vs
Brightstar Lottery PLC（BRSL）与惠好（WY）财务数据对比。点击上方公司名可切换其他公司
Brightstar Lottery PLC的季度营收约是惠好的1.6倍（$2.5B vs $1.5B），Brightstar Lottery PLC净利率更高（5.9% vs 4.8%，领先1.1%），惠好自由现金流更多（$-128.0M vs $-415.0M）
惠好是美国知名林地运营企业，在美国本土持有约1040万英亩林地，同时通过长期许可协议在加拿大管理额外1400万英亩林地。企业拥有逾百年木制品生产历史，目前以房地产投资信托（REIT）模式运营。
BRSL vs WY — 直观对比
营收规模更大
BRSL
是对方的1.6倍
$1.5B
净利率更高
BRSL
高出1.1%
4.8%
自由现金流更多
WY
多$287.0M
$-415.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.5B | $1.5B |
| 净利润 | $147.0M | $74.0M |
| 毛利率 | — | 10.4% |
| 营业利润率 | 11.9% | 16.3% |
| 净利率 | 5.9% | 4.8% |
| 营收同比 | — | -9.8% |
| 净利润同比 | — | -8.6% |
| 每股收益（稀释后） | $0.74 | $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BRSLWY
| Q4 25 | $2.5B | $1.5B | ||
| Q3 25 | — | $1.7B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.8B |
净利润BRSLWY
| Q4 25 | $147.0M | $74.0M | ||
| Q3 25 | — | $80.0M | ||
| Q2 25 | — | $87.0M | ||
| Q1 25 | — | $83.0M | ||
| Q4 24 | — | $81.0M | ||
| Q3 24 | — | $28.0M | ||
| Q2 24 | — | $173.0M | ||
| Q1 24 | — | $114.0M |
毛利率BRSLWY
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 11.9% | ||
| Q2 25 | — | 17.3% | ||
| Q1 25 | — | 19.0% | ||
| Q4 24 | — | 17.8% | ||
| Q3 24 | — | 14.9% | ||
| Q2 24 | — | 20.8% | ||
| Q1 24 | — | 19.8% |
营业利润率BRSLWY
| Q4 25 | 11.9% | 16.3% | ||
| Q3 25 | — | 7.2% | ||
| Q2 25 | — | 9.4% | ||
| Q1 25 | — | 10.2% | ||
| Q4 24 | — | 8.3% | ||
| Q3 24 | — | 4.6% | ||
| Q2 24 | — | 13.9% | ||
| Q1 24 | — | 10.9% |
净利率BRSLWY
| Q4 25 | 5.9% | 4.8% | ||
| Q3 25 | — | 4.7% | ||
| Q2 25 | — | 4.6% | ||
| Q1 25 | — | 4.7% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 8.9% | ||
| Q1 24 | — | 6.3% |
每股收益（稀释后）BRSLWY
| Q4 25 | $0.74 | $0.11 | ||
| Q3 25 | — | $0.11 | ||
| Q2 25 | — | $0.12 | ||
| Q1 25 | — | $0.11 | ||
| Q4 24 | — | $0.10 | ||
| Q3 24 | — | $0.04 | ||
| Q2 24 | — | $0.24 | ||
| Q1 24 | — | $0.16 |
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 | $1.4B | $464.0M |
| 总债务越低越好 | $4.1B | $5.6B |
| 股东权益账面价值 | $875.0M | $9.4B |
| 总资产 | $9.2B | $16.6B |
| 负债/权益比越低杠杆越低 | 4.64× | 0.59× |
8季度趋势，按日历期对齐
现金及短期投资BRSLWY
| Q4 25 | $1.4B | $464.0M | ||
| Q3 25 | — | $401.0M | ||
| Q2 25 | — | $592.0M | ||
| Q1 25 | — | $560.0M | ||
| Q4 24 | — | $684.0M | ||
| Q3 24 | — | $877.0M | ||
| Q2 24 | — | $997.0M | ||
| Q1 24 | — | $871.0M |
总债务BRSLWY
| Q4 25 | $4.1B | $5.6B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $5.1B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BRSLWY
| Q4 25 | $875.0M | $9.4B | ||
| Q3 25 | — | $9.4B | ||
| Q2 25 | — | $9.5B | ||
| Q1 25 | — | $9.6B | ||
| Q4 24 | — | $9.7B | ||
| Q3 24 | — | $9.9B | ||
| Q2 24 | — | $10.0B | ||
| Q1 24 | — | $10.1B |
总资产BRSLWY
| Q4 25 | $9.2B | $16.6B | ||
| Q3 25 | — | $16.7B | ||
| Q2 25 | — | $16.5B | ||
| Q1 25 | — | $16.5B | ||
| Q4 24 | — | $16.5B | ||
| Q3 24 | — | $16.7B | ||
| Q2 24 | — | $16.8B | ||
| Q1 24 | — | $16.8B |
负债/权益比BRSLWY
| Q4 25 | 4.64× | 0.59× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.52× | ||
| Q3 24 | — | — | ||
| 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 | $-99.0M | $-114.0M |
| 自由现金流经营现金流 - 资本支出 | $-415.0M | $-128.0M |
| 自由现金流率自由现金流/营收 | -16.5% | -8.3% |
| 资本支出强度资本支出/营收 | 12.6% | 0.9% |
| 现金转化率经营现金流/净利润 | -0.67× | -1.54× |
| 过去12个月自由现金流最近4个季度 | — | $511.0M |
8季度趋势，按日历期对齐
经营现金流BRSLWY
| Q4 25 | $-99.0M | $-114.0M | ||
| Q3 25 | — | $210.0M | ||
| Q2 25 | — | $396.0M | ||
| Q1 25 | — | $70.0M | ||
| Q4 24 | — | $218.0M | ||
| Q3 24 | — | $234.0M | ||
| Q2 24 | — | $432.0M | ||
| Q1 24 | — | $124.0M |
自由现金流BRSLWY
| Q4 25 | $-415.0M | $-128.0M | ||
| Q3 25 | — | $203.0M | ||
| Q2 25 | — | $388.0M | ||
| Q1 25 | — | $48.0M | ||
| Q4 24 | — | $205.0M | ||
| Q3 24 | — | $226.0M | ||
| Q2 24 | — | $423.0M | ||
| Q1 24 | — | $102.0M |
自由现金流率BRSLWY
| Q4 25 | -16.5% | -8.3% | ||
| Q3 25 | — | 11.8% | ||
| Q2 25 | — | 20.6% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | — | 12.0% | ||
| Q3 24 | — | 13.4% | ||
| Q2 24 | — | 21.8% | ||
| Q1 24 | — | 5.7% |
资本支出强度BRSLWY
| Q4 25 | 12.6% | 0.9% | ||
| Q3 25 | — | 0.4% | ||
| Q2 25 | — | 0.4% | ||
| Q1 25 | — | 1.2% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 1.2% |
现金转化率BRSLWY
| Q4 25 | -0.67× | -1.54× | ||
| Q3 25 | — | 2.63× | ||
| Q2 25 | — | 4.55× | ||
| Q1 25 | — | 0.84× | ||
| Q4 24 | — | 2.69× | ||
| Q3 24 | — | 8.36× | ||
| Q2 24 | — | 2.50× | ||
| Q1 24 | — | 1.09× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
