vs
FactSet（FDS）与Bristow Group Inc.（VTOL）财务数据对比。点击上方公司名可切换其他公司
FactSet的季度营收约是Bristow Group Inc.的1.6倍（$607.6M vs $377.3M），FactSet净利率更高（25.1% vs 4.9%，领先20.2%），FactSet同比增速更快（6.9% vs 6.7%），FactSet自由现金流更多（$90.4M vs $47.8M），过去两年Bristow Group Inc.的营收复合增速更高（5.8% vs 5.5%）
FactSet是总部位于美国康涅狄格州诺沃克的金融数据与软件企业，为客户提供一体化数据及软件解决方案。2024财年，公司年度订阅价值与专业服务营收合计22亿美元，当前总市值约170亿美元。
布里斯托集团旗下的布里斯托直升机有限公司是英国民用直升机运营企业，最初扎根于苏格兰阿伯丁机场，目前集团总部设在美国得克萨斯州休斯顿。2020年，布里斯托集团与美国大型商用直升机运营企业Era直升机完成合并，合并后企业沿用布里斯托品牌名称运营。
FDS vs VTOL — 直观对比
营收规模更大
FDS
是对方的1.6倍
$377.3M
营收增速更快
FDS
高出0.1%
6.7%
净利率更高
FDS
高出20.2%
4.9%
自由现金流更多
FDS
多$42.7M
$47.8M
两年增速更快
VTOL
近两年复合增速
5.5%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $607.6M | $377.3M |
| 净利润 | $152.6M | $18.4M |
| 毛利率 | 52.6% | — |
| 营业利润率 | 31.6% | 8.5% |
| 净利率 | 25.1% | 4.9% |
| 营收同比 | 6.9% | 6.7% |
| 净利润同比 | 1.7% | -42.1% |
| 每股收益（稀释后） | $4.06 | $0.61 |
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FDSVTOL
| Q4 25 | $607.6M | $377.3M | ||
| Q3 25 | $596.9M | $386.3M | ||
| Q2 25 | $585.5M | $376.4M | ||
| Q1 25 | $570.7M | $350.5M | ||
| Q4 24 | $568.7M | $353.5M | ||
| Q3 24 | $562.2M | $365.1M | ||
| Q2 24 | $552.7M | $359.7M | ||
| Q1 24 | $545.9M | $337.1M |
净利润FDSVTOL
| Q4 25 | $152.6M | $18.4M | ||
| Q3 25 | $153.6M | $51.5M | ||
| Q2 25 | $148.5M | $31.7M | ||
| Q1 25 | $144.9M | $27.4M | ||
| Q4 24 | $150.0M | $31.8M | ||
| Q3 24 | $89.5M | $28.2M | ||
| Q2 24 | $158.1M | $28.2M | ||
| Q1 24 | $140.9M | $6.6M |
毛利率FDSVTOL
| Q4 25 | 52.6% | — | ||
| Q3 25 | 51.6% | — | ||
| Q2 25 | 52.1% | — | ||
| Q1 25 | 52.8% | — | ||
| Q4 24 | 54.5% | — | ||
| Q3 24 | 54.1% | — | ||
| Q2 24 | 55.3% | — | ||
| Q1 24 | 53.3% | — |
营业利润率FDSVTOL
| Q4 25 | 31.6% | 8.5% | ||
| Q3 25 | 29.7% | 13.1% | ||
| Q2 25 | 33.2% | 11.3% | ||
| Q1 25 | 32.5% | 9.6% | ||
| Q4 24 | 33.6% | 9.0% | ||
| Q3 24 | 22.7% | 9.1% | ||
| Q2 24 | 36.6% | 12.4% | ||
| Q1 24 | 33.3% | 6.8% |
净利率FDSVTOL
| Q4 25 | 25.1% | 4.9% | ||
| Q3 25 | 25.7% | 13.3% | ||
| Q2 25 | 25.4% | 8.4% | ||
| Q1 25 | 25.4% | 7.8% | ||
| Q4 24 | 26.4% | 9.0% | ||
| Q3 24 | 15.9% | 7.7% | ||
| Q2 24 | 28.6% | 7.8% | ||
| Q1 24 | 25.8% | 2.0% |
每股收益（稀释后）FDSVTOL
| Q4 25 | $4.06 | $0.61 | ||
| Q3 25 | $4.03 | $1.72 | ||
| Q2 25 | $3.87 | $1.07 | ||
| Q1 25 | $3.76 | $0.92 | ||
| Q4 24 | $3.89 | $1.07 | ||
| Q3 24 | $2.33 | $0.95 | ||
| Q2 24 | $4.09 | $0.96 | ||
| Q1 24 | $3.65 | $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 | $292.7M | $286.2M |
| 总债务越低越好 | $1.4B | $671.5M |
| 股东权益账面价值 | $2.2B | $1.1B |
| 总资产 | $4.2B | $2.3B |
| 负债/权益比越低杠杆越低 | 0.63× | 0.63× |
8季度趋势，按日历期对齐
现金及短期投资FDSVTOL
| Q4 25 | $292.7M | $286.2M | ||
| Q3 25 | $355.1M | $245.5M | ||
| Q2 25 | $364.0M | $251.8M | ||
| Q1 25 | $287.0M | $191.1M | ||
| Q4 24 | $358.8M | $247.5M | ||
| Q3 24 | $492.6M | $200.3M | ||
