vs
BRUNSWICK CORP（BC）与沃特世（WAT）财务数据对比。点击上方公司名可切换其他公司
BRUNSWICK CORP的季度营收约是沃特世的1.4倍（$1.3B vs $932.4M），沃特世净利率更高（24.2% vs 1.4%，领先22.8%），BRUNSWICK CORP同比增速更快（15.5% vs 6.8%），过去两年沃特世的营收复合增速更高（21.0% 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。
沃特世是总部位于美国马萨诸塞州米尔福德的企业，面向生命科学、材料、食品等行业，提供色谱、质谱、实验室信息学、流变测量领域所用的分析仪器及配套软件，为各领域的检测、研发等工作提供可靠技术支持。
BC vs WAT — 直观对比
营收规模更大
BC
是对方的1.4倍
$932.4M
营收增速更快
BC
高出8.7%
6.8%
净利率更高
WAT
高出22.8%
1.4%
两年增速更快
WAT
近两年复合增速
-1.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $932.4M |
| 净利润 | $18.7M | $225.2M |
| 毛利率 | 23.1% | 61.1% |
| 营业利润率 | 3.1% | 29.0% |
| 净利率 | 1.4% | 24.2% |
| 营收同比 | 15.5% | 6.8% |
| 净利润同比 | 122.7% | -2.7% |
| 每股收益（稀释后） | $0.32 | $3.76 |
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BCWAT
| Q4 25 | $1.3B | $932.4M | ||
| Q3 25 | $1.4B | $799.9M | ||
| Q2 25 | $1.4B | $771.3M | ||
| Q1 25 | $1.2B | $661.7M | ||
| Q4 24 | $1.2B | $872.7M | ||
| Q3 24 | $1.3B | $740.3M | ||
| Q2 24 | $1.4B | $708.5M | ||
| Q1 24 | $1.4B | $636.8M |
净利润BCWAT
| Q4 25 | $18.7M | $225.2M | ||
| Q3 25 | $-235.5M | $148.9M | ||
| Q2 25 | $59.3M | $147.1M | ||
| Q1 25 | $20.2M | $121.4M | ||
| Q4 24 | $-82.5M | $231.4M | ||
| Q3 24 | $44.6M | $161.5M | ||
| Q2 24 | $100.0M | $142.7M | ||
| Q1 24 | $68.0M | $102.2M |
毛利率BCWAT
| Q4 25 | 23.1% | 61.1% | ||
| Q3 25 | 25.8% | 59.0% | ||
| Q2 25 | 25.5% | 58.3% | ||
| Q1 25 | 24.9% | 58.2% | ||
| Q4 24 | 21.9% | 60.1% | ||
| Q3 24 | 26.2% | 59.3% | ||
| Q2 24 | 27.1% | 59.3% | ||
| Q1 24 | 27.4% | 58.9% |
营业利润率BCWAT
| Q4 25 | 3.1% | 29.0% | ||
| Q3 25 | -17.8% | 24.0% | ||
| Q2 25 | 7.1% | 24.4% | ||
| Q1 25 | 4.6% | 22.9% | ||
| Q4 24 | -4.8% | 33.5% | ||
| Q3 24 | 7.7% | 28.5% | ||
| Q2 24 | 11.0% | 26.7% | ||
| Q1 24 | 8.1% | 21.0% |
净利率BCWAT
| Q4 25 | 1.4% | 24.2% | ||
| Q3 25 | -17.3% | 18.6% | ||
| Q2 25 | 4.1% | 19.1% | ||
| Q1 25 | 1.7% | 18.3% | ||
| Q4 24 | -7.1% | 26.5% | ||
| Q3 24 | 3.5% | 21.8% | ||
| Q2 24 | 6.9% | 20.1% | ||
| Q1 24 | 5.0% | 16.0% |
每股收益（稀释后）BCWAT
| Q4 25 | $0.32 | $3.76 | ||
| Q3 25 | $-3.59 | $2.50 | ||
| Q2 25 | $0.89 | $2.47 | ||
| Q1 25 | $0.30 | $2.03 | ||
| Q4 24 | $-1.21 | $3.88 | ||
| Q3 24 | $0.67 | $2.71 | ||
| Q2 24 | $1.48 | $2.40 | ||
| Q1 24 | $0.99 | $1.72 |
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 | $587.8M |
| 总债务越低越好 | $2.1B | $1.4B |
| 股东权益账面价值 | $1.6B | $2.6B |
| 总资产 | $5.3B | $5.1B |
| 负债/权益比越低杠杆越低 | 1.30× | 0.55× |
8季度趋势，按日历期对齐
现金及短期投资BCWAT
| Q4 25 | $256.8M | $587.8M | ||
| Q3 25 | $297.7M | $459.1M | ||
| Q2 25 | $315.7M | $367.2M | ||
| Q1 25 | $286.7M | $382.9M | ||
| Q4 24 | $269.0M | $325.4M | ||
| Q3 24 | $284.1M | $331.5M | ||
| Q2 24 | $494.5M | $327.4M | ||
| Q1 24 | $548.4M | $338.2M |
总债务BCWAT
| Q4 25 | $2.1B | $1.4B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | $1.6B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BCWAT
| Q4 25 | $1.6B | $2.6B | ||
| Q3 25 | $1.6B | $2.3B | ||
| Q2 25 | $1.9B | $2.2B | ||
| Q1 25 | $1.9B | $2.0B | ||
| Q4 24 | $1.9B | $1.8B | ||
| Q3 24 | $2.0B | $1.6B | ||
| Q2 24 | $2.0B | $1.4B | ||
| Q1 24 | $2.0B | $1.3B |
总资产BCWAT
| Q4 25 | $5.3B | $5.1B | ||
| Q3 25 | $5.4B | $4.9B | ||
| Q2 25 | $5.8B | $4.7B | ||
| Q1 25 | $5.9B | $4.6B | ||
| Q4 24 | $5.7B | $4.6B | ||
| Q3 24 | $6.0B | $4.5B | ||
| Q2 24 | $6.4B | $4.4B | ||
| Q1 24 | $6.5B | $4.5B |
负债/权益比BCWAT
| Q4 25 | 1.30× | 0.55× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | 0.89× | ||
| 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 | $164.6M |
| 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× | 0.73× |
| 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BCWAT
| Q4 25 | $132.9M | $164.6M | ||
| Q3 25 | $140.4M | $187.3M | ||
| Q2 25 | $316.2M | $41.1M | ||
| Q1 25 | $-27.4M | $259.6M | ||
| Q4 24 | $306.4M | $240.1M | ||
| Q3 24 | $67.4M | $204.6M | ||
| Q2 24 | $211.0M | $54.5M | ||
| Q1 24 | $-153.4M | $262.9M |
自由现金流BCWAT
| 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BCWAT
| 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BCWAT
| 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BCWAT
| Q4 25 | 7.11× | 0.73× | ||
| Q3 25 | — | 1.26× | ||
| Q2 25 | 5.33× | 0.28× | ||
| Q1 25 | -1.36× | 2.14× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | 1.51× | 1.27× | ||
| Q2 24 | 2.11× | 0.38× | ||
| Q1 24 | -2.26× | 2.57× |
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% |
WAT
暂无分部数据
