vs
Evercore Inc.（EVR）与Fabrinet（FN）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Fabrinet的1.1倍（$1.3B vs $1.1B），Evercore Inc.净利率更高（15.7% vs 9.9%，领先5.8%），Fabrinet同比增速更快（35.9% vs 32.4%），Evercore Inc.自由现金流更多（$798.6M vs $-5.3M），过去两年Evercore Inc.的营收复合增速更高（48.9% vs 24.4%）
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。
Fabrinet（股票代码FN）为标普中型股400指数成分股。该指数由标普道琼斯指数公司维护，覆盖400家以美企为主的中等市值企业，若成分企业存在多类流通股，指数的成分股总量有时会超过400只。
EVR vs FN — 直观对比
营收规模更大
EVR
是对方的1.1倍
$1.1B
营收增速更快
FN
高出3.5%
32.4%
净利率更高
EVR
高出5.8%
9.9%
自由现金流更多
EVR
多$804.0M
$-5.3M
两年增速更快
EVR
近两年复合增速
24.4%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.1B |
| 净利润 | $204.0M | $112.6M |
| 毛利率 | — | 12.2% |
| 营业利润率 | 24.2% | 10.1% |
| 净利率 | 15.7% | 9.9% |
| 营收同比 | 32.4% | 35.9% |
| 净利润同比 | 45.2% | 30.0% |
| 每股收益（稀释后） | $4.80 | $3.11 |
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EVRFN
| Q4 25 | $1.3B | $1.1B | ||
| Q3 25 | $1.0B | $978.1M | ||
| Q2 25 | $838.0M | $909.7M | ||
| Q1 25 | $699.0M | $871.8M | ||
| Q4 24 | $979.5M | $833.6M | ||
| Q3 24 | $738.4M | $804.2M | ||
| Q2 24 | $693.4M | $753.3M | ||
| Q1 24 | $585.0M | $731.5M |
净利润EVRFN
| Q4 25 | $204.0M | $112.6M | ||
| Q3 25 | $144.6M | $95.9M | ||
| Q2 25 | $97.2M | $87.2M | ||
| Q1 25 | $146.2M | $81.3M | ||
| Q4 24 | $140.4M | $86.6M | ||
| Q3 24 | $78.4M | $77.4M | ||
| Q2 24 | $73.8M | $81.1M | ||
| Q1 24 | $85.7M | $80.9M |
毛利率EVRFN
| Q4 25 | — | 12.2% | ||
| Q3 25 | — | 11.9% | ||
| Q2 25 | — | 12.2% | ||
| Q1 25 | — | 11.7% | ||
| Q4 24 | — | 12.1% | ||
| Q3 24 | — | 12.3% | ||
| Q2 24 | — | 12.3% | ||
| Q1 24 | — | 12.4% |
营业利润率EVRFN
| Q4 25 | 24.2% | 10.1% | ||
| Q3 25 | 20.8% | 9.6% | ||
| Q2 25 | 18.0% | 9.8% | ||
| Q1 25 | 16.0% | 9.0% | ||
| Q4 24 | 21.8% | 9.5% | ||
| Q3 24 | 16.7% | 9.6% | ||
| Q2 24 | 15.9% | 9.7% | ||
| Q1 24 | 14.8% | 9.7% |
净利率EVRFN
| Q4 25 | 15.7% | 9.9% | ||
| Q3 25 | 13.8% | 9.8% | ||
| Q2 25 | 11.6% | 9.6% | ||
| Q1 25 | 20.9% | 9.3% | ||
| Q4 24 | 14.3% | 10.4% | ||
| Q3 24 | 10.6% | 9.6% | ||
| Q2 24 | 10.6% | 10.8% | ||
| Q1 24 | 14.6% | 11.1% |
每股收益（稀释后）EVRFN
| Q4 25 | $4.80 | $3.11 | ||
| Q3 25 | $3.41 | $2.66 | ||
| Q2 25 | $2.36 | $2.41 | ||
| Q1 25 | $3.48 | $2.25 | ||
| Q4 24 | $3.32 | $2.38 | ||
| Q3 24 | $1.86 | $2.13 | ||
| Q2 24 | $1.81 | $2.22 | ||
| Q1 24 | $2.09 | $2.21 |
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 | $960.8M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $2.2B |
