vs
FMC CORP（FMC）与SERVICE CORP INTERNATIONAL（SCI）财务数据对比。点击上方公司名可切换其他公司
SERVICE CORP INTERNATIONAL的季度营收约是FMC CORP的1.0倍（$1.1B vs $1.1B），SERVICE CORP INTERNATIONAL净利率更高（14.3% vs -158.8%，领先173.2%），SERVICE CORP INTERNATIONAL同比增速更快（1.7% vs -11.5%），FMC CORP自由现金流更多（$631.1M vs $87.2M），过去两年FMC CORP的营收复合增速更高（8.6% vs 3.1%）
FMC公司是总部位于美国宾夕法尼亚州费城的化工制造企业，1883年创立之初以生产杀虫剂为主，后续逐步拓展业务至其他领域。二战期间曾为美国陆军部设计生产两栖履带登陆车，目前在全球拥有7000名员工，业务布局广泛。
国际配送服务有限公司（IDS）是英国邮政及快递服务提供商，2013年由英国政府设立，作为皇家邮政的控股母公司，多数股权随后在伦敦证券交易所公开发售，当时政府保留30%股份。截至2025年4月，该公司由丹尼尔·克雷廷斯基旗下捷克EP集团持有运营。
FMC vs SCI — 直观对比
营收规模更大
SCI
是对方的1.0倍
$1.1B
营收增速更快
SCI
高出13.2%
-11.5%
净利率更高
SCI
高出173.2%
-158.8%
自由现金流更多
FMC
多$543.9M
$87.2M
两年增速更快
FMC
近两年复合增速
3.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.1B |
| 净利润 | $-1.7B | $159.4M |
| 毛利率 | 39.8% | 28.0% |
| 营业利润率 | -130.8% | 24.8% |
| 净利率 | -158.8% | 14.3% |
| 营收同比 | -11.5% | 1.7% |
| 净利润同比 | -10457.1% | 5.3% |
| 每股收益（稀释后） | $-13.77 | $1.13 |
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FMCSCI
| Q4 25 | $1.1B | $1.1B | ||
| Q3 25 | $542.2M | $1.1B | ||
| Q2 25 | $1.1B | $1.1B | ||
| Q1 25 | $791.4M | $1.1B | ||
| Q4 24 | $1.2B | $1.1B | ||
| Q3 24 | $1.1B | $1.0B | ||
| Q2 24 | $1.0B | $1.0B | ||
| Q1 24 | $918.0M | $1.0B |
净利润FMCSCI
| Q4 25 | $-1.7B | $159.4M | ||
| Q3 25 | $-569.3M | $117.5M | ||
| Q2 25 | $66.7M | $122.9M | ||
| Q1 25 | $-15.5M | $142.9M | ||
| Q4 24 | $-16.3M | $151.4M | ||
| Q3 24 | $65.0M | $117.8M | ||
| Q2 24 | $295.1M | $118.2M | ||
| Q1 24 | $-2.7M | $131.3M |
毛利率FMCSCI
| Q4 25 | 39.8% | 28.0% | ||
| Q3 25 | 23.8% | 25.1% | ||
| Q2 25 | 38.7% | 25.5% | ||
| Q1 25 | 40.0% | 27.1% | ||
| Q4 24 | 42.9% | 28.0% | ||
| Q3 24 | 36.3% | 24.9% | ||
| Q2 24 | 38.3% | 24.9% | ||
| Q1 24 | 37.0% | 26.2% |
营业利润率FMCSCI
| Q4 25 | -130.8% | 24.8% | ||
| Q3 25 | -73.1% | 21.4% | ||
| Q2 25 | 12.0% | 21.1% | ||
| Q1 25 | 7.4% | 23.4% | ||
| Q4 24 | 19.2% | 24.0% | ||
| Q3 24 | 12.7% | 20.9% | ||
| Q2 24 | 6.0% | 21.4% | ||
| Q1 24 | 8.1% | 22.2% |
净利率FMCSCI
| Q4 25 | -158.8% | 14.3% | ||
| Q3 25 | -105.0% | 11.1% | ||
| Q2 25 | 6.3% | 11.5% | ||
| Q1 25 | -2.0% | 13.3% | ||
| Q4 24 | -1.3% | 13.8% | ||
| Q3 24 | 6.1% | 11.6% | ||
| Q2 24 | 28.4% | 11.4% | ||
| Q1 24 | -0.3% | 12.6% |
每股收益（稀释后）FMCSCI
| Q4 25 | $-13.77 | $1.13 | ||
| Q3 25 | $-4.52 | $0.83 | ||
| Q2 25 | $0.53 | $0.86 | ||
| Q1 25 | $-0.12 | $0.98 | ||
| Q4 24 | $-0.13 | $1.02 | ||
| Q3 24 | $0.52 | $0.81 | ||
| Q2 24 | $2.35 | $0.81 | ||
| Q1 24 | $-0.02 | $0.89 |
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 | $584.5M | $243.6M |
| 总债务越低越好 | $3.4B | $5.1B |
| 股东权益账面价值 | $2.1B | $1.6B |
| 总资产 | $9.7B | $18.7B |
| 负债/权益比越低杠杆越低 | 1.62× | 3.10× |
8季度趋势，按日历期对齐
现金及短期投资FMCSCI
| Q4 25 | $584.5M | $243.6M | ||
| Q3 25 | $497.7M | $241.3M | ||
| Q2 25 | $438.2M | $255.4M | ||
| Q1 25 | $315.3M | $227.2M | ||
| Q4 24 | $357.3M | $218.8M | ||
| Q3 24 | $416.7M | $185.4M | ||
| Q2 24 | $471.5M | $184.4M | ||
| Q1 24 | $417.8M | $205.6M |
总债务FMCSCI
| Q4 25 | $3.4B | $5.1B | ||
| Q3 25 | $3.4B | $5.0B | ||
