vs
Primo Brands Corp（PRMB）与新思科技（SNPS）财务数据对比。点击上方公司名可切换其他公司
新思科技的季度营收约是Primo Brands Corp的1.5倍（$2.3B vs $1.6B），新思科技净利率更高（19.9% vs -0.8%，领先20.7%），新思科技自由现金流更多（$605.2M vs $57.3M）
Primo Brands Corp是一家美加合资饮用水企业，主营多规格桶装水、饮水机、自助补水设备及净水家电，总部位于美国佛罗里达州坦帕市，服务覆盖美国、加拿大、欧洲及以色列的住宅与商业客户。
新思科技是总部位于美国加利福尼亚州森尼韦尔的跨国电子设计自动化（EDA）龙头企业，专注于硅芯片设计与验证、电子系统级设计验证及可复用组件研发，为全球半导体设计与制造行业提供专业工具及配套服务。
PRMB vs SNPS — 直观对比
营收规模更大
SNPS
是对方的1.5倍
$1.6B
净利率更高
SNPS
高出20.7%
-0.8%
自由现金流更多
SNPS
多$547.9M
$57.3M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $2.3B |
| 净利润 | $-13.0M | $448.7M |
| 毛利率 | 27.7% | 71.0% |
| 营业利润率 | 1.2% | 5.4% |
| 净利率 | -0.8% | 19.9% |
| 营收同比 | — | 50.6% |
| 净利润同比 | — | -59.7% |
| 每股收益（稀释后） | $-0.03 | $2.44 |
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PRMBSNPS
| Q4 25 | $1.6B | $2.3B | ||
| Q3 25 | $1.8B | $1.7B | ||
| Q2 25 | $1.7B | $1.6B | ||
| Q1 25 | $1.6B | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | $0 | $1.5B | ||
| Q2 24 | $1.3B | $1.5B | ||
| Q1 24 | $1.1B | $1.6B |
净利润PRMBSNPS
| Q4 25 | $-13.0M | $448.7M | ||
| Q3 25 | $16.8M | $242.5M | ||
| Q2 25 | $27.6M | $345.3M | ||
| Q1 25 | $28.7M | $295.7M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $-2.0K | $408.1M | ||
| Q2 24 | $54.5M | $292.1M | ||
| Q1 24 | $33.5M | $449.1M |
毛利率PRMBSNPS
| Q4 25 | 27.7% | 71.0% | ||
| Q3 25 | 29.9% | 78.1% | ||
| Q2 25 | 31.3% | 80.2% | ||
| Q1 25 | 32.3% | 81.4% | ||
| Q4 24 | — | 78.3% | ||
| Q3 24 | — | 80.9% | ||
| Q2 24 | 32.7% | 79.4% | ||
| Q1 24 | 30.4% | 80.0% |
营业利润率PRMBSNPS
| Q4 25 | 1.2% | 5.4% | ||
| Q3 25 | 8.3% | 9.5% | ||
| Q2 25 | 6.5% | 23.5% | ||
| Q1 25 | 9.5% | 17.3% | ||
| Q4 24 | — | 20.3% | ||
| Q3 24 | — | 23.6% | ||
| Q2 24 | 12.1% | 22.8% | ||
| Q1 24 | 11.0% | 21.8% |
净利率PRMBSNPS
| Q4 25 | -0.8% | 19.9% | ||
| Q3 25 | 1.0% | 13.9% | ||
| Q2 25 | 1.6% | 21.5% | ||
| Q1 25 | 1.8% | 20.3% | ||
| Q4 24 | — | 74.4% | ||
| Q3 24 | — | 26.7% | ||
| Q2 24 | 4.1% | 20.1% | ||
| Q1 24 | 2.9% | 27.2% |
每股收益（稀释后）PRMBSNPS
| Q4 25 | $-0.03 | $2.44 | ||
| Q3 25 | $0.04 | $1.50 | ||
| Q2 25 | $0.07 | $2.21 | ||
| Q1 25 | $0.08 | $1.89 | ||
| Q4 24 | — | $7.13 | ||
| Q3 24 | $-20.00 | $2.61 | ||
| Q2 24 | $0.25 | $1.88 | ||
| Q1 24 | $0.15 | $2.89 |
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 | $376.7M | $3.0B |
| 总债务越低越好 | $5.2B | $13.5B |
| 股东权益账面价值 | $3.0B | $28.3B |
| 总资产 | $10.6B | $48.2B |
| 负债/权益比越低杠杆越低 | 1.72× | 0.48× |
8季度趋势，按日历期对齐
现金及短期投资PRMBSNPS
| Q4 25 | $376.7M | $3.0B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $14.3B | ||
| Q1 25 | — | $3.8B | ||
| Q4 24 | — | $4.1B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | $1.3B |
总债务PRMBSNPS
