vs
e.l.f. Beauty, Inc.（ELF）与NGL Energy Partners LP（NGL）财务数据对比。点击上方公司名可切换其他公司
NGL Energy Partners LP的季度营收约是e.l.f. Beauty, Inc.的1.9倍（$909.8M vs $489.5M），e.l.f. Beauty, Inc.净利率更高（8.0% vs 5.2%，领先2.9%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -41.3%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $45.7M）
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。
NGL Energy Partners LP是一家总部位于美国的中游能源服务企业，主营原油、液化天然气、可再生燃料的运输、存储及物流服务，同时为上游能源生产商提供水资源管理解决方案，业务主要覆盖北美市场。
ELF vs NGL — 直观对比
营收规模更大
NGL
是对方的1.9倍
$489.5M
营收增速更快
ELF
高出79.0%
-41.3%
净利率更高
ELF
高出2.9%
5.2%
自由现金流更多
ELF
多$7.1M
$45.7M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $909.8M |
| 净利润 | $39.4M | $47.2M |
| 毛利率 | 71.0% | 29.0% |
| 营业利润率 | 13.8% | 12.1% |
| 净利率 | 8.0% | 5.2% |
| 营收同比 | 37.8% | -41.3% |
| 净利润同比 | 128.1% | 249.3% |
| 每股收益（稀释后） | $0.65 | — |
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ELFNGL
| Q4 25 | $489.5M | $909.8M | ||
| Q3 25 | $343.9M | $674.7M | ||
| Q2 25 | $353.7M | $622.2M | ||
| Q1 25 | — | $971.1M | ||
| Q4 24 | — | $982.4M | ||
| Q3 24 | — | $756.5M | ||
| Q2 24 | — | $759.2M | ||
| Q1 24 | — | $1.0B |
净利润ELFNGL
| Q4 25 | $39.4M | $47.2M | ||
| Q3 25 | $3.0M | $29.3M | ||
| Q2 25 | $33.3M | $68.9M | ||
| Q1 25 | — | $13.7M | ||
| Q4 24 | — | $13.5M | ||
| Q3 24 | — | $2.5M | ||
| Q2 24 | — | $9.7M | ||
| Q1 24 | — | $-236.8M |
毛利率ELFNGL
| Q4 25 | 71.0% | 29.0% | ||
| Q3 25 | 69.4% | 37.6% | ||
| Q2 25 | 69.1% | 38.5% | ||
| Q1 25 | — | 26.9% | ||
| Q4 24 | — | 25.1% | ||
| Q3 24 | — | 30.9% | ||
| Q2 24 | — | 29.0% | ||
| Q1 24 | — | 21.8% |
营业利润率ELFNGL
| Q4 25 | 13.8% | 12.1% | ||
| Q3 25 | 2.2% | 14.0% | ||
| Q2 25 | 13.8% | 15.7% | ||
| Q1 25 | — | 8.4% | ||
| Q4 24 | — | 8.6% | ||
| Q3 24 | — | 10.8% | ||
| Q2 24 | — | 10.8% | ||
| Q1 24 | — | -9.4% |
净利率ELFNGL
| Q4 25 | 8.0% | 5.2% | ||
| Q3 25 | 0.9% | 4.3% | ||
| Q2 25 | 9.4% | 11.1% | ||
| Q1 25 | — | 1.4% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | — | 0.3% | ||
| Q2 24 | — | 1.3% | ||
| Q1 24 | — | -22.8% |
每股收益（稀释后）ELFNGL
| Q4 25 | $0.65 | — | ||
| Q3 25 | $0.05 | — | ||
| Q2 25 | $0.58 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $6.5M |
| 总债务越低越好 | $816.7M | $2.9B |
| 股东权益账面价值 | $1.2B | — |
| 总资产 | $2.3B | $4.4B |
| 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ELFNGL
| Q4 25 | $196.8M | $6.5M | ||
| Q3 25 | $194.4M | $8.7M | ||
| Q2 25 | $170.0M | $5.4M | ||
| Q1 25 | — | $13.5M | ||
| Q4 24 | — | $5.7M | ||
