vs
豪瑞（AMRZ）与Burlington Stores, Inc.（BURL）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Burlington Stores, Inc.的1.4倍（$3.7B vs $2.7B），豪瑞净利率更高（14.8% vs 3.9%，领先11.0%），Burlington Stores, Inc.同比增速更快（7.1% vs 6.6%），豪瑞自由现金流更多（$669.0M vs $-109.6M）
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。
伯灵顿百货（前身为伯灵顿大衣厂）是美国知名全国性折扣零售商，在全美46个州及波多黎各拥有超过1138家门店，总部位于新泽西州伯灵顿镇。2007年公司被贝恩资本收购，2008年汤姆·金斯伯里出任总裁兼首席执行官，2013年重新上市，现为美国第三大折扣零售企业。
AMRZ vs BURL — 直观对比
营收规模更大
AMRZ
是对方的1.4倍
$2.7B
营收增速更快
BURL
高出0.5%
6.6%
净利率更高
AMRZ
高出11.0%
3.9%
自由现金流更多
AMRZ
多$778.6M
$-109.6M
损益表 — Q3 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $2.7B |
| 净利润 | $545.0M | $104.8M |
| 毛利率 | 29.6% | 44.2% |
| 营业利润率 | 21.2% | 5.1% |
| 净利率 | 14.8% | 3.9% |
| 营收同比 | 6.6% | 7.1% |
| 净利润同比 | -1.4% | 15.6% |
| 每股收益（稀释后） | $0.98 | $1.63 |
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AMRZBURL
| Q4 25 | — | $2.7B | ||
| Q3 25 | $3.7B | $2.7B | ||
| Q2 25 | $3.2B | $2.5B | ||
| Q1 25 | — | $3.3B | ||
| Q4 24 | — | $2.5B | ||
| Q3 24 | $3.4B | $2.5B | ||
| Q2 24 | $3.2B | $2.4B | ||
| Q1 24 | — | $3.1B |
净利润AMRZBURL
| Q4 25 | — | $104.8M | ||
| Q3 25 | $545.0M | $94.2M | ||
| Q2 25 | $429.0M | $100.8M | ||
| Q1 25 | — | $260.8M | ||
| Q4 24 | — | $90.6M | ||
| Q3 24 | $553.0M | $73.8M | ||
| Q2 24 | $474.0M | $78.5M | ||
| Q1 24 | — | $227.5M |
毛利率AMRZBURL
| Q4 25 | — | 44.2% | ||
| Q3 25 | 29.6% | 43.7% | ||
| Q2 25 | 30.0% | 43.8% | ||
| Q1 25 | — | 42.9% | ||
| Q4 24 | — | 43.9% | ||
| Q3 24 | 30.2% | 42.8% | ||
| Q2 24 | 30.2% | 43.5% | ||
| Q1 24 | — | 42.7% |
营业利润率AMRZBURL
| Q4 25 | — | 5.1% | ||
| Q3 25 | 21.2% | 4.7% | ||
| Q2 25 | 20.8% | 5.3% | ||
| Q1 25 | — | 10.6% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | 24.5% | 4.0% | ||
| Q2 24 | 23.3% | 4.7% | ||
| Q1 24 | — | 10.0% |
净利率AMRZBURL
| Q4 25 | — | 3.9% | ||
| Q3 25 | 14.8% | 3.5% | ||
| Q2 25 | 13.3% | 4.0% | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | 16.0% | 3.0% | ||
| Q2 24 | 14.6% | 3.3% | ||
| Q1 24 | — | 7.3% |
每股收益（稀释后）AMRZBURL
| Q4 25 | — | $1.63 | ||
| Q3 25 | $0.98 | $1.47 | ||
| Q2 25 | $0.78 | $1.58 | ||
| Q1 25 | — | $4.03 | ||
| Q4 24 | — | $1.40 | ||
| Q3 24 | $1.00 | $1.15 | ||
| Q2 24 | $0.86 | $1.22 | ||
| Q1 24 | — | $3.51 |
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 | $584.1M |
| 总债务越低越好 | — | $2.0B |
| 股东权益账面价值 | $12.9B | $1.5B |
| 总资产 | $24.0B | $9.6B |
| 负债/权益比越低杠杆越低 | — | 1.32× |
8季度趋势，按日历期对齐
现金及短期投资AMRZBURL
