vs
Crane NXT, Co.（CXT）与LCI INDUSTRIES（LCII）财务数据对比。点击上方公司名可切换其他公司
LCI INDUSTRIES的季度营收约是Crane NXT, Co.的2.4倍（$932.7M vs $387.7M），LCI INDUSTRIES净利率更高（2.0% vs 1.7%，领先0.4%），Crane NXT, Co.同比增速更快（17.4% vs 16.1%），LCI INDUSTRIES自由现金流更多（$64.3M vs $-24.1M），过去两年Crane NXT, Co.的营收复合增速更高（2.3% vs -1.8%）
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。
拉奇核心工业有限公司前身为巴基斯坦帝国化学工业公司，是一家总部位于卡拉奇的巴基斯坦综合性企业集团，业务覆盖聚酯、医药、农用化学品、纯碱及兽药等多品类产品的研发生产，在巴基斯坦本土工业领域拥有重要市场地位。
CXT vs LCII — 直观对比
营收规模更大
LCII
是对方的2.4倍
$387.7M
营收增速更快
CXT
高出1.2%
16.1%
净利率更高
LCII
高出0.4%
1.7%
自由现金流更多
LCII
多$88.4M
$-24.1M
两年增速更快
CXT
近两年复合增速
-1.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $387.7M | $932.7M |
| 净利润 | $6.4M | $18.7M |
| 毛利率 | 40.2% | 22.1% |
| 营业利润率 | — | 3.8% |
| 净利率 | 1.7% | 2.0% |
| 营收同比 | 17.4% | 16.1% |
| 净利润同比 | -70.5% | 95.7% |
| 每股收益（稀释后） | — | $0.79 |
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CXTLCII
| Q1 26 | $387.7M | — | ||
| Q4 25 | $476.9M | $932.7M | ||
| Q3 25 | $445.1M | $1.0B | ||
| Q2 25 | $404.4M | $1.1B | ||
| Q1 25 | $330.3M | $1.0B | ||
| Q4 24 | $399.1M | $803.1M | ||
| Q3 24 | $403.5M | $915.5M | ||
| Q2 24 | $370.6M | $1.1B |
净利润CXTLCII
| Q1 26 | $6.4M | — | ||
| Q4 25 | $47.5M | $18.7M | ||
| Q3 25 | $50.5M | $62.5M | ||
| Q2 25 | $24.9M | $57.6M | ||
| Q1 25 | $21.7M | $49.4M | ||
| Q4 24 | — | $9.5M | ||
| Q3 24 | $47.1M | $35.6M | ||
| Q2 24 | $41.6M | $61.2M |
毛利率CXTLCII
| Q1 26 | 40.2% | — | ||
| Q4 25 | 42.4% | 22.1% | ||
| Q3 25 | 43.3% | 24.4% | ||
| Q2 25 | 41.7% | 24.4% | ||
| Q1 25 | 42.4% | 24.1% | ||
| Q4 24 | 45.2% | 21.1% | ||
| Q3 24 | 42.5% | 24.0% | ||
| Q2 24 | 43.4% | 25.3% |
营业利润率CXTLCII
| Q1 26 | — | — | ||
| Q4 25 | 16.7% | 3.8% | ||
| Q3 25 | 18.4% | 7.3% | ||
| Q2 25 | 11.8% | 7.9% | ||
| Q1 25 | 11.3% | 7.8% | ||
| Q4 24 | 17.7% | 2.0% | ||
| Q3 24 | 18.6% | 5.9% | ||
| Q2 24 | 18.2% | 8.6% |
净利率CXTLCII
| Q1 26 | 1.7% | — | ||
| Q4 25 | 10.0% | 2.0% | ||
| Q3 25 | 11.3% | 6.0% | ||
| Q2 25 | 6.2% | 5.2% | ||
| Q1 25 | 6.6% | 4.7% | ||
| Q4 24 | — | 1.2% | ||
| Q3 24 | 11.7% | 3.9% | ||
| Q2 24 | 11.2% | 5.8% |
每股收益（稀释后）CXTLCII
| Q1 26 | — | — | ||
| Q4 25 | $0.82 | $0.79 | ||
| Q3 25 | $0.87 | $2.55 | ||
| Q2 25 | $0.43 | $2.29 | ||
| Q1 25 | $0.38 | $1.94 | ||
| Q4 24 | $1.00 | $0.37 | ||
| Q3 24 | $0.81 | $1.39 | ||
| Q2 24 | $0.72 | $2.40 |
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 | $228.3M | $222.6M |
| 总债务越低越好 | $1.5B | $945.2M |
| 股东权益账面价值 | $1.2B | $1.4B |
| 总资产 | $3.6B | $3.2B |
| 负债/权益比越低杠杆越低 | 1.22× | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资CXTLCII
| Q1 26 | $228.3M | — | ||
| Q4 25 | $233.8M | $222.6M | ||
| Q3 25 | $182.4M | $199.7M | ||
| Q2 25 | $152.5M | $191.9M | ||
| Q1 25 | $173.8M | $231.2M | ||
| Q4 24 | $165.8M | $165.8M | ||
| Q3 24 | $165.1M | $161.2M | ||
| Q2 24 | $175.5M | $130.4M |
总债务CXTLCII
| Q1 26 | $1.5B | — | ||
| Q4 25 | $1.0B | $945.2M | ||