| Q2 25 | $3.4B | $5.0B | ||
| Q1 25 | $3.1B | $4.7B | ||
| Q4 24 | $3.1B | $4.8B | ||
| Q3 24 | $3.1B | $4.7B | ||
| Q2 24 | $3.1B | $4.7B | ||
| Q1 24 | $3.1B | $4.6B |
股东权益FMCSCI
| Q4 25 | $2.1B | $1.6B | ||
| Q3 25 | $3.8B | $1.6B | ||
| Q2 25 | $4.4B | $1.6B | ||
| Q1 25 | $4.4B | $1.7B | ||
| Q4 24 | $4.5B | $1.7B | ||
| Q3 24 | $4.6B | $1.6B | ||
| Q2 24 | $4.6B | $1.5B | ||
| Q1 24 | $4.3B | $1.6B |
总资产FMCSCI
| Q4 25 | $9.7B | $18.7B | ||
| Q3 25 | $12.1B | $18.4B | ||
| Q2 25 | $12.3B | $18.0B | ||
| Q1 25 | $11.8B | $17.3B | ||
| Q4 24 | $11.7B | $17.4B | ||
| Q3 24 | $12.2B | $17.4B | ||
| Q2 24 | $12.1B | $16.8B | ||
| Q1 24 | $12.0B | $16.7B |
负债/权益比FMCSCI
| Q4 25 | 1.62× | 3.10× | ||
| Q3 25 | 0.89× | 3.17× | ||
| Q2 25 | 0.76× | 3.19× | ||
| Q1 25 | 0.71× | 2.87× | ||
| Q4 24 | 0.69× | 2.83× | ||
| Q3 24 | 0.68× | 2.92× | ||
| Q2 24 | 0.68× | 3.05× | ||
| Q1 24 | 0.72× | 2.90× |
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 | $657.1M | $212.9M |
| 自由现金流经营现金流 - 资本支出 | $631.1M | $87.2M |
| 自由现金流率自由现金流/营收 | 58.3% | 7.8% |
| 资本支出强度资本支出/营收 | 2.4% | 11.3% |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | $-102.5M | $554.2M |
8季度趋势，按日历期对齐
经营现金流FMCSCI
| Q4 25 | $657.1M | $212.9M | ||
| Q3 25 | $-184.2M | $252.3M | ||
| Q2 25 | $65.9M | $166.4M | ||
| Q1 25 | $-545.0M | $311.1M | ||
| Q4 24 | $427.9M | $264.1M | ||
| Q3 24 | $159.5M | $263.8M | ||
| Q2 24 | $292.2M | $196.9M | ||
| Q1 24 | $-142.9M | $220.1M |
自由现金流FMCSCI
| Q4 25 | $631.1M | $87.2M | ||
| Q3 25 | $-207.9M | $150.7M | ||
| Q2 25 | $50.9M | $83.4M | ||
| Q1 25 | $-576.6M | $233.0M | ||
| Q4 24 | $406.3M | $151.8M | ||
| Q3 24 | $143.8M | $162.8M | ||
| Q2 24 | $282.3M | $100.8M | ||
| Q1 24 | $-163.6M | $140.3M |
自由现金流率FMCSCI
| Q4 25 | 58.3% | 7.8% | ||
| Q3 25 | -38.3% | 14.2% | ||
| Q2 25 | 4.8% | 7.8% | ||
| Q1 25 | -72.9% | 21.7% | ||
| Q4 24 | 33.2% | 13.9% | ||
| Q3 24 | 13.5% | 16.1% | ||
| Q2 24 | 27.2% | 9.7% | ||
| Q1 24 | -17.8% | 13.4% |
资本支出强度FMCSCI
| Q4 25 | 2.4% | 11.3% | ||
| Q3 25 | 4.4% | 9.6% | ||
| Q2 25 | 1.4% | 7.8% | ||
| Q1 25 | 4.0% | 7.3% | ||
| Q4 24 | 1.8% | 10.3% | ||
| Q3 24 | 1.5% | 10.0% | ||
| Q2 24 | 1.0% | 9.3% | ||
| Q1 24 | 2.3% | 7.6% |
现金转化率FMCSCI
| Q4 25 | — | 1.34× | ||
| Q3 25 | — | 2.15× | ||
| Q2 25 | 0.99× | 1.35× | ||
| Q1 25 | — | 2.18× | ||
| Q4 24 | — | 1.75× | ||
| Q3 24 | 2.45× | 2.24× | ||
| Q2 24 | 0.99× | 1.67× | ||
| Q1 24 | — | 1.68× |
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
FMC
| Insecticides | $440.3M | 41% |
| Herbicides | $378.8M | 35% |
| Fungicides | $140.4M | 13% |
| Plant Health | $65.6M | 6% |
| Other | $45.0M | 4% |
SCI
| Cemetery | $510.9M | 46% |
| Funeral Matured Preneed Revenue | $196.5M | 18% |
| Cemetery Recognized Preneed Merchandise And Service Revenue | $107.4M | 10% |
| Cemetery Atneed Revenue | $104.9M | 9% |
| CA | $56.4M | 5% |
| Funeral Other Revenue | $54.6M | 5% |
| Cemetery Other Revenue | $40.2M | 4% |
| Nonfuneral Home Revenue | $28.1M | 3% |
| Non Funeral Home Preneed Sales Revenue | $22.0M | 2% |
