vs
布鲁克菲尔德（BNT）与Murphy USA Inc.（MUSA）财务数据对比。点击上方公司名可切换其他公司
Murphy USA Inc.的季度营收约是布鲁克菲尔德的1.6倍（$4.7B vs $3.0B），布鲁克菲尔德净利率更高（17.0% vs 3.0%，领先14.0%），布鲁克菲尔德同比增速更快（4.7% vs 0.7%）
布鲁克菲尔德是加拿大跨国企业，为全球规模最大的另类投资管理机构之一，管理资产规模超1万亿美元，资金多来自全球公共养老金的雇员递延收入，投资覆盖地产、可再生能源、基础设施、信贷、私募股权领域，2019年收购橡树资本后拓展了不良证券投资业务。
墨菲美国是总部位于美国阿肯色州埃尔多拉多的企业，2013年由墨菲石油分拆后独立运营，主营连锁零售加油站业务，旗下站点大多毗邻沃尔玛门店开设，为消费者提供燃油及配套零售服务。
BNT vs MUSA — 直观对比
营收规模更大
MUSA
是对方的1.6倍
$3.0B
营收增速更快
BNT
高出3.9%
0.7%
净利率更高
BNT
高出14.0%
3.0%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.0B | $4.7B |
| 净利润 | $516.0M | $141.9M |
| 毛利率 | — | — |
| 营业利润率 | 20.0% | 4.4% |
| 净利率 | 17.0% | 3.0% |
| 营收同比 | 4.7% | 0.7% |
| 净利润同比 | 91.8% | -0.4% |
| 每股收益（稀释后） | — | $7.35 |
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BNTMUSA
| Q4 25 | — | $4.7B | ||
| Q3 25 | — | $5.1B | ||
| Q2 25 | $3.0B | $5.0B | ||
| Q1 25 | — | $4.5B | ||
| Q4 24 | — | $4.7B | ||
| Q3 24 | — | $5.2B | ||
| Q2 24 | $2.9B | $5.5B | ||
| Q1 24 | — | $4.8B |
净利润BNTMUSA
| Q4 25 | — | $141.9M | ||
| Q3 25 | — | $129.9M | ||
| Q2 25 | $516.0M | $145.6M | ||
| Q1 25 | — | $53.2M | ||
| Q4 24 | — | $142.5M | ||
| Q3 24 | — | $149.2M | ||
| Q2 24 | $269.0M | $144.8M | ||
| Q1 24 | — | $66.0M |
营业利润率BNTMUSA
| Q4 25 | — | 4.4% | ||
| Q3 25 | — | 3.9% | ||
| Q2 25 | 20.0% | 4.4% | ||
| Q1 25 | — | 1.9% | ||
| Q4 24 | — | 4.2% | ||
| Q3 24 | — | 4.2% | ||
| Q2 24 | -1.0% | 4.0% | ||
| Q1 24 | — | 2.2% |
净利率BNTMUSA
| Q4 25 | — | 3.0% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | 17.0% | 2.9% | ||
| Q1 25 | — | 1.2% | ||
| Q4 24 | — | 3.0% | ||
| Q3 24 | — | 2.8% | ||
| Q2 24 | 9.3% | 2.7% | ||
| Q1 24 | — | 1.4% |
每股收益（稀释后）BNTMUSA
| Q4 25 | — | $7.35 | ||
| Q3 25 | — | $6.76 | ||
| Q2 25 | — | $7.36 | ||
| Q1 25 | — | $2.63 | ||
| Q4 24 | — | $6.87 | ||
| Q3 24 | — | $7.20 | ||
| Q2 24 | — | $6.92 | ||
| Q1 24 | — | $3.12 |
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 | $17.5B | $28.9M |
| 总债务越低越好 | — | $2.2B |
| 股东权益账面价值 | $15.8B | $623.5M |
| 总资产 | $148.9B | $4.7B |
| 负债/权益比越低杠杆越低 | — | 3.47× |
8季度趋势，按日历期对齐
现金及短期投资BNTMUSA
| Q4 25 | — | $28.9M | ||
| Q3 25 | — | $42.8M | ||
| Q2 25 | $17.5B | $54.1M | ||
| Q1 25 | — | $49.4M | ||
| Q4 24 | — | $47.0M | ||
| Q3 24 | — | $52.5M | ||
| Q2 24 | $17.2B | $79.8M | ||
| Q1 24 | — | $56.7M |
总债务BNTMUSA
