vs
中国东方航空（EML）与百胜餐饮集团（LCUT）财务数据对比。点击上方公司名可切换其他公司
百胜餐饮集团的季度营收约是中国东方航空的3.7倍（$204.1M vs $55.3M）。百胜餐饮集团净利率更高（8.9% vs 1.0%，领先7.8%）。百胜餐饮集团同比增速更快（-5.2% vs -22.4%）。中国东方航空自由现金流更多（$3.1M vs $2.6M）。过去两年百胜餐饮集团的营收复合增速更高（19.8% vs -0.6%）
中国东方航空是中国境内的头部航空公司，总部位于上海长宁区，与中国国际航空、中国南方航空并称为中国三大骨干航空公司，航线网络覆盖全球多个国家和地区，是中国民航市场的核心运营商之一。
百胜餐饮集团是美国跨国快餐企业，1977年百事可乐收购肯德基、必胜客、塔可Bell后将其整合为旗下子公司，1997年百事剥离该业务板块后正式独立为百胜集团。集团目前运营肯德基、必胜客、塔可Bell、哈比特汉堡等多个餐饮品牌，同时布局相关餐饮科技业务，门店网络遍布全球多个国家和地区。
EML vs LCUT — 直观对比
营收规模更大
LCUT
是对方的3.7倍
$55.3M
营收增速更快
LCUT
高出17.2%
-22.4%
净利率更高
LCUT
高出7.8%
1.0%
自由现金流更多
EML
多$461.9K
$2.6M
两年增速更快
LCUT
近两年复合增速
-0.6%
损益表 — Q3 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $55.3M | $204.1M |
| 净利润 | $578.9K | $18.2M |
| 毛利率 | 22.3% | 38.6% |
| 营业利润率 | 3.1% | 9.8% |
| 净利率 | 1.0% | 8.9% |
| 营收同比 | -22.4% | -5.2% |
| 净利润同比 | 103.8% | 103.5% |
| 每股收益（稀释后） | $0.10 | $0.83 |
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EMLLCUT
| Q4 25 | — | $204.1M | ||
| Q3 25 | $55.3M | $171.9M | ||
| Q2 25 | $70.2M | $131.9M | ||
| Q1 25 | $63.3M | $140.1M | ||
| Q4 24 | $64.3M | $215.2M | ||
| Q3 24 | $71.3M | $183.8M | ||
| Q2 24 | $72.6M | $141.7M | ||
| Q1 24 | $64.6M | $142.2M |
净利润EMLLCUT
| Q4 25 | — | $18.2M | ||
| Q3 25 | $578.9K | $-1.2M | ||
| Q2 25 | $3.4M | $-39.7M | ||
| Q1 25 | $1.9M | $-4.2M | ||
| Q4 24 | $1.3M | $8.9M | ||
| Q3 24 | $-15.3M | $344.0K | ||
| Q2 24 | $3.5M | $-18.2M | ||
| Q1 24 | $1.9M | $-6.3M |
毛利率EMLLCUT
| Q4 25 | — | 38.6% | ||
| Q3 25 | 22.3% | 35.1% | ||
| Q2 25 | 23.3% | 38.6% | ||
| Q1 25 | 22.4% | 36.1% | ||
| Q4 24 | 23.6% | 37.7% | ||
| Q3 24 | 25.5% | 36.7% | ||
| Q2 24 | 25.4% | 38.5% | ||
| Q1 24 | 23.9% | 40.5% |
营业利润率EMLLCUT
| Q4 25 | — | 9.8% | ||
| Q3 25 | 3.1% | 3.9% | ||
| Q2 25 | 4.5% | -28.2% | ||
| Q1 25 | 5.1% | 0.8% | ||
| Q4 24 | 6.1% | 7.2% | ||
| Q3 24 | 9.5% | 4.7% | ||
| Q2 24 | 8.3% | 0.8% | ||
| Q1 24 | 5.3% | 1.3% |
净利率EMLLCUT
| Q4 25 | — | 8.9% | ||
| Q3 25 | 1.0% | -0.7% | ||
| Q2 25 | 4.9% | -30.1% | ||
| Q1 25 | 3.1% | -3.0% | ||
| Q4 24 | 2.0% | 4.1% | ||
| Q3 24 | -21.5% | 0.2% | ||
| Q2 24 | 4.8% | -12.8% | ||
| Q1 24 | 3.0% | -4.4% |
每股收益（稀释后）EMLLCUT
| Q4 25 | — | $0.83 | ||
| Q3 25 | $0.10 | $-0.05 | ||
| Q2 25 | $0.56 | $-1.83 | ||
| Q1 25 | $0.32 | $-0.19 | ||
| Q4 24 | $0.22 | $0.41 | ||
| Q3 24 | $-2.46 | $0.02 | ||
| Q2 24 | $0.56 | $-0.85 | ||
| Q1 24 | $0.31 | $-0.29 |
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 | $9.2M | $4.3M |
| 总债务越低越好 | — | $135.0M |
| 股东权益账面价值 | $124.3M | $202.3M |
| 总资产 | $220.0M | $572.6M |
| 负债/权益比越低杠杆越低 | — | 0.67× |
8季度趋势，按日历期对齐
现金及短期投资EMLLCUT
| Q4 25 | — | $4.3M | ||
