vs
埃培智集团（IPG）与United Rentals（URI）财务数据对比。点击上方公司名可切换其他公司
United Rentals的季度营收约是埃培智集团的1.9倍（$4.0B vs $2.1B），United Rentals净利率更高（13.3% vs 5.8%，领先7.5%），United Rentals同比增速更快（7.2% vs -4.8%），United Rentals自由现金流更多（$1.1B vs $153.6M），过去两年United Rentals的营收复合增速更高（114.0% vs -9.1%）
埃培智集团（IPG）是总部位于美国纽约的广告营销传播集团，旗下拥有FCB、IPG盟博、麦肯世界集团、睿狮集团等五大核心业务网络，以及公关、体育营销、艺人经纪、医疗营销等领域的多家专业独立代理商，被宏盟收购前是与WPP、阳狮、宏盟齐名的全球广告行业“四大集团”之一。
United Rentals是美国设备租赁企业，2022年占据北美市场约16%的份额。截至2025年，该公司拥有全球规模最大的租赁车队，覆盖约4800类设备，原始设备成本总计约205.9亿美元，在全球共设1625个营业网点，业务覆盖北美、欧洲、澳大利亚及新西兰。
IPG vs URI — 直观对比
营收规模更大
URI
是对方的1.9倍
$2.1B
营收增速更快
URI
高出11.9%
-4.8%
净利率更高
URI
高出7.5%
5.8%
自由现金流更多
URI
多$900.4M
$153.6M
两年增速更快
URI
近两年复合增速
-9.1%
损益表 — Q3 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $2.1B | $4.0B |
| 净利润 | $124.2M | $531.0M |
| 毛利率 | — | 36.9% |
| 营业利润率 | 10.3% | 21.8% |
| 净利率 | 5.8% | 13.3% |
| 营收同比 | -4.8% | 7.2% |
| 净利润同比 | 517.9% | — |
| 每股收益（稀释后） | $0.34 | $8.43 |
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IPGURI
| Q1 26 | — | $4.0B | ||
| Q4 25 | — | $992.0M | ||
| Q3 25 | $2.1B | $938.0M | ||
| Q2 25 | $2.2B | $872.0M | ||
| Q1 25 | $2.0B | $893.0M | ||
| Q4 24 | $2.4B | $1.0B | ||
| Q3 24 | $2.2B | $874.0M | ||
| Q2 24 | $2.3B | $870.0M |
净利润IPGURI
| Q1 26 | — | $531.0M | ||
| Q4 25 | — | $653.0M | ||
| Q3 25 | $124.2M | $701.0M | ||
| Q2 25 | $162.5M | $622.0M | ||
| Q1 25 | $-85.4M | $518.0M | ||
| Q4 24 | $344.5M | $689.0M | ||
| Q3 24 | $20.1M | $708.0M | ||
| Q2 24 | $214.5M | $636.0M |
毛利率IPGURI
| Q1 26 | — | 36.9% | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -3.2% | — | ||
| Q4 24 | 10.1% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 1.2% | — |
营业利润率IPGURI
| Q1 26 | — | 21.8% | ||
| Q4 25 | — | — | ||
| Q3 25 | 10.3% | — | ||
| Q2 25 | 11.2% | — | ||
| Q1 25 | -2.1% | 90.0% | ||
| Q4 24 | 23.3% | — | ||
| Q3 24 | 5.9% | — | ||
| Q2 24 | 13.7% | — |
净利率IPGURI
| Q1 26 | — | 13.3% | ||
| Q4 25 | — | 65.8% | ||
| Q3 25 | 5.8% | 74.7% | ||
| Q2 25 | 7.5% | 71.3% | ||
| Q1 25 | -4.3% | 58.0% | ||
| Q4 24 | 14.1% | 67.6% | ||
| Q3 24 | 0.9% | 81.0% | ||
| Q2 24 | 9.2% | 73.1% |
每股收益（稀释后）IPGURI
| Q1 26 | — | $8.43 | ||
| Q4 25 | — | $10.20 | ||
| Q3 25 | $0.34 | $10.91 | ||
| Q2 25 | $0.44 | $9.59 | ||
| Q1 25 | $-0.23 | $7.91 | ||
| Q4 24 | $0.92 | $10.41 | ||
| Q3 24 | $0.05 | $10.70 | ||
| Q2 24 | $0.57 | $9.54 |
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 | $1.5B | $156.0M |
| 总债务越低越好 | — | $13.9B |
| 股东权益账面价值 | $3.7B | $9.0B |
| 总资产 | $17.0B | $29.9B |
| 负债/权益比越低杠杆越低 | — | 1.55× |
8季度趋势，按日历期对齐
现金及短期投资IPGURI
| Q1 26 | — | $156.0M | ||
| Q4 25 | — | $459.0M | ||
| Q3 25 | $1.5B | $512.0M | ||
| Q2 25 | $1.6B | $548.0M | ||
| Q1 25 | $1.9B | $542.0M | ||
| Q4 24 | $2.2B | $457.0M | ||
