vs
Evercore Inc.（EVR）与雷诺士国际（LII）财务数据对比。点击上方公司名可切换其他公司
Evercore Inc.的季度营收约是雷诺士国际的1.1倍（$1.3B vs $1.2B），Evercore Inc.净利率更高（15.7% vs 13.6%，领先2.2%），Evercore Inc.同比增速更快（32.4% vs -11.2%），Evercore Inc.自由现金流更多（$798.6M vs $376.7M），过去两年Evercore Inc.的营收复合增速更高（48.9% vs 6.8%）
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。
雷诺士国际是美国知名的暖通空调（HVAC）及制冷领域气候控制产品供应商，总部位于得克萨斯州理查森。公司在墨西哥萨尔蒂约、美国爱荷华州马歇尔敦、南卡罗来纳州奥兰治堡设有核心生产基地，1904年收购公司的诺里斯家族后裔约翰·W·诺里斯三世持有其9.8%的股份。
EVR vs LII — 直观对比
营收规模更大
EVR
是对方的1.1倍
$1.2B
营收增速更快
EVR
高出43.6%
-11.2%
净利率更高
EVR
高出2.2%
13.6%
自由现金流更多
EVR
多$421.9M
$376.7M
两年增速更快
EVR
近两年复合增速
6.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.2B |
| 净利润 | $204.0M | $162.1M |
| 毛利率 | — | 34.7% |
| 营业利润率 | 24.2% | 18.6% |
| 净利率 | 15.7% | 13.6% |
| 营收同比 | 32.4% | -11.2% |
| 净利润同比 | 45.2% | -18.0% |
| 每股收益（稀释后） | $4.80 | $4.62 |
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EVRLII
| Q4 25 | $1.3B | $1.2B | ||
| Q3 25 | $1.0B | $1.4B | ||
| Q2 25 | $838.0M | $1.5B | ||
| Q1 25 | $699.0M | $1.1B | ||
| Q4 24 | $979.5M | $1.3B | ||
| Q3 24 | $738.4M | $1.5B | ||
| Q2 24 | $693.4M | $1.5B | ||
| Q1 24 | $585.0M | $1.0B |
净利润EVRLII
| Q4 25 | $204.0M | $162.1M | ||
| Q3 25 | $144.6M | $245.8M | ||
| Q2 25 | $97.2M | $277.6M | ||
| Q1 25 | $146.2M | $120.3M | ||
| Q4 24 | $140.4M | $197.7M | ||
| Q3 24 | $78.4M | $239.0M | ||
| Q2 24 | $73.8M | $245.9M | ||
| Q1 24 | $85.7M | $124.3M |
毛利率EVRLII
| Q4 25 | — | 34.7% | ||
| Q3 25 | — | 32.8% | ||
| Q2 25 | — | 34.8% | ||
| Q1 25 | — | 30.6% | ||
| Q4 24 | — | 33.9% | ||
| Q3 24 | — | 32.6% | ||
| Q2 24 | — | 33.6% | ||
| Q1 24 | — | 32.5% |
营业利润率EVRLII
| Q4 25 | 24.2% | 18.6% | ||
| Q3 25 | 20.8% | 21.7% | ||
| Q2 25 | 18.0% | 23.6% | ||
| Q1 25 | 16.0% | 14.5% | ||
| Q4 24 | 21.8% | 18.2% | ||
| Q3 24 | 16.7% | 20.2% | ||
| Q2 24 | 15.9% | 22.1% | ||
| Q1 24 | 14.8% | 15.9% |
净利率EVRLII
| Q4 25 | 15.7% | 13.6% | ||
| Q3 25 | 13.8% | 17.2% | ||
| Q2 25 | 11.6% | 18.5% | ||
| Q1 25 | 20.9% | 11.2% | ||
| Q4 24 | 14.3% | 14.7% | ||
| Q3 24 | 10.6% | 16.0% | ||
| Q2 24 | 10.6% | 16.9% | ||
| Q1 24 | 14.6% | 11.9% |
每股收益（稀释后）EVRLII
| Q4 25 | $4.80 | $4.62 | ||
| Q3 25 | $3.41 | $6.98 | ||
| Q2 25 | $2.36 | $7.82 | ||
| Q1 25 | $3.48 | $3.37 | ||
| Q4 24 | $3.32 | $5.52 | ||
| Q3 24 | $1.86 | $6.68 | ||
| Q2 24 | $1.81 | $6.87 | ||
| Q1 24 | $2.09 | $3.47 |
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 | $34.7M |
| 总债务越低越好 | — | $1.1B |
| 股东权益账面价值 | $2.0B | $1.2B |
| 总资产 | $5.4B | $4.1B |
| 负债/权益比越低杠杆越低 | — | 0.98× |
8季度趋势，按日历期对齐
现金及短期投资EVRLII
| Q4 25 | $3.0B | $34.7M | ||
| Q3 25 | $2.4B | $59.2M | ||
| Q2 25 | $1.7B | $55.1M | ||
| Q1 25 | $1.4B | $222.9M | ||
| Q4 24 | $2.4B | $422.3M | ||
| Q3 24 | $1.8B | $255.7M | ||
