vs
雅保（ALB）与WORTHINGTON ENTERPRISES, INC.（WOR）财务数据对比。点击上方公司名可切换其他公司
雅保的季度营收约是WORTHINGTON ENTERPRISES, INC.的4.4倍（$1.4B vs $327.5M）。WORTHINGTON ENTERPRISES, INC.净利率更高（8.3% vs -29.0%，领先37.3%）。WORTHINGTON ENTERPRISES, INC.同比增速更快（19.5% vs 15.9%）。雅保自由现金流更多（$233.1M vs $39.1M）
雅保是全球知名的特种化学品企业，业务覆盖研发、生产与全球销售，下设锂、溴、催化剂三大板块。锂业务线供应碳酸锂、氢氧化锂、氯化锂等锂化合物及相关试剂，产品广泛应用于消费电子、电动汽车锂电池、高性能润滑脂、热塑性弹性体等领域。
沃辛顿实业是一家总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑产品两大业务板块，设计生产丙烷、氧气、氦气压力容器，制冷及工业气瓶，露营与家用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等多元化产品。
ALB vs WOR — 直观对比
营收规模更大
ALB
是对方的4.4倍
$327.5M
营收增速更快
WOR
高出3.5%
15.9%
净利率更高
WOR
高出37.3%
-29.0%
自由现金流更多
ALB
多$194.0M
$39.1M
损益表 — Q4 2025 vs Q2 2026
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $327.5M |
| 净利润 | $-414.2M | $27.3M |
| 毛利率 | 13.9% | 25.8% |
| 营业利润率 | -15.2% | 3.7% |
| 净利率 | -29.0% | 8.3% |
| 营收同比 | 15.9% | 19.5% |
| 净利润同比 | -650.1% | -3.3% |
| 每股收益（稀释后） | $-3.88 | $0.55 |
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ALBWOR
| Q4 25 | $1.4B | $327.5M | ||
| Q3 25 | $1.3B | $303.7M | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.1B | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.4B | — | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.4B | — |
净利润ALBWOR
| Q4 25 | $-414.2M | $27.3M | ||
| Q3 25 | $-160.7M | $35.1M | ||
| Q2 25 | $22.9M | — | ||
| Q1 25 | $41.3M | — | ||
| Q4 24 | $75.3M | — | ||
| Q3 24 | $-1.1B | — | ||
| Q2 24 | $-188.2M | — | ||
| Q1 24 | $2.4M | — |
毛利率ALBWOR
| Q4 25 | 13.9% | 25.8% | ||
| Q3 25 | 9.0% | 27.1% | ||
| Q2 25 | 14.8% | — | ||
| Q1 25 | 14.5% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | -7.7% | — | ||
| Q2 24 | -0.7% | — | ||
| Q1 24 | 2.9% | — |
营业利润率ALBWOR
| Q4 25 | -15.2% | 3.7% | ||
| Q3 25 | -16.6% | 3.0% | ||
| Q2 25 | 3.6% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | -81.9% | — | ||
| Q2 24 | -34.4% | — | ||
| Q1 24 | -13.2% | — |
净利率ALBWOR
| Q4 25 | -29.0% | 8.3% | ||
| Q3 25 | -12.3% | 11.6% | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 3.8% | — | ||
| Q4 24 | 6.1% | — | ||
| Q3 24 | -78.9% | — | ||
| Q2 24 | -13.2% | — | ||
| Q1 24 | 0.2% | — |
每股收益（稀释后）ALBWOR
| Q4 25 | $-3.88 | $0.55 | ||
| Q3 25 | $-1.72 | $0.70 | ||
| Q2 25 | $-0.16 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $0.29 | — | ||
| Q3 24 | $-9.45 | — | ||
| Q2 24 | $-1.96 | — | ||
| Q1 24 | $-0.08 | — |
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 | — | $180.3M |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $9.5B | $962.6M |
| 总资产 | $16.4B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.33× | — |
8季度趋势，按日历期对齐
现金及短期投资ALBWOR
| Q4 25 | — | $180.3M | ||
