vs
Primo Brands Corp（PRMB）与Western Midstream Partners, LP（WES）财务数据对比。点击上方公司名可切换其他公司
Primo Brands Corp的季度营收约是Western Midstream Partners, LP的1.6倍（$1.6B vs $1.0B），Western Midstream Partners, LP净利率更高（18.5% vs 1.7%，领先16.8%），Western Midstream Partners, LP同比增速更快（11.0% vs 0.8%），过去两年Primo Brands Corp的营收复合增速更高（19.7% vs 7.8%）
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。
Sunoco LP是在美国特拉华州注册的业主有限合伙企业，总部位于得克萨斯州达拉斯，历史可追溯至1886年。公司已从垂直一体化能源企业转型为燃料分销商及能源基础设施运营商，此前经营的油气勘探开采、炼油、化工生产、燃油零售等业务均已完成剥离。
PRMB vs WES — 直观对比
营收规模更大
PRMB
是对方的1.6倍
$1.0B
营收增速更快
WES
高出10.2%
0.8%
净利率更高
WES
高出16.8%
1.7%
两年增速更快
PRMB
近两年复合增速
7.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.0B |
| 净利润 | $27.3M | $190.7M |
| 毛利率 | 28.6% | — |
| 营业利润率 | 8.5% | 29.7% |
| 净利率 | 1.7% | 18.5% |
| 营收同比 | 0.8% | 11.0% |
| 净利润同比 | -4.9% | -42.8% |
| 每股收益（稀释后） | $0.07 | — |
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PRMBWES
| Q1 26 | $1.6B | — | ||
| Q4 25 | $1.6B | $1.0B | ||
| Q3 25 | $1.8B | $952.3M | ||
| Q2 25 | $1.7B | $942.1M | ||
| Q1 25 | $1.6B | $916.9M | ||
| Q4 24 | — | $928.4M | ||
| Q3 24 | $0 | $883.1M | ||
| Q2 24 | $1.3B | $905.4M |
净利润PRMBWES
| Q1 26 | $27.3M | — | ||
| Q4 25 | $-13.0M | $190.7M | ||
| Q3 25 | $16.8M | $339.6M | ||
| Q2 25 | $27.6M | $341.7M | ||
| Q1 25 | $28.7M | $309.0M | ||
| Q4 24 | — | $333.6M | ||
| Q3 24 | $-2.0K | $288.5M | ||
| Q2 24 | $54.5M | $378.6M |
毛利率PRMBWES
| Q1 26 | 28.6% | — | ||
| Q4 25 | 27.7% | — | ||
| Q3 25 | 29.9% | — | ||
| Q2 25 | 31.3% | — | ||
| Q1 25 | 32.3% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 32.7% | — |
营业利润率PRMBWES
| Q1 26 | 8.5% | — | ||
| Q4 25 | 1.2% | 29.7% | ||
| Q3 25 | 8.3% | 46.4% | ||
| Q2 25 | 6.5% | 47.2% | ||
| Q1 25 | 9.5% | 44.7% | ||
| Q4 24 | — | 45.9% | ||
| Q3 24 | — | 44.8% | ||
| Q2 24 | 12.1% | 51.9% |
净利率PRMBWES
| Q1 26 | 1.7% | — | ||
| Q4 25 | -0.8% | 18.5% | ||
| Q3 25 | 1.0% | 35.7% | ||
| Q2 25 | 1.6% | 36.3% | ||
| Q1 25 | 1.8% | 33.7% | ||
| Q4 24 | — | 35.9% | ||
| Q3 24 | — | 32.7% | ||
| Q2 24 | 4.1% | 41.8% |
每股收益（稀释后）PRMBWES
| Q1 26 | $0.07 | — | ||
| Q4 25 | $-0.03 | — | ||
| Q3 25 | $0.04 | — | ||
| Q2 25 | $0.07 | — | ||
| Q1 25 | $0.08 | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-20.00 | — | ||
| Q2 24 | $0.25 | — |
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 | — | $819.5M |
| 总债务越低越好 | $5.2B | $8.2B |
| 股东权益账面价值 | $3.0B | — |
| 总资产 | $10.6B | $15.0B |
| 负债/权益比越低杠杆越低 | 1.74× | — |
8季度趋势，按日历期对齐
现金及短期投资PRMBWES
| Q1 26 | — | — | ||
| Q4 25 | $376.7M | $819.5M | ||
| Q3 25 | — | $177.3M | ||
| Q2 25 | — | $129.7M | ||
