vs
UGI CORP（UGI）与西部数据（WDC）财务数据对比。点击上方公司名可切换其他公司
西部数据的季度营收约是UGI CORP的1.5倍（$3.0B vs $2.1B），西部数据净利率更高（61.1% vs 14.4%，领先46.7%），西部数据同比增速更快（31.5% vs 3.9%），过去两年西部数据的营收复合增速更高（-6.6% vs -7.5%）
UGI公司是总部位于美国宾夕法尼亚州普鲁士王市的能源企业，主营天然气与电力配送业务，布局覆盖范围广泛，在美国本土及欧洲地区均拥有成熟运营网络，为当地用户提供稳定可靠的能源配送服务。
西部数据（简称WD）是总部位于美国加利福尼亚州圣何塞的知名数据存储企业，成立于1970年，是全球最大的硬盘驱动器（HDD）制造商之一，产品覆盖消费级、企业级等多元存储场景，为全球客户提供高性能、高可靠性的存储解决方案。
UGI vs WDC — 直观对比
营收规模更大
WDC
是对方的1.5倍
$2.1B
营收增速更快
WDC
高出27.6%
3.9%
净利率更高
WDC
高出46.7%
14.4%
两年增速更快
WDC
近两年复合增速
-7.5%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $2.1B | $3.0B |
| 净利润 | $297.0M | $1.8B |
| 毛利率 | — | 45.7% |
| 营业利润率 | 22.0% | 30.1% |
| 净利率 | 14.4% | 61.1% |
| 营收同比 | 3.9% | 31.5% |
| 净利润同比 | -20.8% | 254.2% |
| 每股收益（稀释后） | $1.34 | $4.73 |
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UGIWDC
| Q1 26 | — | $3.0B | ||
| Q4 25 | $2.1B | $2.8B | ||
| Q3 25 | $1.2B | — | ||
| Q2 25 | $1.4B | $-1.2B | ||
| Q1 25 | $2.6B | $2.3B | ||
| Q4 24 | $2.0B | $4.3B | ||
| Q3 24 | $1.2B | $4.1B | ||
| Q2 24 | $1.4B | $3.8B |
净利润UGIWDC
| Q1 26 | — | $1.8B | ||
| Q4 25 | $297.0M | $1.2B | ||
| Q3 25 | $-13.0M | — | ||
| Q2 25 | $-163.0M | $282.0M | ||
| Q1 25 | $479.0M | $520.0M | ||
| Q4 24 | $375.0M | $594.0M | ||
| Q3 24 | $-273.0M | $493.0M | ||
| Q2 24 | $-48.0M | $39.0M |
毛利率UGIWDC
| Q1 26 | — | 45.7% | ||
| Q4 25 | — | 43.5% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 39.8% | ||
| Q4 24 | — | 35.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 35.9% |
营业利润率UGIWDC
| Q1 26 | — | 30.1% | ||
| Q4 25 | 22.0% | 28.1% | ||
| Q3 25 | 1.1% | — | ||
| Q2 25 | -6.8% | — | ||
| Q1 25 | 26.6% | 33.1% | ||
| Q4 24 | 24.5% | 19.9% | ||
| Q3 24 | -20.4% | 18.1% | ||
| Q2 24 | 5.0% | 5.7% |
净利率UGIWDC
| Q1 26 | — | 61.1% | ||
| Q4 25 | 14.4% | 41.9% | ||
| Q3 25 | -1.1% | — | ||
| Q2 25 | -12.0% | -24.4% | ||
| Q1 25 | 18.2% | 22.7% | ||
| Q4 24 | 18.9% | 13.9% | ||
| Q3 24 | -22.6% | 12.0% | ||
| Q2 24 | -3.6% | 1.0% |
每股收益（稀释后）UGIWDC
| Q1 26 | — | $4.73 | ||
| Q4 25 | $1.34 | $3.07 | ||
| Q3 25 | $-0.08 | — | ||
| Q2 25 | $-0.76 | $0.72 | ||
| Q1 25 | $2.19 | $1.42 | ||
| Q4 24 | $1.74 | $1.63 | ||
| Q3 24 | $-1.26 | $1.35 | ||
| Q2 24 | $-0.23 | $0.15 |
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 | $251.0M | $2.0B |
| 总债务越低越好 | $6.0B | $4.7B |
| 股东权益账面价值 | $5.0B | $7.1B |
| 总资产 | $15.8B | $15.6B |
| 负债/权益比越低杠杆越低 | 1.19× | 0.65× |
8季度趋势，按日历期对齐
现金及短期投资UGIWDC
| Q1 26 | — | $2.0B | ||
| Q4 25 | $251.0M | $2.0B | ||
| Q3 25 | $335.0M | — | ||
| Q2 25 | $350.0M | $2.1B | ||
| Q1 25 | $426.0M | $3.5B | ||
| Q4 24 | $240.0M | $2.3B | ||
