vs
礼恩派（LEG）与西方石油（OXY）财务数据对比。点击上方公司名可切换其他公司
西方石油的季度营收约是礼恩派的1.8倍（$1.7B vs $938.6M），西方石油净利率更高（6.9% vs 2.7%，领先4.2%），礼恩派同比增速更快（-11.2% vs -75.8%），西方石油自由现金流更多（$1.9B vs $101.9M），过去两年礼恩派的营收复合增速更高（-7.5% vs -50.4%）
礼恩派（Leggett & Platt）总部位于美国密苏里州迦太基，是一家多元化制造企业，成立于1883年。公司专注于设计生产各类工程组件及产品，广泛应用于家居与汽车领域。目前旗下设有15个业务单元，在全球18个国家拥有135座生产工厂，员工总数达2万名。
西方石油是一家美国能源企业，核心业务覆盖美国及中东地区的油气勘探，以及美国、加拿大、智利的石化产品制造。公司注册于特拉华州，总部位于休斯顿，2021年分别位列财富500强第183位、福布斯全球企业2000强第670位。
LEG vs OXY — 直观对比
营收规模更大
OXY
是对方的1.8倍
$938.6M
营收增速更快
LEG
高出64.7%
-75.8%
净利率更高
OXY
高出4.2%
2.7%
自由现金流更多
OXY
多$1.8B
$101.9M
两年增速更快
LEG
近两年复合增速
-50.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $938.6M | $1.7B |
| 净利润 | $25.1M | $114.0M |
| 毛利率 | 17.9% | — |
| 营业利润率 | 2.0% | -6.5% |
| 净利率 | 2.7% | 6.9% |
| 营收同比 | -11.2% | -75.8% |
| 净利润同比 | 76.8% | 195.0% |
| 每股收益（稀释后） | $0.18 | $-0.07 |
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LEGOXY
| Q4 25 | $938.6M | $1.7B | ||
| Q3 25 | $1.0B | $6.7B | ||
| Q2 25 | $1.1B | $6.3B | ||
| Q1 25 | $1.0B | $6.9B | ||
| Q4 24 | $1.1B | $6.9B | ||
| Q3 24 | $1.1B | $7.0B | ||
| Q2 24 | $1.1B | $6.8B | ||
| Q1 24 | $1.1B | $6.7B |
净利润LEGOXY
| Q4 25 | $25.1M | $114.0M | ||
| Q3 25 | $127.1M | $842.0M | ||
| Q2 25 | $52.5M | $468.0M | ||
| Q1 25 | $30.6M | $945.0M | ||
| Q4 24 | $14.2M | $-120.0M | ||
| Q3 24 | $44.9M | $1.1B | ||
| Q2 24 | $-602.2M | $1.2B | ||
| Q1 24 | $31.6M | $888.0M |
毛利率LEGOXY
| Q4 25 | 17.9% | — | ||
| Q3 25 | 18.7% | 87.8% | ||
| Q2 25 | 18.2% | 86.6% | ||
| Q1 25 | 18.6% | 88.4% | ||
| Q4 24 | 16.6% | 89.0% | ||
| Q3 24 | 18.2% | 88.5% | ||
| Q2 24 | 16.5% | 87.9% | ||
| Q1 24 | 17.0% | 89.0% |
营业利润率LEGOXY
| Q4 25 | 2.0% | -6.5% | ||
| Q3 25 | 14.9% | 17.4% | ||
| Q2 25 | 6.8% | 11.7% | ||
| Q1 25 | 4.4% | 19.3% | ||
| Q4 24 | 2.4% | -2.5% | ||
| Q3 24 | 5.2% | 22.7% | ||
| Q2 24 | -56.2% | 24.0% | ||
| Q1 24 | 3.9% | 15.0% |
净利率LEGOXY
| Q4 25 | 2.7% | 6.9% | ||
| Q3 25 | 12.3% | 12.6% | ||
| Q2 25 | 5.0% | 7.4% | ||
| Q1 25 | 3.0% | 13.7% | ||
| Q4 24 | 1.3% | -1.7% | ||
| Q3 24 | 4.1% | 16.2% | ||
| Q2 24 | -53.4% | 17.2% | ||
| Q1 24 | 2.9% | 13.2% |
每股收益（稀释后）LEGOXY
| Q4 25 | $0.18 | $-0.07 | ||
| Q3 25 | $0.91 | $0.65 | ||
| Q2 25 | $0.38 | $0.26 | ||
| Q1 25 | $0.22 | $0.77 | ||
| Q4 24 | $0.10 | $-0.32 | ||
| Q3 24 | $0.33 | $0.98 | ||
| Q2 24 | $-4.39 | $1.03 | ||
| Q1 24 | $0.23 | $0.75 |
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 | $587.4M | $2.0B |
| 总债务越低越好 | $1.5B | $20.6B |
| 股东权益账面价值 | $1.0B | $36.0B |
| 总资产 | $3.5B | $84.2B |
| 负债/权益比越低杠杆越低 | 1.46× | 0.57× |
8季度趋势，按日历期对齐
现金及短期投资LEGOXY
| Q4 25 | $587.4M | $2.0B | ||
| Q3 25 | $460.7M | $2.2B | ||
| Q2 25 | $368.8M | $2.3B | ||
| Q1 25 | $412.6M | $2.6B | ||
| Q4 24 | $350.2M | $2.1B | ||
| Q3 24 | $277.2M | $1.8B | ||
| Q2 24 | $307.0M | $1.8B | ||
| Q1 24 | $361.3M | $1.3B |
