vs
AutoZone（AZO）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
AutoZone的季度营收约是WW INTERNATIONAL, INC.的23.2倍（$4.3B vs $184.3M）。AutoZone净利率更高（11.0% vs -30.5%，领先41.5%）。AutoZone同比增速更快（8.1% vs -4.5%）。AutoZone自由现金流更多（$35.6M vs $8.4M）。过去两年AutoZone的营收复合增速更高（0.5% vs -9.9%）
AutoZone是美国规模最大的汽车售后零部件及配件零售商，1979年正式成立，总部位于田纳西州孟菲斯。目前企业在全美、墨西哥、波多黎各、巴西及美属维尔京群岛共开设7140家门店，为车主及汽修从业人员提供多元齐全的汽车相关配件产品。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
AZO vs WW — 直观对比
营收规模更大
AZO
是对方的23.2倍
$184.3M
营收增速更快
AZO
高出12.6%
-4.5%
净利率更高
AZO
高出41.5%
-30.5%
自由现金流更多
AZO
多$27.2M
$8.4M
两年增速更快
AZO
近两年复合增速
-9.9%
损益表 — Q2 2026 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $4.3B | $184.3M |
| 净利润 | $468.9M | $-56.3M |
| 毛利率 | 52.5% | 72.2% |
| 营业利润率 | 16.3% | 5.8% |
| 净利率 | 11.0% | -30.5% |
| 营收同比 | 8.1% | -4.5% |
| 净利润同比 | -3.9% | -21.8% |
| 每股收益（稀释后） | $27.63 | $-5.63 |
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AZOWW
| Q1 26 | $4.3B | — | ||
| Q4 25 | $4.6B | — | ||
| Q3 25 | $6.2B | $184.3M | ||
| Q2 25 | $4.5B | $12.2M | ||
| Q1 25 | $4.0B | $186.6M | ||
| Q4 24 | $4.3B | $184.4M | ||
| Q3 24 | $6.2B | $192.9M | ||
| Q2 24 | $4.2B | $202.1M |
净利润AZOWW
| Q1 26 | $468.9M | — | ||
| Q4 25 | $530.8M | — | ||
| Q3 25 | $837.0M | $-56.3M | ||
| Q2 25 | $608.4M | $1.3M | ||
| Q1 25 | $487.9M | $-72.6M | ||
| Q4 24 | $564.9M | $25.1M | ||
| Q3 24 | $902.2M | $-46.2M | ||
| Q2 24 | $651.7M | $23.3M |
毛利率AZOWW
| Q1 26 | 52.5% | — | ||
| Q4 25 | 51.0% | — | ||
| Q3 25 | 51.5% | 72.2% | ||
| Q2 25 | 52.7% | 73.2% | ||
| Q1 25 | 53.9% | 71.2% | ||
| Q4 24 | 53.0% | 69.7% | ||
| Q3 24 | 52.5% | 67.1% | ||
| Q2 24 | 53.5% | 67.9% |
营业利润率AZOWW
| Q1 26 | 16.3% | — | ||
| Q4 25 | 16.9% | — | ||
| Q3 25 | 19.2% | 5.8% | ||
| Q2 25 | 19.4% | 21.3% | ||
| Q1 25 | 17.9% | -10.8% | ||
| Q4 24 | 19.7% | 19.6% | ||
| Q3 24 | 20.9% | -20.2% | ||
| Q2 24 | 21.3% | 17.8% |
净利率AZOWW
| Q1 26 | 11.0% | — | ||
| Q4 25 | 11.5% | — | ||
| Q3 25 | 13.4% | -30.5% | ||
| Q2 25 | 13.6% | 10.3% | ||
| Q1 25 | 12.3% | -38.9% | ||
| Q4 24 | 13.2% | 13.6% | ||
| Q3 24 | 14.5% | -23.9% | ||
| Q2 24 | 15.4% | 11.5% |
每股收益（稀释后）AZOWW
| Q1 26 | $27.63 | — | ||
| Q4 25 | $31.04 | — | ||
| Q3 25 | $48.70 | $-5.63 | ||
| Q2 25 | $35.36 | $0.13 | ||
| Q1 25 | $28.29 | $-0.91 | ||
| Q4 24 | $32.52 | $0.34 | ||
| Q3 24 | $51.42 | $-0.58 | ||
| Q2 24 | $36.69 | $0.29 |
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 | $285.5M | $170.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-2.9B | $323.0M |