| Q3 24 | $213.0M | $1.7B | ||
| Q2 24 | $183.0M | $1.9B |
总债务UGIWDC
| Q1 26 | — | $4.7B | ||
| Q4 25 | $6.0B | $4.7B | ||
| Q3 25 | $6.5B | — | ||
| Q2 25 | $5.7B | $4.7B | ||
| Q1 25 | $6.6B | $7.3B | ||
| Q4 24 | $6.6B | $7.4B | ||
| Q3 24 | $6.4B | $7.4B | ||
| Q2 24 | $6.3B | $7.4B |
股东权益UGIWDC
| Q1 26 | — | $7.1B | ||
| Q4 25 | $5.0B | $5.9B | ||
| Q3 25 | $4.8B | — | ||
| Q2 25 | $4.9B | $5.3B | ||
| Q1 25 | $5.0B | $5.2B | ||
| Q4 24 | $4.6B | $12.1B | ||
| Q3 24 | $4.3B | $11.6B | ||
| Q2 24 | $4.7B | $10.8B |
总资产UGIWDC
| Q1 26 | — | $15.6B | ||
| Q4 25 | $15.8B | $14.4B | ||
| Q3 25 | $15.5B | — | ||
| Q2 25 | $15.4B | $14.0B | ||
| Q1 25 | $15.7B | $16.4B | ||
| Q4 24 | $15.4B | $25.5B | ||
| Q3 24 | $15.1B | $24.8B | ||
| Q2 24 | $15.1B | $24.2B |
负债/权益比UGIWDC
| Q1 26 | — | 0.65× | ||
| Q4 25 | 1.19× | 0.80× | ||
| Q3 25 | 1.37× | — | ||
| Q2 25 | 1.17× | 0.89× | ||
| Q1 25 | 1.32× | 1.42× | ||
| Q4 24 | 1.44× | 0.61× | ||
| Q3 24 | 1.48× | 0.64× | ||
| Q2 24 | 1.34× | 0.69× |
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 | $66.0M | — |
| 自由现金流经营现金流 - 资本支出 | $-155.0M | — |
| 自由现金流率自由现金流/营收 | -7.5% | — |
| 资本支出强度资本支出/营收 | 10.7% | — |
| 现金转化率经营现金流/净利润 | 0.22× | — |
| 过去12个月自由现金流最近4个季度 | $282.0M | — |
8季度趋势，按日历期对齐
经营现金流UGIWDC
| Q1 26 | — | — | ||
| Q4 25 | $66.0M | $672.0M | ||
| Q3 25 | $90.0M | — | ||
| Q2 25 | $289.0M | $746.0M | ||
| Q1 25 | $684.0M | $508.0M | ||
| Q4 24 | $164.0M | $403.0M | ||
| Q3 24 | $151.0M | $34.0M | ||
| Q2 24 | $390.0M | $366.0M |
自由现金流UGIWDC
| Q1 26 | — | — | ||
| Q4 25 | $-155.0M | $599.0M | ||
| Q3 25 | $-168.0M | — | ||
| Q2 25 | $67.0M | $675.0M | ||
| Q1 25 | $538.0M | $379.0M | ||
| Q4 24 | $-47.0M | $287.0M | ||
| Q3 24 | $-115.0M | $-62.0M | ||
| Q2 24 | $185.0M | $250.0M |
自由现金流率UGIWDC
| Q1 26 | — | — | ||
| Q4 25 | -7.5% | 21.3% | ||
| Q3 25 | -14.4% | — | ||
| Q2 25 | 4.9% | -58.5% | ||
| Q1 25 | 20.4% | 16.5% | ||
| Q4 24 | -2.4% | 6.7% | ||
| Q3 24 | -9.5% | -1.5% | ||
| Q2 24 | 13.7% | 6.6% |
资本支出强度UGIWDC
| Q1 26 | — | — | ||
| Q4 25 | 10.7% | 2.6% | ||
| Q3 25 | 22.1% | — | ||
| Q2 25 | 16.3% | -6.2% | ||
| Q1 25 | 5.5% | 5.6% | ||
| Q4 24 | 10.6% | 2.7% | ||
| Q3 24 | 22.0% | 2.3% | ||
| Q2 24 | 15.2% | 3.1% |
现金转化率UGIWDC
| Q1 26 | — | — | ||
| Q4 25 | 0.22× | 0.57× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 2.65× | ||
| Q1 25 | 1.43× | 0.98× | ||
| Q4 24 | 0.44× | 0.68× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | — | 9.38× |
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
UGI
暂无分部数据
WDC
| Cloud | $2.7B | 89% |
| Client Devices | $176.0M | 6% |
| Consumer | $168.0M | 6% |