| Q3 25 | $834.3M | $947.8M | ||
| Q2 25 | $861.8M | $948.0M | ||
| Q1 25 | $541.1M | $938.3M | ||
| Q4 24 | $540.6M | $757.3M | ||
| Q3 24 | $638.2M | $822.5M | ||
| Q2 24 | $638.9M | $829.7M |
股东权益CXTLCII
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.3B | $1.4B | ||
| Q3 25 | $1.2B | $1.4B | ||
| Q2 25 | $1.2B | $1.4B | ||
| Q1 25 | $1.1B | $1.4B | ||
| Q4 24 | $1.1B | $1.4B | ||
| Q3 24 | $1.1B | $1.4B | ||
| Q2 24 | $989.8M | $1.4B |
总资产CXTLCII
| Q1 26 | $3.6B | — | ||
| Q4 25 | $3.1B | $3.2B | ||
| Q3 25 | $2.9B | $3.2B | ||
| Q2 25 | $2.9B | $3.2B | ||
| Q1 25 | $2.4B | $3.1B | ||
| Q4 24 | $2.4B | $2.9B | ||
| Q3 24 | $2.4B | $3.0B | ||
| Q2 24 | $2.4B | $3.0B |
负债/权益比CXTLCII
| Q1 26 | 1.22× | — | ||
| Q4 25 | 0.80× | 0.69× | ||
| Q3 25 | 0.69× | 0.70× | ||
| Q2 25 | 0.73× | 0.68× | ||
| Q1 25 | 0.49× | 0.69× | ||
| Q4 24 | 0.51× | 0.55× | ||
| Q3 24 | 0.60× | 0.58× | ||
| Q2 24 | 0.65× | 0.60× |
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 | — | $78.9M |
| 自由现金流经营现金流 - 资本支出 | $-24.1M | $64.3M |
| 自由现金流率自由现金流/营收 | -6.2% | 6.9% |
| 资本支出强度资本支出/营收 | 2.6% | 1.6% |
| 现金转化率经营现金流/净利润 | — | 4.22× |
| 过去12个月自由现金流最近4个季度 | — | $278.3M |
8季度趋势，按日历期对齐
经营现金流CXTLCII
| Q1 26 | — | — | ||
| Q4 25 | $105.8M | $78.9M | ||
| Q3 25 | $92.0M | $97.2M | ||
| Q2 25 | $62.8M | $112.2M | ||
| Q1 25 | $-19.1M | $42.7M | ||
| Q4 24 | $81.1M | $106.6M | ||
| Q3 24 | $66.7M | $78.4M | ||
| Q2 24 | $56.8M | $192.9M |
自由现金流CXTLCII
| Q1 26 | $-24.1M | — | ||
| Q4 25 | — | $64.3M | ||
| Q3 25 | $78.7M | $80.9M | ||
| Q2 25 | $55.8M | $99.5M | ||
| Q1 25 | $-32.2M | $33.7M | ||
| Q4 24 | — | $95.7M | ||
| Q3 24 | $53.5M | $68.3M | ||
| Q2 24 | $47.9M | $180.2M |
自由现金流率CXTLCII
| Q1 26 | -6.2% | — | ||
| Q4 25 | — | 6.9% | ||
| Q3 25 | 17.7% | 7.8% | ||
| Q2 25 | 13.8% | 9.0% | ||
| Q1 25 | -9.7% | 3.2% | ||
| Q4 24 | — | 11.9% | ||
| Q3 24 | 13.3% | 7.5% | ||
| Q2 24 | 12.9% | 17.1% |
资本支出强度CXTLCII
| Q1 26 | 2.6% | — | ||
| Q4 25 | — | 1.6% | ||
| Q3 25 | 3.0% | 1.6% | ||
| Q2 25 | 1.7% | 1.2% | ||
| Q1 25 | 4.0% | 0.9% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | 3.3% | 1.1% | ||
| Q2 24 | 2.4% | 1.2% |
现金转化率CXTLCII
| Q1 26 | — | — | ||
| Q4 25 | 2.23× | 4.22× | ||
| Q3 25 | 1.82× | 1.55× | ||
| Q2 25 | 2.52× | 1.95× | ||
| Q1 25 | -0.88× | 0.86× | ||
| Q4 24 | — | 11.17× | ||
| Q3 24 | 1.42× | 2.20× | ||
| Q2 24 | 1.37× | 3.15× |
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
| Detection and Traceability Technologies | $194.9M | 50% |
| Security and Authentication Technologies | $192.8M | 50% |
LCII
| Travel Trailer And Fifth Wheels | $378.4M | 41% |
| Chassis Chassis Partsand Slideout Mechanisms | $206.1M | 22% |
| Furnitureand Mattresses | $120.4M | 13% |
| Appliances | $69.9M | 7% |
| Other Products | $69.1M | 7% |
| Axlesand Suspension Solutions | $62.3M | 7% |
| Motorhomes | $34.2M | 4% |
