vs
Arm（ARM）与Worthington Steel, Inc.（WS）财务数据对比。点击上方公司名可切换其他公司
Arm的季度营收约是Worthington Steel, Inc.的1.4倍（$1.2B vs $871.9M），Arm净利率更高（18.0% vs 2.2%，领先15.8%），Arm同比增速更快（26.3% vs 18.0%），Arm自由现金流更多（$186.0M vs $74.6M），过去两年Arm的营收复合增速更高（24.1% vs 3.9%）
Arm Holdings 是一家总部位于英国剑桥的半导体与软件设计公司。公司设计 Arm CPU 架构，并将处理器设计与相关知识产权授权给全球的芯片厂商和设备制造商。基于 Arm 架构的芯片驱动着绝大多数智能手机，并在笔记本电脑、数据中心服务器和嵌入式设备中占据越来越大的份额。公司于 2023 年 9 月在纳斯达克上市，目前仍由软银控股。
沃辛顿钢铁是总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑建材两大业务板块，主营各类压力容器的设计与生产，覆盖丙烷、氧气、氦气储罐，制冷剂及工业气瓶，露营与民用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等产品。
ARM vs WS — 直观对比
营收规模更大
ARM
是对方的1.4倍
$871.9M
营收增速更快
ARM
高出8.4%
18.0%
净利率更高
ARM
高出15.8%
2.2%
自由现金流更多
ARM
多$111.4M
$74.6M
两年增速更快
ARM
近两年复合增速
3.9%
损益表 — Q3 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $871.9M |
| 净利润 | $223.0M | $18.8M |
| 毛利率 | 97.6% | 10.7% |
| 营业利润率 | 14.9% | 2.5% |
| 净利率 | 18.0% | 2.2% |
| 营收同比 | 26.3% | 18.0% |
| 净利润同比 | -11.5% | 46.9% |
| 每股收益（稀释后） | $0.21 | $0.37 |
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ARMWS
| Q4 25 | $1.2B | $871.9M | ||
| Q3 25 | $1.1B | $872.9M | ||
| Q2 25 | $1.1B | $832.9M | ||
| Q1 25 | — | $687.4M | ||
| Q4 24 | $983.0M | $739.0M | ||
| Q3 24 | $844.0M | $834.0M | ||
| Q2 24 | $939.0M | — | ||
| Q1 24 | — | $805.8M |
净利润ARMWS
| Q4 25 | $223.0M | $18.8M | ||
| Q3 25 | $238.0M | $36.8M | ||
| Q2 25 | $130.0M | $55.7M | ||
| Q1 25 | — | $13.8M | ||
| Q4 24 | $252.0M | $12.8M | ||
| Q3 24 | $107.0M | $28.4M | ||
| Q2 24 | $223.0M | — | ||
| Q1 24 | — | $49.0M |
毛利率ARMWS
| Q4 25 | 97.6% | 10.7% | ||
| Q3 25 | 97.4% | 13.2% | ||
| Q2 25 | 97.2% | 15.2% | ||
| Q1 25 | — | 11.8% | ||
| Q4 24 | 97.2% | 10.8% | ||
| Q3 24 | 96.2% | 12.0% | ||
| Q2 24 | 96.5% | — | ||
| Q1 24 | — | 14.9% |
营业利润率ARMWS
| Q4 25 | 14.9% | 2.5% | ||
| Q3 25 | 14.4% | 5.5% | ||
| Q2 25 | 10.8% | 8.0% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | 17.8% | 2.6% | ||
| Q3 24 | 7.6% | 5.2% | ||
| Q2 24 | 19.4% | — | ||
| Q1 24 | — | 8.2% |
净利率ARMWS
| Q4 25 | 18.0% | 2.2% | ||
| Q3 25 | 21.0% | 4.2% | ||
| Q2 25 | 12.3% | 6.7% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | 25.6% | 1.7% | ||
| Q3 24 | 12.7% | 3.4% | ||
| Q2 24 | 23.7% | — | ||
| Q1 24 | — | 6.1% |
每股收益（稀释后）ARMWS
| Q4 25 | $0.21 | $0.37 | ||
| Q3 25 | $0.22 | $0.72 | ||
| Q2 25 | $0.12 | $1.11 | ||
| Q1 25 | — | $0.27 | ||
| Q4 24 | $0.24 | $0.25 | ||
| Q3 24 | $0.10 | $0.56 | ||
| Q2 24 | $0.21 | — | ||
| Q1 24 | — | $0.98 |
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 | $3.5B | $89.8M |
| 总债务越低越好 | — | $72.1M |
| 股东权益账面价值 | $7.8B | $1.1B |
| 总资产 | $10.2B | $2.1B |
| 负债/权益比越低杠杆越低 | — | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资ARMWS
| Q4 25 | $3.5B | $89.8M | ||
| Q3 25 | $3.3B | $78.3M | ||
