vs
伟创力（FLEX）与Leidos（LDOS）财务数据对比。点击上方公司名可切换其他公司
伟创力的季度营收约是Leidos的1.7倍（$7.1B vs $4.2B），Leidos净利率更高（7.8% vs 3.4%，领先4.4%），伟创力同比增速更快（7.7% vs -3.5%），Leidos自由现金流更多（$452.0M vs $272.0M），过去两年伟创力的营收复合增速更高（25.2% vs 3.1%）
伟创力（Flex Ltd.）是一家拥有新加坡与美国背景的跨国制造企业，按营收计算为全球第三大电子制造服务（EMS）及原始设计制造商（ODM），仅次于和硕。其美国总部位于得克萨斯州奥斯汀，在30多个国家设有生产基地，员工总数约17.2万人。
Leidos Holdings, Inc.是总部位于美国弗吉尼亚州雷斯顿的企业，业务覆盖国防、航空、信息技术、生物医学研究领域，提供科研、工程、系统集成及技术服务。其前身为科学应用国际公司（SAIC），2016年8月与洛克希德·马丁旗下IT业务板块合并，成为国防行业规模最大的IT服务提供商。
FLEX vs LDOS — 直观对比
营收规模更大
FLEX
是对方的1.7倍
$4.2B
营收增速更快
FLEX
高出11.2%
-3.5%
净利率更高
LDOS
高出4.4%
3.4%
自由现金流更多
LDOS
多$180.0M
$272.0M
两年增速更快
FLEX
近两年复合增速
3.1%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $7.1B | $4.2B |
| 净利润 | $239.0M | $327.0M |
| 毛利率 | 9.6% | 17.4% |
| 营业利润率 | 5.5% | 11.3% |
| 净利率 | 3.4% | 7.8% |
| 营收同比 | 7.7% | -3.5% |
| 净利润同比 | -9.1% | 15.1% |
| 每股收益（稀释后） | $0.64 | $2.54 |
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FLEXLDOS
| Q1 26 | — | $4.2B | ||
| Q4 25 | $7.1B | $4.4B | ||
| Q3 25 | $6.8B | $4.2B | ||
| Q2 25 | $6.6B | $4.2B | ||
| Q1 25 | $6.4B | $4.3B | ||
| Q4 24 | $6.6B | — | ||
| Q3 24 | $6.5B | $4.2B | ||
| Q2 24 | $6.3B | $4.1B |
净利润FLEXLDOS
| Q1 26 | — | $327.0M | ||
| Q4 25 | $239.0M | $367.0M | ||
| Q3 25 | $199.0M | $391.0M | ||
| Q2 25 | $192.0M | $363.0M | ||
| Q1 25 | $222.0M | $284.0M | ||
| Q4 24 | $263.0M | — | ||
| Q3 24 | $214.0M | $364.0M | ||
| Q2 24 | $139.0M | $322.0M |
毛利率FLEXLDOS
| Q1 26 | — | 17.4% | ||
| Q4 25 | 9.6% | 18.0% | ||
| Q3 25 | 9.0% | 18.0% | ||
| Q2 25 | 8.7% | 17.5% | ||
| Q1 25 | 8.8% | 15.6% | ||
| Q4 24 | 9.1% | — | ||
| Q3 24 | 8.1% | 17.8% | ||
| Q2 24 | 7.5% | 16.6% |
营业利润率FLEXLDOS
| Q1 26 | — | 11.3% | ||
| Q4 25 | 5.5% | 12.0% | ||
| Q3 25 | 4.4% | 13.5% | ||
| Q2 25 | 4.7% | 12.5% | ||
| Q1 25 | 4.8% | 9.7% | ||
| Q4 24 | 5.1% | — | ||
| Q3 24 | 4.5% | 12.4% | ||
| Q2 24 | 3.7% | 11.6% |
净利率FLEXLDOS
| Q1 26 | — | 7.8% | ||
| Q4 25 | 3.4% | 8.2% | ||
| Q3 25 | 2.9% | 9.2% | ||
| Q2 25 | 2.9% | 8.6% | ||
| Q1 25 | 3.5% | 6.5% | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 3.3% | 8.7% | ||
| Q2 24 | 2.2% | 7.8% |
每股收益（稀释后）FLEXLDOS
| Q1 26 | — | $2.54 | ||
| Q4 25 | $0.64 | $2.82 | ||
| Q3 25 | $0.52 | $3.01 | ||
| Q2 25 | $0.50 | $2.77 | ||
| Q1 25 | $0.56 | $2.10 | ||
| Q4 24 | $0.67 | — | ||
| Q3 24 | $0.54 | $2.68 | ||
| Q2 24 | $0.34 | $2.37 |
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 | $3.1B | $1.1B |
| 总债务越低越好 | $4.4B | $4.6B |
| 股东权益账面价值 | $5.1B | $4.9B |
| 总资产 | $20.8B | $13.5B |
| 负债/权益比越低杠杆越低 | 0.87× | 0.94× |
8季度趋势，按日历期对齐
现金及短期投资FLEXLDOS
| Q1 26 | — | $1.1B | ||
| Q4 25 | $3.1B | $974.0M | ||
| Q3 25 | $2.2B | $930.0M | ||
| Q2 25 | $2.2B | $842.0M | ||
| Q1 25 | $2.3B | $943.0M | ||
| Q4 24 | $2.3B | — | ||
| Q3 24 | $2.6B | $1.2B | ||
| Q2 24 | $2.2B | $823.0M |
总债务FLEXLDOS
| Q1 26 | — | $4.6B | ||
| Q4 25 | $4.4B | $4.6B | ||
| Q3 25 | $3.7B | $5.0B | ||
