vs
Evercore Inc.（EVR）与Pinnacle West Capital（PNW）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Pinnacle West Capital的1.1倍（$1.3B vs $1.1B），Evercore Inc.净利率更高（15.7% vs 1.6%，领先14.2%），Evercore Inc.同比增速更快（32.4% vs 3.0%），Evercore Inc.自由现金流更多（$798.6M vs $-192.7M），过去两年Evercore Inc.的营收复合增速更高（48.9% vs 8.9%）
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。
Pinnacle West Capital是美国公用事业控股企业，旗下拥有亚利桑那州规模最大的公用事业公司亚利桑那公共服务（APS）。公司于纽约证券交易所上市，是标普500指数成分股，运营受亚利桑那州公司委员会监管。
EVR vs PNW — 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
EVR
高出29.4%
3.0%
净利率更高
EVR
高出14.2%
1.6%
自由现金流更多
EVR
多$991.3M
$-192.7M
两年增速更快
EVR
近两年复合增速
8.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.1B |
| 净利润 | $204.0M | $17.6M |
| 毛利率 | — | — |
| 营业利润率 | 24.2% | 10.7% |
| 净利率 | 15.7% | 1.6% |
| 营收同比 | 32.4% | 3.0% |
| 净利润同比 | 45.2% | 798.0% |
| 每股收益（稀释后） | $4.80 | $0.12 |
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EVRPNW
| Q4 25 | $1.3B | $1.1B | ||
| Q3 25 | $1.0B | $1.8B | ||
| Q2 25 | $838.0M | $1.4B | ||
| Q1 25 | $699.0M | $1.0B | ||
| Q4 24 | $979.5M | $1.1B | ||
| Q3 24 | $738.4M | $1.8B | ||
| Q2 24 | $693.4M | $1.3B | ||
| Q1 24 | $585.0M | $951.7M |
净利润EVRPNW
| Q4 25 | $204.0M | $17.6M | ||
| Q3 25 | $144.6M | $417.5M | ||
| Q2 25 | $97.2M | $196.9M | ||
| Q1 25 | $146.2M | $-338.0K | ||
| Q4 24 | $140.4M | $-2.5M | ||
| Q3 24 | $78.4M | $399.3M | ||
| Q2 24 | $73.8M | $208.1M | ||
| Q1 24 | $85.7M | $21.2M |
营业利润率EVRPNW
| Q4 25 | 24.2% | 10.7% | ||
| Q3 25 | 20.8% | 32.0% | ||
| Q2 25 | 18.0% | 22.6% | ||
| Q1 25 | 16.0% | 5.5% | ||
| Q4 24 | 21.8% | 7.7% | ||
| Q3 24 | 16.7% | 30.9% | ||
| Q2 24 | 15.9% | 24.0% | ||
| Q1 24 | 14.8% | 7.0% |
净利率EVRPNW
| Q4 25 | 15.7% | 1.6% | ||
| Q3 25 | 13.8% | 22.9% | ||
| Q2 25 | 11.6% | 14.5% | ||
| Q1 25 | 20.9% | -0.0% | ||
| Q4 24 | 14.3% | -0.2% | ||
| Q3 24 | 10.6% | 22.6% | ||
| Q2 24 | 10.6% | 15.9% | ||
| Q1 24 | 14.6% | 2.2% |
每股收益（稀释后）EVRPNW
| Q4 25 | $4.80 | $0.12 | ||
| Q3 25 | $3.41 | $3.39 | ||
| Q2 25 | $2.36 | $1.58 | ||
| Q1 25 | $3.48 | $-0.04 | ||
| Q4 24 | $3.32 | $-0.04 | ||
| Q3 24 | $1.86 | $3.37 | ||
| Q2 24 | $1.81 | $1.76 | ||
| Q1 24 | $2.09 | $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 | $3.0B | $6.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $7.0B |
| 总资产 | $5.4B | $30.0B |
| 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EVRPNW
| Q4 25 | $3.0B | $6.6M | ||
