vs
Flutter Entertainment plc（FLUT）与史丹利百得（SWK）财务数据对比。点击上方公司名可切换其他公司
Flutter Entertainment plc的季度营收约是史丹利百得的1.2倍（$4.7B vs $3.8B），史丹利百得净利率更高（1.5% vs 0.2%，领先1.3%），Flutter Entertainment plc同比增速更快（24.9% vs 2.7%），Flutter Entertainment plc自由现金流更多（$392.0M vs $-447.3M），过去两年Flutter Entertainment plc的营收复合增速更高（18.1% vs -0.3%）
Flutter Entertainment plc是爱尔兰裔美国跨国体育博彩及娱乐博彩企业，于纽约证券交易所主上市，同时在伦敦证券交易所第二上市，旗下拥有Betfair、FanDuel、Paddy Power、PokerStars、Sky Betting & Gaming、Sportsbet等知名品牌，是全球规模最大的在线博彩运营商。
史丹利百得是美国知名的工业工具、家用五金产品制造商，同时提供安防类产品，前身为史丹利工具有限公司，由史丹利与百得于2010年3月12日合并而来，总部位于康涅狄格州大哈特福德地区的新不列颠市。
FLUT vs SWK — 直观对比
营收规模更大
FLUT
是对方的1.2倍
$3.8B
营收增速更快
FLUT
高出22.2%
2.7%
净利率更高
SWK
高出1.3%
0.2%
自由现金流更多
FLUT
多$839.3M
$-447.3M
两年增速更快
FLUT
近两年复合增速
-0.3%
损益表 — Q4 FY2025 vs Q1 FY2027
| 指标 | | |
|---|---|---|
| 营收 | $4.7B | $3.8B |
| 净利润 | $10.0M | $59.6M |
| 毛利率 | 44.5% | 30.1% |
| 营业利润率 | 5.4% | 4.2% |
| 净利率 | 0.2% | 1.5% |
| 营收同比 | 24.9% | 2.7% |
| 净利润同比 | -93.6% | -34.1% |
| 每股收益（稀释后） | $0.00 | $0.39 |
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FLUTSWK
| Q1 26 | — | $3.8B | ||
| Q4 25 | $4.7B | — | ||
| Q3 25 | $3.8B | $3.8B | ||
| Q2 25 | $4.2B | $3.9B | ||
| Q1 25 | $3.7B | $3.7B | ||
| Q4 24 | $3.8B | $3.7B | ||
| Q3 24 | $3.2B | $3.8B | ||
| Q2 24 | $3.6B | $4.0B |
净利润FLUTSWK
| Q1 26 | — | $59.6M | ||
| Q4 25 | $10.0M | — | ||
| Q3 25 | $-789.0M | $51.4M | ||
| Q2 25 | $37.0M | $101.9M | ||
| Q1 25 | $335.0M | $90.4M | ||
| Q4 24 | $156.0M | $194.9M | ||
| Q3 24 | $-114.0M | $91.1M | ||
| Q2 24 | $297.0M | $-11.2M |
毛利率FLUTSWK
| Q1 26 | — | 30.1% | ||
| Q4 25 | 44.5% | — | ||
| Q3 25 | 42.9% | 31.4% | ||
| Q2 25 | 46.8% | 27.0% | ||
| Q1 25 | 46.6% | 29.9% | ||
| Q4 24 | 48.2% | 30.8% | ||
| Q3 24 | 46.1% | 29.9% | ||
| Q2 24 | 49.2% | 28.4% |
营业利润率FLUTSWK
| Q1 26 | — | 4.2% | ||
| Q4 25 | 5.4% | — | ||
| Q3 25 | -22.0% | — | ||
| Q2 25 | 9.3% | — | ||
| Q1 25 | 6.1% | — | ||
| Q4 24 | 7.4% | 3.4% | ||
| Q3 24 | 3.0% | 10.6% | ||
| Q2 24 | 10.2% | 9.5% |
净利率FLUTSWK
| Q1 26 | — | 1.5% | ||
| Q4 25 | 0.2% | — | ||
| Q3 25 | -20.8% | 1.4% | ||
| Q2 25 | 0.9% | 2.6% | ||
| Q1 25 | 9.1% | 2.4% | ||
| Q4 24 | 4.1% | 5.2% | ||
| Q3 24 | -3.5% | 2.4% | ||
| Q2 24 | 8.2% | -0.3% |
每股收益（稀释后）FLUTSWK
| Q1 26 | — | $0.39 | ||
| Q4 25 | $0.00 | — | ||
| Q3 25 | $-3.91 | $0.34 | ||
| Q2 25 | $0.59 | $0.67 | ||
| Q1 25 | $1.57 | $0.60 | ||
| Q4 24 | $0.47 | $1.29 | ||
| Q3 24 | $-0.58 | $0.60 | ||
| Q2 24 | $1.45 | $-0.07 |
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 | $1.8B | $333.7M |
| 总债务越低越好 | $12.3B | $6.4B |
| 股东权益账面价值 | $9.0B | — |
| 总资产 | $29.3B | $21.6B |
| 负债/权益比越低杠杆越低 | 1.36× | — |
8季度趋势，按日历期对齐
现金及短期投资FLUTSWK
| Q1 26 | — | $333.7M | ||
| Q4 25 | $1.8B | — | ||
| Q3 25 | $1.7B | $268.3M | ||
