vs
BRUNSWICK CORP（BC）与NEUROCRINE BIOSCIENCES INC（NBIX）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NEUROCRINE BIOSCIENCES INC的1.7倍（$1.3B vs $805.5M），NEUROCRINE BIOSCIENCES INC净利率更高（19.1% vs 1.4%，领先17.7%），NEUROCRINE BIOSCIENCES INC同比增速更快（28.3% vs 15.5%），NEUROCRINE BIOSCIENCES INC自由现金流更多（$386.0M vs $83.6M），过去两年NEUROCRINE BIOSCIENCES INC的营收复合增速更高（25.0% 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。
Neurocrine Biosciences是1992年成立的美国生物制药企业，总部位于加利福尼亚州圣地亚哥，截至2024年10月首席执行官为Kyle Gano。公司专注于神经及内分泌相关疾病的疗法研发，旗下药物缬苯那嗪（商品名Ingrezza）于2017年获美国批准，用于治疗成人迟发性运动障碍。
BC vs NBIX — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $805.5M |
| 净利润 | $18.7M | $153.7M |
| 毛利率 | 23.1% | 97.8% |
| 营业利润率 | 3.1% | 26.2% |
| 净利率 | 1.4% | 19.1% |
| 营收同比 | 15.5% | 28.3% |
| 净利润同比 | 122.7% | 49.1% |
| 每股收益（稀释后） | $0.32 | $1.49 |
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
| Q4 25 | $1.3B | $805.5M | ||
| Q3 25 | $1.4B | $794.9M | ||
| Q2 25 | $1.4B | $687.5M | ||
| Q1 25 | $1.2B | $572.6M | ||
| Q4 24 | $1.2B | $627.7M | ||
| Q3 24 | $1.3B | $622.1M | ||
| Q2 24 | $1.4B | $590.2M | ||
| Q1 24 | $1.4B | $515.3M |
| Q4 25 | $18.7M | $153.7M | ||
| Q3 25 | $-235.5M | $209.5M | ||
| Q2 25 | $59.3M | $107.5M | ||
| Q1 25 | $20.2M | $7.9M | ||
| Q4 24 | $-82.5M | $103.1M | ||
| Q3 24 | $44.6M | $129.8M | ||
| Q2 24 | $100.0M | $65.0M | ||
| Q1 24 | $68.0M | $43.4M |
| Q4 25 | 23.1% | 97.8% | ||
| Q3 25 | 25.8% | 98.2% | ||
| Q2 25 | 25.5% | 98.4% | ||
| Q1 25 | 24.9% | 98.4% | ||
| Q4 24 | 21.9% | 98.5% | ||
| Q3 24 | 26.2% | 98.7% | ||
| Q2 24 | 27.1% | 98.4% | ||
| Q1 24 | 27.4% | 98.5% |
| Q4 25 | 3.1% | 26.2% | ||
| Q3 25 | -17.8% | 30.1% | ||
| Q2 25 | 7.1% | 21.2% | ||
| Q1 25 | 4.6% | 4.1% | ||
| Q4 24 | -4.8% | 22.6% | ||
| Q3 24 | 7.7% | 29.5% | ||
| Q2 24 | 11.0% | 24.6% | ||
| Q1 24 | 8.1% | 19.3% |
| Q4 25 | 1.4% | 19.1% | ||
| Q3 25 | -17.3% | 26.4% | ||
| Q2 25 | 4.1% | 15.6% | ||
| Q1 25 | 1.7% | 1.4% | ||
| Q4 24 | -7.1% | 16.4% | ||
| Q3 24 | 3.5% | 20.9% | ||
| Q2 24 | 6.9% | 11.0% | ||
| Q1 24 | 5.0% | 8.4% |
| Q4 25 | $0.32 | $1.49 | ||
| Q3 25 | $-3.59 | $2.04 | ||
| Q2 25 | $0.89 | $1.06 | ||
| Q1 25 | $0.30 | $0.08 | ||
| Q4 24 | $-1.21 | $1.00 | ||
| Q3 24 | $0.67 | $1.24 | ||
| Q2 24 | $1.48 | $0.63 | ||
| Q1 24 | $0.99 | $0.42 |
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 | $713.0M |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $1.6B | $3.3B |
| 总资产 | $5.3B | $4.6B |
| 负债/权益比越低杠杆越低 | 1.30× | — |
