vs
晖致（VTRS）与Williams Companies（WMB）财务数据对比。点击上方公司名可切换其他公司
Williams Companies的季度营收约是晖致的1.0倍（$3.8B vs $3.7B），Williams Companies同比增速更快（12.7% vs 5.0%），晖致自由现金流更多（$619.3M vs $-379.0M），过去两年Williams Companies的营收复合增速更高（7.3% vs 0.5%）
晖致是一家总部位于美国宾夕法尼亚州卡农斯堡的全球化医药健康企业，于2020年11月16日由迈兰制药与辉瑞旗下老牌业务部门普强合并组建，业务覆盖全球多个国家和地区，专注为大众提供优质的医药健康产品及服务。
总部位于美国俄克拉荷马州塔尔萨的能源企业，位列《财富》美国500强，普通股为标普500指数成分股，核心业务为天然气加工与运输，同时持有石油、发电相关资产。
VTRS vs WMB — 直观对比
营收规模更大
WMB
是对方的1.0倍
$3.7B
营收增速更快
WMB
高出7.7%
5.0%
自由现金流更多
VTRS
多$998.3M
$-379.0M
两年增速更快
WMB
近两年复合增速
0.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $3.8B |
| 净利润 | — | $734.0M |
| 毛利率 | 31.1% | — |
| 营业利润率 | -5.2% | 27.3% |
| 净利率 | — | 19.1% |
| 营收同比 | 5.0% | 12.7% |
| 净利润同比 | — | 51.0% |
| 每股收益（稀释后） | $-0.34 | $0.60 |
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VTRSWMB
| Q4 25 | $3.7B | $3.8B | ||
| Q3 25 | $3.7B | $3.5B | ||
| Q2 25 | $3.6B | $3.4B | ||
| Q1 25 | $3.2B | $4.2B | ||
| Q4 24 | $3.5B | $3.4B | ||
| Q3 24 | $3.7B | $3.0B | ||
| Q2 24 | $3.8B | $2.8B | ||
| Q1 24 | $3.7B | $3.3B |
净利润VTRSWMB
| Q4 25 | — | $734.0M | ||
| Q3 25 | — | $647.0M | ||
| Q2 25 | — | $546.0M | ||
| Q1 25 | — | $691.0M | ||
| Q4 24 | — | $486.0M | ||
| Q3 24 | — | $706.0M | ||
| Q2 24 | — | $401.0M | ||
| Q1 24 | — | $632.0M |
毛利率VTRSWMB
| Q4 25 | 31.1% | — | ||
| Q3 25 | 36.6% | — | ||
| Q2 25 | 37.3% | — | ||
| Q1 25 | 35.8% | — | ||
| Q4 24 | 34.6% | — | ||
| Q3 24 | 39.0% | — | ||
| Q2 24 | 38.2% | — | ||
| Q1 24 | 41.2% | — |
营业利润率VTRSWMB
| Q4 25 | -5.2% | 27.3% | ||
| Q3 25 | 4.8% | 31.8% | ||
| Q2 25 | 6.5% | 28.0% | ||
| Q1 25 | -88.9% | 26.1% | ||
| Q4 24 | -5.1% | 23.2% | ||
| Q3 24 | 6.0% | 27.6% | ||
| Q2 24 | -6.3% | 24.4% | ||
| Q1 24 | 5.6% | 30.3% |
净利率VTRSWMB
| Q4 25 | — | 19.1% | ||
| Q3 25 | — | 18.5% | ||
| Q2 25 | — | 16.2% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | — | 14.2% | ||
| Q3 24 | — | 23.3% | ||
| Q2 24 | — | 14.1% | ||
| Q1 24 | — | 18.9% |
每股收益（稀释后）VTRSWMB
| Q4 25 | $-0.34 | $0.60 | ||
| Q3 25 | $-0.11 | $0.53 | ||
| Q2 25 | $0.00 | $0.45 | ||
| Q1 25 | $-2.55 | $0.56 | ||
| Q4 24 | $-0.43 | $0.39 | ||
| Q3 24 | $0.08 | $0.58 | ||
| Q2 24 | $-0.27 | $0.33 | ||
| Q1 24 | $0.09 | $0.52 |
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 | $1.3B | — |
| 总债务越低越好 | — | $27.3B |
| 股东权益账面价值 | $14.7B | $12.8B |
| 总资产 | $37.2B | $58.6B |
| 负债/权益比越低杠杆越低 | — | 2.13× |
8季度趋势，按日历期对齐
现金及短期投资VTRSWMB
| Q4 25 | $1.3B | — | ||
| Q3 25 | $975.3M | — | ||
| Q2 25 | $566.4M | — | ||
| Q1 25 | $755.0M | — | ||
| Q4 24 | $734.8M | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $917.2M | — | ||
| Q1 24 | $1.0B | — |
总债务VTRSWMB
| Q4 25 | — | $27.3B | ||
| Q3 25 | — | $25.6B | ||
| Q2 25 | — | $25.6B | ||
| Q1 25 | — | $24.1B | ||
| Q4 24 | — | $24.7B | ||
| Q3 24 | — | $24.8B | ||
| Q2 24 | — | $24.1B | ||
| Q1 24 | — | $24.1B |
股东权益VTRSWMB
| Q4 25 | $14.7B | $12.8B | ||
| Q3 25 | $15.2B | $12.5B | ||
| Q2 25 | $15.6B | $12.4B | ||
