vs
安波福（APTV）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
安波福的季度营收约是WW INTERNATIONAL, INC.的28.0倍（$5.2B vs $184.3M）。安波福净利率更高（2.7% vs -30.5%，领先33.2%）。安波福同比增速更快（5.0% vs -4.5%）。安波福自由现金流更多（$651.0M vs $8.4M）。过去两年安波福的营收复合增速更高（2.5% vs -9.9%）
安波福（Aptiv）是源自美国的全球知名汽车技术供应商，总部设于瑞士沙夫豪森。其前身是通用汽车旗下的零部件业务板块，后独立为德尔福汽车系统，经业务拆分重组后正式成立安波福，服务全球各大整车制造企业。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
APTV vs WW — 直观对比
营收规模更大
APTV
是对方的28.0倍
$184.3M
营收增速更快
APTV
高出9.5%
-4.5%
净利率更高
APTV
高出33.2%
-30.5%
自由现金流更多
APTV
多$642.6M
$8.4M
两年增速更快
APTV
近两年复合增速
-9.9%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $5.2B | $184.3M |
| 净利润 | $138.0M | $-56.3M |
| 毛利率 | 18.7% | 72.2% |
| 营业利润率 | 8.2% | 5.8% |
| 净利率 | 2.7% | -30.5% |
| 营收同比 | 5.0% | -4.5% |
| 净利润同比 | -48.5% | -21.8% |
| 每股收益（稀释后） | $0.63 | $-5.63 |
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APTVWW
| Q4 25 | $5.2B | — | ||
| Q3 25 | $5.2B | $184.3M | ||
| Q2 25 | $5.2B | $12.2M | ||
| Q1 25 | $4.8B | $186.6M | ||
| Q4 24 | $4.9B | $184.4M | ||
| Q3 24 | $4.9B | $192.9M | ||
| Q2 24 | $5.1B | $202.1M | ||
| Q1 24 | $4.9B | $206.5M |
净利润APTVWW
| Q4 25 | $138.0M | — | ||
| Q3 25 | $-355.0M | $-56.3M | ||
| Q2 25 | $393.0M | $1.3M | ||
| Q1 25 | $-11.0M | $-72.6M | ||
| Q4 24 | $268.0M | $25.1M | ||
| Q3 24 | $363.0M | $-46.2M | ||
| Q2 24 | $938.0M | $23.3M | ||
| Q1 24 | $218.0M | $-347.9M |
毛利率APTVWW
| Q4 25 | 18.7% | — | ||
| Q3 25 | 19.5% | 72.2% | ||
| Q2 25 | 19.1% | 73.2% | ||
| Q1 25 | 19.1% | 71.2% | ||
| Q4 24 | 19.6% | 69.7% | ||
| Q3 24 | 18.6% | 67.1% | ||
| Q2 24 | 19.2% | 67.9% | ||
| Q1 24 | 17.9% | 66.7% |
营业利润率APTVWW
| Q4 25 | 8.2% | — | ||
| Q3 25 | -3.4% | 5.8% | ||
| Q2 25 | 9.3% | 21.3% | ||
| Q1 25 | 9.3% | -10.8% | ||
| Q4 24 | 9.8% | 19.6% | ||
| Q3 24 | 10.4% | -20.2% | ||
| Q2 24 | 8.7% | 17.8% | ||
| Q1 24 | 8.5% | -130.4% |
净利率APTVWW
| Q4 25 | 2.7% | — | ||
| Q3 25 | -6.8% | -30.5% | ||
| Q2 25 | 7.5% | 10.3% | ||
| Q1 25 | -0.2% | -38.9% | ||
| Q4 24 | 5.5% | 13.6% | ||
| Q3 24 | 7.5% | -23.9% | ||
| Q2 24 | 18.6% | 11.5% | ||
| Q1 24 | 4.4% | -168.4% |
每股收益（稀释后）APTVWW
| Q4 25 | $0.63 | — | ||
| Q3 25 | $-1.63 | $-5.63 | ||
| Q2 25 | $1.80 | $0.13 | ||
| Q1 25 | $-0.05 | $-0.91 | ||
| Q4 24 | $1.22 | $0.34 | ||
| Q3 24 | $1.48 | $-0.58 | ||
| Q2 24 | $3.47 | $0.29 | ||
| Q1 24 | $0.79 | $-4.39 |
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 | $1.9B | $170.1M |
| 总债务越低越好 | $7.5B | — |
| 股东权益账面价值 | $9.2B | $323.0M |
| 总资产 | $23.4B | $968.8M |
| 负债/权益比越低杠杆越低 | 0.81× | — |
8季度趋势，按日历期对齐
现金及短期投资APTVWW
| Q4 25 | $1.9B | — | ||
| Q3 25 | $1.6B | $170.1M | ||
| Q2 25 | $1.4B | $152.4M | ||
| Q1 25 | $1.1B | $236.3M | ||
| Q4 24 | $1.6B | $53.0M | ||
| Q3 24 | $1.8B | $57.2M | ||
| Q2 24 | $2.2B | $42.7M | ||
