Brown & Brown 对比 Ryan Specialty
可添加、更换或移除公司，最多四家。
简而言之
- Brown & Brown 规模更大:2025 财年营收 $5.9B，Ryan Specialty 为 $3.1B，约为后者的 1.9 倍。
- Brown & Brown 营收增长更快(22.8%，对方为 21.3%)。
- Brown & Brown 将更多销售额转化为自由现金流(自由现金流利润率 23.4%，对方为 21.0%)。
| 最近财年 | BRO · FY25 | RYAN · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | $24.4B | — |
| 营收 | $5.9B | $3.1B |
| 自由现金流 | $1.4B | $641M |
| 净利润 | $1.1B | $63.4M |
| 增长 | ||
| 营收增长 | 22.8% | 21.3% |
| 5年增长率 | 17.7% | 24.5% |
| 股数变化 | 10.2% | — |
| 盈利能力 | ||
| 毛利率 | — | — |
| 营业利润率 | — | 16.2% |
| 净利率 | 17.9% | 2.1% |
| 自由现金流利润率 | 23.4% | 21.0% |
| 资本回报率 | 9.1% | 8.7% |
| 股本回报率 | 11.1% | 9.9% |
| 资产负债表 | ||
| 净债务 | $6.5B | $3.2B |
| 净债务 / EBITDA | 3.8x | 4.1x |
| 股息与回购 | $293M | $62.3M |
| 估值与质量 | ||
| 市盈率 | 23.0x | — |
| Piotroski F 分数 | 4 | — |
FY16
BRO $1.8B
RYAN —
FY17
BRO $1.9B
RYAN —
FY18
BRO $2.0B
RYAN —
FY19
BRO $2.4B
RYAN $765M
FY20
BRO $2.6B
RYAN $1.0B
FY21
BRO $3.1B
RYAN $1.4B
FY22
BRO $3.6B
RYAN $1.7B
FY23
BRO $4.3B
RYAN $2.1B
FY24
BRO $4.8B
RYAN $2.5B
FY25
BRO $5.9B
RYAN $3.1B
BRO
RYAN
FY16
BRO —
RYAN —
FY17
BRO —
RYAN —
FY18
BRO —
RYAN —
FY19
BRO —
RYAN 13.2%
FY20
BRO —
RYAN 15.6%
FY21
BRO —
RYAN 13.0%
FY22
BRO —
RYAN 16.8%
FY23
BRO —
RYAN 17.3%
FY24
BRO —
RYAN 17.0%
FY25
BRO —
RYAN 16.2%
BRO
RYAN
FY16
BRO $393M
RYAN —
FY17
BRO $418M
RYAN —
FY18
BRO $526M
RYAN —
FY19
BRO $605M
RYAN $149M
FY20
BRO $642M
RYAN $130M
FY21
BRO $764M
RYAN −$69.7M
FY22
BRO $829M
RYAN $328M
FY23
BRO $941M
RYAN $477M
FY24
BRO $1.1B
RYAN $515M
FY25
BRO $1.4B
RYAN $641M
BRO
RYAN
FY16
BRO 9.8%
RYAN —
FY17
BRO 14.8%
RYAN —
FY18
BRO 10.7%
RYAN —
FY19
BRO 10.6%
RYAN —
FY20
BRO 11.0%
RYAN —
FY21
BRO 11.9%
RYAN —
FY22
BRO 11.7%
RYAN 18.5%
FY23
BRO 12.3%
RYAN 15.0%
FY24
BRO 12.6%
RYAN 12.1%
FY25
BRO 9.1%
RYAN 8.7%
BRO
RYAN
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。