vs
Brookfield Infrastructure Corp（BIPC）与Worthington Steel, Inc.（WS）财务数据对比。点击上方公司名可切换其他公司
Worthington Steel, Inc.的季度营收约是Brookfield Infrastructure Corp的1.0倍（$871.9M vs $866.0M），Worthington Steel, Inc.净利率更高（2.2% vs -35.7%，领先37.8%），Worthington Steel, Inc.同比增速更快（18.0% 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。
沃辛顿钢铁是总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑建材两大业务板块，主营各类压力容器的设计与生产，覆盖丙烷、氧气、氦气储罐，制冷剂及工业气瓶，露营与民用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等产品。
BIPC vs WS — 直观对比
营收规模更大
WS
是对方的1.0倍
$866.0M
营收增速更快
WS
高出22.6%
-4.6%
净利率更高
WS
高出37.8%
-35.7%
损益表 — Q2 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $866.0M | $871.9M |
| 净利润 | $-309.0M | $18.8M |
| 毛利率 | 65.0% | 10.7% |
| 营业利润率 | 62.7% | 2.5% |
| 净利率 | -35.7% | 2.2% |
| 营收同比 | -4.6% | 18.0% |
| 净利润同比 | -148.1% | 46.9% |
| 每股收益（稀释后） | — | $0.37 |
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BIPCWS
| Q4 25 | — | $871.9M | ||
| Q3 25 | — | $872.9M | ||
| Q2 25 | $866.0M | $832.9M | ||
| Q1 25 | — | $687.4M | ||
| Q4 24 | — | $739.0M | ||
| Q3 24 | — | $834.0M | ||
| Q2 24 | $908.0M | — | ||
| Q1 24 | — | $805.8M |
净利润BIPCWS
| Q4 25 | — | $18.8M | ||
| Q3 25 | — | $36.8M | ||
| Q2 25 | $-309.0M | $55.7M | ||
| Q1 25 | — | $13.8M | ||
| Q4 24 | — | $12.8M | ||
| Q3 24 | — | $28.4M | ||
| Q2 24 | $643.0M | — | ||
| Q1 24 | — | $49.0M |
毛利率BIPCWS
| Q4 25 | — | 10.7% | ||
| Q3 25 | — | 13.2% | ||
| Q2 25 | 65.0% | 15.2% | ||
| Q1 25 | — | 11.8% | ||
| Q4 24 | — | 10.8% | ||
| Q3 24 | — | 12.0% | ||
| Q2 24 | 63.8% | — | ||
| Q1 24 | — | 14.9% |
营业利润率BIPCWS
| Q4 25 | — | 2.5% | ||
| Q3 25 | — | 5.5% | ||
| Q2 25 | 62.7% | 8.0% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 5.2% | ||
| Q2 24 | 61.9% | — | ||
| Q1 24 | — | 8.2% |
净利率BIPCWS
| Q4 25 | — | 2.2% | ||
| Q3 25 | — | 4.2% | ||
| Q2 25 | -35.7% | 6.7% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 1.7% | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | 70.8% | — | ||
| Q1 24 | — | 6.1% |
每股收益（稀释后）BIPCWS
| Q4 25 | — | $0.37 | ||
| Q3 25 | — | $0.72 | ||
| Q2 25 | — | $1.11 | ||
| Q1 25 | — | $0.27 | ||
| Q4 24 | — | $0.25 | ||
| Q3 24 | — | $0.56 | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $0.98 |
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 | $89.8M |
| 总债务越低越好 | — | $72.1M |
| 股东权益账面价值 | $2.2B | $1.1B |
| 总资产 | $23.9B | $2.1B |
| 负债/权益比越低杠杆越低 | — | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资BIPCWS
| Q4 25 | — | $89.8M | ||
| Q3 25 | — | $78.3M | ||
| Q2 25 | $1.2B | $38.0M | ||
| Q1 25 | — | $63.3M | ||
| Q4 24 | — | $52.0M | ||
| Q3 24 | — | $36.0M | ||
| Q2 24 | $466.0M | — | ||
| Q1 24 | — | $60.8M |
总债务BIPCWS
| Q4 25 | — | $72.1M | ||
| Q3 25 | — | $73.4M | ||
| Q2 25 | — | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $115.0M | ||
| Q3 24 | — | $122.2M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $147.2M |
股东权益BIPCWS
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | $2.2B | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | $3.5B | — | ||
| Q1 24 | — | $937.6M |
总资产BIPCWS
| Q4 25 | — | $2.1B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | $23.9B | $2.0B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | $23.7B | — | ||
| Q1 24 | — | $1.8B |
负债/权益比BIPCWS
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.11× | ||
| Q3 24 | — | 0.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.16× |
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 | $99.3M |
| 自由现金流经营现金流 - 资本支出 | — | $74.6M |
| 自由现金流率自由现金流/营收 | — | 8.6% |
| 资本支出强度资本支出/营收 | — | 2.8% |
| 现金转化率经营现金流/净利润 | — | 5.28× |
| 过去12个月自由现金流最近4个季度 | — | $72.5M |
8季度趋势，按日历期对齐
经营现金流BIPCWS
| Q4 25 | — | $99.3M | ||
| Q3 25 | — | $-6.3M | ||
| Q2 25 | $478.0M | $53.9M | ||
| Q1 25 | — | $53.8M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $54.6M | ||
| Q2 24 | $511.0M | — | ||
| Q1 24 | — | $44.7M |
自由现金流BIPCWS
| Q4 25 | — | $74.6M | ||
| Q3 25 | — | $-35.7M | ||
| Q2 25 | — | $8.4M | ||
| Q1 25 | — | $25.2M | ||
| Q4 24 | — | $33.2M | ||
| Q3 24 | — | $33.1M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $22.3M |
自由现金流率BIPCWS
| Q4 25 | — | 8.6% | ||
| Q3 25 | — | -4.1% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | 4.5% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 2.8% |
资本支出强度BIPCWS
| Q4 25 | — | 2.8% | ||
| Q3 25 | — | 3.4% | ||
| Q2 25 | — | 5.5% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 2.8% |
现金转化率BIPCWS
| Q4 25 | — | 5.28× | ||
| Q3 25 | — | -0.17× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 3.90× | ||
| Q4 24 | — | 5.31× | ||
| Q3 24 | — | 1.92× | ||
| Q2 24 | 0.79× | — | ||
| Q1 24 | — | 0.91× |
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
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
