vs
Diversified Energy Co（DEC）与MYR GROUP INC.（MYRG）财务数据对比。点击上方公司名可切换其他公司
MYR GROUP INC.的季度营收约是Diversified Energy Co的1.5倍（$973.5M vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 3.8%，领先25.6%），Diversified Energy Co自由现金流更多（$280.0M vs $84.9M）
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
MYR集团是美国知名电气建设服务提供商，业务覆盖输配电线路、变电站、工商业建筑及可再生能源领域的电气施工，旗下拥有12家电气建设子公司，在北美电力基建赛道拥有深厚的技术积累与项目交付能力。
DEC vs MYRG — 直观对比
营收规模更大
MYRG
是对方的1.5倍
$666.5M
净利率更高
DEC
高出25.6%
3.8%
自由现金流更多
DEC
多$195.1M
$84.9M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $973.5M |
| 净利润 | $195.5M | $36.5M |
| 毛利率 | — | 11.4% |
| 营业利润率 | 37.6% | 4.8% |
| 净利率 | 29.3% | 3.8% |
| 营收同比 | — | 17.3% |
| 净利润同比 | — | 129.1% |
| 每股收益（稀释后） | — | $2.33 |
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DECMYRG
| Q4 25 | $666.5M | $973.5M | ||
| Q3 25 | $499.8M | $950.4M | ||
| Q2 25 | $600.3M | $900.3M | ||
| Q1 25 | — | $833.6M | ||
| Q4 24 | — | $829.8M | ||
| Q3 24 | — | $888.0M | ||
| Q2 24 | — | $828.9M | ||
| Q1 24 | — | $815.6M |
净利润DECMYRG
| Q4 25 | $195.5M | $36.5M | ||
| Q3 25 | $171.1M | $32.1M | ||
| Q2 25 | $297.7M | $26.5M | ||
| Q1 25 | — | $23.3M | ||
| Q4 24 | — | $16.0M | ||
| Q3 24 | — | $10.6M | ||
| Q2 24 | — | $-15.3M | ||
| Q1 24 | — | $18.9M |
毛利率DECMYRG
| Q4 25 | — | 11.4% | ||
| Q3 25 | — | 11.8% | ||
| Q2 25 | 44.7% | 11.5% | ||
| Q1 25 | — | 11.6% | ||
| Q4 24 | — | 10.4% | ||
| Q3 24 | — | 8.7% | ||
| Q2 24 | — | 4.9% | ||
| Q1 24 | — | 10.6% |
营业利润率DECMYRG
| Q4 25 | 37.6% | 4.8% | ||
| Q3 25 | 36.2% | 4.9% | ||
| Q2 25 | 48.5% | 4.4% | ||
| Q1 25 | — | 4.1% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | — | 2.3% | ||
| Q2 24 | — | -2.5% | ||
| Q1 24 | — | 3.0% |
净利率DECMYRG
| Q4 25 | 29.3% | 3.8% | ||
| Q3 25 | 34.2% | 3.4% | ||
| Q2 25 | 49.6% | 2.9% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | -1.8% | ||
| Q1 24 | — | 2.3% |
每股收益（稀释后）DECMYRG
| Q4 25 | — | $2.33 | ||
| Q3 25 | $2.14 | $2.05 | ||
| Q2 25 | $3.67 | $1.70 | ||
| Q1 25 | — | $1.45 | ||
| Q4 24 | — | $0.97 | ||
| Q3 24 | — | $0.65 | ||
| Q2 24 | — | $-0.91 | ||
| Q1 24 | — | $1.12 |
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 | $29.7M | $150.2M |
| 总债务越低越好 | $2.7B | $59.0M |
| 股东权益账面价值 | $984.1M | $660.4M |
| 总资产 | $6.2B | $1.6B |
| 负债/权益比越低杠杆越低 | 2.76× | 0.09× |
8季度趋势，按日历期对齐
现金及短期投资DECMYRG
| Q4 25 | $29.7M | $150.2M | ||
| Q3 25 | — | $76.2M | ||
| Q2 25 | $23.7M | $23.0M | ||
| Q1 25 | — | $10.9M | ||
| Q4 24 | — | $3.5M | ||
| Q3 24 | — | $7.6M | ||