| Q4 25 | $5.2B | $13.5B | ||
| Q3 25 | $5.1B | $14.3B | ||
| Q2 25 | $5.1B | $10.1B | ||
| Q1 25 | $5.0B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PRMBSNPS
| Q4 25 | $3.0B | $28.3B | ||
| Q3 25 | $3.2B | $27.6B | ||
| Q2 25 | $3.2B | $9.9B | ||
| Q1 25 | $3.3B | $9.3B | ||
| Q4 24 | — | $9.0B | ||
| Q3 24 | $-2.0K | $7.7B | ||
| Q2 24 | $-296.8M | $7.2B | ||
| Q1 24 | $-349.8M | $6.7B |
总资产PRMBSNPS
| Q4 25 | $10.6B | $48.2B | ||
| Q3 25 | $11.0B | $48.2B | ||
| Q2 25 | $11.0B | $23.8B | ||
| Q1 25 | $11.0B | $13.0B | ||
| Q4 24 | — | $13.1B | ||
| Q3 24 | $0 | $11.6B | ||
| Q2 24 | — | $11.0B | ||
| Q1 24 | — | $10.6B |
负债/权益比PRMBSNPS
| Q4 25 | 1.72× | 0.48× | ||
| Q3 25 | 1.61× | 0.52× | ||
| Q2 25 | 1.57× | 1.01× | ||
| Q1 25 | 1.51× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $203.1M | $639.7M |
| 自由现金流经营现金流 - 资本支出 | $57.3M | $605.2M |
| 自由现金流率自由现金流/营收 | 3.7% | 26.8% |
| 资本支出强度资本支出/营收 | 9.4% | 1.5% |
| 现金转化率经营现金流/净利润 | — | 1.43× |
| 过去12个月自由现金流最近4个季度 | $302.9M | $1.3B |
8季度趋势，按日历期对齐
经营现金流PRMBSNPS
| Q4 25 | $203.1M | $639.7M | ||
| Q3 25 | $283.4M | $671.0M | ||
| Q2 25 | $155.0M | $275.4M | ||
| Q1 25 | $38.8M | $-67.5M | ||
| Q4 24 | — | $562.8M | ||
| Q3 24 | $0 | $455.4M | ||
| Q2 24 | $102.5M | $476.6M | ||
| Q1 24 | $6.0M | $-87.8M |
自由现金流PRMBSNPS
| Q4 25 | $57.3M | $605.2M | ||
| Q3 25 | $167.7M | $632.4M | ||
| Q2 25 | $101.1M | $219.8M | ||
| Q1 25 | $-23.2M | $-108.2M | ||
| Q4 24 | — | $558.4M | ||
| Q3 24 | — | $415.4M | ||
| Q2 24 | $61.4M | $438.2M | ||
| Q1 24 | $-17.5M | $-128.2M |
自由现金流率PRMBSNPS
| Q4 25 | 3.7% | 26.8% | ||
| Q3 25 | 9.5% | 36.3% | ||
| Q2 25 | 5.8% | 13.7% | ||
| Q1 25 | -1.4% | -7.4% | ||
| Q4 24 | — | 37.3% | ||
| Q3 24 | — | 27.2% | ||
| Q2 24 | 4.7% | 30.1% | ||
| Q1 24 | -1.5% | -7.8% |
资本支出强度PRMBSNPS
| Q4 25 | 9.4% | 1.5% | ||
| Q3 25 | 6.6% | 2.2% | ||
| Q2 25 | 3.1% | 3.5% | ||
| Q1 25 | 3.8% | 2.8% | ||
| Q4 24 | — | 0.3% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | 3.1% | 2.6% | ||
| Q1 24 | 2.1% | 2.4% |
现金转化率PRMBSNPS
| Q4 25 | — | 1.43× | ||
| Q3 25 | 16.87× | 2.77× | ||
| Q2 25 | 5.62× | 0.80× | ||
| Q1 25 | 1.35× | -0.23× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | 1.88× | 1.63× | ||
| Q1 24 | 0.18× | -0.20× |
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
PRMB
| Regional Spring Water | $765.1M | 49% |
| Purified Water | $484.5M | 31% |
| Other | $188.4M | 12% |
| Premium Water | $90.3M | 6% |
| Other Water | $25.8M | 2% |
SNPS
| License And Maintenance | $940.7M | 42% |
| Other | $640.0M | 28% |
| Design IP Segment | $407.1M | 18% |
| KR | $236.9M | 11% |
| Sales Based Royalties | $30.1M | 1% |
