vs
レゲット&プラット（LEG）とWillScot Holdings Corp（WSC）の財務データ比較。上の社名をクリックして会社を切り替えられます
レゲット&プラットの直近四半期売上が大きい（$938.6M vs $566.0M、WillScot Holdings Corpの約1.7倍）。レゲット&プラットの純利益率が高く（2.7% vs -33.1%、差は35.8%）。WillScot Holdings Corpの前年同期比売上増加率が高い（-6.1% vs -11.2%）。WillScot Holdings Corpの直近四半期フリーキャッシュフローが多い（$149.7M vs $101.9M）。過去8四半期でWillScot Holdings Corpの売上複合成長率が高い（-1.8% vs -7.5%）
レゲット&プラット（Leggett & Platt）は米国ミズーリ州カーセッジを本拠地とする多角的製造企業で、1883年に設立されました。住宅や自動車に搭載されるさまざまなエンジニアリング部品・製品の設計・生産を手がけ、現在15の事業ユニットを有し、18カ国に135の製造拠点、2万人の従業員を擁しています。
WillScotホールディングス・コーポレーションは北米で有数のモジュール式スペースおよびポータブルストレージサービスプロバイダーで、建設、商業開発、教育、医療、政府プロジェクト、イベントなど多岐にわたる分野の顧客に、柔軟で拡張性の高い仮設・半永久的スペースソリューションを提供しています。
LEG vs WSC — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $938.6M | $566.0M |
| 純利益 | $25.1M | $-187.3M |
| 粗利率 | 17.9% | 50.4% |
| 営業利益率 | 2.0% | -32.5% |
| 純利益率 | 2.7% | -33.1% |
| 売上前年比 | -11.2% | -6.1% |
| 純利益前年比 | 76.8% | -310.0% |
| EPS（希薄化後） | $0.18 | $-1.02 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $938.6M | $566.0M | ||
| Q3 25 | $1.0B | $566.8M | ||
| Q2 25 | $1.1B | $589.1M | ||
| Q1 25 | $1.0B | $559.6M | ||
| Q4 24 | $1.1B | $602.5M | ||
| Q3 24 | $1.1B | $601.4M | ||
| Q2 24 | $1.1B | $604.6M | ||
| Q1 24 | $1.1B | $587.2M |
| Q4 25 | $25.1M | $-187.3M | ||
| Q3 25 | $127.1M | $43.3M | ||
| Q2 25 | $52.5M | $47.9M | ||
| Q1 25 | $30.6M | $43.1M | ||
| Q4 24 | $14.2M | $89.2M | ||
| Q3 24 | $44.9M | $-70.5M | ||
| Q2 24 | $-602.2M | $-46.9M | ||
| Q1 24 | $31.6M | $56.2M |
| Q4 25 | 17.9% | 50.4% | ||
| Q3 25 | 18.7% | 49.7% | ||
| Q2 25 | 18.2% | 50.3% | ||
| Q1 25 | 18.6% | 53.7% | ||
| Q4 24 | 16.6% | 55.8% | ||
| Q3 24 | 18.2% | 53.5% | ||
| Q2 24 | 16.5% | 54.1% | ||
| Q1 24 | 17.0% | 54.0% |
| Q4 25 | 2.0% | -32.5% | ||
| Q3 25 | 14.9% | 21.0% | ||
| Q2 25 | 6.8% | 21.5% | ||
| Q1 25 | 4.4% | 21.3% | ||
| Q4 24 | 2.4% | 28.9% | ||
| Q3 24 | 5.2% | -5.9% | ||
| Q2 24 | -56.2% | -0.9% | ||
| Q1 24 | 3.9% | 22.1% |
| Q4 25 | 2.7% | -33.1% | ||
| Q3 25 | 12.3% | 7.6% | ||
| Q2 25 | 5.0% | 8.1% | ||
| Q1 25 | 3.0% | 7.7% | ||
| Q4 24 | 1.3% | 14.8% | ||
| Q3 24 | 4.1% | -11.7% | ||
| Q2 24 | -53.4% | -7.7% | ||
| Q1 24 | 2.9% | 9.6% |
| Q4 25 | $0.18 | $-1.02 | ||
| Q3 25 | $0.91 | $0.24 | ||
| Q2 25 | $0.38 | $0.26 | ||
| Q1 25 | $0.22 | $0.23 | ||
| Q4 24 | $0.10 | $0.48 | ||
| Q3 24 | $0.33 | $-0.37 | ||
| Q2 24 | $-4.39 | $-0.25 | ||
| Q1 24 | $0.23 | $0.29 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $587.4M | $14.6M |
| 総負債低いほど良い | $1.5B | $3.6B |
| 株主資本純資産 | $1.0B | $856.3M |
| 総資産 | $3.5B | $5.8B |
| 負債/資本比率低いほどレバレッジが低い | 1.46× | 4.15× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $587.4M | $14.6M | ||
| Q3 25 | $460.7M | $14.8M | ||
| Q2 25 | $368.8M | $12.8M | ||
| Q1 25 | $412.6M | $10.7M | ||
| Q4 24 | $350.2M | $9.0M | ||
| Q3 24 | $277.2M | $11.0M | ||
| Q2 24 | $307.0M | $5.9M | ||
