vs
ExlService Holdings, Inc.（EXLS）与WORTHINGTON ENTERPRISES, INC.（WOR）财务数据对比。点击上方公司名可切换其他公司
ExlService Holdings, Inc.的季度营收约是WORTHINGTON ENTERPRISES, INC.的1.7倍（$542.6M vs $327.5M），ExlService Holdings, Inc.净利率更高（11.1% vs 8.3%，领先2.8%），WORTHINGTON ENTERPRISES, INC.同比增速更快（19.5% vs 12.7%），ExlService Holdings, Inc.自由现金流更多（$106.5M vs $39.1M）
ExlService Holdings Inc.是全球知名的分析与数字解决方案服务商，服务覆盖保险、医疗健康、银行金融服务、媒体、零售等多个行业，总部位于纽约，在美国、欧洲、亚洲、拉美、澳大利亚、南非等地拥有超过5.4万名专业从业人员。
沃辛顿实业是一家总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑产品两大业务板块，设计生产丙烷、氧气、氦气压力容器，制冷及工业气瓶，露营与家用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等多元化产品。
EXLS vs WOR — 直观对比
营收规模更大
EXLS
是对方的1.7倍
$327.5M
营收增速更快
WOR
高出6.8%
12.7%
净利率更高
EXLS
高出2.8%
8.3%
自由现金流更多
EXLS
多$67.4M
$39.1M
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $542.6M | $327.5M |
| 净利润 | $60.2M | $27.3M |
| 毛利率 | 38.6% | 25.8% |
| 营业利润率 | 14.4% | 3.7% |
| 净利率 | 11.1% | 8.3% |
| 营收同比 | 12.7% | 19.5% |
| 净利润同比 | 18.9% | -3.3% |
| 每股收益（稀释后） | $0.38 | $0.55 |
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EXLSWOR
| Q4 25 | $542.6M | $327.5M | ||
| Q3 25 | $529.6M | $303.7M | ||
| Q2 25 | $514.5M | — | ||
| Q1 25 | $501.0M | — | ||
| Q4 24 | $481.4M | — | ||
| Q3 24 | $472.1M | — | ||
| Q2 24 | $448.4M | — | ||
| Q1 24 | $436.5M | — |
净利润EXLSWOR
| Q4 25 | $60.2M | $27.3M | ||
| Q3 25 | $58.2M | $35.1M | ||
| Q2 25 | $66.1M | — | ||
| Q1 25 | $66.6M | — | ||
| Q4 24 | $50.7M | — | ||
| Q3 24 | $53.0M | — | ||
| Q2 24 | $45.8M | — | ||
| Q1 24 | $48.8M | — |
毛利率EXLSWOR
| Q4 25 | 38.6% | 25.8% | ||
| Q3 25 | 38.5% | 27.1% | ||
| Q2 25 | 37.7% | — | ||
| Q1 25 | 38.6% | — | ||
| Q4 24 | 38.1% | — | ||
| Q3 24 | 37.8% | — | ||
| Q2 24 | 37.1% | — | ||
| Q1 24 | 37.4% | — |
营业利润率EXLSWOR
| Q4 25 | 14.4% | 3.7% | ||
| Q3 25 | 14.4% | 3.0% | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 15.7% | — | ||
| Q4 24 | 14.8% | — | ||
| Q3 24 | 14.7% | — | ||
| Q2 24 | 13.7% | — | ||
| Q1 24 | 14.1% | — |
净利率EXLSWOR
| Q4 25 | 11.1% | 8.3% | ||
| Q3 25 | 11.0% | 11.6% | ||
| Q2 25 | 12.8% | — | ||
| Q1 25 | 13.3% | — | ||
| Q4 24 | 10.5% | — | ||
| Q3 24 | 11.2% | — | ||
| Q2 24 | 10.2% | — | ||
| Q1 24 | 11.2% | — |
每股收益（稀释后）EXLSWOR
| Q4 25 | $0.38 | $0.55 | ||
| Q3 25 | $0.36 | $0.70 | ||
| Q2 25 | $0.40 | — | ||
| Q1 25 | $0.40 | — | ||
| Q4 24 | $0.31 | — | ||
| Q3 24 | $0.33 | — | ||
| Q2 24 | $0.28 | — | ||
| Q1 24 | $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 | $328.4M | $180.3M |
| 总债务越低越好 | $298.6M | — |
| 股东权益账面价值 | $912.7M | $962.6M |
| 总资产 | $1.7B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.33× | — |
8季度趋势，按日历期对齐
现金及短期投资EXLSWOR
| Q4 25 | $328.4M | $180.3M | ||
| Q3 25 | $390.1M | $167.1M | ||
| Q2 25 | $353.3M | — | ||
