vs
柯蒂斯-莱特（CW）与Evercore Inc.（EVR）财务数据对比。点击上方公司名可切换其他公司
Evercore Inc.的季度营收约是柯蒂斯-莱特的1.4倍（$1.3B vs $947.0M），Evercore Inc.净利率更高（15.7% vs 14.5%，领先1.3%），Evercore Inc.同比增速更快（32.4% vs 14.9%），Evercore Inc.自由现金流更多（$798.6M vs $315.1M），过去两年Evercore Inc.的营收复合增速更高（48.9% vs 15.2%）
柯蒂斯-莱特公司是总部位于美国北卡罗来纳州戴维森的制造与服务提供商，在美国内外均设有工厂及业务网点。公司1929年由柯蒂斯、莱特及多家供应商合并成立，成立之初即为美国最大航空企业，二战期间为美军生产了超14.2万台航空发动机。
Evercore Inc.（前称Evercore Partners）是1995年由罗杰·奥尔特曼、大卫·奥芬森德、奥斯汀·博伊特纳联合创立的全球独立投资银行咨询机构。成立至今，公司已为总规模超4.7万亿美元的并购、重组交易提供专业咨询服务，在全球投行业务领域拥有较高声誉。
CW vs EVR — 直观对比
营收规模更大
EVR
是对方的1.4倍
$947.0M
营收增速更快
EVR
高出17.5%
14.9%
净利率更高
EVR
高出1.3%
14.5%
自由现金流更多
EVR
多$483.5M
$315.1M
两年增速更快
EVR
近两年复合增速
15.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $947.0M | $1.3B |
| 净利润 | $137.0M | $204.0M |
| 毛利率 | 37.5% | — |
| 营业利润率 | 19.2% | 24.2% |
| 净利率 | 14.5% | 15.7% |
| 营收同比 | 14.9% | 32.4% |
| 净利润同比 | 16.2% | 45.2% |
| 每股收益（稀释后） | $3.69 | $4.80 |
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CWEVR
| Q4 25 | $947.0M | $1.3B | ||
| Q3 25 | $869.2M | $1.0B | ||
| Q2 25 | $876.6M | $838.0M | ||
| Q1 25 | $805.6M | $699.0M | ||
| Q4 24 | $824.3M | $979.5M | ||
| Q3 24 | $798.9M | $738.4M | ||
| Q2 24 | $784.8M | $693.4M | ||
| Q1 24 | $713.2M | $585.0M |
净利润CWEVR
| Q4 25 | $137.0M | $204.0M | ||
| Q3 25 | $124.8M | $144.6M | ||
| Q2 25 | $121.1M | $97.2M | ||
| Q1 25 | $101.3M | $146.2M | ||
| Q4 24 | $117.9M | $140.4M | ||
| Q3 24 | $111.2M | $78.4M | ||
| Q2 24 | $99.5M | $73.8M | ||
| Q1 24 | $76.5M | $85.7M |
毛利率CWEVR
| Q4 25 | 37.5% | — | ||
| Q3 25 | 37.7% | — | ||
| Q2 25 | 37.2% | — | ||
| Q1 25 | 36.3% | — | ||
| Q4 24 | 38.5% | — | ||
| Q3 24 | 37.3% | — | ||
| Q2 24 | 36.2% | — | ||
| Q1 24 | 35.6% | — |
营业利润率CWEVR
| Q4 25 | 19.2% | 24.2% | ||
| Q3 25 | 19.1% | 20.8% | ||
| Q2 25 | 17.8% | 18.0% | ||
| Q1 25 | 16.0% | 16.0% | ||
| Q4 24 | 18.8% | 21.8% | ||
| Q3 24 | 18.1% | 16.7% | ||
| Q2 24 | 16.4% | 15.9% | ||
| Q1 24 | 14.0% | 14.8% |
净利率CWEVR
| Q4 25 | 14.5% | 15.7% | ||
| Q3 25 | 14.4% | 13.8% | ||
| Q2 25 | 13.8% | 11.6% | ||
| Q1 25 | 12.6% | 20.9% | ||
| Q4 24 | 14.3% | 14.3% | ||
| Q3 24 | 13.9% | 10.6% | ||
| Q2 24 | 12.7% | 10.6% | ||
| Q1 24 | 10.7% | 14.6% |
每股收益（稀释后）CWEVR
| Q4 25 | $3.69 | $4.80 | ||
| Q3 25 | $3.31 | $3.41 | ||
| Q2 25 | $3.19 | $2.36 | ||
| Q1 25 | $2.68 | $3.48 | ||
| Q4 24 | $3.09 | $3.32 | ||
| Q3 24 | $2.89 | $1.86 | ||
| Q2 24 | $2.58 | $1.81 | ||
| Q1 24 | $1.99 | $2.09 |
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 | — | $3.0B |
| 总债务越低越好 | $957.9M | — |
| 股东权益账面价值 | $2.5B | $2.0B |
| 总资产 | $5.2B | $5.4B |
| 负债/权益比越低杠杆越低 | 0.38× | — |
8季度趋势，按日历期对齐
现金及短期投资CWEVR
| Q4 25 | — | $3.0B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | — | $1.7B | ||
| Q1 25 | $226.5M | $1.4B | ||
| Q4 24 | $385.0M | $2.4B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | $338.0M | $1.4B |
