vs
Aebi Schmidt Holding AG（AEBI）与Royalty Pharma plc（RPRX）财务数据对比。点击上方公司名可切换其他公司
Royalty Pharma plc的季度营收约是Aebi Schmidt Holding AG的1.2倍（$622.0M vs $528.4M），Royalty Pharma plc净利率更高（34.4% vs 1.7%，领先32.8%）
埃比施密特集团是一家源自瑞士的跨国企业，主营农业机械、重型工程设备以及市政作业设备的生产制造，产品涵盖运输车、通用作业底盘、扫路车、拖拉机、割草机等，主要应用于市政道路养护等作业场景。
本公司是总部位于美国马萨诸塞州剑桥市的临床阶段生物制药企业，专注于研发可调节转化生长因子β（TGF-β）超家族蛋白的药物，该类蛋白在红细胞、肌肉、骨骼、血管等细胞与组织的生长修复过程中发挥核心作用。
AEBI vs RPRX — 直观对比
营收规模更大
RPRX
是对方的1.2倍
$528.4M
净利率更高
RPRX
高出32.8%
1.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $528.4M | $622.0M |
| 净利润 | $8.8M | $214.2M |
| 毛利率 | 18.9% | — |
| 营业利润率 | 5.2% | 62.4% |
| 净利率 | 1.7% | 34.4% |
| 营收同比 | — | 4.8% |
| 净利润同比 | — | 2.9% |
| 每股收益（稀释后） | $-0.18 | $0.49 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收AEBIRPRX
| Q4 25 | $528.4M | $622.0M | ||
| Q3 25 | $471.3M | $609.3M | ||
| Q2 25 | $277.7M | $578.7M | ||
| Q1 25 | $249.2M | $568.2M | ||
| Q4 24 | — | $593.6M | ||
| Q3 24 | — | $564.7M | ||
| Q2 24 | — | $537.3M | ||
| Q1 24 | — | $568.0M |
净利润AEBIRPRX
| Q4 25 | $8.8M | $214.2M | ||
| Q3 25 | $1.2M | $288.2M | ||
| Q2 25 | $-2.3M | $30.2M | ||
| Q1 25 | $2.1M | $238.3M | ||
| Q4 24 | — | $208.2M | ||
| Q3 24 | — | $544.0M | ||
| Q2 24 | — | $102.0M | ||
| Q1 24 | — | $4.8M |
毛利率AEBIRPRX
| Q4 25 | 18.9% | — | ||
| Q3 25 | 20.0% | — | ||
| Q2 25 | 20.5% | — | ||
| Q1 25 | 21.4% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率AEBIRPRX
| Q4 25 | 5.2% | 62.4% | ||
| Q3 25 | 3.7% | 70.1% | ||
| Q2 25 | 5.0% | 36.3% | ||
| Q1 25 | 5.8% | 94.0% | ||
| Q4 24 | — | 60.9% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 50.2% | ||
| Q1 24 | — | -13.0% |
净利率AEBIRPRX
| Q4 25 | 1.7% | 34.4% | ||
| Q3 25 | 0.3% | 47.3% | ||
| Q2 25 | -0.8% | 5.2% | ||
| Q1 25 | 0.8% | 41.9% | ||
| Q4 24 | — | 35.1% | ||
| Q3 24 | — | 96.3% | ||
| Q2 24 | — | 19.0% | ||
| Q1 24 | — | 0.8% |
每股收益（稀释后）AEBIRPRX
| Q4 25 | $-0.18 | $0.49 | ||
| Q3 25 | $0.02 | $0.67 | ||
| Q2 25 | $-0.06 | $0.07 | ||
| Q1 25 | $0.39 | $0.55 | ||
| Q4 24 | — | $0.46 | ||
| Q3 24 | — | $1.21 | ||
| Q2 24 | — | $0.23 | ||
| Q1 24 | — | $0.01 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $98.5M | $618.7M |
| 总债务越低越好 | $595.0M | $9.0B |
| 股东权益账面价值 | $814.9M | $9.7B |
| 总资产 | $2.0B | $19.6B |
| 负债/权益比越低杠杆越低 | 0.73× | 0.92× |
8季度趋势，按日历期对齐
现金及短期投资AEBIRPRX
| Q4 25 | $98.5M | $618.7M | ||
| Q3 25 | $126.0M | $938.9M | ||
| Q2 25 | $63.6M | $631.9M | ||
| Q1 25 | $47.8M | $1.1B | ||
| Q4 24 | — | $929.0M | ||
