vs
Dayforce（DAY）与West Pharmaceutical Services（WST）财务数据对比。点击上方公司名可切换其他公司
West Pharmaceutical Services的季度营收约是Dayforce的1.7倍（$805.0M vs $481.6M），West Pharmaceutical Services净利率更高（16.4% vs -40.9%，领先57.3%），Dayforce同比增速更快（9.5% vs 7.5%），过去两年Dayforce的营收复合增速更高（9.8% vs 7.6%）
Dayforce前身为知名人力资源服务商Ceridian，是一家总部位于美国的人力资源软件及服务企业，面向各行业不同规模的客户提供覆盖薪酬核算、人员管理、考勤等多场景的HR SaaS产品及配套专业服务，助力企业提升人力资源运营效率。
美国West Pharmaceutical Services是注射用药品包装及给药系统的设计和制造商，1923年成立，总部位于宾夕法尼亚州埃克斯顿。成立初期主营注射类药物包装用橡胶组件，曾为青霉素和胰岛素生产商提供符合无菌要求的配套产品。
DAY vs WST — 直观对比
营收规模更大
WST
是对方的1.7倍
$481.6M
营收增速更快
DAY
高出1.9%
7.5%
净利率更高
WST
高出57.3%
-40.9%
两年增速更快
DAY
近两年复合增速
7.6%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $481.6M | $805.0M |
| 净利润 | $-196.8M | $132.1M |
| 毛利率 | — | 37.8% |
| 营业利润率 | 6.3% | 19.5% |
| 净利率 | -40.9% | 16.4% |
| 营收同比 | 9.5% | 7.5% |
| 净利润同比 | -9940.0% | 1.5% |
| 每股收益（稀释后） | $-1.23 | $1.82 |
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DAYWST
| Q4 25 | — | $805.0M | ||
| Q3 25 | $481.6M | $804.6M | ||
| Q2 25 | $464.7M | $766.5M | ||
| Q1 25 | $481.8M | $698.0M | ||
| Q4 24 | $465.2M | $748.8M | ||
| Q3 24 | $440.0M | $746.9M | ||
| Q2 24 | $423.3M | $702.1M | ||
| Q1 24 | $431.5M | $695.4M |
净利润DAYWST
| Q4 25 | — | $132.1M | ||
| Q3 25 | $-196.8M | $140.0M | ||
| Q2 25 | $21.3M | $131.8M | ||
| Q1 25 | $14.9M | $89.8M | ||
| Q4 24 | $10.8M | $130.1M | ||
| Q3 24 | $2.0M | $136.0M | ||
| Q2 24 | $-1.8M | $111.3M | ||
| Q1 24 | $7.1M | $115.3M |
毛利率DAYWST
| Q4 25 | — | 37.8% | ||
| Q3 25 | — | 36.6% | ||
| Q2 25 | — | 35.7% | ||
| Q1 25 | — | 33.2% | ||
| Q4 24 | 47.0% | 36.5% | ||
| Q3 24 | 45.8% | 35.4% | ||
| Q2 24 | 44.1% | 32.8% | ||
| Q1 24 | 47.6% | 33.1% |
营业利润率DAYWST
| Q4 25 | — | 19.5% | ||
| Q3 25 | 6.3% | 20.8% | ||
| Q2 25 | 9.1% | 20.1% | ||
| Q1 25 | 6.4% | 15.3% | ||
| Q4 24 | 6.1% | 21.3% | ||
| Q3 24 | 4.7% | 21.6% | ||
| Q2 24 | 3.3% | 18.0% | ||
| Q1 24 | 9.4% | 17.7% |
净利率DAYWST
| Q4 25 | — | 16.4% | ||
| Q3 25 | -40.9% | 17.4% | ||
| Q2 25 | 4.6% | 17.2% | ||
| Q1 25 | 3.1% | 12.9% | ||
| Q4 24 | 2.3% | 17.4% | ||
| Q3 24 | 0.5% | 18.2% | ||
| Q2 24 | -0.4% | 15.9% | ||
| Q1 24 | 1.6% | 16.6% |
每股收益（稀释后）DAYWST
| Q4 25 | — | $1.82 | ||
| Q3 25 | $-1.23 | $1.92 | ||
| Q2 25 | $0.13 | $1.82 | ||
| Q1 25 | $0.09 | $1.23 | ||
| Q4 24 | $0.07 | $1.78 | ||
| Q3 24 | $0.01 | $1.85 | ||
| Q2 24 | $-0.01 | $1.51 | ||
| Q1 24 | $0.04 | $1.55 |
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 | $627.6M | $791.3M |
| 总债务越低越好 | $631.1M | $202.8M |
| 股东权益账面价值 | $2.7B | $3.2B |
| 总资产 | $8.7B | $4.3B |
| 负债/权益比越低杠杆越低 | 0.23× | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资DAYWST
| Q4 25 | — | $791.3M | ||
| Q3 25 | $627.6M | $628.5M | ||
| Q2 25 | $625.2M | $509.7M | ||
| Q1 25 | $557.3M | $404.2M | ||
| Q4 24 | $579.7M | $484.6M | ||
| Q3 24 | $494.1M | $490.9M | ||
