vs
Forestar Group Inc.（FOR）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
WORTHINGTON ENTERPRISES, INC.的季度营收约是Forestar Group Inc.的1.2倍（$327.5M vs $273.0M），WORTHINGTON ENTERPRISES, INC.净利率更高（8.3% vs 5.6%，领先2.7%），WORTHINGTON ENTERPRISES, INC.同比增速更快（19.5% vs 9.0%），WORTHINGTON ENTERPRISES, INC.自由现金流更多（$39.1M vs $-157.1M）
福雷斯特集团是一家住宅地块开发企业，总部位于得克萨斯州阿灵顿，业务覆盖美国21个州的51个市场。截至2020年12月31日的12个月内，该公司交付了11518块住宅地块，目前在纽约证券交易所上市，自2002年起就是美国规模最大的住宅建筑商D.R. Horton的控股子公司。
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。
FOR vs WOR — 直观对比
营收规模更大
WOR
是对方的1.2倍
$273.0M
营收增速更快
WOR
高出10.5%
9.0%
净利率更高
WOR
高出2.7%
5.6%
自由现金流更多
WOR
多$196.2M
$-157.1M
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $273.0M | $327.5M |
| 净利润 | $15.4M | $27.3M |
| 毛利率 | 20.1% | 25.8% |
| 营业利润率 | 7.6% | 3.7% |
| 净利率 | 5.6% | 8.3% |
| 营收同比 | 9.0% | 19.5% |
| 净利润同比 | -6.7% | -3.3% |
| 每股收益（稀释后） | $0.30 | $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FORWOR
| Q4 25 | $273.0M | $327.5M | ||
| Q3 25 | $670.5M | $303.7M | ||
| Q2 25 | $390.5M | — | ||
| Q1 25 | $351.0M | — | ||
| Q4 24 | $250.4M | — | ||
| Q3 24 | $551.3M | — | ||
| Q2 24 | $318.4M | — | ||
| Q1 24 | $333.8M | — |
净利润FORWOR
| Q4 25 | $15.4M | $27.3M | ||
| Q3 25 | $86.9M | $35.1M | ||
| Q2 25 | $32.9M | — | ||
| Q1 25 | $31.6M | — | ||
| Q4 24 | $16.5M | — | ||
| Q3 24 | $81.5M | — | ||
| Q2 24 | $38.7M | — | ||
| Q1 24 | $45.0M | — |
毛利率FORWOR
| Q4 25 | 20.1% | 25.8% | ||
| Q3 25 | 22.3% | 27.1% | ||
| Q2 25 | 20.4% | — | ||
| Q1 25 | 22.6% | — | ||
| Q4 24 | 22.0% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 22.5% | — | ||
| Q1 24 | 24.9% | — |
营业利润率FORWOR
| Q4 25 | 7.6% | 3.7% | ||
| Q3 25 | 16.9% | 3.0% | ||
| Q2 25 | 11.2% | — | ||
| Q1 25 | 11.6% | — | ||
| Q4 24 | 8.7% | — | ||
| Q3 24 | 19.7% | — | ||
| Q2 24 | 16.2% | — | ||
| Q1 24 | 17.6% | — |
净利率FORWOR
| Q4 25 | 5.6% | 8.3% | ||
| Q3 25 | 13.0% | 11.6% | ||
| Q2 25 | 8.4% | — | ||
| Q1 25 | 9.0% | — | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 14.8% | — | ||
| Q2 24 | 12.2% | — | ||
| Q1 24 | 13.5% | — |
每股收益（稀释后）FORWOR
| Q4 25 | $0.30 | $0.55 | ||
| Q3 25 | $1.70 | $0.70 | ||
| Q2 25 | $0.65 | — | ||
| Q1 25 | $0.62 | — | ||
| Q4 24 | $0.32 | — | ||
| Q3 24 | $1.59 | — | ||
| Q2 24 | $0.76 | — | ||
| Q1 24 | $0.89 | — |
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 | $211.7M | $180.3M |
| 总债务越低越好 | $793.2M | — |
| 股东权益账面价值 | $1.8B | $962.6M |
| 总资产 | $3.2B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.44× | — |
8季度趋势，按日历期对齐
现金及短期投资FORWOR
| Q4 25 | $211.7M | $180.3M | ||
