vs
Evercore Inc.（EVR）与Primo Brands Corp（PRMB）财务数据对比。点击上方公司名可切换其他公司
Primo Brands Corp的季度营收约是Evercore Inc.的1.2倍（$1.6B vs $1.4B），Evercore Inc.净利率更高（23.0% vs 1.7%，领先21.3%），Evercore Inc.同比增速更快（100.3% vs 0.8%），过去两年Evercore Inc.的营收复合增速更高（42.2% vs 19.7%）
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。
Primo Brands Corp是一家美加合资饮用水企业，主营多规格桶装水、饮水机、自助补水设备及净水家电，总部位于美国佛罗里达州坦帕市，服务覆盖美国、加拿大、欧洲及以色列的住宅与商业客户。
EVR vs PRMB — 直观对比
营收规模更大
PRMB
是对方的1.2倍
$1.4B
营收增速更快
EVR
高出99.5%
0.8%
净利率更高
EVR
高出21.3%
1.7%
两年增速更快
EVR
近两年复合增速
19.7%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.6B |
| 净利润 | $322.7M | $27.3M |
| 毛利率 | — | 28.6% |
| 营业利润率 | — | 8.5% |
| 净利率 | 23.0% | 1.7% |
| 营收同比 | 100.3% | 0.8% |
| 净利润同比 | 106.1% | -4.9% |
| 每股收益（稀释后） | $7.20 | $0.07 |
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EVRPRMB
| Q1 26 | $1.4B | $1.6B | ||
| Q4 25 | $1.3B | $1.6B | ||
| Q3 25 | $1.0B | $1.8B | ||
| Q2 25 | $838.0M | $1.7B | ||
| Q1 25 | $699.0M | $1.6B | ||
| Q4 24 | $979.5M | — | ||
| Q3 24 | $738.4M | $0 | ||
| Q2 24 | $693.4M | $1.3B |
净利润EVRPRMB
| Q1 26 | $322.7M | $27.3M | ||
| Q4 25 | $204.0M | $-13.0M | ||
| Q3 25 | $144.6M | $16.8M | ||
| Q2 25 | $97.2M | $27.6M | ||
| Q1 25 | $146.2M | $28.7M | ||
| Q4 24 | $140.4M | — | ||
| Q3 24 | $78.4M | $-2.0K | ||
| Q2 24 | $73.8M | $54.5M |
毛利率EVRPRMB
| Q1 26 | — | 28.6% | ||
| Q4 25 | — | 27.7% | ||
| Q3 25 | — | 29.9% | ||
| Q2 25 | — | 31.3% | ||
| Q1 25 | — | 32.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 32.7% |
营业利润率EVRPRMB
| Q1 26 | — | 8.5% | ||
| Q4 25 | 24.2% | 1.2% | ||
| Q3 25 | 20.8% | 8.3% | ||
| Q2 25 | 18.0% | 6.5% | ||
| Q1 25 | 16.0% | 9.5% | ||
| Q4 24 | 21.8% | — | ||
| Q3 24 | 16.7% | — | ||
| Q2 24 | 15.9% | 12.1% |
净利率EVRPRMB
| Q1 26 | 23.0% | 1.7% | ||
| Q4 25 | 15.7% | -0.8% | ||
| Q3 25 | 13.8% | 1.0% | ||
| Q2 25 | 11.6% | 1.6% | ||
| Q1 25 | 20.9% | 1.8% | ||
| Q4 24 | 14.3% | — | ||
| Q3 24 | 10.6% | — | ||
| Q2 24 | 10.6% | 4.1% |
每股收益（稀释后）EVRPRMB
| Q1 26 | $7.20 | $0.07 | ||
| Q4 25 | $4.80 | $-0.03 | ||
| Q3 25 | $3.41 | $0.04 | ||
| Q2 25 | $2.36 | $0.07 | ||
| Q1 25 | $3.48 | $0.08 | ||
| Q4 24 | $3.32 | — | ||
| Q3 24 | $1.86 | $-20.00 | ||
| Q2 24 | $1.81 | $0.25 |
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 | — | — |
| 总债务越低越好 | — | $5.2B |
| 股东权益账面价值 | — | $3.0B |
| 总资产 | — | $10.6B |
| 负债/权益比越低杠杆越低 | — | 1.74× |
8季度趋势，按日历期对齐
现金及短期投资EVRPRMB
| Q1 26 | — | — | ||
| Q4 25 | $3.0B | $376.7M | ||
| Q3 25 | $2.4B | — | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $1.8B | — | ||
| Q2 24 | $1.7B | — |
总债务EVRPRMB
