vs
滨特尔（PNR）与SERVICE CORP INTERNATIONAL（SCI）财务数据对比。点击上方公司名可切换其他公司
SERVICE CORP INTERNATIONAL的季度营收约是滨特尔的1.1倍（$1.1B vs $1.0B），滨特尔净利率更高（16.6% vs 14.3%，领先2.3%），滨特尔同比增速更快（2.6% vs 1.7%），SERVICE CORP INTERNATIONAL自由现金流更多（$87.2M vs $-85.7M），过去两年SERVICE CORP INTERNATIONAL的营收复合增速更高（3.1% vs -2.9%）
滨特尔（股票代码PNR）是知名水处理企业，注册地位于爱尔兰，税务居民身份归属英国，美国区总部设于明尼苏达州金谷市。品牌起源于美国，2017年数据显示其65%的营收来自美国和加拿大，2014年集团完成架构重组，注册地由瑞士变更为爱尔兰。
国际配送服务有限公司（IDS）是英国邮政及快递服务提供商，2013年由英国政府设立，作为皇家邮政的控股母公司，多数股权随后在伦敦证券交易所公开发售，当时政府保留30%股份。截至2025年4月，该公司由丹尼尔·克雷廷斯基旗下捷克EP集团持有运营。
PNR vs SCI — 直观对比
营收规模更大
SCI
是对方的1.1倍
$1.0B
营收增速更快
PNR
高出0.9%
1.7%
净利率更高
PNR
高出2.3%
14.3%
自由现金流更多
SCI
多$172.9M
$-85.7M
两年增速更快
SCI
近两年复合增速
-2.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $1.1B |
| 净利润 | $172.4M | $159.4M |
| 毛利率 | 41.8% | 28.0% |
| 营业利润率 | 20.3% | 24.8% |
| 净利率 | 16.6% | 14.3% |
| 营收同比 | 2.6% | 1.7% |
| 净利润同比 | 11.3% | 5.3% |
| 每股收益（稀释后） | — | $1.13 |
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PNRSCI
| Q1 26 | $1.0B | — | ||
| Q4 25 | $1.0B | $1.1B | ||
| Q3 25 | $1.0B | $1.1B | ||
| Q2 25 | $1.1B | $1.1B | ||
| Q1 25 | $1.0B | $1.1B | ||
| Q4 24 | $972.9M | $1.1B | ||
| Q3 24 | $993.4M | $1.0B | ||
| Q2 24 | $1.1B | $1.0B |
净利润PNRSCI
| Q1 26 | $172.4M | — | ||
| Q4 25 | $166.1M | $159.4M | ||
| Q3 25 | $184.3M | $117.5M | ||
| Q2 25 | $148.5M | $122.9M | ||
| Q1 25 | $154.9M | $142.9M | ||
| Q4 24 | $166.4M | $151.4M | ||
| Q3 24 | $139.6M | $117.8M | ||
| Q2 24 | $186.1M | $118.2M |
毛利率PNRSCI
| Q1 26 | 41.8% | — | ||
| Q4 25 | 40.4% | 28.0% | ||
| Q3 25 | 41.0% | 25.1% | ||
| Q2 25 | 40.7% | 25.5% | ||
| Q1 25 | 39.9% | 27.1% | ||
| Q4 24 | 38.8% | 28.0% | ||
| Q3 24 | 39.6% | 24.9% | ||
| Q2 24 | 39.8% | 24.9% |
营业利润率PNRSCI
| Q1 26 | 20.3% | — | ||
| Q4 25 | 20.1% | 24.8% | ||
| Q3 25 | 22.7% | 21.4% | ||
| Q2 25 | 19.4% | 21.1% | ||
| Q1 25 | 20.1% | 23.4% | ||
| Q4 24 | 20.1% | 24.0% | ||
| Q3 24 | 18.1% | 20.9% | ||
| Q2 24 | 22.6% | 21.4% |
净利率PNRSCI
| Q1 26 | 16.6% | — | ||
| Q4 25 | 16.3% | 14.3% | ||
| Q3 25 | 18.0% | 11.1% | ||
| Q2 25 | 13.2% | 11.5% | ||
| Q1 25 | 15.3% | 13.3% | ||
| Q4 24 | 17.1% | 13.8% | ||
| Q3 24 | 14.1% | 11.6% | ||
| Q2 24 | 16.9% | 11.4% |
每股收益（稀释后）PNRSCI
| Q1 26 | — | — | ||
| Q4 25 | $1.01 | $1.13 | ||
| Q3 25 | $1.12 | $0.83 | ||
| Q2 25 | $0.90 | $0.86 | ||
| Q1 25 | $0.93 | $0.98 | ||
| Q4 24 | $0.99 | $1.02 | ||
| Q3 24 | $0.84 | $0.81 | ||
| Q2 24 | $1.11 | $0.81 |
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 | $67.7M | $243.6M |
| 总债务越低越好 | $1.9B | $5.1B |
| 股东权益账面价值 | $3.8B | $1.6B |
| 总资产 | $7.1B | $18.7B |
| 负债/权益比越低杠杆越低 | 0.51× | 3.10× |
8季度趋势，按日历期对齐
现金及短期投资PNRSCI
| Q1 26 | $67.7M | — | ||
| Q4 25 | — | $243.6M | ||
| Q3 25 | $128.4M | $241.3M | ||
| Q2 25 | $143.0M | $255.4M | ||
| Q1 25 | $140.6M | $227.2M | ||
| Q4 24 | $118.7M | $218.8M | ||
| Q3 24 | $218.1M | $185.4M | ||
| Q2 24 | $214.3M | $184.4M |
总债务PNRSCI
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.6B | $5.1B | ||
