vs
CDW Corporation（CDW）与泛林半导体（LRCX）财务数据对比。点击上方公司名可切换其他公司
CDW Corporation的季度营收约是泛林半导体的1.0倍（$5.5B vs $5.3B），泛林半导体同比增速更快（22.1% vs 6.3%），泛林半导体自由现金流更多（$1.2B vs $395.9M），过去两年泛林半导体的营收复合增速更高（18.7% vs 6.3%）
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。
泛林半导体是美国面向半导体行业的晶圆制造设备及相关服务供应商，产品主要用于前道晶圆加工，生产半导体器件的有源组件与互连线路，同时也推出后道晶圆级封装、微机电系统（MEMS）等领域的相关制造设备。
CDW vs LRCX — 直观对比
营收规模更大
CDW
是对方的1.0倍
$5.3B
营收增速更快
LRCX
高出15.9%
6.3%
自由现金流更多
LRCX
多$823.3M
$395.9M
两年增速更快
LRCX
近两年复合增速
6.3%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $5.5B | $5.3B |
| 净利润 | — | $1.6B |
| 毛利率 | 22.8% | 49.6% |
| 营业利润率 | 7.8% | 33.9% |
| 净利率 | — | 29.8% |
| 营收同比 | 6.3% | 22.1% |
| 净利润同比 | — | 33.8% |
| 每股收益（稀释后） | $2.13 | $1.26 |
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CDWLRCX
| Q4 25 | $5.5B | $5.3B | ||
| Q3 25 | $5.7B | $5.3B | ||
| Q2 25 | $6.0B | $5.2B | ||
| Q1 25 | $5.2B | $4.7B | ||
| Q4 24 | $5.2B | $4.4B | ||
| Q3 24 | $5.5B | $4.2B | ||
| Q2 24 | $5.4B | $3.9B | ||
| Q1 24 | $4.9B | $3.8B |
净利润CDWLRCX
| Q4 25 | — | $1.6B | ||
| Q3 25 | $291.0M | $1.6B | ||
| Q2 25 | $271.2M | $1.7B | ||
| Q1 25 | $224.9M | $1.3B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $316.4M | $1.1B | ||
| Q2 24 | $281.1M | $1.0B | ||
| Q1 24 | $216.1M | $965.8M |
毛利率CDWLRCX
| Q4 25 | 22.8% | 49.6% | ||
| Q3 25 | 21.9% | 50.4% | ||
| Q2 25 | 20.8% | 50.1% | ||
| Q1 25 | 21.6% | 49.0% | ||
| Q4 24 | 22.3% | 47.4% | ||
| Q3 24 | 21.8% | 48.0% | ||
| Q2 24 | 21.8% | 47.5% | ||
| Q1 24 | 21.8% | 47.5% |
营业利润率CDWLRCX
| Q4 25 | 7.8% | 33.9% | ||
| Q3 25 | 7.7% | 34.4% | ||
| Q2 25 | 7.0% | 33.7% | ||
| Q1 25 | 7.0% | 33.1% | ||
| Q4 24 | 7.9% | 30.5% | ||
| Q3 24 | 8.7% | 30.3% | ||
| Q2 24 | 8.0% | 29.1% | ||
| Q1 24 | 6.7% | 27.9% |
净利率CDWLRCX
| Q4 25 | — | 29.8% | ||
| Q3 25 | 5.1% | 29.5% | ||
| Q2 25 | 4.5% | 33.3% | ||
| Q1 25 | 4.3% | 28.2% | ||
| Q4 24 | — | 27.2% | ||
| Q3 24 | 5.7% | 26.8% | ||
| Q2 24 | 5.2% | 26.4% | ||
| Q1 24 | 4.4% | 25.5% |
每股收益（稀释后）CDWLRCX
| Q4 25 | $2.13 | $1.26 | ||
| Q3 25 | $2.21 | $1.24 | ||
| Q2 25 | $2.05 | $1.34 | ||
| Q1 25 | $1.69 | $1.03 | ||
| Q4 24 | $1.97 | $0.92 | ||
| Q3 24 | $2.34 | $0.86 | ||
| Q2 24 | $2.07 | $7.78 | ||
| Q1 24 | $1.59 | $7.34 |
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 | $618.7M | $6.2B |
| 总债务越低越好 | — | $3.7B |
| 股东权益账面价值 | $2.6B | $10.1B |
| 总资产 | $16.0B | $21.4B |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资CDWLRCX
| Q4 25 | $618.7M | $6.2B | ||
| Q3 25 | $452.9M | $6.7B | ||
| Q2 25 | $481.0M | $6.4B | ||
| Q1 25 | $688.1M | $5.5B | ||
| Q4 24 | $717.7M | $5.7B | ||
| Q3 24 | $1.2B | $6.1B | ||
