Frontdoor 对比 Service Corp Intl
可添加、更换或移除公司，最多四家。
简而言之
- Service Corp Intl 规模更大:2025 财年营收 $4.3B，Frontdoor 为 $2.1B，约为后者的 2.1 倍。
- Frontdoor 营收增长更快(13.6%，对方为 2.9%)。
- Frontdoor 将更多销售额转化为自由现金流(自由现金流利润率 18.6%，对方为 12.9%)。
- Frontdoor 的投入资本回报更高(33.9%，对方为 11.3%)。
- 投资者愿为 Frontdoor 每一美元的盈利支付更高价格：市盈率 22.3x，而 Service Corp Intl 为 21.8x。
| 最近财年 | FTDR · FY25 | SCI · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | $6.0B | $11.5B |
| 营收 | $2.1B | $4.3B |
| 自由现金流 | $390M | $554M |
| 净利润 | $255M | $543M |
| 增长 | ||
| 营收增长 | 13.6% | 2.9% |
| 5年增长率 | 7.3% | 4.2% |
| 股数变化 | −4.5% | −2.8% |
| 盈利能力 | ||
| 毛利率 | 55.3% | 26.5% |
| 营业利润率 | — | 22.7% |
| 净利率 | 12.2% | 12.6% |
| 自由现金流利润率 | 18.6% | 12.9% |
| 资本回报率 | 33.9% | 11.3% |
| 股本回报率 | 106.0% | 32.7% |
| 资产负债表 | ||
| 净债务 | $607M | $4.9B |
| 净债务 / EBITDA | 1.2x | 4.0x |
| 股息与回购 | $283M | $645M |
| 估值与质量 | ||
| 市盈率 | 22.3x | 21.8x |
| Piotroski F 分数 | 7 | 7 |
FY16
FTDR $1.0B
SCI $3.0B
FY17
FTDR $1.2B
SCI $3.1B
FY18
FTDR $1.3B
SCI $3.2B
FY19
FTDR $1.4B
SCI $3.2B
FY20
FTDR $1.5B
SCI $3.5B
FY21
FTDR $1.6B
SCI $4.1B
FY22
FTDR $1.7B
SCI $4.1B
FY23
FTDR $1.8B
SCI $4.1B
FY24
FTDR $1.8B
SCI $4.2B
FY25
FTDR $2.1B
SCI $4.3B
FTDR
SCI
FY16
FTDR —
SCI 16.9%
FY17
FTDR —
SCI 18.5%
FY18
FTDR —
SCI 19.8%
FY19
FTDR —
SCI 20.6%
FY20
FTDR —
SCI 24.0%
FY21
FTDR —
SCI 28.7%
FY22
FTDR —
SCI 22.6%
FY23
FTDR —
SCI 23.0%
FY24
FTDR —
SCI 22.2%
FY25
FTDR —
SCI 22.7%
FTDR
SCI
FY16
FTDR $144M
SCI $296M
FY17
FTDR $179M
SCI $289M
FY18
FTDR $162M
SCI $380M
FY19
FTDR $178M
SCI $389M
FY20
FTDR $175M
SCI $582M
FY21
FTDR $154M
SCI $617M
FY22
FTDR $102M
SCI $456M
FY23
FTDR $170M
SCI $507M
FY24
FTDR $231M
SCI $571M
FY25
FTDR $390M
SCI $554M
FTDR
SCI
FY16
FTDR —
SCI 6.6%
FY17
FTDR —
SCI 12.9%
FY18
FTDR —
SCI 12.7%
FY19
FTDR 56.9%
SCI 9.9%
FY20
FTDR 45.3%
SCI 12.1%
FY21
FTDR 46.6%
SCI 16.3%
FY22
FTDR 25.5%
SCI 12.0%
FY23
FTDR 51.7%
SCI 12.1%
FY24
FTDR 37.8%
SCI 11.6%
FY25
FTDR 33.9%
SCI 11.3%
FTDR
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。