| Q3 25 | $1.6B | $5.0B | ||
| Q2 25 | $1.4B | $5.0B | ||
| Q1 25 | $1.8B | $4.7B | ||
| Q4 24 | $1.6B | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | $1.8B | $4.7B |
股东权益PNRSCI
| Q1 26 | $3.8B | — | ||
| Q4 25 | $3.9B | $1.6B | ||
| Q3 25 | $3.8B | $1.6B | ||
| Q2 25 | $3.7B | $1.6B | ||
| Q1 25 | $3.6B | $1.7B | ||
| Q4 24 | $3.6B | $1.7B | ||
| Q3 24 | $3.5B | $1.6B | ||
| Q2 24 | $3.4B | $1.5B |
总资产PNRSCI
| Q1 26 | $7.1B | — | ||
| Q4 25 | $6.9B | $18.7B | ||
| Q3 25 | $6.8B | $18.4B | ||
| Q2 25 | $6.5B | $18.0B | ||
| Q1 25 | $6.7B | $17.3B | ||
| Q4 24 | $6.4B | $17.4B | ||
| Q3 24 | $6.5B | $17.4B | ||
| Q2 24 | $6.5B | $16.8B |
负债/权益比PNRSCI
| Q1 26 | 0.51× | — | ||
| Q4 25 | 0.42× | 3.10× | ||
| Q3 25 | 0.42× | 3.17× | ||
| Q2 25 | 0.38× | 3.19× | ||
| Q1 25 | 0.51× | 2.87× | ||
| Q4 24 | 0.46× | 2.83× | ||
| Q3 24 | — | 2.92× | ||
| Q2 24 | 0.51× | 3.05× |
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 | — | $212.9M |
| 自由现金流经营现金流 - 资本支出 | $-85.7M | $87.2M |
| 自由现金流率自由现金流/营收 | -8.3% | 7.8% |
| 资本支出强度资本支出/营收 | 1.8% | 11.3% |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | $716.0M | $554.2M |
8季度趋势，按日历期对齐
经营现金流PNRSCI
| Q1 26 | — | — | ||
| Q4 25 | $50.8M | $212.9M | ||
| Q3 25 | $196.3M | $252.3M | ||
| Q2 25 | $606.6M | $166.4M | ||
| Q1 25 | $-38.9M | $311.1M | ||
| Q4 24 | $86.5M | $264.1M | ||
| Q3 24 | $248.6M | $263.8M | ||
| Q2 24 | $539.2M | $196.9M |
自由现金流PNRSCI
| Q1 26 | $-85.7M | — | ||
| Q4 25 | $27.1M | $87.2M | ||
| Q3 25 | $178.9M | $150.7M | ||
| Q2 25 | $595.7M | $83.4M | ||
| Q1 25 | $-55.7M | $233.0M | ||
| Q4 24 | $63.8M | $151.8M | ||
| Q3 24 | $233.2M | $162.8M | ||
| Q2 24 | $522.2M | $100.8M |
自由现金流率PNRSCI
| Q1 26 | -8.3% | — | ||
| Q4 25 | 2.7% | 7.8% | ||
| Q3 25 | 17.5% | 14.2% | ||
| Q2 25 | 53.0% | 7.8% | ||
| Q1 25 | -5.5% | 21.7% | ||
| Q4 24 | 6.6% | 13.9% | ||
| Q3 24 | 23.5% | 16.1% | ||
| Q2 24 | 47.5% | 9.7% |
资本支出强度PNRSCI
| Q1 26 | 1.8% | — | ||
| Q4 25 | 2.3% | 11.3% | ||
| Q3 25 | 1.7% | 9.6% | ||
| Q2 25 | 1.0% | 7.8% | ||
| Q1 25 | 1.7% | 7.3% | ||
| Q4 24 | 2.3% | 10.3% | ||
| Q3 24 | 1.6% | 10.0% | ||
| Q2 24 | 1.5% | 9.3% |
现金转化率PNRSCI
| Q1 26 | — | — | ||
| Q4 25 | 0.31× | 1.34× | ||
| Q3 25 | 1.07× | 2.15× | ||
| Q2 25 | 4.08× | 1.35× | ||
| Q1 25 | -0.25× | 2.18× | ||
| Q4 24 | 0.52× | 1.75× | ||
| Q3 24 | 1.78× | 2.24× | ||
| Q2 24 | 2.90× | 1.67× |
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
PNR
| Water Solutions | $391.0M | 38% |
| Pool | $387.1M | 37% |
| Flow | $258.1M | 25% |
SCI
| Cemetery | $510.9M | 46% |
| Funeral Matured Preneed Revenue | $196.5M | 18% |
| Cemetery Recognized Preneed Merchandise And Service Revenue | $107.4M | 10% |
| Cemetery Atneed Revenue | $104.9M | 9% |
| CA | $56.4M | 5% |
| Funeral Other Revenue | $54.6M | 5% |
| Cemetery Other Revenue | $40.2M | 4% |
| Nonfuneral Home Revenue | $28.1M | 3% |
| Non Funeral Home Preneed Sales Revenue | $22.0M | 2% |
