vs
Brookfield Infrastructure Corp（BIPC）与麦格劳希尔（MH）财务数据对比。点击上方公司名可切换其他公司
Brookfield Infrastructure Corp的季度营收约是麦格劳希尔的2.0倍（$866.0M vs $434.2M），麦格劳希尔净利率更高（-4.7% vs -35.7%，领先31.0%），Brookfield Infrastructure Corp同比增速更快（-4.6% vs -35.1%）
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。
麦格劳希尔是美国知名教育科技企业，面向K12、高等教育及职业领域的师生提供多元教育内容、软件与服务。核心产品包含教材、数字学习工具及自适应技术，助力优化学习体验、提升学习效果，是与霍顿米夫林哈考特、培生教育齐名的全球三大教育出版商之一。
BIPC vs MH — 直观对比
营收规模更大
BIPC
是对方的2.0倍
$434.2M
营收增速更快
BIPC
高出30.5%
-35.1%
净利率更高
MH
高出31.0%
-35.7%
损益表 — Q2 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $866.0M | $434.2M |
| 净利润 | $-309.0M | $-20.2M |
| 毛利率 | 65.0% | 85.3% |
| 营业利润率 | 62.7% | 7.0% |
| 净利率 | -35.7% | -4.7% |
| 营收同比 | -4.6% | -35.1% |
| 净利润同比 | -148.1% | -119.2% |
| 每股收益（稀释后） | — | $-0.11 |
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BIPCMH
| Q4 25 | — | $434.2M | ||
| Q3 25 | — | $669.2M | ||
| Q2 25 | $866.0M | $535.7M | ||
| Q2 24 | $908.0M | — | ||
| Q2 23 | $538.0M | — | ||
| Q2 22 | $479.0M | — |
净利润BIPCMH
| Q4 25 | — | $-20.2M | ||
| Q3 25 | — | $105.3M | ||
| Q2 25 | $-309.0M | $502.0K | ||
| Q2 24 | $643.0M | — | ||
| Q2 23 | $-154.0M | — | ||
| Q2 22 | $842.0M | — |
毛利率BIPCMH
| Q4 25 | — | 85.3% | ||
| Q3 25 | — | 79.2% | ||
| Q2 25 | 65.0% | 77.0% | ||
| Q2 24 | 63.8% | — | ||
| Q2 23 | 72.3% | — | ||
| Q2 22 | 72.7% | — |
营业利润率BIPCMH
| Q4 25 | — | 7.0% | ||
| Q3 25 | — | 23.4% | ||
| Q2 25 | 62.7% | 18.0% | ||
| Q2 24 | 61.9% | — | ||
| Q2 23 | 69.1% | — | ||
| Q2 22 | 69.1% | — |
净利率BIPCMH
| Q4 25 | — | -4.7% | ||
| Q3 25 | — | 15.7% | ||
| Q2 25 | -35.7% | 0.1% | ||
| Q2 24 | 70.8% | — | ||
| Q2 23 | -28.6% | — | ||
| Q2 22 | 175.8% | — |
每股收益（稀释后）BIPCMH
| Q4 25 | — | $-0.11 | ||
| Q3 25 | — | $0.57 | ||
| Q2 25 | — | $0.00 | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
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 | $514.4M |
| 总债务越低越好 | — | $2.6B |
| 股东权益账面价值 | $2.2B | $775.3M |
| 总资产 | $23.9B | $5.6B |
| 负债/权益比越低杠杆越低 | — | 3.36× |
8季度趋势，按日历期对齐
现金及短期投资BIPCMH
| Q4 25 | — | $514.4M | ||
| Q3 25 | — | $463.2M | ||
| Q2 25 | $1.2B | $247.3M | ||
| Q2 24 | $466.0M | — | ||
| Q2 23 | $356.0M | — | ||
| Q2 22 | $512.0M | — |
总债务BIPCMH
| Q4 25 | — | $2.6B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $3.2B | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
股东权益BIPCMH
| Q4 25 | — | $775.3M | ||
| Q3 25 | — | $794.6M | ||
| Q2 25 | $2.2B | $283.3M | ||
| Q2 24 | $3.5B | — | ||
| Q2 23 | $-764.0M | — | ||
| Q2 22 | $-1.1B | — |
总资产BIPCMH
| Q4 25 | — | $5.6B | ||
| Q3 25 | — | $6.0B | ||
| Q2 25 | $23.9B | $5.7B | ||
| Q2 24 | $23.7B | — | ||
| Q2 23 | $11.0B | — | ||
| Q2 22 | $10.0B | — |
负债/权益比BIPCMH
| Q4 25 | — | 3.36× | ||
| Q3 25 | — | 3.52× | ||
| Q2 25 | — | 11.17× | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
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 | $309.0M |
| 自由现金流经营现金流 - 资本支出 | — | $285.4M |
| 自由现金流率自由现金流/营收 | — | 65.7% |
| 资本支出强度资本支出/营收 | — | 5.4% |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流BIPCMH
| Q4 25 | — | $309.0M | ||
| Q3 25 | — | $265.0M | ||
| Q2 25 | $478.0M | $-96.7M | ||
| Q2 24 | $511.0M | — | ||
| Q2 23 | $265.0M | — | ||
| Q2 22 | $232.0M | — |
自由现金流BIPCMH
| Q4 25 | — | $285.4M | ||
| Q3 25 | — | $243.8M | ||
| Q2 25 | — | $-112.9M | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
自由现金流率BIPCMH
| Q4 25 | — | 65.7% | ||
| Q3 25 | — | 36.4% | ||
| Q2 25 | — | -21.1% | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
资本支出强度BIPCMH
| Q4 25 | — | 5.4% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 3.0% | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — | ||
| Q2 22 | — | — |
现金转化率BIPCMH
| Q4 25 | — | — | ||
| Q3 25 | — | 2.52× | ||
| Q2 25 | — | -192.53× | ||
| Q2 24 | 0.79× | — | ||
| Q2 23 | — | — | ||
| Q2 22 | 0.28× | — |
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
MH
| Higher Education | $225.4M | 52% |
| Digital | $103.5M | 24% |
| Other | $44.4M | 10% |
| Global Professional | $36.2M | 8% |
| $24.7M | 6% |
