vs
AMDOCS LTD（DOX）与滨特尔（PNR）财务数据对比。点击上方公司名可切换其他公司
AMDOCS LTD的季度营收约是滨特尔的1.2倍（$1.3B vs $1.0B），滨特尔净利率更高（16.6% vs 11.2%，领先5.4%），滨特尔同比增速更快（2.6% vs 1.1%），过去两年AMDOCS LTD的营收复合增速更高（4.5% vs -2.9%）
Amdocs是一家跨国电信科技企业，总部位于美国密苏里州切斯特菲尔德，1982年成立，于纳斯达克证券交易所挂牌上市，专注为通信、媒体、金融服务供应商及数字企业提供专业软件与相关服务。
滨特尔（股票代码PNR）是知名水处理企业，注册地位于爱尔兰，税务居民身份归属英国，美国区总部设于明尼苏达州金谷市。品牌起源于美国，2017年数据显示其65%的营收来自美国和加拿大，2014年集团完成架构重组，注册地由瑞士变更为爱尔兰。
DOX vs PNR — 直观对比
营收规模更大
DOX
是对方的1.2倍
$1.0B
营收增速更快
PNR
高出1.5%
1.1%
净利率更高
PNR
高出5.4%
11.2%
两年增速更快
DOX
近两年复合增速
-2.9%
损益表 — Q3 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.0B |
| 净利润 | $140.3M | $172.4M |
| 毛利率 | — | 41.8% |
| 营业利润率 | 14.1% | 20.3% |
| 净利率 | 11.2% | 16.6% |
| 营收同比 | 1.1% | 2.6% |
| 净利润同比 | -12.0% | 11.3% |
| 每股收益（稀释后） | $1.21 | — |
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DOXPNR
| Q1 26 | — | $1.0B | ||
| Q4 25 | — | $1.0B | ||
| Q3 25 | — | $1.0B | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $972.9M | ||
| Q3 24 | — | $993.4M | ||
| Q2 24 | $1.3B | $1.1B |
净利润DOXPNR
| Q1 26 | — | $172.4M | ||
| Q4 25 | — | $166.1M | ||
| Q3 25 | — | $184.3M | ||
| Q2 25 | — | $148.5M | ||
| Q1 25 | — | $154.9M | ||
| Q4 24 | — | $166.4M | ||
| Q3 24 | — | $139.6M | ||
| Q2 24 | $140.3M | $186.1M |
毛利率DOXPNR
| Q1 26 | — | 41.8% | ||
| Q4 25 | — | 40.4% | ||
| Q3 25 | — | 41.0% | ||
| Q2 25 | — | 40.7% | ||
| Q1 25 | — | 39.9% | ||
| Q4 24 | — | 38.8% | ||
| Q3 24 | — | 39.6% | ||
| Q2 24 | — | 39.8% |
营业利润率DOXPNR
| Q1 26 | — | 20.3% | ||
| Q4 25 | — | 20.1% | ||
| Q3 25 | — | 22.7% | ||
| Q2 25 | — | 19.4% | ||
| Q1 25 | — | 20.1% | ||
| Q4 24 | — | 20.1% | ||
| Q3 24 | — | 18.1% | ||
| Q2 24 | 14.1% | 22.6% |
净利率DOXPNR
| Q1 26 | — | 16.6% | ||
| Q4 25 | — | 16.3% | ||
| Q3 25 | — | 18.0% | ||
| Q2 25 | — | 13.2% | ||
| Q1 25 | — | 15.3% | ||
| Q4 24 | — | 17.1% | ||
| Q3 24 | — | 14.1% | ||
| Q2 24 | 11.2% | 16.9% |
每股收益（稀释后）DOXPNR
| Q1 26 | — | — | ||
| Q4 25 | — | $1.01 | ||
| Q3 25 | — | $1.12 | ||
| Q2 25 | — | $0.90 | ||
| Q1 25 | — | $0.93 | ||
| Q4 24 | — | $0.99 | ||
| Q3 24 | — | $0.84 | ||
| Q2 24 | $1.21 | $1.11 |
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 | — | $67.7M |
| 总债务越低越好 | — | $1.9B |
| 股东权益账面价值 | — | $3.8B |
| 总资产 | — | $7.1B |
| 负债/权益比越低杠杆越低 | — | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资DOXPNR
| Q1 26 | — | $67.7M | ||
| Q4 25 | — | — | ||