| Q1 26 | — | $5.2B | ||
| Q4 25 | — | $5.2B | ||
| Q3 25 | — | $5.1B | ||
| Q2 25 | — | $5.1B | ||
| Q1 25 | — | $5.0B | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益EVRPRMB
| Q1 26 | — | $3.0B | ||
| Q4 25 | $2.0B | $3.0B | ||
| Q3 25 | $1.8B | $3.2B | ||
| Q2 25 | $1.7B | $3.2B | ||
| Q1 25 | $1.5B | $3.3B | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.6B | $-2.0K | ||
| Q2 24 | $1.5B | $-296.8M |
总资产EVRPRMB
| Q1 26 | — | $10.6B | ||
| Q4 25 | $5.4B | $10.6B | ||
| Q3 25 | $4.4B | $11.0B | ||
| Q2 25 | $3.7B | $11.0B | ||
| Q1 25 | $3.3B | $11.0B | ||
| Q4 24 | $4.2B | — | ||
| Q3 24 | $3.6B | $0 | ||
| Q2 24 | $3.3B | — |
负债/权益比EVRPRMB
| Q1 26 | — | 1.74× | ||
| Q4 25 | — | 1.72× | ||
| Q3 25 | — | 1.61× | ||
| Q2 25 | — | 1.57× | ||
| Q1 25 | — | 1.51× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | — | $103.8M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | 2.9% |
| 现金转化率经营现金流/净利润 | — | 3.80× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流EVRPRMB
| Q1 26 | — | $103.8M | ||
| Q4 25 | $807.5M | $203.1M | ||
| Q3 25 | $560.9M | $283.4M | ||
| Q2 25 | $437.7M | $155.0M | ||
| Q1 25 | $-549.7M | $38.8M | ||
| Q4 24 | $686.4M | — | ||
| Q3 24 | $234.5M | $0 | ||
| Q2 24 | $348.5M | $102.5M |
自由现金流EVRPRMB
| Q1 26 | — | — | ||
| Q4 25 | $798.6M | $57.3M | ||
| Q3 25 | $541.5M | $167.7M | ||
| Q2 25 | $411.7M | $101.1M | ||
| Q1 25 | $-569.3M | $-23.2M | ||
| Q4 24 | $673.1M | — | ||
| Q3 24 | $226.6M | — | ||
| Q2 24 | $340.7M | $61.4M |
自由现金流率EVRPRMB
| Q1 26 | — | — | ||
| Q4 25 | 61.6% | 3.7% | ||
| Q3 25 | 51.8% | 9.5% | ||
| Q2 25 | 49.1% | 5.8% | ||
| Q1 25 | -81.4% | -1.4% | ||
| Q4 24 | 68.7% | — | ||
| Q3 24 | 30.7% | — | ||
| Q2 24 | 49.1% | 4.7% |
资本支出强度EVRPRMB
| Q1 26 | — | 2.9% | ||
| Q4 25 | 0.7% | 9.4% | ||
| Q3 25 | 1.9% | 6.6% | ||
| Q2 25 | 3.1% | 3.1% | ||
| Q1 25 | 2.8% | 3.8% | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.1% | 3.1% |
现金转化率EVRPRMB
| Q1 26 | — | 3.80× | ||
| Q4 25 | 3.96× | — | ||
| Q3 25 | 3.88× | 16.87× | ||
| Q2 25 | 4.50× | 5.62× | ||
| Q1 25 | -3.76× | 1.35× | ||
| Q4 24 | 4.89× | — | ||
| Q3 24 | 2.99× | — | ||
| Q2 24 | 4.72× | 1.88× |
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) | $1.2B | 89% |
| Commissions and Related Revenue | $62.7M | 4% |
| Underwriting Fees | $55.1M | 4% |
| Asset Management and Administration Fees (2) | $23.7M | 2% |
| Other Revenue, net | $15.4M | 1% |
PRMB
| Regional spring water | $801.2M | 49% |
| Purified water | $511.2M | 31% |
| Other | $208.2M | 13% |
| Premium water | $105.5M | 6% |