| Q2 24 | $1.7B | $57.8M | ||
| Q1 24 | $1.4B | $57.6M |
总债务EVRLII
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $838.2M | ||
| Q2 25 | — | $835.7M | ||
| Q1 25 | — | $834.2M | ||
| Q4 24 | — | $833.1M | ||
| Q3 24 | — | $827.6M | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | — | $1.2B |
股东权益EVRLII
| Q4 25 | $2.0B | $1.2B | ||
| Q3 25 | $1.8B | $1.1B | ||
| Q2 25 | $1.7B | $900.5M | ||
| Q1 25 | $1.5B | $852.5M | ||
| Q4 24 | $1.7B | $850.2M | ||
| Q3 24 | $1.6B | $754.0M | ||
| Q2 24 | $1.5B | $577.4M | ||
| Q1 24 | $1.4B | $368.8M |
总资产EVRLII
| Q4 25 | $5.4B | $4.1B | ||
| Q3 25 | $4.4B | $3.5B | ||
| Q2 25 | $3.7B | $3.7B | ||
| Q1 25 | $3.3B | $3.5B | ||
| Q4 24 | $4.2B | $3.5B | ||
| Q3 24 | $3.6B | $3.3B | ||
| Q2 24 | $3.3B | $3.2B | ||
| Q1 24 | $3.0B | $3.0B |
负债/权益比EVRLII
| Q4 25 | — | 0.98× | ||
| Q3 25 | — | 0.78× | ||
| Q2 25 | — | 0.93× | ||
| Q1 25 | — | 0.98× | ||
| Q4 24 | — | 0.98× | ||
| Q3 24 | — | 1.10× | ||
| Q2 24 | — | 1.95× | ||
| Q1 24 | — | 3.13× |
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 | $405.9M |
| 自由现金流经营现金流 - 资本支出 | $798.6M | $376.7M |
| 自由现金流率自由现金流/营收 | 61.6% | 31.5% |
| 资本支出强度资本支出/营收 | 0.7% | 2.4% |
| 现金转化率经营现金流/净利润 | 3.96× | 2.50× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $638.8M |
8季度趋势，按日历期对齐
经营现金流EVRLII
| Q4 25 | $807.5M | $405.9M | ||
| Q3 25 | $560.9M | $300.7M | ||
| Q2 25 | $437.7M | $86.8M | ||
| Q1 25 | $-549.7M | $-35.8M | ||
| Q4 24 | $686.4M | $332.4M | ||
| Q3 24 | $234.5M | $452.1M | ||
| Q2 24 | $348.5M | $184.0M | ||
| Q1 24 | $-281.2M | $-22.8M |
自由现金流EVRLII
| Q4 25 | $798.6M | $376.7M | ||
| Q3 25 | $541.5M | $265.1M | ||
| Q2 25 | $411.7M | $58.3M | ||
| Q1 25 | $-569.3M | $-61.3M | ||
| Q4 24 | $673.1M | $272.2M | ||
| Q3 24 | $226.6M | $410.9M | ||
| Q2 24 | $340.7M | $151.3M | ||
| Q1 24 | $-282.3M | $-52.3M |
自由现金流率EVRLII
| Q4 25 | 61.6% | 31.5% | ||
| Q3 25 | 51.8% | 18.6% | ||
| Q2 25 | 49.1% | 3.9% | ||
| Q1 25 | -81.4% | -5.7% | ||
| Q4 24 | 68.7% | 20.2% | ||
| Q3 24 | 30.7% | 27.4% | ||
| Q2 24 | 49.1% | 10.4% | ||
| Q1 24 | -48.3% | -5.0% |
资本支出强度EVRLII
| Q4 25 | 0.7% | 2.4% | ||
| Q3 25 | 1.9% | 2.5% | ||
| Q2 25 | 3.1% | 1.9% | ||
| Q1 25 | 2.8% | 2.4% | ||
| Q4 24 | 1.4% | 4.5% | ||
| Q3 24 | 1.1% | 2.8% | ||
| Q2 24 | 1.1% | 2.3% | ||
| Q1 24 | 0.2% | 2.8% |
现金转化率EVRLII
| Q4 25 | 3.96× | 2.50× | ||
| Q3 25 | 3.88× | 1.22× | ||
| Q2 25 | 4.50× | 0.31× | ||
| Q1 25 | -3.76× | -0.30× | ||
| Q4 24 | 4.89× | 1.68× | ||
| Q3 24 | 2.99× | 1.89× | ||
| Q2 24 | 4.72× | 0.75× | ||
| Q1 24 | -3.28× | -0.18× |
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% |
LII
| Residential Heating And Cooling | $699.8M | 59% |
| Commercial Heating And Cooling | $495.2M | 41% |
