vs
豪瑞（AMRZ）与富兰克林邓普顿（BEN）财务数据对比。点击上方公司名可切换其他公司
豪瑞的季度营收约是富兰克林邓普顿的1.6倍（$3.7B vs $2.3B），豪瑞净利率更高（14.8% vs 11.0%，领先3.9%），豪瑞同比增速更快（6.6% vs 3.4%）
豪瑞是总部位于瑞士的全球领先建筑材料及骨料供应商，为豪瑞集团旗下核心业务板块。原公司于2015年7月10日与拉法基合并组建拉法基豪瑞，2021年正式更名为豪瑞集团，合并完成后豪瑞品牌仍在集团内正常运营。
富兰克林资源（运营品牌为富兰克林邓普顿）是美国跨国投资管理控股集团，1947年创立于纽约，纽交所上市代码为BEN，命名源自创始人敬仰的本杰明·富兰克林，是全球知名的综合投资服务机构。
AMRZ vs BEN — 直观对比
营收规模更大
AMRZ
是对方的1.6倍
$2.3B
营收增速更快
AMRZ
高出3.3%
3.4%
净利率更高
AMRZ
高出3.9%
11.0%
损益表 — Q3 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $2.3B |
| 净利润 | $545.0M | $255.5M |
| 毛利率 | 29.6% | — |
| 营业利润率 | 21.2% | 12.1% |
| 净利率 | 14.8% | 11.0% |
| 营收同比 | 6.6% | 3.4% |
| 净利润同比 | -1.4% | 56.2% |
| 每股收益（稀释后） | $0.98 | $0.46 |
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AMRZBEN
| Q4 25 | — | $2.3B | ||
| Q3 25 | $3.7B | $2.3B | ||
| Q2 25 | $3.2B | $2.1B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | $3.4B | $2.2B | ||
| Q2 24 | $3.2B | $2.1B | ||
| Q1 24 | — | $2.2B |
净利润AMRZBEN
| Q4 25 | — | $255.5M | ||
| Q3 25 | $545.0M | $117.6M | ||
| Q2 25 | $429.0M | $92.3M | ||
| Q1 25 | — | $151.4M | ||
| Q4 24 | — | $163.6M | ||
| Q3 24 | $553.0M | $-84.7M | ||
| Q2 24 | $474.0M | $174.0M | ||
| Q1 24 | — | $124.2M |
毛利率AMRZBEN
| Q4 25 | — | — | ||
| Q3 25 | 29.6% | — | ||
| Q2 25 | 30.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 30.2% | — | ||
| Q2 24 | 30.2% | — | ||
| Q1 24 | — | — |
营业利润率AMRZBEN
| Q4 25 | — | 12.1% | ||
| Q3 25 | 21.2% | 3.6% | ||
| Q2 25 | 20.8% | 7.5% | ||
| Q1 25 | — | 6.9% | ||
| Q4 24 | — | 9.7% | ||
| Q3 24 | 24.5% | -6.8% | ||
| Q2 24 | 23.3% | 10.5% | ||
| Q1 24 | — | 6.0% |
净利率AMRZBEN
| Q4 25 | — | 11.0% | ||
| Q3 25 | 14.8% | 5.0% | ||
| Q2 25 | 13.3% | 4.5% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | 16.0% | -3.8% | ||
| Q2 24 | 14.6% | 8.2% | ||
| Q1 24 | — | 5.8% |
每股收益（稀释后）AMRZBEN
| Q4 25 | — | $0.46 | ||
| Q3 25 | $0.98 | $0.21 | ||
| Q2 25 | $0.78 | $0.15 | ||
| Q1 25 | — | $0.26 | ||
| Q4 24 | — | $0.29 | ||
| Q3 24 | $1.00 | $-0.20 | ||
| Q2 24 | $0.86 | $0.32 | ||
| Q1 24 | — | $0.23 |
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 | $826.0M | — |
| 总债务越低越好 | — | $2.4B |
| 股东权益账面价值 | $12.9B | $12.1B |
| 总资产 | $24.0B | $32.5B |
| 负债/权益比越低杠杆越低 | — | 0.19× |
8季度趋势，按日历期对齐
现金及短期投资AMRZBEN
| Q4 25 | — | — | ||
| Q3 25 | $826.0M | — | ||
| Q2 25 | $601.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务AMRZBEN
| Q4 25 | — | $2.4B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | — | $2.7B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $3.0B |
