vs
e.l.f. Beauty, Inc.（ELF）与Freedom Holding Corp.（FRHC）财务数据对比。点击上方公司名可切换其他公司
Freedom Holding Corp.的季度营收约是e.l.f. Beauty, Inc.的1.3倍（$628.6M vs $489.5M），Freedom Holding Corp.净利率更高（12.1% vs 8.0%，领先4.1%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -4.1%），Freedom Holding Corp.自由现金流更多（$651.7M vs $52.8M）
e.l.f. Beauty是美国知名彩妆品牌，2004年创立，总部位于加利福尼亚州奥克兰。品牌产品线丰富，涵盖沐浴护肤产品、矿物彩妆、专业美妆工具、眼线笔、口红、腮红、睫毛膏等多个品类，产品销往全球18个国家，入驻Target、沃尔玛等主流零售渠道，过半营收来自品牌官网。
Freedom Holding Corp.是在美国内华达州注册的投资集团，业务覆盖零售证券经纪交易、资产管理、资本市场服务、投研咨询、投行承销、抵押贷款、保险、银行及其他消费金融服务，核心布局美股、欧洲及以哈萨克斯坦为核心的中亚市场。
ELF vs FRHC — 直观对比
营收规模更大
FRHC
是对方的1.3倍
$489.5M
营收增速更快
ELF
高出41.8%
-4.1%
净利率更高
FRHC
高出4.1%
8.0%
自由现金流更多
FRHC
多$598.9M
$52.8M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $628.6M |
| 净利润 | $39.4M | $76.2M |
| 毛利率 | 71.0% | 96.0% |
| 营业利润率 | 13.8% | 14.9% |
| 净利率 | 8.0% | 12.1% |
| 营收同比 | 37.8% | -4.1% |
| 净利润同比 | 128.1% | -2.6% |
| 每股收益（稀释后） | $0.65 | $1.25 |
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ELFFRHC
| Q4 25 | $489.5M | $628.6M | ||
| Q3 25 | $343.9M | $526.1M | ||
| Q2 25 | $353.7M | $533.4M | ||
| Q1 25 | — | $363.7M | ||
| Q4 24 | — | $655.2M | ||
| Q3 24 | — | $580.9M | ||
| Q2 24 | — | $450.7M | ||
| Q1 24 | — | $464.7M |
净利润ELFFRHC
| Q4 25 | $39.4M | $76.2M | ||
| Q3 25 | $3.0M | $38.7M | ||
| Q2 25 | $33.3M | $30.4M | ||
| Q1 25 | — | $-142.7M | ||
| Q4 24 | — | $78.3M | ||
| Q3 24 | — | $114.7M | ||
| Q2 24 | — | $34.4M | ||
| Q1 24 | — | $95.2M |
毛利率ELFFRHC
| Q4 25 | 71.0% | 96.0% | ||
| Q3 25 | 69.4% | 97.1% | ||
| Q2 25 | 69.1% | 97.4% | ||
| Q1 25 | — | 96.6% | ||
| Q4 24 | — | 98.6% | ||
| Q3 24 | — | 99.1% | ||
| Q2 24 | — | 99.0% | ||
| Q1 24 | — | — |
营业利润率ELFFRHC
| Q4 25 | 13.8% | 14.9% | ||
| Q3 25 | 2.2% | 11.5% | ||
| Q2 25 | 13.8% | 7.6% | ||
| Q1 25 | — | -42.7% | ||
| Q4 24 | — | 15.0% | ||
| Q3 24 | — | 22.1% | ||
| Q2 24 | — | 9.2% | ||
| Q1 24 | — | 22.5% |
净利率ELFFRHC
| Q4 25 | 8.0% | 12.1% | ||
| Q3 25 | 0.9% | 7.4% | ||
| Q2 25 | 9.4% | 5.7% | ||
| Q1 25 | — | -39.2% | ||
| Q4 24 | — | 11.9% | ||
| Q3 24 | — | 19.7% | ||
| Q2 24 | — | 7.6% | ||
| Q1 24 | — | 20.5% |
每股收益（稀释后）ELFFRHC
| Q4 25 | $0.65 | $1.25 | ||
| Q3 25 | $0.05 | $0.63 | ||
| Q2 25 | $0.58 | $0.50 | ||
| Q1 25 | — | $-2.35 | ||
| Q4 24 | — | $1.29 | ||
| Q3 24 | — | $1.89 | ||
| Q2 24 | — | $0.57 | ||
| Q1 24 | — | $1.60 |
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 | $196.8M | $869.2M |
| 总债务越低越好 | $816.7M | — |
