vs
Expand Energy（EXE）与罗克韦尔自动化（ROK）财务数据对比。点击上方公司名可切换其他公司
Expand Energy的季度营收约是罗克韦尔自动化的1.6倍（$3.3B vs $2.1B），Expand Energy净利率更高（16.9% vs 14.5%，领先2.4%），Expand Energy同比增速更快（63.5% vs 11.9%），Expand Energy自由现金流更多（$215.0M vs $170.0M），过去两年Expand Energy的营收复合增速更高（29.6% vs -0.5%）
Expand Energy是按净日产量统计的美国最大独立天然气生产商，总部位于俄克拉荷马城，运营范围覆盖宾夕法尼亚州、西弗吉尼亚州境内马塞勒斯地层的阿巴拉契亚盆地，以及路易斯安那州西北部的海恩斯维尔页岩区块。
罗克韦尔自动化是总部位于美国威斯康星州密尔沃基的工业自动化及数字化转型技术提供商，旗下拥有Allen-Bradley、FactoryTalk软件、LifecycleIQ服务等核心品牌，全球员工约2.7万人，服务覆盖100多个国家和地区的客户。
EXE vs ROK — 直观对比
营收规模更大
EXE
是对方的1.6倍
$2.1B
营收增速更快
EXE
高出51.6%
11.9%
净利率更高
EXE
高出2.4%
14.5%
自由现金流更多
EXE
多$45.0M
$170.0M
两年增速更快
EXE
近两年复合增速
-0.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $2.1B |
| 净利润 | $553.0M | $305.0M |
| 毛利率 | — | 48.3% |
| 营业利润率 | 22.8% | 20.7% |
| 净利率 | 16.9% | 14.5% |
| 营收同比 | 63.5% | 11.9% |
| 净利润同比 | 238.6% | 65.8% |
| 每股收益（稀释后） | $2.33 | $2.69 |
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EXEROK
| Q4 25 | $3.3B | $2.1B | ||
| Q3 25 | $3.0B | $2.3B | ||
| Q2 25 | $3.7B | $2.1B | ||
| Q1 25 | $2.2B | $2.0B | ||
| Q4 24 | $2.0B | $1.9B | ||
| Q3 24 | $648.0M | $2.0B | ||
| Q2 24 | — | $2.1B | ||
| Q1 24 | $1.1B | $2.1B |
净利润EXEROK
| Q4 25 | $553.0M | $305.0M | ||
| Q3 25 | $547.0M | $138.0M | ||
| Q2 25 | $968.0M | $295.0M | ||
| Q1 25 | $-249.0M | $252.0M | ||
| Q4 24 | $-399.0M | $184.0M | ||
| Q3 24 | $-114.0M | $239.1M | ||
| Q2 24 | — | $232.0M | ||
| Q1 24 | $26.0M | $266.2M |
毛利率EXEROK
| Q4 25 | — | 48.3% | ||
| Q3 25 | — | 69.4% | ||
| Q2 25 | — | 40.9% | ||
| Q1 25 | — | 40.5% | ||
| Q4 24 | — | 38.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 38.8% | ||
| Q1 24 | — | 39.2% |
营业利润率EXEROK
| Q4 25 | 22.8% | 20.7% | ||
| Q3 25 | 24.4% | 2.7% | ||
| Q2 25 | 34.4% | 16.0% | ||
| Q1 25 | -12.2% | 14.9% | ||
| Q4 24 | -19.3% | 17.1% | ||
| Q3 24 | -23.9% | 13.5% | ||
| Q2 24 | — | 12.4% | ||
| Q1 24 | 3.0% | 14.6% |
净利率EXEROK
| Q4 25 | 16.9% | 14.5% | ||
| Q3 25 | 18.4% | 6.0% | ||
| Q2 25 | 26.2% | 13.8% | ||
| Q1 25 | -11.3% | 12.6% | ||
| Q4 24 | -19.9% | 9.8% | ||
| Q3 24 | -17.6% | 11.7% | ||
| Q2 24 | — | 11.3% | ||
| Q1 24 | 2.4% | 12.5% |
每股收益（稀释后）EXEROK
| Q4 25 | $2.33 | $2.69 | ||
| Q3 25 | $2.28 | $1.24 | ||
| Q2 25 | $4.02 | $2.60 | ||
| Q1 25 | $-1.06 | $2.22 | ||
| Q4 24 | $-2.15 | $1.61 | ||
| Q3 24 | $-0.85 | $2.09 | ||
| Q2 24 | — | $2.02 | ||
| Q1 24 | $0.18 | $2.31 |
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 | $616.0M | $444.0M |
| 总债务越低越好 | $5.0B | — |
| 股东权益账面价值 | $18.6B | $3.7B |
| 总资产 | $28.3B | $11.2B |
| 负债/权益比越低杠杆越低 | 0.27× | — |
8季度趋势，按日历期对齐
现金及短期投资EXEROK
| Q4 25 | $616.0M | $444.0M | ||
| Q3 25 | $613.0M | $468.0M | ||
| Q2 25 | $731.0M | $495.0M | ||
| Q1 25 | $349.0M | $456.0M | ||
| Q4 24 | $317.0M | $477.0M | ||
| Q3 24 | $1.0B | $471.3M | ||
