vs
晖致（VTRS）与韦莱韬悦（WTW）财务数据对比。点击上方公司名可切换其他公司
晖致的季度营收约是韦莱韬悦的1.3倍（$3.7B vs $2.9B），晖致同比增速更快（5.0% vs -3.5%），韦莱韬悦自由现金流更多（$708.0M vs $619.3M），过去两年韦莱韬悦的营收复合增速更高（12.0% 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。
韦莱韬悦是一家英美联营的跨国咨询、经纪及解决方案服务商，业务覆盖商业保险经纪与风险咨询、员工福利与薪酬咨询、退休与精算服务，同时可为养老基金、机构投资者提供专业投资建议，服务网络覆盖全球多个市场。
VTRS vs WTW — 直观对比
营收规模更大
VTRS
是对方的1.3倍
$2.9B
营收增速更快
VTRS
高出8.5%
-3.5%
自由现金流更多
WTW
多$88.7M
$619.3M
两年增速更快
WTW
近两年复合增速
0.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $2.9B |
| 净利润 | — | $735.0M |
| 毛利率 | 31.1% | — |
| 营业利润率 | -5.2% | 35.3% |
| 净利率 | — | 25.5% |
| 营收同比 | 5.0% | -3.5% |
| 净利润同比 | — | -41.0% |
| 每股收益（稀释后） | $-0.34 | $7.50 |
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VTRSWTW
| Q4 25 | $3.7B | $2.9B | ||
| Q3 25 | $3.7B | $2.2B | ||
| Q2 25 | $3.6B | $2.2B | ||
| Q1 25 | $3.2B | $2.2B | ||
| Q4 24 | $3.5B | $3.0B | ||
| Q3 24 | $3.7B | $2.2B | ||
| Q2 24 | $3.8B | $2.2B | ||
| Q1 24 | $3.7B | $2.3B |
净利润VTRSWTW
| Q4 25 | — | $735.0M | ||
| Q3 25 | — | $304.0M | ||
| Q2 25 | — | $331.0M | ||
| Q1 25 | — | $235.0M | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $-1.7B | ||
| Q2 24 | — | $141.0M | ||
| Q1 24 | — | $190.0M |
毛利率VTRSWTW
| 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VTRSWTW
| Q4 25 | -5.2% | 35.3% | ||
| Q3 25 | 4.8% | 18.7% | ||
| Q2 25 | 6.5% | 16.6% | ||
| Q1 25 | -88.9% | 19.8% | ||
| Q4 24 | -5.1% | 30.2% | ||
| Q3 24 | 6.0% | -34.2% | ||
| Q2 24 | -6.3% | 9.6% | ||
| Q1 24 | 5.6% | 12.2% |
净利率VTRSWTW
| Q4 25 | — | 25.5% | ||
| Q3 25 | — | 13.6% | ||
| Q2 25 | — | 14.9% | ||
| Q1 25 | — | 10.8% | ||
| Q4 24 | — | 41.7% | ||
| Q3 24 | — | -74.8% | ||
| Q2 24 | — | 6.4% | ||
| Q1 24 | — | 8.3% |
每股收益（稀释后）VTRSWTW
| Q4 25 | $-0.34 | $7.50 | ||
| Q3 25 | $-0.11 | $3.11 | ||
| Q2 25 | $0.00 | $3.32 | ||
| Q1 25 | $-2.55 | $2.33 | ||
| Q4 24 | $-0.43 | $12.29 | ||
| Q3 24 | $0.08 | $-16.44 | ||
| Q2 24 | $-0.27 | $1.36 | ||
| Q1 24 | $0.09 | $1.83 |
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 | $3.2B |
| 总债务越低越好 | — | $9.7B |
| 股东权益账面价值 | $14.7B | $8.0B |
| 总资产 | $37.2B | $29.5B |
| 负债/权益比越低杠杆越低 | — | 1.21× |
8季度趋势，按日历期对齐
现金及短期投资VTRSWTW
| Q4 25 | $1.3B | $3.2B | ||
| Q3 25 | $975.3M | $1.9B | ||
| Q2 25 | $566.4M | $2.0B | ||
| Q1 25 | $755.0M | $1.5B | ||
| Q4 24 | $734.8M | $1.9B | ||
| Q3 24 | $1.9B | $1.4B | ||
| Q2 24 | $917.2M | $1.2B | ||
| Q1 24 | $1.0B | $1.9B |
总债务VTRSWTW