8季度趋势，按日历期对齐
| Q4 25 | $256.8M | $713.0M | ||
| Q3 25 | $297.7M | $340.2M | ||
| Q2 25 | $315.7M | $264.0M | ||
| Q1 25 | $286.7M | $194.1M | ||
| Q4 24 | $269.0M | $233.0M | ||
| Q3 24 | $284.1M | $349.1M | ||
| Q2 24 | $494.5M | $139.7M | ||
| Q1 24 | $548.4M | $396.3M |
| Q4 25 | $2.1B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $1.6B | $3.3B | ||
| Q3 25 | $1.6B | $3.0B | ||
| Q2 25 | $1.9B | $2.7B | ||
| Q1 25 | $1.9B | $2.5B | ||
| Q4 24 | $1.9B | $2.6B | ||
| Q3 24 | $2.0B | $2.7B | ||
| Q2 24 | $2.0B | $2.5B | ||
| Q1 24 | $2.0B | $2.4B |
| Q4 25 | $5.3B | $4.6B | ||
| Q3 25 | $5.4B | $4.3B | ||
| Q2 25 | $5.8B | $3.9B | ||
| Q1 25 | $5.9B | $3.7B | ||
| Q4 24 | $5.7B | $3.7B | ||
| Q3 24 | $6.0B | $3.5B | ||
| Q2 24 | $6.4B | $3.3B | ||
| Q1 24 | $6.5B | $3.5B |
| 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 | $388.4M |
| 自由现金流经营现金流 - 资本支出 | $83.6M | $386.0M |
| 自由现金流率自由现金流/营收 | 6.3% | 47.9% |
| 资本支出强度资本支出/营收 | 3.7% | 0.3% |
| 现金转化率经营现金流/净利润 | 7.11× | 2.53× |
| 过去12个月自由现金流最近4个季度 | $396.3M | $743.9M |
8季度趋势，按日历期对齐
| Q4 25 | $132.9M | $388.4M | ||
| Q3 25 | $140.4M | $227.5M | ||
| Q2 25 | $316.2M | $102.0M | ||
| Q1 25 | $-27.4M | $64.8M | ||
| Q4 24 | $306.4M | $242.5M | ||
| Q3 24 | $67.4M | $158.0M | ||
| Q2 24 | $211.0M | $64.6M | ||
| Q1 24 | $-153.4M | $130.3M |
| Q4 25 | $83.6M | $386.0M | ||
| Q3 25 | $106.5M | $214.3M | ||
| Q2 25 | $271.3M | $89.5M | ||
| Q1 25 | $-65.1M | $54.1M | ||
| Q4 24 | $276.1M | $235.2M | ||
| Q3 24 | $31.4M | $149.9M | ||
| Q2 24 | $163.9M | $53.0M | ||
| Q1 24 | $-207.4M | $119.1M |
| Q4 25 | 6.3% | 47.9% | ||
| Q3 25 | 7.8% | 27.0% | ||
| Q2 25 | 18.7% | 13.0% | ||
| Q1 25 | -5.3% | 9.4% | ||
| Q4 24 | 23.9% | 37.5% | ||
| Q3 24 | 2.5% | 24.1% | ||
| Q2 24 | 11.4% | 9.0% | ||
| Q1 24 | -15.2% | 23.1% |
| Q4 25 | 3.7% | 0.3% | ||
| Q3 25 | 2.5% | 1.7% | ||
| Q2 25 | 3.1% | 1.8% | ||
| Q1 25 | 3.1% | 1.9% | ||
| Q4 24 | 2.6% | 1.2% | ||
| Q3 24 | 2.8% | 1.3% | ||
| Q2 24 | 3.3% | 2.0% | ||
| Q1 24 | 4.0% | 2.2% |
| Q4 25 | 7.11× | 2.53× | ||
| Q3 25 | — | 1.09× | ||
| Q2 25 | 5.33× | 0.95× | ||
| Q1 25 | -1.36× | 8.20× | ||
| Q4 24 | — | 2.35× | ||
| Q3 24 | 1.51× | 1.22× | ||
| Q2 24 | 2.11× | 0.99× | ||
| Q1 24 | -2.26× | 3.00× |
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% |
NBIX
| INGREZZA Net Product Sales | $653.8M | 81% |
| CRENESSITY Net Product Sales | $135.4M | 17% |
| Other Income | $12.6M | 2% |
| Collaboration Revenue | $7.2M | 1% |
