vs
Leidos（LDOS）与Southern Company（SO）财务数据对比。点击上方公司名可切换其他公司
Southern Company的季度营收约是Leidos的2.0倍（$8.4B vs $4.2B），Southern Company净利率更高（15.9% vs 7.8%，领先8.1%），Southern Company同比增速更快（8.0% vs -3.5%），过去两年Southern Company的营收复合增速更高（14.0% vs 3.1%）
Leidos Holdings, Inc.是总部位于美国弗吉尼亚州雷斯顿的企业，业务覆盖国防、航空、信息技术、生物医学研究领域，提供科研、工程、系统集成及技术服务。其前身为科学应用国际公司（SAIC），2016年8月与洛克希德·马丁旗下IT业务板块合并，成为国防行业规模最大的IT服务提供商。
Southern Company是美国燃气电力公用事业控股企业，总部位于佐治亚州亚特兰大，在阿拉巴马州伯明翰设有行政办公室。截至2021年按用户规模计为美国第二大公用事业公司，旗下子公司覆盖6个州，为900万燃气及电力用户提供服务，供电区域达12万平方英里。
LDOS vs SO — 直观对比
营收规模更大
SO
是对方的2.0倍
$4.2B
营收增速更快
SO
高出11.5%
-3.5%
净利率更高
SO
高出8.1%
7.8%
两年增速更快
SO
近两年复合增速
3.1%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $4.2B | $8.4B |
| 净利润 | $327.0M | $1.3B |
| 毛利率 | 17.4% | — |
| 营业利润率 | 11.3% | 24.0% |
| 净利率 | 7.8% | 15.9% |
| 营收同比 | -3.5% | 8.0% |
| 净利润同比 | 15.1% | 5.4% |
| 每股收益（稀释后） | $2.54 | — |
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LDOSSO
| Q1 26 | $4.2B | $8.4B | ||
| Q4 25 | $4.4B | $7.0B | ||
| Q3 25 | $4.2B | $7.8B | ||
| Q2 25 | $4.2B | $7.0B | ||
| Q1 25 | $4.3B | $7.8B | ||
| Q4 24 | — | $6.3B | ||
| Q3 24 | $4.2B | $7.3B | ||
| Q2 24 | $4.1B | $6.5B |
净利润LDOSSO
| Q1 26 | $327.0M | $1.3B | ||
| Q4 25 | $367.0M | $341.0M | ||
| Q3 25 | $391.0M | $1.7B | ||
| Q2 25 | $363.0M | $880.0M | ||
| Q1 25 | $284.0M | $1.3B | ||
| Q4 24 | — | $466.0M | ||
| Q3 24 | $364.0M | $1.5B | ||
| Q2 24 | $322.0M | $1.2B |
毛利率LDOSSO
| Q1 26 | 17.4% | — | ||
| Q4 25 | 18.0% | — | ||
| Q3 25 | 18.0% | — | ||
| Q2 25 | 17.5% | — | ||
| Q1 25 | 15.6% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 17.8% | — | ||
| Q2 24 | 16.6% | — |
营业利润率LDOSSO
| Q1 26 | 11.3% | 24.0% | ||
| Q4 25 | 12.0% | 13.1% | ||
| Q3 25 | 13.5% | 33.2% | ||
| Q2 25 | 12.5% | 25.3% | ||
| Q1 25 | 9.7% | 25.9% | ||
| Q4 24 | — | 16.7% | ||
| Q3 24 | 12.4% | 32.6% | ||
| Q2 24 | 11.6% | 30.0% |
净利率LDOSSO
| Q1 26 | 7.8% | 15.9% | ||
| Q4 25 | 8.2% | 4.9% | ||
| Q3 25 | 9.2% | 21.9% | ||
| Q2 25 | 8.6% | 12.6% | ||
| Q1 25 | 6.5% | 16.3% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | 8.7% | 21.1% | ||
| Q2 24 | 7.8% | 18.6% |
每股收益（稀释后）LDOSSO
| Q1 26 | $2.54 | — | ||
| Q4 25 | $2.82 | $0.38 | ||
| Q3 25 | $3.01 | $1.54 | ||
| Q2 25 | $2.77 | $0.79 | ||
| Q1 25 | $2.10 | $1.21 | ||
| Q4 24 | — | $0.48 | ||
| Q3 24 | $2.68 | $1.39 | ||
| Q2 24 | $2.37 | $1.09 |
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 | $1.1B | — |
| 总债务越低越好 | $4.6B | — |
| 股东权益账面价值 | $4.9B | — |
| 总资产 | $13.5B | — |
| 负债/权益比越低杠杆越低 | 0.94× | — |
8季度趋势，按日历期对齐
现金及短期投资LDOSSO
| Q1 26 | $1.1B | — | ||
| Q4 25 | $974.0M | $1.6B | ||
| Q3 25 | $930.0M | $3.3B | ||
| Q2 25 | $842.0M | $1.3B | ||
| Q1 25 | $943.0M | $2.3B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $1.2B | $1.0B | ||
| Q2 24 | $823.0M | $1.2B |
总债务LDOSSO
| Q1 26 | $4.6B | — | ||
