vs
奥托立夫（ALV）与Flutter Entertainment plc（FLUT）财务数据对比。点击上方公司名可切换其他公司
Flutter Entertainment plc的季度营收约是奥托立夫的1.7倍（$4.7B vs $2.8B），奥托立夫净利率更高（8.0% vs 0.2%，领先7.8%），Flutter Entertainment plc同比增速更快（24.9% vs 7.7%），奥托立夫自由现金流更多（$426.0M vs $392.0M），过去两年Flutter Entertainment plc的营收复合增速更高（18.1% vs 3.8%）
奥托立夫是美瑞合资的汽车安全供应商，总部位于瑞典斯德哥尔摩，在美国特拉华州注册成立，是全球最大的汽车安全系统供应商，主营安全气囊、安全带、方向盘等产品，为全球各大汽车制造商供货。品牌名由代表汽车的“auto”与瑞典语中意为“生命”的“liv”组合而成。
Flutter Entertainment plc是爱尔兰裔美国跨国体育博彩及娱乐博彩企业，于纽约证券交易所主上市，同时在伦敦证券交易所第二上市，旗下拥有Betfair、FanDuel、Paddy Power、PokerStars、Sky Betting & Gaming、Sportsbet等知名品牌，是全球规模最大的在线博彩运营商。
ALV vs FLUT — 直观对比
营收规模更大
FLUT
是对方的1.7倍
$2.8B
营收增速更快
FLUT
高出17.2%
7.7%
净利率更高
ALV
高出7.8%
0.2%
自由现金流更多
ALV
多$34.0M
$392.0M
两年增速更快
FLUT
近两年复合增速
3.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.8B | $4.7B |
| 净利润 | $226.0M | $10.0M |
| 毛利率 | 20.3% | 44.5% |
| 营业利润率 | 11.4% | 5.4% |
| 净利率 | 8.0% | 0.2% |
| 营收同比 | 7.7% | 24.9% |
| 净利润同比 | -7.4% | -93.6% |
| 每股收益（稀释后） | $2.97 | $0.00 |
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ALVFLUT
| Q4 25 | $2.8B | $4.7B | ||
| Q3 25 | $2.7B | $3.8B | ||
| Q2 25 | $2.7B | $4.2B | ||
| Q1 25 | $2.6B | $3.7B | ||
| Q4 24 | $2.6B | $3.8B | ||
| Q3 24 | $2.6B | $3.2B | ||
| Q2 24 | $2.6B | $3.6B | ||
| Q1 24 | $2.6B | $3.4B |
净利润ALVFLUT
| Q4 25 | $226.0M | $10.0M | ||
| Q3 25 | $175.0M | $-789.0M | ||
| Q2 25 | $167.0M | $37.0M | ||
| Q1 25 | $167.0M | $335.0M | ||
| Q4 24 | $244.0M | $156.0M | ||
| Q3 24 | $138.0M | $-114.0M | ||
| Q2 24 | $138.0M | $297.0M | ||
| Q1 24 | $126.0M | $-177.0M |
毛利率ALVFLUT
| Q4 25 | 20.3% | 44.5% | ||
| Q3 25 | 19.3% | 42.9% | ||
| Q2 25 | 18.5% | 46.8% | ||
| Q1 25 | 18.5% | 46.6% | ||
| Q4 24 | 21.0% | 48.2% | ||
| Q3 24 | 18.0% | 46.1% | ||
| Q2 24 | 18.2% | 49.2% | ||
| Q1 24 | 16.9% | 47.2% |
营业利润率ALVFLUT
| Q4 25 | 11.4% | 5.4% | ||
| Q3 25 | 9.9% | -22.0% | ||
| Q2 25 | 9.1% | 9.3% | ||
| Q1 25 | 9.9% | 6.1% | ||
| Q4 24 | 13.5% | 7.4% | ||
| Q3 24 | 8.8% | 3.0% | ||
| Q2 24 | 7.9% | 10.2% | ||
| Q1 24 | 7.4% | 3.7% |
净利率ALVFLUT
| Q4 25 | 8.0% | 0.2% | ||
| Q3 25 | 6.5% | -20.8% | ||
| Q2 25 | 6.2% | 0.9% | ||
| Q1 25 | 6.5% | 9.1% | ||
| Q4 24 | 9.3% | 4.1% | ||
| Q3 24 | 5.4% | -3.5% | ||
| Q2 24 | 5.3% | 8.2% | ||
| Q1 24 | 4.8% | -5.2% |
每股收益（稀释后）ALVFLUT
| Q4 25 | $2.97 | $0.00 | ||
| Q3 25 | $2.28 | $-3.91 | ||
| Q2 25 | $2.16 | $0.59 | ||
| Q1 25 | $2.14 | $1.57 | ||
| Q4 24 | $3.07 | $0.47 | ||
| Q3 24 | $1.74 | $-0.58 | ||
| Q2 24 | $1.71 | $1.45 | ||
| Q1 24 | $1.52 | $-1.10 |
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 | $604.0M | $1.8B |
| 总债务越低越好 | — | $12.3B |
| 股东权益账面价值 | $2.6B | $9.0B |
| 总资产 | $8.6B | $29.3B |
| 负债/权益比越低杠杆越低 | — | 1.36× |
8季度趋势，按日历期对齐
现金及短期投资ALVFLUT
| Q4 25 | $604.0M | $1.8B | ||
| Q3 25 | $225.0M | $1.7B | ||
| Q2 25 | $237.0M | $1.7B | ||