| Q3 25 | $1.9B | $167.1M | ||
| Q2 25 | $1.8B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.7B | — | ||
| Q2 24 | $1.8B | — | ||
| Q1 24 | $2.1B | — |
总债务ALBWOR
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.6B | — | ||
| Q2 25 | $3.6B | — | ||
| Q1 25 | $3.5B | — | ||
| Q4 24 | $3.5B | — | ||
| Q3 24 | $3.6B | — | ||
| Q2 24 | $3.5B | — | ||
| Q1 24 | $3.5B | — |
股东权益ALBWOR
| Q4 25 | $9.5B | $962.6M | ||
| Q3 25 | $10.0B | $959.1M | ||
| Q2 25 | $10.2B | — | ||
| Q1 25 | $10.0B | — | ||
| Q4 24 | $10.0B | — | ||
| Q3 24 | $10.2B | — | ||
| Q2 24 | $11.2B | — | ||
| Q1 24 | $11.5B | — |
总资产ALBWOR
| Q4 25 | $16.4B | $1.8B | ||
| Q3 25 | $17.1B | $1.7B | ||
| Q2 25 | $17.3B | — | ||
| Q1 25 | $17.0B | — | ||
| Q4 24 | $16.6B | — | ||
| Q3 24 | $17.5B | — | ||
| Q2 24 | $18.4B | — | ||
| Q1 24 | $19.0B | — |
负债/权益比ALBWOR
| Q4 25 | 0.33× | — | ||
| Q3 25 | 0.36× | — | ||
| Q2 25 | 0.35× | — | ||
| Q1 25 | 0.35× | — | ||
| Q4 24 | 0.35× | — | ||
| Q3 24 | 0.35× | — | ||
| Q2 24 | 0.31× | — | ||
| Q1 24 | 0.31× | — |
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 | $388.5M | $51.5M |
| 自由现金流经营现金流 - 资本支出 | $233.1M | $39.1M |
| 自由现金流率自由现金流/营收 | 16.3% | 11.9% |
| 资本支出强度资本支出/营收 | 10.9% | 3.8% |
| 现金转化率经营现金流/净利润 | — | 1.89× |
| 过去12个月自由现金流最近4个季度 | $692.5M | — |
8季度趋势，按日历期对齐
经营现金流ALBWOR
| Q4 25 | $388.5M | $51.5M | ||
| Q3 25 | $355.6M | $41.1M | ||
| Q2 25 | $-7.2M | — | ||
| Q1 25 | $545.4M | — | ||
| Q4 24 | $674.0K | — | ||
| Q3 24 | $240.5M | — | ||
| Q2 24 | $362.9M | — | ||
| Q1 24 | $98.0M | — |
自由现金流ALBWOR
| Q4 25 | $233.1M | $39.1M | ||
| Q3 25 | $223.4M | $27.9M | ||
| Q2 25 | $-126.8M | — | ||
| Q1 25 | $362.8M | — | ||
| Q4 24 | $-355.1M | — | ||
| Q3 24 | $-62.6M | — | ||
| Q2 24 | $-84.7M | — | ||
| Q1 24 | $-481.4M | — |
自由现金流率ALBWOR
| Q4 25 | 16.3% | 11.9% | ||
| Q3 25 | 17.1% | 9.2% | ||
| Q2 25 | -9.5% | — | ||
| Q1 25 | 33.7% | — | ||
| Q4 24 | -28.8% | — | ||
| Q3 24 | -4.6% | — | ||
| Q2 24 | -5.9% | — | ||
| Q1 24 | -35.4% | — |
资本支出强度ALBWOR
| Q4 25 | 10.9% | 3.8% | ||
| Q3 25 | 10.1% | 4.3% | ||
| Q2 25 | 9.0% | — | ||
| Q1 25 | 17.0% | — | ||
| Q4 24 | 28.9% | — | ||
| Q3 24 | 22.4% | — | ||
| Q2 24 | 31.3% | — | ||
| Q1 24 | 42.6% | — |
现金转化率ALBWOR
| Q4 25 | — | 1.89× | ||
| Q3 25 | — | 1.17× | ||
| Q2 25 | -0.31× | — | ||
| Q1 25 | 13.19× | — | ||
| Q4 24 | 0.01× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 40.01× | — |
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
ALB
| Energy Storage | $759.1M | 53% |
| Specialties | $348.9M | 24% |
| Ketjen | $320.1M | 22% |
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
