vs
Expeditors International（EXPD）与Norfolk Southern（NSC）财务数据对比。点击上方公司名可切换其他公司
Norfolk Southern的季度营收约是Expeditors International的1.0倍（$3.0B vs $2.9B），Norfolk Southern净利率更高（21.7% vs 7.0%，领先14.6%），Norfolk Southern同比增速更快（-1.7% vs -3.3%），Norfolk Southern自由现金流更多（$334.0M vs $270.3M），过去两年Expeditors International的营收复合增速更高（13.8% vs -0.5%）
美国财富500强物流服务企业，总部位于华盛顿州贝尔维尤，依托覆盖六大洲100余个国家超340个网点的全球网络及统一集成的技术系统，为客户提供高度优化的定制化供应链解决方案。
诺福克南方铁路是美国一级货运铁路运营商，总部位于亚特兰大，1982年由诺福克西部铁路与南方铁路合并组建。公司运营线路总长19420英里（约31250公里），覆盖美国东部22个州及华盛顿哥伦比亚特区，同时拥有加拿大太平洋堪萨斯城铁路奥尔巴尼至蒙特利尔线路的通行使用权。
EXPD vs NSC — 直观对比
营收规模更大
NSC
是对方的1.0倍
$2.9B
营收增速更快
NSC
高出1.7%
-3.3%
净利率更高
NSC
高出14.6%
7.0%
自由现金流更多
NSC
多$63.7M
$270.3M
两年增速更快
EXPD
近两年复合增速
-0.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.9B | $3.0B |
| 净利润 | $200.7M | $644.0M |
| 毛利率 | — | — |
| 营业利润率 | 8.8% | 31.5% |
| 净利率 | 7.0% | 21.7% |
| 营收同比 | -3.3% | -1.7% |
| 净利润同比 | -14.9% | -12.1% |
| 每股收益（稀释后） | $1.50 | $2.87 |
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EXPDNSC
| Q4 25 | $2.9B | $3.0B | ||
| Q3 25 | $2.9B | $3.1B | ||
| Q2 25 | $2.7B | $3.1B | ||
| Q1 25 | $2.7B | $3.0B | ||
| Q4 24 | $3.0B | $3.0B | ||
| Q3 24 | $3.0B | $3.1B | ||
| Q2 24 | $2.4B | $3.0B | ||
| Q1 24 | $2.2B | $3.0B |
净利润EXPDNSC
| Q4 25 | $200.7M | $644.0M | ||
| Q3 25 | $222.3M | $711.0M | ||
| Q2 25 | $183.6M | $768.0M | ||
| Q1 25 | $203.8M | $750.0M | ||
| Q4 24 | $235.9M | $733.0M | ||
| Q3 24 | $229.6M | $1.1B | ||
| Q2 24 | $175.5M | $737.0M | ||
| Q1 24 | $169.2M | $53.0M |
营业利润率EXPDNSC
| Q4 25 | 8.8% | 31.5% | ||
| Q3 25 | 10.0% | 35.4% | ||
| Q2 25 | 9.3% | 37.8% | ||
| Q1 25 | 10.0% | 38.3% | ||
| Q4 24 | 10.2% | 37.4% | ||
| Q3 24 | 10.1% | 52.3% | ||
| Q2 24 | 9.2% | 37.2% | ||
| Q1 24 | 9.7% | 7.1% |
净利率EXPDNSC
| Q4 25 | 7.0% | 21.7% | ||
| Q3 25 | 7.7% | 22.9% | ||
| Q2 25 | 6.9% | 24.7% | ||
| Q1 25 | 7.6% | 25.1% | ||
| Q4 24 | 8.0% | 24.2% | ||
| Q3 24 | 7.7% | 36.0% | ||
| Q2 24 | 7.2% | 24.2% | ||
| Q1 24 | 7.7% | 1.8% |
每股收益（稀释后）EXPDNSC
| Q4 25 | $1.50 | $2.87 | ||
| Q3 25 | $1.64 | $3.16 | ||
| Q2 25 | $1.34 | $3.41 | ||
| Q1 25 | $1.47 | $3.31 | ||
| Q4 24 | $1.68 | $3.24 | ||
| Q3 24 | $1.63 | $4.85 | ||
| Q2 24 | $1.24 | $3.25 | ||
| Q1 24 | $1.17 | $0.23 |
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 | $1.3B | $1.5B |
| 总债务越低越好 | — | $16.5B |
| 股东权益账面价值 | $2.4B | $15.5B |
| 总资产 | $4.9B | $45.2B |
| 负债/权益比越低杠杆越低 | — | 1.06× |
8季度趋势，按日历期对齐
现金及短期投资EXPDNSC
| Q4 25 | $1.3B | $1.5B | ||
| Q3 25 | $1.2B | $1.4B | ||
| Q2 25 | $1.2B | $1.3B | ||
| Q1 25 | $1.3B | $1.0B | ||
| Q4 24 | $1.1B | $1.6B | ||
| Q3 24 | $1.3B | $975.0M | ||
| Q2 24 | $1.3B | $659.0M | ||
| Q1 24 | $1.4B | $652.0M |
总债务EXPDNSC
| Q4 25 | — | $16.5B | ||
| Q3 25 | — | $16.5B | ||
| Q2 25 | — | $16.5B | ||
| Q1 25 | — | $16.7B | ||
