vs
AMERICAN AXLE & MANUFACTURING HOLDINGS INC（AXL）与Bath & Body Works, Inc.（BBWI）财务数据对比。点击上方公司名可切换其他公司
Bath & Body Works, Inc.的季度营收约是AMERICAN AXLE & MANUFACTURING HOLDINGS INC的1.2倍（$1.6B vs $1.4B），Bath & Body Works, Inc.净利率更高（4.8% vs -5.4%，领先10.3%），AMERICAN AXLE & MANUFACTURING HOLDINGS INC同比增速更快（0.2% vs -1.0%），AMERICAN AXLE & MANUFACTURING HOLDINGS INC自由现金流更多（$54.7M vs $-1.0M），过去两年AMERICAN AXLE & MANUFACTURING HOLDINGS INC的营收复合增速更高（-7.2% vs -26.0%）
美国车桥制造控股有限公司总部位于密歇根州底特律，是一家美国汽车传动轴与动力传动系统零部件及系统制造商，在汽车传动领域拥有成熟的技术与产能，为全球多家车企供应相关核心配件。
Bath & Body Works, Inc.是总部位于美国俄亥俄州哥伦布市的特色零售企业，旗下拥有同名身体护理及家居香氛零售品牌Bath & Body Works，2023年营收达74亿美元，在2024年《财富》美国500强榜单中位列第481位。
AXL vs BBWI — 直观对比
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.6B |
| 净利润 | $-75.3M | $77.0M |
| 毛利率 | 10.2% | 41.3% |
| 营业利润率 | -2.4% | 10.1% |
| 净利率 | -5.4% | 4.8% |
| 营收同比 | 0.2% | -1.0% |
| 净利润同比 | -449.6% | -27.4% |
| 每股收益（稀释后） | $-0.62 | $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
| Q4 25 | $1.4B | $1.6B | ||
| Q3 25 | $1.5B | $1.5B | ||
| Q2 25 | $1.5B | $1.4B | ||
| Q1 25 | $1.4B | $2.8B | ||
| Q4 24 | $1.4B | $1.6B | ||
| Q3 24 | $1.5B | $1.5B | ||
| Q2 24 | $1.6B | $1.4B | ||
| Q1 24 | $1.6B | $2.9B |
| Q4 25 | $-75.3M | $77.0M | ||
| Q3 25 | $9.2M | $64.0M | ||
| Q2 25 | $39.3M | $105.0M | ||
| Q1 25 | $7.1M | $453.0M | ||
| Q4 24 | $-13.7M | $106.0M | ||
| Q3 24 | $10.0M | $152.0M | ||
| Q2 24 | $18.2M | $87.0M | ||
| Q1 24 | $20.5M | $579.0M |
| Q4 25 | 10.2% | 41.3% | ||
| Q3 25 | 12.6% | 41.3% | ||
| Q2 25 | 13.1% | 45.4% | ||
| Q1 25 | 12.3% | 46.7% | ||
| Q4 24 | 11.2% | 43.5% | ||
| Q3 24 | 11.4% | 41.0% | ||
| Q2 24 | 13.3% | 43.8% | ||
| Q1 24 | 12.4% | 45.9% |
| Q4 25 | -2.4% | 10.1% | ||
| Q3 25 | 3.2% | 10.1% | ||
| Q2 25 | 3.6% | 14.7% | ||
| Q1 25 | 3.0% | 24.3% | ||
| Q4 24 | 2.6% | 13.5% | ||
| Q3 24 | 2.8% | 12.0% | ||
| Q2 24 | 5.3% | 13.5% | ||
| Q1 24 | 4.8% | 23.9% |
| Q4 25 | -5.4% | 4.8% | ||
| Q3 25 | 0.6% | 4.1% | ||
| Q2 25 | 2.6% | 7.4% | ||
| Q1 25 | 0.5% | 16.3% | ||
| Q4 24 | -1.0% | 6.6% | ||
| Q3 24 | 0.7% | 10.0% | ||
| Q2 24 | 1.1% | 6.3% | ||
| Q1 24 | 1.3% | 19.9% |
| Q4 25 | $-0.62 | $0.37 | ||
| Q3 25 | $0.07 | $0.30 | ||
| Q2 25 | $0.32 | $0.49 | ||
| Q1 25 | $0.06 | $2.06 | ||
| Q4 24 | $-0.11 | $0.49 | ||
| Q3 24 | $0.08 | $0.68 | ||
| Q2 24 | $0.15 | $0.38 | ||
| Q1 24 | $0.17 | $2.54 |
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 | $708.9M | $236.0M |
| 总债务越低越好 | $4.0B | $3.9B |
| 股东权益账面价值 | $640.0M | $-1.6B |
| 总资产 | $6.7B | $5.0B |
| 负债/权益比越低杠杆越低 | 6.31× | — |
8季度趋势，按日历期对齐
| Q4 25 | $708.9M | $236.0M | ||
| Q3 25 | $714.1M | $364.0M | ||
| Q2 25 | $586.5M | $636.0M | ||
| Q1 25 | $549.2M | $674.0M | ||
| Q4 24 | $552.9M | $191.0M | ||
