vs
礼恩派（LEG）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
礼恩派的季度营收约是Rackspace Technology, Inc.的1.4倍（$938.6M vs $682.8M），礼恩派净利率更高（2.7% vs -4.8%，领先7.5%），Rackspace Technology, Inc.同比增速更快（-0.4% vs -11.2%），礼恩派自由现金流更多（$101.9M vs $56.0M），过去两年Rackspace Technology, Inc.的营收复合增速更高（-0.6% vs -7.5%）
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。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
LEG vs RXT — 直观对比
营收规模更大
LEG
是对方的1.4倍
$682.8M
营收增速更快
RXT
高出10.7%
-11.2%
净利率更高
LEG
高出7.5%
-4.8%
自由现金流更多
LEG
多$45.9M
$56.0M
两年增速更快
RXT
近两年复合增速
-7.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $938.6M | $682.8M |
| 净利润 | $25.1M | $-32.7M |
| 毛利率 | 17.9% | 17.6% |
| 营业利润率 | 2.0% | -0.5% |
| 净利率 | 2.7% | -4.8% |
| 营收同比 | -11.2% | -0.4% |
| 净利润同比 | 76.8% | 41.6% |
| 每股收益（稀释后） | $0.18 | $-0.13 |
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LEGRXT
| Q4 25 | $938.6M | $682.8M | ||
| Q3 25 | $1.0B | $671.2M | ||
| Q2 25 | $1.1B | $666.3M | ||
| Q1 25 | $1.0B | $665.4M | ||
| Q4 24 | $1.1B | $685.6M | ||
| Q3 24 | $1.1B | $675.8M | ||
| Q2 24 | $1.1B | $684.9M | ||
| Q1 24 | $1.1B | $690.8M |
净利润LEGRXT
| Q4 25 | $25.1M | $-32.7M | ||
| Q3 25 | $127.1M | $-67.1M | ||
| Q2 25 | $52.5M | $-54.5M | ||
| Q1 25 | $30.6M | $-71.5M | ||
| Q4 24 | $14.2M | $-56.0M | ||
| Q3 24 | $44.9M | $-186.6M | ||
| Q2 24 | $-602.2M | $25.0M | ||
| Q1 24 | $31.6M | $-640.6M |
毛利率LEGRXT
| Q4 25 | 17.9% | 17.6% | ||
| Q3 25 | 18.7% | 19.4% | ||
| Q2 25 | 18.2% | 19.4% | ||
| Q1 25 | 18.6% | 19.1% | ||
| Q4 24 | 16.6% | 19.2% | ||
| Q3 24 | 18.2% | 20.3% | ||
| Q2 24 | 16.5% | 19.2% | ||
| Q1 24 | 17.0% | 19.2% |
营业利润率LEGRXT
| Q4 25 | 2.0% | -0.5% | ||
| Q3 25 | 14.9% | -5.1% | ||
| Q2 25 | 6.8% | -3.8% | ||
| Q1 25 | 4.4% | -5.8% | ||
| Q4 24 | 2.4% | -4.2% | ||
| Q3 24 | 5.2% | -25.7% | ||
| Q2 24 | -56.2% | -7.9% | ||
| Q1 24 | 3.9% | -94.5% |
净利率LEGRXT
| Q4 25 | 2.7% | -4.8% | ||
| Q3 25 | 12.3% | -10.0% | ||
| Q2 25 | 5.0% | -8.2% | ||
| Q1 25 | 3.0% | -10.7% | ||
| Q4 24 | 1.3% | -8.2% | ||
| Q3 24 | 4.1% | -27.6% | ||
| Q2 24 | -53.4% | 3.7% | ||
| Q1 24 | 2.9% | -92.7% |
每股收益（稀释后）LEGRXT
| Q4 25 | $0.18 | $-0.13 | ||
| Q3 25 | $0.91 | $-0.28 | ||
| Q2 25 | $0.38 | $-0.23 | ||
| Q1 25 | $0.22 | $-0.31 | ||
| Q4 24 | $0.10 | $-0.20 | ||
| Q3 24 | $0.33 | $-0.82 | ||
| Q2 24 | $-4.39 | $0.11 | ||
| Q1 24 | $0.23 | $-2.91 |
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 | $105.8M |
| 总债务越低越好 | $1.5B | $2.7B |
| 股东权益账面价值 | $1.0B | $-1.2B |
| 总资产 | $3.5B | $2.8B |
| 负债/权益比越低杠杆越低 | 1.46× | — |
8季度趋势，按日历期对齐
现金及短期投资LEGRXT
| Q4 25 | $587.4M | $105.8M | ||
| Q3 25 | $460.7M | $99.5M | ||
| Q2 25 | $368.8M | $103.9M | ||
| Q1 25 | $412.6M | $128.0M | ||
