vs
GORMAN RUPP CO（GRC）与H2O AMERICA（HTO）财务数据对比。点击上方公司名可切换其他公司
H2O AMERICA的季度营收约是GORMAN RUPP CO的1.2倍（$199.4M vs $166.6M），GORMAN RUPP CO净利率更高（8.3% vs 8.1%，领先0.1%），GORMAN RUPP CO同比增速更快（2.4% vs 1.5%），过去两年H2O AMERICA的营收复合增速更高（15.3% vs 2.3%）
戈尔曼-拉普是一家总部位于俄亥俄州曼斯菲尔德的泵类制造商，产品面向市政供水、污水处理、工业、建筑、石油、消防及原始设备制造等多个领域提供配套水泵，公司在纽约证券交易所上市，现任首席执行官为斯科特·金。
H2O Wireless是美国的预付费移动通信服务商，依托AT&T网络运营，隶属于MVNO（移动虚拟网络运营商）Locus通信，自2019年起Locus成为Telrite控股的子公司，此前2010年起曾是KDDI美国旗下资产。该品牌主打无限制套餐服务，支持用户自带或购买无锁智能手机入网，AT&T合约机/锁网机也可兼容使用。
GRC vs HTO — 直观对比
营收规模更大
HTO
是对方的1.2倍
$166.6M
营收增速更快
GRC
高出0.9%
1.5%
净利率更高
GRC
高出0.1%
8.1%
两年增速更快
HTO
近两年复合增速
2.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $166.6M | $199.4M |
| 净利润 | $13.7M | $16.2M |
| 毛利率 | 31.4% | — |
| 营业利润率 | 14.9% | 16.6% |
| 净利率 | 8.3% | 8.1% |
| 营收同比 | 2.4% | 1.5% |
| 净利润同比 | 25.2% | -29.2% |
| 每股收益（稀释后） | $0.53 | $0.45 |
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GRCHTO
| Q4 25 | $166.6M | $199.4M | ||
| Q3 25 | $172.8M | $243.5M | ||
| Q2 25 | $179.0M | $197.8M | ||
| Q1 25 | $163.9M | $164.9M | ||
| Q4 24 | $162.7M | $196.5M | ||
| Q3 24 | $168.2M | $216.7M | ||
| Q2 24 | $169.5M | $173.1M | ||
| Q1 24 | $159.3M | $150.0M |
净利润GRCHTO
| Q4 25 | $13.7M | $16.2M | ||
| Q3 25 | $11.3M | $45.1M | ||
| Q2 25 | $15.8M | $24.7M | ||
| Q1 25 | $12.1M | $16.6M | ||
| Q4 24 | $11.0M | $22.9M | ||
| Q3 24 | $12.9M | $38.7M | ||
| Q2 24 | $8.3M | $20.7M | ||
| Q1 24 | $7.9M | $11.7M |
毛利率GRCHTO
| Q4 25 | 31.4% | — | ||
| Q3 25 | 29.2% | — | ||
| Q2 25 | 31.3% | — | ||
| Q1 25 | 30.7% | — | ||
| Q4 24 | 30.2% | — | ||
| Q3 24 | 31.3% | — | ||
| Q2 24 | 31.9% | — | ||
| Q1 24 | 30.4% | — |
营业利润率GRCHTO
| Q4 25 | 14.9% | 16.6% | ||
| Q3 25 | 12.4% | 26.5% | ||
| Q2 25 | 15.0% | 22.2% | ||
| Q1 25 | 13.5% | 21.8% | ||
| Q4 24 | 13.0% | 22.2% | ||
| Q3 24 | 14.2% | 26.9% | ||
| Q2 24 | 15.4% | 23.4% | ||
| Q1 24 | 12.8% | 18.6% |
净利率GRCHTO
| Q4 25 | 8.3% | 8.1% | ||
| Q3 25 | 6.6% | 18.5% | ||
| Q2 25 | 8.8% | 12.5% | ||
| Q1 25 | 7.4% | 10.0% | ||
| Q4 24 | 6.7% | 11.7% | ||
| Q3 24 | 7.7% | 17.8% | ||
| Q2 24 | 4.9% | 12.0% | ||
| Q1 24 | 5.0% | 7.8% |
每股收益（稀释后）GRCHTO
| Q4 25 | $0.53 | $0.45 | ||
| Q3 25 | $0.43 | $1.27 | ||
| Q2 25 | $0.60 | $0.71 | ||
| Q1 25 | $0.46 | $0.49 | ||
| Q4 24 | $0.42 | $0.70 | ||
| Q3 24 | $0.49 | $1.17 | ||
| Q2 24 | $0.32 | $0.64 | ||
| Q1 24 | $0.30 | $0.36 |
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 | $35.1M | $20.7M |
| 总债务越低越好 | $307.5M | $1.9B |
| 股东权益账面价值 | $414.7M | $1.5B |
| 总资产 | $860.1M | $5.1B |
| 负债/权益比越低杠杆越低 | 0.74× | 1.23× |
8季度趋势，按日历期对齐
现金及短期投资GRCHTO
| Q4 25 | $35.1M | $20.7M | ||
| Q3 25 | $42.9M | $11.3M | ||
| Q2 25 | $27.0M | $19.8M | ||
| Q1 25 | $21.8M | $23.7M | ||
| Q4 24 | $24.2M | $11.1M | ||
| Q3 24 | $39.7M | $4.0M | ||