| Q1 25 | $15.7B | $12.5B | ||
| Q4 24 | $18.6B | $12.4B | ||
| Q3 24 | $19.8B | $12.4B | ||
| Q2 24 | $19.5B | $12.3B | ||
| Q1 24 | $20.0B | $12.4B |
总资产VTRSWMB
| Q4 25 | $37.2B | $58.6B | ||
| Q3 25 | $37.9B | $55.7B | ||
| Q2 25 | $38.4B | $56.1B | ||
| Q1 25 | $38.5B | $54.9B | ||
| Q4 24 | $41.5B | $54.5B | ||
| Q3 24 | $44.8B | $53.8B | ||
| Q2 24 | $45.3B | $52.4B | ||
| Q1 24 | $47.3B | $52.7B |
负债/权益比VTRSWMB
| Q4 25 | — | 2.13× | ||
| Q3 25 | — | 2.04× | ||
| Q2 25 | — | 2.06× | ||
| Q1 25 | — | 1.93× | ||
| Q4 24 | — | 1.99× | ||
| Q3 24 | — | 2.00× | ||
| Q2 24 | — | 1.96× | ||
| Q1 24 | — | 1.94× |
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 | $815.8M | $1.6B |
| 自由现金流经营现金流 - 资本支出 | $619.3M | $-379.0M |
| 自由现金流率自由现金流/营收 | 16.8% | -9.9% |
| 资本支出强度资本支出/营收 | 5.3% | 50.9% |
| 现金转化率经营现金流/净利润 | — | 2.15× |
| 过去12个月自由现金流最近4个季度 | $1.9B | $1.0B |
8季度趋势，按日历期对齐
经营现金流VTRSWMB
| Q4 25 | $815.8M | $1.6B | ||
| Q3 25 | $744.9M | $1.4B | ||
| Q2 25 | $219.7M | $1.4B | ||
| Q1 25 | $535.5M | $1.4B | ||
| Q4 24 | $482.7M | $1.2B | ||
| Q3 24 | $826.5M | $1.2B | ||
| Q2 24 | $379.1M | $1.3B | ||
| Q1 24 | $614.6M | $1.2B |
自由现金流VTRSWMB
| Q4 25 | $619.3M | $-379.0M | ||
| Q3 25 | $658.1M | $485.0M | ||
| Q2 25 | $166.8M | $478.0M | ||
| Q1 25 | $492.9M | $421.0M | ||
| Q4 24 | $342.3M | $450.0M | ||
| Q3 24 | $749.5M | $561.0M | ||
| Q2 24 | $320.3M | $700.0M | ||
| Q1 24 | $564.8M | $690.0M |
自由现金流率VTRSWMB
| Q4 25 | 16.8% | -9.9% | ||
| Q3 25 | 17.6% | 13.9% | ||
| Q2 25 | 4.7% | 14.2% | ||
| Q1 25 | 15.2% | 10.1% | ||
| Q4 24 | 9.7% | 13.2% | ||
| Q3 24 | 20.1% | 18.5% | ||
| Q2 24 | 8.5% | 24.6% | ||
| Q1 24 | 15.5% | 20.7% |
资本支出强度VTRSWMB
| Q4 25 | 5.3% | 50.9% | ||
| Q3 25 | 2.3% | 27.3% | ||
| Q2 25 | 1.5% | 28.8% | ||
| Q1 25 | 1.3% | 24.2% | ||
| Q4 24 | 4.0% | 22.5% | ||
| Q3 24 | 2.1% | 22.5% | ||
| Q2 24 | 1.6% | 20.3% | ||
| Q1 24 | 1.4% | 16.3% |
现金转化率VTRSWMB
| Q4 25 | — | 2.15× | ||
| Q3 25 | — | 2.22× | ||
| Q2 25 | — | 2.66× | ||
| Q1 25 | — | 2.07× | ||
| Q4 24 | — | 2.51× | ||
| Q3 24 | — | 1.76× | ||
| Q2 24 | — | 3.19× | ||
| Q1 24 | — | 1.95× |
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
VTRS
| Brands | $1.2B | 32% |
| Generics | $1.1B | 29% |
| Lipitor | $377.3M | 10% |
| Norvasc | $175.2M | 5% |
| Other | $136.6M | 4% |
| Lyrica | $119.8M | 3% |
| Viagra | $104.2M | 3% |
| Creon | $98.9M | 3% |
| Epi Pen Auto Injectors | $79.0M | 2% |
| Yupelri | $70.6M | 2% |
| Effexor | $68.1M | 2% |
| Zoloft | $66.8M | 2% |
| Celebrex | $66.2M | 2% |
| Xalabrands | $42.0M | 1% |
| Dymista | $38.6M | 1% |
WMB
| Services | $2.2B | 57% |
| Natural Gas Us Regulated | $740.0M | 19% |
| West | $730.0M | 19% |
| Non Regulated Service Commodity Consideration | $51.0M | 1% |
| Natural Gas Gathering Transportation Marketing And Processing | $45.0M | 1% |
| Affiliated Entity | $23.0M | 1% |
| Other | $14.0M | 0% |
| Other Service | $11.0M | 0% |