| Q4 25 | — | $2.2B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $1.8B | ||
| Q1 24 | — | $1.8B |
股东权益BNTMUSA
| Q4 25 | — | $623.5M | ||
| Q3 25 | — | $546.0M | ||
| Q2 25 | $15.8B | $646.1M | ||
| Q1 25 | — | $719.6M | ||
| Q4 24 | — | $840.1M | ||
| Q3 24 | — | $830.1M | ||
| Q2 24 | $9.0B | $811.3M | ||
| Q1 24 | — | $781.6M |
总资产BNTMUSA
| Q4 25 | — | $4.7B | ||
| Q3 25 | — | $4.7B | ||
| Q2 25 | $148.9B | $4.6B | ||
| Q1 25 | — | $4.5B | ||
| Q4 24 | — | $4.5B | ||
| Q3 24 | — | $4.4B | ||
| Q2 24 | $130.5B | $4.4B | ||
| Q1 24 | — | $4.3B |
负债/权益比BNTMUSA
| Q4 25 | — | 3.47× | ||
| Q3 25 | — | 4.07× | ||
| Q2 25 | — | 3.20× | ||
| Q1 25 | — | 2.74× | ||
| Q4 24 | — | 2.18× | ||
| Q3 24 | — | 2.19× | ||
| Q2 24 | — | 2.20× | ||
| Q1 24 | — | 2.28× |
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 | — | $245.5M |
| 自由现金流经营现金流 - 资本支出 | — | $128.8M |
| 自由现金流率自由现金流/营收 | — | 2.7% |
| 资本支出强度资本支出/营收 | — | 2.5% |
| 现金转化率经营现金流/净利润 | — | 1.73× |
| 过去12个月自由现金流最近4个季度 | — | $374.3M |
8季度趋势，按日历期对齐
经营现金流BNTMUSA
| Q4 25 | — | $245.5M | ||
| Q3 25 | — | $184.8M | ||
| Q2 25 | — | $255.1M | ||
| Q1 25 | — | $128.5M | ||
| Q4 24 | — | $248.7M | ||
| Q3 24 | — | $202.1M | ||
| Q2 24 | — | $260.8M | ||
| Q1 24 | — | $136.0M |
自由现金流BNTMUSA
| Q4 25 | — | $128.8M | ||
| Q3 25 | — | $67.7M | ||
| Q2 25 | — | $137.1M | ||
| Q1 25 | — | $40.7M | ||
| Q4 24 | — | $121.7M | ||
| Q3 24 | — | $65.2M | ||
| Q2 24 | — | $142.8M | ||
| Q1 24 | — | $59.8M |
自由现金流率BNTMUSA
| Q4 25 | — | 2.7% | ||
| Q3 25 | — | 1.3% | ||
| Q2 25 | — | 2.7% | ||
| Q1 25 | — | 0.9% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 1.2% |
资本支出强度BNTMUSA
| Q4 25 | — | 2.5% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | 2.4% | ||
| Q1 25 | — | 1.9% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | 2.2% | ||
| Q1 24 | — | 1.6% |
现金转化率BNTMUSA
| Q4 25 | — | 1.73× | ||
| Q3 25 | — | 1.42× | ||
| Q2 25 | — | 1.75× | ||
| Q1 25 | — | 2.42× | ||
| Q4 24 | — | 1.75× | ||
| Q3 24 | — | 1.35× | ||
| Q2 24 | — | 1.80× | ||
| Q1 24 | — | 2.06× |
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
BNT
暂无分部数据
MUSA
| Product Sales Petroleum Retail | $3.3B | 69% |
| Merchandise | $1.1B | 23% |
| Product Sales Petroleum Wholesale | $327.9M | 7% |
| Other | $57.0M | 1% |
| Renewable Identification Numbers | $55.3M | 1% |
| Revenue Other | $1.3M | 0% |
