vs
富兰克林电气（FELE）与WillScot Holdings Corp（WSC）财务数据对比。点击上方公司名可切换其他公司
WillScot Holdings Corp的季度营收约是富兰克林电气的1.1倍（$566.0M vs $500.4M），富兰克林电气净利率更高（6.9% vs -33.1%，领先40.0%），富兰克林电气同比增速更快（9.9% vs -6.1%），过去两年WillScot Holdings Corp的营收复合增速更高（-1.8% 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。
WillScot Holdings Corp是北美领先的模块化空间及便携式存储服务供应商，服务覆盖建筑、商业开发、教育、医疗、政府项目、特殊活动等多个领域，为客户提供灵活可扩展的临时及半永久空间解决方案。
FELE vs WSC — 直观对比
营收规模更大
WSC
是对方的1.1倍
$500.4M
营收增速更快
FELE
高出16.0%
-6.1%
净利率更高
FELE
高出40.0%
-33.1%
两年增速更快
WSC
近两年复合增速
-4.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $500.4M | $566.0M |
| 净利润 | $34.7M | $-187.3M |
| 毛利率 | 35.0% | 50.4% |
| 营业利润率 | 9.6% | -32.5% |
| 净利率 | 6.9% | -33.1% |
| 营收同比 | 9.9% | -6.1% |
| 净利润同比 | 10.6% | -310.0% |
| 每股收益（稀释后） | $0.77 | $-1.02 |
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FELEWSC
| Q1 26 | $500.4M | — | ||
| Q4 25 | $506.9M | $566.0M | ||
| Q3 25 | $581.7M | $566.8M | ||
| Q2 25 | $587.4M | $589.1M | ||
| Q1 25 | $455.2M | $559.6M | ||
| Q4 24 | $485.7M | $602.5M | ||
| Q3 24 | $531.4M | $601.4M | ||
| Q2 24 | $543.3M | $604.6M |
净利润FELEWSC
| Q1 26 | $34.7M | — | ||
| Q4 25 | $39.3M | $-187.3M | ||
| Q3 25 | $16.7M | $43.3M | ||
| Q2 25 | $60.1M | $47.9M | ||
| Q1 25 | $31.0M | $43.1M | ||
| Q4 24 | $33.7M | $89.2M | ||
| Q3 24 | $54.6M | $-70.5M | ||
| Q2 24 | $59.1M | $-46.9M |
毛利率FELEWSC
| Q1 26 | 35.0% | — | ||
| Q4 25 | 33.8% | 50.4% | ||
| Q3 25 | 35.9% | 49.7% | ||
| Q2 25 | 36.1% | 50.3% | ||
| Q1 25 | 36.0% | 53.7% | ||
| Q4 24 | 33.8% | 55.8% | ||
| Q3 24 | 35.7% | 53.5% | ||
| Q2 24 | 36.8% | 54.1% |
营业利润率FELEWSC
| Q1 26 | 9.6% | — | ||
| Q4 25 | 10.2% | -32.5% | ||
| Q3 25 | 14.6% | 21.0% | ||
| Q2 25 | 15.0% | 21.5% | ||
| Q1 25 | 9.7% | 21.3% | ||
| Q4 24 | 8.9% | 28.9% | ||
| Q3 24 | 13.8% | -5.9% | ||
| Q2 24 | 14.6% | -0.9% |
净利率FELEWSC
| Q1 26 | 6.9% | — | ||
| Q4 25 | 7.7% | -33.1% | ||
| Q3 25 | 2.9% | 7.6% | ||
| Q2 25 | 10.2% | 8.1% | ||
| Q1 25 | 6.8% | 7.7% | ||
| Q4 24 | 6.9% | 14.8% | ||
| Q3 24 | 10.3% | -11.7% | ||
| Q2 24 | 10.9% | -7.7% |
每股收益（稀释后）FELEWSC
| Q1 26 | $0.77 | — | ||
| Q4 25 | $0.87 | $-1.02 | ||
| Q3 25 | $0.37 | $0.24 | ||
| Q2 25 | $1.31 | $0.26 | ||
| Q1 25 | $0.67 | $0.23 | ||
| Q4 24 | $0.73 | $0.48 | ||
| Q3 24 | $1.17 | $-0.37 | ||
| Q2 24 | $1.26 | $-0.25 |
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 | $14.6M |
| 总债务越低越好 | $134.4M | $3.6B |
| 股东权益账面价值 | $1.3B | $856.3M |
| 总资产 | $2.0B | $5.8B |
| 负债/权益比越低杠杆越低 | 0.10× | 4.15× |
8季度趋势，按日历期对齐
现金及短期投资FELEWSC
| Q1 26 | $80.4M | — | ||
| Q4 25 | $99.7M | $14.6M | ||
| Q3 25 | $102.9M | $14.8M | ||
| Q2 25 | $104.6M | $12.8M | ||