| Q3 25 | $9.2M | $12.1M | ||
| Q2 25 | $9.1M | $12.0M | ||
| Q1 25 | $10.2M | $10.4M | ||
| Q4 24 | $16.1M | $2.9M | ||
| Q3 24 | $9.7M | $6.0M | ||
| Q2 24 | $2.0M | $3.4M | ||
| Q1 24 | $2.1M | $4.6M |
总债务EMLLCUT
| Q4 25 | — | $135.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $42.2M | $142.5M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益EMLLCUT
| Q4 25 | — | $202.3M | ||
| Q3 25 | $124.3M | $184.6M | ||
| Q2 25 | $124.4M | $185.8M | ||
| Q1 25 | $121.0M | $225.7M | ||
| Q4 24 | $120.7M | $229.9M | ||
| Q3 24 | $119.2M | $220.9M | ||
| Q2 24 | $136.5M | $219.8M | ||
| Q1 24 | $134.5M | $223.7M |
总资产EMLLCUT
| Q4 25 | — | $572.6M | ||
| Q3 25 | $220.0M | $581.1M | ||
| Q2 25 | $229.4M | $551.9M | ||
| Q1 25 | $232.3M | $594.6M | ||
| Q4 24 | $235.3M | $634.3M | ||
| Q3 24 | $244.2M | $668.7M | ||
| Q2 24 | $255.9M | $617.0M | ||
| Q1 24 | $253.9M | $602.7M |
负债/权益比EMLLCUT
| Q4 25 | — | 0.67× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.35× | 0.62× | ||
| 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 | $3.1M | $3.7M |
| 自由现金流经营现金流 - 资本支出 | $3.1M | $2.6M |
| 自由现金流率自由现金流/营收 | 5.5% | 1.3% |
| 资本支出强度资本支出/营收 | 0.1% | 0.6% |
| 现金转化率经营现金流/净利润 | 5.38× | 0.21× |
| 过去12个月自由现金流最近4个季度 | $12.3M | $3.3M |
8季度趋势，按日历期对齐
经营现金流EMLLCUT
| Q4 25 | — | $3.7M | ||
| Q3 25 | $3.1M | $-22.2M | ||
| Q2 25 | $3.8M | $9.3M | ||
| Q1 25 | $-1.8M | $16.7M | ||
| Q4 24 | $11.0M | $20.3M | ||
| Q3 24 | $-2.9M | $-22.7M | ||
| Q2 24 | $8.4M | $10.4M | ||
| Q1 24 | $2.8M | $10.5M |
自由现金流EMLLCUT
| Q4 25 | — | $2.6M | ||
| Q3 25 | $3.1M | $-22.7M | ||
| Q2 25 | $3.0M | $8.2M | ||
| Q1 25 | $-2.7M | $15.1M | ||
| Q4 24 | $9.0M | $19.7M | ||
| Q3 24 | $-7.7M | $-23.2M | ||
| Q2 24 | $7.3M | $9.9M | ||
| Q1 24 | $1.1M | $9.9M |
自由现金流率EMLLCUT
| Q4 25 | — | 1.3% | ||
| Q3 25 | 5.5% | -13.2% | ||
| Q2 25 | 4.3% | 6.2% | ||
| Q1 25 | -4.3% | 10.8% | ||
| Q4 24 | 13.9% | 9.1% | ||
| Q3 24 | -10.8% | -12.6% | ||
| Q2 24 | 10.1% | 7.0% | ||
| Q1 24 | 1.7% | 7.0% |
资本支出强度EMLLCUT
| Q4 25 | — | 0.6% | ||
| Q3 25 | 0.1% | 0.3% | ||
| Q2 25 | 1.1% | 0.9% | ||
| Q1 25 | 1.3% | 1.1% | ||
| Q4 24 | 3.2% | 0.3% | ||
| Q3 24 | 6.7% | 0.3% | ||
| Q2 24 | 1.5% | 0.4% | ||
| Q1 24 | 2.6% | 0.4% |
现金转化率EMLLCUT
| Q4 25 | — | 0.21× | ||
| Q3 25 | 5.38× | — | ||
| Q2 25 | 1.09× | — | ||
| Q1 25 | -0.95× | — | ||
| Q4 24 | 8.41× | 2.28× | ||
| Q3 24 | — | -65.89× | ||
| Q2 24 | 2.40× | — | ||
| Q1 24 | 1.43× | — |
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
EML
暂无分部数据
LCUT
| Kitchenware | $114.3M | 56% |
| Tableware | $41.7M | 20% |
| Home Solutions | $29.4M | 14% |
| Other | $18.8M | 9% |
