vs
豪瑞（AMRZ）与荷美尔食品（HRL）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荷美尔食品的1.2倍（$3.7B vs $3.2B），豪瑞净利率更高（14.8% vs -1.8%，领先16.6%），豪瑞同比增速更快（6.6% vs 1.5%），豪瑞自由现金流更多（$669.0M vs $231.4M）
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。
荷美尔食品是1891年于美国明尼苏达州奥斯汀成立的跨国食品加工企业，由乔治·A·荷美尔创立。品牌最初主营火腿、香肠等各类畜肉产品的包装与销售，1937年推出斯帕姆午餐肉，上世纪80年代起逐步拓展多元化包装及冷藏食品产品线。
AMRZ vs HRL — 直观对比
营收规模更大
AMRZ
是对方的1.2倍
$3.2B
营收增速更快
AMRZ
高出5.1%
1.5%
净利率更高
AMRZ
高出16.6%
-1.8%
自由现金流更多
AMRZ
多$437.6M
$231.4M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $3.2B |
| 净利润 | $545.0M | $-56.1M |
| 毛利率 | 29.6% | 14.0% |
| 营业利润率 | 21.2% | 0.1% |
| 净利率 | 14.8% | -1.8% |
| 营收同比 | 6.6% | 1.5% |
| 净利润同比 | -1.4% | -125.5% |
| 每股收益（稀释后） | $0.98 | $-0.10 |
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AMRZHRL
| Q4 25 | — | $3.2B | ||
| Q3 25 | $3.7B | $3.0B | ||
| Q2 25 | $3.2B | $2.9B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | $3.4B | $2.9B | ||
| Q2 24 | $3.2B | $2.9B | ||
| Q1 24 | — | $3.0B |
净利润AMRZHRL
| Q4 25 | — | $-56.1M | ||
| Q3 25 | $545.0M | $183.7M | ||
| Q2 25 | $429.0M | $180.0M | ||
| Q1 25 | — | $170.6M | ||
| Q4 24 | — | $220.2M | ||
| Q3 24 | $553.0M | $176.7M | ||
| Q2 24 | $474.0M | $189.3M | ||
| Q1 24 | — | $218.9M |
毛利率AMRZHRL
| Q4 25 | — | 14.0% | ||
| Q3 25 | 29.6% | 16.1% | ||
| Q2 25 | 30.0% | 16.7% | ||
| Q1 25 | — | 15.9% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | 30.2% | 16.8% | ||
| Q2 24 | 30.2% | 17.4% | ||
| Q1 24 | — | 17.0% |
营业利润率AMRZHRL
| Q4 25 | — | 0.1% | ||
| Q3 25 | 21.2% | 7.9% | ||
| Q2 25 | 20.8% | 8.6% | ||
| Q1 25 | — | 7.6% | ||
| Q4 24 | — | 9.4% | ||
| Q3 24 | 24.5% | 8.2% | ||
| Q2 24 | 23.3% | 8.7% | ||
| Q1 24 | — | 9.5% |
净利率AMRZHRL
| Q4 25 | — | -1.8% | ||
| Q3 25 | 14.8% | 6.1% | ||
| Q2 25 | 13.3% | 6.2% | ||
| Q1 25 | — | 5.7% | ||
| Q4 24 | — | 7.0% | ||
| Q3 24 | 16.0% | 6.1% | ||
| Q2 24 | 14.6% | 6.6% | ||
| Q1 24 | — | 7.3% |
每股收益（稀释后）AMRZHRL
| Q4 25 | — | $-0.10 | ||
| Q3 25 | $0.98 | $0.33 | ||
| Q2 25 | $0.78 | $0.33 | ||
| Q1 25 | — | $0.31 | ||
| Q4 24 | — | $0.41 | ||
| Q3 24 | $1.00 | $0.32 | ||
| Q2 24 | $0.86 | $0.34 | ||
| Q1 24 | — | $0.40 |
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 | $703.6M |
| 总债务越低越好 | — | $2.9B |
| 股东权益账面价值 | $12.9B | $7.9B |
| 总资产 | $24.0B | $13.4B |
| 负债/权益比越低杠杆越低 | — | 0.36× |
8季度趋势，按日历期对齐
现金及短期投资AMRZHRL
| Q4 25 | — | $703.6M | ||
| Q3 25 | $826.0M | $630.7M | ||
| Q2 25 | $601.0M | $699.0M | ||
| Q1 25 | — | $866.4M | ||
| Q4 24 | — | $766.6M | ||
