vs
礼恩派（LEG）与NCR Voyix Corp（VYX）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NCR Voyix Corp的1.3倍（$938.6M vs $720.0M），NCR Voyix Corp净利率更高（13.6% vs 2.7%，领先10.9%），NCR Voyix Corp同比增速更快（6.2% vs -11.2%），过去两年NCR Voyix Corp的营收复合增速更高（0.7% 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。
NCR Voyix是一家全球化软件、咨询与科技企业，前身为恩智瑞公司与国民收银机公司，核心业务涵盖专业技术服务与电子产品供应，曾生产自助服务终端、收银POS机、自动柜员机、支票处理系统及条码扫描器等设备。
LEG vs VYX — 直观对比
营收规模更大
LEG
是对方的1.3倍
$720.0M
营收增速更快
VYX
高出17.3%
-11.2%
净利率更高
VYX
高出10.9%
2.7%
两年增速更快
VYX
近两年复合增速
-7.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $938.6M | $720.0M |
| 净利润 | $25.1M | $98.0M |
| 毛利率 | 17.9% | — |
| 营业利润率 | 2.0% | 2.4% |
| 净利率 | 2.7% | 13.6% |
| 营收同比 | -11.2% | 6.2% |
| 净利润同比 | 76.8% | 990.9% |
| 每股收益（稀释后） | $0.18 | $0.64 |
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LEGVYX
| Q4 25 | $938.6M | $720.0M | ||
| Q3 25 | $1.0B | $684.0M | ||
| Q2 25 | $1.1B | $666.0M | ||
| Q1 25 | $1.0B | $617.0M | ||
| Q4 24 | $1.1B | $678.0M | ||
| Q3 24 | $1.1B | $708.0M | ||
| Q2 24 | $1.1B | $722.0M | ||
| Q1 24 | $1.1B | $710.0M |
净利润LEGVYX
| Q4 25 | $25.1M | $98.0M | ||
| Q3 25 | $127.1M | $-19.0M | ||
| Q2 25 | $52.5M | $0 | ||
| Q1 25 | $30.6M | $-17.0M | ||
| Q4 24 | $14.2M | $-11.0M | ||
| Q3 24 | $44.9M | $1.1B | ||
| Q2 24 | $-602.2M | $-73.0M | ||
| Q1 24 | $31.6M | $-40.0M |
毛利率LEGVYX
| Q4 25 | 17.9% | — | ||
| Q3 25 | 18.7% | — | ||
| Q2 25 | 18.2% | — | ||
| Q1 25 | 18.6% | — | ||
| Q4 24 | 16.6% | — | ||
| Q3 24 | 18.2% | 23.4% | ||
| Q2 24 | 16.5% | 17.5% | ||
| Q1 24 | 17.0% | 19.4% |
营业利润率LEGVYX
| Q4 25 | 2.0% | 2.4% | ||
| Q3 25 | 14.9% | 2.2% | ||
| Q2 25 | 6.8% | 2.1% | ||
| Q1 25 | 4.4% | -3.2% | ||
| Q4 24 | 2.4% | -0.1% | ||
| Q3 24 | 5.2% | 2.3% | ||
| Q2 24 | -56.2% | -4.7% | ||
| Q1 24 | 3.9% | -2.7% |
净利率LEGVYX
| Q4 25 | 2.7% | 13.6% | ||
| Q3 25 | 12.3% | -2.8% | ||
| Q2 25 | 5.0% | — | ||
| Q1 25 | 3.0% | -2.8% | ||
| Q4 24 | 1.3% | -1.6% | ||
| Q3 24 | 4.1% | 152.8% | ||
| Q2 24 | -53.4% | -10.1% | ||
| Q1 24 | 2.9% | -5.6% |
每股收益（稀释后）LEGVYX
| Q4 25 | $0.18 | $0.64 | ||
| Q3 25 | $0.91 | $-0.16 | ||
| Q2 25 | $0.38 | $-0.03 | ||
| Q1 25 | $0.22 | $-0.15 | ||
| Q4 24 | $0.10 | $-0.05 | ||
| Q3 24 | $0.33 | $7.41 | ||
| Q2 24 | $-4.39 | $-0.53 | ||
| Q1 24 | $0.23 | $-0.31 |
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 | $231.0M |
| 总债务越低越好 | $1.5B | $1.1B |
| 股东权益账面价值 | $1.0B | $948.0M |
| 总资产 | $3.5B | $3.9B |
| 负债/权益比越低杠杆越低 | 1.46× | 1.17× |
8季度趋势，按日历期对齐
现金及短期投资LEGVYX
| Q4 25 | $587.4M | $231.0M | ||
| Q3 25 | $460.7M | $282.0M | ||
| Q2 25 | $368.8M | $276.0M | ||
