vs
BRUNSWICK CORP（BC）与SM Energy Co（SM）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SM Energy Co的1.9倍（$1.3B vs $704.9M），BRUNSWICK CORP同比增速更快（15.5% vs -17.3%），过去两年SM Energy Co的营收复合增速更高（12.2% 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。
SM能源公司是一家专注于油气勘探开发的能源企业，注册地位于美国特拉华州，总部设立在科罗拉多州丹佛市，业务围绕 hydrocarbon 资源的勘探布局，在能源勘探领域拥有成熟的运营经验。
BC vs SM — 直观对比
营收规模更大
BC
是对方的1.9倍
$704.9M
营收增速更快
BC
高出32.7%
-17.3%
两年增速更快
SM
近两年复合增速
-1.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $704.9M |
| 净利润 | $18.7M | — |
| 毛利率 | 23.1% | — |
| 营业利润率 | 3.1% | 25.9% |
| 净利率 | 1.4% | — |
| 营收同比 | 15.5% | -17.3% |
| 净利润同比 | 122.7% | — |
| 每股收益（稀释后） | $0.32 | $0.94 |
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BCSM
| Q4 25 | $1.3B | $704.9M | ||
| Q3 25 | $1.4B | $811.6M | ||
| Q2 25 | $1.4B | $792.9M | ||
| Q1 25 | $1.2B | $844.5M | ||
| Q4 24 | $1.2B | $852.0M | ||
| Q3 24 | $1.3B | $643.6M | ||
| Q2 24 | $1.4B | $634.6M | ||
| Q1 24 | $1.4B | $559.9M |
净利润BCSM
| Q4 25 | $18.7M | — | ||
| Q3 25 | $-235.5M | $155.1M | ||
| Q2 25 | $59.3M | $201.7M | ||
| Q1 25 | $20.2M | $182.3M | ||
| Q4 24 | $-82.5M | — | ||
| Q3 24 | $44.6M | $240.5M | ||
| Q2 24 | $100.0M | $210.3M | ||
| Q1 24 | $68.0M | $131.2M |
毛利率BCSM
| 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BCSM
| Q4 25 | 3.1% | 25.9% | ||
| Q3 25 | -17.8% | 30.4% | ||
| Q2 25 | 7.1% | 37.2% | ||
| Q1 25 | 4.6% | 32.7% | ||
| Q4 24 | -4.8% | 33.7% | ||
| Q3 24 | 7.7% | 51.4% | ||
| Q2 24 | 11.0% | 44.0% | ||
| Q1 24 | 8.1% | 31.9% |
净利率BCSM
| Q4 25 | 1.4% | — | ||
| Q3 25 | -17.3% | 19.1% | ||
| Q2 25 | 4.1% | 25.4% | ||
| Q1 25 | 1.7% | 21.6% | ||
| Q4 24 | -7.1% | — | ||
| Q3 24 | 3.5% | 37.4% | ||
| Q2 24 | 6.9% | 33.1% | ||
| Q1 24 | 5.0% | 23.4% |
每股收益（稀释后）BCSM
| Q4 25 | $0.32 | $0.94 | ||
| Q3 25 | $-3.59 | $1.35 | ||
| Q2 25 | $0.89 | $1.76 | ||
| Q1 25 | $0.30 | $1.59 | ||
| Q4 24 | $-1.21 | $1.63 | ||
| Q3 24 | $0.67 | $2.09 | ||
| Q2 24 | $1.48 | $1.82 | ||
| Q1 24 | $0.99 | $1.13 |
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 | $368.0M |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $1.6B | $4.8B |
| 总资产 | $5.3B | $9.3B |
| 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BCSM
| Q4 25 | $256.8M | $368.0M | ||
| Q3 25 | $297.7M | $162.3M | ||
| Q2 25 | $315.7M | $101.9M | ||
| Q1 25 | $286.7M | $54.0K | ||
| Q4 24 | $269.0M | — | ||
| Q3 24 | $284.1M | $1.7B | ||
| Q2 24 | $494.5M | $487.9M | ||
| Q1 24 | $548.4M | $506.3M |
总债务BCSM
| Q4 25 | $2.1B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BCSM
| Q4 25 | $1.6B | $4.8B | ||
| Q3 25 | $1.6B | $4.7B | ||
| Q2 25 | $1.9B | $4.6B | ||
| Q1 25 | $1.9B | $4.4B | ||
| Q4 24 | $1.9B | $4.2B | ||
| Q3 24 | $2.0B | $4.1B | ||
| Q2 24 | $2.0B | $3.8B | ||
| Q1 24 | $2.0B | $3.7B |
总资产BCSM
| Q4 25 | $5.3B | $9.3B | ||
| Q3 25 | $5.4B | $9.1B | ||
| Q2 25 | $5.8B | $9.0B | ||
| Q1 25 | $5.9B | $8.8B | ||
| Q4 24 | $5.7B | $8.6B | ||
| Q3 24 | $6.0B | $8.0B | ||
| Q2 24 | $6.4B | $6.7B | ||
| Q1 24 | $6.5B | $6.4B |
负债/权益比BCSM
| 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 | $451.9M |
| 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BCSM
| Q4 25 | $132.9M | $451.9M | ||
| Q3 25 | $140.4M | $505.0M | ||
| Q2 25 | $316.2M | $571.1M | ||
| Q1 25 | $-27.4M | $483.0M | ||
| Q4 24 | $306.4M | $578.4M | ||
| Q3 24 | $67.4M | $452.3M | ||
| Q2 24 | $211.0M | $476.4M | ||
| Q1 24 | $-153.4M | $276.0M |
自由现金流BCSM
| 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 | — | ||
| Q1 24 | $-207.4M | — |
自由现金流率BCSM
| 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% | — | ||
| Q1 24 | -15.2% | — |
资本支出强度BCSM
| 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% | — | ||
| Q1 24 | 4.0% | — |
现金转化率BCSM
| Q4 25 | 7.11× | — | ||
| Q3 25 | — | 3.26× | ||
| Q2 25 | 5.33× | 2.83× | ||
| Q1 25 | -1.36× | 2.65× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.51× | 1.88× | ||
| Q2 24 | 2.11× | 2.27× | ||
| Q1 24 | -2.26× | 2.10× |
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% |
SM
暂无分部数据