| Q2 25 | $1.7B | $311.8M | ||
| Q1 25 | $1.5B | $344.8M | ||
| Q4 24 | $1.5B | $290.5M | ||
| Q3 24 | $1.5B | $298.7M | ||
| Q2 24 | $1.5B | $318.5M |
总债务FLUTSWK
| Q1 26 | — | $6.4B | ||
| Q4 25 | $12.3B | — | ||
| Q3 25 | $12.1B | $5.3B | ||
| Q2 25 | $10.0B | $5.6B | ||
| Q1 25 | $6.8B | $5.6B | ||
| Q4 24 | $6.7B | $6.1B | ||
| Q3 24 | $6.9B | $6.1B | ||
| Q2 24 | $6.8B | $6.1B |
股东权益FLUTSWK
| Q1 26 | — | — | ||
| Q4 25 | $9.0B | — | ||
| Q3 25 | $9.2B | $9.0B | ||
| Q2 25 | $10.2B | $9.1B | ||
| Q1 25 | $9.9B | $8.8B | ||
| Q4 24 | $9.3B | $8.7B | ||
| Q3 24 | $10.2B | $8.9B | ||
| Q2 24 | $9.9B | $8.7B |
总资产FLUTSWK
| Q1 26 | — | $21.6B | ||
| Q4 25 | $29.3B | — | ||
| Q3 25 | $29.3B | $21.8B | ||
| Q2 25 | $29.9B | $22.5B | ||
| Q1 25 | $24.8B | $22.5B | ||
| Q4 24 | $24.5B | $21.8B | ||
| Q3 24 | $25.5B | $22.5B | ||
| Q2 24 | $24.3B | $22.5B |
负债/权益比FLUTSWK
| Q1 26 | — | — | ||
| Q4 25 | 1.36× | — | ||
| Q3 25 | 1.31× | 0.59× | ||
| Q2 25 | 0.97× | 0.62× | ||
| Q1 25 | 0.69× | 0.63× | ||
| Q4 24 | 0.72× | 0.70× | ||
| Q3 24 | 0.67× | 0.69× | ||
| Q2 24 | 0.69× | 0.70× |
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 | $428.0M | $-388.8M |
| 自由现金流经营现金流 - 资本支出 | $392.0M | $-447.3M |
| 自由现金流率自由现金流/营收 | 8.3% | -11.6% |
| 资本支出强度资本支出/营收 | 0.8% | — |
| 现金转化率经营现金流/净利润 | 42.80× | -6.52× |
| 过去12个月自由现金流最近4个季度 | $1.1B | $-642.3M |
8季度趋势，按日历期对齐
经营现金流FLUTSWK
| Q1 26 | — | $-388.8M | ||
| Q4 25 | $428.0M | — | ||
| Q3 25 | $209.0M | $221.2M | ||
| Q2 25 | $359.0M | $214.3M | ||
| Q1 25 | $188.0M | $-420.0M | ||
| Q4 24 | $652.0M | $679.1M | ||
| Q3 24 | $290.0M | $285.8M | ||
| Q2 24 | $323.0M | $573.0M |
自由现金流FLUTSWK
| Q1 26 | — | $-447.3M | ||
| Q4 25 | $392.0M | — | ||
| Q3 25 | $196.0M | $155.3M | ||
| Q2 25 | $322.0M | $134.7M | ||
| Q1 25 | $169.0M | $-485.0M | ||
| Q4 24 | $595.0M | $564.6M | ||
| Q3 24 | $253.0M | $199.3M | ||
| Q2 24 | $295.0M | $485.8M |
自由现金流率FLUTSWK
| Q1 26 | — | -11.6% | ||
| Q4 25 | 8.3% | — | ||
| Q3 25 | 5.2% | 4.1% | ||
| Q2 25 | 7.7% | 3.4% | ||
| Q1 25 | 4.6% | -13.0% | ||
| Q4 24 | 15.7% | 15.2% | ||
| Q3 24 | 7.8% | 5.3% | ||
| Q2 24 | 8.2% | 12.1% |
资本支出强度FLUTSWK
| Q1 26 | — | — | ||
| Q4 25 | 0.8% | — | ||
| Q3 25 | 0.3% | 1.8% | ||
| Q2 25 | 0.9% | 2.0% | ||
| Q1 25 | 0.5% | 1.7% | ||
| Q4 24 | 1.5% | 3.1% | ||
| Q3 24 | 1.1% | 2.3% | ||
| Q2 24 | 0.8% | 2.2% |
现金转化率FLUTSWK
| Q1 26 | — | -6.52× | ||
| Q4 25 | 42.80× | — | ||
| Q3 25 | — | 4.30× | ||
| Q2 25 | 9.70× | 2.10× | ||
| Q1 25 | 0.56× | -4.65× | ||
| Q4 24 | 4.18× | 3.48× | ||
| Q3 24 | — | 3.14× | ||
| Q2 24 | 1.09× | — |
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
FLUT
| Other | $2.6B | 55% |
| Sports Book | $1.5B | 32% |
| Igaming | $586.0M | 12% |
| Service Other | $59.0M | 1% |
SWK
暂无分部数据
