vs
杜克能源（HPK）与Valaris Ltd（VAL）财务数据对比。点击上方公司名可切换其他公司
杜克能源的季度营收约是Valaris Ltd的41.7倍（$216.6M vs $5.2M）。Valaris Ltd净利率更高（13798.1% vs -11.6%，领先13809.7%）。Valaris Ltd同比增速更快（405.9% vs -23.3%）。过去两年Valaris Ltd的营收复合增速更高（41.4% vs -13.2%）
杜克能源公司是一家总部位于美国北卡罗来纳州夏洛特市的美国电力与天然气控股集团，为美国东部地区超过700万客户提供能源服务，在2024年《财富》美国500强榜单中位列第141位，是该公司有史以来获得的最高排名。
瓦拉瑞斯有限公司是全球领先的海上钻井承包商，总部位于美国得克萨斯州休斯敦，注册地为百慕大，是全球规模最大的海上钻井及油井钻井服务企业。截至2025年2月，公司共运营52座钻井平台，包含36座海上自升式钻井平台、11艘钻井船以及5座半潜式钻井平台。
HPK vs VAL — 直观对比
营收规模更大
HPK
是对方的41.7倍
$5.2M
营收增速更快
VAL
高出429.2%
-23.3%
净利率更高
VAL
高出13809.7%
-11.6%
两年增速更快
VAL
近两年复合增速
-13.2%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $216.6M | $5.2M |
| 净利润 | $-25.2M | $717.5M |
| 毛利率 | — | -7850.0% |
| 营业利润率 | -7.6% | — |
| 净利率 | -11.6% | 13798.1% |
| 营收同比 | -23.3% | 405.9% |
| 净利润同比 | -380.7% | 436.6% |
| 每股收益（稀释后） | $-0.16 | $10.13 |
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HPKVAL
| Q4 25 | $216.6M | $5.2M | ||
| Q3 25 | $188.9M | $5.6M | ||
| Q2 25 | $200.4M | $700.0K | ||
| Q1 25 | $257.4M | $400.0K | ||
| Q4 24 | $282.6M | $-1.7M | ||
| Q3 24 | $271.6M | $3.9M | ||
| Q2 24 | $275.3M | $4.8M | ||
| Q1 24 | $287.8M | $2.6M |
净利润HPKVAL
| Q4 25 | $-25.2M | $717.5M | ||
| Q3 25 | $-18.3M | $188.1M | ||
| Q2 25 | $26.2M | $115.1M | ||
| Q1 25 | $36.3M | $-37.9M | ||
| Q4 24 | $9.0M | $133.7M | ||
| Q3 24 | $49.9M | $64.6M | ||
| Q2 24 | $29.7M | $149.6M | ||
| Q1 24 | $6.4M | $25.5M |
毛利率HPKVAL
| Q4 25 | — | -7850.0% | ||
| Q3 25 | — | -7142.9% | ||
| Q2 25 | — | -56428.6% | ||
| Q1 25 | — | -103650.0% | ||
| Q4 24 | — | 24529.4% | ||
| Q3 24 | — | -11748.7% | ||
| Q2 24 | — | -9039.6% | ||
| Q1 24 | — | -17007.7% |
营业利润率HPKVAL
| Q4 25 | -7.6% | — | ||
| Q3 25 | 17.3% | — | ||
| Q2 25 | 21.7% | — | ||
| Q1 25 | 35.1% | — | ||
| Q4 24 | 26.1% | — | ||
| Q3 24 | 27.0% | — | ||
| Q2 24 | 31.7% | — | ||
| Q1 24 | 35.8% | — |
净利率HPKVAL
| Q4 25 | -11.6% | 13798.1% | ||
| Q3 25 | -9.7% | 3358.9% | ||
| Q2 25 | 13.1% | 16442.9% | ||
| Q1 25 | 14.1% | -9475.0% | ||
| Q4 24 | 3.2% | -7864.7% | ||
| Q3 24 | 18.4% | 1656.4% | ||
| Q2 24 | 10.8% | 3116.7% | ||
| Q1 24 | 2.2% | 980.8% |
每股收益（稀释后）HPKVAL
| Q4 25 | $-0.16 | $10.13 | ||
| Q3 25 | $-0.15 | $2.65 | ||
| Q2 25 | $0.19 | $1.61 | ||
| Q1 25 | $0.26 | $-0.53 | ||
| Q4 24 | $0.06 | $1.86 | ||
| Q3 24 | $0.35 | $0.88 | ||
| Q2 24 | $0.21 | $2.03 | ||
| Q1 24 | $0.05 | $0.35 |
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 | $162.1M | $599.4M |
| 总债务越低越好 | $1.2B | — |
| 股东权益账面价值 | $1.6B | $3.2B |
| 总资产 | $3.2B | $5.3B |
| 负债/权益比越低杠杆越低 | 0.75× | — |
8季度趋势，按日历期对齐
现金及短期投资HPKVAL
| Q4 25 | $162.1M | $599.4M | ||
| Q3 25 | $164.9M | $662.7M | ||
| Q2 25 | $21.9M | $503.4M | ||
