vs
礼蓝动物保健（ELAN）与Meritage Homes CORP（MTH）财务数据对比。点击上方公司名可切换其他公司
Meritage Homes CORP的季度营收约是礼蓝动物保健的1.2倍（$1.4B vs $1.1B），Meritage Homes CORP净利率更高（17.7% vs -24.1%，领先41.8%），礼蓝动物保健同比增速更快（12.2% vs 10.5%），礼蓝动物保健自由现金流更多（$46.0M vs $-225.4M）
礼蓝动物保健是一家美国动物保健制药企业，专注于生产宠物及家畜用药品与疫苗。该公司原为礼来公司旗下子公司，2019年完成分拆独立，目前是全球第三大动物保健企业。
Meritage Homes Corporation是美国上市房地产开发企业，主营全美范围内各类独栋住宅建造业务，按2023年房屋销量计算为美国第五大住宅建筑商，同时在亚利桑那州开发活跃长者社区及高端地产项目。
ELAN vs MTH — 直观对比
营收规模更大
MTH
是对方的1.2倍
$1.1B
营收增速更快
ELAN
高出1.6%
10.5%
净利率更高
MTH
高出41.8%
-24.1%
自由现金流更多
ELAN
多$271.4M
$-225.4M
损益表 — Q4 FY2025 vs Q2 FY2022
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.4B |
| 净利润 | $-276.0M | $250.1M |
| 毛利率 | 51.5% | 31.5% |
| 营业利润率 | -22.6% | 23.5% |
| 净利率 | -24.1% | 17.7% |
| 营收同比 | 12.2% | 10.5% |
| 净利润同比 | -3350.0% | 49.4% |
| 每股收益（稀释后） | $-0.55 | $6.77 |
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ELANMTH
| Q4 25 | $1.1B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | $1.0B | — | ||
| Q3 24 | $1.0B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.2B | — |
净利润ELANMTH
| Q4 25 | $-276.0M | — | ||
| Q3 25 | $-34.0M | — | ||
| Q2 25 | $11.0M | — | ||
| Q1 25 | $67.0M | — | ||
| Q4 24 | $-8.0M | — | ||
| Q3 24 | $364.0M | — | ||
| Q2 24 | $-50.0M | — | ||
| Q1 24 | $32.0M | — |
毛利率ELANMTH
| Q4 25 | 51.5% | — | ||
| Q3 25 | 53.4% | — | ||
| Q2 25 | 57.5% | — | ||
| Q1 25 | 57.3% | — | ||
| Q4 24 | 50.9% | — | ||
| Q3 24 | 52.2% | — | ||
| Q2 24 | 58.2% | — | ||
| Q1 24 | 57.3% | — |
营业利润率ELANMTH
| Q4 25 | -22.6% | — | ||
| Q3 25 | -4.4% | — | ||
| Q2 25 | 2.0% | — | ||
| Q1 25 | 5.0% | — | ||
| Q4 24 | -5.0% | — | ||
| Q3 24 | 54.3% | — | ||
| Q2 24 | -2.7% | — | ||
| Q1 24 | 1.0% | — |
净利率ELANMTH
| Q4 25 | -24.1% | — | ||
| Q3 25 | -3.0% | — | ||
| Q2 25 | 0.9% | — | ||
| Q1 25 | 5.6% | — | ||
| Q4 24 | -0.8% | — | ||
| Q3 24 | 35.3% | — | ||
| Q2 24 | -4.2% | — | ||
| Q1 24 | 2.7% | — |
每股收益（稀释后）ELANMTH
| Q4 25 | $-0.55 | — | ||
| Q3 25 | $-0.07 | — | ||
| Q2 25 | $0.02 | — | ||
| Q1 25 | $0.13 | — | ||
| Q4 24 | $-0.01 | — | ||
| Q3 24 | $0.73 | — | ||
| Q2 24 | $-0.10 | — | ||
| Q1 24 | $0.06 | — |
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 | $545.0M | $272.1M |
| 总债务越低越好 | $3.9B | — |
| 股东权益账面价值 | $6.5B | $3.4B |
| 总资产 | $13.4B | $5.3B |
| 负债/权益比越低杠杆越低 | 0.60× | — |
8季度趋势，按日历期对齐
现金及短期投资ELANMTH
| Q4 25 | $545.0M | — | ||
| Q3 25 | $505.0M | — | ||
| Q2 25 | $539.0M | — | ||
| Q1 25 | $487.0M | — | ||
| Q4 24 | $468.0M | — | ||
| Q3 24 | $490.0M | — | ||
| Q2 24 | $416.0M | — | ||
| Q1 24 | $345.0M | — |
总债务ELANMTH
| Q4 25 | $3.9B | — | ||