总债务LEGOXY
| Q4 25 | $1.5B | $20.6B | ||
| Q3 25 | $1.5B | $20.8B | ||
| Q2 25 | $1.8B | $23.3B | ||
| Q1 25 | $1.9B | $24.0B | ||
| Q4 24 | $1.9B | $25.0B | ||
| Q3 24 | $1.6B | $25.5B | ||
| Q2 24 | $1.7B | $18.4B | ||
| Q1 24 | $1.8B | $18.5B |
股东权益LEGOXY
| Q4 25 | $1.0B | $36.0B | ||
| Q3 25 | $971.8M | $36.3B | ||
| Q2 25 | $855.0M | $35.7B | ||
| Q1 25 | $746.8M | $34.7B | ||
| Q4 24 | $689.4M | $34.2B | ||
| Q3 24 | $741.0M | $34.7B | ||
| Q2 24 | $667.6M | $32.1B | ||
| Q1 24 | $1.3B | $30.8B |
总资产LEGOXY
| Q4 25 | $3.5B | $84.2B | ||
| Q3 25 | $3.5B | $83.5B | ||
| Q2 25 | $3.7B | $84.4B | ||
| Q1 25 | $3.7B | $85.0B | ||
| Q4 24 | $3.7B | $85.4B | ||
| Q3 24 | $3.8B | $85.8B | ||
| Q2 24 | $3.8B | $76.2B | ||
| Q1 24 | $4.6B | $74.3B |
负债/权益比LEGOXY
| Q4 25 | 1.46× | 0.57× | ||
| Q3 25 | 1.54× | 0.57× | ||
| Q2 25 | 2.10× | 0.65× | ||
| Q1 25 | 2.59× | 0.69× | ||
| Q4 24 | 2.70× | 0.73× | ||
| Q3 24 | 2.13× | 0.73× | ||
| Q2 24 | 2.55× | 0.57× | ||
| Q1 24 | 1.38× | 0.60× |
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 | $121.5M | $2.6B |
| 自由现金流经营现金流 - 资本支出 | $101.9M | $1.9B |
| 自由现金流率自由现金流/营收 | 10.9% | 113.4% |
| 资本支出强度资本支出/营收 | 2.1% | 45.4% |
| 现金转化率经营现金流/净利润 | 4.84× | 23.11× |
| 过去12个月自由现金流最近4个季度 | $281.0M | $4.1B |
8季度趋势，按日历期对齐
经营现金流LEGOXY
| Q4 25 | $121.5M | $2.6B | ||
| Q3 25 | $125.9M | $2.8B | ||
| Q2 25 | $84.0M | $3.0B | ||
| Q1 25 | $6.8M | $2.1B | ||
| Q4 24 | $122.3M | $3.4B | ||
| Q3 24 | $95.5M | $3.7B | ||
| Q2 24 | $94.0M | $2.4B | ||
| Q1 24 | $-6.1M | $2.0B |
自由现金流LEGOXY
| Q4 25 | $101.9M | $1.9B | ||
| Q3 25 | $110.1M | $1.0B | ||
| Q2 25 | $75.5M | $962.0M | ||
| Q1 25 | $-6.5M | $240.0M | ||
| Q4 24 | $100.5M | $1.6B | ||
| Q3 24 | $77.1M | $2.0B | ||
| Q2 24 | $78.5M | $623.0M | ||
| Q1 24 | $-32.0M | $224.0M |
自由现金流率LEGOXY
| Q4 25 | 10.9% | 113.4% | ||
| Q3 25 | 10.6% | 15.3% | ||
| Q2 25 | 7.1% | 15.2% | ||
| Q1 25 | -0.6% | 3.5% | ||
| Q4 24 | 9.5% | 23.0% | ||
| Q3 24 | 7.0% | 28.5% | ||
| Q2 24 | 7.0% | 9.2% | ||
| Q1 24 | -2.9% | 3.3% |
资本支出强度LEGOXY
| Q4 25 | 2.1% | 45.4% | ||
| Q3 25 | 1.5% | 26.5% | ||
| Q2 25 | 0.8% | 31.6% | ||
| Q1 25 | 1.3% | 27.6% | ||
| Q4 24 | 2.1% | 26.0% | ||
| Q3 24 | 1.7% | 24.0% | ||
| Q2 24 | 1.4% | 26.0% | ||
| Q1 24 | 2.4% | 26.5% |
现金转化率LEGOXY
| Q4 25 | 4.84× | 23.11× | ||
| Q3 25 | 0.99× | 3.31× | ||
| Q2 25 | 1.60× | 6.32× | ||
| Q1 25 | 0.22× | 2.27× | ||
| Q4 24 | 8.61× | — | ||
| Q3 24 | 2.13× | 3.23× | ||
| Q2 24 | — | 2.05× | ||
| Q1 24 | -0.19× | 2.26× |
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
LEG
| Bedding Products | $373.8M | 40% |
| Flooring And Textile Products Group | $196.9M | 21% |
| Automotive Group | $194.9M | 21% |
| Work Furniture Group | $66.2M | 7% |
| Home Furniture Group | $61.0M | 6% |
| Hydraulic Cylinders | $45.8M | 5% |
OXY
暂无分部数据