| Q2 25 | $2.9B | $38.0M | ||
| Q1 25 | — | $63.3M | ||
| Q4 24 | $2.7B | $52.0M | ||
| Q3 24 | $2.4B | $36.0M | ||
| Q2 24 | $2.5B | — | ||
| Q1 24 | — | $60.8M |
总债务ARMWS
| Q4 25 | — | $72.1M | ||
| Q3 25 | — | $73.4M | ||
| Q2 25 | — | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $115.0M | ||
| Q3 24 | — | $122.2M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $147.2M |
股东权益ARMWS
| Q4 25 | $7.8B | $1.1B | ||
| Q3 25 | $7.4B | $1.1B | ||
| Q2 25 | $7.0B | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | $6.4B | $1.0B | ||
| Q3 24 | $6.0B | $1.0B | ||
| Q2 24 | $5.7B | — | ||
| Q1 24 | — | $937.6M |
总资产ARMWS
| Q4 25 | $10.2B | $2.1B | ||
| Q3 25 | $9.7B | $2.2B | ||
| Q2 25 | $9.4B | $2.0B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | $8.5B | $1.7B | ||
| Q3 24 | $8.1B | $1.8B | ||
| Q2 24 | $7.9B | — | ||
| Q1 24 | — | $1.8B |
负债/权益比ARMWS
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.11× | ||
| Q3 24 | — | 0.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.16× |
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 | $365.0M | $99.3M |
| 自由现金流经营现金流 - 资本支出 | $186.0M | $74.6M |
| 自由现金流率自由现金流/营收 | 15.0% | 8.6% |
| 资本支出强度资本支出/营收 | 14.4% | 2.8% |
| 现金转化率经营现金流/净利润 | 1.64× | 5.28× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $72.5M |
8季度趋势，按日历期对齐
经营现金流ARMWS
| Q4 25 | $365.0M | $99.3M | ||
| Q3 25 | $567.0M | $-6.3M | ||
| Q2 25 | $332.0M | $53.9M | ||
| Q1 25 | — | $53.8M | ||
| Q4 24 | $423.0M | $68.0M | ||
| Q3 24 | $6.0M | $54.6M | ||
| Q2 24 | $-290.0M | — | ||
| Q1 24 | — | $44.7M |
自由现金流ARMWS
| Q4 25 | $186.0M | $74.6M | ||
| Q3 25 | $429.0M | $-35.7M | ||
| Q2 25 | $178.0M | $8.4M | ||
| Q1 25 | — | $25.2M | ||
| Q4 24 | $360.0M | $33.2M | ||
| Q3 24 | $-47.0M | $33.1M | ||
| Q2 24 | $-319.0M | — | ||
| Q1 24 | — | $22.3M |
自由现金流率ARMWS
| Q4 25 | 15.0% | 8.6% | ||
| Q3 25 | 37.8% | -4.1% | ||
| Q2 25 | 16.9% | 1.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | 36.6% | 4.5% | ||
| Q3 24 | -5.6% | 4.0% | ||
| Q2 24 | -34.0% | — | ||
| Q1 24 | — | 2.8% |
资本支出强度ARMWS
| Q4 25 | 14.4% | 2.8% | ||
| Q3 25 | 12.2% | 3.4% | ||
| Q2 25 | 14.6% | 5.5% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | 6.4% | 4.7% | ||
| Q3 24 | 6.3% | 2.6% | ||
| Q2 24 | 3.1% | — | ||
| Q1 24 | — | 2.8% |
现金转化率ARMWS
| Q4 25 | 1.64× | 5.28× | ||
| Q3 25 | 2.38× | -0.17× | ||
| Q2 25 | 2.55× | 0.97× | ||
| Q1 25 | — | 3.90× | ||
| Q4 24 | 1.68× | 5.31× | ||
| Q3 24 | 0.06× | 1.92× | ||
| Q2 24 | -1.30× | — | ||
| Q1 24 | — | 0.91× |
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
ARM
| Royalty | $737.0M | 59% |
| Transferred Over Time | $294.0M | 24% |
| Transferred At Point In Time | $211.0M | 17% |
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
