vs
Brookfield Infrastructure Corp（BIPC）与孩之宝（HAS）财务数据对比。点击上方公司名可切换其他公司
孩之宝的季度营收约是Brookfield Infrastructure Corp的1.7倍（$1.4B vs $866.0M），孩之宝净利率更高（13.9% vs -35.7%，领先49.6%），孩之宝同比增速更快（31.3% vs -4.6%）
布鲁克菲尔德基础设施合伙公司是一家公开上市的有限合伙企业，总部位于加拿大多伦多，核心业务为在全球范围内开展基础设施资产的收购、运营与管理，在全球基础设施投资领域拥有深厚的行业积累与较强的市场影响力。
孩之宝是1923年12月6日成立的美国跨国玩具制造与娱乐控股企业，总部位于罗德岛州波塔基特。旗下拥有Kenner、米尔顿·布拉德利、派克兄弟、威世智等知名品牌，持有大量热门IP商标权，业务覆盖玩具生产、游戏开发、娱乐内容出品等多个领域。
BIPC vs HAS — 直观对比
营收规模更大
HAS
是对方的1.7倍
$866.0M
营收增速更快
HAS
高出35.9%
-4.6%
净利率更高
HAS
高出49.6%
-35.7%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $866.0M | $1.4B |
| 净利润 | $-309.0M | $201.6M |
| 毛利率 | 65.0% | 68.7% |
| 营业利润率 | 62.7% | 20.6% |
| 净利率 | -35.7% | 13.9% |
| 营收同比 | -4.6% | 31.3% |
| 净利润同比 | -148.1% | 687.8% |
| 每股收益（稀释后） | — | $1.46 |
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BIPCHAS
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $1.4B | ||
| Q2 25 | $866.0M | $980.8M | ||
| Q1 25 | — | $887.1M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | $908.0M | $995.3M | ||
| Q1 24 | — | $757.3M |
净利润BIPCHAS
| Q4 25 | — | $201.6M | ||
| Q3 25 | — | $233.2M | ||
| Q2 25 | $-309.0M | $-855.8M | ||
| Q1 25 | — | $98.6M | ||
| Q4 24 | — | $-34.3M | ||
| Q3 24 | — | $223.2M | ||
| Q2 24 | $643.0M | $138.5M | ||
| Q1 24 | — | $58.2M |
毛利率BIPCHAS
| Q4 25 | — | 68.7% | ||
| Q3 25 | — | 70.1% | ||
| Q2 25 | 65.0% | 77.0% | ||
| Q1 25 | — | 76.9% | ||
| Q4 24 | — | 67.4% | ||
| Q3 24 | — | 70.4% | ||
| Q2 24 | 63.8% | 76.1% | ||
| Q1 24 | — | 73.0% |
营业利润率BIPCHAS
| Q4 25 | — | 20.6% | ||
| Q3 25 | — | 24.6% | ||
| Q2 25 | 62.7% | -81.4% | ||
| Q1 25 | — | 19.2% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | — | 23.6% | ||
| Q2 24 | 61.9% | 21.3% | ||
| Q1 24 | — | 15.3% |
净利率BIPCHAS
| Q4 25 | — | 13.9% | ||
| Q3 25 | — | 16.8% | ||
| Q2 25 | -35.7% | -87.3% | ||
| Q1 25 | — | 11.1% | ||
| Q4 24 | — | -3.1% | ||
| Q3 24 | — | 17.4% | ||
| Q2 24 | 70.8% | 13.9% | ||
| Q1 24 | — | 7.7% |
每股收益（稀释后）BIPCHAS
| Q4 25 | — | $1.46 | ||
| Q3 25 | — | $1.64 | ||
| Q2 25 | — | $-6.10 | ||
| Q1 25 | — | $0.70 | ||
| Q4 24 | — | $-0.25 | ||
| Q3 24 | — | $1.59 | ||
| Q2 24 | — | $0.99 | ||
| Q1 24 | — | $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 | $1.2B | — |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.2B | $565.5M |
| 总资产 | $23.9B | $5.6B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BIPCHAS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $466.0M | — | ||
| Q1 24 | — | — |
股东权益BIPCHAS
| Q4 25 | — | $565.5M | ||
| Q3 25 | — | $433.8M | ||
| Q2 25 | $2.2B | $269.7M | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | $3.5B | $1.2B | ||
| Q1 24 | — | $1.0B |
总资产BIPCHAS
| Q4 25 | — | $5.6B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | $23.9B | $5.2B | ||
| Q1 25 | — | $6.0B | ||
| Q4 24 | — | $6.3B | ||
| Q3 24 | — | $7.2B | ||
| Q2 24 | $23.7B | $6.9B | ||
| Q1 24 | — | $6.2B |
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 | $478.0M | $403.2M |
| 自由现金流经营现金流 - 资本支出 | — | $389.5M |
| 自由现金流率自由现金流/营收 | — | 26.9% |
| 资本支出强度资本支出/营收 | — | 0.9% |
| 现金转化率经营现金流/净利润 | — | 2.00× |
| 过去12个月自由现金流最近4个季度 | — | $829.9M |
8季度趋势，按日历期对齐
经营现金流BIPCHAS
| Q4 25 | — | $403.2M | ||
| Q3 25 | — | $280.6M | ||
| Q2 25 | $478.0M | $71.3M | ||
| Q1 25 | — | $138.1M | ||
| Q4 24 | — | $259.8M | ||
| Q3 24 | — | $222.5M | ||
| Q2 24 | $511.0M | $187.3M | ||
| Q1 24 | — | $177.8M |
自由现金流BIPCHAS
| Q4 25 | — | $389.5M | ||
| Q3 25 | — | $260.9M | ||
| Q2 25 | — | $55.2M | ||
| Q1 25 | — | $124.3M | ||
| Q4 24 | — | $200.8M | ||
| Q3 24 | — | $174.0M | ||
| Q2 24 | — | $135.4M | ||
| Q1 24 | — | $132.0M |
自由现金流率BIPCHAS
| Q4 25 | — | 26.9% | ||
| Q3 25 | — | 18.8% | ||
| Q2 25 | — | 5.6% | ||
| Q1 25 | — | 14.0% | ||
| Q4 24 | — | 18.2% | ||
| Q3 24 | — | 13.6% | ||
| Q2 24 | — | 13.6% | ||
| Q1 24 | — | 17.4% |
资本支出强度BIPCHAS
| Q4 25 | — | 0.9% | ||
| Q3 25 | — | 1.4% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | 1.6% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | — | 3.8% | ||
| Q2 24 | — | 5.2% | ||
| Q1 24 | — | 6.0% |
现金转化率BIPCHAS
| Q4 25 | — | 2.00× | ||
| Q3 25 | — | 1.20× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.40× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.00× | ||
| Q2 24 | 0.79× | 1.35× | ||
| Q1 24 | — | 3.05× |
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
BIPC
暂无分部数据
HAS
| Grow Brands | $1.1B | 75% |
| Optimize Brands | $188.7M | 13% |
| Digital And Licensing Gaming | $135.7M | 9% |
| Class Of Principal Product Family Brands | $13.1M | 1% |
| Filmand TV | $2.4M | 0% |
