vs
亚玛芬体育（AS）与GREIF, INC（GEF）财务数据对比。点击上方公司名可切换其他公司
亚玛芬体育的季度营收约是GREIF, INC的1.1倍（$1.1B vs $994.8M），GREIF, INC净利率更高（17.6% vs 1.8%，领先15.7%）
亚玛芬体育是芬兰跨国运动装备企业，总部位于赫尔辛基，成立于1950年。早年为涉足烟草贸易、航运、出版等领域的多元化工业集团，后逐步转型专注于体育用品的生产与营销，现有员工超9700人，2018年起成为中国安踏体育旗下子公司。
格瑞夫公司是全球工业包装产品及服务领域的领先企业，总部位于美国俄亥俄州特拉华市。公司最初以制桶业务起家，目前核心产品涵盖钢桶、纤维桶、塑料桶、中型散装容器、油桶、塑料瓶、密封件、箱板纸、瓦楞制品及粘合剂等，2018年位列《财富》美国1000强第617位。
AS vs GEF — 直观对比
营收规模更大
AS
是对方的1.1倍
$994.8M
净利率更高
GEF
高出15.7%
1.8%
损益表 — Q1 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $994.8M |
| 净利润 | $19.0M | $174.6M |
| 毛利率 | 52.8% | 20.4% |
| 营业利润率 | 12.4% | 25.8% |
| 净利率 | 1.8% | 17.6% |
| 营收同比 | — | -21.4% |
| 净利润同比 | — | 1930.2% |
| 每股收益（稀释后） | $0.05 | — |
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ASGEF
| Q4 25 | — | $994.8M | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | $1.1B | $1.2B |
净利润ASGEF
| Q4 25 | — | $174.6M | ||
| Q3 25 | — | $64.0M | ||
| Q2 25 | — | $47.3M | ||
| Q1 25 | — | $8.6M | ||
| Q4 24 | — | $70.1M | ||
| Q3 24 | — | $87.1M | ||
| Q2 24 | — | $44.4M | ||
| Q1 24 | $19.0M | $67.2M |
毛利率ASGEF
| Q4 25 | — | 20.4% | ||
| Q3 25 | — | 22.7% | ||
| Q2 25 | — | 23.1% | ||
| Q1 25 | — | 19.4% | ||
| Q4 24 | — | 20.4% | ||
| Q3 24 | — | 20.0% | ||
| Q2 24 | — | 19.7% | ||
| Q1 24 | 52.8% | 18.4% |
营业利润率ASGEF
| Q4 25 | — | 25.8% | ||
| Q3 25 | — | 6.4% | ||
| Q2 25 | — | 8.6% | ||
| Q1 25 | — | 4.7% | ||
| Q4 24 | — | 8.9% | ||
| Q3 24 | — | 11.8% | ||
| Q2 24 | — | 7.2% | ||
| Q1 24 | 12.4% | 5.7% |
净利率ASGEF
| Q4 25 | — | 17.6% | ||
| Q3 25 | — | 5.6% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | 4.9% | ||
| Q3 24 | — | 6.0% | ||
| Q2 24 | — | 3.2% | ||
| Q1 24 | 1.8% | 5.6% |
每股收益（稀释后）ASGEF
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $0.05 | — |
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 | — | $243.5M |
| 总债务越低越好 | — | $655.1M |
| 股东权益账面价值 | — | $2.9B |
| 总资产 | — | $5.5B |
| 负债/权益比越低杠杆越低 | — | 0.22× |
8季度趋势，按日历期对齐
现金及短期投资ASGEF
| Q4 25 | — | $243.5M | ||
| Q3 25 | — | $285.2M | ||
| Q2 25 | — | $252.7M | ||
| Q1 25 | — | $201.1M | ||
| Q4 24 | — | $197.7M | ||
| Q3 24 | — | $194.2M | ||
| Q2 24 | — | $196.0M | ||
| Q1 24 | — | $179.3M |
总债务ASGEF
| Q4 25 | — | $655.1M | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | — | $2.4B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.3B |
股东权益ASGEF
| Q4 25 | — | $2.9B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.0B |
总资产ASGEF
| Q4 25 | — | $5.5B | ||
| Q3 25 | — | $6.7B | ||
| Q2 25 | — | $6.8B | ||
| Q1 25 | — | $6.6B | ||
| Q4 24 | — | $6.6B | ||
| Q3 24 | — | $6.8B | ||
| Q2 24 | — | $6.8B | ||
| Q1 24 | — | $6.0B |
负债/权益比ASGEF
| Q4 25 | — | 0.22× | ||
| Q3 25 | — | 1.06× | ||
| Q2 25 | — | 1.12× | ||
| Q1 25 | — | 1.24× | ||
| Q4 24 | — | 1.31× | ||
| Q3 24 | — | 1.41× | ||
| Q2 24 | — | 1.44× | ||
| Q1 24 | — | 1.15× |
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 | $114.3M | $-24.4M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | — |
| 自由现金流率自由现金流/营收 | 8.8% | — |
| 资本支出强度资本支出/营收 | 2.1% | — |
| 现金转化率经营现金流/净利润 | 6.02× | -0.14× |
| 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ASGEF
| Q4 25 | — | $-24.4M | ||
| Q3 25 | — | $197.7M | ||
| Q2 25 | — | $136.4M | ||
| Q1 25 | — | $-30.8M | ||
| Q4 24 | — | $187.2M | ||
| Q3 24 | — | $76.8M | ||
| Q2 24 | — | $87.5M | ||
| Q1 24 | $114.3M | $4.5M |
自由现金流ASGEF
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $92.2M | — |
自由现金流率ASGEF
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 8.8% | — |
资本支出强度ASGEF
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 2.1% | — |
现金转化率ASGEF
| Q4 25 | — | -0.14× | ||
| Q3 25 | — | 3.09× | ||
| Q2 25 | — | 2.88× | ||
| Q1 25 | — | -3.58× | ||
| Q4 24 | — | 2.67× | ||
| Q3 24 | — | 0.88× | ||
| Q2 24 | — | 1.97× | ||
| Q1 24 | 6.02× | 0.07× |
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
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
GEF
| Other | $501.0M | 50% |
| Sustainable Fiber Solutions Segment | $300.4M | 30% |
| Customized Polymer Solutions Segment | $124.8M | 13% |
| Durable Metal Solutions Segment | $62.5M | 6% |
| Innovative Closure Solutions Segment | $6.1M | 1% |