| Q3 24 | — | $561.9M | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $981.9M |
总债务AMRZHRL
| Q4 25 | — | $2.9B | ||
| Q3 25 | — | $2.9B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | $2.9B | ||
| Q4 24 | — | $2.9B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.4B |
股东权益AMRZHRL
| Q4 25 | — | $7.9B | ||
| Q3 25 | $12.9B | $8.1B | ||
| Q2 25 | $12.4B | $8.0B | ||
| Q1 25 | — | $8.0B | ||
| Q4 24 | — | $8.0B | ||
| Q3 24 | $9.8B | $7.9B | ||
| Q2 24 | $9.3B | $7.9B | ||
| Q1 24 | — | $7.8B |
总资产AMRZHRL
| Q4 25 | — | $13.4B | ||
| Q3 25 | $24.0B | $13.5B | ||
| Q2 25 | $23.8B | $13.4B | ||
| Q1 25 | — | $13.4B | ||
| Q4 24 | — | $13.4B | ||
| Q3 24 | — | $13.1B | ||
| Q2 24 | — | $14.1B | ||
| Q1 24 | — | $13.5B |
负债/权益比AMRZHRL
| Q4 25 | — | 0.36× | ||
| Q3 25 | — | 0.35× | ||
| Q2 25 | — | 0.35× | ||
| Q1 25 | — | 0.36× | ||
| Q4 24 | — | 0.36× | ||
| Q3 24 | — | 0.36× | ||
| Q2 24 | — | 0.36× | ||
| Q1 24 | — | 0.30× |
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 | $322.9M |
| 自由现金流经营现金流 - 资本支出 | $669.0M | $231.4M |
| 自由现金流率自由现金流/营收 | 18.2% | 7.3% |
| 资本支出强度资本支出/营收 | 5.0% | 2.9% |
| 现金转化率经营现金流/净利润 | 1.57× | — |
| 过去12个月自由现金流最近4个季度 | — | $534.3M |
8季度趋势，按日历期对齐
经营现金流AMRZHRL
| Q4 25 | — | $322.9M | ||
| Q3 25 | $854.0M | $156.7M | ||
| Q2 25 | — | $56.4M | ||
| Q1 25 | — | $309.2M | ||
| Q4 24 | — | $408.6M | ||
| Q3 24 | — | $218.0M | ||
| Q2 24 | — | $236.1M | ||
| Q1 24 | — | $404.0M |
自由现金流AMRZHRL
| Q4 25 | — | $231.4M | ||
| Q3 25 | $669.0M | $84.5M | ||
| Q2 25 | — | $-18.6M | ||
| Q1 25 | — | $237.0M | ||
| Q4 24 | — | $324.8M | ||
| Q3 24 | — | $152.5M | ||
| Q2 24 | — | $176.2M | ||
| Q1 24 | — | $356.8M |
自由现金流率AMRZHRL
| Q4 25 | — | 7.3% | ||
| Q3 25 | 18.2% | 2.8% | ||
| Q2 25 | — | -0.6% | ||
| Q1 25 | — | 7.9% | ||
| Q4 24 | — | 10.4% | ||
| Q3 24 | — | 5.3% | ||
| Q2 24 | — | 6.1% | ||
| Q1 24 | — | 11.9% |
资本支出强度AMRZHRL
| Q4 25 | — | 2.9% | ||
| Q3 25 | 5.0% | 2.4% | ||
| Q2 25 | — | 2.6% | ||
| Q1 25 | — | 2.4% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | — | 2.3% | ||
| Q2 24 | — | 2.1% | ||
| Q1 24 | — | 1.6% |
现金转化率AMRZHRL
| Q4 25 | — | — | ||
| Q3 25 | 1.57× | 0.85× | ||
| Q2 25 | — | 0.31× | ||
| Q1 25 | — | 1.81× | ||
| Q4 24 | — | 1.86× | ||
| Q3 24 | — | 1.23× | ||
| Q2 24 | — | 1.25× | ||
| Q1 24 | — | 1.85× |
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% |
HRL
| Retail Segment | $1.9B | 60% |
| Foodservice Segment | $1.1B | 34% |
| Other | $174.7M | 5% |
