vs
Copart（CPRT）与Liberty Global Ltd.（LBTYA）财务数据对比。点击上方公司名可切换其他公司
Liberty Global Ltd.的季度营收约是Copart的2.1倍（$2.4B vs $1.2B），Copart净利率更高（35.0% vs 15.0%，领先20.0%），Copart同比增速更快（0.7% vs -3.6%），过去两年Liberty Global Ltd.的营收复合增速更高（12.9% vs 6.4%）
Copart是一家跨国在线车辆拍卖及再营销服务提供商，服务保险、租车、车队、金融公司等各类汽车经销商，业务覆盖美国、加拿大、英国、德国等11个国家。总部位于美国得克萨斯州达拉斯，拥有200多处实体网点，运营总面积超1万英亩的车辆存放场地。
自由全球有限公司是一家英荷美合资的跨国电信企业，注册地位于百慕大，在伦敦、阿姆斯特丹和丹佛均设有总部。公司旗下拥有英国自由全球控股有限公司、荷兰自由全球有限公司及美国自由全球公司三大主体，其中英国主体为上市实体。企业由自由媒体国际业务部与UnitedGlobalCom于2005年合并成立，在全球电信服务领域拥有深厚的行业积累。
CPRT vs LBTYA — 直观对比
营收规模更大
LBTYA
是对方的2.1倍
$1.2B
营收增速更快
CPRT
高出4.3%
-3.6%
净利率更高
CPRT
高出20.0%
15.0%
两年增速更快
LBTYA
近两年复合增速
6.4%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $2.4B |
| 净利润 | $403.7M | $358.2M |
| 毛利率 | — | — |
| 营业利润率 | 37.3% | 1.0% |
| 净利率 | 35.0% | 15.0% |
| 营收同比 | 0.7% | -3.6% |
| 净利润同比 | 11.5% | 127.1% |
| 每股收益（稀释后） | $0.41 | — |
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CPRTLBTYA
| Q1 26 | — | $2.4B | ||
| Q4 25 | $1.2B | $1.2B | ||
| Q3 25 | $1.1B | $1.2B | ||
| Q2 25 | $1.2B | $1.3B | ||
| Q1 25 | $1.2B | $1.2B | ||
| Q4 24 | $1.1B | $-1.4B | ||
| Q3 24 | $1.1B | $1.9B | ||
| Q2 24 | $1.1B | $1.9B |
净利润CPRTLBTYA
| Q1 26 | — | $358.2M | ||
| Q4 25 | $403.7M | $-2.9B | ||
| Q3 25 | $396.4M | $-90.7M | ||
| Q2 25 | $406.6M | $-2.8B | ||
| Q1 25 | $387.4M | $-1.3B | ||
| Q4 24 | $362.1M | $2.2B | ||
| Q3 24 | $322.6M | $-1.4B | ||
| Q2 24 | $382.3M | $268.1M |
毛利率CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | — | 66.8% | ||
| Q3 25 | — | 67.5% | ||
| Q2 25 | — | 63.3% | ||
| Q1 25 | — | 65.6% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 69.4% | ||
| Q2 24 | — | 68.5% |
营业利润率CPRTLBTYA
| Q1 26 | — | 1.0% | ||
| Q4 25 | 37.3% | -8.6% | ||
| Q3 25 | 36.7% | -0.7% | ||
| Q2 25 | 37.3% | 2.3% | ||
| Q1 25 | 36.6% | 5.2% | ||
| Q4 24 | 35.4% | — | ||
| Q3 24 | 33.6% | 5.2% | ||
| Q2 24 | 38.8% | 1.0% |
净利率CPRTLBTYA
| Q1 26 | — | 15.0% | ||
| Q4 25 | 35.0% | -237.0% | ||
| Q3 25 | 35.2% | -7.5% | ||
| Q2 25 | 33.6% | -220.1% | ||
| Q1 25 | 33.3% | -114.2% | ||
| Q4 24 | 31.6% | -158.9% | ||
| Q3 24 | 30.2% | -74.1% | ||
| Q2 24 | 33.9% | 14.3% |
每股收益（稀释后）CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | $0.41 | $-8.66 | ||
| Q3 25 | $0.40 | $-0.27 | ||
| Q2 25 | $0.42 | $-8.09 | ||
| Q1 25 | $0.40 | $-3.84 | ||
| Q4 24 | $0.37 | $6.15 | ||
| Q3 24 | $0.34 | $-3.95 | ||
| Q2 24 | $0.39 | $0.71 |
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 | — | $-387.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $9.6B | — |
| 总资产 | $10.6B | — |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CPRTLBTYA
| Q1 26 | — | $-387.3M | ||
| Q4 25 | — | $2.2B | ||
| Q3 25 | — | $1.7B | ||
| Q2 25 | — | $3.1B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $3.3B | ||
| Q2 24 | — | $3.2B |
