vs
安朗杰（ALLE）与CRA INTERNATIONAL, INC.（CRAI）财务数据对比。点击上方公司名可切换其他公司
安朗杰的季度营收约是CRA INTERNATIONAL, INC.的5.2倍（$1.0B vs $197.0M），安朗杰净利率更高（14.3% vs 6.7%，领先7.6%），CRA INTERNATIONAL, INC.同比增速更快（281.6% vs 9.3%），过去两年安朗杰的营收复合增速更高（7.5% vs 7.1%）
安朗杰是全球知名的安防产品及解决方案供应商，面向全球生产销售机械与电子类安防产品，包括闭门器、出入口控制设备、锁具、电子门禁系统、考勤与人员效能管理系统、门体系统及相关配件，服务商业、公共机构、住宅等多领域终端用户
CRA International是一家全球性咨询企业，总部位于美国波士顿，核心业务涵盖专家证言、诉讼支持、战略咨询与商业分析等领域，服务对象包括律师事务所、各类企业、会计师事务所以及政府部门。
ALLE vs CRAI — 直观对比
营收规模更大
ALLE
是对方的5.2倍
$197.0M
营收增速更快
CRAI
高出272.3%
9.3%
净利率更高
ALLE
高出7.6%
6.7%
两年增速更快
ALLE
近两年复合增速
7.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $197.0M |
| 净利润 | $147.5M | $13.2M |
| 毛利率 | 44.5% | — |
| 营业利润率 | 20.3% | 10.5% |
| 净利率 | 14.3% | 6.7% |
| 营收同比 | 9.3% | 281.6% |
| 净利润同比 | 2.4% | -71.7% |
| 每股收益（稀释后） | $1.70 | $1.99 |
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ALLECRAI
| Q4 25 | $1.0B | $197.0M | ||
| Q3 25 | $1.1B | $185.9M | ||
| Q2 25 | $1.0B | $186.9M | ||
| Q1 25 | $941.9M | $181.9M | ||
| Q4 24 | $945.6M | $176.4M | ||
| Q3 24 | $967.1M | $167.7M | ||
| Q2 24 | $965.6M | $171.4M | ||
| Q1 24 | $893.9M | $171.8M |
净利润ALLECRAI
| Q4 25 | $147.5M | $13.2M | ||
| Q3 25 | $188.4M | $11.5M | ||
| Q2 25 | $159.7M | $12.1M | ||
| Q1 25 | $148.2M | $18.0M | ||
| Q4 24 | $144.1M | $15.0M | ||
| Q3 24 | $174.2M | $11.4M | ||
| Q2 24 | $155.4M | $6.5M | ||
| Q1 24 | $123.8M | $13.7M |
毛利率ALLECRAI
| Q4 25 | 44.5% | — | ||
| Q3 25 | 45.8% | — | ||
| Q2 25 | 45.6% | — | ||
| Q1 25 | 44.9% | — | ||
| Q4 24 | 44.1% | — | ||
| Q3 24 | 44.7% | — | ||
| Q2 24 | 44.4% | — | ||
| Q1 24 | 43.8% | — |
营业利润率ALLECRAI
| Q4 25 | 20.3% | 10.5% | ||
| Q3 25 | 21.8% | 9.3% | ||
| Q2 25 | 21.5% | 10.6% | ||
| Q1 25 | 20.9% | 14.0% | ||
| Q4 24 | 19.5% | 12.2% | ||
| Q3 24 | 22.2% | 11.0% | ||
| Q2 24 | 21.6% | 6.6% | ||
| Q1 24 | 19.3% | 11.4% |
净利率ALLECRAI
| Q4 25 | 14.3% | 6.7% | ||
| Q3 25 | 17.6% | 6.2% | ||
| Q2 25 | 15.6% | 6.5% | ||
| Q1 25 | 15.7% | 9.9% | ||
| Q4 24 | 15.2% | 8.5% | ||
| Q3 24 | 18.0% | 6.8% | ||
| Q2 24 | 16.1% | 3.8% | ||
| Q1 24 | 13.8% | 8.0% |
每股收益（稀释后）ALLECRAI
| Q4 25 | $1.70 | $1.99 | ||
| Q3 25 | $2.18 | — | ||
| Q2 25 | $1.85 | — | ||
| Q1 25 | $1.71 | — | ||
| Q4 24 | $1.65 | — | ||
| Q3 24 | $1.99 | — | ||
| Q2 24 | $1.77 | — | ||
| Q1 24 | $1.41 | — |
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 | $356.2M | $18.2M |
| 总债务越低越好 | $2.0B | — |
| 股东权益账面价值 | $2.1B | $213.6M |
| 总资产 | $5.2B | $628.9M |
| 负债/权益比越低杠杆越低 | 0.96× | — |
8季度趋势，按日历期对齐
现金及短期投资ALLECRAI
| Q4 25 | $356.2M | $18.2M | ||
| Q3 25 | $302.7M | $22.5M | ||
| Q2 25 | $656.8M | $19.4M | ||
| Q1 25 | $494.5M | $25.6M | ||
