vs
贝克休斯（BKR）与Leidos（LDOS）财务数据对比。点击上方公司名可切换其他公司
贝克休斯的季度营收约是Leidos的1.6倍（$6.6B vs $4.2B），贝克休斯净利率更高（14.1% vs 7.8%，领先6.3%），贝克休斯同比增速更快（2.5% vs -3.5%），Leidos自由现金流更多（$452.0M vs $210.0M），过去两年Leidos的营收复合增速更高（3.1% vs -3.9%）
贝克休斯是一家总部位于美国得克萨斯州休斯敦和英国伦敦的全球能源技术企业，也是全球规模最大的油田服务、工业及能源技术公司之一，业务覆盖120余个国家，为油气行业的勘探开采环节以及其他能源与工业应用场景提供产品和服务。
Leidos Holdings, Inc.是总部位于美国弗吉尼亚州雷斯顿的企业，业务覆盖国防、航空、信息技术、生物医学研究领域，提供科研、工程、系统集成及技术服务。其前身为科学应用国际公司（SAIC），2016年8月与洛克希德·马丁旗下IT业务板块合并，成为国防行业规模最大的IT服务提供商。
BKR vs LDOS — 直观对比
营收规模更大
BKR
是对方的1.6倍
$4.2B
营收增速更快
BKR
高出6.0%
-3.5%
净利率更高
BKR
高出6.3%
7.8%
自由现金流更多
LDOS
多$242.0M
$210.0M
两年增速更快
LDOS
近两年复合增速
-3.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.6B | $4.2B |
| 净利润 | $930.0M | $327.0M |
| 毛利率 | 22.8% | 17.4% |
| 营业利润率 | — | 11.3% |
| 净利率 | 14.1% | 7.8% |
| 营收同比 | 2.5% | -3.5% |
| 净利润同比 | 131.3% | 15.1% |
| 每股收益（稀释后） | $0.93 | $2.54 |
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BKRLDOS
| Q1 26 | $6.6B | $4.2B | ||
| Q4 25 | $7.4B | $4.4B | ||
| Q3 25 | $7.0B | $4.2B | ||
| Q2 25 | $6.9B | $4.2B | ||
| Q1 25 | $6.4B | $4.3B | ||
| Q4 24 | $7.4B | — | ||
| Q3 24 | $6.9B | $4.2B | ||
| Q2 24 | $7.1B | $4.1B |
净利润BKRLDOS
| Q1 26 | $930.0M | $327.0M | ||
| Q4 25 | $876.0M | $367.0M | ||
| Q3 25 | $609.0M | $391.0M | ||
| Q2 25 | $701.0M | $363.0M | ||
| Q1 25 | $402.0M | $284.0M | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $766.0M | $364.0M | ||
| Q2 24 | $579.0M | $322.0M |
毛利率BKRLDOS
| Q1 26 | 22.8% | 17.4% | ||
| Q4 25 | — | 18.0% | ||
| Q3 25 | — | 18.0% | ||
| Q2 25 | — | 17.5% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 17.8% | ||
| Q2 24 | — | 16.6% |
营业利润率BKRLDOS
| Q1 26 | — | 11.3% | ||
| Q4 25 | 7.1% | 12.0% | ||
| Q3 25 | 11.7% | 13.5% | ||
| Q2 25 | 14.0% | 12.5% | ||
| Q1 25 | 8.7% | 9.7% | ||
| Q4 24 | 9.0% | — | ||
| Q3 24 | 13.5% | 12.4% | ||
| Q2 24 | 11.7% | 11.6% |
净利率BKRLDOS
| Q1 26 | 14.1% | 7.8% | ||
| Q4 25 | 11.9% | 8.2% | ||
| Q3 25 | 8.7% | 9.2% | ||
| Q2 25 | 10.1% | 8.6% | ||
| Q1 25 | 6.3% | 6.5% | ||
| Q4 24 | 16.0% | — | ||
| Q3 24 | 11.1% | 8.7% | ||
| Q2 24 | 8.1% | 7.8% |
每股收益（稀释后）BKRLDOS
| Q1 26 | $0.93 | $2.54 | ||
| Q4 25 | — | $2.82 | ||
| Q3 25 | — | $3.01 | ||
| Q2 25 | — | $2.77 | ||
| Q1 25 | — | $2.10 | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.68 | ||
| Q2 24 | — | $2.37 |
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 | $14.8B | $1.1B |
| 总债务越低越好 | $16.2B | $4.6B |
| 股东权益账面价值 | $19.5B | $4.9B |
| 总资产 | $50.9B | $13.5B |
| 负债/权益比越低杠杆越低 | 0.83× | 0.94× |
8季度趋势，按日历期对齐
现金及短期投资BKRLDOS
| Q1 26 | $14.8B | $1.1B | ||
| Q4 25 | — | $974.0M | ||
| Q3 25 | — | $930.0M | ||
| Q2 25 | — | $842.0M | ||
| Q1 25 | — | $943.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $823.0M |
总债务BKRLDOS
| Q1 26 | $16.2B | $4.6B | ||
| Q4 25 | $5.4B | $4.6B | ||
