vs
联合爱迪生（ED）与西部数据（WDC）财务数据对比。点击上方公司名可切换其他公司
联合爱迪生的季度营收约是西部数据的1.3倍（$4.0B vs $3.0B），西部数据净利率更高（61.1% vs 7.5%，领先53.5%），西部数据同比增速更快（31.5% vs 8.2%），过去两年联合爱迪生的营收复合增速更高（-3.7% vs -6.6%）
联合爱迪生（常简称ConEd）是总部位于美国纽约市的能源企业，也是美国规模最大的投资者所有能源公司之一。截至2024年，集团年营收约152.6亿美元，总资产超700亿美元，通过旗下子公司纽约联合爱迪生公司为客户提供多元能源相关产品及服务。
西部数据（简称WD）是总部位于美国加利福尼亚州圣何塞的知名数据存储企业，成立于1970年，是全球最大的硬盘驱动器（HDD）制造商之一，产品覆盖消费级、企业级等多元存储场景，为全球客户提供高性能、高可靠性的存储解决方案。
ED vs WDC — 直观对比
营收规模更大
ED
是对方的1.3倍
$3.0B
营收增速更快
WDC
高出23.3%
8.2%
净利率更高
WDC
高出53.5%
7.5%
两年增速更快
ED
近两年复合增速
-6.6%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $4.0B | $3.0B |
| 净利润 | $298.0M | $1.8B |
| 毛利率 | — | 45.7% |
| 营业利润率 | 12.3% | 30.1% |
| 净利率 | 7.5% | 61.1% |
| 营收同比 | 8.2% | 31.5% |
| 净利润同比 | -3.9% | 254.2% |
| 每股收益（稀释后） | $0.81 | $4.73 |
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EDWDC
| Q1 26 | — | $3.0B | ||
| Q4 25 | $4.0B | $2.8B | ||
| Q3 25 | $4.6B | — | ||
| Q2 25 | $3.6B | $-1.2B | ||
| Q1 25 | $4.9B | $2.3B | ||
| Q4 24 | $3.7B | $4.3B | ||
| Q3 24 | $4.2B | $4.1B | ||
| Q2 24 | $3.3B | $3.8B |
净利润EDWDC
| Q1 26 | — | $1.8B | ||
| Q4 25 | $298.0M | $1.2B | ||
| Q3 25 | $688.0M | — | ||
| Q2 25 | $246.0M | $282.0M | ||
| Q1 25 | $791.0M | $520.0M | ||
| Q4 24 | $310.0M | $594.0M | ||
| Q3 24 | $588.0M | $493.0M | ||
| Q2 24 | $202.0M | $39.0M |
毛利率EDWDC
| Q1 26 | — | 45.7% | ||
| Q4 25 | — | 43.5% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 39.8% | ||
| Q4 24 | — | 35.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 35.9% |
营业利润率EDWDC
| Q1 26 | — | 30.1% | ||
| Q4 25 | 12.3% | 28.1% | ||
| Q3 25 | 21.2% | — | ||
| Q2 25 | 9.8% | — | ||
| Q1 25 | 23.0% | 33.1% | ||
| Q4 24 | 13.0% | 19.9% | ||
| Q3 24 | 20.4% | 18.1% | ||
| Q2 24 | 9.7% | 5.7% |
净利率EDWDC
| Q1 26 | — | 61.1% | ||
| Q4 25 | 7.5% | 41.9% | ||
| Q3 25 | 15.1% | — | ||
| Q2 25 | 6.8% | -24.4% | ||
| Q1 25 | 16.2% | 22.7% | ||
| Q4 24 | 8.5% | 13.9% | ||
| Q3 24 | 13.9% | 12.0% | ||
| Q2 24 | 6.1% | 1.0% |
每股收益（稀释后）EDWDC
| Q1 26 | — | $4.73 | ||
| Q4 25 | $0.81 | $3.07 | ||
| Q3 25 | $1.90 | — | ||
| Q2 25 | $0.68 | $0.72 | ||
| Q1 25 | $2.25 | $1.42 | ||
| Q4 24 | $0.89 | $1.63 | ||
| Q3 24 | $1.69 | $1.35 | ||
| Q2 24 | $0.58 | $0.15 |
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 | $1.6B | $2.0B |
| 总债务越低越好 | $25.8B | $4.7B |
| 股东权益账面价值 | $24.2B | $7.1B |
| 总资产 | $74.6B | $15.6B |
| 负债/权益比越低杠杆越低 | 1.07× | 0.65× |
8季度趋势，按日历期对齐
现金及短期投资EDWDC
| Q1 26 | — | $2.0B | ||
| Q4 25 | $1.6B | $2.0B | ||
| Q3 25 | $181.0M | — | ||
| Q2 25 | $1.5B | $2.1B | ||
| Q1 25 | $360.0M | $3.5B | ||
| Q4 24 | $1.3B | $2.3B | ||
| Q3 24 | $93.0M | $1.7B | ||
