vs
Fabrinet（FN）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
Fabrinet的季度营收约是SERVICE CORP INTERNATIONAL的1.0倍（$1.1B vs $1.1B），SERVICE CORP INTERNATIONAL净利率更高（14.3% vs 9.9%，领先4.4%），Fabrinet同比增速更快（35.9% vs 1.7%），SERVICE CORP INTERNATIONAL自由现金流更多（$87.2M vs $-5.3M），过去两年Fabrinet的营收复合增速更高（24.4% vs 3.1%）
Fabrinet（股票代码FN）为标普中型股400指数成分股。该指数由标普道琼斯指数公司维护，覆盖400家以美企为主的中等市值企业，若成分企业存在多类流通股，指数的成分股总量有时会超过400只。
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。
FN vs SCI — 直观对比
营收规模更大
FN
是对方的1.0倍
$1.1B
营收增速更快
FN
高出34.2%
1.7%
净利率更高
SCI
高出4.4%
9.9%
自由现金流更多
SCI
多$92.6M
$-5.3M
两年增速更快
FN
近两年复合增速
3.1%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.1B |
| 净利润 | $112.6M | $159.4M |
| 毛利率 | 12.2% | 28.0% |
| 营业利润率 | 10.1% | 24.8% |
| 净利率 | 9.9% | 14.3% |
| 营收同比 | 35.9% | 1.7% |
| 净利润同比 | 30.0% | 5.3% |
| 每股收益（稀释后） | $3.11 | $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FNSCI
| Q4 25 | $1.1B | $1.1B | ||
| Q3 25 | $978.1M | $1.1B | ||
| Q2 25 | $909.7M | $1.1B | ||
| Q1 25 | $871.8M | $1.1B | ||
| Q4 24 | $833.6M | $1.1B | ||
| Q3 24 | $804.2M | $1.0B | ||
| Q2 24 | $753.3M | $1.0B | ||
| Q1 24 | $731.5M | $1.0B |
净利润FNSCI
| Q4 25 | $112.6M | $159.4M | ||
| Q3 25 | $95.9M | $117.5M | ||
| Q2 25 | $87.2M | $122.9M | ||
| Q1 25 | $81.3M | $142.9M | ||
| Q4 24 | $86.6M | $151.4M | ||
| Q3 24 | $77.4M | $117.8M | ||
| Q2 24 | $81.1M | $118.2M | ||
| Q1 24 | $80.9M | $131.3M |
毛利率FNSCI
| Q4 25 | 12.2% | 28.0% | ||
| Q3 25 | 11.9% | 25.1% | ||
| Q2 25 | 12.2% | 25.5% | ||
| Q1 25 | 11.7% | 27.1% | ||
| Q4 24 | 12.1% | 28.0% | ||
| Q3 24 | 12.3% | 24.9% | ||
| Q2 24 | 12.3% | 24.9% | ||
| Q1 24 | 12.4% | 26.2% |
营业利润率FNSCI
| Q4 25 | 10.1% | 24.8% | ||
| Q3 25 | 9.6% | 21.4% | ||
| Q2 25 | 9.8% | 21.1% | ||
| Q1 25 | 9.0% | 23.4% | ||
| Q4 24 | 9.5% | 24.0% | ||
| Q3 24 | 9.6% | 20.9% | ||
| Q2 24 | 9.7% | 21.4% | ||
| Q1 24 | 9.7% | 22.2% |
净利率FNSCI
| Q4 25 | 9.9% | 14.3% | ||
| Q3 25 | 9.8% | 11.1% | ||
| Q2 25 | 9.6% | 11.5% | ||
| Q1 25 | 9.3% | 13.3% | ||
| Q4 24 | 10.4% | 13.8% | ||
| Q3 24 | 9.6% | 11.6% | ||
| Q2 24 | 10.8% | 11.4% | ||
| Q1 24 | 11.1% | 12.6% |
每股收益（稀释后）FNSCI
| Q4 25 | $3.11 | $1.13 | ||
| Q3 25 | $2.66 | $0.83 | ||
| Q2 25 | $2.41 | $0.86 | ||
| Q1 25 | $2.25 | $0.98 | ||
| Q4 24 | $2.38 | $1.02 | ||
| Q3 24 | $2.13 | $0.81 | ||
| Q2 24 | $2.22 | $0.81 | ||
| Q1 24 | $2.21 | $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 | $960.8M | $243.6M |
| 总债务越低越好 | — | $5.1B |
| 股东权益账面价值 | $2.2B | $1.6B |
| 总资产 | $3.3B | $18.7B |
| 负债/权益比越低杠杆越低 | — | 3.10× |
8季度趋势，按日历期对齐
现金及短期投资FNSCI
| Q4 25 | $960.8M | $243.6M | ||
| Q3 25 | $968.8M | $241.3M | ||
| Q2 25 | $934.2M | $255.4M | ||
