vs
贝莱德（BLK）与CDW Corporation（CDW）财务数据对比。点击上方公司名可切换其他公司
贝莱德的季度营收约是CDW Corporation的1.3倍（$7.0B vs $5.5B），贝莱德自由现金流更多（$2.1B vs $395.9M），过去两年贝莱德的营收复合增速更高（24.5% vs 6.3%）
贝莱德是美国跨国投资企业，成立于1988年，最初主打企业风险管理与固定收益机构资产管理业务，现为全球规模最大的资产管理机构，截至2025年管理资产规模达12.5万亿美元。公司总部位于纽约，在30个国家设有70个办事处，客户遍布全球100个国家。
CDW公司是美国多品牌信息技术服务提供商，服务覆盖美国、英国、加拿大三国的商业、政府、教育、医疗领域，总部位于伊利诺伊州弗农希尔斯，位列《财富》500强，2023年全年净销售额达210亿美元。
BLK vs CDW — 直观对比
营收规模更大
BLK
是对方的1.3倍
$5.5B
自由现金流更多
BLK
多$1.8B
$395.9M
两年增速更快
BLK
近两年复合增速
6.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $7.0B | $5.5B |
| 净利润 | $1.1B | — |
| 毛利率 | — | 22.8% |
| 营业利润率 | 23.7% | 7.8% |
| 净利率 | 16.1% | — |
| 营收同比 | — | 6.3% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $7.05 | $2.13 |
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BLKCDW
| Q4 25 | $7.0B | $5.5B | ||
| Q3 25 | $6.5B | $5.7B | ||
| Q2 25 | $5.4B | $6.0B | ||
| Q1 25 | $5.3B | $5.2B | ||
| Q4 24 | — | $5.2B | ||
| Q3 24 | $5.2B | $5.5B | ||
| Q2 24 | $4.8B | $5.4B | ||
| Q1 24 | $4.7B | $4.9B |
净利润BLKCDW
| Q4 25 | $1.1B | — | ||
| Q3 25 | $1.3B | $291.0M | ||
| Q2 25 | $1.6B | $271.2M | ||
| Q1 25 | $1.5B | $224.9M | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.6B | $316.4M | ||
| Q2 24 | $1.5B | $281.1M | ||
| Q1 24 | $1.6B | $216.1M |
毛利率BLKCDW
| Q4 25 | — | 22.8% | ||
| Q3 25 | — | 21.9% | ||
| Q2 25 | — | 20.8% | ||
| Q1 25 | — | 21.6% | ||
| Q4 24 | — | 22.3% | ||
| Q3 24 | — | 21.8% | ||
| Q2 24 | — | 21.8% | ||
| Q1 24 | — | 21.8% |
营业利润率BLKCDW
| Q4 25 | 23.7% | 7.8% | ||
| Q3 25 | 30.0% | 7.7% | ||
| Q2 25 | 31.9% | 7.0% | ||
| Q1 25 | 32.2% | 7.0% | ||
| Q4 24 | — | 7.9% | ||
| Q3 24 | 38.6% | 8.7% | ||
| Q2 24 | 37.5% | 8.0% | ||
| Q1 24 | 35.8% | 6.7% |
净利率BLKCDW
| Q4 25 | 16.1% | — | ||
| Q3 25 | 20.3% | 5.1% | ||
| Q2 25 | 29.4% | 4.5% | ||
| Q1 25 | 28.6% | 4.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | 31.4% | 5.7% | ||
| Q2 24 | 31.1% | 5.2% | ||
| Q1 24 | 33.3% | 4.4% |
每股收益（稀释后）BLKCDW
| Q4 25 | $7.05 | $2.13 | ||
| Q3 25 | $8.43 | $2.21 | ||
| Q2 25 | $10.19 | $2.05 | ||
| Q1 25 | $9.64 | $1.69 | ||
| Q4 24 | — | $1.97 | ||
| Q3 24 | $10.90 | $2.34 | ||
| Q2 24 | $9.99 | $2.07 | ||
| Q1 24 | $10.48 | $1.59 |
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 | $11.5B | $618.7M |
| 总债务越低越好 | $12.8B | — |
| 股东权益账面价值 | $55.9B | $2.6B |
| 总资产 | $170.0B | $16.0B |
| 负债/权益比越低杠杆越低 | 0.23× | — |
8季度趋势，按日历期对齐
现金及短期投资BLKCDW
| Q4 25 | $11.5B | $618.7M | ||
| Q3 25 | $10.0B | $452.9M | ||
| Q2 25 | $9.5B | $481.0M | ||
| Q1 25 | $7.7B | $688.1M | ||
| Q4 24 | — | $717.7M | ||
| Q3 24 | $14.0B | $1.2B | ||
| Q2 24 | — | $665.3M | ||
| Q1 24 | — | $803.8M |
总债务BLKCDW