| Q4 25 | — | $584.1M | ||
| Q3 25 | $826.0M | $747.6M | ||
| Q2 25 | $601.0M | $371.1M | ||
| Q1 25 | — | $994.7M | ||
| Q4 24 | — | $857.8M | ||
| Q3 24 | — | $659.9M | ||
| Q2 24 | — | $742.3M | ||
| Q1 24 | — | $925.4M |
总债务AMRZBURL
| Q4 25 | — | $2.0B | ||
| Q3 25 | — | $2.0B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $1.4B |
股东权益AMRZBURL
| Q4 25 | — | $1.5B | ||
| Q3 25 | $12.9B | $1.4B | ||
| Q2 25 | $12.4B | $1.4B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $9.8B | $1.1B | ||
| Q2 24 | $9.3B | $1.0B | ||
| Q1 24 | — | $996.9M |
总资产AMRZBURL
| Q4 25 | — | $9.6B | ||
| Q3 25 | $24.0B | $9.3B | ||
| Q2 25 | $23.8B | $8.5B | ||
| Q1 25 | — | $8.8B | ||
| Q4 24 | — | $8.4B | ||
| Q3 24 | — | $7.8B | ||
| Q2 24 | — | $7.7B | ||
| Q1 24 | — | $7.7B |
负债/权益比AMRZBURL
| Q4 25 | — | 1.32× | ||
| Q3 25 | — | 1.40× | ||
| Q2 25 | — | 1.21× | ||
| Q1 25 | — | 1.12× | ||
| Q4 24 | — | 1.35× | ||
| Q3 24 | — | 1.15× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 1.40× |
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 | $143.3M |
| 自由现金流经营现金流 - 资本支出 | $669.0M | $-109.6M |
| 自由现金流率自由现金流/营收 | 18.2% | -4.1% |
| 资本支出强度资本支出/营收 | 5.0% | 9.3% |
| 现金转化率经营现金流/净利润 | 1.57× | 1.37× |
| 过去12个月自由现金流最近4个季度 | — | $-358.5M |
8季度趋势，按日历期对齐
经营现金流AMRZBURL
| Q4 25 | — | $143.3M | ||
| Q3 25 | $854.0M | $179.4M | ||
| Q2 25 | — | $-28.9M | ||
| Q1 25 | — | $543.2M | ||
| Q4 24 | — | $110.4M | ||
| Q3 24 | — | $160.4M | ||
| Q2 24 | — | $49.4M | ||
| Q1 24 | — | $598.5M |
自由现金流AMRZBURL
| Q4 25 | — | $-109.6M | ||
| Q3 25 | $669.0M | $-101.0K | ||
| Q2 25 | — | $-438.6M | ||
| Q1 25 | — | $189.8M | ||
| Q4 24 | — | $-56.2M | ||
| Q3 24 | — | $-35.2M | ||
| Q2 24 | — | $-115.5M | ||
| Q1 24 | — | $410.3M |
自由现金流率AMRZBURL
| Q4 25 | — | -4.1% | ||
| Q3 25 | 18.2% | -0.0% | ||
| Q2 25 | — | -17.5% | ||
| Q1 25 | — | 5.8% | ||
| Q4 24 | — | -2.2% | ||
| Q3 24 | — | -1.4% | ||
| Q2 24 | — | -4.9% | ||
| Q1 24 | — | 13.1% |
资本支出强度AMRZBURL
| Q4 25 | — | 9.3% | ||
| Q3 25 | 5.0% | 6.6% | ||
| Q2 25 | — | 16.4% | ||
| Q1 25 | — | 10.8% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 7.9% | ||
| Q2 24 | — | 7.0% | ||
| Q1 24 | — | 6.0% |
现金转化率AMRZBURL
| Q4 25 | — | 1.37× | ||
| Q3 25 | 1.57× | 1.91× | ||
| Q2 25 | — | -0.29× | ||
| Q1 25 | — | 2.08× | ||
| Q4 24 | — | 1.22× | ||
| Q3 24 | — | 2.18× | ||
| Q2 24 | — | 0.63× | ||
| Q1 24 | — | 2.63× |
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% |
BURL
暂无分部数据