| Q2 24 | $465.4M | $446.2M | ||
| Q1 24 | $392.5M | $601.8M |
总债务DAYWST
| Q4 25 | — | $202.8M | ||
| Q3 25 | $631.1M | $202.7M | ||
| Q2 25 | $631.8M | $202.6M | ||
| Q1 25 | $632.4M | $202.6M | ||
| Q4 24 | $1.2B | $202.6M | ||
| Q3 24 | $1.2B | $202.6M | ||
| Q2 24 | $1.2B | $205.8M | ||
| Q1 24 | $1.2B | $206.2M |
股东权益DAYWST
| Q4 25 | — | $3.2B | ||
| Q3 25 | $2.7B | $3.1B | ||
| Q2 25 | $2.7B | $2.9B | ||
| Q1 25 | $2.6B | $2.7B | ||
| Q4 24 | $2.5B | $2.7B | ||
| Q3 24 | $2.6B | $2.8B | ||
| Q2 24 | $2.5B | $2.6B | ||
| Q1 24 | $2.4B | $2.7B |
总资产DAYWST
| Q4 25 | — | $4.3B | ||
| Q3 25 | $8.7B | $4.1B | ||
| Q2 25 | $8.5B | $4.0B | ||
| Q1 25 | $9.5B | $3.6B | ||
| Q4 24 | $9.1B | $3.6B | ||
| Q3 24 | $8.1B | $3.7B | ||
| Q2 24 | $9.0B | $3.5B | ||
| Q1 24 | $10.8B | $3.6B |
负债/权益比DAYWST
| Q4 25 | — | 0.06× | ||
| Q3 25 | 0.23× | 0.07× | ||
| Q2 25 | 0.23× | 0.07× | ||
| Q1 25 | 0.24× | 0.08× | ||
| Q4 24 | 0.47× | 0.08× | ||
| Q3 24 | 0.47× | 0.07× | ||
| Q2 24 | 0.49× | 0.08× | ||
| Q1 24 | 0.50× | 0.08× |
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 | $31.2M | $251.1M |
| 自由现金流经营现金流 - 资本支出 | — | $175.0M |
| 自由现金流率自由现金流/营收 | — | 21.7% |
| 资本支出强度资本支出/营收 | — | 9.5% |
| 现金转化率经营现金流/净利润 | — | 1.90× |
| 过去12个月自由现金流最近4个季度 | — | $468.9M |
8季度趋势，按日历期对齐
经营现金流DAYWST
| Q4 25 | — | $251.1M | ||
| Q3 25 | $31.2M | $197.2M | ||
| Q2 25 | $112.7M | $177.1M | ||
| Q1 25 | $49.6M | $129.4M | ||
| Q4 24 | $81.0M | $190.1M | ||
| Q3 24 | $91.8M | $180.1M | ||
| Q2 24 | $99.2M | $165.0M | ||
| Q1 24 | $9.1M | $118.2M |
自由现金流DAYWST
| Q4 25 | — | $175.0M | ||
| Q3 25 | — | $133.9M | ||
| Q2 25 | — | $101.9M | ||
| Q1 25 | — | $58.1M | ||
| Q4 24 | — | $85.2M | ||
| Q3 24 | — | $98.8M | ||
| Q2 24 | — | $64.8M | ||
| Q1 24 | — | $27.6M |
自由现金流率DAYWST
| Q4 25 | — | 21.7% | ||
| Q3 25 | — | 16.6% | ||
| Q2 25 | — | 13.3% | ||
| Q1 25 | — | 8.3% | ||
| Q4 24 | — | 11.4% | ||
| Q3 24 | — | 13.2% | ||
| Q2 24 | — | 9.2% | ||
| Q1 24 | — | 4.0% |
资本支出强度DAYWST
| Q4 25 | — | 9.5% | ||
| Q3 25 | — | 7.9% | ||
| Q2 25 | — | 9.8% | ||
| Q1 25 | — | 10.2% | ||
| Q4 24 | — | 14.0% | ||
| Q3 24 | — | 10.9% | ||
| Q2 24 | — | 14.3% | ||
| Q1 24 | — | 13.0% |
现金转化率DAYWST
| Q4 25 | — | 1.90× | ||
| Q3 25 | — | 1.41× | ||
| Q2 25 | 5.29× | 1.34× | ||
| Q1 25 | 3.33× | 1.44× | ||
| Q4 24 | 7.50× | 1.46× | ||
| Q3 24 | 45.90× | 1.32× | ||
| Q2 24 | — | 1.48× | ||
| Q1 24 | 1.28× | 1.03× |
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
DAY
| Dayforce Recurring | $333.0M | 69% |
| Cloud And Bureau Professional Services And Other | $78.5M | 16% |
| Float | $42.2M | 9% |
| Powerpay Recurring | $19.7M | 4% |
| Other Recurring | $8.2M | 2% |
WST
| Proprietary Products | $661.8M | 82% |
| Contract Manufactured Products | $143.2M | 18% |
| Affiliated Entity | $3.3M | 0% |
