vs
摩托罗拉解决方案（MSI）与Xcel Energy（XEL）财务数据对比。点击上方公司名可切换其他公司
Xcel Energy的季度营收约是摩托罗拉解决方案的1.1倍（$3.6B vs $3.4B），摩托罗拉解决方案净利率更高（19.2% vs 15.9%，领先3.3%），Xcel Energy同比增速更快（14.1% vs 12.3%），摩托罗拉解决方案自由现金流更多（$1.1B vs $-3.2B），过去两年摩托罗拉解决方案的营收复合增速更高（18.9% vs -1.2%）
摩托罗拉解决方案是美国科技企业，总部位于伊利诺伊州芝加哥，2011年由摩托罗拉公司拆分成立。公司面向公共安全部门及企业客户，提供关键通信、视频安防、指挥中心技术等安全防护类产品与服务。
Xcel Energy是总部位于美国明尼苏达州明尼阿波利斯的受监管电力及天然气供应企业，截至2025年中业务覆盖美国八个州的部分区域，共服务约390万电力用户、220万天然气用户，旗下设有四家运营子公司。
MSI vs XEL — 直观对比
营收规模更大
XEL
是对方的1.1倍
$3.4B
营收增速更快
XEL
高出1.8%
12.3%
净利率更高
MSI
高出3.3%
15.9%
自由现金流更多
MSI
多$4.4B
$-3.2B
两年增速更快
MSI
近两年复合增速
-1.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.4B | $3.6B |
| 净利润 | $649.0M | $567.0M |
| 毛利率 | 52.3% | — |
| 营业利润率 | 27.9% | 16.3% |
| 净利率 | 19.2% | 15.9% |
| 营收同比 | 12.3% | 14.1% |
| 净利润同比 | 6.2% | 22.2% |
| 每股收益（稀释后） | $3.85 | $0.95 |
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MSIXEL
| Q4 25 | $3.4B | $3.6B | ||
| Q3 25 | $3.0B | $3.9B | ||
| Q2 25 | $2.8B | $3.3B | ||
| Q1 25 | $2.5B | $3.9B | ||
| Q4 24 | $3.0B | $3.1B | ||
| Q3 24 | $2.8B | $3.6B | ||
| Q2 24 | $2.6B | $3.0B | ||
| Q1 24 | $2.4B | $3.6B |
净利润MSIXEL
| Q4 25 | $649.0M | $567.0M | ||
| Q3 25 | $562.0M | $524.0M | ||
| Q2 25 | $513.0M | $444.0M | ||
| Q1 25 | $430.0M | $483.0M | ||
| Q4 24 | $611.0M | $464.0M | ||
| Q3 24 | $562.0M | $682.0M | ||
| Q2 24 | $443.0M | $302.0M | ||
| Q1 24 | $-39.0M | $488.0M |
毛利率MSIXEL
| Q4 25 | 52.3% | — | ||
| Q3 25 | 51.6% | — | ||
| Q2 25 | 51.1% | — | ||
| Q1 25 | 51.4% | — | ||
| Q4 24 | 51.4% | — | ||
| Q3 24 | 51.4% | — | ||
| Q2 24 | 51.0% | — | ||
| Q1 24 | 49.9% | — |
营业利润率MSIXEL
| Q4 25 | 27.9% | 16.3% | ||
| Q3 25 | 25.6% | 19.1% | ||
| Q2 25 | 25.0% | 17.6% | ||
| Q1 25 | 23.0% | 17.3% | ||
| Q4 24 | 27.0% | 11.1% | ||
| Q3 24 | 25.5% | 25.0% | ||
| Q2 24 | 24.5% | 14.8% | ||
| Q1 24 | 21.7% | 18.6% |
净利率MSIXEL
| Q4 25 | 19.2% | 15.9% | ||
| Q3 25 | 18.7% | 13.4% | ||
| Q2 25 | 18.6% | 13.5% | ||
| Q1 25 | 17.0% | 12.4% | ||
| Q4 24 | 20.3% | 14.9% | ||
| Q3 24 | 20.1% | 18.7% | ||
| Q2 24 | 16.9% | 10.0% | ||
| Q1 24 | -1.6% | 13.4% |
每股收益（稀释后）MSIXEL
| Q4 25 | $3.85 | $0.95 | ||
| Q3 25 | $3.33 | $0.88 | ||
| Q2 25 | $3.04 | $0.75 | ||
| Q1 25 | $2.53 | $0.84 | ||
| Q4 24 | $3.57 | $0.81 | ||
| Q3 24 | $3.29 | $1.21 | ||
| Q2 24 | $2.60 | $0.54 | ||
| Q1 24 | $-0.23 | $0.88 |
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 | $1.2B | — |
| 总债务越低越好 | — | $31.8B |
| 股东权益账面价值 | $2.4B | $23.6B |
| 总资产 | $19.4B | $81.4B |
| 负债/权益比越低杠杆越低 | — | 1.35× |
8季度趋势，按日历期对齐
现金及短期投资MSIXEL
| Q4 25 | $1.2B | — | ||
| Q3 25 | $894.0M | $1.1B | ||
| Q2 25 | $3.2B | $1.5B | ||
| Q1 25 | $1.6B | $1.1B | ||
| Q4 24 | $2.1B | $179.0M | ||
| Q3 24 | $1.4B | $1.5B | ||
| Q2 24 | $1.4B | $1.6B | ||
| Q1 24 | $1.5B | $501.0M |
总债务MSIXEL
| Q4 25 | — | $31.8B | ||
| Q3 25 | — | $32.0B | ||
| Q2 25 | — | $31.1B | ||
| Q1 25 | — | $29.4B | ||
