vs
Graham Holdings Co（GHC）与罗克韦尔自动化（ROK）财务数据对比。点击上方公司名可切换其他公司
罗克韦尔自动化的季度营收约是Graham Holdings Co的1.7倍（$2.1B vs $1.3B），罗克韦尔自动化净利率更高（14.5% vs 8.7%，领先5.8%），罗克韦尔自动化同比增速更快（11.9% vs 0.4%），罗克韦尔自动化自由现金流更多（$170.0M vs $5.0M），过去两年Graham Holdings Co的营收复合增速更高（4.2% vs -0.5%）
Graham Holdings是一家总部位于美国弗吉尼亚州阿灵顿县、在特拉华州注册的多元化综合控股集团，曾持有知名媒体《华盛顿邮报》与《新闻周刊》的所有权，旗下业务覆盖多个领域，在北美市场拥有深厚的行业运营积淀。
罗克韦尔自动化是总部位于美国威斯康星州密尔沃基的工业自动化及数字化转型技术提供商，旗下拥有Allen-Bradley、FactoryTalk软件、LifecycleIQ服务等核心品牌，全球员工约2.7万人，服务覆盖100多个国家和地区的客户。
GHC vs ROK — 直观对比
营收规模更大
ROK
是对方的1.7倍
$1.3B
营收增速更快
ROK
高出11.5%
0.4%
净利率更高
ROK
高出5.8%
8.7%
自由现金流更多
ROK
多$165.0M
$5.0M
两年增速更快
GHC
近两年复合增速
-0.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $2.1B |
| 净利润 | $108.7M | $305.0M |
| 毛利率 | — | 48.3% |
| 营业利润率 | 3.8% | 20.7% |
| 净利率 | 8.7% | 14.5% |
| 营收同比 | 0.4% | 11.9% |
| 净利润同比 | -80.2% | 65.8% |
| 每股收益（稀释后） | $24.76 | $2.69 |
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GHCROK
| Q4 25 | $1.3B | $2.1B | ||
| Q3 25 | $1.3B | $2.3B | ||
| Q2 25 | $1.2B | $2.1B | ||
| Q1 25 | $1.2B | $2.0B | ||
| Q4 24 | $1.2B | $1.9B | ||
| Q3 24 | $1.2B | $2.0B | ||
| Q2 24 | $1.2B | $2.1B | ||
| Q1 24 | $1.2B | $2.1B |
净利润GHCROK
| Q4 25 | $108.7M | $305.0M | ||
| Q3 25 | $122.9M | $138.0M | ||
| Q2 25 | $36.7M | $295.0M | ||
| Q1 25 | $23.9M | $252.0M | ||
| Q4 24 | $548.8M | $184.0M | ||
| Q3 24 | $72.5M | $239.1M | ||
| Q2 24 | $-21.0M | $232.0M | ||
| Q1 24 | $124.4M | $266.2M |
毛利率GHCROK
| Q4 25 | — | 48.3% | ||
| Q3 25 | — | 69.4% | ||
| Q2 25 | — | 40.9% | ||
| Q1 25 | — | 40.5% | ||
| Q4 24 | — | 38.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 38.8% | ||
| Q1 24 | — | 39.2% |
营业利润率GHCROK
| Q4 25 | 3.8% | 20.7% | ||
| Q3 25 | 5.2% | 2.7% | ||
| Q2 25 | 6.0% | 16.0% | ||
| Q1 25 | 4.1% | 14.9% | ||
| Q4 24 | 5.8% | 17.1% | ||
| Q3 24 | 6.8% | 13.5% | ||
| Q2 24 | 2.2% | 12.4% | ||
| Q1 24 | 3.1% | 14.6% |
净利率GHCROK
| Q4 25 | 8.7% | 14.5% | ||
| Q3 25 | 9.6% | 6.0% | ||
| Q2 25 | 3.0% | 13.8% | ||
| Q1 25 | 2.0% | 12.6% | ||
| Q4 24 | 44.1% | 9.8% | ||
| Q3 24 | 6.0% | 11.7% | ||
| Q2 24 | -1.8% | 11.3% | ||
| Q1 24 | 10.8% | 12.5% |
每股收益（稀释后）GHCROK
| Q4 25 | $24.76 | $2.69 | ||
| Q3 25 | $27.91 | $1.24 | ||
| Q2 25 | $8.35 | $2.60 | ||
| Q1 25 | $5.45 | $2.22 | ||
| Q4 24 | $124.05 | $1.61 | ||
| Q3 24 | $16.42 | $2.09 | ||
| Q2 24 | $-4.79 | $2.02 | ||
| Q1 24 | $27.72 | $2.31 |
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 | $267.0M | $444.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $4.8B | $3.7B |
| 总资产 | $8.4B | $11.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资GHCROK
| Q4 25 | $267.0M | $444.0M | ||
| Q3 25 | $190.8M | $468.0M | ||
| Q2 25 | $176.2M | $495.0M | ||
| Q1 25 | $156.7M | $456.0M | ||
