vs
BRUNSWICK CORP（BC）与Roper Technologies（ROP）财务数据对比。点击上方公司名可切换其他公司
Roper Technologies的季度营收约是BRUNSWICK CORP的1.5倍（$2.1B vs $1.4B），Roper Technologies净利率更高（15.8% vs 1.5%，领先14.3%），BRUNSWICK CORP同比增速更快（17.3% vs 11.3%），Roper Technologies自由现金流更多（$507.0M vs $-116.8M），过去两年Roper Technologies的营收复合增速更高（10.5% vs -2.3%）
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。
罗珀技术公司是一家专注于科技领域的控股企业，通过持有并运营多家不同细分赛道的科技公司，在科技产业投资与资产管理领域形成了成熟的业务体系，在全球相关市场具备较高的行业影响力。
BC vs ROP — 直观对比
营收规模更大
ROP
是对方的1.5倍
$1.4B
营收增速更快
BC
高出6.0%
11.3%
净利率更高
ROP
高出14.3%
1.5%
自由现金流更多
ROP
多$623.8M
$-116.8M
两年增速更快
ROP
近两年复合增速
-2.3%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $2.1B |
| 净利润 | $21.0M | $331.0M |
| 毛利率 | 24.9% | 69.4% |
| 营业利润率 | 3.6% | 27.2% |
| 净利率 | 1.5% | 15.8% |
| 营收同比 | 17.3% | 11.3% |
| 净利润同比 | — | 53.7% |
| 每股收益（稀释后） | $0.32 | $4.87 |
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BCROP
| Q1 26 | $1.4B | $2.1B | ||
| Q4 25 | $1.3B | $2.1B | ||
| Q3 25 | $1.4B | $2.0B | ||
| Q2 25 | $1.4B | $1.9B | ||
| Q1 25 | $1.2B | $1.9B | ||
| Q4 24 | $1.2B | $1.9B | ||
| Q3 24 | $1.3B | $1.8B | ||
| Q2 24 | $1.4B | $1.7B |
净利润BCROP
| Q1 26 | $21.0M | $331.0M | ||
| Q4 25 | $18.7M | $428.4M | ||
| Q3 25 | $-235.5M | $398.5M | ||
| Q2 25 | $59.3M | $378.3M | ||
| Q1 25 | $20.2M | $331.1M | ||
| Q4 24 | $-82.5M | $462.3M | ||
| Q3 24 | $44.6M | $367.9M | ||
| Q2 24 | $100.0M | $337.1M |
毛利率BCROP
| Q1 26 | 24.9% | 69.4% | ||
| Q4 25 | 23.1% | 69.5% | ||
| Q3 25 | 25.8% | 69.5% | ||
| Q2 25 | 25.5% | 69.2% | ||
| Q1 25 | 24.9% | 68.7% | ||
| Q4 24 | 21.9% | 68.3% | ||
| Q3 24 | 26.2% | 69.2% | ||
| Q2 24 | 27.1% | 69.5% |
营业利润率BCROP
| Q1 26 | 3.6% | 27.2% | ||
| Q4 25 | 3.1% | 28.6% | ||
| Q3 25 | -17.8% | 28.4% | ||
| Q2 25 | 7.1% | 28.2% | ||
| Q1 25 | 4.6% | 27.9% | ||
| Q4 24 | -4.8% | 28.0% | ||
| Q3 24 | 7.7% | 28.1% | ||
| Q2 24 | 11.0% | 28.8% |
净利率BCROP
| Q1 26 | 1.5% | 15.8% | ||
| Q4 25 | 1.4% | 20.8% | ||
| Q3 25 | -17.3% | 19.8% | ||
| Q2 25 | 4.1% | 19.5% | ||
| Q1 25 | 1.7% | 17.6% | ||
| Q4 24 | -7.1% | 24.6% | ||
| Q3 24 | 3.5% | 20.8% | ||
| Q2 24 | 6.9% | 19.6% |
每股收益（稀释后）BCROP
| Q1 26 | $0.32 | $4.87 | ||
| Q4 25 | $0.32 | $3.97 | ||
| Q3 25 | $-3.59 | $3.68 | ||
| Q2 25 | $0.89 | $3.49 | ||
| Q1 25 | $0.30 | $3.06 | ||
| Q4 24 | $-1.21 | $4.29 | ||
| Q3 24 | $0.67 | $3.40 | ||
| Q2 24 | $1.48 | $3.12 |