| 总资产 | $5.4B | $3.3B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资EVRFN
| Q4 25 | $3.0B | $960.8M | ||
| Q3 25 | $2.4B | $968.8M | ||
| Q2 25 | $1.7B | $934.2M | ||
| Q1 25 | $1.4B | $950.7M | ||
| Q4 24 | $2.4B | $934.6M | ||
| Q3 24 | $1.8B | $908.9M | ||
| Q2 24 | $1.7B | $858.6M | ||
| Q1 24 | $1.4B | $794.0M |
股东权益EVRFN
| Q4 25 | $2.0B | $2.2B | ||
| Q3 25 | $1.8B | $2.1B | ||
| Q2 25 | $1.7B | $2.0B | ||
| Q1 25 | $1.5B | $1.9B | ||
| Q4 24 | $1.7B | $1.8B | ||
| Q3 24 | $1.6B | $1.8B | ||
| Q2 24 | $1.5B | $1.7B | ||
| Q1 24 | $1.4B | $1.7B |
总资产EVRFN
| Q4 25 | $5.4B | $3.3B | ||
| Q3 25 | $4.4B | $3.0B | ||
| Q2 25 | $3.7B | $2.8B | ||
| Q1 25 | $3.3B | $2.6B | ||
| Q4 24 | $4.2B | $2.5B | ||
| Q3 24 | $3.6B | $2.4B | ||
| Q2 24 | $3.3B | $2.3B | ||
| Q1 24 | $3.0B | $2.2B |
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 | $46.3M |
| 自由现金流经营现金流 - 资本支出 | $798.6M | $-5.3M |
| 自由现金流率自由现金流/营收 | 61.6% | -0.5% |
| 资本支出强度资本支出/营收 | 0.7% | 4.6% |
| 现金转化率经营现金流/净利润 | 3.96× | 0.41× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $102.3M |
8季度趋势，按日历期对齐
经营现金流EVRFN
| Q4 25 | $807.5M | $46.3M | ||
| Q3 25 | $560.9M | $102.6M | ||
| Q2 25 | $437.7M | $55.1M | ||
| Q1 25 | $-549.7M | $74.2M | ||
| Q4 24 | $686.4M | $115.9M | ||
| Q3 24 | $234.5M | $83.2M | ||
| Q2 24 | $348.5M | $83.1M | ||
| Q1 24 | $-281.2M | $100.9M |
自由现金流EVRFN
| Q4 25 | $798.6M | $-5.3M | ||
| Q3 25 | $541.5M | $57.3M | ||
| Q2 25 | $411.7M | $4.7M | ||
| Q1 25 | $-569.3M | $45.7M | ||
| Q4 24 | $673.1M | $94.0M | ||
| Q3 24 | $226.6M | $62.9M | ||
| Q2 24 | $340.7M | $70.4M | ||
| Q1 24 | $-282.3M | $87.3M |
自由现金流率EVRFN
| Q4 25 | 61.6% | -0.5% | ||
| Q3 25 | 51.8% | 5.9% | ||
| Q2 25 | 49.1% | 0.5% | ||
| Q1 25 | -81.4% | 5.2% | ||
| Q4 24 | 68.7% | 11.3% | ||
| Q3 24 | 30.7% | 7.8% | ||
| Q2 24 | 49.1% | 9.3% | ||
| Q1 24 | -48.3% | 11.9% |
资本支出强度EVRFN
| Q4 25 | 0.7% | 4.6% | ||
| Q3 25 | 1.9% | 4.6% | ||
| Q2 25 | 3.1% | 5.5% | ||
| Q1 25 | 2.8% | 3.3% | ||
| Q4 24 | 1.4% | 2.6% | ||
| Q3 24 | 1.1% | 2.5% | ||
| Q2 24 | 1.1% | 1.7% | ||
| Q1 24 | 0.2% | 1.9% |
现金转化率EVRFN
| Q4 25 | 3.96× | 0.41× | ||
| Q3 25 | 3.88× | 1.07× | ||
| Q2 25 | 4.50× | 0.63× | ||
| Q1 25 | -3.76× | 0.91× | ||
| Q4 24 | 4.89× | 1.34× | ||
| Q3 24 | 2.99× | 1.07× | ||
| Q2 24 | 4.72× | 1.02× | ||
| Q1 24 | -3.28× | 1.25× |
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% |
FN
| Optical Communications | $832.6M | 73% |
| Non Optical Communications | $300.3M | 27% |