| Q1 25 | $412.6M | $573.0M | ||
| Q4 24 | $350.2M | $722.0M | ||
| Q3 24 | $277.2M | $792.0M | ||
| Q2 24 | $307.0M | $203.0M | ||
| Q1 24 | $361.3M | $241.0M |
总债务LEGVYX
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $1.8B | — | ||
| Q1 25 | $1.9B | — | ||
| Q4 24 | $1.9B | $1.1B | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.7B | — | ||
| Q1 24 | $1.8B | — |
股东权益LEGVYX
| Q4 25 | $1.0B | $948.0M | ||
| Q3 25 | $971.8M | $848.0M | ||
| Q2 25 | $855.0M | $867.0M | ||
| Q1 25 | $746.8M | $857.0M | ||
| Q4 24 | $689.4M | $933.0M | ||
| Q3 24 | $741.0M | $1.0B | ||
| Q2 24 | $667.6M | $-85.0M | ||
| Q1 24 | $1.3B | $-34.0M |
总资产LEGVYX
| Q4 25 | $3.5B | $3.9B | ||
| Q3 25 | $3.5B | $4.0B | ||
| Q2 25 | $3.7B | $4.0B | ||
| Q1 25 | $3.7B | $4.3B | ||
| Q4 24 | $3.7B | $4.5B | ||
| Q3 24 | $3.8B | $4.7B | ||
| Q2 24 | $3.8B | $4.8B | ||
| Q1 24 | $4.6B | $5.0B |
负债/权益比LEGVYX
| Q4 25 | 1.46× | 1.17× | ||
| Q3 25 | 1.54× | — | ||
| Q2 25 | 2.10× | — | ||
| Q1 25 | 2.59× | — | ||
| Q4 24 | 2.70× | 1.18× | ||
| 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 | $60.0M |
| 自由现金流经营现金流 - 资本支出 | $101.9M | — |
| 自由现金流率自由现金流/营收 | 10.9% | — |
| 资本支出强度资本支出/营收 | 2.1% | — |
| 现金转化率经营现金流/净利润 | 4.84× | 0.61× |
| 过去12个月自由现金流最近4个季度 | $281.0M | — |
8季度趋势，按日历期对齐
经营现金流LEGVYX
| Q4 25 | $121.5M | $60.0M | ||
| Q3 25 | $125.9M | $14.0M | ||
| Q2 25 | $84.0M | $-242.0M | ||
| Q1 25 | $6.8M | $-42.0M | ||
| Q4 24 | $122.3M | $-170.0M | ||
| Q3 24 | $95.5M | $11.0M | ||
| Q2 24 | $94.0M | $62.0M | ||
| Q1 24 | $-6.1M | $-35.0M |
自由现金流LEGVYX
| Q4 25 | $101.9M | — | ||
| Q3 25 | $110.1M | $10.0M | ||
| Q2 25 | $75.5M | $-249.0M | ||
| Q1 25 | $-6.5M | $-50.0M | ||
| Q4 24 | $100.5M | $-177.0M | ||
| Q3 24 | $77.1M | $9.0M | ||
| Q2 24 | $78.5M | $49.0M | ||
| Q1 24 | $-32.0M | $-43.0M |
自由现金流率LEGVYX
| Q4 25 | 10.9% | — | ||
| Q3 25 | 10.6% | 1.5% | ||
| Q2 25 | 7.1% | -37.4% | ||
| Q1 25 | -0.6% | -8.1% | ||
| Q4 24 | 9.5% | -26.1% | ||
| Q3 24 | 7.0% | 1.3% | ||
| Q2 24 | 7.0% | 6.8% | ||
| Q1 24 | -2.9% | -6.1% |
资本支出强度LEGVYX
| Q4 25 | 2.1% | — | ||
| Q3 25 | 1.5% | 0.6% | ||
| Q2 25 | 0.8% | 1.1% | ||
| Q1 25 | 1.3% | 1.3% | ||
| Q4 24 | 2.1% | 1.0% | ||
| Q3 24 | 1.7% | 0.3% | ||
| Q2 24 | 1.4% | 1.8% | ||
| Q1 24 | 2.4% | 1.1% |
现金转化率LEGVYX
| Q4 25 | 4.84× | 0.61× | ||
| Q3 25 | 0.99× | — | ||
| Q2 25 | 1.60× | — | ||
| Q1 25 | 0.22× | — | ||
| Q4 24 | 8.61× | — | ||
| Q3 24 | 2.13× | 0.01× | ||
| Q2 24 | — | — | ||
| 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% |
VYX
| Services | $484.0M | 67% |
| Products | $236.0M | 33% |