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 | $277.8M | $382.9M |
| 总债务越低越好 | $490.2M | $9.7B |
| 股东权益账面价值 | $1.6B | $18.8B |
| 总资产 | $5.5B | $34.6B |
| 负债/权益比越低杠杆越低 | 0.31× | 0.52× |
8季度趋势，按日历期对齐
现金及短期投资BCROP
| Q1 26 | $277.8M | $382.9M | ||
| Q4 25 | $256.8M | $297.4M | ||
| Q3 25 | $297.7M | $320.0M | ||
| Q2 25 | $315.7M | $242.4M | ||
| Q1 25 | $286.7M | $372.8M | ||
| Q4 24 | $269.0M | $188.2M | ||
| Q3 24 | $284.1M | $269.6M | ||
| Q2 24 | $494.5M | $251.5M |
总债务BCROP
| Q1 26 | $490.2M | $9.7B | ||
| Q4 25 | $2.1B | $9.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | $7.6B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益BCROP
| Q1 26 | $1.6B | $18.8B | ||
| Q4 25 | $1.6B | $19.9B | ||
| Q3 25 | $1.6B | $20.0B | ||
| Q2 25 | $1.9B | $19.6B | ||
| Q1 25 | $1.9B | $19.2B | ||
| Q4 24 | $1.9B | $18.9B | ||
| Q3 24 | $2.0B | $18.5B | ||
| Q2 24 | $2.0B | $18.1B |
总资产BCROP
| Q1 26 | $5.5B | $34.6B | ||
| Q4 25 | $5.3B | $34.6B | ||
| Q3 25 | $5.4B | $34.6B | ||
| Q2 25 | $5.8B | $33.2B | ||
| Q1 25 | $5.9B | $31.4B | ||
| Q4 24 | $5.7B | $31.3B | ||
| Q3 24 | $6.0B | $31.6B | ||
| Q2 24 | $6.4B | $29.8B |
负债/权益比BCROP
| Q1 26 | 0.31× | 0.52× | ||
| Q4 25 | 1.30× | 0.47× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | 0.40× | ||
| 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 | — | — |
| 自由现金流经营现金流 - 资本支出 | $-116.8M | $507.0M |
| 自由现金流率自由现金流/营收 | -8.5% | 24.2% |
| 资本支出强度资本支出/营收 | 4.2% | 0.5% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $344.6M | — |
8季度趋势，按日历期对齐
经营现金流BCROP
| Q1 26 | — | — | ||
| Q4 25 | $132.9M | $738.0M | ||
| Q3 25 | $140.4M | $869.5M | ||
| Q2 25 | $316.2M | $404.1M | ||
| Q1 25 | $-27.4M | $528.7M | ||
| Q4 24 | $306.4M | $722.2M | ||
| Q3 24 | $67.4M | $755.4M | ||
| Q2 24 | $211.0M | $384.1M |
自由现金流BCROP
| Q1 26 | $-116.8M | $507.0M | ||
| 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BCROP
| Q1 26 | -8.5% | 24.2% | ||
| 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BCROP
| Q1 26 | 4.2% | 0.5% | ||
| 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BCROP
| Q1 26 | — | — | ||
| Q4 25 | 7.11× | 1.72× | ||
| Q3 25 | — | 2.18× | ||
| Q2 25 | 5.33× | 1.07× | ||
| Q1 25 | -1.36× | 1.60× | ||
| Q4 24 | — | 1.56× | ||
| Q3 24 | 1.51× | 2.05× | ||
| Q2 24 | 2.11× | 1.14× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
