vs
富兰克林电气（FELE）与Worthington Steel, Inc.（WS）财务数据对比。点击上方公司名可切换其他公司
Worthington Steel, Inc.的季度营收约是富兰克林电气的1.7倍（$871.9M vs $500.4M），富兰克林电气净利率更高（6.9% vs 2.2%，领先4.8%），Worthington Steel, Inc.同比增速更快（18.0% vs 9.9%），过去两年Worthington Steel, Inc.的营收复合增速更高（3.9% vs -4.0%）
富兰克林电气是全球知名的水务与能源管理产品及系统制造分销商，主营泵类、电机、驱动器及控制设备，产品广泛应用于住宅、商用、农业、工业、市政等多元场景。公司总部位于美国印第安纳州韦恩堡，在美国、德国、捷克、意大利、土耳其、墨西哥、巴西、澳大利亚、南非等多个国家设有生产基地，为全球客户提供可靠的流体运输与能源管理解决方案。
沃辛顿钢铁是总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑建材两大业务板块，主营各类压力容器的设计与生产，覆盖丙烷、氧气、氦气储罐，制冷剂及工业气瓶，露营与民用气瓶，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产品。
FELE vs WS — 直观对比
营收规模更大
WS
是对方的1.7倍
$500.4M
营收增速更快
WS
高出8.1%
9.9%
净利率更高
FELE
高出4.8%
2.2%
两年增速更快
WS
近两年复合增速
-4.0%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $500.4M | $871.9M |
| 净利润 | $34.7M | $18.8M |
| 毛利率 | 35.0% | 10.7% |
| 营业利润率 | 9.6% | 2.5% |
| 净利率 | 6.9% | 2.2% |
| 营收同比 | 9.9% | 18.0% |
| 净利润同比 | 10.6% | 46.9% |
| 每股收益（稀释后） | $0.77 | $0.37 |
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FELEWS
| Q1 26 | $500.4M | — | ||
| Q4 25 | $506.9M | $871.9M | ||
| Q3 25 | $581.7M | $872.9M | ||
| Q2 25 | $587.4M | $832.9M | ||
| Q1 25 | $455.2M | $687.4M | ||
| Q4 24 | $485.7M | $739.0M | ||
| Q3 24 | $531.4M | $834.0M | ||
| Q2 24 | $543.3M | — |
净利润FELEWS
| Q1 26 | $34.7M | — | ||
| Q4 25 | $39.3M | $18.8M | ||
| Q3 25 | $16.7M | $36.8M | ||
| Q2 25 | $60.1M | $55.7M | ||
| Q1 25 | $31.0M | $13.8M | ||
| Q4 24 | $33.7M | $12.8M | ||
| Q3 24 | $54.6M | $28.4M | ||
| Q2 24 | $59.1M | — |
毛利率FELEWS
| Q1 26 | 35.0% | — | ||
| Q4 25 | 33.8% | 10.7% | ||
| Q3 25 | 35.9% | 13.2% | ||
| Q2 25 | 36.1% | 15.2% | ||
| Q1 25 | 36.0% | 11.8% | ||
| Q4 24 | 33.8% | 10.8% | ||
| Q3 24 | 35.7% | 12.0% | ||
| Q2 24 | 36.8% | — |
营业利润率FELEWS
| Q1 26 | 9.6% | — | ||
| Q4 25 | 10.2% | 2.5% | ||
| Q3 25 | 14.6% | 5.5% | ||
| Q2 25 | 15.0% | 8.0% | ||
| Q1 25 | 9.7% | 2.7% | ||
| Q4 24 | 8.9% | 2.6% | ||
| Q3 24 | 13.8% | 5.2% | ||
| Q2 24 | 14.6% | — |
净利率FELEWS
| Q1 26 | 6.9% | — | ||
| Q4 25 | 7.7% | 2.2% | ||
| Q3 25 | 2.9% | 4.2% | ||
| Q2 25 | 10.2% | 6.7% | ||
| Q1 25 | 6.8% | 2.0% | ||
| Q4 24 | 6.9% | 1.7% | ||
| Q3 24 | 10.3% | 3.4% | ||
| Q2 24 | 10.9% | — |
每股收益（稀释后）FELEWS
| Q1 26 | $0.77 | — | ||
| Q4 25 | $0.87 | $0.37 | ||
| Q3 25 | $0.37 | $0.72 | ||
| Q2 25 | $1.31 | $1.11 | ||
| Q1 25 | $0.67 | $0.27 | ||
| Q4 24 | $0.73 | $0.25 | ||
| Q3 24 | $1.17 | $0.56 | ||
| Q2 24 | $1.26 | — |
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 | $80.4M | $89.8M |
| 总债务越低越好 | $134.4M | $72.1M |
| 股东权益账面价值 | $1.3B | $1.1B |
| 总资产 | $2.0B | $2.1B |
| 负债/权益比越低杠杆越低 | 0.10× | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资FELEWS
| Q1 26 | $80.4M | — | ||
