vs
e.l.f. Beauty, Inc.（ELF）与Sylvamo Corp（SLVM）财务数据对比。点击上方公司名可切换其他公司
Sylvamo Corp的季度营收约是e.l.f. Beauty, Inc.的1.8倍（$890.0M vs $489.5M），e.l.f. Beauty, Inc.净利率更高（8.0% vs 3.7%，领先4.3%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -8.2%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $38.0M）
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。
西尔瓦莫公司是全球领先的可持续纸浆与纸品生产商，核心产品包括非涂布印刷纸、包装纸及商用纸浆，业务覆盖北美、欧洲、拉美地区，服务办公耗材、出版、商业印刷、包装等多个领域。
ELF vs SLVM — 直观对比
营收规模更大
SLVM
是对方的1.8倍
$489.5M
营收增速更快
ELF
高出46.0%
-8.2%
净利率更高
ELF
高出4.3%
3.7%
自由现金流更多
ELF
多$14.8M
$38.0M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $890.0M |
| 净利润 | $39.4M | $33.0M |
| 毛利率 | 71.0% | — |
| 营业利润率 | 13.8% | 8.9% |
| 净利率 | 8.0% | 3.7% |
| 营收同比 | 37.8% | -8.2% |
| 净利润同比 | 128.1% | -59.3% |
| 每股收益（稀释后） | $0.65 | $0.81 |
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ELFSLVM
| Q4 25 | $489.5M | $890.0M | ||
| Q3 25 | $343.9M | $846.0M | ||
| Q2 25 | $353.7M | $794.0M | ||
| Q1 25 | — | $821.0M | ||
| Q4 24 | — | $970.0M | ||
| Q3 24 | — | $965.0M | ||
| Q2 24 | — | $933.0M | ||
| Q1 24 | — | $905.0M |
净利润ELFSLVM
| Q4 25 | $39.4M | $33.0M | ||
| Q3 25 | $3.0M | $57.0M | ||
| Q2 25 | $33.3M | $15.0M | ||
| Q1 25 | — | $27.0M | ||
| Q4 24 | — | $81.0M | ||
| Q3 24 | — | $95.0M | ||
| Q2 24 | — | $83.0M | ||
| Q1 24 | — | $43.0M |
毛利率ELFSLVM
| 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ELFSLVM
| Q4 25 | 13.8% | 8.9% | ||
| Q3 25 | 2.2% | 11.6% | ||
| Q2 25 | 13.8% | 3.8% | ||
| Q1 25 | — | 5.4% | ||
| Q4 24 | — | 11.2% | ||
| Q3 24 | — | 15.5% | ||
| Q2 24 | — | 13.1% | ||
| Q1 24 | — | 8.0% |
净利率ELFSLVM
| Q4 25 | 8.0% | 3.7% | ||
| Q3 25 | 0.9% | 6.7% | ||
| Q2 25 | 9.4% | 1.9% | ||
| Q1 25 | — | 3.3% | ||
| Q4 24 | — | 8.4% | ||
| Q3 24 | — | 9.8% | ||
| Q2 24 | — | 8.9% | ||
| Q1 24 | — | 4.8% |
每股收益（稀释后）ELFSLVM
| Q4 25 | $0.65 | $0.81 | ||
| Q3 25 | $0.05 | $1.41 | ||
| Q2 25 | $0.58 | $0.37 | ||
| Q1 25 | — | $0.65 | ||
| Q4 24 | — | $1.91 | ||
| Q3 24 | — | $2.27 | ||
| Q2 24 | — | $1.98 | ||
| Q1 24 | — | $1.02 |
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 | $198.0M |
| 总债务越低越好 | $816.7M | $763.0M |
| 股东权益账面价值 | $1.2B | $966.0M |
| 总资产 | $2.3B | $2.8B |
| 负债/权益比越低杠杆越低 | 0.70× | 0.79× |
8季度趋势，按日历期对齐
现金及短期投资ELFSLVM
| Q4 25 | $196.8M | $198.0M | ||
| Q3 25 | $194.4M | $146.0M | ||
| Q2 25 | $170.0M | $183.0M | ||
| Q1 25 | — | $220.0M | ||
| Q4 24 | — | $309.0M | ||
| Q3 24 | — | $414.0M | ||