| Q2 24 | — | $407.0M | ||
| Q1 24 | $1.2B | $470.5M |
总债务EXEROK
| Q4 25 | $5.0B | — | ||
| Q3 25 | $5.0B | $2.6B | ||
| Q2 25 | $5.1B | — | ||
| Q1 25 | $5.2B | — | ||
| Q4 24 | $5.7B | — | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益EXEROK
| Q4 25 | $18.6B | $3.7B | ||
| Q3 25 | $18.1B | $3.7B | ||
| Q2 25 | $17.9B | $3.5B | ||
| Q1 25 | $17.2B | $3.4B | ||
| Q4 24 | $17.6B | $3.4B | ||
| Q3 24 | $10.2B | $3.5B | ||
| Q2 24 | — | $3.3B | ||
| Q1 24 | $10.7B | $3.5B |
总资产EXEROK
| Q4 25 | $28.3B | $11.2B | ||
| Q3 25 | $27.6B | $11.2B | ||
| Q2 25 | $27.8B | $11.2B | ||
| Q1 25 | $27.9B | $11.0B | ||
| Q4 24 | $27.9B | $10.9B | ||
| Q3 24 | $13.4B | $11.2B | ||
| Q2 24 | — | $11.2B | ||
| Q1 24 | $14.0B | $11.4B |
负债/权益比EXEROK
| Q4 25 | 0.27× | — | ||
| Q3 25 | 0.28× | 0.72× | ||
| Q2 25 | 0.29× | — | ||
| Q1 25 | 0.30× | — | ||
| Q4 24 | 0.32× | — | ||
| Q3 24 | — | 0.73× | ||
| Q2 24 | — | — | ||
| Q1 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 | $956.0M | $234.0M |
| 自由现金流经营现金流 - 资本支出 | $215.0M | $170.0M |
| 自由现金流率自由现金流/营收 | 6.6% | 8.1% |
| 资本支出强度资本支出/营收 | 22.6% | 3.0% |
| 现金转化率经营现金流/净利润 | 1.73× | 0.77× |
| 过去12个月自由现金流最近4个季度 | $1.8B | — |
8季度趋势，按日历期对齐
经营现金流EXEROK
| Q4 25 | $956.0M | $234.0M | ||
| Q3 25 | $1.2B | $454.0M | ||
| Q2 25 | $1.3B | $527.0M | ||
| Q1 25 | $1.1B | $199.0M | ||
| Q4 24 | $382.0M | $364.0M | ||
| Q3 24 | $422.0M | $432.3M | ||
| Q2 24 | — | $279.1M | ||
| Q1 24 | $552.0M | $119.8M |
自由现金流EXEROK
| Q4 25 | $215.0M | $170.0M | ||
| Q3 25 | $426.0M | — | ||
| Q2 25 | $665.0M | $489.0M | ||
| Q1 25 | $533.0M | $171.0M | ||
| Q4 24 | $-154.0M | $293.0M | ||
| Q3 24 | $124.0M | — | ||
| Q2 24 | — | $238.4M | ||
| Q1 24 | $131.0M | $68.6M |
自由现金流率EXEROK
| Q4 25 | 6.6% | 8.1% | ||
| Q3 25 | 14.4% | — | ||
| Q2 25 | 18.0% | 22.8% | ||
| Q1 25 | 24.3% | 8.5% | ||
| Q4 24 | -7.7% | 15.6% | ||
| Q3 24 | 19.1% | — | ||
| Q2 24 | — | 11.6% | ||
| Q1 24 | 12.1% | 3.2% |
资本支出强度EXEROK
| Q4 25 | 22.6% | 3.0% | ||
| Q3 25 | 26.1% | — | ||
| Q2 25 | 17.8% | 1.8% | ||
| Q1 25 | 25.6% | 1.4% | ||
| Q4 24 | 26.8% | 3.8% | ||
| Q3 24 | 46.0% | — | ||
| Q2 24 | — | 2.0% | ||
| Q1 24 | 38.9% | 2.4% |
现金转化率EXEROK
| Q4 25 | 1.73× | 0.77× | ||
| Q3 25 | 2.20× | 3.29× | ||
| Q2 25 | 1.37× | 1.79× | ||
| Q1 25 | — | 0.79× | ||
| Q4 24 | — | 1.98× | ||
| Q3 24 | — | 1.81× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | 21.23× | 0.45× |
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
EXE
| Oil And Gas | $2.3B | 70% |
| Natural Gas Marketing Sales | $734.0M | 22% |
| Natural Gas Liquids Sales | $174.0M | 5% |
| Natural Gas Liquids Marketing Sales | $34.0M | 1% |
| Oil Marketing Sales | $31.0M | 1% |
ROK
| Productsand Solutions | $1.9B | 89% |
| Lifecycle Services Segment | $259.0M | 12% |