| Q1 24 | $941.0M | $66.6M |
总债务APTVWW
| Q4 25 | $7.5B | — | ||
| Q3 25 | $7.6B | — | ||
| Q2 25 | $7.8B | — | ||
| Q1 25 | $7.6B | — | ||
| Q4 24 | $7.8B | $1.4B | ||
| Q3 24 | $8.3B | $1.4B | ||
| Q2 24 | $5.5B | $1.4B | ||
| Q1 24 | $4.7B | $1.4B |
股东权益APTVWW
| Q4 25 | $9.2B | — | ||
| Q3 25 | $9.3B | $323.0M | ||
| Q2 25 | $9.7B | $381.0M | ||
| Q1 25 | $9.0B | $-1.2B | ||
| Q4 24 | $8.8B | $-1.1B | ||
| Q3 24 | $8.9B | $-1.1B | ||
| Q2 24 | $11.5B | $-1.1B | ||
| Q1 24 | $11.1B | $-1.1B |
总资产APTVWW
| Q4 25 | $23.4B | — | ||
| Q3 25 | $23.5B | $968.8M | ||
| Q2 25 | $23.9B | $1.0B | ||
| Q1 25 | $23.1B | $696.9M | ||
| Q4 24 | $23.5B | $550.3M | ||
| Q3 24 | $24.8B | $562.4M | ||
| Q2 24 | $24.8B | $614.3M | ||
| Q1 24 | $23.6B | $654.2M |
负债/权益比APTVWW
| Q4 25 | 0.81× | — | ||
| Q3 25 | 0.82× | — | ||
| Q2 25 | 0.80× | — | ||
| Q1 25 | 0.85× | — | ||
| Q4 24 | 0.89× | — | ||
| Q3 24 | 0.93× | — | ||
| Q2 24 | 0.48× | — | ||
| Q1 24 | 0.42× | — |
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 | $818.0M | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $651.0M | $8.4M |
| 自由现金流率自由现金流/营收 | 12.6% | 4.6% |
| 资本支出强度资本支出/营收 | 3.2% | 0.0% |
| 现金转化率经营现金流/净利润 | 5.93× | — |
| 过去12个月自由现金流最近4个季度 | $1.5B | — |
8季度趋势，按日历期对齐
经营现金流APTVWW
| Q4 25 | $818.0M | — | ||
| Q3 25 | $584.0M | $8.4M | ||
| Q2 25 | $510.0M | $11.5M | ||
| Q1 25 | $273.0M | $15.0M | ||
| Q4 24 | $1.1B | $4.6M | ||
| Q3 24 | $499.0M | $16.5M | ||
| Q2 24 | $643.0M | $-1.9M | ||
| Q1 24 | $244.0M | $-36.0M |
自由现金流APTVWW
| Q4 25 | $651.0M | — | ||
| Q3 25 | $441.0M | $8.4M | ||
| Q2 25 | $361.0M | — | ||
| Q1 25 | $76.0M | $15.0M | ||
| Q4 24 | $894.0M | $4.5M | ||
| Q3 24 | $326.0M | $16.4M | ||
| Q2 24 | $417.0M | $-2.2M | ||
| Q1 24 | $-21.0M | $-36.5M |
自由现金流率APTVWW
| Q4 25 | 12.6% | — | ||
| Q3 25 | 8.5% | 4.6% | ||
| Q2 25 | 6.9% | — | ||
| Q1 25 | 1.6% | 8.0% | ||
| Q4 24 | 18.2% | 2.4% | ||
| Q3 24 | 6.7% | 8.5% | ||
| Q2 24 | 8.3% | -1.1% | ||
| Q1 24 | -0.4% | -17.7% |
资本支出强度APTVWW
| Q4 25 | 3.2% | — | ||
| Q3 25 | 2.7% | 0.0% | ||
| Q2 25 | 2.9% | 0.0% | ||
| Q1 25 | 4.1% | 0.0% | ||
| Q4 24 | 3.4% | 0.1% | ||
| Q3 24 | 3.6% | 0.1% | ||
| Q2 24 | 4.5% | 0.1% | ||
| Q1 24 | 5.4% | 0.2% |
现金转化率APTVWW
| Q4 25 | 5.93× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.30× | 9.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | 3.96× | 0.18× | ||
| Q3 24 | 1.37× | — | ||
| Q2 24 | 0.69× | -0.08× | ||
| Q1 24 | 1.12× | — |
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
APTV
| Electrical Distribution Systems | $2.3B | 45% |
| Engineered Components Group | $1.4B | 28% |
| Active Safety | $716.0M | 14% |
| User Experience And Other | $564.0M | 11% |
| Smart Vehicle Compute And Software | $154.0M | 3% |
WW
暂无分部数据