股东权益AMRZBEN
| Q4 25 | — | $12.1B | ||
| Q3 25 | $12.9B | $12.1B | ||
| Q2 25 | $12.4B | $12.2B | ||
| Q1 25 | — | $12.3B | ||
| Q4 24 | — | $12.5B | ||
| Q3 24 | $9.8B | $12.5B | ||
| Q2 24 | $9.3B | $12.9B | ||
| Q1 24 | — | $12.9B |
总资产AMRZBEN
| Q4 25 | — | $32.5B | ||
| Q3 25 | $24.0B | $32.4B | ||
| Q2 25 | $23.8B | $32.6B | ||
| Q1 25 | — | $32.0B | ||
| Q4 24 | — | $32.4B | ||
| Q3 24 | — | $32.5B | ||
| Q2 24 | — | $33.3B | ||
| Q1 24 | — | $32.9B |
负债/权益比AMRZBEN
| Q4 25 | — | 0.19× | ||
| Q3 25 | — | 0.20× | ||
| Q2 25 | — | 0.22× | ||
| Q1 25 | — | 0.22× | ||
| Q4 24 | — | 0.22× | ||
| Q3 24 | — | 0.22× | ||
| Q2 24 | — | 0.24× | ||
| Q1 24 | — | 0.24× |
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 | $854.0M | $-255.1M |
| 自由现金流经营现金流 - 资本支出 | $669.0M | — |
| 自由现金流率自由现金流/营收 | 18.2% | — |
| 资本支出强度资本支出/营收 | 5.0% | — |
| 现金转化率经营现金流/净利润 | 1.57× | -1.00× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流AMRZBEN
| Q4 25 | — | $-255.1M | ||
| Q3 25 | $854.0M | $-20.7M | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $-50.1M | ||
| Q4 24 | — | $-145.2M | ||
| Q3 24 | — | $558.2M | ||
| Q2 24 | — | $528.4M | ||
| Q1 24 | — | $136.6M |
自由现金流AMRZBEN
| Q4 25 | — | — | ||
| Q3 25 | $669.0M | $-51.9M | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $-87.6M | ||
| Q4 24 | — | $-217.0M | ||
| Q3 24 | — | $488.4M | ||
| Q2 24 | — | $482.3M | ||
| Q1 24 | — | $94.9M |
自由现金流率AMRZBEN
| Q4 25 | — | — | ||
| Q3 25 | 18.2% | -2.2% | ||
| Q2 25 | — | 61.4% | ||
| Q1 25 | — | -4.1% | ||
| Q4 24 | — | -9.6% | ||
| Q3 24 | — | 22.1% | ||
| Q2 24 | — | 22.7% | ||
| Q1 24 | — | 4.4% |
资本支出强度AMRZBEN
| Q4 25 | — | — | ||
| Q3 25 | 5.0% | 1.3% | ||
| Q2 25 | — | 0.7% | ||
| Q1 25 | — | 1.8% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | 2.2% | ||
| Q1 24 | — | 1.9% |
现金转化率AMRZBEN
| Q4 25 | — | -1.00× | ||
| Q3 25 | 1.57× | -0.18× | ||
| Q2 25 | — | 13.89× | ||
| Q1 25 | — | -0.33× | ||
| Q4 24 | — | -0.89× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.04× | ||
| Q1 24 | — | 1.10× |
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
AMRZ
| Building Materials | $2.8B | 75% |
| Building Envelope | $901.0M | 25% |
| Equity Method Investee | $5.0M | 0% |
BEN
| Investment Advisory Management And Administrative Service | $1.8B | 79% |
| Sales And Distribution Fees | $388.7M | 17% |
| Shareholder Service | $70.9M | 3% |
| Service Other | $19.6M | 1% |
