ADT 对比 Service Corp Intl
可添加、更换或移除公司，最多四家。
简而言之
- ADT 规模更大:2025 财年营收 $5.1B，Service Corp Intl 为 $4.3B。
- ADT 营收增长更快(4.7%，对方为 2.9%)。
- ADT 每一美元销售额中留下的营业利润更多(营业利润率 25.5%，对方为 22.7%)。
- ADT 将更多销售额转化为自由现金流(自由现金流利润率 33.3%，对方为 12.9%)。
- Service Corp Intl 的投入资本回报更高(11.3%，对方为 8.2%)。
| 最近财年 | ADT · FY25 | SCI · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | — | $11.5B |
| 营收 | $5.1B | $4.3B |
| 自由现金流 | $1.7B | $554M |
| 净利润 | $596M | $543M |
| 增长 | ||
| 营收增长 | 4.7% | 2.9% |
| 5年增长率 | −0.7% | 4.2% |
| 股数变化 | — | −2.8% |
| 盈利能力 | ||
| 毛利率 | — | 26.5% |
| 营业利润率 | 25.5% | 22.7% |
| 净利率 | 11.6% | 12.6% |
| 自由现金流利润率 | 33.3% | 12.9% |
| 资本回报率 | 8.2% | 11.3% |
| 股本回报率 | 15.7% | 32.7% |
| 资产负债表 | ||
| 净债务 | $7.8B | $4.9B |
| 净债务 / EBITDA | 2.9x | 4.0x |
| 股息与回购 | $794M | $645M |
| 估值与质量 | ||
| 市盈率 | — | 21.8x |
| Piotroski F 分数 | — | 7 |
FY16
ADT $2.9B
SCI $3.0B
FY17
ADT $4.3B
SCI $3.1B
FY18
ADT $4.6B
SCI $3.2B
FY19
ADT $5.1B
SCI $3.2B
FY20
ADT $5.3B
SCI $3.5B
FY21
ADT $4.2B
SCI $4.1B
FY22
ADT $4.4B
SCI $4.1B
FY23
ADT $4.7B
SCI $4.1B
FY24
ADT $4.9B
SCI $4.2B
FY25
ADT $5.1B
SCI $4.3B
ADT
SCI
FY16
ADT −7.8%
SCI 16.9%
FY17
ADT 6.5%
SCI 18.5%
FY18
ADT 6.1%
SCI 19.8%
FY19
ADT 3.8%
SCI 20.6%
FY20
ADT 0.8%
SCI 24.0%
FY21
ADT 0.2%
SCI 28.7%
FY22
ADT 16.6%
SCI 22.6%
FY23
ADT 25.3%
SCI 23.0%
FY24
ADT 24.7%
SCI 22.2%
FY25
ADT 25.5%
SCI 22.7%
ADT
SCI
FY16
ADT $539M
SCI $296M
FY17
ADT $1.5B
SCI $289M
FY18
ADT $1.7B
SCI $380M
FY19
ADT $1.7B
SCI $389M
FY20
ADT $1.2B
SCI $582M
FY21
ADT $1.5B
SCI $617M
FY22
ADT $1.7B
SCI $456M
FY23
ADT $1.5B
SCI $507M
FY24
ADT $1.7B
SCI $571M
FY25
ADT $1.7B
SCI $554M
ADT
SCI
FY16
ADT —
SCI 6.6%
FY17
ADT —
SCI 12.9%
FY18
ADT 1.6%
SCI 12.7%
FY19
ADT 1.2%
SCI 9.9%
FY20
ADT 0.3%
SCI 12.1%
FY21
ADT 0.1%
SCI 16.3%
FY22
ADT 4.3%
SCI 12.0%
FY23
ADT 7.0%
SCI 12.1%
FY24
ADT 7.9%
SCI 11.6%
FY25
ADT 8.2%
SCI 11.3%
ADT
SCI
各公司最近一个财年的数据；各公司财年结束月份不同。在越高(或越低)明显越好的行中，突出显示最佳值。不构成投资建议。