vs
亚玛芬体育（AS）与PLEXUS CORP（PLXS）财务数据对比。点击上方公司名可切换其他公司
PLEXUS CORP的季度营收约是亚玛芬体育的1.1倍（$1.2B vs $1.1B），PLEXUS CORP净利率更高（4.3% vs 1.8%，领先2.5%）
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。
Plexus Corp是总部位于美国密歇根州特洛伊市的软件企业，专注于开发及推广Plex制造云产品，这是一款面向制造行业的SaaS模式云计算ERP解决方案，可助力制造企业实现数字化运营管理升级。
AS vs PLXS — 直观对比
营收规模更大
PLXS
是对方的1.1倍
$1.1B
净利率更高
PLXS
高出2.5%
1.8%
损益表 — Q1 FY2024 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.2B |
| 净利润 | $19.0M | $49.8M |
| 毛利率 | 52.8% | 10.2% |
| 营业利润率 | 12.4% | 5.3% |
| 净利率 | 1.8% | 4.3% |
| 营收同比 | — | 18.7% |
| 净利润同比 | — | 27.5% |
| 每股收益（稀释后） | $0.05 | $1.82 |
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ASPLXS
| Q1 26 | — | $1.1B | ||
| Q1 24 | $1.1B | — | ||
| Q4 23 | $1.3B | — | ||
| Q3 23 | — | $1.0B | ||
| Q2 23 | — | $1.1B | ||
| Q4 22 | — | $1.2B | ||
| Q3 22 | — | $1.0B |
净利润ASPLXS
| Q1 26 | — | $41.2M | ||
| Q1 24 | $19.0M | — | ||
| Q4 23 | $-95.0M | — | ||
| Q3 23 | — | $15.8M | ||
| Q2 23 | — | $40.8M | ||
| Q4 22 | — | $50.5M | ||
| Q3 22 | — | $37.5M |
毛利率ASPLXS
| Q1 26 | — | 9.9% | ||
| Q1 24 | 52.8% | — | ||
| Q4 23 | 51.9% | — | ||
| Q3 23 | — | 8.9% | ||
| Q2 23 | — | 9.4% | ||
| Q4 22 | — | 9.3% | ||
| Q3 22 | — | 9.2% |
营业利润率ASPLXS
| Q1 26 | — | 5.1% | ||
| Q1 24 | 12.4% | — | ||
| Q4 23 | — | — | ||
| Q3 23 | — | 2.7% | ||
| Q2 23 | — | 5.2% | ||
| Q4 22 | — | 5.4% | ||
| Q3 22 | — | 4.9% |
净利率ASPLXS
| Q1 26 | — | 3.8% | ||
| Q1 24 | 1.8% | — | ||
| Q4 23 | -7.2% | — | ||
| Q3 23 | — | 1.5% | ||
| Q2 23 | — | 3.7% | ||
| Q4 22 | — | 4.4% | ||
| Q3 22 | — | 3.7% |
每股收益（稀释后）ASPLXS
| Q1 26 | — | $1.51 | ||
| Q1 24 | $0.05 | — | ||
| Q4 23 | $-0.11 | — | ||
| Q3 23 | — | $0.56 | ||
| Q2 23 | — | $1.45 | ||
| Q4 22 | — | $1.76 | ||
| Q3 22 | — | $1.33 |
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 | — | $303.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $1.5B |
| 总资产 | — | $3.4B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资ASPLXS
| Q1 26 | — | $248.8M | ||
| Q1 24 | — | — | ||
| Q4 23 | $483.4M | — | ||
| Q3 23 | — | $253.0M | ||
| Q2 23 | — | $269.7M | ||
| Q4 22 | — | $274.8M | ||
| Q3 22 | — | $276.6M |
总债务ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | $6.3B | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | — | ||
| Q4 22 | — | — | ||
| Q3 22 | — | — |
股东权益ASPLXS
| Q1 26 | — | $1.5B | ||
| Q1 24 | — | — | ||
| Q4 23 | $-156.8M | — | ||
| Q3 23 | — | $1.2B | ||
| Q2 23 | — | $1.2B | ||
| Q4 22 | — | $1.1B | ||
| Q3 22 | — | $1.1B |
总资产ASPLXS
| Q1 26 | — | $3.2B | ||
| Q1 24 | — | — | ||
| Q4 23 | $8.4B | — | ||
| Q3 23 | — | $3.4B | ||
| Q2 23 | — | $3.4B | ||
| Q4 22 | — | $3.4B | ||
| Q3 22 | — | $3.2B |
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ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | $114.3M | — | ||
| Q4 23 | $199.0M | — | ||
| Q3 23 | — | $18.8M | ||
| Q2 23 | — | $106.0M | ||
| Q4 22 | — | $-26.2M | ||
| Q3 22 | — | $-21.2M |
自由现金流ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | $92.2M | — | ||
| Q4 23 | $75.4M | — | ||
| Q3 23 | — | $-11.5M | ||
| Q2 23 | — | $79.5M | ||
| Q4 22 | — | $-127.9M | ||
| Q3 22 | — | $-42.0M |
自由现金流率ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | 8.8% | — | ||
| Q4 23 | 5.7% | — | ||
| Q3 23 | — | -1.1% | ||
| Q2 23 | — | 7.3% | ||
| Q4 22 | — | -11.1% | ||
| Q3 22 | — | -4.2% |
资本支出强度ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | 2.1% | — | ||
| Q4 23 | 9.4% | — | ||
| Q3 23 | — | 2.9% | ||
| Q2 23 | — | 2.4% | ||
| Q4 22 | — | 8.8% | ||
| Q3 22 | — | 2.1% |
现金转化率ASPLXS
| Q1 26 | — | — | ||
| Q1 24 | 6.02× | — | ||
| Q4 23 | — | — | ||
| Q3 23 | — | 1.19× | ||
| Q2 23 | — | 2.59× | ||
| Q4 22 | — | -0.52× | ||
| Q3 22 | — | -0.57× |
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% |
PLXS
| Asia-Pacific | $652.0M | 56% |
| Americas | $397.0M | 34% |
| Europe, Middle East and Africa | $116.0M | 10% |