| Q1 25 | $331.4M | — | ||
| Q4 24 | $340.6M | — | ||
| Q3 24 | $325.8M | — | ||
| Q2 24 | $276.1M | — | ||
| Q1 24 | $246.2M | — |
总债务EXLSWOR
| Q4 25 | $298.6M | — | ||
| Q3 25 | $354.8M | — | ||
| Q2 25 | $260.0M | — | ||
| Q1 25 | $307.3M | — | ||
| Q4 24 | $288.5M | — | ||
| Q3 24 | $344.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益EXLSWOR
| Q4 25 | $912.7M | $962.6M | ||
| Q3 25 | $952.4M | $959.1M | ||
| Q2 25 | $1.1B | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $929.9M | — | ||
| Q3 24 | $907.6M | — | ||
| Q2 24 | $852.6M | — | ||
| Q1 24 | $803.3M | — |
总资产EXLSWOR
| Q4 25 | $1.7B | $1.8B | ||
| Q3 25 | $1.7B | $1.7B | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.7B | — | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.5B | — | ||
| Q1 24 | $1.4B | — |
负债/权益比EXLSWOR
| Q4 25 | 0.33× | — | ||
| Q3 25 | 0.37× | — | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 0.30× | — | ||
| Q4 24 | 0.31× | — | ||
| Q3 24 | 0.38× | — | ||
| 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 | $117.4M | $51.5M |
| 自由现金流经营现金流 - 资本支出 | $106.5M | $39.1M |
| 自由现金流率自由现金流/营收 | 19.6% | 11.9% |
| 资本支出强度资本支出/营收 | 2.0% | 3.8% |
| 现金转化率经营现金流/净利润 | 1.95× | 1.89× |
| 过去12个月自由现金流最近4个季度 | $298.1M | — |
8季度趋势，按日历期对齐
经营现金流EXLSWOR
| Q4 25 | $117.4M | $51.5M | ||
| Q3 25 | $120.7M | $41.1M | ||
| Q2 25 | $109.4M | — | ||
| Q1 25 | $3.2M | — | ||
| Q4 24 | $105.3M | — | ||
| Q3 24 | $110.1M | — | ||
| Q2 24 | $74.9M | — | ||
| Q1 24 | $-21.9M | — |
自由现金流EXLSWOR
| Q4 25 | $106.5M | $39.1M | ||
| Q3 25 | $106.4M | $27.9M | ||
| Q2 25 | $95.0M | — | ||
| Q1 25 | $-9.7M | — | ||
| Q4 24 | $95.3M | — | ||
| Q3 24 | $97.3M | — | ||
| Q2 24 | $62.8M | — | ||
| Q1 24 | $-33.1M | — |
自由现金流率EXLSWOR
| Q4 25 | 19.6% | 11.9% | ||
| Q3 25 | 20.1% | 9.2% | ||
| Q2 25 | 18.5% | — | ||
| Q1 25 | -1.9% | — | ||
| Q4 24 | 19.8% | — | ||
| Q3 24 | 20.6% | — | ||
| Q2 24 | 14.0% | — | ||
| Q1 24 | -7.6% | — |
资本支出强度EXLSWOR
| Q4 25 | 2.0% | 3.8% | ||
| Q3 25 | 2.7% | 4.3% | ||
| Q2 25 | 2.8% | — | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 2.1% | — | ||
| Q3 24 | 2.7% | — | ||
| Q2 24 | 2.7% | — | ||
| Q1 24 | 2.6% | — |
现金转化率EXLSWOR
| Q4 25 | 1.95× | 1.89× | ||
| Q3 25 | 2.08× | 1.17× | ||
| Q2 25 | 1.66× | — | ||
| Q1 25 | 0.05× | — | ||
| Q4 24 | 2.08× | — | ||
| Q3 24 | 2.08× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | -0.45× | — |
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
EXLS
| Insurance | $185.8M | 34% |
| Healthcare And Life Sciences | $142.2M | 26% |
| Banking Capital Markets And Diversified Industries | $122.6M | 23% |
| International Growth Markets | $92.0M | 17% |
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