| Q3 24 | — | $950.1M | ||
| Q2 24 | — | $1.8B | ||
| Q1 24 | — | $843.0M |
总债务AEBIRPRX
| Q4 25 | $595.0M | $9.0B | ||
| Q3 25 | $628.4M | $8.9B | ||
| Q2 25 | $441.0M | $8.0B | ||
| Q1 25 | $402.4M | $7.6B | ||
| Q4 24 | — | $7.6B | ||
| Q3 24 | — | $7.6B | ||
| Q2 24 | — | $7.6B | ||
| Q1 24 | — | $6.1B |
股东权益AEBIRPRX
| Q4 25 | $814.9M | $9.7B | ||
| Q3 25 | $812.2M | $9.6B | ||
| Q2 25 | $359.1M | $9.5B | ||
| Q1 25 | $371.3M | $9.8B | ||
| Q4 24 | — | $10.3B | ||
| Q3 24 | — | $10.3B | ||
| Q2 24 | — | $9.8B | ||
| Q1 24 | — | $9.9B |
总资产AEBIRPRX
| Q4 25 | $2.0B | $19.6B | ||
| Q3 25 | $2.1B | $19.3B | ||
| Q2 25 | $1.2B | $18.3B | ||
| Q1 25 | $1.1B | $17.6B | ||
| Q4 24 | — | $18.2B | ||
| Q3 24 | — | $18.0B | ||
| Q2 24 | — | $17.7B | ||
| Q1 24 | — | $16.1B |
负债/权益比AEBIRPRX
| Q4 25 | 0.73× | 0.92× | ||
| Q3 25 | 0.77× | 0.93× | ||
| Q2 25 | 1.23× | 0.84× | ||
| Q1 25 | 1.08× | 0.78× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 0.74× | ||
| Q2 24 | — | 0.78× | ||
| Q1 24 | — | 0.62× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $33.5M | $827.1M |
| 自由现金流经营现金流 - 资本支出 | $29.7M | — |
| 自由现金流率自由现金流/营收 | 5.6% | — |
| 资本支出强度资本支出/营收 | 0.7% | — |
| 现金转化率经营现金流/净利润 | 3.82× | 3.86× |
| 过去12个月自由现金流最近4个季度 | $-5.2M | — |
8季度趋势，按日历期对齐
经营现金流AEBIRPRX
| Q4 25 | $33.5M | $827.1M | ||
| Q3 25 | $-3.3M | $702.6M | ||
| Q2 25 | $5.3M | $364.0M | ||
| Q1 25 | $-26.6M | $596.1M | ||
| Q4 24 | — | $742.5M | ||
| Q3 24 | — | $703.6M | ||
| Q2 24 | — | $658.2M | ||
| Q1 24 | — | $664.6M |
自由现金流AEBIRPRX
| Q4 25 | $29.7M | — | ||
| Q3 25 | $-8.6M | — | ||
| Q2 25 | $3.3M | — | ||
| Q1 25 | $-29.7M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率AEBIRPRX
| Q4 25 | 5.6% | — | ||
| Q3 25 | -1.8% | — | ||
| Q2 25 | 1.2% | — | ||
| Q1 25 | -11.9% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度AEBIRPRX
| Q4 25 | 0.7% | — | ||
| Q3 25 | 1.1% | — | ||
| Q2 25 | 0.7% | — | ||
| Q1 25 | 1.2% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率AEBIRPRX
| Q4 25 | 3.82× | 3.86× | ||
| Q3 25 | -2.77× | 2.44× | ||
| Q2 25 | — | 12.06× | ||
| Q1 25 | -12.80× | 2.50× | ||
| Q4 24 | — | 3.57× | ||
| Q3 24 | — | 1.29× | ||
| Q2 24 | — | 6.45× | ||
| Q1 24 | — | 139.10× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AEBI
| Transferred At Point In Time | $281.5M | 53% |
| Transferred Over Time | $246.9M | 47% |
RPRX
| Financial Royalty Assets | $592.4M | 95% |
| Royalty Income Other | $29.6M | 5% |