| Q1 24 | $361.3M | $13.1M |
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.5B | $3.6B | ||
| Q2 25 | $1.8B | $3.7B | ||
| Q1 25 | $1.9B | $3.6B | ||
| Q4 24 | $1.9B | $3.7B | ||
| Q3 24 | $1.6B | $3.6B | ||
| Q2 24 | $1.7B | $3.5B | ||
| Q1 24 | $1.8B | $3.5B |
| Q4 25 | $1.0B | $856.3M | ||
| Q3 25 | $971.8M | $1.1B | ||
| Q2 25 | $855.0M | $1.0B | ||
| Q1 25 | $746.8M | $1.0B | ||
| Q4 24 | $689.4M | $1.0B | ||
| Q3 24 | $741.0M | $1.1B | ||
| Q2 24 | $667.6M | $1.2B | ||
| Q1 24 | $1.3B | $1.3B |
| Q4 25 | $3.5B | $5.8B | ||
| Q3 25 | $3.5B | $6.1B | ||
| Q2 25 | $3.7B | $6.1B | ||
| Q1 25 | $3.7B | $6.0B | ||
| Q4 24 | $3.7B | $6.0B | ||
| Q3 24 | $3.8B | $6.0B | ||
| Q2 24 | $3.8B | $6.0B | ||
| Q1 24 | $4.6B | $6.2B |
| Q4 25 | 1.46× | 4.15× | ||
| Q3 25 | 1.54× | 3.39× | ||
| Q2 25 | 2.10× | 3.55× | ||
| Q1 25 | 2.59× | 3.56× | ||
| Q4 24 | 2.70× | 3.62× | ||
| Q3 24 | 2.13× | 3.42× | ||
| Q2 24 | 2.55× | 2.88× | ||
| Q1 24 | 1.38× | 2.63× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $121.5M | $158.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $101.9M | $149.7M |
| FCFマージンFCF / 売上 | 10.9% | 26.5% |
| 設備投資強度設備投資 / 売上 | 2.1% | 1.6% |
| キャッシュ転換率営業CF / 純利益 | 4.84× | — |
| 直近12ヶ月FCF直近4四半期 | $281.0M | $737.7M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $121.5M | $158.9M | ||
| Q3 25 | $125.9M | $191.2M | ||
| Q2 25 | $84.0M | $205.3M | ||
| Q1 25 | $6.8M | $206.6M | ||
| Q4 24 | $122.3M | $178.9M | ||
| Q3 24 | $95.5M | $-1.6M | ||
| Q2 24 | $94.0M | $175.6M | ||
| Q1 24 | $-6.1M | $208.7M |
| Q4 25 | $101.9M | $149.7M | ||
| Q3 25 | $110.1M | $186.9M | ||
| Q2 25 | $75.5M | $199.0M | ||
| Q1 25 | $-6.5M | $202.0M | ||
| Q4 24 | $100.5M | $176.6M | ||
| Q3 24 | $77.1M | $-4.9M | ||
| Q2 24 | $78.5M | $169.4M | ||
| Q1 24 | $-32.0M | $202.1M |
| Q4 25 | 10.9% | 26.5% | ||
| Q3 25 | 10.6% | 33.0% | ||
| Q2 25 | 7.1% | 33.8% | ||
| Q1 25 | -0.6% | 36.1% | ||
| Q4 24 | 9.5% | 29.3% | ||
| Q3 24 | 7.0% | -0.8% | ||
| Q2 24 | 7.0% | 28.0% | ||
| Q1 24 | -2.9% | 34.4% |
| Q4 25 | 2.1% | 1.6% | ||
| Q3 25 | 1.5% | 0.7% | ||
| Q2 25 | 0.8% | 1.1% | ||
| Q1 25 | 1.3% | 0.8% | ||
| Q4 24 | 2.1% | 0.4% | ||
| Q3 24 | 1.7% | 0.6% | ||
| Q2 24 | 1.4% | 1.0% | ||
| Q1 24 | 2.4% | 1.1% |
| Q4 25 | 4.84× | — | ||
| Q3 25 | 0.99× | 4.41× | ||
| Q2 25 | 1.60× | 4.28× | ||
| Q1 25 | 0.22× | 4.80× | ||
| Q4 24 | 8.61× | 2.01× | ||
| Q3 24 | 2.13× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | -0.19× | 3.71× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
LEG
| Bedding Products | $373.8M | 40% |
| Flooring And Textile Products Group | $196.9M | 21% |
| Automotive Group | $194.9M | 21% |
| Work Furniture Group | $66.2M | 7% |
| Home Furniture Group | $61.0M | 6% |
| Hydraulic Cylinders | $45.8M | 5% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