| Q3 24 | $1.5B | $479.0M | ||
| Q2 24 | $1.5B | $467.0M |
总债务IPGURI
| Q1 26 | — | $13.9B | ||
| Q4 25 | — | $12.7B | ||
| Q3 25 | — | $12.6B | ||
| Q2 25 | — | $12.1B | ||
| Q1 25 | — | $11.5B | ||
| Q4 24 | — | $12.2B | ||
| Q3 24 | — | $11.9B | ||
| Q2 24 | — | $11.5B |
股东权益IPGURI
| Q1 26 | — | $9.0B | ||
| Q4 25 | — | $9.0B | ||
| Q3 25 | $3.7B | $9.0B | ||
| Q2 25 | $3.7B | $9.0B | ||
| Q1 25 | $3.6B | $8.8B | ||
| Q4 24 | $3.8B | $8.6B | ||
| Q3 24 | $3.7B | $8.6B | ||
| Q2 24 | $3.8B | $8.3B |
总资产IPGURI
| Q1 26 | — | $29.9B | ||
| Q4 25 | — | $29.9B | ||
| Q3 25 | $17.0B | $30.1B | ||
| Q2 25 | $17.0B | $29.2B | ||
| Q1 25 | $17.1B | $28.1B | ||
| Q4 24 | $18.3B | $28.2B | ||
| Q3 24 | $17.1B | $28.4B | ||
| Q2 24 | $17.0B | $27.6B |
负债/权益比IPGURI
| Q1 26 | — | 1.55× | ||
| Q4 25 | — | 1.41× | ||
| Q3 25 | — | 1.40× | ||
| Q2 25 | — | 1.34× | ||
| Q1 25 | — | 1.31× | ||
| Q4 24 | — | 1.42× | ||
| Q3 24 | — | 1.38× | ||
| Q2 24 | — | 1.39× |
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 | $180.1M | $1.5B |
| 自由现金流经营现金流 - 资本支出 | $153.6M | $1.1B |
| 自由现金流率自由现金流/营收 | 7.2% | 26.4% |
| 资本支出强度资本支出/营收 | 1.2% | — |
| 现金转化率经营现金流/净利润 | 1.45× | 2.85× |
| 过去12个月自由现金流最近4个季度 | $806.8M | — |
8季度趋势，按日历期对齐
经营现金流IPGURI
| Q1 26 | — | $1.5B | ||
| Q4 25 | — | $1.3B | ||
| Q3 25 | $180.1M | $1.2B | ||
| Q2 25 | $-96.0M | $1.3B | ||
| Q1 25 | $-37.0M | $1.4B | ||
| Q4 24 | $868.1M | $1.0B | ||
| Q3 24 | $223.8M | $1.2B | ||
| Q2 24 | $120.7M | $1.3B |
自由现金流IPGURI
| Q1 26 | — | $1.1B | ||
| Q4 25 | — | — | ||
| Q3 25 | $153.6M | — | ||
| Q2 25 | $-121.8M | — | ||
| Q1 25 | $-58.5M | — | ||
| Q4 24 | $833.5M | $471.0M | ||
| Q3 24 | $186.5M | $-168.0M | ||
| Q2 24 | $85.9M | $-263.0M |
自由现金流率IPGURI
| Q1 26 | — | 26.4% | ||
| Q4 25 | — | — | ||
| Q3 25 | 7.2% | — | ||
| Q2 25 | -5.6% | — | ||
| Q1 25 | -2.9% | — | ||
| Q4 24 | 34.2% | 46.2% | ||
| Q3 24 | 8.3% | -19.2% | ||
| Q2 24 | 3.7% | -30.2% |
资本支出强度IPGURI
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 1.2% | — | ||
| Q2 25 | 1.2% | — | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 1.4% | 56.6% | ||
| Q3 24 | 1.7% | 157.0% | ||
| Q2 24 | 1.5% | 175.6% |
现金转化率IPGURI
| Q1 26 | — | 2.85× | ||
| Q4 25 | — | 1.92× | ||
| Q3 25 | 1.45× | 1.68× | ||
| Q2 25 | -0.59× | 2.14× | ||
| Q1 25 | — | 2.75× | ||
| Q4 24 | 2.52× | 1.52× | ||
| Q3 24 | 11.13× | 1.70× | ||
| Q2 24 | 0.56× | 1.99× |
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
IPG
| MDE | $619.0M | 29% |
| IAC | $574.9M | 27% |
| Other | $527.9M | 25% |
| SCE | $413.8M | 19% |
URI
| Equipment rentals | $3.4B | 86% |
| Sales of rental equipment | $350.0M | 9% |
| Service and other revenues | $92.0M | 2% |
| Sales of new equipment | $84.0M | 2% |
| Contractor supplies sales | $40.0M | 1% |
