vs
格罗方德（GFS）与韦莱韬悦（WTW）财务数据对比。点击上方公司名可切换其他公司
韦莱韬悦的季度营收约是格罗方德的1.7倍（$2.9B vs $1.7B），韦莱韬悦净利率更高（25.5% vs 14.8%，领先10.8%），格罗方德同比增速更快（-2.9% vs -3.5%），过去两年韦莱韬悦的营收复合增速更高（12.0% vs -4.3%）
格罗方德是跨国半导体代工及设计企业，注册地为开曼群岛，总部位于美国纽约州马耳他。公司2009年3月由AMD制造业务分拆成立，2021年10月完成首次公开募股，阿联酋主权财富基金穆巴达拉投资公司目前仍持有其82%的多数股权。
韦莱韬悦是一家英美联营的跨国咨询、经纪及解决方案服务商，业务覆盖商业保险经纪与风险咨询、员工福利与薪酬咨询、退休与精算服务，同时可为养老基金、机构投资者提供专业投资建议，服务网络覆盖全球多个市场。
GFS vs WTW — 直观对比
营收规模更大
WTW
是对方的1.7倍
$1.7B
营收增速更快
GFS
高出0.6%
-3.5%
净利率更高
WTW
高出10.8%
14.8%
两年增速更快
WTW
近两年复合增速
-4.3%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.7B | $2.9B |
| 净利润 | $249.0M | $735.0M |
| 毛利率 | 24.8% | — |
| 营业利润率 | 11.6% | 35.3% |
| 净利率 | 14.8% | 25.5% |
| 营收同比 | -2.9% | -3.5% |
| 净利润同比 | 39.9% | -41.0% |
| 每股收益（稀释后） | $0.44 | $7.50 |
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GFSWTW
| Q4 25 | — | $2.9B | ||
| Q3 25 | $1.7B | $2.2B | ||
| Q2 25 | $1.7B | $2.2B | ||
| Q1 25 | $1.6B | $2.2B | ||
| Q4 24 | — | $3.0B | ||
| Q3 24 | $1.7B | $2.2B | ||
| Q2 24 | $1.6B | $2.2B | ||
| Q1 24 | $1.5B | $2.3B |
净利润GFSWTW
| Q4 25 | — | $735.0M | ||
| Q3 25 | $249.0M | $304.0M | ||
| Q2 25 | $228.0M | $331.0M | ||
| Q1 25 | $211.0M | $235.0M | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $178.0M | $-1.7B | ||
| Q2 24 | $155.0M | $141.0M | ||
| Q1 24 | $134.0M | $190.0M |
毛利率GFSWTW
| Q4 25 | — | — | ||
| Q3 25 | 24.8% | — | ||
| Q2 25 | 24.2% | — | ||
| Q1 25 | 22.4% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 23.8% | — | ||
| Q2 24 | 24.2% | — | ||
| Q1 24 | 25.4% | — |
营业利润率GFSWTW
| Q4 25 | — | 35.3% | ||
| Q3 25 | 11.6% | 18.7% | ||
| Q2 25 | 11.6% | 16.6% | ||
| Q1 25 | 9.5% | 19.8% | ||
| Q4 24 | — | 30.2% | ||
| Q3 24 | 10.6% | -34.2% | ||
| Q2 24 | 9.5% | 9.6% | ||
| Q1 24 | 9.5% | 12.2% |
净利率GFSWTW
| Q4 25 | — | 25.5% | ||
| Q3 25 | 14.8% | 13.6% | ||
| Q2 25 | 13.5% | 14.9% | ||
| Q1 25 | 13.3% | 10.8% | ||
| Q4 24 | — | 41.7% | ||
| Q3 24 | 10.2% | -74.8% | ||
| Q2 24 | 9.5% | 6.4% | ||
| Q1 24 | 8.7% | 8.3% |
每股收益（稀释后）GFSWTW
| Q4 25 | — | $7.50 | ||
| Q3 25 | $0.44 | $3.11 | ||
| Q2 25 | $0.41 | $3.32 | ||
| Q1 25 | $0.38 | $2.33 | ||
| Q4 24 | — | $12.29 | ||
| Q3 24 | $0.32 | $-16.44 | ||
| Q2 24 | $0.28 | $1.36 | ||
| Q1 24 | $0.24 | $1.83 |
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 | $2.0B | $3.2B |
| 总债务越低越好 | — | $9.7B |
| 股东权益账面价值 | $11.8B | $8.0B |
| 总资产 | $16.7B | $29.5B |
| 负债/权益比越低杠杆越低 | — | 1.21× |
8季度趋势，按日历期对齐
现金及短期投资GFSWTW
| Q4 25 | — | $3.2B | ||
| Q3 25 | $2.0B | $1.9B | ||
| Q2 25 | $1.8B | $2.0B | ||
| Q1 25 | $1.6B | $1.5B | ||
| Q4 24 | — | $1.9B | ||
| Q3 24 | $2.3B | $1.4B | ||
| Q2 24 | $2.2B | $1.2B | ||
