vs
e.l.f. Beauty, Inc.（ELF）与PROSPERITY BANCSHARES INC（PB）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PROSPERITY BANCSHARES INC的1.3倍（$489.5M vs $367.6M），PROSPERITY BANCSHARES INC净利率更高（31.6% vs 8.0%，领先23.6%）
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。
Prosperity Bancshares Inc.是总部位于美国得克萨斯州休斯顿的银行控股公司，业务覆盖得克萨斯州及俄克拉荷马州中部。截至2019年12月31日，公司共运营285家分支机构，广泛分布在休斯顿、达拉斯-沃斯堡都会区及得州南部、东部、中部、西部等区域。
ELF vs PB — 直观对比
营收规模更大
ELF
是对方的1.3倍
$367.6M
净利率更高
PB
高出23.6%
8.0%
损益表 — Q3 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $367.6M |
| 净利润 | $39.4M | $116.3M |
| 毛利率 | 71.0% | — |
| 营业利润率 | 13.8% | — |
| 净利率 | 8.0% | 31.6% |
| 营收同比 | 37.8% | — |
| 净利润同比 | 128.1% | -10.7% |
| 每股收益（稀释后） | $0.65 | $1.16 |
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ELFPB
| Q1 26 | — | $367.6M | ||
| Q4 25 | $489.5M | $275.0M | ||
| Q3 25 | $343.9M | $273.4M | ||
| Q2 25 | $353.7M | $267.7M | ||
| Q1 25 | — | $265.4M | ||
| Q4 24 | — | $267.8M | ||
| Q3 24 | — | $261.7M | ||
| Q2 24 | — | $258.8M |
净利润ELFPB
| Q1 26 | — | $116.3M | ||
| Q4 25 | $39.4M | $139.9M | ||
| Q3 25 | $3.0M | $137.6M | ||
| Q2 25 | $33.3M | $135.2M | ||
| Q1 25 | — | $130.2M | ||
| Q4 24 | — | $130.1M | ||
| Q3 24 | — | $127.3M | ||
| Q2 24 | — | $111.6M |
毛利率ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 71.0% | — | ||
| Q3 25 | 69.4% | — | ||
| Q2 25 | 69.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 13.8% | 65.1% | ||
| Q3 25 | 2.2% | 64.4% | ||
| Q2 25 | 13.8% | 64.3% | ||
| Q1 25 | — | 62.7% | ||
| Q4 24 | — | 62.0% | ||
| Q3 24 | — | 62.1% | ||
| Q2 24 | — | 55.2% |
净利率ELFPB
| Q1 26 | — | 31.6% | ||
| Q4 25 | 8.0% | 50.9% | ||
| Q3 25 | 0.9% | 50.3% | ||
| Q2 25 | 9.4% | 50.5% | ||
| Q1 25 | — | 49.1% | ||
| Q4 24 | — | 48.6% | ||
| Q3 24 | — | 48.6% | ||
| Q2 24 | — | 43.1% |
每股收益（稀释后）ELFPB
| Q1 26 | — | $1.16 | ||
| Q4 25 | $0.65 | $1.48 | ||
| Q3 25 | $0.05 | $1.45 | ||
| Q2 25 | $0.58 | $1.42 | ||
| Q1 25 | — | $1.37 | ||
| Q4 24 | — | $1.36 | ||
| Q3 24 | — | $1.34 | ||
| Q2 24 | — | $1.17 |
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 | — |
| 总债务越低越好 | $816.7M | — |
| 股东权益账面价值 | $1.2B | $8.2B |
| 总资产 | $2.3B | $43.6B |
| 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ELFPB
| Q1 26 | — | — | ||
| Q4 25 | $196.8M | — | ||
| Q3 25 | $194.4M | — | ||
| Q2 25 | $170.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
总债务ELFPB
| Q1 26 | — | — | ||
| Q4 25 | $816.7M | — | ||
| Q3 25 | $831.6M | — | ||
| Q2 25 | $256.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益ELFPB
| Q1 26 | — | $8.2B | ||
| Q4 25 | $1.2B | $7.6B | ||
| Q3 25 | $1.1B | $7.7B | ||
| Q2 25 | $804.9M | $7.6B | ||
| Q1 25 | — | $7.5B | ||
| Q4 24 | — | $7.4B | ||
| Q3 24 | — | $7.4B | ||
| Q2 24 | — | $7.3B |
总资产ELFPB
| Q1 26 | — | $43.6B | ||
| Q4 25 | $2.3B | $38.5B | ||
| Q3 25 | $2.3B | $38.3B | ||
| Q2 25 | $1.3B | $38.4B | ||
| Q1 25 | — | $38.8B | ||
| Q4 24 | — | $39.6B | ||
| Q3 24 | — | $40.1B | ||
| Q2 24 | — | $39.8B |
负债/权益比ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 0.70× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.32× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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 | — |
| 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ELFPB
| Q1 26 | — | — | ||
| Q4 25 | $59.4M | $78.3M | ||
| Q3 25 | $23.4M | $194.8M | ||
| Q2 25 | $27.2M | $98.2M | ||
| Q1 25 | — | $178.2M | ||
| Q4 24 | — | $-205.8M | ||
| Q3 24 | — | $274.6M | ||
| Q2 24 | — | $216.5M |
自由现金流ELFPB
| Q1 26 | — | — | ||
| Q4 25 | $52.8M | $68.5M | ||
| Q3 25 | $16.6M | $185.7M | ||
| Q2 25 | $20.1M | $91.8M | ||
| Q1 25 | — | $171.1M | ||
| Q4 24 | — | $-210.7M | ||
| Q3 24 | — | $270.2M | ||
| Q2 24 | — | $211.8M |
自由现金流率ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 10.8% | 24.9% | ||
| Q3 25 | 4.8% | 67.9% | ||
| Q2 25 | 5.7% | 34.3% | ||
| Q1 25 | — | 64.5% | ||
| Q4 24 | — | -78.7% | ||
| Q3 24 | — | 103.3% | ||
| Q2 24 | — | 81.8% |
资本支出强度ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 1.4% | 3.6% | ||
| Q3 25 | 2.0% | 3.3% | ||
| Q2 25 | 2.0% | 2.4% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | — | 1.8% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.8% |
现金转化率ELFPB
| Q1 26 | — | — | ||
| Q4 25 | 1.51× | 0.56× | ||
| Q3 25 | 7.82× | 1.42× | ||
| Q2 25 | 0.82× | 0.73× | ||
| Q1 25 | — | 1.37× | ||
| Q4 24 | — | -1.58× | ||
| Q3 24 | — | 2.16× | ||
| Q2 24 | — | 1.94× |
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
PB
| Net Interest Income | $321.1M | 87% |
| Noninterest Income | $46.5M | 13% |