| Q3 25 | $4.0B | — | ||
| Q2 25 | $4.1B | — | ||
| Q1 25 | $4.4B | — | ||
| Q4 24 | $4.3B | — | ||
| Q3 24 | $4.4B | — | ||
| Q2 24 | $5.7B | — | ||
| Q1 24 | $5.8B | — |
股东权益ELANMTH
| Q4 25 | $6.5B | — | ||
| Q3 25 | $6.7B | — | ||
| Q2 25 | $6.8B | — | ||
| Q1 25 | $6.4B | — | ||
| Q4 24 | $6.1B | — | ||
| Q3 24 | $6.5B | — | ||
| Q2 24 | $5.9B | — | ||
| Q1 24 | $6.1B | — |
总资产ELANMTH
| Q4 25 | $13.4B | — | ||
| Q3 25 | $13.6B | — | ||
| Q2 25 | $13.7B | — | ||
| Q1 25 | $12.9B | — | ||
| Q4 24 | $12.6B | — | ||
| Q3 24 | $13.3B | — | ||
| Q2 24 | $13.8B | — | ||
| Q1 24 | $14.0B | — |
负债/权益比ELANMTH
| Q4 25 | 0.60× | — | ||
| Q3 25 | 0.59× | — | ||
| Q2 25 | 0.61× | — | ||
| Q1 25 | 0.69× | — | ||
| Q4 24 | 0.70× | — | ||
| Q3 24 | 0.67× | — | ||
| Q2 24 | 0.96× | — | ||
| Q1 24 | 0.95× | — |
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 | $108.0M | $-219.0M |
| 自由现金流经营现金流 - 资本支出 | $46.0M | $-225.4M |
| 自由现金流率自由现金流/营收 | 4.0% | -16.0% |
| 资本支出强度资本支出/营收 | 5.4% | 0.5% |
| 现金转化率经营现金流/净利润 | — | -0.88× |
| 过去12个月自由现金流最近4个季度 | $284.0M | — |
8季度趋势，按日历期对齐
经营现金流ELANMTH
| Q4 25 | $108.0M | — | ||
| Q3 25 | $219.0M | — | ||
| Q2 25 | $237.0M | — | ||
| Q1 25 | $-4.0M | — | ||
| Q4 24 | $177.0M | — | ||
| Q3 24 | $162.0M | — | ||
| Q2 24 | $200.0M | — | ||
| Q1 24 | $2.0M | — |
自由现金流ELANMTH
| Q4 25 | $46.0M | — | ||
| Q3 25 | $127.0M | — | ||
| Q2 25 | $180.0M | — | ||
| Q1 25 | $-69.0M | — | ||
| Q4 24 | $130.0M | — | ||
| Q3 24 | $120.0M | — | ||
| Q2 24 | $166.0M | — | ||
| Q1 24 | $-22.0M | — |
自由现金流率ELANMTH
| Q4 25 | 4.0% | — | ||
| Q3 25 | 11.2% | — | ||
| Q2 25 | 14.5% | — | ||
| Q1 25 | -5.8% | — | ||
| Q4 24 | 12.7% | — | ||
| Q3 24 | 11.7% | — | ||
| Q2 24 | 14.0% | — | ||
| Q1 24 | -1.8% | — |
资本支出强度ELANMTH
| Q4 25 | 5.4% | — | ||
| Q3 25 | 8.1% | — | ||
| Q2 25 | 4.6% | — | ||
| Q1 25 | 5.4% | — | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 4.1% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 2.0% | — |
现金转化率ELANMTH
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 21.55× | — | ||
| Q1 25 | -0.06× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.45× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.06× | — |
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
ELAN
| Pet Health | $489.0M | 43% |
| Cattle | $296.0M | 26% |
| Poultry | $237.0M | 21% |
| Swine | $107.0M | 9% |
| Contract Manufacturing | $15.0M | 1% |
MTH
| Home Building | $1.4B | 100% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $9.8M | 1% |
| Financial Service | $5.1M | 0% |
| Land Closing | $3.4M | 0% |