| 总资产 | $20.4B | $968.8M |
| 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AZOWW
| Q1 26 | $285.5M | — | ||
| Q4 25 | $287.6M | — | ||
| Q3 25 | $271.8M | $170.1M | ||
| Q2 25 | $268.6M | $152.4M | ||
| Q1 25 | $300.9M | $236.3M | ||
| Q4 24 | $304.0M | $53.0M | ||
| Q3 24 | $298.2M | $57.2M | ||
| Q2 24 | $275.4M | $42.7M |
总债务AZOWW
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B |
股东权益AZOWW
| Q1 26 | $-2.9B | — | ||
| Q4 25 | $-3.2B | — | ||
| Q3 25 | $-3.4B | $323.0M | ||
| Q2 25 | $-4.0B | $381.0M | ||
| Q1 25 | $-4.5B | $-1.2B | ||
| Q4 24 | $-4.7B | $-1.1B | ||
| Q3 24 | $-4.7B | $-1.1B | ||
| Q2 24 | $-4.8B | $-1.1B |
总资产AZOWW
| Q1 26 | $20.4B | — | ||
| Q4 25 | $19.7B | — | ||
| Q3 25 | $19.4B | $968.8M | ||
| Q2 25 | $18.6B | $1.0B | ||
| Q1 25 | $18.1B | $696.9M | ||
| Q4 24 | $17.5B | $550.3M | ||
| Q3 24 | $17.2B | $562.4M | ||
| Q2 24 | $17.1B | $614.3M |
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 | $373.4M | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $35.6M | $8.4M |
| 自由现金流率自由现金流/营收 | 0.8% | 4.6% |
| 资本支出强度资本支出/营收 | 7.9% | 0.0% |
| 现金转化率经营现金流/净利润 | 0.80× | — |
| 过去12个月自由现金流最近4个季度 | $1.6B | — |
8季度趋势，按日历期对齐
经营现金流AZOWW
| Q1 26 | $373.4M | — | ||
| Q4 25 | $944.2M | — | ||
| Q3 25 | $952.8M | $8.4M | ||
| Q2 25 | $769.0M | $11.5M | ||
| Q1 25 | $583.7M | $15.0M | ||
| Q4 24 | $811.8M | $4.6M | ||
| Q3 24 | $1.1B | $16.5M | ||
| Q2 24 | $669.5M | $-1.9M |
自由现金流AZOWW
| Q1 26 | $35.6M | — | ||
| Q4 25 | $630.0M | — | ||
| Q3 25 | $511.1M | $8.4M | ||
| Q2 25 | $423.1M | — | ||
| Q1 25 | $291.0M | $15.0M | ||
| Q4 24 | $564.8M | $4.5M | ||
| Q3 24 | $723.5M | $16.4M | ||
| Q2 24 | $434.4M | $-2.2M |
自由现金流率AZOWW
| Q1 26 | 0.8% | — | ||
| Q4 25 | 13.6% | — | ||
| Q3 25 | 8.2% | 4.6% | ||
| Q2 25 | 9.5% | — | ||
| Q1 25 | 7.4% | 8.0% | ||
| Q4 24 | 13.2% | 2.4% | ||
| Q3 24 | 11.7% | 8.5% | ||
| Q2 24 | 10.3% | -1.1% |
资本支出强度AZOWW
| Q1 26 | 7.9% | — | ||
| Q4 25 | 6.8% | — | ||
| Q3 25 | 7.1% | 0.0% | ||
| Q2 25 | 7.7% | 0.0% | ||
| Q1 25 | 7.4% | 0.0% | ||
| Q4 24 | 5.8% | 0.1% | ||
| Q3 24 | 5.6% | 0.1% | ||
| Q2 24 | 5.6% | 0.1% |
现金转化率AZOWW
| Q1 26 | 0.80× | — | ||
| Q4 25 | 1.78× | — | ||
| Q3 25 | 1.14× | — | ||
| Q2 25 | 1.26× | 9.18× | ||
| Q1 25 | 1.20× | — | ||
| Q4 24 | 1.44× | 0.18× | ||
| Q3 24 | 1.19× | — | ||
| Q2 24 | 1.03× | -0.08× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
