vs
博格华纳（BWA）与派拓网络（PANW）财务数据对比。点击上方公司名可切换其他公司
博格华纳的季度营收约是派拓网络的1.4倍（$3.6B vs $2.6B），派拓网络净利率更高（16.7% vs -7.3%，领先24.0%），派拓网络同比增速更快（14.9% vs 3.9%），博格华纳自由现金流更多（$457.0M vs $384.0M），过去两年派拓网络的营收复合增速更高（14.3% vs -0.3%）
博格华纳是总部位于美国密歇根州奥本山的汽车及电动出行零部件供应商，位列全球前25大汽车供应商之列。截至2023年，公司在24个国家设有92处生产基地，年营收142亿美元，员工约3.99万人，2025年2月起由约瑟夫·法杜尔担任首席执行官。
派拓网络（Palo Alto Networks）是总部位于美国加利福尼亚州圣克拉拉的跨国网络安全企业，核心产品包括高级防火墙及拓展其防护能力的云原生安全服务，为全球150多个国家的超7万家机构、含85家财富100强企业提供服务，旗下拥有知名威胁研究团队Unit 42，还举办Ignite网络安全行业峰会。
BWA vs PANW — 直观对比
营收规模更大
BWA
是对方的1.4倍
$2.6B
营收增速更快
PANW
高出11.0%
3.9%
净利率更高
PANW
高出24.0%
-7.3%
自由现金流更多
BWA
多$73.0M
$384.0M
两年增速更快
PANW
近两年复合增速
-0.3%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.6B | $2.6B |
| 净利润 | $-262.0M | $432.0M |
| 毛利率 | 20.5% | 73.6% |
| 营业利润率 | -6.7% | 15.3% |
| 净利率 | -7.3% | 16.7% |
| 营收同比 | 3.9% | 14.9% |
| 净利润同比 | 35.3% | 61.6% |
| 每股收益（稀释后） | $-1.20 | $0.61 |
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BWAPANW
| Q1 26 | — | $2.6B | ||
| Q4 25 | $3.6B | $2.5B | ||
| Q3 25 | $3.6B | $2.5B | ||
| Q2 25 | $3.6B | $2.3B | ||
| Q1 25 | $3.5B | $2.3B | ||
| Q4 24 | $3.4B | $2.1B | ||
| Q3 24 | $3.4B | $2.2B | ||
| Q2 24 | $3.6B | $2.0B |
净利润BWAPANW
| Q1 26 | — | $432.0M | ||
| Q4 25 | $-262.0M | $334.0M | ||
| Q3 25 | $158.0M | $253.8M | ||
| Q2 25 | $224.0M | $262.1M | ||
| Q1 25 | $157.0M | $267.3M | ||
| Q4 24 | $-405.0M | $350.7M | ||
| Q3 24 | $234.0M | $357.7M | ||
| Q2 24 | $303.0M | $278.8M |
毛利率BWAPANW
| Q1 26 | — | 73.6% | ||
| Q4 25 | 20.5% | 74.2% | ||
| Q3 25 | 18.5% | 73.2% | ||
| Q2 25 | 17.6% | 72.9% | ||
| Q1 25 | 18.2% | 73.5% | ||
| Q4 24 | 19.9% | 74.1% | ||
| Q3 24 | 18.4% | 73.8% | ||
| Q2 24 | 19.0% | 74.1% |
营业利润率BWAPANW
| Q1 26 | — | 15.3% | ||
| Q4 25 | -6.7% | 12.5% | ||
| Q3 25 | 6.9% | 19.6% | ||
| Q2 25 | 7.9% | 9.6% | ||
| Q1 25 | 6.7% | 10.6% | ||
| Q4 24 | -9.2% | 13.4% | ||
| Q3 24 | 7.8% | 10.9% | ||
| Q2 24 | 8.2% | 8.9% |
净利率BWAPANW
| Q1 26 | — | 16.7% | ||
| Q4 25 | -7.3% | 13.5% | ||
| Q3 25 | 4.4% | 10.0% | ||
| Q2 25 | 6.2% | 11.5% | ||
| Q1 25 | 4.5% | 11.8% | ||
| Q4 24 | -11.8% | 16.4% | ||
| Q3 24 | 6.8% | 16.3% | ||
| Q2 24 | 8.4% | 14.0% |
每股收益（稀释后）BWAPANW
| Q1 26 | — | $0.61 | ||
| Q4 25 | $-1.20 | $0.47 | ||
| Q3 25 | $0.73 | $-0.14 | ||
| Q2 25 | $1.03 | $0.37 | ||
| Q1 25 | $0.72 | $0.38 | ||
| Q4 24 | $-1.78 | $0.99 | ||
| Q3 24 | $1.04 | $1.04 | ||
| Q2 24 | $1.34 | $0.79 |
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 | — | $4.5B |
| 总债务越低越好 | $3.9B | — |
| 股东权益账面价值 | $5.4B | $9.4B |
| 总资产 | $13.8B | $25.0B |
| 负债/权益比越低杠杆越低 | 0.72× | — |
8季度趋势，按日历期对齐
现金及短期投资BWAPANW
| Q1 26 | — | $4.5B | ||
| Q4 25 | — | $4.2B | ||
| Q3 25 | — | $2.9B | ||
| Q2 25 | — | $3.3B | ||
| Q1 25 | — | $3.2B | ||
| Q4 24 | — | $3.4B | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | $2.9B |