| Q4 25 | $12.8B | — | ||
| Q3 25 | $12.8B | — | ||
| Q2 25 | $12.8B | — | ||
| Q1 25 | $12.3B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $12.4B | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BLKCDW
| Q4 25 | $55.9B | $2.6B | ||
| Q3 25 | $55.5B | $2.5B | ||
| Q2 25 | $49.1B | $2.5B | ||
| Q1 25 | $48.0B | $2.3B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | $41.2B | $2.3B | ||
| Q2 24 | $40.3B | $2.2B | ||
| Q1 24 | $39.9B | $2.1B |
总资产BLKCDW
| Q4 25 | $170.0B | $16.0B | ||
| Q3 25 | $162.7B | $15.2B | ||
| Q2 25 | $146.5B | $15.3B | ||
| Q1 25 | $141.9B | $15.0B | ||
| Q4 24 | — | $14.7B | ||
| Q3 24 | $132.8B | $14.4B | ||
| Q2 24 | — | $13.6B | ||
| Q1 24 | — | $13.2B |
负债/权益比BLKCDW
| Q4 25 | 0.23× | — | ||
| Q3 25 | 0.23× | — | ||
| Q2 25 | 0.26× | — | ||
| Q1 25 | 0.26× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.30× | — | ||
| 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 | $2.3B | $433.8M |
| 自由现金流经营现金流 - 资本支出 | $2.1B | $395.9M |
| 自由现金流率自由现金流/营收 | 30.6% | 7.2% |
| 资本支出强度资本支出/营收 | 1.9% | 0.7% |
| 现金转化率经营现金流/净利润 | 2.02× | — |
| 过去12个月自由现金流最近4个季度 | $3.6B | $1.1B |
8季度趋势，按日历期对齐
经营现金流BLKCDW
| Q4 25 | $2.3B | $433.8M | ||
| Q3 25 | $1.4B | $328.3M | ||
| Q2 25 | $1.4B | $155.9M | ||
| Q1 25 | $-1.1B | $287.2M | ||
| Q4 24 | — | $345.3M | ||
| Q3 24 | — | $342.1M | ||
| Q2 24 | — | $149.9M | ||
| Q1 24 | $-408.0M | $440.0M |
自由现金流BLKCDW
| Q4 25 | $2.1B | $395.9M | ||
| Q3 25 | $1.3B | $298.5M | ||
| Q2 25 | $1.3B | $133.4M | ||
| Q1 25 | $-1.2B | $260.3M | ||
| Q4 24 | — | $316.7M | ||
| Q3 24 | — | $308.5M | ||
| Q2 24 | — | $119.0M | ||
| Q1 24 | $-472.0M | $410.5M |
自由现金流率BLKCDW
| Q4 25 | 30.6% | 7.2% | ||
| Q3 25 | 20.5% | 5.2% | ||
| Q2 25 | 23.5% | 2.2% | ||
| Q1 25 | -22.9% | 5.0% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | — | 5.6% | ||
| Q2 24 | — | 2.2% | ||
| Q1 24 | -10.0% | 8.4% |
资本支出强度BLKCDW
| Q4 25 | 1.9% | 0.7% | ||
| Q3 25 | 1.2% | 0.5% | ||
| Q2 25 | 1.6% | 0.4% | ||
| Q1 25 | 1.5% | 0.5% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | 0.6% | ||
| Q2 24 | — | 0.6% | ||
| Q1 24 | 1.4% | 0.6% |
现金转化率BLKCDW
| Q4 25 | 2.02× | — | ||
| Q3 25 | 1.07× | 1.13× | ||
| Q2 25 | 0.86× | 0.57× | ||
| Q1 25 | -0.75× | 1.28× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.08× | ||
| Q2 24 | — | 0.53× | ||
| Q1 24 | -0.26× | 2.04× |
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
BLK
| Investment Advice | $5.3B | 75% |
| Investment Performance | $754.0M | 11% |
| Technology Services And Subscription Revenue | $531.0M | 8% |
| Distribution And Shareholder Service | $359.0M | 5% |
| Service Other | $86.0M | 1% |
CDW
暂无分部数据
