vs
Crane NXT, Co.（CXT）与Forestar Group Inc.（FOR）财务数据对比。点击上方公司名可切换其他公司
Crane NXT, Co.的季度营收约是Forestar Group Inc.的1.7倍（$476.9M vs $273.0M），Crane NXT, Co.净利率更高（10.0% vs 5.6%，领先4.3%），Crane NXT, Co.同比增速更快（19.5% vs 9.0%），过去两年Crane NXT, Co.的营收复合增速更高（23.3% vs -9.6%）
Crane NXT是一家总部位于美国康涅狄格州斯坦福德的工业产品企业，由理查德·特勒·克莱恩于1855年创立。曾是美国头部卫浴配件制造商，1990年出售卫浴业务后，自1960年起逐步转型为多元化控股集团，目前核心业务涵盖航空航天与电子、工程材料、流体处理、控制设备四大板块，服务化工等多个行业领域。
福雷斯特集团是一家住宅地块开发企业，总部位于得克萨斯州阿灵顿，业务覆盖美国21个州的51个市场。截至2020年12月31日的12个月内，该公司交付了11518块住宅地块，目前在纽约证券交易所上市，自2002年起就是美国规模最大的住宅建筑商D.R. Horton的控股子公司。
CXT vs FOR — 直观对比
营收规模更大
CXT
是对方的1.7倍
$273.0M
营收增速更快
CXT
高出10.5%
9.0%
净利率更高
CXT
高出4.3%
5.6%
两年增速更快
CXT
近两年复合增速
-9.6%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $476.9M | $273.0M |
| 净利润 | $47.5M | $15.4M |
| 毛利率 | 42.4% | 20.1% |
| 营业利润率 | 16.7% | 7.6% |
| 净利率 | 10.0% | 5.6% |
| 营收同比 | 19.5% | 9.0% |
| 净利润同比 | — | -6.7% |
| 每股收益（稀释后） | $0.82 | $0.30 |
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CXTFOR
| Q4 25 | $476.9M | $273.0M | ||
| Q3 25 | $445.1M | $670.5M | ||
| Q2 25 | $404.4M | $390.5M | ||
| Q1 25 | $330.3M | $351.0M | ||
| Q4 24 | $399.1M | $250.4M | ||
| Q3 24 | $403.5M | $551.3M | ||
| Q2 24 | $370.6M | $318.4M | ||
| Q1 24 | $313.6M | $333.8M |
净利润CXTFOR
| Q4 25 | $47.5M | $15.4M | ||
| Q3 25 | $50.5M | $86.9M | ||
| Q2 25 | $24.9M | $32.9M | ||
| Q1 25 | $21.7M | $31.6M | ||
| Q4 24 | — | $16.5M | ||
| Q3 24 | $47.1M | $81.5M | ||
| Q2 24 | $41.6M | $38.7M | ||
| Q1 24 | $37.8M | $45.0M |
毛利率CXTFOR
| Q4 25 | 42.4% | 20.1% | ||
| Q3 25 | 43.3% | 22.3% | ||
| Q2 25 | 41.7% | 20.4% | ||
| Q1 25 | 42.4% | 22.6% | ||
| Q4 24 | 45.2% | 22.0% | ||
| Q3 24 | 42.5% | 23.9% | ||
| Q2 24 | 43.4% | 22.5% | ||
| Q1 24 | 48.6% | 24.9% |
营业利润率CXTFOR
| Q4 25 | 16.7% | 7.6% | ||
| Q3 25 | 18.4% | 16.9% | ||
| Q2 25 | 11.8% | 11.2% | ||
| Q1 25 | 11.3% | 11.6% | ||
| Q4 24 | 17.7% | 8.7% | ||
| Q3 24 | 18.6% | 19.7% | ||
| Q2 24 | 18.2% | 16.2% | ||
| Q1 24 | 17.7% | 17.6% |
净利率CXTFOR
| Q4 25 | 10.0% | 5.6% | ||
| Q3 25 | 11.3% | 13.0% | ||
| Q2 25 | 6.2% | 8.4% | ||
| Q1 25 | 6.6% | 9.0% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | 11.7% | 14.8% | ||
| Q2 24 | 11.2% | 12.2% | ||
| Q1 24 | 12.1% | 13.5% |
每股收益（稀释后）CXTFOR
| Q4 25 | $0.82 | $0.30 | ||
| Q3 25 | $0.87 | $1.70 | ||
| Q2 25 | $0.43 | $0.65 | ||
| Q1 25 | $0.38 | $0.62 | ||
| Q4 24 | $1.00 | $0.32 | ||
| Q3 24 | $0.81 | $1.59 | ||
| Q2 24 | $0.72 | $0.76 | ||
| Q1 24 | $0.66 | $0.89 |
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 | $233.8M | $211.7M |
| 总债务越低越好 | $1.0B | $793.2M |
| 股东权益账面价值 | $1.3B | $1.8B |
| 总资产 | $3.1B | $3.2B |
| 负债/权益比越低杠杆越低 | 0.80× | 0.44× |
8季度趋势，按日历期对齐
现金及短期投资CXTFOR
| Q4 25 | $233.8M | $211.7M | ||
| Q3 25 | $182.4M | $379.2M | ||
| Q2 25 | $152.5M | $189.2M | ||
| Q1 25 | $173.8M | $174.3M | ||
