vs
Evercore Inc.（EVR）与Fortune Brands Innovations, Inc.（FBIN）财务数据对比。点击上方公司名可切换其他公司
Evercore Inc.的季度营收约是Fortune Brands Innovations, Inc.的1.2倍（$1.3B vs $1.1B），Evercore Inc.净利率更高（15.7% vs 7.1%，领先8.6%），Evercore Inc.同比增速更快（32.4% vs -2.4%），Evercore Inc.自由现金流更多（$798.6M vs $183.7M），过去两年Evercore Inc.的营收复合增速更高（48.9% vs -1.5%）
Evercore Inc.（前称Evercore Partners）是1995年由罗杰·奥尔特曼、大卫·奥芬森德、奥斯汀·博伊特纳联合创立的全球独立投资银行咨询机构。成立至今，公司已为总规模超4.7万亿美元的并购、重组交易提供专业咨询服务，在全球投行业务领域拥有较高声誉。
Fortune Brands Innovations是美国家居及安防产品生产商，总部位于伊利诺伊州迪尔菲尔德，位列财富500强及标普400指数。旗下拥有摩恩、House of Rohl、玛斯特锁等知名品牌，业务覆盖厨卫、户外用品、安防、橱柜制造等领域，2021年底全球员工约2.8万人。
EVR vs FBIN — 直观对比
营收规模更大
EVR
是对方的1.2倍
$1.1B
营收增速更快
EVR
高出34.8%
-2.4%
净利率更高
EVR
高出8.6%
7.1%
自由现金流更多
EVR
多$614.9M
$183.7M
两年增速更快
EVR
近两年复合增速
-1.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.1B |
| 净利润 | $204.0M | $76.3M |
| 毛利率 | — | 43.8% |
| 营业利润率 | 24.2% | 11.3% |
| 净利率 | 15.7% | 7.1% |
| 营收同比 | 32.4% | -2.4% |
| 净利润同比 | 45.2% | -27.3% |
| 每股收益（稀释后） | $4.80 | $0.63 |
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EVRFBIN
| Q4 25 | $1.3B | $1.1B | ||
| Q3 25 | $1.0B | $1.1B | ||
| Q2 25 | $838.0M | $1.2B | ||
| Q1 25 | $699.0M | $1.0B | ||
| Q4 24 | $979.5M | $1.1B | ||
| Q3 24 | $738.4M | $1.2B | ||
| Q2 24 | $693.4M | $1.2B | ||
| Q1 24 | $585.0M | $1.1B |
净利润EVRFBIN
| Q4 25 | $204.0M | $76.3M | ||
| Q3 25 | $144.6M | $70.8M | ||
| Q2 25 | $97.2M | $100.3M | ||
| Q1 25 | $146.2M | $51.4M | ||
| Q4 24 | $140.4M | $105.0M | ||
| Q3 24 | $78.4M | $136.6M | ||
| Q2 24 | $73.8M | $133.9M | ||
| Q1 24 | $85.7M | $96.4M |
毛利率EVRFBIN
| Q4 25 | — | 43.8% | ||
| Q3 25 | — | 45.2% | ||
| Q2 25 | — | 45.1% | ||
| Q1 25 | — | 44.0% | ||
| Q4 24 | — | 46.0% | ||
| Q3 24 | — | 45.9% | ||
| Q2 24 | — | 43.6% | ||
| Q1 24 | — | 43.9% |
营业利润率EVRFBIN
| Q4 25 | 24.2% | 11.3% | ||
| Q3 25 | 20.8% | 11.0% | ||
| Q2 25 | 18.0% | 14.3% | ||
| Q1 25 | 16.0% | 9.4% | ||
| Q4 24 | 21.8% | 16.1% | ||
| Q3 24 | 16.7% | 17.8% | ||
| Q2 24 | 15.9% | 16.1% | ||
| Q1 24 | 14.8% | 14.0% |
净利率EVRFBIN
| Q4 25 | 15.7% | 7.1% | ||
| Q3 25 | 13.8% | 6.2% | ||
| Q2 25 | 11.6% | 8.3% | ||
| Q1 25 | 20.9% | 5.0% | ||
| Q4 24 | 14.3% | 9.5% | ||
| Q3 24 | 10.6% | 11.8% | ||
| Q2 24 | 10.6% | 10.8% | ||
| Q1 24 | 14.6% | 8.7% |
每股收益（稀释后）EVRFBIN
| Q4 25 | $4.80 | $0.63 | ||
| Q3 25 | $3.41 | $0.59 | ||
| Q2 25 | $2.36 | $0.83 | ||
| Q1 25 | $3.48 | $0.42 | ||
| Q4 24 | $3.32 | $0.84 | ||
| Q3 24 | $1.86 | $1.09 | ||
| Q2 24 | $1.81 | $1.06 | ||
| Q1 24 | $2.09 | $0.76 |
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 | $3.0B | $264.0M |
| 总债务越低越好 | — | $2.5B |
| 股东权益账面价值 | $2.0B | $2.4B |
| 总资产 | $5.4B | $6.5B |
| 负债/权益比越低杠杆越低 | — | 1.07× |
8季度趋势，按日历期对齐
现金及短期投资EVRFBIN
| Q4 25 | $3.0B | $264.0M | ||
| Q3 25 | $2.4B | $223.9M | ||
| Q2 25 | $1.7B | $234.7M | ||
| Q1 25 | $1.4B | $340.0M | ||
| Q4 24 | $2.4B | $381.1M | ||
| Q3 24 | $1.8B | $344.8M | ||