| Q1 25 | $84.0M | $10.7M | ||
| Q4 24 | $220.5M | $9.0M | ||
| Q3 24 | $106.3M | $11.0M | ||
| Q2 24 | $58.1M | $5.9M |
总债务FELEWSC
| Q1 26 | $134.4M | — | ||
| Q4 25 | $135.2M | $3.6B | ||
| Q3 25 | $135.2M | $3.6B | ||
| Q2 25 | $14.5M | $3.7B | ||
| Q1 25 | $14.9M | $3.6B | ||
| Q4 24 | $11.6M | $3.7B | ||
| Q3 24 | $11.6M | $3.6B | ||
| Q2 24 | $87.2M | $3.5B |
股东权益FELEWSC
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $856.3M | ||
| Q3 25 | $1.3B | $1.1B | ||
| Q2 25 | $1.3B | $1.0B | ||
| Q1 25 | $1.3B | $1.0B | ||
| Q4 24 | $1.3B | $1.0B | ||
| Q3 24 | $1.3B | $1.1B | ||
| Q2 24 | $1.2B | $1.2B |
总资产FELEWSC
| Q1 26 | $2.0B | — | ||
| Q4 25 | $1.9B | $5.8B | ||
| Q3 25 | $2.0B | $6.1B | ||
| Q2 25 | $2.0B | $6.1B | ||
| Q1 25 | $1.9B | $6.0B | ||
| Q4 24 | $1.8B | $6.0B | ||
| Q3 24 | $1.8B | $6.0B | ||
| Q2 24 | $1.8B | $6.0B |
负债/权益比FELEWSC
| Q1 26 | 0.10× | — | ||
| Q4 25 | 0.10× | 4.15× | ||
| Q3 25 | 0.10× | 3.39× | ||
| Q2 25 | 0.01× | 3.55× | ||
| Q1 25 | 0.01× | 3.56× | ||
| Q4 24 | 0.01× | 3.62× | ||
| Q3 24 | 0.01× | 3.42× | ||
| Q2 24 | 0.07× | 2.88× |
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 | — | $158.9M |
| 自由现金流经营现金流 - 资本支出 | — | $149.7M |
| 自由现金流率自由现金流/营收 | — | 26.5% |
| 资本支出强度资本支出/营收 | — | 1.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $737.7M |
8季度趋势，按日历期对齐
经营现金流FELEWSC
| Q1 26 | — | — | ||
| Q4 25 | $104.2M | $158.9M | ||
| Q3 25 | $102.7M | $191.2M | ||
| Q2 25 | $51.5M | $205.3M | ||
| Q1 25 | $-19.5M | $206.6M | ||
| Q4 24 | $110.3M | $178.9M | ||
| Q3 24 | $116.1M | $-1.6M | ||
| Q2 24 | $36.4M | $175.6M |
自由现金流FELEWSC
| Q1 26 | — | — | ||
| Q4 25 | $88.7M | $149.7M | ||
| Q3 25 | $91.3M | $186.9M | ||
| Q2 25 | $39.9M | $199.0M | ||
| Q1 25 | $-26.3M | $202.0M | ||
| Q4 24 | $97.5M | $176.6M | ||
| Q3 24 | $106.6M | $-4.9M | ||
| Q2 24 | $26.1M | $169.4M |
自由现金流率FELEWSC
| Q1 26 | — | — | ||
| Q4 25 | 17.5% | 26.5% | ||
| Q3 25 | 15.7% | 33.0% | ||
| Q2 25 | 6.8% | 33.8% | ||
| Q1 25 | -5.8% | 36.1% | ||
| Q4 24 | 20.1% | 29.3% | ||
| Q3 24 | 20.1% | -0.8% | ||
| Q2 24 | 4.8% | 28.0% |
资本支出强度FELEWSC
| Q1 26 | — | — | ||
| Q4 25 | 3.1% | 1.6% | ||
| Q3 25 | 2.0% | 0.7% | ||
| Q2 25 | 2.0% | 1.1% | ||
| Q1 25 | 1.5% | 0.8% | ||
| Q4 24 | 2.6% | 0.4% | ||
| Q3 24 | 1.8% | 0.6% | ||
| Q2 24 | 1.9% | 1.0% |
现金转化率FELEWSC
| Q1 26 | — | — | ||
| Q4 25 | 2.65× | — | ||
| Q3 25 | 6.14× | 4.41× | ||
| Q2 25 | 0.86× | 4.28× | ||
| Q1 25 | -0.63× | 4.80× | ||
| Q4 24 | 3.28× | 2.01× | ||
| Q3 24 | 2.13× | — | ||
| 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
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