| Q3 25 | — | $128.4M | ||
| Q2 25 | — | $143.0M | ||
| Q1 25 | — | $140.6M | ||
| Q4 24 | — | $118.7M | ||
| Q3 24 | — | $218.1M | ||
| Q2 24 | — | $214.3M |
总债务DOXPNR
| Q1 26 | — | $1.9B | ||
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $1.8B |
股东权益DOXPNR
| Q1 26 | — | $3.8B | ||
| Q4 25 | — | $3.9B | ||
| Q3 25 | — | $3.8B | ||
| Q2 25 | — | $3.7B | ||
| Q1 25 | — | $3.6B | ||
| Q4 24 | — | $3.6B | ||
| Q3 24 | — | $3.5B | ||
| Q2 24 | — | $3.4B |
总资产DOXPNR
| Q1 26 | — | $7.1B | ||
| Q4 25 | — | $6.9B | ||
| Q3 25 | — | $6.8B | ||
| Q2 25 | — | $6.5B | ||
| Q1 25 | — | $6.7B | ||
| Q4 24 | — | $6.4B | ||
| Q3 24 | — | $6.5B | ||
| Q2 24 | — | $6.5B |
负债/权益比DOXPNR
| Q1 26 | — | 0.51× | ||
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.42× | ||
| Q2 25 | — | 0.38× | ||
| Q1 25 | — | 0.51× | ||
| Q4 24 | — | 0.46× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.51× |
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 | — | — |
| 自由现金流经营现金流 - 资本支出 | — | $-85.7M |
| 自由现金流率自由现金流/营收 | — | -8.3% |
| 资本支出强度资本支出/营收 | — | 1.8% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $716.0M |
8季度趋势，按日历期对齐
经营现金流DOXPNR
| Q1 26 | — | — | ||
| Q4 25 | — | $50.8M | ||
| Q3 25 | — | $196.3M | ||
| Q2 25 | — | $606.6M | ||
| Q1 25 | — | $-38.9M | ||
| Q4 24 | — | $86.5M | ||
| Q3 24 | — | $248.6M | ||
| Q2 24 | — | $539.2M |
自由现金流DOXPNR
| Q1 26 | — | $-85.7M | ||
| Q4 25 | — | $27.1M | ||
| Q3 25 | — | $178.9M | ||
| Q2 25 | — | $595.7M | ||
| Q1 25 | — | $-55.7M | ||
| Q4 24 | — | $63.8M | ||
| Q3 24 | — | $233.2M | ||
| Q2 24 | — | $522.2M |
自由现金流率DOXPNR
| Q1 26 | — | -8.3% | ||
| Q4 25 | — | 2.7% | ||
| Q3 25 | — | 17.5% | ||
| Q2 25 | — | 53.0% | ||
| Q1 25 | — | -5.5% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 23.5% | ||
| Q2 24 | — | 47.5% |
资本支出强度DOXPNR
| Q1 26 | — | 1.8% | ||
| Q4 25 | — | 2.3% | ||
| Q3 25 | — | 1.7% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 1.7% | ||
| Q4 24 | — | 2.3% | ||
| Q3 24 | — | 1.6% | ||
| Q2 24 | — | 1.5% |
现金转化率DOXPNR
| Q1 26 | — | — | ||
| Q4 25 | — | 0.31× | ||
| Q3 25 | — | 1.07× | ||
| Q2 25 | — | 4.08× | ||
| Q1 25 | — | -0.25× | ||
| Q4 24 | — | 0.52× | ||
| Q3 24 | — | 1.78× | ||
| Q2 24 | — | 2.90× |
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
DOX
暂无分部数据
PNR
| Water Solutions | $391.0M | 38% |
| Pool | $387.1M | 37% |
| Flow | $258.1M | 25% |
