vs
IDACORP INC（IDA）与EPLUS INC（PLUS）财务数据对比。点击上方公司名可切换其他公司
EPLUS INC的季度营收约是IDACORP INC的1.7倍（$614.8M vs $360.1M），IDACORP INC净利率更高（12.1% vs 5.7%，领先6.4%），EPLUS INC同比增速更快（20.3% vs -4.2%），过去两年EPLUS INC的营收复合增速更高（2.3% vs -7.2%）
IDACORP Inc是注册于美国爱达荷州、总部设在博伊西的电力控股企业，成立于1998年10月1日，旗下拥有爱达荷电力公司、IDACORP金融公司及Ida-West能源公司，业务覆盖电力供应、能源服务及相关配套金融服务领域。
ePlus Inc.是美国的科技咨询解决方案提供商，业务覆盖网络安全、云计算、网络架构、协作办公、人工智能及前沿技术领域，为超5000家客户提供定制化解决方案、专业咨询与托管服务，助力企业实现数字化转型与技术升级。
IDA vs PLUS — 直观对比
营收规模更大
PLUS
是对方的1.7倍
$360.1M
营收增速更快
PLUS
高出24.5%
-4.2%
净利率更高
IDA
高出6.4%
5.7%
两年增速更快
PLUS
近两年复合增速
-7.2%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $360.1M | $614.8M |
| 净利润 | $43.6M | $35.1M |
| 毛利率 | — | 25.8% |
| 营业利润率 | 14.9% | 7.1% |
| 净利率 | 12.1% | 5.7% |
| 营收同比 | -4.2% | 20.3% |
| 净利润同比 | 15.1% | 45.2% |
| 每股收益（稀释后） | $0.78 | $1.33 |
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IDAPLUS
| Q4 25 | $360.1M | $614.8M | ||
| Q3 25 | $526.4M | $608.8M | ||
| Q2 25 | $449.3M | $637.3M | ||
| Q1 25 | $411.1M | — | ||
| Q4 24 | $375.9M | $493.2M | ||
| Q3 24 | $532.5M | $493.4M | ||
| Q2 24 | $442.6M | $535.7M | ||
| Q1 24 | $417.9M | — |
净利润IDAPLUS
| Q4 25 | $43.6M | $35.1M | ||
| Q3 25 | $124.4M | $34.9M | ||
| Q2 25 | $95.8M | $37.7M | ||
| Q1 25 | $59.6M | — | ||
| Q4 24 | $37.9M | $24.1M | ||
| Q3 24 | $113.6M | $31.3M | ||
| Q2 24 | $89.5M | $27.3M | ||
| Q1 24 | $48.2M | — |
毛利率IDAPLUS
| Q4 25 | — | 25.8% | ||
| Q3 25 | — | 26.6% | ||
| Q2 25 | — | 23.3% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 25.4% | ||
| Q3 24 | — | 25.8% | ||
| Q2 24 | — | 23.7% | ||
| Q1 24 | — | — |
营业利润率IDAPLUS
| Q4 25 | 14.9% | 7.1% | ||
| Q3 25 | 27.5% | 8.0% | ||
| Q2 25 | 22.4% | 5.7% | ||
| Q1 25 | 13.4% | — | ||
| Q4 24 | 11.0% | 3.3% | ||
| Q3 24 | 25.1% | 5.5% | ||
| Q2 24 | 23.3% | 5.9% | ||
| Q1 24 | 11.9% | — |
净利率IDAPLUS
| Q4 25 | 12.1% | 5.7% | ||
| Q3 25 | 23.6% | 5.7% | ||
| Q2 25 | 21.3% | 5.9% | ||
| Q1 25 | 14.5% | — | ||
| Q4 24 | 10.1% | 4.9% | ||
| Q3 24 | 21.3% | 6.3% | ||
| Q2 24 | 20.2% | 5.1% | ||
| Q1 24 | 11.5% | — |
每股收益（稀释后）IDAPLUS
| Q4 25 | $0.78 | $1.33 | ||
| Q3 25 | $2.26 | $1.32 | ||
| Q2 25 | $1.76 | $1.43 | ||
| Q1 25 | $1.10 | — | ||
| Q4 24 | $0.72 | $0.91 | ||
| Q3 24 | $2.12 | $1.17 | ||
| Q2 24 | $1.71 | $1.02 | ||
| Q1 24 | $0.95 | — |
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 | $215.7M | $326.3M |
| 总债务越低越好 | $3.3B | — |
| 股东权益账面价值 | $3.6B | $1.1B |
| 总资产 | $10.2B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.93× | — |
8季度趋势，按日历期对齐
现金及短期投资IDAPLUS
| Q4 25 | $215.7M | $326.3M | ||
| Q3 25 | $333.2M | $402.2M | ||
| Q2 25 | $474.5M | $480.2M | ||
| Q1 25 | $634.5M | — | ||
| Q4 24 | $368.9M | $253.1M | ||
| Q3 24 | $427.9M | $187.5M | ||
| Q2 24 | $169.6M | $349.9M | ||
| Q1 24 | $157.6M | — |