| Q2 24 | — | $213.0M | ||
| Q1 24 | — | $218.0M |
总债务ELFSLVM
| Q4 25 | $816.7M | $763.0M | ||
| Q3 25 | $831.6M | $778.0M | ||
| Q2 25 | $256.7M | $767.0M | ||
| Q1 25 | — | $794.0M | ||
| Q4 24 | — | $782.0M | ||
| Q3 24 | — | $883.0M | ||
| Q2 24 | — | $894.0M | ||
| Q1 24 | — | $921.0M |
股东权益ELFSLVM
| Q4 25 | $1.2B | $966.0M | ||
| Q3 25 | $1.1B | $977.0M | ||
| Q2 25 | $804.9M | $959.0M | ||
| Q1 25 | — | $908.0M | ||
| Q4 24 | — | $847.0M | ||
| Q3 24 | — | $937.0M | ||
| Q2 24 | — | $830.0M | ||
| Q1 24 | — | $889.0M |
总资产ELFSLVM
| Q4 25 | $2.3B | $2.8B | ||
| Q3 25 | $2.3B | $2.7B | ||
| Q2 25 | $1.3B | $2.7B | ||
| Q1 25 | — | $2.6B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | — | $2.6B |
负债/权益比ELFSLVM
| Q4 25 | 0.70× | 0.79× | ||
| Q3 25 | 0.73× | 0.80× | ||
| Q2 25 | 0.32× | 0.80× | ||
| Q1 25 | — | 0.87× | ||
| Q4 24 | — | 0.92× | ||
| Q3 24 | — | 0.94× | ||
| Q2 24 | — | 1.08× | ||
| Q1 24 | — | 1.04× |
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 | $94.0M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $38.0M |
| 自由现金流率自由现金流/营收 | 10.8% | 4.3% |
| 资本支出强度资本支出/营收 | 1.4% | 6.3% |
| 现金转化率经营现金流/净利润 | 1.51× | 2.85× |
| 过去12个月自由现金流最近4个季度 | — | $44.0M |
8季度趋势，按日历期对齐
经营现金流ELFSLVM
| Q4 25 | $59.4M | $94.0M | ||
| Q3 25 | $23.4M | $87.0M | ||
| Q2 25 | $27.2M | $64.0M | ||
| Q1 25 | — | $23.0M | ||
| Q4 24 | — | $164.0M | ||
| Q3 24 | — | $163.0M | ||
| Q2 24 | — | $115.0M | ||
| Q1 24 | — | $27.0M |
自由现金流ELFSLVM
| Q4 25 | $52.8M | $38.0M | ||
| Q3 25 | $16.6M | $33.0M | ||
| Q2 25 | $20.1M | $-2.0M | ||
| Q1 25 | — | $-25.0M | ||
| Q4 24 | — | $100.0M | ||
| Q3 24 | — | $119.0M | ||
| Q2 24 | — | $62.0M | ||
| Q1 24 | — | $-33.0M |
自由现金流率ELFSLVM
| Q4 25 | 10.8% | 4.3% | ||
| Q3 25 | 4.8% | 3.9% | ||
| Q2 25 | 5.7% | -0.3% | ||
| Q1 25 | — | -3.0% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | 12.3% | ||
| Q2 24 | — | 6.6% | ||
| Q1 24 | — | -3.6% |
资本支出强度ELFSLVM
| Q4 25 | 1.4% | 6.3% | ||
| Q3 25 | 2.0% | 6.4% | ||
| Q2 25 | 2.0% | 8.3% | ||
| Q1 25 | — | 5.8% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 4.6% | ||
| Q2 24 | — | 5.7% | ||
| Q1 24 | — | 6.6% |
现金转化率ELFSLVM
| Q4 25 | 1.51× | 2.85× | ||
| Q3 25 | 7.82× | 1.53× | ||
| Q2 25 | 0.82× | 4.27× | ||
| Q1 25 | — | 0.85× | ||
| Q4 24 | — | 2.02× | ||
| Q3 24 | — | 1.72× | ||
| Q2 24 | — | 1.39× | ||
| Q1 24 | — | 0.63× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