| Q1 25 | $322.0M | $1.5B | ||
| Q4 24 | $330.0M | $1.5B | ||
| Q3 24 | $415.0M | $1.5B | ||
| Q2 24 | $408.0M | $1.5B | ||
| Q1 24 | $569.0M | $1.4B |
总债务ALVFLUT
| Q4 25 | — | $12.3B | ||
| Q3 25 | — | $12.1B | ||
| Q2 25 | — | $10.0B | ||
| Q1 25 | — | $6.8B | ||
| Q4 24 | — | $6.7B | ||
| Q3 24 | — | $6.9B | ||
| Q2 24 | — | $6.8B | ||
| Q1 24 | — | $6.8B |
股东权益ALVFLUT
| Q4 25 | $2.6B | $9.0B | ||
| Q3 25 | $2.5B | $9.2B | ||
| Q2 25 | $2.5B | $10.2B | ||
| Q1 25 | $2.4B | $9.9B | ||
| Q4 24 | $2.3B | $9.3B | ||
| Q3 24 | $2.3B | $10.2B | ||
| Q2 24 | $2.3B | $9.9B | ||
| Q1 24 | $2.4B | $9.5B |
总资产ALVFLUT
| Q4 25 | $8.6B | $29.3B | ||
| Q3 25 | $8.5B | $29.3B | ||
| Q2 25 | $8.5B | $29.9B | ||
| Q1 25 | $8.1B | $24.8B | ||
| Q4 24 | $7.8B | $24.5B | ||
| Q3 24 | $8.3B | $25.5B | ||
| Q2 24 | $8.0B | $24.3B | ||
| Q1 24 | $8.3B | $24.4B |
负债/权益比ALVFLUT
| Q4 25 | — | 1.36× | ||
| Q3 25 | — | 1.31× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 0.69× | ||
| Q4 24 | — | 0.72× | ||
| Q3 24 | — | 0.67× | ||
| Q2 24 | — | 0.69× | ||
| Q1 24 | — | 0.72× |
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 | $544.0M | $428.0M |
| 自由现金流经营现金流 - 资本支出 | $426.0M | $392.0M |
| 自由现金流率自由现金流/营收 | 15.1% | 8.3% |
| 资本支出强度资本支出/营收 | 4.2% | 0.8% |
| 现金转化率经营现金流/净利润 | 2.41× | 42.80× |
| 过去12个月自由现金流最近4个季度 | $716.0M | $1.1B |
8季度趋势，按日历期对齐
经营现金流ALVFLUT
| Q4 25 | $544.0M | $428.0M | ||
| Q3 25 | $258.0M | $209.0M | ||
| Q2 25 | $278.0M | $359.0M | ||
| Q1 25 | $77.0M | $188.0M | ||
| Q4 24 | $420.0M | $652.0M | ||
| Q3 24 | $177.0M | $290.0M | ||
| Q2 24 | $340.0M | $323.0M | ||
| Q1 24 | $122.0M | $337.0M |
自由现金流ALVFLUT
| Q4 25 | $426.0M | $392.0M | ||
| Q3 25 | $152.0M | $196.0M | ||
| Q2 25 | $163.0M | $322.0M | ||
| Q1 25 | $-25.0M | $169.0M | ||
| Q4 24 | $281.0M | $595.0M | ||
| Q3 24 | $31.0M | $253.0M | ||
| Q2 24 | $186.0M | $295.0M | ||
| Q1 24 | $-18.0M | $315.0M |
自由现金流率ALVFLUT
| Q4 25 | 15.1% | 8.3% | ||
| Q3 25 | 5.6% | 5.2% | ||
| Q2 25 | 6.0% | 7.7% | ||
| Q1 25 | -1.0% | 4.6% | ||
| Q4 24 | 10.7% | 15.7% | ||
| Q3 24 | 1.2% | 7.8% | ||
| Q2 24 | 7.1% | 8.2% | ||
| Q1 24 | -0.7% | 9.3% |
资本支出强度ALVFLUT
| Q4 25 | 4.2% | 0.8% | ||
| Q3 25 | 3.9% | 0.3% | ||
| Q2 25 | 4.2% | 0.9% | ||
| Q1 25 | 4.0% | 0.5% | ||
| Q4 24 | 5.3% | 1.5% | ||
| Q3 24 | 5.7% | 1.1% | ||
| Q2 24 | 5.9% | 0.8% | ||
| Q1 24 | 5.4% | 0.6% |
现金转化率ALVFLUT
| Q4 25 | 2.41× | 42.80× | ||
| Q3 25 | 1.47× | — | ||
| Q2 25 | 1.66× | 9.70× | ||
| Q1 25 | 0.46× | 0.56× | ||
| Q4 24 | 1.72× | 4.18× | ||
| Q3 24 | 1.28× | — | ||
| Q2 24 | 2.46× | 1.09× | ||
| Q1 24 | 0.97× | — |
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
ALV
暂无分部数据
FLUT
| Other | $2.6B | 55% |
| Sports Book | $1.5B | 32% |
| Igaming | $586.0M | 12% |
| Service Other | $59.0M | 1% |