| Q4 24 | — | $16.7B | ||
| Q3 24 | — | $16.6B | ||
| Q2 24 | — | $16.9B | ||
| Q1 24 | — | $17.2B |
股东权益EXPDNSC
| Q4 25 | $2.4B | $15.5B | ||
| Q3 25 | $2.3B | $15.1B | ||
| Q2 25 | $2.2B | $14.8B | ||
| Q1 25 | $2.3B | $14.5B | ||
| Q4 24 | $2.2B | $14.3B | ||
| Q3 24 | $2.4B | $13.8B | ||
| Q2 24 | $2.2B | $13.0B | ||
| Q1 24 | $2.2B | $12.5B |
总资产EXPDNSC
| Q4 25 | $4.9B | $45.2B | ||
| Q3 25 | $4.8B | $44.6B | ||
| Q2 25 | $4.8B | $44.2B | ||
| Q1 25 | $4.8B | $43.8B | ||
| Q4 24 | $4.8B | $43.7B | ||
| Q3 24 | $5.2B | $43.3B | ||
| Q2 24 | $4.8B | $42.6B | ||
| Q1 24 | $4.5B | $42.1B |
负债/权益比EXPDNSC
| Q4 25 | — | 1.06× | ||
| Q3 25 | — | 1.09× | ||
| Q2 25 | — | 1.11× | ||
| Q1 25 | — | 1.15× | ||
| Q4 24 | — | 1.16× | ||
| Q3 24 | — | 1.21× | ||
| Q2 24 | — | 1.30× | ||
| Q1 24 | — | 1.37× |
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 | $283.3M | $1.1B |
| 自由现金流经营现金流 - 资本支出 | $270.3M | $334.0M |
| 自由现金流率自由现金流/营收 | 9.5% | 11.2% |
| 资本支出强度资本支出/营收 | 0.5% | 24.5% |
| 现金转化率经营现金流/净利润 | 1.41× | 1.65× |
| 过去12个月自由现金流最近4个季度 | $953.4M | $2.2B |
8季度趋势，按日历期对齐
经营现金流EXPDNSC
| Q4 25 | $283.3M | $1.1B | ||
| Q3 25 | $201.4M | $1.3B | ||
| Q2 25 | $179.2M | $1.1B | ||
| Q1 25 | $342.6M | $950.0M | ||
| Q4 24 | $249.7M | $951.0M | ||
| Q3 24 | $90.0M | $1.2B | ||
| Q2 24 | $126.8M | $1.0B | ||
| Q1 24 | $256.9M | $839.0M |
自由现金流EXPDNSC
| Q4 25 | $270.3M | $334.0M | ||
| Q3 25 | $190.3M | $720.0M | ||
| Q2 25 | $163.3M | $602.0M | ||
| Q1 25 | $329.5M | $501.0M | ||
| Q4 24 | $239.7M | $276.0M | ||
| Q3 24 | $77.7M | $645.0M | ||
| Q2 24 | $118.8M | $468.0M | ||
| Q1 24 | $246.7M | $282.0M |
自由现金流率EXPDNSC
| Q4 25 | 9.5% | 11.2% | ||
| Q3 25 | 6.6% | 23.2% | ||
| Q2 25 | 6.2% | 19.4% | ||
| Q1 25 | 12.4% | 16.7% | ||
| Q4 24 | 8.1% | 9.1% | ||
| Q3 24 | 2.6% | 21.1% | ||
| Q2 24 | 4.9% | 15.4% | ||
| Q1 24 | 11.2% | 9.4% |
资本支出强度EXPDNSC
| Q4 25 | 0.5% | 24.5% | ||
| Q3 25 | 0.4% | 17.8% | ||
| Q2 25 | 0.6% | 15.3% | ||
| Q1 25 | 0.5% | 15.0% | ||
| Q4 24 | 0.3% | 22.3% | ||
| Q3 24 | 0.4% | 19.0% | ||
| Q2 24 | 0.3% | 18.7% | ||
| Q1 24 | 0.5% | 18.5% |
现金转化率EXPDNSC
| Q4 25 | 1.41× | 1.65× | ||
| Q3 25 | 0.91× | 1.79× | ||
| Q2 25 | 0.98× | 1.40× | ||
| Q1 25 | 1.68× | 1.27× | ||
| Q4 24 | 1.06× | 1.30× | ||
| Q3 24 | 0.39× | 1.12× | ||
| Q2 24 | 0.72× | 1.41× | ||
| Q1 24 | 1.52× | 15.83× |
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
EXPD
| Customs Brokerage And Other Services | $1.1B | 40% |
| Airfreight Services | $1.1B | 39% |
| Ocean Freight And Ocean Services | $611.4M | 21% |
NSC
| Railway Operating Revenues Market Group Merchandise | $1.9B | 63% |
| Metals And Construction | $404.0M | 14% |
| Railway Operating Revenues Market Group Coal | $347.0M | 12% |
| Automotive | $293.0M | 10% |