| Q4 24 | $503.8M | $26.7M | ||
| Q3 24 | $878.9M | $24.5M | ||
| Q2 24 | $747.5M | $24.6M | ||
| Q1 24 | $391.8M | $37.1M |
总债务ALLECRAI
| Q4 25 | $2.0B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.0B | — |
股东权益ALLECRAI
| Q4 25 | $2.1B | $213.6M | ||
| Q3 25 | $1.9B | $201.7M | ||
| Q2 25 | $1.8B | $197.0M | ||
| Q1 25 | $1.6B | $227.3M | ||
| Q4 24 | $1.5B | $212.1M | ||
| Q3 24 | $1.6B | $204.5M | ||
| Q2 24 | $1.4B | $191.7M | ||
| Q1 24 | $1.4B | $211.8M |
总资产ALLECRAI
| Q4 25 | $5.2B | $628.9M | ||
| Q3 25 | $5.2B | $629.0M | ||
| Q2 25 | $4.9B | $606.8M | ||
| Q1 25 | $4.6B | $590.4M | ||
| Q4 24 | $4.5B | $571.4M | ||
| Q3 24 | $5.0B | $582.3M | ||
| Q2 24 | $4.8B | $546.0M | ||
| Q1 24 | $4.3B | $552.5M |
负债/权益比ALLECRAI
| Q4 25 | 0.96× | — | ||
| Q3 25 | 1.07× | — | ||
| Q2 25 | 1.16× | — | ||
| Q1 25 | 1.24× | — | ||
| Q4 24 | 1.33× | — | ||
| Q3 24 | 1.53× | — | ||
| Q2 24 | 1.69× | — | ||
| Q1 24 | 1.49× | — |
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 | $240.1M | $22.4M |
| 自由现金流经营现金流 - 资本支出 | $200.5M | — |
| 自由现金流率自由现金流/营收 | 19.4% | — |
| 资本支出强度资本支出/营收 | 3.8% | — |
| 现金转化率经营现金流/净利润 | 1.63× | 1.70× |
| 过去12个月自由现金流最近4个季度 | $685.7M | — |
8季度趋势，按日历期对齐
经营现金流ALLECRAI
| Q4 25 | $240.1M | $22.4M | ||
| Q3 25 | $229.5M | $36.5M | ||
| Q2 25 | $209.7M | $5.9M | ||
| Q1 25 | $104.5M | $-80.0M | ||
| Q4 24 | $219.0M | $79.4M | ||
| Q3 24 | $231.9M | $31.6M | ||
| Q2 24 | $173.0M | $1.8M | ||
| Q1 24 | $51.1M | $-63.1M |
自由现金流ALLECRAI
| Q4 25 | $200.5M | — | ||
| Q3 25 | $209.8M | $35.9M | ||
| Q2 25 | $192.0M | $4.7M | ||
| Q1 25 | $83.4M | $-81.0M | ||
| Q4 24 | $194.9M | $68.8M | ||
| Q3 24 | $212.0M | $28.6M | ||
| Q2 24 | $152.1M | $-509.0K | ||
| Q1 24 | $23.9M | $-63.8M |
自由现金流率ALLECRAI
| Q4 25 | 19.4% | — | ||
| Q3 25 | 19.6% | 19.3% | ||
| Q2 25 | 18.8% | 2.5% | ||
| Q1 25 | 8.9% | -44.5% | ||
| Q4 24 | 20.6% | 39.0% | ||
| Q3 24 | 21.9% | 17.0% | ||
| Q2 24 | 15.8% | -0.3% | ||
| Q1 24 | 2.7% | -37.1% |
资本支出强度ALLECRAI
| Q4 25 | 3.8% | — | ||
| Q3 25 | 1.8% | 0.3% | ||
| Q2 25 | 1.7% | 0.6% | ||
| Q1 25 | 2.2% | 0.5% | ||
| Q4 24 | 2.5% | 6.0% | ||
| Q3 24 | 2.1% | 1.8% | ||
| Q2 24 | 2.2% | 1.4% | ||
| Q1 24 | 3.0% | 0.4% |
现金转化率ALLECRAI
| Q4 25 | 1.63× | 1.70× | ||
| Q3 25 | 1.22× | 3.19× | ||
| Q2 25 | 1.31× | 0.48× | ||
| Q1 25 | 0.71× | -4.44× | ||
| Q4 24 | 1.52× | 5.30× | ||
| Q3 24 | 1.33× | 2.76× | ||
| Q2 24 | 1.11× | 0.28× | ||
| Q1 24 | 0.41× | -4.61× |
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
ALLE
| Products | $750.2M | 73% |
| Allegion International | $237.7M | 23% |
| Services | $45.2M | 4% |
CRAI
暂无分部数据
