vs
LCI INDUSTRIES（LCII）与狮门影业（LION）财务数据对比。点击上方公司名可切换其他公司
LCI INDUSTRIES的季度营收约是狮门影业的1.3倍（$932.7M vs $724.3M），LCI INDUSTRIES净利率更高（2.0% vs -6.4%，领先8.4%），狮门影业同比增速更快（52.5% vs 16.1%），LCI INDUSTRIES自由现金流更多（$64.3M vs $-111.9M）
拉奇核心工业有限公司前身为巴基斯坦帝国化学工业公司，是一家总部位于卡拉奇的巴基斯坦综合性企业集团，业务覆盖聚酯、医药、农用化学品、纯碱及兽药等多品类产品的研发生产，在巴基斯坦本土工业领域拥有重要市场地位。
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
LCII vs LION — 直观对比
营收规模更大
LCII
是对方的1.3倍
$724.3M
营收增速更快
LION
高出36.3%
16.1%
净利率更高
LCII
高出8.4%
-6.4%
自由现金流更多
LCII
多$176.2M
$-111.9M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $932.7M | $724.3M |
| 净利润 | $18.7M | $-46.2M |
| 毛利率 | 22.1% | — |
| 营业利润率 | 3.8% | 5.0% |
| 净利率 | 2.0% | -6.4% |
| 营收同比 | 16.1% | 52.5% |
| 净利润同比 | 95.7% | 59.3% |
| 每股收益（稀释后） | $0.79 | $-0.16 |
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LCIILION
| Q4 25 | $932.7M | $724.3M | ||
| Q3 25 | $1.0B | $475.1M | ||
| Q2 25 | $1.1B | $525.9M | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $803.1M | — | ||
| Q3 24 | $915.5M | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $968.0M | — |
净利润LCIILION
| Q4 25 | $18.7M | $-46.2M | ||
| Q3 25 | $62.5M | $-113.5M | ||
| Q2 25 | $57.6M | $-108.9M | ||
| Q1 25 | $49.4M | — | ||
| Q4 24 | $9.5M | — | ||
| Q3 24 | $35.6M | — | ||
| Q2 24 | $61.2M | — | ||
| Q1 24 | $36.5M | — |
毛利率LCIILION
| Q4 25 | 22.1% | — | ||
| Q3 25 | 24.4% | — | ||
| Q2 25 | 24.4% | — | ||
| Q1 25 | 24.1% | — | ||
| Q4 24 | 21.1% | — | ||
| Q3 24 | 24.0% | — | ||
| Q2 24 | 25.3% | — | ||
| Q1 24 | 23.1% | — |
营业利润率LCIILION
| Q4 25 | 3.8% | 5.0% | ||
| Q3 25 | 7.3% | -9.7% | ||
| Q2 25 | 7.9% | -2.0% | ||
| Q1 25 | 7.8% | — | ||
| Q4 24 | 2.0% | — | ||
| Q3 24 | 5.9% | — | ||
| Q2 24 | 8.6% | — | ||
| Q1 24 | 6.0% | — |
净利率LCIILION
| Q4 25 | 2.0% | -6.4% | ||
| Q3 25 | 6.0% | -23.9% | ||
| Q2 25 | 5.2% | -20.7% | ||
| Q1 25 | 4.7% | — | ||
| Q4 24 | 1.2% | — | ||
| Q3 24 | 3.9% | — | ||
| Q2 24 | 5.8% | — | ||
| Q1 24 | 3.8% | — |
每股收益（稀释后）LCIILION
| Q4 25 | $0.79 | $-0.16 | ||
| Q3 25 | $2.55 | $-0.39 | ||
| Q2 25 | $2.29 | $-0.40 | ||
| Q1 25 | $1.94 | — | ||
| Q4 24 | $0.37 | — | ||
| Q3 24 | $1.39 | — | ||
| Q2 24 | $2.40 | — | ||
| Q1 24 | $1.44 | — |
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 | $222.6M | $182.4M |
| 总债务越低越好 | $945.2M | $1.8B |
| 股东权益账面价值 | $1.4B | $-1.3B |
| 总资产 | $3.2B | $5.2B |
| 负债/权益比越低杠杆越低 | 0.69× | — |
8季度趋势，按日历期对齐
现金及短期投资LCIILION
| Q4 25 | $222.6M | $182.4M | ||
| Q3 25 | $199.7M | $202.4M | ||
| Q2 25 | $191.9M | $186.1M | ||
| Q1 25 | $231.2M | — | ||
| Q4 24 | $165.8M | — | ||
| Q3 24 | $161.2M | — | ||
| Q2 24 | $130.4M | — | ||
| Q1 24 | $22.6M | — |
总债务LCIILION
| Q4 25 | $945.2M | $1.8B | ||