| Q1 25 | $51.6M | $441.4M | ||
| Q4 24 | $86.6M | $368.2M | ||
| Q3 24 | $135.6M | $379.3M | ||
| Q2 24 | $157.9M | $398.3M | ||
| Q1 24 | $173.4M | $494.1M |
总债务HPKVAL
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.2B | — | ||
| Q2 25 | $1.0B | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $1.0B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.1B | — |
股东权益HPKVAL
| Q4 25 | $1.6B | $3.2B | ||
| Q3 25 | $1.6B | $2.4B | ||
| Q2 25 | $1.7B | $2.3B | ||
| Q1 25 | $1.6B | $2.2B | ||
| Q4 24 | $1.6B | $2.2B | ||
| Q3 24 | $1.6B | $2.1B | ||
| Q2 24 | $1.6B | $2.2B | ||
| Q1 24 | $1.5B | $2.0B |
总资产HPKVAL
| Q4 25 | $3.2B | $5.3B | ||
| Q3 25 | $3.2B | $4.6B | ||
| Q2 25 | $3.1B | $4.5B | ||
| Q1 25 | $3.1B | $4.4B | ||
| Q4 24 | $3.1B | $4.4B | ||
| Q3 24 | $3.1B | $4.3B | ||
| Q2 24 | $3.1B | $4.4B | ||
| Q1 24 | $3.1B | $4.4B |
负债/权益比HPKVAL
| Q4 25 | 0.75× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.62× | — | ||
| Q1 25 | 0.63× | — | ||
| Q4 24 | 0.65× | — | ||
| Q3 24 | 0.67× | — | ||
| Q2 24 | 0.70× | — | ||
| Q1 24 | 0.73× | — |
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 | $93.1M | $72.2M |
| 自由现金流经营现金流 - 资本支出 | — | $-34.1M |
| 自由现金流率自由现金流/营收 | — | -655.8% |
| 资本支出强度资本支出/营收 | — | 2044.2% |
| 现金转化率经营现金流/净利润 | — | 0.10× |
| 过去12个月自由现金流最近4个季度 | — | $202.7M |
8季度趋势，按日历期对齐
经营现金流HPKVAL
| Q4 25 | $93.1M | $72.2M | ||
| Q3 25 | $120.2M | $198.1M | ||
| Q2 25 | $141.2M | $120.0M | ||
| Q1 25 | $157.1M | $155.9M | ||
| Q4 24 | $139.5M | $124.6M | ||
| Q3 24 | $177.1M | $193.0M | ||
| Q2 24 | $202.3M | $11.5M | ||
| Q1 24 | $171.4M | $26.3M |
自由现金流HPKVAL
| Q4 25 | — | $-34.1M | ||
| Q3 25 | — | $128.3M | ||
| Q2 25 | — | $52.8M | ||
| Q1 25 | — | $55.7M | ||
| Q4 24 | — | $12.9M | ||
| Q3 24 | — | $111.1M | ||
| Q2 24 | — | $-98.7M | ||
| Q1 24 | — | $-125.0M |
自由现金流率HPKVAL
| Q4 25 | — | -655.8% | ||
| Q3 25 | — | 2291.1% | ||
| Q2 25 | — | 7542.9% | ||
| Q1 25 | — | 13925.0% | ||
| Q4 24 | — | -758.8% | ||
| Q3 24 | — | 2848.7% | ||
| Q2 24 | — | -2056.3% | ||
| Q1 24 | — | -4807.7% |
资本支出强度HPKVAL
| Q4 25 | — | 2044.2% | ||
| Q3 25 | — | 1246.4% | ||
| Q2 25 | — | 9600.0% | ||
| Q1 25 | — | 25050.0% | ||
| Q4 24 | — | -6570.6% | ||
| Q3 24 | — | 2100.0% | ||
| Q2 24 | — | 2295.8% | ||
| Q1 24 | — | 5819.2% |
现金转化率HPKVAL
| Q4 25 | — | 0.10× | ||
| Q3 25 | — | 1.05× | ||
| Q2 25 | 5.39× | 1.04× | ||
| Q1 25 | 4.32× | — | ||
| Q4 24 | 15.53× | 0.93× | ||
| Q3 24 | 3.55× | 2.99× | ||
| Q2 24 | 6.81× | 0.08× | ||
| Q1 24 | 26.63× | 1.03× |
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
HPK
| Crude Oil Sales | $152.1M | 70% |
| Natural Gas And NGL Sales | $60.8M | 28% |
VAL
暂无分部数据
