BX
Blackstone Inc.
+1.76 (+1.43%)125.21USD1.0M成交股數94.0B市值28.1本益比(近四季)5.8股價營收比+35.9%營收年增(近四季)2026-10-22下次財報
財報 SEC XBRL 申報值 · 美元 · 財年於 12 月結束
逐季數字是 10-Q 的單季值;財年第四季 XBRL 只有年度值,這裡用年度減前三季推算。年增率比的是去年同一會計季。
營收與利潤率近 16 季
稀釋 EPS近 16 季 · 美元
現金流近 16 季
股東回饋近 16 季 · 庫藏股與股利
損益表 逐季 · 最新在左 · 小字是年增率
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營收 | 5.0B+36% | 3.6B+10% | 4.4B+19% | 3.1B+10% | 3.7B+1% | 3.3B+156% | 3.7B+44% | 2.8B-1% | 3.7B | 1.3B | 2.5B | 2.8B |
| 營業成本 | – | – | – | – | – | – | – | – | – | – | – | – |
| 毛利 | – | – | – | – | – | – | – | – | – | – | – | – |
| 毛利率 | – | – | – | – | – | – | – | – | – | – | – | – |
| 研發費用 | – | – | – | – | – | – | – | – | – | – | – | – |
| 銷售管理費用 | 409M | 373M | 448M | 384M | 361M | 332M | 341M | 312M | 370M | 290M | 279M | 275M |
| 營業利益 | – | – | – | – | – | – | – | – | – | – | – | – |
| 營業利益率 | – | – | – | – | – | – | – | – | – | – | – | – |
| 稅後淨利 | 1.2B+61% | 650M+6% | 1.0B+30% | 625M+41% | 764M-10% | 615M+305% | 781M+41% | 444M-26% | 847M | 152M | 552M | 601M |
| 淨利率 | 24.4% | 18.0% | 23.3% | 20.2% | 20.6% | 18.7% | 21.3% | 15.9% | 23.0% | 11.8% | 21.7% | 21.4% |
| 稀釋 EPS | 1.54+57% | 0.83+4% | 1.29+26% | 0.80+38% | 0.98-12% | 0.80+281% | 1.02+40% | 0.58-27% | 1.11 | 0.21 | 0.73 | 0.79 |
| 稀釋股數 | 800M | 786M | 780M | 783M | 782M | 772M | 768M | 769M | 760M | 755M | 758M | 759M |
資產負債表 期末餘額
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 現金與約當現金 | 2.5B | 2.4B | 2.6B | 2.4B | 2.2B | 2.4B | 2.4B | 2.4B | 2.5B | 3.0B | 3.0B | 3.3B |
| 應收帳款 | – | – | – | – | – | – | – | – | – | – | – | – |
| 存貨 | – | – | – | – | – | – | – | – | – | – | – | – |
| 總資產 | 49.9B | 48.3B | 47.7B | 46.6B | 45.4B | 45.3B | 42.6B | 40.6B | 39.7B | 40.3B | 41.7B | 41.6B |
| 有息負債 | 13.3B | 13.4B | 12.6B | 12.1B | 12.1B | 12.6B | 10.9B | 10.8B | 10.9B | 11.6B | 12.3B | 12.5B |
| 總負債 | 27.5B | 26.9B | 25.8B | 25.2B | 24.3B | 25.4B | 23.1B | 21.9B | 21.2B | 22.2B | 22.9B | 22.5B |
| 股東權益 | 9.0B | 8.4B | 8.7B | 8.4B | 8.4B | 8.0B | 7.0B | 6.8B | 7.0B | 6.8B | 7.1B | 7.2B |
| 負債比 | 55.0% | 55.7% | 54.1% | 54.1% | 53.5% | 56.1% | 54.3% | 54.0% | 53.5% | 55.1% | 54.9% | 54.1% |
| 淨現金(現金 − 有息負債) | −10.8B | −11.0B | −9.9B | −9.7B | −9.9B | −10.2B | −8.5B | −8.4B | −8.4B | −8.7B | −9.4B | −9.2B |
現金流量表 單季
| 科目 | 26Q2 | 26Q1 | 25Q4 | 25Q3 | 25Q2 | 25Q1 | 24Q3 | 24Q2 | 24Q1 | 23Q4 | 23Q3 | 23Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業現金流 | – | 991M-11% | – | – | – | 1.1B | – | – | 940M | – | – | – |
| 資本支出 | – | 33.4M | – | – | – | 29.3M | – | – | 17.8M | – | – | – |
| 自由現金流 | – | 958M-11% | – | – | – | 1.1B | – | – | 922M | – | – | – |
| 折舊攤銷 | – | – | – | – | – | – | – | – | – | – | – | – |
| 買回庫藏股 | – | – | – | – | – | – | – | – | – | – | – | – |
| 現金股利 | – | 1.9B | – | – | – | 1.9B | – | – | 1.2B | – | – | – |
| 自由現金流率 | – | 26.5% | – | – | – | 32.8% | – | – | 25.0% | – | – | – |
營收拆解 2025 年度 10-K 的分部揭露 · 年增對前一年度
產品／服務2025 年度 · 9.1B
| Investment Advice | 8.1B | 89.2% | +12.3% |
|---|---|---|---|
| Investment Performance | 978M | 10.8% | +1.5% |
各維度的加總不一定等於合併營收:分部有時含內部交易、地區有時只揭露主要國家。挑的是加總最接近合併營收的那個標籤。
年度 10-K
| 財年 | 營收 | 年增 | 稅後淨利 | 淨利率 | 稀釋 EPS | 自由現金流 |
|---|---|---|---|---|---|---|
| FY2025 | 14.5B | +9.2% | 3.0B | 20.9% | 3.87 | 4.5B |
| FY2024 | 13.2B | +64.9% | 2.8B | 21.0% | 3.62 | 3.4B |
| FY2023 | 8.0B | -5.8% | 1.4B | 17.3% | 1.84 | 3.8B |
| FY2022 | 8.5B | -62.3% | 1.7B | 20.5% | 2.36 | 6.1B |
| FY2021 | 22.6B | +270.0% | 5.9B | 25.9% | 8.13 | 3.9B |
| FY2020 | 6.1B | -16.8% | 1.0B | 17.1% | 1.50 | 1.8B |
| FY2019 | 7.3B | +7.4% | 2.0B | 27.9% | 3.03 | 1.9B |
| FY2018 | 6.8B | – | 1.5B | 22.6% | 2.26 | 27.4M |