| Q3 25 | $947.8M | $1.8B | ||
| Q2 25 | $948.0M | $1.5B | ||
| Q1 25 | $938.3M | — | ||
| Q4 24 | $757.3M | — | ||
| Q3 24 | $822.5M | — | ||
| Q2 24 | $829.7M | — | ||
| Q1 24 | $855.3M | — |
股东权益LCIILION
| Q4 25 | $1.4B | $-1.3B | ||
| Q3 25 | $1.4B | $-1.3B | ||
| Q2 25 | $1.4B | $-1.1B | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.4B | — | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.4B | — |
总资产LCIILION
| Q4 25 | $3.2B | $5.2B | ||
| Q3 25 | $3.2B | $5.2B | ||
| Q2 25 | $3.2B | $5.2B | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $2.9B | — | ||
| Q3 24 | $3.0B | — | ||
| Q2 24 | $3.0B | — | ||
| Q1 24 | $3.0B | — |
负债/权益比LCIILION
| Q4 25 | 0.69× | — | ||
| Q3 25 | 0.70× | — | ||
| Q2 25 | 0.68× | — | ||
| Q1 25 | 0.69× | — | ||
| Q4 24 | 0.55× | — | ||
| Q3 24 | 0.58× | — | ||
| Q2 24 | 0.60× | — | ||
| Q1 24 | 0.63× | — |
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 | $78.9M | $-108.9M |
| 自由现金流经营现金流 - 资本支出 | $64.3M | $-111.9M |
| 自由现金流率自由现金流/营收 | 6.9% | -15.4% |
| 资本支出强度资本支出/营收 | 1.6% | 0.4% |
| 现金转化率经营现金流/净利润 | 4.22× | — |
| 过去12个月自由现金流最近4个季度 | $278.3M | — |
8季度趋势，按日历期对齐
经营现金流LCIILION
| Q4 25 | $78.9M | $-108.9M | ||
| Q3 25 | $97.2M | $-104.0M | ||
| Q2 25 | $112.2M | $-31.0M | ||
| Q1 25 | $42.7M | — | ||
| Q4 24 | $106.6M | — | ||
| Q3 24 | $78.4M | — | ||
| Q2 24 | $192.9M | — | ||
| Q1 24 | $-7.7M | — |
自由现金流LCIILION
| Q4 25 | $64.3M | $-111.9M | ||
| Q3 25 | $80.9M | $-107.2M | ||
| Q2 25 | $99.5M | $-34.5M | ||
| Q1 25 | $33.7M | — | ||
| Q4 24 | $95.7M | — | ||
| Q3 24 | $68.3M | — | ||
| Q2 24 | $180.2M | — | ||
| Q1 24 | $-16.3M | — |
自由现金流率LCIILION
| Q4 25 | 6.9% | -15.4% | ||
| Q3 25 | 7.8% | -22.6% | ||
| Q2 25 | 9.0% | -6.6% | ||
| Q1 25 | 3.2% | — | ||
| Q4 24 | 11.9% | — | ||
| Q3 24 | 7.5% | — | ||
| Q2 24 | 17.1% | — | ||
| Q1 24 | -1.7% | — |
资本支出强度LCIILION
| Q4 25 | 1.6% | 0.4% | ||
| Q3 25 | 1.6% | 0.7% | ||
| Q2 25 | 1.2% | 0.7% | ||
| Q1 25 | 0.9% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 0.9% | — |
现金转化率LCIILION
| Q4 25 | 4.22× | — | ||
| Q3 25 | 1.55× | — | ||
| Q2 25 | 1.95× | — | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | 11.17× | — | ||
| Q3 24 | 2.20× | — | ||
| Q2 24 | 3.15× | — | ||
| Q1 24 | -0.21× | — |
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
LCII
| Travel Trailer And Fifth Wheels | $378.4M | 41% |
| Chassis Chassis Partsand Slideout Mechanisms | $206.1M | 22% |
| Furnitureand Mattresses | $120.4M | 13% |
| Appliances | $69.9M | 7% |
| Other Products | $69.1M | 7% |
| Axlesand Suspension Solutions | $62.3M | 7% |
| Motorhomes | $34.2M | 4% |
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
