vs
Cooper Companies (The)（COO）与Primoris Services Corp（PRIM）财务数据对比。点击上方公司名可切换其他公司
Primoris Services Corp的季度营收约是Cooper Companies (The)的1.7倍（$1.9B vs $1.1B），Cooper Companies (The)净利率更高（7.9% vs 2.8%，领先5.2%），Primoris Services Corp同比增速更快（6.7% vs 4.6%），Cooper Companies (The)自由现金流更多（$149.9M vs $121.1M），过去两年Primoris Services Corp的营收复合增速更高（14.7% vs 6.9%）
CooperCompanies是总部位于美国加利福尼亚州圣拉蒙的全球医疗设备企业，旗下设有两大业务单元：主营隐形眼镜生产的库博光学，以及面向女性健康市场提供医疗设备、生育及基因组相关产品的库博外科。
Primoris Services Corp是总部位于美国的上市专业基建与工程建设企业，核心业务覆盖天然气管道、污水管网及供水管道建设领域，2014年入选《财富》1000强榜单，在北美能源及民生基建领域拥有丰富的项目运营经验。
COO vs PRIM — 直观对比
营收规模更大
PRIM
是对方的1.7倍
$1.1B
营收增速更快
PRIM
高出2.1%
4.6%
净利率更高
COO
高出5.2%
2.8%
自由现金流更多
COO
多$28.8M
$121.1M
两年增速更快
PRIM
近两年复合增速
6.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.9B |
| 净利润 | $84.6M | $51.7M |
| 毛利率 | 61.1% | 9.4% |
| 营业利润率 | 13.2% | 4.2% |
| 净利率 | 7.9% | 2.8% |
| 营收同比 | 4.6% | 6.7% |
| 净利润同比 | -28.0% | -4.2% |
| 每股收益（稀释后） | $0.42 | $0.94 |
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COOPRIM
| Q4 25 | $1.1B | $1.9B | ||
| Q3 25 | $1.1B | $2.2B | ||
| Q2 25 | $1.0B | $1.9B | ||
| Q1 25 | $964.7M | $1.6B | ||
| Q4 24 | $1.0B | $1.7B | ||
| Q3 24 | $1.0B | $1.6B | ||
| Q2 24 | $942.6M | $1.6B | ||
| Q1 24 | $931.6M | $1.4B |
净利润COOPRIM
| Q4 25 | $84.6M | $51.7M | ||
| Q3 25 | $98.3M | $94.6M | ||
| Q2 25 | $87.7M | $84.3M | ||
| Q1 25 | $104.3M | $44.2M | ||
| Q4 24 | $117.5M | $54.0M | ||
| Q3 24 | $104.7M | $58.4M | ||
| Q2 24 | $88.9M | $49.5M | ||
| Q1 24 | $81.2M | $18.9M |
毛利率COOPRIM
| Q4 25 | 61.1% | 9.4% | ||
| Q3 25 | 65.3% | 10.8% | ||
| Q2 25 | 67.8% | 12.3% | ||
| Q1 25 | 68.4% | 10.4% | ||
| Q4 24 | 66.5% | 10.6% | ||
| Q3 24 | 66.1% | 12.0% | ||
| Q2 24 | 67.0% | 11.9% | ||
| Q1 24 | 67.0% | 9.4% |
营业利润率COOPRIM
| Q4 25 | 13.2% | 4.2% | ||
| Q3 25 | 16.6% | 6.3% | ||
| Q2 25 | 18.4% | 6.7% | ||
| Q1 25 | 18.9% | 4.3% | ||
| Q4 24 | 19.5% | 5.0% | ||
| Q3 24 | 19.2% | 6.0% | ||
| Q2 24 | 17.2% | 5.5% | ||
| Q1 24 | 16.4% | 3.1% |
净利率COOPRIM
| Q4 25 | 7.9% | 2.8% | ||
| Q3 25 | 9.3% | 4.3% | ||
| Q2 25 | 8.7% | 4.5% | ||
| Q1 25 | 10.8% | 2.7% | ||
| Q4 24 | 11.5% | 3.1% | ||
| Q3 24 | 10.4% | 3.5% | ||
| Q2 24 | 9.4% | 3.2% | ||
| Q1 24 | 8.7% | 1.3% |
每股收益（稀释后）COOPRIM
| Q4 25 | $0.42 | $0.94 | ||
| Q3 25 | $0.49 | $1.73 | ||
| Q2 25 | $0.44 | $1.54 | ||
| Q1 25 | $0.52 | $0.81 | ||
| Q4 24 | $0.59 | $0.98 | ||
| Q3 24 | $0.52 | $1.07 | ||
| Q2 24 | $0.44 | $0.91 | ||
| Q1 24 | $0.41 | $0.35 |
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 | $110.6M | $535.5M |
| 总债务越低越好 | $2.5B | $469.9M |
| 股东权益账面价值 | $8.2B | $1.7B |
| 总资产 | $12.4B | $4.4B |
| 负债/权益比越低杠杆越低 | 0.30× | 0.28× |
8季度趋势，按日历期对齐
现金及短期投资COOPRIM
| Q4 25 | $110.6M | $535.5M | ||
| Q3 25 | $124.9M | $431.4M | ||
| Q2 25 | $116.2M | $390.3M | ||
| Q1 25 | $100.9M | $351.6M | ||
| Q4 24 | $107.6M | $455.8M | ||
| Q3 24 | $109.7M | $352.7M | ||
| Q2 24 | $112.4M | $207.4M | ||