| Q3 25 | $379.2M | $167.1M | ||
| Q2 25 | $189.2M | — | ||
| Q1 25 | $174.3M | — | ||
| Q4 24 | $132.0M | — | ||
| Q3 24 | $481.2M | — | ||
| Q2 24 | $359.2M | — | ||
| Q1 24 | $416.2M | — |
总债务FORWOR
| Q4 25 | $793.2M | — | ||
| Q3 25 | $802.7M | — | ||
| Q2 25 | $872.8M | — | ||
| Q1 25 | $872.5M | — | ||
| Q4 24 | $806.8M | — | ||
| Q3 24 | $706.4M | — | ||
| Q2 24 | $706.1M | — | ||
| Q1 24 | $705.7M | — |
股东权益FORWOR
| Q4 25 | $1.8B | $962.6M | ||
| Q3 25 | $1.8B | $959.1M | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.6B | — | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.5B | — | ||
| Q1 24 | $1.5B | — |
总资产FORWOR
| Q4 25 | $3.2B | $1.8B | ||
| Q3 25 | $3.1B | $1.7B | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $3.0B | — | ||
| Q4 24 | $3.0B | — | ||
| Q3 24 | $2.8B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.6B | — |
负债/权益比FORWOR
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 0.50× | — | ||
| Q3 24 | 0.44× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.48× | — |
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 | $-157.0M | $51.5M |
| 自由现金流经营现金流 - 资本支出 | $-157.1M | $39.1M |
| 自由现金流率自由现金流/营收 | -57.5% | 11.9% |
| 资本支出强度资本支出/营收 | 0.0% | 3.8% |
| 现金转化率经营现金流/净利润 | -10.19× | 1.89× |
| 过去12个月自由现金流最近4个季度 | $93.0M | — |
8季度趋势，按日历期对齐
经营现金流FORWOR
| Q4 25 | $-157.0M | $51.5M | ||
| Q3 25 | $256.3M | $41.1M | ||
| Q2 25 | $15.8M | — | ||
| Q1 25 | $-19.8M | — | ||
| Q4 24 | $-450.0M | — | ||
| Q3 24 | $119.2M | — | ||
| Q2 24 | $-61.7M | — | ||
| Q1 24 | $-59.2M | — |
自由现金流FORWOR
| Q4 25 | $-157.1M | $39.1M | ||
| Q3 25 | $255.6M | $27.9M | ||
| Q2 25 | $15.0M | — | ||
| Q1 25 | $-20.5M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $118.4M | — | ||
| Q2 24 | $-62.3M | — | ||
| Q1 24 | $-59.8M | — |
自由现金流率FORWOR
| Q4 25 | -57.5% | 11.9% | ||
| Q3 25 | 38.1% | 9.2% | ||
| Q2 25 | 3.8% | — | ||
| Q1 25 | -5.8% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 21.5% | — | ||
| Q2 24 | -19.6% | — | ||
| Q1 24 | -17.9% | — |
资本支出强度FORWOR
| Q4 25 | 0.0% | 3.8% | ||
| Q3 25 | 0.1% | 4.3% | ||
| Q2 25 | 0.2% | — | ||
| Q1 25 | 0.2% | — | ||
| Q4 24 | 0.0% | — | ||
| Q3 24 | 0.1% | — | ||
| Q2 24 | 0.2% | — | ||
| Q1 24 | 0.2% | — |
现金转化率FORWOR
| Q4 25 | -10.19× | 1.89× | ||
| Q3 25 | 2.95× | 1.17× | ||
| Q2 25 | 0.48× | — | ||
| Q1 25 | -0.63× | — | ||
| Q4 24 | -27.27× | — | ||
| Q3 24 | 1.46× | — | ||
| Q2 24 | -1.59× | — | ||
| Q1 24 | -1.32× | — |
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
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