总债务BWAPANW
| Q1 26 | — | — | ||
| Q4 25 | $3.9B | — | ||
| Q3 25 | $3.9B | — | ||
| Q2 25 | $3.9B | — | ||
| Q1 25 | $3.8B | — | ||
| Q4 24 | $3.8B | — | ||
| Q3 24 | $4.2B | — | ||
| Q2 24 | $3.3B | — |
股东权益BWAPANW
| Q1 26 | — | $9.4B | ||
| Q4 25 | $5.4B | $8.7B | ||
| Q3 25 | $6.0B | $7.8B | ||
| Q2 25 | $5.9B | $7.2B | ||
| Q1 25 | $5.7B | $6.4B | ||
| Q4 24 | $5.5B | $5.9B | ||
| Q3 24 | $6.2B | $5.2B | ||
| Q2 24 | $6.1B | $4.5B |
总资产BWAPANW
| Q1 26 | — | $25.0B | ||
| Q4 25 | $13.8B | $23.5B | ||
| Q3 25 | $14.5B | $23.6B | ||
| Q2 25 | $14.4B | $22.0B | ||
| Q1 25 | $13.8B | $21.0B | ||
| Q4 24 | $14.0B | $20.4B | ||
| Q3 24 | $15.1B | $20.0B | ||
| Q2 24 | $14.1B | $17.9B |
负债/权益比BWAPANW
| Q1 26 | — | — | ||
| Q4 25 | 0.72× | — | ||
| Q3 25 | 0.65× | — | ||
| Q2 25 | 0.66× | — | ||
| Q1 25 | 0.66× | — | ||
| Q4 24 | 0.68× | — | ||
| Q3 24 | 0.68× | — | ||
| Q2 24 | 0.54× | — |
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 | $619.0M | $554.0M |
| 自由现金流经营现金流 - 资本支出 | $457.0M | $384.0M |
| 自由现金流率自由现金流/营收 | 12.8% | 14.8% |
| 资本支出强度资本支出/营收 | 4.5% | 6.6% |
| 现金转化率经营现金流/净利润 | — | 1.28× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $3.6B |
8季度趋势，按日历期对齐
经营现金流BWAPANW
| Q1 26 | — | $554.0M | ||
| Q4 25 | $619.0M | $1.8B | ||
| Q3 25 | $368.0M | $1.0B | ||
| Q2 25 | $579.0M | $628.7M | ||
| Q1 25 | $82.0M | $556.9M | ||
| Q4 24 | $682.0M | $1.5B | ||
| Q3 24 | $356.0M | $512.7M | ||
| Q2 24 | $462.0M | $528.9M |
自由现金流BWAPANW
| Q1 26 | — | $384.0M | ||
| Q4 25 | $457.0M | $1.7B | ||
| Q3 25 | $257.0M | $934.5M | ||
| Q2 25 | $502.0M | $560.4M | ||
| Q1 25 | $-37.0M | $509.4M | ||
| Q4 24 | $521.0M | $1.5B | ||
| Q3 24 | $201.0M | $465.3M | ||
| Q2 24 | $297.0M | $491.5M |
自由现金流率BWAPANW
| Q1 26 | — | 14.8% | ||
| Q4 25 | 12.8% | 68.2% | ||
| Q3 25 | 7.2% | 36.8% | ||
| Q2 25 | 13.8% | 24.5% | ||
| Q1 25 | -1.1% | 22.6% | ||
| Q4 24 | 15.1% | 68.5% | ||
| Q3 24 | 5.8% | 21.3% | ||
| Q2 24 | 8.2% | 24.8% |
资本支出强度BWAPANW
| Q1 26 | — | 6.6% | ||
| Q4 25 | 4.5% | 3.4% | ||
| Q3 25 | 3.1% | 3.4% | ||
| Q2 25 | 2.1% | 3.0% | ||
| Q1 25 | 3.4% | 2.1% | ||
| Q4 24 | 4.7% | 2.1% | ||
| Q3 24 | 4.5% | 2.2% | ||
| Q2 24 | 4.6% | 1.9% |
现金转化率BWAPANW
| Q1 26 | — | 1.28× | ||
| Q4 25 | — | 5.30× | ||
| Q3 25 | 2.33× | 4.02× | ||
| Q2 25 | 2.58× | 2.40× | ||
| Q1 25 | 0.52× | 2.08× | ||
| Q4 24 | — | 4.30× | ||
| Q3 24 | 1.52× | 1.43× | ||
| Q2 24 | 1.52× | 1.90× |
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
BWA
| Foundational Products | $2.9B | 81% |
| Drivetrain Morse Systems | $506.0M | 14% |
| Power Drive Systems | $112.0M | 3% |
| Battery Charging Systems | $64.0M | 2% |
PANW
| Subscription | $1.4B | 54% |
| Support | $676.0M | 26% |
| Products | $514.0M | 20% |
