vs
伊利诺伊工具公司（ITW）与美国再保险集团（RGA）财务数据对比。点击上方公司名可切换其他公司
美国再保险集团的季度营收约是伊利诺伊工具公司的1.6倍（$6.6B vs $4.1B），伊利诺伊工具公司净利率更高（19.3% vs 7.0%，领先12.3%），美国再保险集团同比增速更快（26.6% vs 4.1%），过去两年美国再保险集团的营收复合增速更高（2.3% vs 1.5%）
ITW（伊利诺伊工具公司）是美国财富500强企业，1912年由拜伦·L·史密斯创立。公司主营工程紧固件及组件、设备与耗材系统、特种产品等，依托去中心化、精简运营、以客户为中心的创新及收购策略稳步发展，在全球工业制造领域拥有较高知名度。
美国再保险集团（RGA）是总部位于美国密苏里州大圣路易斯地区西郊切斯特菲尔德的全球人寿与健康再保险控股集团。截至2024年12月31日，集团有效人寿再保额约3.9万亿美元，总资产达1187亿美元，是全球唯一主营人寿及健康相关再保险业务的国际企业。
ITW vs RGA — 直观对比
营收规模更大
RGA
是对方的1.6倍
$4.1B
营收增速更快
RGA
高出22.5%
4.1%
净利率更高
ITW
高出12.3%
7.0%
两年增速更快
RGA
近两年复合增速
1.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.1B | $6.6B |
| 净利润 | $790.0M | $463.0M |
| 毛利率 | 53.0% | — |
| 营业利润率 | 26.5% | 7.7% |
| 净利率 | 19.3% | 7.0% |
| 营收同比 | 4.1% | 26.6% |
| 净利润同比 | 5.3% | 212.8% |
| 每股收益（稀释后） | $2.72 | $6.91 |
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ITWRGA
| Q4 25 | $4.1B | $6.6B | ||
| Q3 25 | $4.1B | $6.2B | ||
| Q2 25 | $4.1B | $5.6B | ||
| Q1 25 | $3.8B | $5.3B | ||
| Q4 24 | $3.9B | $5.2B | ||
| Q3 24 | $4.0B | $5.7B | ||
| Q2 24 | $4.0B | $4.9B | ||
| Q1 24 | $4.0B | $6.3B |
净利润ITWRGA
| Q4 25 | $790.0M | $463.0M | ||
| Q3 25 | $821.0M | $253.0M | ||
| Q2 25 | $755.0M | $180.0M | ||
| Q1 25 | $700.0M | $286.0M | ||
| Q4 24 | $750.0M | $148.0M | ||
| Q3 24 | $1.2B | $156.0M | ||
| Q2 24 | $759.0M | $203.0M | ||
| Q1 24 | $819.0M | $210.0M |
毛利率ITWRGA
| Q4 25 | 53.0% | — | ||
| Q3 25 | 53.2% | — | ||
| Q2 25 | 52.8% | — | ||
| Q1 25 | 52.6% | — | ||
| Q4 24 | 52.1% | — | ||
| Q3 24 | 52.5% | — | ||
| Q2 24 | 52.3% | — | ||
| Q1 24 | 51.7% | — |
营业利润率ITWRGA
| Q4 25 | 26.5% | 7.7% | ||
| Q3 25 | 27.4% | 5.2% | ||
| Q2 25 | 26.4% | 6.1% | ||
| Q1 25 | 24.8% | 7.0% | ||
| Q4 24 | 26.2% | 4.3% | ||
| Q3 24 | 26.5% | 3.8% | ||
| Q2 24 | 26.2% | 5.5% | ||
| Q1 24 | 28.4% | 4.3% |
净利率ITWRGA
| Q4 25 | 19.3% | 7.0% | ||
| Q3 25 | 20.2% | 4.1% | ||
| Q2 25 | 18.6% | 3.2% | ||
| Q1 25 | 18.2% | 5.4% | ||
| Q4 24 | 19.1% | 2.8% | ||
| Q3 24 | 29.2% | 2.8% | ||
| Q2 24 | 18.8% | 4.2% | ||
| Q1 24 | 20.6% | 3.3% |
每股收益（稀释后）ITWRGA
| Q4 25 | $2.72 | $6.91 | ||
| Q3 25 | $2.81 | $3.81 | ||
| Q2 25 | $2.58 | $2.70 | ||
| Q1 25 | $2.38 | $4.27 | ||
| Q4 24 | $2.53 | $2.21 | ||
| Q3 24 | $3.91 | $2.33 | ||
| Q2 24 | $2.54 | $3.03 | ||
| Q1 24 | $2.73 | $3.16 |
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 | $851.0M | $4.2B |
| 总债务越低越好 | $7.7B | $5.7B |
| 股东权益账面价值 | $3.2B | $13.5B |
| 总资产 | $16.1B | $156.6B |
| 负债/权益比越低杠杆越低 | 2.38× | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资ITWRGA
| Q4 25 | $851.0M | $4.2B | ||
| Q3 25 | $924.0M | $4.6B | ||
| Q2 25 | $788.0M | $5.4B | ||
