vs
Diversified Energy Co（DEC）与SERVICE CORP INTERNATIONAL（SCI）财务数据对比。点击上方公司名可切换其他公司
SERVICE CORP INTERNATIONAL的季度营收约是Diversified Energy Co的1.7倍（$1.1B vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 14.3%，领先15.0%），Diversified Energy Co自由现金流更多（$280.0M vs $87.2M）
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。
国际配送服务有限公司（IDS）是英国邮政及快递服务提供商，2013年由英国政府设立，作为皇家邮政的控股母公司，多数股权随后在伦敦证券交易所公开发售，当时政府保留30%股份。截至2025年4月，该公司由丹尼尔·克雷廷斯基旗下捷克EP集团持有运营。
DEC vs SCI — 直观对比
营收规模更大
SCI
是对方的1.7倍
$666.5M
净利率更高
DEC
高出15.0%
14.3%
自由现金流更多
DEC
多$192.8M
$87.2M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $1.1B |
| 净利润 | $195.5M | $159.4M |
| 毛利率 | — | 28.0% |
| 营业利润率 | 37.6% | 24.8% |
| 净利率 | 29.3% | 14.3% |
| 营收同比 | — | 1.7% |
| 净利润同比 | — | 5.3% |
| 每股收益（稀释后） | — | $1.13 |
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DECSCI
| Q4 25 | $666.5M | $1.1B | ||
| Q3 25 | $499.8M | $1.1B | ||
| Q2 25 | $600.3M | $1.1B | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.0B | ||
| Q1 24 | — | $1.0B |
净利润DECSCI
| Q4 25 | $195.5M | $159.4M | ||
| Q3 25 | $171.1M | $117.5M | ||
| Q2 25 | $297.7M | $122.9M | ||
| Q1 25 | — | $142.9M | ||
| Q4 24 | — | $151.4M | ||
| Q3 24 | — | $117.8M | ||
| Q2 24 | — | $118.2M | ||
| Q1 24 | — | $131.3M |
毛利率DECSCI
| Q4 25 | — | 28.0% | ||
| Q3 25 | — | 25.1% | ||
| Q2 25 | 44.7% | 25.5% | ||
| Q1 25 | — | 27.1% | ||
| Q4 24 | — | 28.0% | ||
| Q3 24 | — | 24.9% | ||
| Q2 24 | — | 24.9% | ||
| Q1 24 | — | 26.2% |
营业利润率DECSCI
| Q4 25 | 37.6% | 24.8% | ||
| Q3 25 | 36.2% | 21.4% | ||
| Q2 25 | 48.5% | 21.1% | ||
| Q1 25 | — | 23.4% | ||
| Q4 24 | — | 24.0% | ||
| Q3 24 | — | 20.9% | ||
| Q2 24 | — | 21.4% | ||
| Q1 24 | — | 22.2% |
净利率DECSCI
| Q4 25 | 29.3% | 14.3% | ||
| Q3 25 | 34.2% | 11.1% | ||
| Q2 25 | 49.6% | 11.5% | ||
| Q1 25 | — | 13.3% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | — | 11.6% | ||
| Q2 24 | — | 11.4% | ||
| Q1 24 | — | 12.6% |
每股收益（稀释后）DECSCI
| Q4 25 | — | $1.13 | ||
| Q3 25 | $2.14 | $0.83 | ||
| Q2 25 | $3.67 | $0.86 | ||
| Q1 25 | — | $0.98 | ||
| Q4 24 | — | $1.02 | ||
| Q3 24 | — | $0.81 | ||
| Q2 24 | — | $0.81 | ||
| Q1 24 | — | $0.89 |
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 | $243.6M |
| 总债务越低越好 | $2.7B | $5.1B |
| 股东权益账面价值 | $984.1M | $1.6B |
| 总资产 | $6.2B | $18.7B |
| 负债/权益比越低杠杆越低 | 2.76× | 3.10× |
8季度趋势，按日历期对齐
现金及短期投资DECSCI
| Q4 25 | $29.7M | $243.6M | ||
| Q3 25 | — | $241.3M | ||
| Q2 25 | $23.7M | $255.4M | ||
| Q1 25 | — | $227.2M | ||
| Q4 24 | — | $218.8M | ||
| Q3 24 | — | $185.4M | ||
| Q2 24 | — | $184.4M | ||
| Q1 24 | — | $205.6M |
总债务DECSCI