| Q2 24 | $665.3M | $5.8B | ||
| Q1 24 | $803.8M | $5.7B |
总债务CDWLRCX
| Q4 25 | — | $3.7B | ||
| Q3 25 | — | $3.7B | ||
| Q2 25 | — | $3.7B | ||
| Q1 25 | — | $3.7B | ||
| Q4 24 | — | $4.5B | ||
| Q3 24 | — | $4.5B | ||
| Q2 24 | — | $4.5B | ||
| Q1 24 | — | $4.5B |
股东权益CDWLRCX
| Q4 25 | $2.6B | $10.1B | ||
| Q3 25 | $2.5B | $10.2B | ||
| Q2 25 | $2.5B | $9.9B | ||
| Q1 25 | $2.3B | $9.5B | ||
| Q4 24 | $2.4B | $8.8B | ||
| Q3 24 | $2.3B | $8.5B | ||
| Q2 24 | $2.2B | $8.5B | ||
| Q1 24 | $2.1B | $8.0B |
总资产CDWLRCX
| Q4 25 | $16.0B | $21.4B | ||
| Q3 25 | $15.2B | $21.9B | ||
| Q2 25 | $15.3B | $21.3B | ||
| Q1 25 | $15.0B | $20.0B | ||
| Q4 24 | $14.7B | $19.8B | ||
| Q3 24 | $14.4B | $19.5B | ||
| Q2 24 | $13.6B | $18.7B | ||
| Q1 24 | $13.2B | $18.3B |
负债/权益比CDWLRCX
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | 0.37× | ||
| Q2 25 | — | 0.38× | ||
| Q1 25 | — | 0.39× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 0.53× | ||
| Q2 24 | — | 0.52× | ||
| Q1 24 | — | 0.56× |
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 | $433.8M | $1.5B |
| 自由现金流经营现金流 - 资本支出 | $395.9M | $1.2B |
| 自由现金流率自由现金流/营收 | 7.2% | 22.8% |
| 资本支出强度资本支出/营收 | 0.7% | 4.9% |
| 现金转化率经营现金流/净利润 | — | 0.93× |
| 过去12个月自由现金流最近4个季度 | $1.1B | $6.2B |
8季度趋势，按日历期对齐
经营现金流CDWLRCX
| Q4 25 | $433.8M | $1.5B | ||
| Q3 25 | $328.3M | $1.8B | ||
| Q2 25 | $155.9M | $2.6B | ||
| Q1 25 | $287.2M | $1.3B | ||
| Q4 24 | $345.3M | $741.9M | ||
| Q3 24 | $342.1M | $1.6B | ||
| Q2 24 | $149.9M | $862.4M | ||
| Q1 24 | $440.0M | $1.4B |
自由现金流CDWLRCX
| Q4 25 | $395.9M | $1.2B | ||
| Q3 25 | $298.5M | $1.6B | ||
| Q2 25 | $133.4M | $2.4B | ||
| Q1 25 | $260.3M | $1.0B | ||
| Q4 24 | $316.7M | $553.6M | ||
| Q3 24 | $308.5M | $1.5B | ||
| Q2 24 | $119.0M | $761.7M | ||
| Q1 24 | $410.5M | $1.3B |
自由现金流率CDWLRCX
| Q4 25 | 7.2% | 22.8% | ||
| Q3 25 | 5.2% | 29.9% | ||
| Q2 25 | 2.2% | 46.1% | ||
| Q1 25 | 5.0% | 21.6% | ||
| Q4 24 | 6.1% | 12.7% | ||
| Q3 24 | 5.6% | 35.0% | ||
| Q2 24 | 2.2% | 19.7% | ||
| Q1 24 | 8.4% | 33.8% |
资本支出强度CDWLRCX
| Q4 25 | 0.7% | 4.9% | ||
| Q3 25 | 0.5% | 3.5% | ||
| Q2 25 | 0.4% | 3.3% | ||
| Q1 25 | 0.5% | 6.1% | ||
| Q4 24 | 0.6% | 4.3% | ||
| Q3 24 | 0.6% | 2.7% | ||
| Q2 24 | 0.6% | 2.6% | ||
| Q1 24 | 0.6% | 2.7% |
现金转化率CDWLRCX
| Q4 25 | — | 0.93× | ||
| Q3 25 | 1.13× | 1.13× | ||
| Q2 25 | 0.57× | 1.48× | ||
| Q1 25 | 1.28× | 0.98× | ||
| Q4 24 | — | 0.62× | ||
| Q3 24 | 1.08× | 1.40× | ||
| Q2 24 | 0.53× | 0.85× | ||
| Q1 24 | 2.04× | 1.43× |
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
CDW
暂无分部数据
LRCX
| System | $3.4B | 63% |
| Customer Supportand Other | $2.0B | 37% |
