公司Great Plains Energy合并组建，是堪萨斯州规模最大的电力公司，为两州超过170万户住宅、商业及工业客户提供供电服务。
BC vs EVRG — 直观对比
营收规模更大
BC
是对方的1.0倍
$1.3B
营收增速更快
BC
高出10.2%
5.3%
净利率更高
EVRG
高出5.1%
1.4%
自由现金流更多
BC
多$614.1M
$-530.5M
两年增速更快
EVRG
近两年复合增速
-1.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.3B |
| 净利润 | $18.7M | $84.3M |
| 毛利率 | 23.1% | — |
| 营业利润率 | 3.1% | 18.5% |
| 净利率 | 1.4% | 6.5% |
| 营收同比 | 15.5% | 5.3% |
| 净利润同比 | 122.7% | 7.8% |
| 每股收益（稀释后） | $0.32 | $0.35 |
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BCEVRG
| Q4 25 | $1.3B | $1.3B | ||
| Q3 25 | $1.4B | $1.8B | ||
| Q2 25 | $1.4B | $1.4B | ||
| Q1 25 | $1.2B | $1.3B | ||
| Q4 24 | $1.2B | $1.2B | ||
| Q3 24 | $1.3B | $1.8B | ||
| Q2 24 | $1.4B | $1.4B | ||
| Q1 24 | $1.4B | $1.3B |
净利润BCEVRG
| Q4 25 | $18.7M | $84.3M | ||
| Q3 25 | $-235.5M | $475.0M | ||
| Q2 25 | $59.3M | $171.3M | ||
| Q1 25 | $20.2M | $125.0M | ||
| Q4 24 | $-82.5M | $78.2M | ||
| Q3 24 | $44.6M | $465.6M | ||
| Q2 24 | $100.0M | $207.0M | ||
| Q1 24 | $68.0M | $122.7M |
毛利率BCEVRG
| 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% | — | ||
| Q1 24 | 27.4% | — |
营业利润率BCEVRG
| Q4 25 | 3.1% | 18.5% | ||
| Q3 25 | -17.8% | 37.3% | ||
| Q2 25 | 7.1% | 25.4% | ||
| Q1 25 | 4.6% | 22.5% | ||
| Q4 24 | -4.8% | 18.1% | ||
| Q3 24 | 7.7% | 35.1% | ||
| Q2 24 | 11.0% | 25.4% | ||
| Q1 24 | 8.1% | 20.3% |
净利率BCEVRG
| Q4 25 | 1.4% | 6.5% | ||
| Q3 25 | -17.3% | 26.9% | ||
| Q2 25 | 4.1% | 12.6% | ||
| Q1 25 | 1.7% | 9.7% | ||
| Q4 24 | -7.1% | 6.4% | ||
| Q3 24 | 3.5% | 26.0% | ||
| Q2 24 | 6.9% | 14.7% | ||
| Q1 24 | 5.0% | 9.6% |
每股收益（稀释后）BCEVRG
| Q4 25 | $0.32 | $0.35 | ||
| Q3 25 | $-3.59 | $2.03 | ||
| Q2 25 | $0.89 | $0.74 | ||
| Q1 25 | $0.30 | $0.54 | ||
| Q4 24 | $-1.21 | $0.34 | ||
| Q3 24 | $0.67 | $2.02 | ||
| Q2 24 | $1.48 | $0.90 | ||
| Q1 24 | $0.99 | $0.53 |
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 | $19.8M |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $1.6B | $10.2B |
| 总资产 | $5.3B | $33.9B |
| 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BCEVRG
| Q4 25 | $256.8M | $19.8M | ||
| Q3 25 | $297.7M | $27.5M | ||
| Q2 25 | $315.7M | $27.8M | ||
| Q1 25 | $286.7M | $35.3M | ||
| Q4 24 | $269.0M | $22.0M | ||
| Q3 24 | $284.1M | $34.6M | ||
| Q2 24 | $494.5M | $26.1M | ||
| Q1 24 | $548.4M | $63.7M |
总债务BCEVRG
| Q4 25 | $2.1B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BCEVRG
| Q4 25 | $1.6B | $10.2B | ||
| Q3 25 | $1.6B | $10.3B | ||
| Q2 25 | $1.9B | $10.0B | ||
| Q1 25 | $1.9B | $9.9B | ||
| Q4 24 | $1.9B | $10.0B | ||