| Q4 24 | $165.8M | $132.0M | ||
| Q3 24 | $165.1M | $481.2M | ||
| Q2 24 | $175.5M | $359.2M | ||
| Q1 24 | $220.6M | $416.2M |
总债务CXTFOR
| Q4 25 | $1.0B | $793.2M | ||
| Q3 25 | $834.3M | $802.7M | ||
| Q2 25 | $861.8M | $872.8M | ||
| Q1 25 | $541.1M | $872.5M | ||
| Q4 24 | $540.6M | $806.8M | ||
| Q3 24 | $638.2M | $706.4M | ||
| Q2 24 | $638.9M | $706.1M | ||
| Q1 24 | $639.6M | $705.7M |
股东权益CXTFOR
| Q4 25 | $1.3B | $1.8B | ||
| Q3 25 | $1.2B | $1.8B | ||
| Q2 25 | $1.2B | $1.7B | ||
| Q1 25 | $1.1B | $1.6B | ||
| Q4 24 | $1.1B | $1.6B | ||
| Q3 24 | $1.1B | $1.6B | ||
| Q2 24 | $989.8M | $1.5B | ||
| Q1 24 | $964.1M | $1.5B |
总资产CXTFOR
| Q4 25 | $3.1B | $3.2B | ||
| Q3 25 | $2.9B | $3.1B | ||
| Q2 25 | $2.9B | $3.1B | ||
| Q1 25 | $2.4B | $3.0B | ||
| Q4 24 | $2.4B | $3.0B | ||
| Q3 24 | $2.4B | $2.8B | ||
| Q2 24 | $2.4B | $2.7B | ||
| Q1 24 | $2.1B | $2.6B |
负债/权益比CXTFOR
| Q4 25 | 0.80× | 0.44× | ||
| Q3 25 | 0.69× | 0.45× | ||
| Q2 25 | 0.73× | 0.52× | ||
| Q1 25 | 0.49× | 0.53× | ||
| Q4 24 | 0.51× | 0.50× | ||
| Q3 24 | 0.60× | 0.44× | ||
| Q2 24 | 0.65× | 0.47× | ||
| Q1 24 | 0.66× | 0.48× |
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 | $105.8M | $-157.0M |
| 自由现金流经营现金流 - 资本支出 | — | $-157.1M |
| 自由现金流率自由现金流/营收 | — | -57.5% |
| 资本支出强度资本支出/营收 | — | 0.0% |
| 现金转化率经营现金流/净利润 | 2.23× | -10.19× |
| 过去12个月自由现金流最近4个季度 | — | $93.0M |
8季度趋势，按日历期对齐
经营现金流CXTFOR
| Q4 25 | $105.8M | $-157.0M | ||
| Q3 25 | $92.0M | $256.3M | ||
| Q2 25 | $62.8M | $15.8M | ||
| Q1 25 | $-19.1M | $-19.8M | ||
| Q4 24 | $81.1M | $-450.0M | ||
| Q3 24 | $66.7M | $119.2M | ||
| Q2 24 | $56.8M | $-61.7M | ||
| Q1 24 | $9.5M | $-59.2M |
自由现金流CXTFOR
| Q4 25 | — | $-157.1M | ||
| Q3 25 | $78.7M | $255.6M | ||
| Q2 25 | $55.8M | $15.0M | ||
| Q1 25 | $-32.2M | $-20.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | $53.5M | $118.4M | ||
| Q2 24 | $47.9M | $-62.3M | ||
| Q1 24 | $-3.0M | $-59.8M |
自由现金流率CXTFOR
| Q4 25 | — | -57.5% | ||
| Q3 25 | 17.7% | 38.1% | ||
| Q2 25 | 13.8% | 3.8% | ||
| Q1 25 | -9.7% | -5.8% | ||
| Q4 24 | — | — | ||
| Q3 24 | 13.3% | 21.5% | ||
| Q2 24 | 12.9% | -19.6% | ||
| Q1 24 | -1.0% | -17.9% |
资本支出强度CXTFOR
| Q4 25 | — | 0.0% | ||
| Q3 25 | 3.0% | 0.1% | ||
| Q2 25 | 1.7% | 0.2% | ||
| Q1 25 | 4.0% | 0.2% | ||
| Q4 24 | — | 0.0% | ||
| Q3 24 | 3.3% | 0.1% | ||
| Q2 24 | 2.4% | 0.2% | ||
| Q1 24 | 4.0% | 0.2% |
现金转化率CXTFOR
| Q4 25 | 2.23× | -10.19× | ||
| Q3 25 | 1.82× | 2.95× | ||
| Q2 25 | 2.52× | 0.48× | ||
| Q1 25 | -0.88× | -0.63× | ||
| Q4 24 | — | -27.27× | ||
| Q3 24 | 1.42× | 1.46× | ||
| Q2 24 | 1.37× | -1.59× | ||
| Q1 24 | 0.25× | -1.32× |
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
CXT
| Other | $260.9M | 55% |
| Products | $181.1M | 38% |
| Services | $34.9M | 7% |
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