| Q3 25 | $6.0B | $5.0B | ||
| Q2 25 | $6.0B | $5.0B | ||
| Q1 25 | $6.0B | $4.1B | ||
| Q4 24 | $6.0B | — | ||
| Q3 24 | $6.0B | $4.1B | ||
| Q2 24 | $5.9B | $4.1B |
股东权益BKRLDOS
| Q1 26 | $19.5B | $4.9B | ||
| Q4 25 | $18.8B | $4.9B | ||
| Q3 25 | $18.2B | $4.7B | ||
| Q2 25 | $17.7B | $4.3B | ||
| Q1 25 | $17.0B | $4.4B | ||
| Q4 24 | $16.9B | — | ||
| Q3 24 | $16.2B | $4.6B | ||
| Q2 24 | $15.6B | $4.5B |
总资产BKRLDOS
| Q1 26 | $50.9B | $13.5B | ||
| Q4 25 | $40.9B | $13.5B | ||
| Q3 25 | $39.2B | $13.5B | ||
| Q2 25 | $38.7B | $13.2B | ||
| Q1 25 | $38.1B | $13.1B | ||
| Q4 24 | $38.4B | — | ||
| Q3 24 | $37.5B | $13.3B | ||
| Q2 24 | $36.7B | $12.9B |
负债/权益比BKRLDOS
| Q1 26 | 0.83× | 0.94× | ||
| Q4 25 | 0.29× | 0.94× | ||
| Q3 25 | 0.33× | 1.07× | ||
| Q2 25 | 0.34× | 1.18× | ||
| Q1 25 | 0.35× | 0.92× | ||
| Q4 24 | 0.35× | — | ||
| Q3 24 | 0.37× | 0.88× | ||
| Q2 24 | 0.38× | 0.92× |
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 | — | $495.0M |
| 自由现金流经营现金流 - 资本支出 | $210.0M | $452.0M |
| 自由现金流率自由现金流/营收 | 3.2% | 10.8% |
| 资本支出强度资本支出/营收 | 4.4% | 1.0% |
| 现金转化率经营现金流/净利润 | — | 1.51× |
| 过去12个月自由现金流最近4个季度 | $2.3B | — |
8季度趋势，按日历期对齐
经营现金流BKRLDOS
| Q1 26 | — | $495.0M | ||
| Q4 25 | $1.7B | — | ||
| Q3 25 | $929.0M | $711.0M | ||
| Q2 25 | $510.0M | $58.0M | ||
| Q1 25 | $709.0M | $299.0M | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.0B | $656.0M | ||
| Q2 24 | $348.0M | $374.0M |
自由现金流BKRLDOS
| Q1 26 | $210.0M | $452.0M | ||
| Q4 25 | $1.3B | — | ||
| Q3 25 | $634.0M | $680.0M | ||
| Q2 25 | $209.0M | $36.0M | ||
| Q1 25 | $409.0M | $213.0M | ||
| Q4 24 | $837.0M | — | ||
| Q3 24 | $710.0M | $633.0M | ||
| Q2 24 | $56.0M | $351.0M |
自由现金流率BKRLDOS
| Q1 26 | 3.2% | 10.8% | ||
| Q4 25 | 17.4% | — | ||
| Q3 25 | 9.0% | 16.1% | ||
| Q2 25 | 3.0% | 0.9% | ||
| Q1 25 | 6.4% | 4.9% | ||
| Q4 24 | 11.4% | — | ||
| Q3 24 | 10.3% | 15.2% | ||
| Q2 24 | 0.8% | 8.5% |
资本支出强度BKRLDOS
| Q1 26 | 4.4% | 1.0% | ||
| Q4 25 | 5.1% | — | ||
| Q3 25 | 4.2% | 0.7% | ||
| Q2 25 | 4.4% | 0.5% | ||
| Q1 25 | 4.7% | 2.0% | ||
| Q4 24 | 4.8% | — | ||
| Q3 24 | 4.3% | 0.6% | ||
| Q2 24 | 4.1% | 0.6% |
现金转化率BKRLDOS
| Q1 26 | — | 1.51× | ||
| Q4 25 | 1.90× | — | ||
| Q3 25 | 1.53× | 1.82× | ||
| Q2 25 | 0.73× | 0.16× | ||
| Q1 25 | 1.76× | 1.05× | ||
| Q4 24 | 1.01× | — | ||
| Q3 24 | 1.32× | 1.80× | ||
| Q2 24 | 0.60× | 1.16× |
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
BKR
暂无分部数据
LDOS
| US Do D And US Intelligence Community | $1.4B | 32% |
| Cost Reimbursement And Fixed Price Incentive Fee | $1.0B | 24% |
| Commercial And International Segment | $609.0M | 15% |
| Defense Systems Segment | $546.0M | 13% |
| Other | $358.0M | 9% |
| Time And Materials And Fixed Price Level Of Effort | $295.0M | 7% |
| Commercial And Non US Customers | $38.0M | 1% |