| 股东权益账面价值 | $1.2B | $1.4B |
| 总资产 | $2.3B | $12.4B |
| 负债/权益比越低杠杆越低 | 0.70× | — |
8季度趋势，按日历期对齐
现金及短期投资ELFFRHC
| Q4 25 | $196.8M | $869.2M | ||
| Q3 25 | $194.4M | $636.0M | ||
| Q2 25 | $170.0M | $567.9M | ||
| Q1 25 | — | $837.3M | ||
| Q4 24 | — | $577.9M | ||
| Q3 24 | — | $569.2M | ||
| Q2 24 | — | $718.7M | ||
| Q1 24 | — | $545.1M |
总债务ELFFRHC
| Q4 25 | $816.7M | — | ||
| Q3 25 | $831.6M | — | ||
| Q2 25 | $256.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ELFFRHC
| Q4 25 | $1.2B | $1.4B | ||
| Q3 25 | $1.1B | $1.2B | ||
| Q2 25 | $804.9M | $1.2B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | — | $1.2B |
总资产ELFFRHC
| Q4 25 | $2.3B | $12.4B | ||
| Q3 25 | $2.3B | $10.3B | ||
| Q2 25 | $1.3B | $9.7B | ||
| Q1 25 | — | $9.9B | ||
| Q4 24 | — | $9.1B | ||
| Q3 24 | — | $8.8B | ||
| Q2 24 | — | $8.5B | ||
| Q1 24 | — | $8.3B |
负债/权益比ELFFRHC
| Q4 25 | 0.70× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.32× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $59.4M | $717.8M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $651.7M |
| 自由现金流率自由现金流/营收 | 10.8% | 103.7% |
| 资本支出强度资本支出/营收 | 1.4% | 10.5% |
| 现金转化率经营现金流/净利润 | 1.51× | 9.42× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流ELFFRHC
| Q4 25 | $59.4M | $717.8M | ||
| Q3 25 | $23.4M | $535.3M | ||
| Q2 25 | $27.2M | $480.8M | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $-72.8M | ||
| Q3 24 | — | $-438.0M | ||
| Q2 24 | — | $854.1M | ||
| Q1 24 | — | $309.0M |
自由现金流ELFFRHC
| Q4 25 | $52.8M | $651.7M | ||
| Q3 25 | $16.6M | $456.4M | ||
| Q2 25 | $20.1M | $450.0M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $-92.7M | ||
| Q3 24 | — | $-447.5M | ||
| Q2 24 | — | $829.9M | ||
| Q1 24 | — | — |
自由现金流率ELFFRHC
| Q4 25 | 10.8% | 103.7% | ||
| Q3 25 | 4.8% | 86.7% | ||
| Q2 25 | 5.7% | 84.4% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -14.1% | ||
| Q3 24 | — | -77.0% | ||
| Q2 24 | — | 184.1% | ||
| Q1 24 | — | — |
资本支出强度ELFFRHC
| Q4 25 | 1.4% | 10.5% | ||
| Q3 25 | 2.0% | 15.0% | ||
| Q2 25 | 2.0% | 5.8% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 3.0% | ||
| Q3 24 | — | 1.6% | ||
| Q2 24 | — | 5.4% | ||
| Q1 24 | — | — |
现金转化率ELFFRHC
| Q4 25 | 1.51× | 9.42× | ||
| Q3 25 | 7.82× | 13.82× | ||
| Q2 25 | 0.82× | 15.82× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -0.93× | ||
| Q3 24 | — | -3.82× | ||
| Q2 24 | — | 24.83× | ||
| Q1 24 | — | 3.24× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