| Q3 24 | $542.5M | $514.0M | ||
| Q2 24 | $519.9M | $855.0M | ||
| Q1 24 | $469.8M | $1.1B |
| Q4 25 | $4.0B | $3.9B | ||
| Q3 25 | $2.6B | $3.9B | ||
| Q2 25 | $2.6B | $3.9B | ||
| Q1 25 | $2.6B | $3.9B | ||
| Q4 24 | $2.6B | $4.2B | ||
| Q3 24 | $2.6B | $4.2B | ||
| Q2 24 | $2.7B | $4.3B | ||
| Q1 24 | $2.7B | $4.4B |
| Q4 25 | $640.0M | $-1.6B | ||
| Q3 25 | $718.4M | $-1.5B | ||
| Q2 25 | $673.0M | $-1.5B | ||
| Q1 25 | $596.3M | $-1.4B | ||
| Q4 24 | $562.8M | $-1.7B | ||
| Q3 24 | $616.3M | $-1.7B | ||
| Q2 24 | $609.6M | $-1.7B | ||
| Q1 24 | $621.4M | $-1.6B |
| Q4 25 | $6.7B | $5.0B | ||
| Q3 25 | $5.3B | $4.8B | ||
| Q2 25 | $5.3B | $4.9B | ||
| Q1 25 | $5.1B | $4.9B | ||
| Q4 24 | $5.1B | $5.0B | ||
| Q3 24 | $5.3B | $4.9B | ||
| Q2 24 | $5.3B | $5.2B | ||
| Q1 24 | $5.4B | $5.5B |
| Q4 25 | 6.31× | — | ||
| Q3 25 | 3.61× | — | ||
| Q2 25 | 3.86× | — | ||
| Q1 25 | 4.38× | — | ||
| Q4 24 | 4.58× | — | ||
| Q3 24 | 4.28× | — | ||
| Q2 24 | 4.42× | — | ||
| Q1 24 | 4.40× | — |
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 | $120.5M | $80.0M |
| 自由现金流经营现金流 - 资本支出 | $54.7M | $-1.0M |
| 自由现金流率自由现金流/营收 | 4.0% | -0.1% |
| 资本支出强度资本支出/营收 | 4.8% | 5.1% |
| 现金转化率经营现金流/净利润 | — | 1.04× |
| 过去12个月自由现金流最近4个季度 | $155.1M | $946.0M |
8季度趋势，按日历期对齐
| Q4 25 | $120.5M | $80.0M | ||
| Q3 25 | $143.3M | $-43.0M | ||
| Q2 25 | $91.9M | $188.0M | ||
| Q1 25 | $55.9M | $955.0M | ||
| Q4 24 | $151.2M | $-99.0M | ||
| Q3 24 | $143.6M | $-46.0M | ||
| Q2 24 | $142.8M | $76.0M | ||
| Q1 24 | $17.8M | $926.0M |
| Q4 25 | $54.7M | $-1.0M | ||
| Q3 25 | $79.2M | $-99.0M | ||
| Q2 25 | $34.6M | $151.0M | ||
| Q1 25 | $-13.4M | $895.0M | ||
| Q4 24 | $73.2M | $-164.0M | ||
| Q3 24 | $70.4M | $-101.0M | ||
| Q2 24 | $94.0M | $30.0M | ||
| Q1 24 | $-30.2M | $878.0M |
| Q4 25 | 4.0% | -0.1% | ||
| Q3 25 | 5.3% | -6.4% | ||
| Q2 25 | 2.3% | 10.6% | ||
| Q1 25 | -0.9% | 32.1% | ||
| Q4 24 | 5.3% | -10.2% | ||
| Q3 24 | 4.7% | -6.6% | ||
| Q2 24 | 5.8% | 2.2% | ||
| Q1 24 | -1.9% | 30.2% |
| Q4 25 | 4.8% | 5.1% | ||
| Q3 25 | 4.3% | 3.6% | ||
| Q2 25 | 3.7% | 2.6% | ||
| Q1 25 | 4.9% | 2.2% | ||
| Q4 24 | 5.6% | 4.0% | ||
| Q3 24 | 4.9% | 3.6% | ||
| Q2 24 | 3.0% | 3.3% | ||
| Q1 24 | 3.0% | 1.6% |
| Q4 25 | — | 1.04× | ||
| Q3 25 | 15.58× | -0.67× | ||
| Q2 25 | 2.34× | 1.79× | ||
| Q1 25 | 7.87× | 2.11× | ||
| Q4 24 | — | -0.93× | ||
| Q3 24 | 14.36× | -0.30× | ||
| Q2 24 | 7.85× | 0.87× | ||
| Q1 24 | 0.87× | 1.60× |
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
AXL
| Driveline | $748.4M | 54% |
| Other | $345.7M | 25% |
| Metal Forming | $289.8M | 21% |
BBWI
| Bath Body Works Stores | $1.2B | 77% |
| Bath Body Works Direct | $299.0M | 19% |
| Bath Body Works International | $73.0M | 5% |