| Q2 24 | — | $1.9M | ||
| Q1 24 | — | $3.9M |
总债务DECMYRG
| Q4 25 | $2.7B | $59.0M | ||
| Q3 25 | — | $72.0M | ||
| Q2 25 | — | $86.1M | ||
| Q1 25 | — | $87.2M | ||
| Q4 24 | — | $74.4M | ||
| Q3 24 | — | $93.2M | ||
| Q2 24 | — | $45.1M | ||
| Q1 24 | — | $37.9M |
股东权益DECMYRG
| Q4 25 | $984.1M | $660.4M | ||
| Q3 25 | — | $617.6M | ||
| Q2 25 | $727.7M | $583.2M | ||
| Q1 25 | — | $548.7M | ||
| Q4 24 | — | $600.4M | ||
| Q3 24 | — | $588.5M | ||
| Q2 24 | — | $633.3M | ||
| Q1 24 | — | $663.7M |
总资产DECMYRG
| Q4 25 | $6.2B | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | $5.7B | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
负债/权益比DECMYRG
| Q4 25 | 2.76× | 0.09× | ||
| Q3 25 | — | 0.12× | ||
| Q2 25 | — | 0.15× | ||
| Q1 25 | — | 0.16× | ||
| Q4 24 | — | 0.12× | ||
| Q3 24 | — | 0.16× | ||
| Q2 24 | — | 0.07× | ||
| Q1 24 | — | 0.06× |
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 | $464.6M | $114.8M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $84.9M |
| 自由现金流率自由现金流/营收 | 42.0% | 8.7% |
| 资本支出强度资本支出/营收 | 27.7% | 3.1% |
| 现金转化率经营现金流/净利润 | 2.38× | 3.14× |
| 过去12个月自由现金流最近4个季度 | — | $232.2M |
8季度趋势，按日历期对齐
经营现金流DECMYRG
| Q4 25 | $464.6M | $114.8M | ||
| Q3 25 | — | $95.6M | ||
| Q2 25 | $264.1M | $32.9M | ||
| Q1 25 | — | $83.3M | ||
| Q4 24 | — | $21.1M | ||
| Q3 24 | — | $35.6M | ||
| Q2 24 | — | $22.7M | ||
| Q1 24 | — | $7.7M |
自由现金流DECMYRG
| Q4 25 | $280.0M | $84.9M | ||
| Q3 25 | — | $65.4M | ||
| Q2 25 | — | $11.6M | ||
| Q1 25 | — | $70.2M | ||
| Q4 24 | — | $8.8M | ||
| Q3 24 | — | $18.0M | ||
| Q2 24 | — | $2.5M | ||
| Q1 24 | — | $-18.1M |
自由现金流率DECMYRG
| Q4 25 | 42.0% | 8.7% | ||
| Q3 25 | — | 6.9% | ||
| Q2 25 | — | 1.3% | ||
| Q1 25 | — | 8.4% | ||
| Q4 24 | — | 1.1% | ||
| Q3 24 | — | 2.0% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | -2.2% |
资本支出强度DECMYRG
| Q4 25 | 27.7% | 3.1% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 2.4% | ||
| Q1 25 | — | 1.6% | ||
| Q4 24 | — | 1.5% | ||
| Q3 24 | — | 2.0% | ||
| Q2 24 | — | 2.4% | ||
| Q1 24 | — | 3.2% |
现金转化率DECMYRG
| Q4 25 | 2.38× | 3.14× | ||
| Q3 25 | — | 2.98× | ||
| Q2 25 | 0.89× | 1.24× | ||
| Q1 25 | — | 3.57× | ||
| Q4 24 | — | 1.32× | ||
| Q3 24 | — | 3.35× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.41× |
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
DEC
暂无分部数据
MYRG
| Market Type Electrical Construction | $442.6M | 45% |
| Market Type Transmission | $330.3M | 34% |
| Market Type Distribution | $200.6M | 21% |