| Q3 24 | $2.0B | $10.0B | ||
| Q2 24 | $2.0B | $9.7B | ||
| Q1 24 | $2.0B | $9.6B |
总资产BCEVRG
| Q4 25 | $5.3B | $33.9B | ||
| Q3 25 | $5.4B | $33.4B | ||
| Q2 25 | $5.8B | $32.9B | ||
| Q1 25 | $5.9B | $32.5B | ||
| Q4 24 | $5.7B | $32.3B | ||
| Q3 24 | $6.0B | $32.1B | ||
| Q2 24 | $6.4B | $31.8B | ||
| Q1 24 | $6.5B | $31.3B |
负债/权益比BCEVRG
| Q4 25 | 1.30× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | — | ||
| 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 | $132.9M | $334.0M |
| 自由现金流经营现金流 - 资本支出 | $83.6M | $-530.5M |
| 自由现金流率自由现金流/营收 | 6.3% | -41.1% |
| 资本支出强度资本支出/营收 | 3.7% | 66.9% |
| 现金转化率经营现金流/净利润 | 7.11× | 3.96× |
| 过去12个月自由现金流最近4个季度 | $396.3M | $-751.7M |
8季度趋势，按日历期对齐
经营现金流BCEVRG
| Q4 25 | $132.9M | $334.0M | ||
| Q3 25 | $140.4M | $937.7M | ||
| Q2 25 | $316.2M | $323.9M | ||
| Q1 25 | $-27.4M | $449.6M | ||
| Q4 24 | $306.4M | $395.6M | ||
| Q3 24 | $67.4M | $953.3M | ||
| Q2 24 | $211.0M | $317.5M | ||
| Q1 24 | $-153.4M | $317.3M |
自由现金流BCEVRG
| Q4 25 | $83.6M | $-530.5M | ||
| Q3 25 | $106.5M | $225.4M | ||
| Q2 25 | $271.3M | $-303.4M | ||
| Q1 25 | $-65.1M | $-143.2M | ||
| Q4 24 | $276.1M | $-118.6M | ||
| Q3 24 | $31.4M | $427.0M | ||
| Q2 24 | $163.9M | $-360.0M | ||
| Q1 24 | $-207.4M | $-301.3M |
自由现金流率BCEVRG
| Q4 25 | 6.3% | -41.1% | ||
| Q3 25 | 7.8% | 12.8% | ||
| Q2 25 | 18.7% | -22.4% | ||
| Q1 25 | -5.3% | -11.1% | ||
| Q4 24 | 23.9% | -9.7% | ||
| Q3 24 | 2.5% | 23.9% | ||
| Q2 24 | 11.4% | -25.6% | ||
| Q1 24 | -15.2% | -23.5% |
资本支出强度BCEVRG
| Q4 25 | 3.7% | 66.9% | ||
| Q3 25 | 2.5% | 40.4% | ||
| Q2 25 | 3.1% | 46.3% | ||
| Q1 25 | 3.1% | 45.8% | ||
| Q4 24 | 2.6% | 41.9% | ||
| Q3 24 | 2.8% | 29.4% | ||
| Q2 24 | 3.3% | 48.1% | ||
| Q1 24 | 4.0% | 48.3% |
现金转化率BCEVRG
| Q4 25 | 7.11× | 3.96× | ||
| Q3 25 | — | 1.97× | ||
| Q2 25 | 5.33× | 1.89× | ||
| Q1 25 | -1.36× | 3.60× | ||
| Q4 24 | — | 5.06× | ||
| Q3 24 | 1.51× | 2.05× | ||
| Q2 24 | 2.11× | 1.53× | ||
| Q1 24 | -2.26× | 2.59× |
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
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% |
EVRG
| Electric Utility Customer Class Residential | $462.9M | 36% |
| Electric Utility Customer Class Commercial | $447.6M | 35% |
| Electric Utility Customer Class Industrial | $164.1M | 13% |
| Electric Utility Customer Class Transmission | $129.4M | 10% |
| Electric Utility Customer Class Wholesale | $69.7M | 5% |
| Electric Utility Customer Class Other Retail | $12.2M | 1% |
| Electric Utility Customer Class Industrial Steam | $5.7M | 0% |