| Q4 25 | $2.7B | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | — | $4.7B | ||
| Q1 24 | — | $4.6B |
股东权益DECSCI
| Q4 25 | $984.1M | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | $727.7M | $1.6B | ||
| Q1 25 | — | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.6B |
总资产DECSCI
| Q4 25 | $6.2B | $18.7B | ||
| Q3 25 | — | $18.4B | ||
| Q2 25 | $5.7B | $18.0B | ||
| Q1 25 | — | $17.3B | ||
| Q4 24 | — | $17.4B | ||
| Q3 24 | — | $17.4B | ||
| Q2 24 | — | $16.8B | ||
| Q1 24 | — | $16.7B |
负债/权益比DECSCI
| Q4 25 | 2.76× | 3.10× | ||
| Q3 25 | — | 3.17× | ||
| Q2 25 | — | 3.19× | ||
| Q1 25 | — | 2.87× | ||
| Q4 24 | — | 2.83× | ||
| Q3 24 | — | 2.92× | ||
| Q2 24 | — | 3.05× | ||
| Q1 24 | — | 2.90× |
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 | $212.9M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $87.2M |
| 自由现金流率自由现金流/营收 | 42.0% | 7.8% |
| 资本支出强度资本支出/营收 | 27.7% | 11.3% |
| 现金转化率经营现金流/净利润 | 2.38× | 1.34× |
| 过去12个月自由现金流最近4个季度 | — | $554.2M |
8季度趋势，按日历期对齐
经营现金流DECSCI
| Q4 25 | $464.6M | $212.9M | ||
| Q3 25 | — | $252.3M | ||
| Q2 25 | $264.1M | $166.4M | ||
| Q1 25 | — | $311.1M | ||
| Q4 24 | — | $264.1M | ||
| Q3 24 | — | $263.8M | ||
| Q2 24 | — | $196.9M | ||
| Q1 24 | — | $220.1M |
自由现金流DECSCI
| Q4 25 | $280.0M | $87.2M | ||
| Q3 25 | — | $150.7M | ||
| Q2 25 | — | $83.4M | ||
| Q1 25 | — | $233.0M | ||
| Q4 24 | — | $151.8M | ||
| Q3 24 | — | $162.8M | ||
| Q2 24 | — | $100.8M | ||
| Q1 24 | — | $140.3M |
自由现金流率DECSCI
| Q4 25 | 42.0% | 7.8% | ||
| Q3 25 | — | 14.2% | ||
| Q2 25 | — | 7.8% | ||
| Q1 25 | — | 21.7% | ||
| Q4 24 | — | 13.9% | ||
| Q3 24 | — | 16.1% | ||
| Q2 24 | — | 9.7% | ||
| Q1 24 | — | 13.4% |
资本支出强度DECSCI
| Q4 25 | 27.7% | 11.3% | ||
| Q3 25 | — | 9.6% | ||
| Q2 25 | — | 7.8% | ||
| Q1 25 | — | 7.3% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | 10.0% | ||
| Q2 24 | — | 9.3% | ||
| Q1 24 | — | 7.6% |
现金转化率DECSCI
| Q4 25 | 2.38× | 1.34× | ||
| Q3 25 | — | 2.15× | ||
| Q2 25 | 0.89× | 1.35× | ||
| Q1 25 | — | 2.18× | ||
| Q4 24 | — | 1.75× | ||
| Q3 24 | — | 2.24× | ||
| Q2 24 | — | 1.67× | ||
| Q1 24 | — | 1.68× |
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
SCI
| Cemetery | $510.9M | 46% |
| Funeral Matured Preneed Revenue | $196.5M | 18% |
| Cemetery Recognized Preneed Merchandise And Service Revenue | $107.4M | 10% |
| Cemetery Atneed Revenue | $104.9M | 9% |
| CA | $56.4M | 5% |
| Funeral Other Revenue | $54.6M | 5% |
| Cemetery Other Revenue | $40.2M | 4% |
| Nonfuneral Home Revenue | $28.1M | 3% |
| Non Funeral Home Preneed Sales Revenue | $22.0M | 2% |