| Q2 24 | $34.2M | $22.8M | ||
| Q1 24 | $27.8M | $4.5M |
总债务GRCHTO
| Q4 25 | $307.5M | $1.9B | ||
| Q3 25 | $322.3M | — | ||
| Q2 25 | $337.1M | — | ||
| Q1 25 | $352.2M | — | ||
| Q4 24 | $366.6M | $1.7B | ||
| Q3 24 | $381.0M | — | ||
| Q2 24 | $395.4M | — | ||
| Q1 24 | $400.7M | — |
股东权益GRCHTO
| Q4 25 | $414.7M | $1.5B | ||
| Q3 25 | $405.2M | $1.5B | ||
| Q2 25 | $397.8M | $1.5B | ||
| Q1 25 | $382.1M | $1.4B | ||
| Q4 24 | $373.8M | $1.4B | ||
| Q3 24 | $367.3M | $1.3B | ||
| Q2 24 | $358.6M | $1.3B | ||
| Q1 24 | $353.7M | $1.2B |
总资产GRCHTO
| Q4 25 | $860.1M | $5.1B | ||
| Q3 25 | $869.9M | $5.0B | ||
| Q2 25 | $861.8M | $4.8B | ||
| Q1 25 | $857.8M | $4.7B | ||
| Q4 24 | $858.5M | $4.7B | ||
| Q3 24 | $883.5M | $4.6B | ||
| Q2 24 | $891.1M | $4.4B | ||
| Q1 24 | $887.4M | $4.4B |
负债/权益比GRCHTO
| Q4 25 | 0.74× | 1.23× | ||
| Q3 25 | 0.80× | — | ||
| Q2 25 | 0.85× | — | ||
| Q1 25 | 0.92× | — | ||
| Q4 24 | 0.98× | 1.26× | ||
| Q3 24 | 1.04× | — | ||
| Q2 24 | 1.10× | — | ||
| Q1 24 | 1.13× | — |
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 | $15.0M | $63.5M |
| 自由现金流经营现金流 - 资本支出 | $10.2M | — |
| 自由现金流率自由现金流/营收 | 6.1% | — |
| 资本支出强度资本支出/营收 | 2.9% | — |
| 现金转化率经营现金流/净利润 | 1.09× | 3.92× |
| 过去12个月自由现金流最近4个季度 | $88.9M | — |
8季度趋势，按日历期对齐
经营现金流GRCHTO
| Q4 25 | $15.0M | $63.5M | ||
| Q3 25 | $42.3M | $77.3M | ||
| Q2 25 | $27.8M | $60.8M | ||
| Q1 25 | $21.1M | $43.2M | ||
| Q4 24 | $9.3M | $41.5M | ||
| Q3 24 | $27.2M | $53.5M | ||
| Q2 24 | $22.7M | $49.3M | ||
| Q1 24 | $10.7M | $51.2M |
自由现金流GRCHTO
| Q4 25 | $10.2M | — | ||
| Q3 25 | $35.8M | — | ||
| Q2 25 | $24.8M | — | ||
| Q1 25 | $18.1M | — | ||
| Q4 24 | $5.2M | — | ||
| Q3 24 | $24.0M | — | ||
| Q2 24 | $19.4M | — | ||
| Q1 24 | $6.8M | — |
自由现金流率GRCHTO
| Q4 25 | 6.1% | — | ||
| Q3 25 | 20.7% | — | ||
| Q2 25 | 13.9% | — | ||
| Q1 25 | 11.0% | — | ||
| Q4 24 | 3.2% | — | ||
| Q3 24 | 14.3% | — | ||
| Q2 24 | 11.5% | — | ||
| Q1 24 | 4.3% | — |
资本支出强度GRCHTO
| Q4 25 | 2.9% | — | ||
| Q3 25 | 3.8% | — | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 2.5% | — | ||
| Q3 24 | 1.9% | — | ||
| Q2 24 | 1.9% | — | ||
| Q1 24 | 2.5% | — |
现金转化率GRCHTO
| Q4 25 | 1.09× | 3.92× | ||
| Q3 25 | 3.73× | 1.71× | ||
| Q2 25 | 1.76× | 2.47× | ||
| Q1 25 | 1.74× | 2.61× | ||
| Q4 24 | 0.84× | 1.81× | ||
| Q3 24 | 2.10× | 1.39× | ||
| Q2 24 | 2.72× | 2.38× | ||
| Q1 24 | 1.36× | 4.38× |
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
GRC
| Industrial | $34.7M | 21% |
| Fire Market | $31.4M | 19% |
| Municipal | $25.3M | 15% |
| Agriculture | $22.5M | 14% |
| Repair Parts | $18.9M | 11% |
| Construction | $17.3M | 10% |
| Original Equipment Manufacturer | $10.8M | 7% |
| Petroleum | $5.6M | 3% |
HTO
| Water Utility Services | $191.0M | 96% |
| Other | $8.4M | 4% |