| Q1 25 | $950.7M | $227.2M | ||
| Q4 24 | $934.6M | $218.8M | ||
| Q3 24 | $908.9M | $185.4M | ||
| Q2 24 | $858.6M | $184.4M | ||
| Q1 24 | $794.0M | $205.6M |
总债务FNSCI
| Q4 25 | — | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | — | $4.7B | ||
| Q1 24 | — | $4.6B |
股东权益FNSCI
| Q4 25 | $2.2B | $1.6B | ||
| Q3 25 | $2.1B | $1.6B | ||
| Q2 25 | $2.0B | $1.6B | ||
| Q1 25 | $1.9B | $1.7B | ||
| Q4 24 | $1.8B | $1.7B | ||
| Q3 24 | $1.8B | $1.6B | ||
| Q2 24 | $1.7B | $1.5B | ||
| Q1 24 | $1.7B | $1.6B |
总资产FNSCI
| Q4 25 | $3.3B | $18.7B | ||
| Q3 25 | $3.0B | $18.4B | ||
| Q2 25 | $2.8B | $18.0B | ||
| Q1 25 | $2.6B | $17.3B | ||
| Q4 24 | $2.5B | $17.4B | ||
| Q3 24 | $2.4B | $17.4B | ||
| Q2 24 | $2.3B | $16.8B | ||
| Q1 24 | $2.2B | $16.7B |
负债/权益比FNSCI
| Q4 25 | — | 3.10× | ||
| Q3 25 | — | 3.17× | ||
| Q2 25 | — | 3.19× | ||
| Q1 25 | — | 2.87× | ||
| Q4 24 | — | 2.83× | ||
| Q3 24 | — | 2.92× | ||
| Q2 24 | — | 3.05× | ||
| Q1 24 | — | 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 | $46.3M | $212.9M |
| 自由现金流经营现金流 - 资本支出 | $-5.3M | $87.2M |
| 自由现金流率自由现金流/营收 | -0.5% | 7.8% |
| 资本支出强度资本支出/营收 | 4.6% | 11.3% |
| 现金转化率经营现金流/净利润 | 0.41× | 1.34× |
| 过去12个月自由现金流最近4个季度 | $102.3M | $554.2M |
8季度趋势，按日历期对齐
经营现金流FNSCI
| Q4 25 | $46.3M | $212.9M | ||
| Q3 25 | $102.6M | $252.3M | ||
| Q2 25 | $55.1M | $166.4M | ||
| Q1 25 | $74.2M | $311.1M | ||
| Q4 24 | $115.9M | $264.1M | ||
| Q3 24 | $83.2M | $263.8M | ||
| Q2 24 | $83.1M | $196.9M | ||
| Q1 24 | $100.9M | $220.1M |
自由现金流FNSCI
| Q4 25 | $-5.3M | $87.2M | ||
| Q3 25 | $57.3M | $150.7M | ||
| Q2 25 | $4.7M | $83.4M | ||
| Q1 25 | $45.7M | $233.0M | ||
| Q4 24 | $94.0M | $151.8M | ||
| Q3 24 | $62.9M | $162.8M | ||
| Q2 24 | $70.4M | $100.8M | ||
| Q1 24 | $87.3M | $140.3M |
自由现金流率FNSCI
| Q4 25 | -0.5% | 7.8% | ||
| Q3 25 | 5.9% | 14.2% | ||
| Q2 25 | 0.5% | 7.8% | ||
| Q1 25 | 5.2% | 21.7% | ||
| Q4 24 | 11.3% | 13.9% | ||
| Q3 24 | 7.8% | 16.1% | ||
| Q2 24 | 9.3% | 9.7% | ||
| Q1 24 | 11.9% | 13.4% |
资本支出强度FNSCI
| Q4 25 | 4.6% | 11.3% | ||
| Q3 25 | 4.6% | 9.6% | ||
| Q2 25 | 5.5% | 7.8% | ||
| Q1 25 | 3.3% | 7.3% | ||
| Q4 24 | 2.6% | 10.3% | ||
| Q3 24 | 2.5% | 10.0% | ||
| Q2 24 | 1.7% | 9.3% | ||
| Q1 24 | 1.9% | 7.6% |
现金转化率FNSCI
| Q4 25 | 0.41× | 1.34× | ||
| Q3 25 | 1.07× | 2.15× | ||
| Q2 25 | 0.63× | 1.35× | ||
| Q1 25 | 0.91× | 2.18× | ||
| Q4 24 | 1.34× | 1.75× | ||
| Q3 24 | 1.07× | 2.24× | ||
| Q2 24 | 1.02× | 1.67× | ||
| Q1 24 | 1.25× | 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
FN
| Optical Communications | $832.6M | 73% |
| Non Optical Communications | $300.3M | 27% |
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% |