| Q2 24 | $522.0M | $178.6M | ||
| Q1 24 | $450.2M | $140.6M |
总债务FDSVTOL
| Q4 25 | $1.4B | $671.5M | ||
| Q3 25 | $1.4B | $675.0M | ||
| Q2 25 | $1.4B | $705.2M | ||
| Q1 25 | $1.5B | $701.9M | ||
| Q4 24 | $1.4B | $689.8M | ||
| Q3 24 | $1.4B | $629.1M | ||
| Q2 24 | $1.4B | $594.2M | ||
| Q1 24 | $1.5B | $544.1M |
股东权益FDSVTOL
| Q4 25 | $2.2B | $1.1B | ||
| Q3 25 | $2.2B | $1.0B | ||
| Q2 25 | $2.2B | $984.4M | ||
| Q1 25 | $2.1B | $931.7M | ||
| Q4 24 | $2.0B | $891.7M | ||
| Q3 24 | $1.9B | $899.2M | ||
| Q2 24 | $1.9B | $849.1M | ||
| Q1 24 | $1.8B | $820.7M |
总资产FDSVTOL
| Q4 25 | $4.2B | $2.3B | ||
| Q3 25 | $4.3B | $2.3B | ||
| Q2 25 | $4.3B | $2.3B | ||
| Q1 25 | $4.2B | $2.2B | ||
| Q4 24 | $4.0B | $2.1B | ||
| Q3 24 | $4.1B | $2.1B | ||
| Q2 24 | $4.0B | $2.0B | ||
| Q1 24 | $4.0B | $1.9B |
负债/权益比FDSVTOL
| Q4 25 | 0.63× | 0.63× | ||
| Q3 25 | 0.63× | 0.65× | ||
| Q2 25 | 0.66× | 0.72× | ||
| Q1 25 | 0.72× | 0.75× | ||
| Q4 24 | 0.68× | 0.77× | ||
| Q3 24 | 0.71× | 0.70× | ||
| Q2 24 | 0.76× | 0.70× | ||
| Q1 24 | 0.83× | 0.66× |
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 | $121.3M | $76.9M |
| 自由现金流经营现金流 - 资本支出 | $90.4M | $47.8M |
| 自由现金流率自由现金流/营收 | 14.9% | 12.7% |
| 资本支出强度资本支出/营收 | 5.1% | 7.7% |
| 现金转化率经营现金流/净利润 | 0.79× | 4.17× |
| 过去12个月自由现金流最近4个季度 | $647.4M | $56.4M |
8季度趋势，按日历期对齐
经营现金流FDSVTOL
| Q4 25 | $121.3M | $76.9M | ||
| Q3 25 | $212.1M | $23.1M | ||
| Q2 25 | $253.8M | $99.0M | ||
| Q1 25 | $174.0M | $-603.0K | ||
| Q4 24 | $86.4M | $51.1M | ||
| Q3 24 | $163.2M | $66.0M | ||
| Q2 24 | $238.2M | $33.7M | ||
| Q1 24 | $143.8M | $26.7M |
自由现金流FDSVTOL
| Q4 25 | $90.4M | $47.8M | ||
| Q3 25 | $178.1M | $-6.2M | ||
| Q2 25 | $228.6M | $67.4M | ||
| Q1 25 | $150.2M | $-52.7M | ||
| Q4 24 | $60.5M | $-32.4M | ||
| Q3 24 | $137.2M | $9.0M | ||
| Q2 24 | $216.9M | $-16.7M | ||
| Q1 24 | $121.9M | $-37.9M |
自由现金流率FDSVTOL
| Q4 25 | 14.9% | 12.7% | ||
| Q3 25 | 29.8% | -1.6% | ||
| Q2 25 | 39.0% | 17.9% | ||
| Q1 25 | 26.3% | -15.0% | ||
| Q4 24 | 10.6% | -9.2% | ||
| Q3 24 | 24.4% | 2.5% | ||
| Q2 24 | 39.2% | -4.6% | ||
| Q1 24 | 22.3% | -11.2% |
资本支出强度FDSVTOL
| Q4 25 | 5.1% | 7.7% | ||
| Q3 25 | 5.7% | 7.6% | ||
| Q2 25 | 4.3% | 8.4% | ||
| Q1 25 | 4.2% | 14.9% | ||
| Q4 24 | 4.5% | 23.6% | ||
| Q3 24 | 4.6% | 15.6% | ||
| Q2 24 | 3.9% | 14.0% | ||
| Q1 24 | 4.0% | 19.2% |
现金转化率FDSVTOL
| Q4 25 | 0.79× | 4.17× | ||
| Q3 25 | 1.38× | 0.45× | ||
| Q2 25 | 1.71× | 3.12× | ||
| Q1 25 | 1.20× | -0.02× | ||
| Q4 24 | 0.58× | 1.61× | ||
| Q3 24 | 1.82× | 2.34× | ||
| Q2 24 | 1.51× | 1.20× | ||
| Q1 24 | 1.02× | 4.04× |
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
FDS
| Americas Segment | $399.7M | 66% |
| EMEA Segment | $149.1M | 25% |
| Asia Pacific Segment | $62.2M | 10% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
