Ryan Specialty 对比 Willis Towers Watson
可添加、更换或移除公司，最多四家。
简而言之
- Willis Towers Watson 规模更大:2025 财年营收 $9.7B，Ryan Specialty 为 $3.1B，约为后者的 3.2 倍。
- Ryan Specialty 营收增长更快(21.3%，对方为 −2.2%)。
- Willis Towers Watson 每一美元销售额中留下的营业利润更多(营业利润率 23.0%，对方为 16.2%)。
- Ryan Specialty 将更多销售额转化为自由现金流(自由现金流利润率 21.0%，对方为 15.9%)。
- Willis Towers Watson 的投入资本回报更高(12.8%，对方为 8.7%)。
| 最近财年 | RYAN · FY25 | WTW · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | — | $30.6B |
| 营收 | $3.1B | $9.7B |
| 自由现金流 | $641M | $1.5B |
| 净利润 | $63.4M | $1.6B |
| 增长 | ||
| 营收增长 | 21.3% | −2.2% |
| 5年增长率 | 24.5% | 2.4% |
| 股数变化 | — | −2.9% |
| 盈利能力 | ||
| 毛利率 | — | — |
| 营业利润率 | 16.2% | 23.0% |
| 净利率 | 2.1% | 16.5% |
| 自由现金流利润率 | 21.0% | 15.9% |
| 资本回报率 | 8.7% | 12.8% |
| 股本回报率 | 9.9% | 20.2% |
| 资产负债表 | ||
| 净债务 | $3.2B | $6.5B |
| 净债务 / EBITDA | 4.1x | 2.5x |
| 股息与回购 | $62.3M | $2.0B |
| 估值与质量 | ||
| 市盈率 | — | 20.1x |
| Piotroski F 分数 | — | 7 |
FY16
RYAN —
WTW $7.9B
FY17
RYAN —
WTW $8.2B
FY18
RYAN —
WTW $8.5B
FY19
RYAN $765M
WTW $8.4B
FY20
RYAN $1.0B
WTW $8.6B
FY21
RYAN $1.4B
WTW $9.0B
FY22
RYAN $1.7B
WTW $8.9B
FY23
RYAN $2.1B
WTW $9.5B
FY24
RYAN $2.5B
WTW $9.9B
FY25
RYAN $3.1B
WTW $9.7B
RYAN
WTW
FY16
RYAN —
WTW 4.4%
FY17
RYAN —
WTW 6.3%
FY18
RYAN —
WTW 9.5%
FY19
RYAN 13.2%
WTW 12.6%
FY20
RYAN 15.6%
WTW 10.0%
FY21
RYAN 13.0%
WTW 24.5%
FY22
RYAN 16.8%
WTW 13.3%
FY23
RYAN 17.3%
WTW 14.4%
FY24
RYAN 17.0%
WTW 6.3%
FY25
RYAN 16.2%
WTW 23.0%
RYAN
WTW
FY16
RYAN —
WTW $715M
FY17
RYAN —
WTW $562M
FY18
RYAN —
WTW $1.0B
FY19
RYAN $149M
WTW $1.0B
FY20
RYAN $130M
WTW $1.7B
FY21
RYAN −$69.7M
WTW $2.0B
FY22
RYAN $328M
WTW $746M
FY23
RYAN $477M
WTW $1.1B
FY24
RYAN $515M
WTW $1.3B
FY25
RYAN $641M
WTW $1.5B
RYAN
WTW
FY16
RYAN —
WTW —
FY17
RYAN —
WTW —
FY18
RYAN —
WTW 4.5%
FY19
RYAN —
WTW 5.2%
FY20
RYAN —
WTW 3.8%
FY21
RYAN —
WTW 11.0%
FY22
RYAN 18.5%
WTW 6.5%
FY23
RYAN 15.0%
WTW 7.3%
FY24
RYAN 12.1%
WTW 2.1%
FY25
RYAN 8.7%
WTW 12.8%
RYAN
WTW
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。