| Q3 24 | — | $4.5M | ||
| Q2 24 | — | $5.3M | ||
| Q1 24 | — | $38.9M |
总债务ELFNGL
| Q4 25 | $816.7M | $2.9B | ||
| Q3 25 | $831.6M | $2.9B | ||
| Q2 25 | $256.7M | $2.9B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $2.9B |
股东权益ELFNGL
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $804.9M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总资产ELFNGL
| Q4 25 | $2.3B | $4.4B | ||
| Q3 25 | $2.3B | $4.3B | ||
| Q2 25 | $1.3B | $4.2B | ||
| Q1 25 | — | $4.6B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.9B | ||
| Q2 24 | — | $4.8B | ||
| Q1 24 | — | $5.0B |
负债/权益比ELFNGL
| 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 | $182.3M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $45.7M |
| 自由现金流率自由现金流/营收 | 10.8% | 5.0% |
| 资本支出强度资本支出/营收 | 1.4% | 15.0% |
| 现金转化率经营现金流/净利润 | 1.51× | 3.86× |
| 过去12个月自由现金流最近4个季度 | — | $126.7M |
8季度趋势，按日历期对齐
经营现金流ELFNGL
| Q4 25 | $59.4M | $182.3M | ||
| Q3 25 | $23.4M | $40.5M | ||
| Q2 25 | $27.2M | $33.2M | ||
| Q1 25 | — | $155.0M | ||
| Q4 24 | — | $153.8M | ||
| Q3 24 | — | $6.7M | ||
| Q2 24 | — | $-18.1M | ||
| Q1 24 | — | $152.2M |
自由现金流ELFNGL
| Q4 25 | $52.8M | $45.7M | ||
| Q3 25 | $16.6M | $9.5M | ||
| Q2 25 | $20.1M | $11.1M | ||
| Q1 25 | — | $60.4M | ||
| Q4 24 | — | $152.1M | ||
| Q3 24 | — | $-82.9M | ||
| Q2 24 | — | $-78.0M | ||
| Q1 24 | — | $119.8M |
自由现金流率ELFNGL
| Q4 25 | 10.8% | 5.0% | ||
| Q3 25 | 4.8% | 1.4% | ||
| Q2 25 | 5.7% | 1.8% | ||
| Q1 25 | — | 6.2% | ||
| Q4 24 | — | 15.5% | ||
| Q3 24 | — | -11.0% | ||
| Q2 24 | — | -10.3% | ||
| Q1 24 | — | 11.5% |
资本支出强度ELFNGL
| Q4 25 | 1.4% | 15.0% | ||
| Q3 25 | 2.0% | 4.6% | ||
| Q2 25 | 2.0% | 3.6% | ||
| Q1 25 | — | 9.7% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 11.8% | ||
| Q2 24 | — | 7.9% | ||
| Q1 24 | — | 3.1% |
现金转化率ELFNGL
| Q4 25 | 1.51× | 3.86× | ||
| Q3 25 | 7.82× | 1.38× | ||
| Q2 25 | 0.82× | 0.48× | ||
| Q1 25 | — | 11.29× | ||
| Q4 24 | — | 11.39× | ||
| Q3 24 | — | 2.74× | ||
| Q2 24 | — | -1.87× | ||
| Q1 24 | — | — |
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
ELF
暂无分部数据
NGL
| Water Solutions Segment | $208.6M | 23% |
| Services | $193.3M | 21% |
| Butane | $192.5M | 21% |
| Service Fees | $182.8M | 20% |
| Public Utilities Inventory Propane | $93.9M | 10% |
| Crude Oil | $23.3M | 3% |
| Crude Oil Transportation And Other | $6.5M | 1% |
| Liquids Logistics Segment | $2.5M | 0% |
| Crude Oil Logistics Segment | $1.2M | 0% |