| Q4 24 | $260.9M | $477.0M | ||
| Q3 24 | $244.4M | $471.3M | ||
| Q2 24 | $140.7M | $407.0M | ||
| Q1 24 | $130.9M | $470.5M |
总债务GHCROK
| Q4 25 | — | — | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GHCROK
| Q4 25 | $4.8B | $3.7B | ||
| Q3 25 | $4.5B | $3.7B | ||
| Q2 25 | $4.4B | $3.5B | ||
| Q1 25 | $4.3B | $3.4B | ||
| Q4 24 | $4.3B | $3.4B | ||
| Q3 24 | $4.0B | $3.5B | ||
| Q2 24 | $4.0B | $3.3B | ||
| Q1 24 | $4.0B | $3.5B |
总资产GHCROK
| Q4 25 | $8.4B | $11.2B | ||
| Q3 25 | $7.9B | $11.2B | ||
| Q2 25 | $7.6B | $11.2B | ||
| Q1 25 | $7.6B | $11.0B | ||
| Q4 24 | $7.7B | $10.9B | ||
| Q3 24 | $7.4B | $11.2B | ||
| Q2 24 | $7.2B | $11.2B | ||
| Q1 24 | $7.3B | $11.4B |
负债/权益比GHCROK
| Q4 25 | — | — | ||
| Q3 25 | — | 0.72× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.73× | ||
| 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 | $28.3M | $234.0M |
| 自由现金流经营现金流 - 资本支出 | $5.0M | $170.0M |
| 自由现金流率自由现金流/营收 | 0.4% | 8.1% |
| 资本支出强度资本支出/营收 | 1.9% | 3.0% |
| 现金转化率经营现金流/净利润 | 0.26× | 0.77× |
| 过去12个月自由现金流最近4个季度 | $275.3M | — |
8季度趋势，按日历期对齐
经营现金流GHCROK
| Q4 25 | $28.3M | $234.0M | ||
| Q3 25 | $178.1M | $454.0M | ||
| Q2 25 | $94.8M | $527.0M | ||
| Q1 25 | $46.0M | $199.0M | ||
| Q4 24 | $116.3M | $364.0M | ||
| Q3 24 | $237.6M | $432.3M | ||
| Q2 24 | $52.0M | $279.1M | ||
| Q1 24 | $1.1M | $119.8M |
自由现金流GHCROK
| Q4 25 | $5.0M | $170.0M | ||
| Q3 25 | $161.8M | — | ||
| Q2 25 | $78.0M | $489.0M | ||
| Q1 25 | $30.5M | $171.0M | ||
| Q4 24 | $91.1M | $293.0M | ||
| Q3 24 | $219.4M | — | ||
| Q2 24 | $33.7M | $238.4M | ||
| Q1 24 | $-20.2M | $68.6M |
自由现金流率GHCROK
| Q4 25 | 0.4% | 8.1% | ||
| Q3 25 | 12.6% | — | ||
| Q2 25 | 6.4% | 22.8% | ||
| Q1 25 | 2.6% | 8.5% | ||
| Q4 24 | 7.3% | 15.6% | ||
| Q3 24 | 18.2% | — | ||
| Q2 24 | 2.8% | 11.6% | ||
| Q1 24 | -1.8% | 3.2% |
资本支出强度GHCROK
| Q4 25 | 1.9% | 3.0% | ||
| Q3 25 | 1.3% | — | ||
| Q2 25 | 1.4% | 1.8% | ||
| Q1 25 | 1.3% | 1.4% | ||
| Q4 24 | 2.0% | 3.8% | ||
| Q3 24 | 1.5% | — | ||
| Q2 24 | 1.5% | 2.0% | ||
| Q1 24 | 1.8% | 2.4% |
现金转化率GHCROK
| Q4 25 | 0.26× | 0.77× | ||
| Q3 25 | 1.45× | 3.29× | ||
| Q2 25 | 2.58× | 1.79× | ||
| Q1 25 | 1.93× | 0.79× | ||
| Q4 24 | 0.21× | 1.98× | ||
| Q3 24 | 3.28× | 1.81× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | 0.01× | 0.45× |
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
GHC
| Products | $602.7M | 48% |
| Kaplan International | $251.9M | 20% |
| Manufacturing | $117.8M | 9% |
| Television Broadcasting | $110.5M | 9% |
| Higher Education | $83.8M | 7% |
| Supplemental Education | $74.9M | 6% |
| Related Party | $4.4M | 0% |
ROK
| Productsand Solutions | $1.9B | 89% |
| Lifecycle Services Segment | $259.0M | 12% |