| Q2 24 | $1.5B | $1.9B |
总债务EDWDC
| Q1 26 | — | $4.7B | ||
| Q4 25 | $25.8B | $4.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $4.7B | ||
| Q1 25 | — | $7.3B | ||
| Q4 24 | $24.7B | $7.4B | ||
| Q3 24 | — | $7.4B | ||
| Q2 24 | — | $7.4B |
股东权益EDWDC
| Q1 26 | — | $7.1B | ||
| Q4 25 | $24.2B | $5.9B | ||
| Q3 25 | $24.2B | — | ||
| Q2 25 | $23.8B | $5.3B | ||
| Q1 25 | $23.8B | $5.2B | ||
| Q4 24 | $22.0B | $12.1B | ||
| Q3 24 | $21.9B | $11.6B | ||
| Q2 24 | $21.6B | $10.8B |
总资产EDWDC
| Q1 26 | — | $15.6B | ||
| Q4 25 | $74.6B | $14.4B | ||
| Q3 25 | $71.8B | — | ||
| Q2 25 | $71.5B | $14.0B | ||
| Q1 25 | $70.7B | $16.4B | ||
| Q4 24 | $70.6B | $25.5B | ||
| Q3 24 | $68.6B | $24.8B | ||
| Q2 24 | $67.9B | $24.2B |
负债/权益比EDWDC
| Q1 26 | — | 0.65× | ||
| Q4 25 | 1.07× | 0.80× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.89× | ||
| Q1 25 | — | 1.42× | ||
| Q4 24 | 1.13× | 0.61× | ||
| Q3 24 | — | 0.64× | ||
| Q2 24 | — | 0.69× |
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 | $1.5B | — |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 4.97× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流EDWDC
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $672.0M | ||
| Q3 25 | $504.0M | — | ||
| Q2 25 | $2.0B | $746.0M | ||
| Q1 25 | $837.0M | $508.0M | ||
| Q4 24 | $1.3B | $403.0M | ||
| Q3 24 | $392.0M | $34.0M | ||
| Q2 24 | $1.3B | $366.0M |
自由现金流EDWDC
| Q1 26 | — | — | ||
| Q4 25 | — | $599.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $675.0M | ||
| Q1 25 | — | $379.0M | ||
| Q4 24 | — | $287.0M | ||
| Q3 24 | — | $-62.0M | ||
| Q2 24 | — | $250.0M |
自由现金流率EDWDC
| Q1 26 | — | — | ||
| Q4 25 | — | 21.3% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -58.5% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | — | 6.7% | ||
| Q3 24 | — | -1.5% | ||
| Q2 24 | — | 6.6% |
资本支出强度EDWDC
| Q1 26 | — | — | ||
| Q4 25 | — | 2.6% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -6.2% | ||
| Q1 25 | — | 5.6% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | — | 2.3% | ||
| Q2 24 | — | 3.1% |
现金转化率EDWDC
| Q1 26 | — | — | ||
| Q4 25 | 4.97× | 0.57× | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 8.04× | 2.65× | ||
| Q1 25 | 1.06× | 0.98× | ||
| Q4 24 | 4.23× | 0.68× | ||
| Q3 24 | 0.67× | 0.07× | ||
| Q2 24 | 6.63× | 9.38× |
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
ED
| Electricity | $2.9B | 73% |
| Oil And Gas Purchased | $923.0M | 23% |
| Steam Plant | $189.0M | 5% |
| Con Edison Transmission | $1.0M | 0% |
WDC
| Cloud | $2.7B | 89% |
| Client Devices | $176.0M | 6% |
| Consumer | $168.0M | 6% |
