vs
INTELLIGENT PROTECTION MANAGEMENT CORP.（IPM）与Valaris Ltd（VAL）财务数据对比。点击上方公司名可切换其他公司
INTELLIGENT PROTECTION MANAGEMENT CORP.的季度营收约是Valaris Ltd的1.2倍（$6.1M vs $5.2M），INTELLIGENT PROTECTION MANAGEMENT CORP.同比增速更快（2091.6% vs 405.9%），过去两年INTELLIGENT PROTECTION MANAGEMENT CORP.的营收复合增速更高（54.7% vs 29.5%）
智能防护管理公司是一家总部位于英国格洛斯特郡的控股母公司，于2008年5月21日完成注册。公司为旗下四家子公司提供集团管理架构，其前身是专精于情报搜集、反间谍与反窃听检测业务的国际情报有限公司。
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。
IPM vs VAL — 直观对比
营收规模更大
IPM
是对方的1.2倍
$5.2M
营收增速更快
IPM
高出1685.7%
405.9%
两年增速更快
IPM
近两年复合增速
29.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.1M | $5.2M |
| 净利润 | — | $717.5M |
| 毛利率 | 53.1% | -7850.0% |
| 营业利润率 | -13.4% | — |
| 净利率 | — | 13798.1% |
| 营收同比 | 2091.6% | 405.9% |
| 净利润同比 | — | 436.6% |
| 每股收益（稀释后） | $-0.05 | $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IPMVAL
| Q4 25 | $6.1M | $5.2M | ||
| Q3 25 | $6.2M | $5.6M | ||
| Q2 25 | $5.7M | $700.0K | ||
| Q1 25 | $5.5M | — | ||
| Q4 24 | — | $-1.7M | ||
| Q3 24 | — | $3.9M | ||
| Q2 24 | — | $4.8M | ||
| Q1 24 | — | $2.6M |
净利润IPMVAL
| Q4 25 | — | $717.5M | ||
| Q3 25 | $-1.1M | $188.1M | ||
| Q2 25 | $-1.1M | $115.1M | ||
| Q1 25 | $808.5K | — | ||
| Q4 24 | — | $133.7M | ||
| Q3 24 | — | $64.6M | ||
| Q2 24 | — | $149.6M | ||
| Q1 24 | — | $25.5M |
毛利率IPMVAL
| Q4 25 | 53.1% | -7850.0% | ||
| Q3 25 | 50.7% | -7142.9% | ||
| Q2 25 | 50.1% | -56428.6% | ||
| Q1 25 | 55.3% | — | ||
| Q4 24 | — | 24529.4% | ||
| Q3 24 | — | -11748.7% | ||
| Q2 24 | — | -9039.6% | ||
| Q1 24 | — | -17007.7% |
营业利润率IPMVAL
| Q4 25 | -13.4% | — | ||
| Q3 25 | -23.0% | — | ||
| Q2 25 | -19.7% | — | ||
| Q1 25 | -24.2% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
净利率IPMVAL
| Q4 25 | — | 13798.1% | ||
| Q3 25 | -17.4% | 3358.9% | ||
| Q2 25 | -18.3% | 16442.9% | ||
| Q1 25 | 14.7% | — | ||
| Q4 24 | — | -7864.7% | ||
| Q3 24 | — | 1656.4% | ||
| Q2 24 | — | 3116.7% | ||
| Q1 24 | — | 980.8% |
每股收益（稀释后）IPMVAL
| Q4 25 | $-0.05 | $10.13 | ||
| Q3 25 | $-0.08 | $2.65 | ||
| Q2 25 | $-0.08 | $1.61 | ||
| Q1 25 | $0.06 | — | ||
| Q4 24 | — | $1.86 | ||
| Q3 24 | — | $0.88 | ||
| Q2 24 | — | $2.03 | ||
| Q1 24 | — | $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 | $5.6M | $599.4M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $18.2M | $3.2B |
| 总资产 | $26.0M | $5.3B |
| 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IPMVAL
| Q4 25 | $5.6M | $599.4M | ||
| Q3 25 | $7.3M | $662.7M | ||
| Q2 25 | $7.3M | $503.4M | ||
| Q1 25 | $9.7M | — | ||
| Q4 24 | — | $368.2M | ||
| Q3 24 | — | $379.3M | ||
| Q2 24 | — | $398.3M | ||
| Q1 24 | — | $494.1M |
股东权益IPMVAL
| Q4 25 | $18.2M | $3.2B | ||
| Q3 25 | $18.8M | $2.4B | ||
| Q2 25 | $19.9M | $2.3B | ||
| Q1 25 | $21.1M | — | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $2.2B | ||
| Q1 24 | — | $2.0B |
总资产IPMVAL
| Q4 25 | $26.0M | $5.3B | ||
| Q3 25 | $27.2M | $4.6B | ||
| Q2 25 | $29.8M | $4.5B | ||
| Q1 25 | $31.1M | — | ||
| Q4 24 | — | $4.4B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.4B | ||
| Q1 24 | — | $4.4B |
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 | $87.6K | $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 | — | $159.9M |
8季度趋势，按日历期对齐
经营现金流IPMVAL
| Q4 25 | $87.6K | $72.2M | ||
| Q3 25 | $133.0K | $198.1M | ||
| Q2 25 | $-888.7K | $120.0M | ||
| Q1 25 | $1.7M | — | ||
| Q4 24 | — | $124.6M | ||
| Q3 24 | — | $193.0M | ||
| Q2 24 | — | $11.5M | ||
| Q1 24 | — | $26.3M |
自由现金流IPMVAL
| Q4 25 | — | $-34.1M | ||
| Q3 25 | — | $128.3M | ||
| Q2 25 | — | $52.8M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $12.9M | ||
| Q3 24 | — | $111.1M | ||
| Q2 24 | — | $-98.7M | ||
| Q1 24 | — | $-125.0M |
自由现金流率IPMVAL
| Q4 25 | — | -655.8% | ||
| Q3 25 | — | 2291.1% | ||
| Q2 25 | — | 7542.9% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -758.8% | ||
| Q3 24 | — | 2848.7% | ||
| Q2 24 | — | -2056.3% | ||
| Q1 24 | — | -4807.7% |
资本支出强度IPMVAL
| Q4 25 | — | 2044.2% | ||
| Q3 25 | 0.0% | 1246.4% | ||
| Q2 25 | — | 9600.0% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -6570.6% | ||
| Q3 24 | — | 2100.0% | ||
| Q2 24 | — | 2295.8% | ||
| Q1 24 | — | 5819.2% |
现金转化率IPMVAL
| Q4 25 | — | 0.10× | ||
| Q3 25 | — | 1.05× | ||
| Q2 25 | — | 1.04× | ||
| Q1 25 | 2.16× | — | ||
| Q4 24 | — | 0.93× | ||
| Q3 24 | — | 2.99× | ||
| Q2 24 | — | 0.08× | ||
| Q1 24 | — | 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
IPM
| Procurement Revenue | $5.4M | 88% |
| Other | $743.9K | 12% |
VAL
暂无分部数据