| Q2 24 | $1.7B | $352.6M | ||
| Q1 24 | $1.4B | $359.7M |
总债务EVRFBIN
| Q4 25 | — | $2.5B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.2B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | — | $2.7B |
股东权益EVRFBIN
| Q4 25 | $2.0B | $2.4B | ||
| Q3 25 | $1.8B | $2.4B | ||
| Q2 25 | $1.7B | $2.3B | ||
| Q1 25 | $1.5B | $2.3B | ||
| Q4 24 | $1.7B | $2.4B | ||
| Q3 24 | $1.6B | $2.4B | ||
| Q2 24 | $1.5B | $2.3B | ||
| Q1 24 | $1.4B | $2.3B |
总资产EVRFBIN
| Q4 25 | $5.4B | $6.5B | ||
| Q3 25 | $4.4B | $6.5B | ||
| Q2 25 | $3.7B | $6.6B | ||
| Q1 25 | $3.3B | $6.6B | ||
| Q4 24 | $4.2B | $6.6B | ||
| Q3 24 | $3.6B | $6.6B | ||
| Q2 24 | $3.3B | $6.7B | ||
| Q1 24 | $3.0B | $6.8B |
负债/权益比EVRFBIN
| Q4 25 | — | 1.07× | ||
| Q3 25 | — | 0.91× | ||
| Q2 25 | — | 0.93× | ||
| Q1 25 | — | 1.16× | ||
| Q4 24 | — | 1.10× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.15× | ||
| Q1 24 | — | 1.17× |
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 | $807.5M | $208.2M |
| 自由现金流经营现金流 - 资本支出 | $798.6M | $183.7M |
| 自由现金流率自由现金流/营收 | 61.6% | 17.0% |
| 资本支出强度资本支出/营收 | 0.7% | 2.3% |
| 现金转化率经营现金流/净利润 | 3.96× | 2.73× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $366.8M |
8季度趋势，按日历期对齐
经营现金流EVRFBIN
| Q4 25 | $807.5M | $208.2M | ||
| Q3 25 | $560.9M | $204.4M | ||
| Q2 25 | $437.7M | $149.4M | ||
| Q1 25 | $-549.7M | $-83.4M | ||
| Q4 24 | $686.4M | $272.3M | ||
| Q3 24 | $234.5M | $205.3M | ||
| Q2 24 | $348.5M | $261.5M | ||
| Q1 24 | $-281.2M | $-71.3M |
自由现金流EVRFBIN
| Q4 25 | $798.6M | $183.7M | ||
| Q3 25 | $541.5M | $177.0M | ||
| Q2 25 | $411.7M | $118.7M | ||
| Q1 25 | $-569.3M | $-112.6M | ||
| Q4 24 | $673.1M | $212.1M | ||
| Q3 24 | $226.6M | $175.6M | ||
| Q2 24 | $340.7M | $222.7M | ||
| Q1 24 | $-282.3M | $-135.9M |
自由现金流率EVRFBIN
| Q4 25 | 61.6% | 17.0% | ||
| Q3 25 | 51.8% | 15.4% | ||
| Q2 25 | 49.1% | 9.9% | ||
| Q1 25 | -81.4% | -10.9% | ||
| Q4 24 | 68.7% | 19.2% | ||
| Q3 24 | 30.7% | 15.2% | ||
| Q2 24 | 49.1% | 18.0% | ||
| Q1 24 | -48.3% | -12.2% |
资本支出强度EVRFBIN
| Q4 25 | 0.7% | 2.3% | ||
| Q3 25 | 1.9% | 2.4% | ||
| Q2 25 | 3.1% | 2.6% | ||
| Q1 25 | 2.8% | 2.8% | ||
| Q4 24 | 1.4% | 5.5% | ||
| Q3 24 | 1.1% | 2.6% | ||
| Q2 24 | 1.1% | 3.1% | ||
| Q1 24 | 0.2% | 5.8% |
现金转化率EVRFBIN
| Q4 25 | 3.96× | 2.73× | ||
| Q3 25 | 3.88× | 2.89× | ||
| Q2 25 | 4.50× | 1.49× | ||
| Q1 25 | -3.76× | -1.62× | ||
| Q4 24 | 4.89× | 2.59× | ||
| Q3 24 | 2.99× | 1.50× | ||
| Q2 24 | 4.72× | 1.95× | ||
| Q1 24 | -3.28× | -0.74× |
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
EVR
| Advisory Fees | $1.1B | 87% |
| Commissions And Related Revenue | $66.5M | 5% |
| Underwriting Fees | $49.5M | 4% |
| Other | $29.6M | 2% |
| Investment Management | $23.2M | 2% |
FBIN
| Wholesale Retail Trade | $526.7M | 49% |
| Home Center Retailer | $257.1M | 24% |
| Security Segment | $165.8M | 15% |
| Other Retailer | $118.2M | 11% |