| Q4 25 | $99.7M | $89.8M | ||
| Q3 25 | $102.9M | $78.3M | ||
| Q2 25 | $104.6M | $38.0M | ||
| Q1 25 | $84.0M | $63.3M | ||
| Q4 24 | $220.5M | $52.0M | ||
| Q3 24 | $106.3M | $36.0M | ||
| Q2 24 | $58.1M | — |
总债务FELEWS
| Q1 26 | $134.4M | — | ||
| Q4 25 | $135.2M | $72.1M | ||
| Q3 25 | $135.2M | $73.4M | ||
| Q2 25 | $14.5M | $151.5M | ||
| Q1 25 | $14.9M | — | ||
| Q4 24 | $11.6M | $115.0M | ||
| Q3 24 | $11.6M | $122.2M | ||
| Q2 24 | $87.2M | — |
股东权益FELEWS
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $1.1B | ||
| Q3 25 | $1.3B | $1.1B | ||
| Q2 25 | $1.3B | $1.1B | ||
| Q1 25 | $1.3B | $1.0B | ||
| Q4 24 | $1.3B | $1.0B | ||
| Q3 24 | $1.3B | $1.0B | ||
| Q2 24 | $1.2B | — |
总资产FELEWS
| Q1 26 | $2.0B | — | ||
| Q4 25 | $1.9B | $2.1B | ||
| Q3 25 | $2.0B | $2.2B | ||
| Q2 25 | $2.0B | $2.0B | ||
| Q1 25 | $1.9B | $1.8B | ||
| Q4 24 | $1.8B | $1.7B | ||
| Q3 24 | $1.8B | $1.8B | ||
| Q2 24 | $1.8B | — |
负债/权益比FELEWS
| Q1 26 | 0.10× | — | ||
| Q4 25 | 0.10× | 0.06× | ||
| Q3 25 | 0.10× | 0.07× | ||
| Q2 25 | 0.01× | 0.14× | ||
| Q1 25 | 0.01× | — | ||
| Q4 24 | 0.01× | 0.11× | ||
| Q3 24 | 0.01× | 0.12× | ||
| Q2 24 | 0.07× | — |
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 | — | $99.3M |
| 自由现金流经营现金流 - 资本支出 | — | $74.6M |
| 自由现金流率自由现金流/营收 | — | 8.6% |
| 资本支出强度资本支出/营收 | — | 2.8% |
| 现金转化率经营现金流/净利润 | — | 5.28× |
| 过去12个月自由现金流最近4个季度 | — | $72.5M |
8季度趋势，按日历期对齐
经营现金流FELEWS
| Q1 26 | — | — | ||
| Q4 25 | $104.2M | $99.3M | ||
| Q3 25 | $102.7M | $-6.3M | ||
| Q2 25 | $51.5M | $53.9M | ||
| Q1 25 | $-19.5M | $53.8M | ||
| Q4 24 | $110.3M | $68.0M | ||
| Q3 24 | $116.1M | $54.6M | ||
| Q2 24 | $36.4M | — |
自由现金流FELEWS
| Q1 26 | — | — | ||
| Q4 25 | $88.7M | $74.6M | ||
| Q3 25 | $91.3M | $-35.7M | ||
| Q2 25 | $39.9M | $8.4M | ||
| Q1 25 | $-26.3M | $25.2M | ||
| Q4 24 | $97.5M | $33.2M | ||
| Q3 24 | $106.6M | $33.1M | ||
| Q2 24 | $26.1M | — |
自由现金流率FELEWS
| Q1 26 | — | — | ||
| Q4 25 | 17.5% | 8.6% | ||
| Q3 25 | 15.7% | -4.1% | ||
| Q2 25 | 6.8% | 1.0% | ||
| Q1 25 | -5.8% | 3.7% | ||
| Q4 24 | 20.1% | 4.5% | ||
| Q3 24 | 20.1% | 4.0% | ||
| Q2 24 | 4.8% | — |
资本支出强度FELEWS
| Q1 26 | — | — | ||
| Q4 25 | 3.1% | 2.8% | ||
| Q3 25 | 2.0% | 3.4% | ||
| Q2 25 | 2.0% | 5.5% | ||
| Q1 25 | 1.5% | 4.2% | ||
| Q4 24 | 2.6% | 4.7% | ||
| Q3 24 | 1.8% | 2.6% | ||
| Q2 24 | 1.9% | — |
现金转化率FELEWS
| Q1 26 | — | — | ||
| Q4 25 | 2.65× | 5.28× | ||
| Q3 25 | 6.14× | -0.17× | ||
| Q2 25 | 0.86× | 0.97× | ||
| Q1 25 | -0.63× | 3.90× | ||
| Q4 24 | 3.28× | 5.31× | ||
| Q3 24 | 2.13× | 1.92× | ||
| Q2 24 | 0.62× | — |
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
FELE
暂无分部数据
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