| Q1 24 | $135.2M | $177.6M |
总债务COOPRIM
| Q4 25 | $2.5B | $469.9M | ||
| Q3 25 | $2.4B | $486.0M | ||
| Q2 25 | $2.5B | $603.1M | ||
| Q1 25 | $2.5B | $612.0M | ||
| Q4 24 | $2.6B | $734.8M | ||
| Q3 24 | $2.6B | $903.7M | ||
| Q2 24 | $2.7B | $933.0M | ||
| Q1 24 | $2.7B | $951.7M |
股东权益COOPRIM
| Q4 25 | $8.2B | $1.7B | ||
| Q3 25 | $8.4B | $1.6B | ||
| Q2 25 | $8.3B | $1.5B | ||
| Q1 25 | $8.1B | $1.4B | ||
| Q4 24 | $8.1B | $1.4B | ||
| Q3 24 | $7.9B | $1.4B | ||
| Q2 24 | $7.8B | $1.3B | ||
| Q1 24 | $7.7B | $1.2B |
总资产COOPRIM
| Q4 25 | $12.4B | $4.4B | ||
| Q3 25 | $12.4B | $4.6B | ||
| Q2 25 | $12.4B | $4.5B | ||
| Q1 25 | $12.2B | $4.2B | ||
| Q4 24 | $12.3B | $4.2B | ||
| Q3 24 | $12.1B | $4.2B | ||
| Q2 24 | $12.0B | $4.0B | ||
| Q1 24 | $12.0B | $4.0B |
负债/权益比COOPRIM
| Q4 25 | 0.30× | 0.28× | ||
| Q3 25 | 0.29× | 0.30× | ||
| Q2 25 | 0.30× | 0.39× | ||
| Q1 25 | 0.31× | 0.42× | ||
| Q4 24 | 0.32× | 0.52× | ||
| Q3 24 | 0.33× | 0.67× | ||
| Q2 24 | 0.34× | 0.72× | ||
| Q1 24 | 0.35× | 0.76× |
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 | $247.9M | $142.9M |
| 自由现金流经营现金流 - 资本支出 | $149.9M | $121.1M |
| 自由现金流率自由现金流/营收 | 14.1% | 6.5% |
| 资本支出强度资本支出/营收 | 9.2% | 1.2% |
| 现金转化率经营现金流/净利润 | 2.93× | 2.76× |
| 过去12个月自由现金流最近4个季度 | $433.7M | $340.5M |
8季度趋势，按日历期对齐
经营现金流COOPRIM
| Q4 25 | $247.9M | $142.9M | ||
| Q3 25 | $261.4M | $182.9M | ||
| Q2 25 | $96.2M | $78.5M | ||
| Q1 25 | $190.6M | $66.2M | ||
| Q4 24 | $268.1M | $298.3M | ||
| Q3 24 | $207.5M | $222.5M | ||
| Q2 24 | $111.0M | $16.1M | ||
| Q1 24 | $122.7M | $-28.5M |
自由现金流COOPRIM
| Q4 25 | $149.9M | $121.1M | ||
| Q3 25 | $164.5M | $148.4M | ||
| Q2 25 | $18.1M | $45.3M | ||
| Q1 25 | $101.2M | $25.6M | ||
| Q4 24 | $128.1M | $270.0M | ||
| Q3 24 | $118.5M | $158.8M | ||
| Q2 24 | $36.9M | $-8.1M | ||
| Q1 24 | $4.6M | $-38.9M |
自由现金流率COOPRIM
| Q4 25 | 14.1% | 6.5% | ||
| Q3 25 | 15.5% | 6.8% | ||
| Q2 25 | 1.8% | 2.4% | ||
| Q1 25 | 10.5% | 1.6% | ||
| Q4 24 | 12.6% | 15.5% | ||
| Q3 24 | 11.8% | 9.6% | ||
| Q2 24 | 3.9% | -0.5% | ||
| Q1 24 | 0.5% | -2.8% |
资本支出强度COOPRIM
| Q4 25 | 9.2% | 1.2% | ||
| Q3 25 | 9.1% | 1.6% | ||
| Q2 25 | 7.8% | 1.8% | ||
| Q1 25 | 9.3% | 2.5% | ||
| Q4 24 | 13.7% | 1.6% | ||
| Q3 24 | 8.9% | 3.9% | ||
| Q2 24 | 7.9% | 1.5% | ||
| Q1 24 | 12.7% | 0.7% |
现金转化率COOPRIM
| Q4 25 | 2.93× | 2.76× | ||
| Q3 25 | 2.66× | 1.93× | ||
| Q2 25 | 1.10× | 0.93× | ||
| Q1 25 | 1.83× | 1.50× | ||
| Q4 24 | 2.28× | 5.53× | ||
| Q3 24 | 1.98× | 3.81× | ||
| Q2 24 | 1.25× | 0.32× | ||
| Q1 24 | 1.51× | -1.50× |
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
COO
| Sphere Other | $365.0M | 34% |
| Toric And Multifocal | $344.7M | 32% |
| Office And Surgical | $214.5M | 20% |
| Fertility | $140.9M | 13% |
PRIM
| Energy Segment | $1.2B | 64% |
| Unit Price Contracts | $473.7M | 25% |
| Cost Reimbursable Contracts | $121.3M | 7% |
| Other | $74.9M | 4% |