总债务CWEVR
| Q4 25 | $957.9M | — | ||
| Q3 25 | $968.6M | — | ||
| Q2 25 | $958.4M | — | ||
| Q1 25 | $958.6M | — | ||
| Q4 24 | $1.0B | — | ||
| Q3 24 | $1.0B | — | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $1.1B | — |
股东权益CWEVR
| Q4 25 | $2.5B | $2.0B | ||
| Q3 25 | $2.5B | $1.8B | ||
| Q2 25 | $2.7B | $1.7B | ||
| Q1 25 | $2.6B | $1.5B | ||
| Q4 24 | $2.4B | $1.7B | ||
| Q3 24 | $2.5B | $1.6B | ||
| Q2 24 | $2.5B | $1.5B | ||
| Q1 24 | $2.4B | $1.4B |
总资产CWEVR
| Q4 25 | $5.2B | $5.4B | ||
| Q3 25 | $5.1B | $4.4B | ||
| Q2 25 | $5.2B | $3.7B | ||
| Q1 25 | $5.0B | $3.3B | ||
| Q4 24 | $5.0B | $4.2B | ||
| Q3 24 | $4.9B | $3.6B | ||
| Q2 24 | $4.7B | $3.3B | ||
| Q1 24 | $4.6B | $3.0B |
负债/权益比CWEVR
| Q4 25 | 0.38× | — | ||
| Q3 25 | 0.38× | — | ||
| Q2 25 | 0.35× | — | ||
| Q1 25 | 0.37× | — | ||
| Q4 24 | 0.43× | — | ||
| Q3 24 | 0.42× | — | ||
| Q2 24 | 0.43× | — | ||
| Q1 24 | 0.44× | — |
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 | $352.7M | $807.5M |
| 自由现金流经营现金流 - 资本支出 | $315.1M | $798.6M |
| 自由现金流率自由现金流/营收 | 33.3% | 61.6% |
| 资本支出强度资本支出/营收 | 4.0% | 0.7% |
| 现金转化率经营现金流/净利润 | 2.57× | 3.96× |
| 过去12个月自由现金流最近4个季度 | $553.7M | $1.2B |
8季度趋势，按日历期对齐
经营现金流CWEVR
| Q4 25 | $352.7M | $807.5M | ||
| Q3 25 | $192.8M | $560.9M | ||
| Q2 25 | $136.6M | $437.7M | ||
| Q1 25 | $-38.8M | $-549.7M | ||
| Q4 24 | $301.3M | $686.4M | ||
| Q3 24 | $177.3M | $234.5M | ||
| Q2 24 | $111.3M | $348.5M | ||
| Q1 24 | $-45.6M | $-281.2M |
自由现金流CWEVR
| Q4 25 | $315.1M | $798.6M | ||
| Q3 25 | $175.9M | $541.5M | ||
| Q2 25 | $117.2M | $411.7M | ||
| Q1 25 | $-54.5M | $-569.3M | ||
| Q4 24 | $278.0M | $673.1M | ||
| Q3 24 | $162.7M | $226.6M | ||
| Q2 24 | $100.3M | $340.7M | ||
| Q1 24 | $-57.7M | $-282.3M |
自由现金流率CWEVR
| Q4 25 | 33.3% | 61.6% | ||
| Q3 25 | 20.2% | 51.8% | ||
| Q2 25 | 13.4% | 49.1% | ||
| Q1 25 | -6.8% | -81.4% | ||
| Q4 24 | 33.7% | 68.7% | ||
| Q3 24 | 20.4% | 30.7% | ||
| Q2 24 | 12.8% | 49.1% | ||
| Q1 24 | -8.1% | -48.3% |
资本支出强度CWEVR
| Q4 25 | 4.0% | 0.7% | ||
| Q3 25 | 1.9% | 1.9% | ||
| Q2 25 | 2.2% | 3.1% | ||
| Q1 25 | 2.0% | 2.8% | ||
| Q4 24 | 2.8% | 1.4% | ||
| Q3 24 | 1.8% | 1.1% | ||
| Q2 24 | 1.4% | 1.1% | ||
| Q1 24 | 1.7% | 0.2% |
现金转化率CWEVR
| Q4 25 | 2.57× | 3.96× | ||
| Q3 25 | 1.54× | 3.88× | ||
| Q2 25 | 1.13× | 4.50× | ||
| Q1 25 | -0.38× | -3.76× | ||
| Q4 24 | 2.56× | 4.89× | ||
| Q3 24 | 1.59× | 2.99× | ||
| Q2 24 | 1.12× | 4.72× | ||
| Q1 24 | -0.60× | -3.28× |
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
CW
| Naval Power | $417.4M | 44% |
| Defense Electronics | $268.3M | 28% |
| Aerospace Industrial | $262.4M | 28% |
EVR
| Advisory Fees | $1.1B | 87% |
| Commissions And Related Revenue | $66.5M | 5% |
| Underwriting Fees | $49.5M | 4% |
| Other | $29.6M | 2% |
| Investment Management | $23.2M | 2% |
