vs
伊顿公司（ETN）与福克斯集团（FOXA）财务数据对比。点击上方公司名可切换其他公司
伊顿公司的季度营收约是福克斯集团的1.4倍（$7.1B vs $5.2B），伊顿公司净利率更高（16.0% vs 4.8%，领先11.3%），伊顿公司同比增速更快（13.1% vs 2.0%），伊顿公司自由现金流更多（$1.6B vs $-791.0M），过去两年福克斯集团的营收复合增速更高（22.6% vs 9.0%）
伊顿公司是一家总部位于爱尔兰的跨国电力管理企业，核心行政中心设在美国俄亥俄州比奇伍德，全球员工规模超过8.5万名，旗下产品销往全球175个以上国家和地区的客户市场。
福克斯集团是美国跨国大众传媒企业，总部位于纽约曼哈顿中城美洲大道1211号，在加州伯班克也设有办公点。公司以威廉·福克斯命名，在特拉华州注册，2019年3月19日从21世纪福克斯分拆而来，承接后者的电视广播、新闻及体育业务，由拉克兰·默多克通过家族信托持有36%投票权实现控股。
ETN vs FOXA — 直观对比
营收规模更大
ETN
是对方的1.4倍
$5.2B
营收增速更快
ETN
高出11.0%
2.0%
净利率更高
ETN
高出11.3%
4.8%
自由现金流更多
ETN
多$2.4B
$-791.0M
两年增速更快
FOXA
近两年复合增速
9.0%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $7.1B | $5.2B |
| 净利润 | $1.1B | $247.0M |
| 毛利率 | 36.8% | — |
| 营业利润率 | 18.3% | 6.2% |
| 净利率 | 16.0% | 4.8% |
| 营收同比 | 13.1% | 2.0% |
| 净利润同比 | 16.5% | -36.3% |
| 每股收益（稀释后） | $2.90 | $0.52 |
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ETNFOXA
| Q4 25 | $7.1B | $5.2B | ||
| Q3 25 | $7.0B | $3.7B | ||
| Q2 25 | $7.0B | $3.3B | ||
| Q1 25 | $6.4B | $4.4B | ||
| Q4 24 | $6.2B | $5.1B | ||
| Q3 24 | $6.3B | $3.6B | ||
| Q2 24 | $6.3B | $3.1B | ||
| Q1 24 | $5.9B | $3.4B |
净利润ETNFOXA
| Q4 25 | $1.1B | $247.0M | ||
| Q3 25 | $1.0B | $609.0M | ||
| Q2 25 | $982.0M | $719.0M | ||
| Q1 25 | $964.0M | $354.0M | ||
| Q4 24 | $971.0M | $388.0M | ||
| Q3 24 | $1.0B | $832.0M | ||
| Q2 24 | $993.0M | $320.0M | ||
| Q1 24 | $821.0M | $704.0M |
毛利率ETNFOXA
| Q4 25 | 36.8% | — | ||
| Q3 25 | 38.3% | — | ||
| Q2 25 | 37.0% | — | ||
| Q1 25 | 38.4% | — | ||
| Q4 24 | 38.9% | — | ||
| Q3 24 | 38.6% | — | ||
| Q2 24 | 38.0% | — | ||
| Q1 24 | 37.3% | — |
营业利润率ETNFOXA
| Q4 25 | 18.3% | 6.2% | ||
| Q3 25 | 18.2% | 21.4% | ||
| Q2 25 | 16.9% | 29.2% | ||
| Q1 25 | 18.5% | 10.8% | ||
| Q4 24 | 18.7% | 10.1% | ||
| Q3 24 | 19.0% | 31.2% | ||
| Q2 24 | 18.8% | 14.6% | ||
| Q1 24 | 16.8% | 27.9% |
净利率ETNFOXA
| Q4 25 | 16.0% | 4.8% | ||
| Q3 25 | 14.5% | 16.3% | ||
| Q2 25 | 14.0% | 21.9% | ||
| Q1 25 | 15.1% | 8.1% | ||
| Q4 24 | 15.6% | 7.6% | ||
| Q3 24 | 15.9% | 23.3% | ||
| Q2 24 | 15.6% | 10.3% | ||
| Q1 24 | 13.8% | 20.4% |
每股收益（稀释后）ETNFOXA
| Q4 25 | $2.90 | $0.52 | ||
| Q3 25 | $2.59 | $1.32 | ||
| Q2 25 | $2.51 | $1.57 | ||
| Q1 25 | $2.45 | $0.75 | ||
| Q4 24 | $2.45 | $0.81 | ||
| Q3 24 | $2.53 | $1.78 | ||
| Q2 24 | $2.48 | $0.68 | ||
| Q1 24 | $2.04 | $1.40 |
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 | $803.0M | — |
| 总债务越低越好 | $8.8B | — |
| 股东权益账面价值 | $19.4B | $10.9B |
| 总资产 | $41.3B | $21.5B |
| 负债/权益比越低杠杆越低 | 0.45× | — |
8季度趋势，按日历期对齐
现金及短期投资ETNFOXA
| Q4 25 | $803.0M | — | ||
| Q3 25 | $565.0M | — | ||
| Q2 25 | $584.0M | — | ||
| Q1 25 | $1.9B | — | ||
| Q4 24 | $2.1B | — | ||
| Q3 24 | $2.0B | — | ||
| Q2 24 | $2.8B | — | ||
| Q1 24 | $2.4B | — |
总债务ETNFOXA
| Q4 25 | $8.8B | — | ||
| Q3 25 | $8.8B | $6.6B | ||
| Q2 25 | $8.8B | $6.6B | ||
| Q1 25 | $7.6B | $7.2B | ||
| Q4 24 | $8.5B | $7.2B | ||
| Q3 24 | $8.7B | $7.2B | ||
