vs
亚玛芬体育（AS）与Gen Digital（GEN）财务数据对比。点击上方公司名可切换其他公司
Gen Digital的季度营收约是亚玛芬体育的1.2倍（$1.2B vs $1.1B），Gen Digital净利率更高（15.5% vs 1.8%，领先13.7%）
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。
Gen Digital是一家跨国软件企业，双总部分别设于美国亚利桑那州坦佩和欧盟捷克布拉格，是财富500强企业及标普500指数成分股，同时在纳斯达克与布拉格证券交易所挂牌上市。公司主营网络安全软件、金融科技及相关服务，旗下拥有诺顿、Avast、LifeLock、AVG、CCleaner等多个知名品牌。
AS vs GEN — 直观对比
营收规模更大
GEN
是对方的1.2倍
$1.1B
净利率更高
GEN
高出13.7%
1.8%
损益表 — Q1 FY2024 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.2B |
| 净利润 | $19.0M | $192.0M |
| 毛利率 | 52.8% | 78.4% |
| 营业利润率 | 12.4% | 34.9% |
| 净利率 | 1.8% | 15.5% |
| 营收同比 | — | 28.5% |
| 净利润同比 | — | 6.1% |
| 每股收益（稀释后） | $0.05 | $0.31 |
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ASGEN
| Q1 26 | — | $1.2B | ||
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $1.3B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $986.0M | ||
| Q3 24 | — | $974.0M | ||
| Q2 24 | — | $965.0M | ||
| Q1 24 | $1.1B | $967.0M |
净利润ASGEN
| Q1 26 | — | $192.0M | ||
| Q4 25 | — | $134.0M | ||
| Q3 25 | — | $135.0M | ||
| Q1 25 | — | $142.0M | ||
| Q4 24 | — | $159.0M | ||
| Q3 24 | — | $161.0M | ||
| Q2 24 | — | $181.0M | ||
| Q1 24 | $19.0M | $134.0M |
毛利率ASGEN
| Q1 26 | — | 78.4% | ||
| Q4 25 | — | 78.2% | ||
| Q3 25 | — | 78.8% | ||
| Q1 25 | — | 80.3% | ||
| Q4 24 | — | 80.4% | ||
| Q3 24 | — | 80.1% | ||
| Q2 24 | — | 80.3% | ||
| Q1 24 | 52.8% | 80.4% |
营业利润率ASGEN
| Q1 26 | — | 34.9% | ||
| Q4 25 | — | 35.9% | ||
| Q3 25 | — | 35.5% | ||
| Q1 25 | — | 41.3% | ||
| Q4 24 | — | 37.9% | ||
| Q3 24 | — | 41.3% | ||
| Q2 24 | — | 43.2% | ||
| Q1 24 | 12.4% | 41.4% |
净利率ASGEN
| Q1 26 | — | 15.5% | ||
| Q4 25 | — | 11.0% | ||
| Q3 25 | — | 10.7% | ||
| Q1 25 | — | 14.1% | ||
| Q4 24 | — | 16.1% | ||
| Q3 24 | — | 16.5% | ||
| Q2 24 | — | 18.8% | ||
| Q1 24 | 1.8% | 13.9% |
每股收益（稀释后）ASGEN
| Q1 26 | — | $0.31 | ||
| Q4 25 | — | $0.21 | ||
| Q3 25 | — | $0.22 | ||
| Q1 25 | — | $0.22 | ||
| Q4 24 | — | $0.26 | ||
| Q3 24 | — | $0.26 | ||
| Q2 24 | — | $0.29 | ||
| Q1 24 | $0.05 | $0.22 |
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 | — | — |
| 总债务越低越好 | — | $8.4B |
| 股东权益账面价值 | — | $2.3B |
| 总资产 | — | $15.8B |
| 负债/权益比越低杠杆越低 | — | 3.61× |
8季度趋势，按日历期对齐
现金及短期投资ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $883.0M | ||
| Q3 24 | — | $737.0M | ||
| Q2 24 | — | $644.0M | ||
| Q1 24 | — | $846.0M |
总债务ASGEN
| Q1 26 | — | $8.4B | ||
| Q4 25 | — | $8.7B | ||
| Q3 25 | — | $8.9B | ||
| Q1 25 | — | $8.3B | ||
| Q4 24 | — | $8.5B | ||
| Q3 24 | — | $8.5B | ||
| Q2 24 | — | $8.5B | ||
| Q1 24 | — | $8.6B |
股东权益ASGEN
| Q1 26 | — | $2.3B | ||
| Q4 25 | — | $2.5B | ||
| Q3 25 | — | $2.4B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.2B |
总资产ASGEN
| Q1 26 | — | $15.8B | ||
| Q4 25 | — | $16.1B | ||
| Q3 25 | — | $16.4B | ||
| Q1 25 | — | $15.5B | ||
| Q4 24 | — | $15.4B | ||
| Q3 24 | — | $15.5B | ||
| Q2 24 | — | $15.4B | ||
| Q1 24 | — | $15.8B |
负债/权益比ASGEN
| Q1 26 | — | 3.61× | ||
| Q4 25 | — | 3.54× | ||
| Q3 25 | — | 3.75× | ||
| Q1 25 | — | 3.64× | ||
| Q4 24 | — | 3.94× | ||
| Q3 24 | — | 4.06× | ||
| Q2 24 | — | 4.33× | ||
| Q1 24 | — | 3.92× |
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 | — |
| 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× | — |
| 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ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | $541.0M | ||
| Q3 25 | — | $409.0M | ||
| Q1 25 | — | $473.0M | ||
| Q4 24 | — | $326.0M | ||
| Q3 24 | — | $158.0M | ||
| Q2 24 | — | $264.0M | ||
| Q1 24 | $114.3M | $1.4B |
自由现金流ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | $535.0M | ||
| Q3 25 | — | $405.0M | ||
| Q1 25 | — | $470.0M | ||
| Q4 24 | — | $318.0M | ||
| Q3 24 | — | $156.0M | ||
| Q2 24 | — | $262.0M | ||
| Q1 24 | $92.2M | $1.4B |
自由现金流率ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 43.9% | ||
| Q3 25 | — | 32.2% | ||
| Q1 25 | — | 46.5% | ||
| Q4 24 | — | 32.3% | ||
| Q3 24 | — | 16.0% | ||
| Q2 24 | — | 27.2% | ||
| Q1 24 | 8.8% | 144.3% |
资本支出强度ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 0.5% | ||
| Q3 25 | — | 0.3% | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 0.2% | ||
| Q2 24 | — | 0.2% | ||
| Q1 24 | 2.1% | 0.3% |
现金转化率ASGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 4.04× | ||
| Q3 25 | — | 3.03× | ||
| Q1 25 | — | 3.33× | ||
| Q4 24 | — | 2.05× | ||
| Q3 24 | — | 0.98× | ||
| Q2 24 | — | 1.46× | ||
| Q1 24 | 6.02× | 10.43× |
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% |
GEN
| Cyber Safety Platform | $819.0M | 66% |
| Trust Based Solutions | $421.0M | 34% |
| Net Interest Income On Notes Receivable | $4.0M | 0% |