| Q4 25 | — | $9.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $8.6B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益VTRSWTW
| Q4 25 | $14.7B | $8.0B | ||
| Q3 25 | $15.2B | $7.7B | ||
| Q2 25 | $15.6B | $8.1B | ||
| Q1 25 | $15.7B | $8.1B | ||
| Q4 24 | $18.6B | $7.9B | ||
| Q3 24 | $19.8B | $7.5B | ||
| Q2 24 | $19.5B | $9.3B | ||
| Q1 24 | $20.0B | $9.5B |
总资产VTRSWTW
| Q4 25 | $37.2B | $29.5B | ||
| Q3 25 | $37.9B | $27.4B | ||
| Q2 25 | $38.4B | $28.5B | ||
| Q1 25 | $38.5B | $28.1B | ||
| Q4 24 | $41.5B | $27.7B | ||
| Q3 24 | $44.8B | $27.2B | ||
| Q2 24 | $45.3B | $29.6B | ||
| Q1 24 | $47.3B | $30.2B |
负债/权益比VTRSWTW
| Q4 25 | — | 1.21× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.08× | ||
| 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 | $815.8M | $771.0M |
| 自由现金流经营现金流 - 资本支出 | $619.3M | $708.0M |
| 自由现金流率自由现金流/营收 | 16.8% | 24.6% |
| 资本支出强度资本支出/营收 | 5.3% | 2.2% |
| 现金转化率经营现金流/净利润 | — | 1.05× |
| 过去12个月自由现金流最近4个季度 | $1.9B | $1.5B |
8季度趋势，按日历期对齐
经营现金流VTRSWTW
| Q4 25 | $815.8M | $771.0M | ||
| Q3 25 | $744.9M | $678.0M | ||
| Q2 25 | $219.7M | $361.0M | ||
| Q1 25 | $535.5M | $-35.0M | ||
| Q4 24 | $482.7M | $599.0M | ||
| Q3 24 | $826.5M | $482.0M | ||
| Q2 24 | $379.1M | $407.0M | ||
| Q1 24 | $614.6M | $24.0M |
自由现金流VTRSWTW
| Q4 25 | $619.3M | $708.0M | ||
| Q3 25 | $658.1M | $621.0M | ||
| Q2 25 | $166.8M | $303.0M | ||
| Q1 25 | $492.9M | $-86.0M | ||
| Q4 24 | $342.3M | $543.0M | ||
| Q3 24 | $749.5M | $419.0M | ||
| Q2 24 | $320.3M | $341.0M | ||
| Q1 24 | $564.8M | $-36.0M |
自由现金流率VTRSWTW
| Q4 25 | 16.8% | 24.6% | ||
| Q3 25 | 17.6% | 27.7% | ||
| Q2 25 | 4.7% | 13.7% | ||
| Q1 25 | 15.2% | -3.9% | ||
| Q4 24 | 9.7% | 18.2% | ||
| Q3 24 | 20.1% | 18.7% | ||
| Q2 24 | 8.5% | 15.4% | ||
| Q1 24 | 15.5% | -1.6% |
资本支出强度VTRSWTW
| Q4 25 | 5.3% | 2.2% | ||
| Q3 25 | 2.3% | 2.5% | ||
| Q2 25 | 1.5% | 2.6% | ||
| Q1 25 | 1.3% | 2.3% | ||
| Q4 24 | 4.0% | 1.9% | ||
| Q3 24 | 2.1% | 2.8% | ||
| Q2 24 | 1.6% | 3.0% | ||
| Q1 24 | 1.4% | 2.6% |
现金转化率VTRSWTW
| Q4 25 | — | 1.05× | ||
| Q3 25 | — | 2.23× | ||
| Q2 25 | — | 1.09× | ||
| Q1 25 | — | -0.15× | ||
| Q4 24 | — | 0.48× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 2.89× | ||
| Q1 24 | — | 0.13× |
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% |
WTW
| Health Wealth And Career | $1.7B | 58% |
| GB | $566.0M | 20% |
| Broking | $465.0M | 16% |
| Other | $113.0M | 4% |
| December Thirty One Two Thousand And Twenty Four | $67.0M | 2% |
| IE | $38.0M | 1% |