| Q3 25 | $2.4B | $30.9M | ||
| Q2 25 | $1.7B | $18.8M | ||
| Q1 25 | $1.4B | $10.0M | ||
| Q4 24 | $2.4B | $3.8M | ||
| Q3 24 | $1.8B | $49.2M | ||
| Q2 24 | $1.7B | $4.0M | ||
| Q1 24 | $1.4B | $9.6M |
股东权益EVRPNW
| Q4 25 | $2.0B | $7.0B | ||
| Q3 25 | $1.8B | $7.2B | ||
| Q2 25 | $1.7B | $6.7B | ||
| Q1 25 | $1.5B | $6.7B | ||
| Q4 24 | $1.7B | $6.8B | ||
| Q3 24 | $1.6B | $6.6B | ||
| Q2 24 | $1.5B | $6.2B | ||
| Q1 24 | $1.4B | $6.2B |
总资产EVRPNW
| Q4 25 | $5.4B | $30.0B | ||
| Q3 25 | $4.4B | $29.9B | ||
| Q2 25 | $3.7B | $29.2B | ||
| Q1 25 | $3.3B | $27.2B | ||
| Q4 24 | $4.2B | $26.1B | ||
| Q3 24 | $3.6B | $26.3B | ||
| Q2 24 | $3.3B | $25.7B | ||
| Q1 24 | $3.0B | $24.8B |
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 | $476.8M |
| 自由现金流经营现金流 - 资本支出 | $798.6M | $-192.7M |
| 自由现金流率自由现金流/营收 | 61.6% | -17.1% |
| 资本支出强度资本支出/营收 | 0.7% | 59.3% |
| 现金转化率经营现金流/净利润 | 3.96× | 27.09× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $-819.5M |
8季度趋势，按日历期对齐
经营现金流EVRPNW
| Q4 25 | $807.5M | $476.8M | ||
| Q3 25 | $560.9M | $665.0M | ||
| Q2 25 | $437.7M | $261.4M | ||
| Q1 25 | $-549.7M | $401.9M | ||
| Q4 24 | $686.4M | $439.5M | ||
| Q3 24 | $234.5M | $633.2M | ||
| Q2 24 | $348.5M | $189.8M | ||
| Q1 24 | $-281.2M | $347.4M |
自由现金流EVRPNW
| Q4 25 | $798.6M | $-192.7M | ||
| Q3 25 | $541.5M | $42.0M | ||
| Q2 25 | $411.7M | $-448.1M | ||
| Q1 25 | $-569.3M | $-220.7M | ||
| Q4 24 | $673.1M | $-92.1M | ||
| Q3 24 | $226.6M | $-32.7M | ||
| Q2 24 | $340.7M | $-344.2M | ||
| Q1 24 | $-282.3M | $-170.4M |
自由现金流率EVRPNW
| Q4 25 | 61.6% | -17.1% | ||
| Q3 25 | 51.8% | 2.3% | ||
| Q2 25 | 49.1% | -33.0% | ||
| Q1 25 | -81.4% | -21.4% | ||
| Q4 24 | 68.7% | -8.4% | ||
| Q3 24 | 30.7% | -1.8% | ||
| Q2 24 | 49.1% | -26.3% | ||
| Q1 24 | -48.3% | -17.9% |
资本支出强度EVRPNW
| Q4 25 | 0.7% | 59.3% | ||
| Q3 25 | 1.9% | 34.2% | ||
| Q2 25 | 3.1% | 52.2% | ||
| Q1 25 | 2.8% | 60.3% | ||
| Q4 24 | 1.4% | 48.5% | ||
| Q3 24 | 1.1% | 37.6% | ||
| Q2 24 | 1.1% | 40.8% | ||
| Q1 24 | 0.2% | 54.4% |
现金转化率EVRPNW
| Q4 25 | 3.96× | 27.09× | ||
| Q3 25 | 3.88× | 1.59× | ||
| Q2 25 | 4.50× | 1.33× | ||
| Q1 25 | -3.76× | — | ||
| Q4 24 | 4.89× | — | ||
| Q3 24 | 2.99× | 1.59× | ||
| Q2 24 | 4.72× | 0.91× | ||
| Q1 24 | -3.28× | 16.41× |
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% |
PNW
| Electricand Transmission Service | $1.1B | 100% |
| Other Services | $4.4M | 0% |
