vs
e.l.f. Beauty, Inc.（ELF）与MACERICH CO（MAC）财务数据对比。点击上方公司名可切换其他公司
e.l.f. Beauty, Inc.的季度营收约是MACERICH CO的1.9倍（$489.5M vs $261.7M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -7.2%，领先15.2%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -4.4%）
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。
Macerich是一家专注于购物中心投资的房地产投资信托基金，为美国第三大购物中心持有及运营商。截至2024年12月31日，公司共持有43处物业的权益，可租赁总面积达4300万平方英尺，公司名称由创始人Mace Siegel与Richard Cohen的名字组合而来。
ELF vs MAC — 直观对比
营收规模更大
ELF
是对方的1.9倍
$261.7M
营收增速更快
ELF
高出42.1%
-4.4%
净利率更高
ELF
高出15.2%
-7.2%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $261.7M |
| 净利润 | $39.4M | $-18.8M |
| 毛利率 | 71.0% | — |
| 营业利润率 | 13.8% | — |
| 净利率 | 8.0% | -7.2% |
| 营收同比 | 37.8% | -4.4% |
| 净利润同比 | 128.1% | 91.1% |
| 每股收益（稀释后） | $0.65 | $-0.08 |
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ELFMAC
| Q4 25 | $489.5M | $261.7M | ||
| Q3 25 | $343.9M | $253.3M | ||
| Q2 25 | $353.7M | $249.8M | ||
| Q1 25 | — | $249.2M | ||
| Q4 24 | — | $273.7M | ||
| Q3 24 | — | $220.2M | ||
| Q2 24 | — | $215.5M | ||
| Q1 24 | — | $208.8M |
净利润ELFMAC
| Q4 25 | $39.4M | $-18.8M | ||
| Q3 25 | $3.0M | $-87.4M | ||
| Q2 25 | $33.3M | $-40.9M | ||
| Q1 25 | — | $-50.1M | ||
| Q4 24 | — | $-211.2M | ||
| Q3 24 | — | $-108.2M | ||
| Q2 24 | — | $252.0M | ||
| Q1 24 | — | $-126.7M |
毛利率ELFMAC
| Q4 25 | 71.0% | — | ||
| Q3 25 | 69.4% | — | ||
| Q2 25 | 69.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率ELFMAC
| Q4 25 | 13.8% | — | ||
| Q3 25 | 2.2% | — | ||
| Q2 25 | 13.8% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
净利率ELFMAC
| Q4 25 | 8.0% | -7.2% | ||
| Q3 25 | 0.9% | -34.5% | ||
| Q2 25 | 9.4% | -16.4% | ||
| Q1 25 | — | -20.1% | ||
| Q4 24 | — | -77.2% | ||
| Q3 24 | — | -49.1% | ||
| Q2 24 | — | 116.9% | ||
| Q1 24 | — | -60.7% |
每股收益（稀释后）ELFMAC
| Q4 25 | $0.65 | $-0.08 | ||
| Q3 25 | $0.05 | $-0.34 | ||
| Q2 25 | $0.58 | $-0.16 | ||
| Q1 25 | — | $-0.20 | ||
| Q4 24 | — | $-0.95 | ||
| Q3 24 | — | $-0.50 | ||
| Q2 24 | — | $1.16 | ||
| Q1 24 | — | $-0.59 |
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 | $280.2M |
| 总债务越低越好 | $816.7M | $5.1B |
| 股东权益账面价值 | $1.2B | $2.4B |
| 总资产 | $2.3B | $8.4B |
| 负债/权益比越低杠杆越低 | 0.70× | 2.07× |
8季度趋势，按日历期对齐
现金及短期投资ELFMAC
| Q4 25 | $196.8M | $280.2M | ||
| Q3 25 | $194.4M | $290.2M | ||
| Q2 25 | $170.0M | $131.1M | ||
| Q1 25 | — | $253.2M | ||
| Q4 24 | — | $89.9M | ||
| Q3 24 | — | $116.5M | ||
| Q2 24 | — | $70.7M | ||
| Q1 24 | — | $120.1M |
总债务ELFMAC
| Q4 25 | $816.7M | $5.1B | ||
| Q3 25 | $831.6M | $5.1B | ||
| Q2 25 | $256.7M | $5.2B | ||
| Q1 25 | — | $5.2B | ||
| Q4 24 | — | $4.9B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.4B | ||
| Q1 24 | — | $4.1B |
股东权益ELFMAC
| Q4 25 | $1.2B | $2.4B | ||
| Q3 25 | $1.1B | $2.5B | ||
| Q2 25 | $804.9M | $2.6B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.5B | ||
| Q2 24 | — | $2.5B | ||
| Q1 24 | — | $2.3B |
总资产ELFMAC
| Q4 25 | $2.3B | $8.4B | ||
| Q3 25 | $2.3B | $8.4B | ||
| Q2 25 | $1.3B | $8.7B | ||
| Q1 25 | — | $8.7B | ||
| Q4 24 | — | $8.6B | ||
| Q3 24 | — | $7.6B | ||
| Q2 24 | — | $7.8B | ||
| Q1 24 | — | $7.4B |
负债/权益比ELFMAC
| Q4 25 | 0.70× | 2.07× | ||
| Q3 25 | 0.73× | 2.02× | ||
| Q2 25 | 0.32× | 2.02× | ||
| Q1 25 | — | 1.96× | ||
| Q4 24 | — | 1.78× | ||
| Q3 24 | — | 1.73× | ||
| Q2 24 | — | 1.75× | ||
| Q1 24 | — | 1.79× |
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 | $50.2M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | — |
| 自由现金流率自由现金流/营收 | 10.8% | — |
| 资本支出强度资本支出/营收 | 1.4% | — |
| 现金转化率经营现金流/净利润 | 1.51× | — |
| 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ELFMAC
| Q4 25 | $59.4M | $50.2M | ||
| Q3 25 | $23.4M | $112.4M | ||
| Q2 25 | $27.2M | $70.5M | ||
| Q1 25 | — | $88.5M | ||
| Q4 24 | — | $54.9M | ||
| Q3 24 | — | $100.0M | ||
| Q2 24 | — | $67.4M | ||
| Q1 24 | — | $61.1M |
自由现金流ELFMAC
| Q4 25 | $52.8M | — | ||
| Q3 25 | $16.6M | — | ||
| Q2 25 | $20.1M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率ELFMAC
| Q4 25 | 10.8% | — | ||
| Q3 25 | 4.8% | — | ||
| Q2 25 | 5.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度ELFMAC
| Q4 25 | 1.4% | — | ||
| Q3 25 | 2.0% | — | ||
| Q2 25 | 2.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率ELFMAC
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | — | ||
| Q2 25 | 0.82× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.27× | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