| Q4 24 | — | $27.3B | ||
| Q3 24 | — | $27.5B | ||
| Q2 24 | — | $27.7B | ||
| Q1 24 | — | $26.4B |
股东权益MSIXEL
| Q4 25 | $2.4B | $23.6B | ||
| Q3 25 | $2.3B | $21.2B | ||
| Q2 25 | $2.0B | $21.0B | ||
| Q1 25 | $1.6B | $19.8B | ||
| Q4 24 | $1.7B | $19.5B | ||
| Q3 24 | $1.3B | $19.4B | ||
| Q2 24 | $802.0M | $18.0B | ||
| Q1 24 | $521.0M | $17.8B |
总资产MSIXEL
| Q4 25 | $19.4B | $81.4B | ||
| Q3 25 | $18.8B | $79.2B | ||
| Q2 25 | $16.4B | $75.3B | ||
| Q1 25 | $14.4B | $72.7B | ||
| Q4 24 | $14.6B | $70.0B | ||
| Q3 24 | $13.9B | $69.3B | ||
| Q2 24 | $13.3B | $67.9B | ||
| Q1 24 | $13.3B | $65.6B |
负债/权益比MSIXEL
| Q4 25 | — | 1.35× | ||
| Q3 25 | — | 1.51× | ||
| Q2 25 | — | 1.48× | ||
| Q1 25 | — | 1.48× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | — | 1.42× | ||
| Q2 24 | — | 1.54× | ||
| Q1 24 | — | 1.48× |
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 | $1.3B | $209.0M |
| 自由现金流经营现金流 - 资本支出 | $1.1B | $-3.2B |
| 自由现金流率自由现金流/营收 | 33.8% | -90.7% |
| 资本支出强度资本支出/营收 | 3.4% | 96.5% |
| 现金转化率经营现金流/净利润 | 1.94× | 0.37× |
| 过去12个月自由现金流最近4个季度 | $2.6B | $-6.8B |
8季度趋势，按日历期对齐
经营现金流MSIXEL
| Q4 25 | $1.3B | $209.0M | ||
| Q3 25 | $798.0M | $1.8B | ||
| Q2 25 | $273.0M | $1.1B | ||
| Q1 25 | $510.0M | $1.0B | ||
| Q4 24 | $1.1B | $664.0M | ||
| Q3 24 | $759.0M | $1.7B | ||
| Q2 24 | $180.0M | $1.2B | ||
| Q1 24 | $382.0M | $1.1B |
自由现金流MSIXEL
| Q4 25 | $1.1B | $-3.2B | ||
| Q3 25 | $732.0M | $-1.3B | ||
| Q2 25 | $225.0M | $-1.3B | ||
| Q1 25 | $473.0M | $-960.0M | ||
| Q4 24 | $984.0M | $-1.6B | ||
| Q3 24 | $702.0M | $-42.0M | ||
| Q2 24 | $112.0M | $-641.0M | ||
| Q1 24 | $336.0M | $-487.0M |
自由现金流率MSIXEL
| Q4 25 | 33.8% | -90.7% | ||
| Q3 25 | 24.3% | -33.0% | ||
| Q2 25 | 8.1% | -40.9% | ||
| Q1 25 | 18.7% | -24.6% | ||
| Q4 24 | 32.7% | -49.8% | ||
| Q3 24 | 25.2% | -1.2% | ||
| Q2 24 | 4.3% | -21.2% | ||
| Q1 24 | 14.1% | -13.3% |
资本支出强度MSIXEL
| Q4 25 | 3.4% | 96.5% | ||
| Q3 25 | 2.2% | 78.0% | ||
| Q2 25 | 1.7% | 73.8% | ||
| Q1 25 | 1.5% | 50.9% | ||
| Q4 24 | 2.9% | 71.1% | ||
| Q3 24 | 2.0% | 48.8% | ||
| Q2 24 | 2.6% | 60.5% | ||
| Q1 24 | 1.9% | 42.1% |
现金转化率MSIXEL
| Q4 25 | 1.94× | 0.37× | ||
| Q3 25 | 1.42× | 3.37× | ||
| Q2 25 | 0.53× | 2.43× | ||
| Q1 25 | 1.19× | 2.13× | ||
| Q4 24 | 1.75× | 1.43× | ||
| Q3 24 | 1.35× | 2.55× | ||
| Q2 24 | 0.41× | 3.94× | ||
| Q1 24 | — | 2.15× |
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
MSI
| Product And Systems Integration Segment | $1.5B | 45% |
| Services And Software Segment | $833.0M | 25% |
| Sales Channel Through Intermediary | $772.0M | 23% |
| Command Center Software | $258.0M | 8% |
XEL
| Retail Distribution | $2.3B | 64% |
| Regulated Natural Gas Segment | $737.0M | 21% |
| Alternativeand Other | $212.0M | 6% |
| Transmission Services | $164.0M | 5% |
| Wholesale Distribution | $159.0M | 4% |
| Other Services | $8.0M | 0% |