| Q4 24 | $350.2M | $144.0M | ||
| Q3 24 | $277.2M | $157.1M | ||
| Q2 24 | $307.0M | $190.2M | ||
| Q1 24 | $361.3M | $282.6M |
总债务LEGRXT
| Q4 25 | $1.5B | $2.7B | ||
| Q3 25 | $1.5B | $2.8B | ||
| Q2 25 | $1.8B | $2.8B | ||
| Q1 25 | $1.9B | $2.8B | ||
| Q4 24 | $1.9B | $2.8B | ||
| Q3 24 | $1.6B | $2.8B | ||
| Q2 24 | $1.7B | $2.9B | ||
| Q1 24 | $1.8B | $3.0B |
股东权益LEGRXT
| Q4 25 | $1.0B | $-1.2B | ||
| Q3 25 | $971.8M | $-1.2B | ||
| Q2 25 | $855.0M | $-1.1B | ||
| Q1 25 | $746.8M | $-1.1B | ||
| Q4 24 | $689.4M | $-1.0B | ||
| Q3 24 | $741.0M | $-949.7M | ||
| Q2 24 | $667.6M | $-756.2M | ||
| Q1 24 | $1.3B | $-787.2M |
总资产LEGRXT
| Q4 25 | $3.5B | $2.8B | ||
| Q3 25 | $3.5B | $2.8B | ||
| Q2 25 | $3.7B | $2.9B | ||
| Q1 25 | $3.7B | $3.0B | ||
| Q4 24 | $3.7B | $3.1B | ||
| Q3 24 | $3.8B | $3.1B | ||
| Q2 24 | $3.8B | $3.4B | ||
| Q1 24 | $4.6B | $3.5B |
负债/权益比LEGRXT
| Q4 25 | 1.46× | — | ||
| Q3 25 | 1.54× | — | ||
| Q2 25 | 2.10× | — | ||
| Q1 25 | 2.59× | — | ||
| Q4 24 | 2.70× | — | ||
| Q3 24 | 2.13× | — | ||
| Q2 24 | 2.55× | — | ||
| Q1 24 | 1.38× | — |
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 | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $101.9M | $56.0M |
| 自由现金流率自由现金流/营收 | 10.9% | 8.2% |
| 资本支出强度资本支出/营收 | 2.1% | 0.5% |
| 现金转化率经营现金流/净利润 | 4.84× | — |
| 过去12个月自由现金流最近4个季度 | $281.0M | $90.6M |
8季度趋势，按日历期对齐
经营现金流LEGRXT
| Q4 25 | $121.5M | $59.7M | ||
| Q3 25 | $125.9M | $70.7M | ||
| Q2 25 | $84.0M | $8.4M | ||
| Q1 25 | $6.8M | $12.6M | ||
| Q4 24 | $122.3M | $54.3M | ||
| Q3 24 | $95.5M | $51.8M | ||
| Q2 24 | $94.0M | $24.1M | ||
| Q1 24 | $-6.1M | $-90.3M |
自由现金流LEGRXT
| Q4 25 | $101.9M | $56.0M | ||
| Q3 25 | $110.1M | $42.7M | ||
| Q2 25 | $75.5M | $-12.4M | ||
| Q1 25 | $-6.5M | $4.3M | ||
| Q4 24 | $100.5M | $34.4M | ||
| Q3 24 | $77.1M | $27.3M | ||
| Q2 24 | $78.5M | $-14.5M | ||
| Q1 24 | $-32.0M | $-118.4M |
自由现金流率LEGRXT
| Q4 25 | 10.9% | 8.2% | ||
| Q3 25 | 10.6% | 6.4% | ||
| Q2 25 | 7.1% | -1.9% | ||
| Q1 25 | -0.6% | 0.6% | ||
| Q4 24 | 9.5% | 5.0% | ||
| Q3 24 | 7.0% | 4.0% | ||
| Q2 24 | 7.0% | -2.1% | ||
| Q1 24 | -2.9% | -17.1% |
资本支出强度LEGRXT
| Q4 25 | 2.1% | 0.5% | ||
| Q3 25 | 1.5% | 4.2% | ||
| Q2 25 | 0.8% | 3.1% | ||
| Q1 25 | 1.3% | 1.2% | ||
| Q4 24 | 2.1% | 2.9% | ||
| Q3 24 | 1.7% | 3.6% | ||
| Q2 24 | 1.4% | 5.6% | ||
| Q1 24 | 2.4% | 4.1% |
现金转化率LEGRXT
| Q4 25 | 4.84× | — | ||
| Q3 25 | 0.99× | — | ||
| Q2 25 | 1.60× | — | ||
| Q1 25 | 0.22× | — | ||
| Q4 24 | 8.61× | — | ||
| Q3 24 | 2.13× | — | ||
| Q2 24 | — | 0.96× | ||
| Q1 24 | -0.19× | — |
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% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