总债务IDAPLUS
| Q4 25 | $3.3B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.1B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益IDAPLUS
| Q4 25 | $3.6B | $1.1B | ||
| Q3 25 | $3.5B | $1.0B | ||
| Q2 25 | $3.4B | $1.0B | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | $3.3B | $962.3M | ||
| Q3 24 | $3.3B | $947.0M | ||
| Q2 24 | $3.2B | $921.9M | ||
| Q1 24 | $2.9B | — |
总资产IDAPLUS
| Q4 25 | $10.2B | $1.8B | ||
| Q3 25 | $10.1B | $1.8B | ||
| Q2 25 | $9.9B | $1.8B | ||
| Q1 25 | $9.6B | — | ||
| Q4 24 | $9.2B | $1.8B | ||
| Q3 24 | $9.1B | $1.7B | ||
| Q2 24 | $8.7B | $1.7B | ||
| Q1 24 | $8.3B | — |
负债/权益比IDAPLUS
| Q4 25 | 0.93× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.92× | — | ||
| 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 | $137.8M | $-87.4M |
| 自由现金流经营现金流 - 资本支出 | $-216.2M | — |
| 自由现金流率自由现金流/营收 | -60.0% | — |
| 资本支出强度资本支出/营收 | 98.3% | — |
| 现金转化率经营现金流/净利润 | 3.16× | -2.49× |
| 过去12个月自由现金流最近4个季度 | $-577.5M | — |
8季度趋势，按日历期对齐
经营现金流IDAPLUS
| Q4 25 | $137.8M | $-87.4M | ||
| Q3 25 | $162.8M | $-34.8M | ||
| Q2 25 | $176.9M | $-99.0M | ||
| Q1 25 | $124.3M | — | ||
| Q4 24 | $136.4M | $65.7M | ||
| Q3 24 | $201.9M | $-21.6M | ||
| Q2 24 | $146.4M | $97.1M | ||
| Q1 24 | $109.7M | — |
自由现金流IDAPLUS
| Q4 25 | $-216.2M | — | ||
| Q3 25 | $-127.9M | — | ||
| Q2 25 | $-156.4M | — | ||
| Q1 25 | $-77.0M | — | ||
| Q4 24 | $-48.9M | — | ||
| Q3 24 | $-16.1M | — | ||
| Q2 24 | $-199.6M | — | ||
| Q1 24 | $-150.3M | — |
自由现金流率IDAPLUS
| Q4 25 | -60.0% | — | ||
| Q3 25 | -24.3% | — | ||
| Q2 25 | -34.8% | — | ||
| Q1 25 | -18.7% | — | ||
| Q4 24 | -13.0% | — | ||
| Q3 24 | -3.0% | — | ||
| Q2 24 | -45.1% | — | ||
| Q1 24 | -36.0% | — |
资本支出强度IDAPLUS
| Q4 25 | 98.3% | — | ||
| Q3 25 | 55.2% | — | ||
| Q2 25 | 74.2% | — | ||
| Q1 25 | 49.0% | — | ||
| Q4 24 | 49.3% | — | ||
| Q3 24 | 41.0% | — | ||
| Q2 24 | 78.2% | — | ||
| Q1 24 | 62.2% | — |
现金转化率IDAPLUS
| Q4 25 | 3.16× | -2.49× | ||
| Q3 25 | 1.31× | -1.00× | ||
| Q2 25 | 1.85× | -2.63× | ||
| Q1 25 | 2.08× | — | ||
| Q4 24 | 3.60× | 2.72× | ||
| Q3 24 | 1.78× | -0.69× | ||
| Q2 24 | 1.63× | 3.55× | ||
| Q1 24 | 2.28× | — |
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
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
PLUS
| All Others Customer End Market | $107.0M | 17% |
| Technology Customer End Market | $89.4M | 15% |
| Health Care Customer End Market | $81.5M | 13% |
| Financial Services Customer End Market | $66.1M | 11% |
| Professional Services Reporting Unit | $64.1M | 10% |
| Security | $61.1M | 10% |
| State And Local Government And Educational Institutions | $59.9M | 10% |
| Managed Services Reporting Unit | $48.8M | 8% |
| Other Product | $21.1M | 3% |
| Collaboration | $13.4M | 2% |