| Q1 25 | — | $448.4M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | $344.1M |
总债务PRMBWES
| Q1 26 | $5.2B | — | ||
| Q4 25 | $5.2B | $8.2B | ||
| Q3 25 | $5.1B | $6.9B | ||
| Q2 25 | $5.1B | $6.9B | ||
| Q1 25 | $5.0B | $6.9B | ||
| Q4 24 | — | $6.9B | ||
| Q3 24 | — | $6.9B | ||
| Q2 24 | — | $7.1B |
股东权益PRMBWES
| Q1 26 | $3.0B | — | ||
| Q4 25 | $3.0B | — | ||
| Q3 25 | $3.2B | — | ||
| Q2 25 | $3.2B | — | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-2.0K | — | ||
| Q2 24 | $-296.8M | — |
总资产PRMBWES
| Q1 26 | $10.6B | — | ||
| Q4 25 | $10.6B | $15.0B | ||
| Q3 25 | $11.0B | $12.1B | ||
| Q2 25 | $11.0B | $12.2B | ||
| Q1 25 | $11.0B | $12.5B | ||
| Q4 24 | — | $13.1B | ||
| Q3 24 | $0 | $13.0B | ||
| Q2 24 | — | $12.2B |
负债/权益比PRMBWES
| Q1 26 | 1.74× | — | ||
| Q4 25 | 1.72× | — | ||
| Q3 25 | 1.61× | — | ||
| Q2 25 | 1.57× | — | ||
| Q1 25 | 1.51× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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 | $103.8M | $557.6M |
| 自由现金流经营现金流 - 资本支出 | — | $335.4M |
| 自由现金流率自由现金流/营收 | — | 32.6% |
| 资本支出强度资本支出/营收 | 2.9% | 21.6% |
| 现金转化率经营现金流/净利润 | 3.80× | 2.92× |
| 过去12个月自由现金流最近4个季度 | — | $1.5B |
8季度趋势，按日历期对齐
经营现金流PRMBWES
| Q1 26 | $103.8M | — | ||
| Q4 25 | $203.1M | $557.6M | ||
| Q3 25 | $283.4M | $570.2M | ||
| Q2 25 | $155.0M | $564.0M | ||
| Q1 25 | $38.8M | $530.8M | ||
| Q4 24 | — | $554.4M | ||
| Q3 24 | $0 | $551.3M | ||
| Q2 24 | $102.5M | $631.4M |
自由现金流PRMBWES
| Q1 26 | — | — | ||
| Q4 25 | $57.3M | $335.4M | ||
| Q3 25 | $167.7M | $385.5M | ||
| Q2 25 | $101.1M | $385.4M | ||
| Q1 25 | $-23.2M | $388.4M | ||
| Q4 24 | — | $315.7M | ||
| Q3 24 | — | $361.9M | ||
| Q2 24 | $61.4M | $419.6M |
自由现金流率PRMBWES
| Q1 26 | — | — | ||
| Q4 25 | 3.7% | 32.6% | ||
| Q3 25 | 9.5% | 40.5% | ||
| Q2 25 | 5.8% | 40.9% | ||
| Q1 25 | -1.4% | 42.4% | ||
| Q4 24 | — | 34.0% | ||
| Q3 24 | — | 41.0% | ||
| Q2 24 | 4.7% | 46.3% |
资本支出强度PRMBWES
| Q1 26 | 2.9% | — | ||
| Q4 25 | 9.4% | 21.6% | ||
| Q3 25 | 6.6% | 19.4% | ||
| Q2 25 | 3.1% | 19.0% | ||
| Q1 25 | 3.8% | 15.5% | ||
| Q4 24 | — | 25.7% | ||
| Q3 24 | — | 21.5% | ||
| Q2 24 | 3.1% | 23.4% |
现金转化率PRMBWES
| Q1 26 | 3.80× | — | ||
| Q4 25 | — | 2.92× | ||
| Q3 25 | 16.87× | 1.68× | ||
| Q2 25 | 5.62× | 1.65× | ||
| Q1 25 | 1.35× | 1.72× | ||
| Q4 24 | — | 1.66× | ||
| Q3 24 | — | 1.91× | ||
| Q2 24 | 1.88× | 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
PRMB
| Regional spring water | $801.2M | 49% |
| Purified water | $511.2M | 31% |
| Other | $208.2M | 13% |
| Premium water | $105.5M | 6% |
WES
暂无分部数据