| Q2 25 | $3.7B | $5.0B | ||
| Q1 25 | $3.7B | $4.1B | ||
| Q4 24 | $3.7B | — | ||
| Q3 24 | $3.7B | $4.1B | ||
| Q2 24 | $3.2B | $4.1B |
股东权益FLEXLDOS
| Q1 26 | — | $4.9B | ||
| Q4 25 | $5.1B | $4.9B | ||
| Q3 25 | $5.0B | $4.7B | ||
| Q2 25 | $5.1B | $4.3B | ||
| Q1 25 | $5.0B | $4.4B | ||
| Q4 24 | $5.0B | — | ||
| Q3 24 | $5.0B | $4.6B | ||
| Q2 24 | $5.0B | $4.5B |
总资产FLEXLDOS
| Q1 26 | — | $13.5B | ||
| Q4 25 | $20.8B | $13.5B | ||
| Q3 25 | $19.5B | $13.5B | ||
| Q2 25 | $19.1B | $13.2B | ||
| Q1 25 | $18.4B | $13.1B | ||
| Q4 24 | $18.3B | — | ||
| Q3 24 | $18.6B | $13.3B | ||
| Q2 24 | $17.7B | $12.9B |
负债/权益比FLEXLDOS
| Q1 26 | — | 0.94× | ||
| Q4 25 | 0.87× | 0.94× | ||
| Q3 25 | 0.73× | 1.07× | ||
| Q2 25 | 0.72× | 1.18× | ||
| Q1 25 | 0.74× | 0.92× | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 0.74× | 0.88× | ||
| Q2 24 | 0.64× | 0.92× |
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 | $420.0M | $495.0M |
| 自由现金流经营现金流 - 资本支出 | $272.0M | $452.0M |
| 自由现金流率自由现金流/营收 | 3.9% | 10.8% |
| 资本支出强度资本支出/营收 | 2.1% | 1.0% |
| 现金转化率经营现金流/净利润 | 1.76× | 1.51× |
| 过去12个月自由现金流最近4个季度 | $1.2B | — |
8季度趋势，按日历期对齐
经营现金流FLEXLDOS
| Q1 26 | — | $495.0M | ||
| Q4 25 | $420.0M | — | ||
| Q3 25 | $453.0M | $711.0M | ||
| Q2 25 | $399.0M | $58.0M | ||
| Q1 25 | $433.0M | $299.0M | ||
| Q4 24 | $413.0M | — | ||
| Q3 24 | $319.0M | $656.0M | ||
| Q2 24 | $340.0M | $374.0M |
自由现金流FLEXLDOS
| Q1 26 | — | $452.0M | ||
| Q4 25 | $272.0M | — | ||
| Q3 25 | $303.0M | $680.0M | ||
| Q2 25 | $266.0M | $36.0M | ||
| Q1 25 | $321.0M | $213.0M | ||
| Q4 24 | $301.0M | — | ||
| Q3 24 | $216.0M | $633.0M | ||
| Q2 24 | $229.0M | $351.0M |
自由现金流率FLEXLDOS
| Q1 26 | — | 10.8% | ||
| Q4 25 | 3.9% | — | ||
| Q3 25 | 4.5% | 16.1% | ||
| Q2 25 | 4.0% | 0.9% | ||
| Q1 25 | 5.0% | 4.9% | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 3.3% | 15.2% | ||
| Q2 24 | 3.6% | 8.5% |
资本支出强度FLEXLDOS
| Q1 26 | — | 1.0% | ||
| Q4 25 | 2.1% | — | ||
| Q3 25 | 2.2% | 0.7% | ||
| Q2 25 | 2.0% | 0.5% | ||
| Q1 25 | 1.8% | 2.0% | ||
| Q4 24 | 1.7% | — | ||
| Q3 24 | 1.6% | 0.6% | ||
| Q2 24 | 1.8% | 0.6% |
现金转化率FLEXLDOS
| Q1 26 | — | 1.51× | ||
| Q4 25 | 1.76× | — | ||
| Q3 25 | 2.28× | 1.82× | ||
| Q2 25 | 2.08× | 0.16× | ||
| Q1 25 | 1.95× | 1.05× | ||
| Q4 24 | 1.57× | — | ||
| Q3 24 | 1.49× | 1.80× | ||
| Q2 24 | 2.45× | 1.16× |
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
FLEX
| Flex Reliability Solutions FRS | $3.2B | 46% |
| Transferred At Point In Time | $2.7B | 38% |
| Transferred Over Time | $1.1B | 16% |
LDOS
| US Do D And US Intelligence Community | $1.4B | 32% |
| Cost Reimbursement And Fixed Price Incentive Fee | $1.0B | 24% |
| Commercial And International Segment | $609.0M | 15% |
| Defense Systems Segment | $546.0M | 13% |
| Other | $358.0M | 9% |
| Time And Materials And Fixed Price Level Of Effort | $295.0M | 7% |
| Commercial And Non US Customers | $38.0M | 1% |