总债务CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | — | $7.8B | ||
| Q3 25 | — | $7.8B | ||
| Q2 25 | — | $7.8B | ||
| Q1 25 | — | $8.2B | ||
| Q4 24 | — | $8.2B | ||
| Q3 24 | $0 | $14.9B | ||
| Q2 24 | $427.0K | $14.7B |
股东权益CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | $9.6B | $9.7B | ||
| Q3 25 | $9.2B | $12.7B | ||
| Q2 25 | $8.8B | $13.0B | ||
| Q1 25 | $8.3B | $12.6B | ||
| Q4 24 | $7.9B | $12.4B | ||
| Q3 24 | $7.5B | $18.7B | ||
| Q2 24 | $7.2B | $18.3B |
总资产CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | $10.6B | $22.6B | ||
| Q3 25 | $10.1B | $25.4B | ||
| Q2 25 | $9.7B | $27.2B | ||
| Q1 25 | $9.2B | $26.0B | ||
| Q4 24 | $8.9B | $25.4B | ||
| Q3 24 | $8.4B | $41.8B | ||
| Q2 24 | $8.0B | $40.8B |
负债/权益比CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | — | 0.80× | ||
| Q3 25 | — | 0.61× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 0.65× | ||
| Q4 24 | — | 0.66× | ||
| Q3 24 | 0.00× | 0.80× | ||
| Q2 24 | 0.00× | 0.80× |
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 | $535.3M | $107.6M |
| 自由现金流经营现金流 - 资本支出 | $427.2M | — |
| 自由现金流率自由现金流/营收 | 37.0% | — |
| 资本支出强度资本支出/营收 | 9.4% | 1.5% |
| 现金转化率经营现金流/净利润 | 1.33× | 0.30× |
| 过去12个月自由现金流最近4个季度 | $1.4B | — |
8季度趋势，按日历期对齐
经营现金流CPRTLBTYA
| Q1 26 | — | $107.6M | ||
| Q4 25 | $535.3M | $630.9M | ||
| Q3 25 | $438.5M | $301.8M | ||
| Q2 25 | $700.9M | $149.2M | ||
| Q1 25 | $178.1M | $129.2M | ||
| Q4 24 | $482.3M | $791.6M | ||
| Q3 24 | $439.2M | $449.5M | ||
| Q2 24 | $496.3M | $546.1M |
自由现金流CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | $427.2M | $193.3M | ||
| Q3 25 | $350.8M | $-41.1M | ||
| Q2 25 | $572.9M | $-170.1M | ||
| Q1 25 | $61.5M | $-114.1M | ||
| Q4 24 | $245.5M | $712.9M | ||
| Q3 24 | $301.3M | $102.4M | ||
| Q2 24 | $408.5M | $256.8M |
自由现金流率CPRTLBTYA
| Q1 26 | — | — | ||
| Q4 25 | 37.0% | 15.7% | ||
| Q3 25 | 31.2% | -3.4% | ||
| Q2 25 | 47.3% | -13.4% | ||
| Q1 25 | 5.3% | -9.7% | ||
| Q4 24 | 21.4% | -50.5% | ||
| Q3 24 | 28.2% | 5.3% | ||
| Q2 24 | 36.2% | 13.7% |
资本支出强度CPRTLBTYA
| Q1 26 | — | 1.5% | ||
| Q4 25 | 9.4% | 35.5% | ||
| Q3 25 | 7.8% | 28.4% | ||
| Q2 25 | 10.6% | 25.2% | ||
| Q1 25 | 10.0% | 20.8% | ||
| Q4 24 | 20.6% | -5.6% | ||
| Q3 24 | 12.9% | 17.9% | ||
| Q2 24 | 7.8% | 15.4% |
现金转化率CPRTLBTYA
| Q1 26 | — | 0.30× | ||
| Q4 25 | 1.33× | — | ||
| Q3 25 | 1.11× | — | ||
| Q2 25 | 1.72× | — | ||
| Q1 25 | 0.46× | — | ||
| Q4 24 | 1.33× | 0.35× | ||
| Q3 24 | 1.36× | — | ||
| Q2 24 | 1.30× | 2.04× |
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
CPRT
| Services | $952.1M | 82% |
| Other | $203.0M | 18% |
LBTYA
| Mobile Service | $775.2M | 32% |
| Fixed Service | $772.0M | 32% |
| Business | $308.7M | 13% |
| Wholesale | $256.9M | 11% |
| Business Service | $233.2M | 10% |