| Q1 24 | $2.2B | $1.9B |
总债务GFSWTW
| Q4 25 | — | $9.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $8.6B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GFSWTW
| Q4 25 | — | $8.0B | ||
| Q3 25 | $11.8B | $7.7B | ||
| Q2 25 | $11.5B | $8.1B | ||
| Q1 25 | $11.1B | $8.1B | ||
| Q4 24 | — | $7.9B | ||
| Q3 24 | $11.6B | $7.5B | ||
| Q2 24 | $11.3B | $9.3B | ||
| Q1 24 | $11.3B | $9.5B |
总资产GFSWTW
| Q4 25 | — | $29.5B | ||
| Q3 25 | $16.7B | $27.4B | ||
| Q2 25 | $16.8B | $28.5B | ||
| Q1 25 | $16.5B | $28.1B | ||
| Q4 24 | — | $27.7B | ||
| Q3 24 | $18.1B | $27.2B | ||
| Q2 24 | — | $29.6B | ||
| Q1 24 | — | $30.2B |
负债/权益比GFSWTW
| Q4 25 | — | 1.21× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.08× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $595.0M | $771.0M |
| 自由现金流经营现金流 - 资本支出 | — | $708.0M |
| 自由现金流率自由现金流/营收 | — | 24.6% |
| 资本支出强度资本支出/营收 | — | 2.2% |
| 现金转化率经营现金流/净利润 | 2.39× | 1.05× |
| 过去12个月自由现金流最近4个季度 | — | $1.5B |
8季度趋势，按日历期对齐
经营现金流GFSWTW
| Q4 25 | — | $771.0M | ||
| Q3 25 | $595.0M | $678.0M | ||
| Q2 25 | $431.0M | $361.0M | ||
| Q1 25 | $331.0M | $-35.0M | ||
| Q4 24 | — | $599.0M | ||
| Q3 24 | $375.0M | $482.0M | ||
| Q2 24 | $402.0M | $407.0M | ||
| Q1 24 | $488.0M | $24.0M |
自由现金流GFSWTW
| Q4 25 | — | $708.0M | ||
| Q3 25 | — | $621.0M | ||
| Q2 25 | — | $303.0M | ||
| Q1 25 | — | $-86.0M | ||
| Q4 24 | — | $543.0M | ||
| Q3 24 | — | $419.0M | ||
| Q2 24 | — | $341.0M | ||
| Q1 24 | — | $-36.0M |
自由现金流率GFSWTW
| Q4 25 | — | 24.6% | ||
| Q3 25 | — | 27.7% | ||
| Q2 25 | — | 13.7% | ||
| Q1 25 | — | -3.9% | ||
| Q4 24 | — | 18.2% | ||
| Q3 24 | — | 18.7% | ||
| Q2 24 | — | 15.4% | ||
| Q1 24 | — | -1.6% |
资本支出强度GFSWTW
| Q4 25 | — | 2.2% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | — | 2.6% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | 2.8% | ||
| Q2 24 | — | 3.0% | ||
| Q1 24 | — | 2.6% |
现金转化率GFSWTW
| Q4 25 | — | 1.05× | ||
| Q3 25 | 2.39× | 2.23× | ||
| Q2 25 | 1.89× | 1.09× | ||
| Q1 25 | 1.57× | -0.15× | ||
| Q4 24 | — | 0.48× | ||
| Q3 24 | 2.11× | — | ||
| Q2 24 | 2.59× | 2.89× | ||
| Q1 24 | 3.64× | 0.13× |
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
GFS
| Smart Mobile Devices | $752.0M | 45% |
| Automotive | $306.0M | 18% |
| Home And Industrial Io T | $258.0M | 15% |
| Goods Or Services Transferred Over Time | $198.0M | 12% |
| Communications Infrastructure Datacenter | $175.0M | 10% |
WTW
| Health Wealth And Career | $1.7B | 58% |
| GB | $566.0M | 20% |
| Broking | $465.0M | 16% |
| Other | $113.0M | 4% |
| December Thirty One Two Thousand And Twenty Four | $67.0M | 2% |
| IE | $38.0M | 1% |