| Q2 24 | $8.6B | $7.2B | ||
| Q1 24 | $8.2B | $7.2B |
股东权益ETNFOXA
| Q4 25 | $19.4B | $10.9B | ||
| Q3 25 | $18.8B | $12.2B | ||
| Q2 25 | $18.6B | $12.0B | ||
| Q1 25 | $18.5B | $11.5B | ||
| Q4 24 | $18.5B | $11.5B | ||
| Q3 24 | $19.1B | $11.3B | ||
| Q2 24 | $19.2B | $10.7B | ||
| Q1 24 | $19.3B | $10.6B |
总资产ETNFOXA
| Q4 25 | $41.3B | $21.5B | ||
| Q3 25 | $40.6B | $22.8B | ||
| Q2 25 | $40.5B | $23.2B | ||
| Q1 25 | $39.2B | $23.4B | ||
| Q4 24 | $38.4B | $23.0B | ||
| Q3 24 | $39.2B | $22.5B | ||
| Q2 24 | $39.4B | $22.0B | ||
| Q1 24 | $38.5B | $21.7B |
负债/权益比ETNFOXA
| Q4 25 | 0.45× | — | ||
| Q3 25 | 0.46× | 0.54× | ||
| Q2 25 | 0.47× | 0.55× | ||
| Q1 25 | 0.41× | 0.62× | ||
| Q4 24 | 0.46× | 0.63× | ||
| Q3 24 | 0.45× | 0.64× | ||
| Q2 24 | 0.45× | 0.67× | ||
| Q1 24 | 0.42× | 0.68× |
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 | $2.0B | $-669.0M |
| 自由现金流经营现金流 - 资本支出 | $1.6B | $-791.0M |
| 自由现金流率自由现金流/营收 | 22.3% | -15.3% |
| 资本支出强度资本支出/营收 | 5.6% | 2.4% |
| 现金转化率经营现金流/净利润 | 1.74× | -2.71× |
| 过去12个月自由现金流最近4个季度 | $3.6B | $2.3B |
8季度趋势，按日历期对齐
经营现金流ETNFOXA
| Q4 25 | $2.0B | $-669.0M | ||
| Q3 25 | $1.4B | $-130.0M | ||
| Q2 25 | $918.0M | $1.5B | ||
| Q1 25 | $238.0M | $2.0B | ||
| Q4 24 | $1.6B | $-362.0M | ||
| Q3 24 | $1.3B | $158.0M | ||
| Q2 24 | $946.0M | $899.0M | ||
| Q1 24 | $475.0M | $1.5B |
自由现金流ETNFOXA
| Q4 25 | $1.6B | $-791.0M | ||
| Q3 25 | $1.2B | $-234.0M | ||
| Q2 25 | $716.0M | $1.4B | ||
| Q1 25 | $91.0M | $1.9B | ||
| Q4 24 | $1.3B | $-436.0M | ||
| Q3 24 | $1.1B | $94.0M | ||
| Q2 24 | $759.0M | $787.0M | ||
| Q1 24 | $292.0M | $1.4B |
自由现金流率ETNFOXA
| Q4 25 | 22.3% | -15.3% | ||
| Q3 25 | 16.8% | -6.3% | ||
| Q2 25 | 10.2% | 42.4% | ||
| Q1 25 | 1.4% | 44.4% | ||
| Q4 24 | 21.5% | -8.6% | ||
| Q3 24 | 17.7% | 2.6% | ||
| Q2 24 | 12.0% | 25.5% | ||
| Q1 24 | 4.9% | 40.4% |
资本支出强度ETNFOXA
| Q4 25 | 5.6% | 2.4% | ||
| Q3 25 | 2.5% | 2.8% | ||
| Q2 25 | 2.9% | 3.6% | ||
| Q1 25 | 2.3% | 1.7% | ||
| Q4 24 | 4.1% | 1.5% | ||
| Q3 24 | 2.9% | 1.8% | ||
| Q2 24 | 2.9% | 3.6% | ||
| Q1 24 | 3.1% | 2.4% |
现金转化率ETNFOXA
| Q4 25 | 1.74× | -2.71× | ||
| Q3 25 | 1.34× | -0.21× | ||
| Q2 25 | 0.93× | 2.10× | ||
| Q1 25 | 0.25× | 5.69× | ||
| Q4 24 | 1.64× | -0.93× | ||
| Q3 24 | 1.30× | 0.19× | ||
| Q2 24 | 0.95× | 2.81× | ||
| Q1 24 | 0.58× | 2.10× |
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
ETN
| Other | $1.8B | 26% |
| Electrical Global Segment | $1.7B | 24% |
| Aerospace Segment | $1.1B | 16% |
| Vehicle Segment | $586.0M | 8% |
| Original Equipment Manufacturers | $438.0M | 6% |
| Aftermarket Distribution And End User | $403.0M | 6% |
| Commercial | $341.0M | 5% |
| Industrialand Other | $269.0M | 4% |
| Passenger And Light Duty | $244.0M | 3% |
| E Mobility Segment | $124.0M | 2% |
FOXA
| Television Segment | $2.9B | 57% |
| Distribution | $1.2B | 22% |
| Other | $621.0M | 12% |
| Advertising | $491.0M | 9% |