| Q1 25 | $873.0M | $5.2B | ||
| Q4 24 | $948.0M | $3.3B | ||
| Q3 24 | $947.0M | $5.2B | ||
| Q2 24 | $862.0M | $4.6B | ||
| Q1 24 | $959.0M | $5.9B |
总债务ITWRGA
| Q4 25 | $7.7B | $5.7B | ||
| Q3 25 | — | $5.7B | ||
| Q2 25 | — | $5.7B | ||
| Q1 25 | — | $5.7B | ||
| Q4 24 | $7.1B | $5.0B | ||
| Q3 24 | — | $5.1B | ||
| Q2 24 | — | $5.1B | ||
| Q1 24 | — | $4.4B |
股东权益ITWRGA
| Q4 25 | $3.2B | $13.5B | ||
| Q3 25 | $3.2B | $13.0B | ||
| Q2 25 | $3.2B | $12.1B | ||
| Q1 25 | $3.2B | $11.4B | ||
| Q4 24 | $3.3B | $10.8B | ||
| Q3 24 | $3.4B | $11.1B | ||
| Q2 24 | $3.0B | $9.7B | ||
| Q1 24 | $3.0B | $9.5B |
总资产ITWRGA
| Q4 25 | $16.1B | $156.6B | ||
| Q3 25 | $16.1B | $152.0B | ||
| Q2 25 | $16.0B | $133.5B | ||
| Q1 25 | $15.5B | $128.2B | ||
| Q4 24 | $15.1B | $118.7B | ||
| Q3 24 | $15.8B | $120.3B | ||
| Q2 24 | $15.6B | $109.9B | ||
| Q1 24 | $15.1B | $106.0B |
负债/权益比ITWRGA
| Q4 25 | 2.38× | 0.42× | ||
| Q3 25 | — | 0.44× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.50× | ||
| Q4 24 | 2.14× | 0.47× | ||
| Q3 24 | — | 0.46× | ||
| Q2 24 | — | 0.52× | ||
| Q1 24 | — | 0.47× |
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 | $963.0M | $7.3B |
| 自由现金流经营现金流 - 资本支出 | $858.0M | — |
| 自由现金流率自由现金流/营收 | 21.0% | — |
| 资本支出强度资本支出/营收 | 2.6% | — |
| 现金转化率经营现金流/净利润 | 1.22× | 15.83× |
| 过去12个月自由现金流最近4个季度 | $2.7B | — |
8季度趋势，按日历期对齐
经营现金流ITWRGA
| Q4 25 | $963.0M | $7.3B | ||
| Q3 25 | $1.0B | $-990.0M | ||
| Q2 25 | $550.0M | $-820.0M | ||
| Q1 25 | $592.0M | $-1.4B | ||
| Q4 24 | $1.1B | $17.1B | ||
| Q3 24 | $891.0M | $-1.1B | ||
| Q2 24 | $687.0M | $-967.0M | ||
| Q1 24 | $589.0M | $-5.7B |
自由现金流ITWRGA
| Q4 25 | $858.0M | — | ||
| Q3 25 | $904.0M | — | ||
| Q2 25 | $449.0M | — | ||
| Q1 25 | $496.0M | — | ||
| Q4 24 | $996.0M | — | ||
| Q3 24 | $783.0M | — | ||
| Q2 24 | $571.0M | — | ||
| Q1 24 | $494.0M | — |
自由现金流率ITWRGA
| Q4 25 | 21.0% | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 11.1% | — | ||
| Q1 25 | 12.9% | — | ||
| Q4 24 | 25.3% | — | ||
| Q3 24 | 19.7% | — | ||
| Q2 24 | 14.2% | — | ||
| Q1 24 | 12.4% | — |
资本支出强度ITWRGA
| Q4 25 | 2.6% | — | ||
| Q3 25 | 2.9% | — | ||
| Q2 25 | 2.5% | — | ||
| Q1 25 | 2.5% | — | ||
| Q4 24 | 3.0% | — | ||
| Q3 24 | 2.7% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 2.4% | — |
现金转化率ITWRGA
| Q4 25 | 1.22× | 15.83× | ||
| Q3 25 | 1.24× | -3.91× | ||
| Q2 25 | 0.73× | -4.56× | ||
| Q1 25 | 0.85× | -5.00× | ||
| Q4 24 | 1.49× | 115.81× | ||
| Q3 24 | 0.77× | -6.84× | ||
| Q2 24 | 0.91× | -4.76× | ||
| Q1 24 | 0.72× | -27.31× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