| Q4 25 | $4.6B | $65.6B | ||
| Q3 25 | $5.0B | $64.6B | ||
| Q2 25 | $5.0B | $63.0B | ||
| Q1 25 | $4.1B | $62.9B | ||
| Q4 24 | — | $58.8B | ||
| Q3 24 | $4.1B | $61.3B | ||
| Q2 24 | $4.1B | $59.9B |
股东权益LDOSSO
| Q1 26 | $4.9B | — | ||
| Q4 25 | $4.9B | $36.0B | ||
| Q3 25 | $4.7B | $38.3B | ||
| Q2 25 | $4.3B | $37.3B | ||
| Q1 25 | $4.4B | $37.2B | ||
| Q4 24 | — | $33.2B | ||
| Q3 24 | $4.6B | $36.9B | ||
| Q2 24 | $4.5B | $36.1B |
总资产LDOSSO
| Q1 26 | $13.5B | — | ||
| Q4 25 | $13.5B | $155.7B | ||
| Q3 25 | $13.5B | $153.2B | ||
| Q2 25 | $13.2B | $148.9B | ||
| Q1 25 | $13.1B | $148.1B | ||
| Q4 24 | — | $145.2B | ||
| Q3 24 | $13.3B | $144.0B | ||
| Q2 24 | $12.9B | $141.9B |
负债/权益比LDOSSO
| Q1 26 | 0.94× | — | ||
| Q4 25 | 0.94× | 1.82× | ||
| Q3 25 | 1.07× | 1.69× | ||
| Q2 25 | 1.18× | 1.69× | ||
| Q1 25 | 0.92× | 1.69× | ||
| Q4 24 | — | 1.77× | ||
| Q3 24 | 0.88× | 1.66× | ||
| Q2 24 | 0.92× | 1.66× |
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 | $495.0M | — |
| 自由现金流经营现金流 - 资本支出 | $452.0M | — |
| 自由现金流率自由现金流/营收 | 10.8% | — |
| 资本支出强度资本支出/营收 | 1.0% | — |
| 现金转化率经营现金流/净利润 | 1.51× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流LDOSSO
| Q1 26 | $495.0M | — | ||
| Q4 25 | — | $2.6B | ||
| Q3 25 | $711.0M | $3.8B | ||
| Q2 25 | $58.0M | $2.2B | ||
| Q1 25 | $299.0M | $1.3B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | $656.0M | $3.6B | ||
| Q2 24 | $374.0M | $2.7B |
自由现金流LDOSSO
| Q1 26 | $452.0M | — | ||
| Q4 25 | — | $-1.7B | ||
| Q3 25 | $680.0M | $559.0M | ||
| Q2 25 | $36.0M | $-619.0M | ||
| Q1 25 | $213.0M | $-1.2B | ||
| Q4 24 | — | $-576.0M | ||
| Q3 24 | $633.0M | $1.3B | ||
| Q2 24 | $351.0M | $563.0M |
自由现金流率LDOSSO
| Q1 26 | 10.8% | — | ||
| Q4 25 | — | -24.2% | ||
| Q3 25 | 16.1% | 7.1% | ||
| Q2 25 | 0.9% | -8.9% | ||
| Q1 25 | 4.9% | -15.3% | ||
| Q4 24 | — | -9.1% | ||
| Q3 24 | 15.2% | 17.9% | ||
| Q2 24 | 8.5% | 8.7% |
资本支出强度LDOSSO
| Q1 26 | 1.0% | — | ||
| Q4 25 | — | 61.4% | ||
| Q3 25 | 0.7% | 41.1% | ||
| Q2 25 | 0.5% | 40.2% | ||
| Q1 25 | 2.0% | 31.3% | ||
| Q4 24 | — | 43.4% | ||
| Q3 24 | 0.6% | 31.8% | ||
| Q2 24 | 0.6% | 32.9% |
现金转化率LDOSSO
| Q1 26 | 1.51× | — | ||
| Q4 25 | — | 7.62× | ||
| Q3 25 | 1.82× | 2.21× | ||
| Q2 25 | 0.16× | 2.48× | ||
| Q1 25 | 1.05× | 0.98× | ||
| Q4 24 | — | 4.66× | ||
| Q3 24 | 1.80× | 2.36× | ||
| Q2 24 | 1.16× | 2.23× |
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
LDOS
| US Do D And US Intelligence Community | $1.4B | 32% |
| Cost Reimbursement And Fixed Price Incentive Fee | $1.0B | 24% |
| Commercial And International Segment | $609.0M | 15% |
| Defense Systems Segment | $546.0M | 13% |
| Other | $358.0M | 9% |
| Time And Materials And Fixed Price Level Of Effort | $295.0M | 7% |
| Commercial And Non US Customers | $38.0M | 1% |
SO
暂无分部数据
