vs
Liberty Latin America Ltd.（LILA）与罗克韦尔自动化（ROK）财务数据对比。点击上方公司名可切换其他公司
罗克韦尔自动化的季度营收约是Liberty Latin America Ltd.的1.8倍（$2.1B vs $1.2B），罗克韦尔自动化净利率更高（14.5% vs -4.7%，领先19.2%），罗克韦尔自动化同比增速更快（11.9% vs 1.7%），Liberty Latin America Ltd.自由现金流更多（$320.1M vs $170.0M），过去两年Liberty Latin America Ltd.的营收复合增速更高（2.7% vs -0.5%）
自由拉丁美洲有限公司是一家跨国电信运营商，由自由媒体国际业务板块与UnitedGlobalCom（UGC）于2005年合并而成，注册地位于百慕大，在伦敦、阿姆斯特丹和丹佛设有总部，旗下包含英国、荷兰等多地运营主体，相关业务覆盖电信服务领域。
罗克韦尔自动化是总部位于美国威斯康星州密尔沃基的工业自动化及数字化转型技术提供商，旗下拥有Allen-Bradley、FactoryTalk软件、LifecycleIQ服务等核心品牌，全球员工约2.7万人，服务覆盖100多个国家和地区的客户。
LILA vs ROK — 直观对比
营收规模更大
ROK
是对方的1.8倍
$1.2B
营收增速更快
ROK
高出10.2%
1.7%
净利率更高
ROK
高出19.2%
-4.7%
自由现金流更多
LILA
多$150.1M
$170.0M
两年增速更快
LILA
近两年复合增速
-0.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $2.1B |
| 净利润 | $-54.8M | $305.0M |
| 毛利率 | 77.3% | 48.3% |
| 营业利润率 | 10.8% | 20.7% |
| 净利率 | -4.7% | 14.5% |
| 营收同比 | 1.7% | 11.9% |
| 净利润同比 | 74.0% | 65.8% |
| 每股收益（稀释后） | $-0.27 | $2.69 |
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LILAROK
| Q4 25 | $1.2B | $2.1B | ||
| Q3 25 | $1.1B | $2.3B | ||
| Q2 25 | $1.1B | $2.1B | ||
| Q1 25 | $1.1B | $2.0B | ||
| Q4 24 | $1.1B | $1.9B | ||
| Q3 24 | $1.1B | $2.0B | ||
| Q2 24 | $1.1B | $2.1B | ||
| Q1 24 | $1.1B | $2.1B |
净利润LILAROK
| Q4 25 | $-54.8M | $305.0M | ||
| Q3 25 | $3.3M | $138.0M | ||
| Q2 25 | $-423.3M | $295.0M | ||
| Q1 25 | $-136.4M | $252.0M | ||
| Q4 24 | $-210.4M | $184.0M | ||
| Q3 24 | $-435.8M | $239.1M | ||
| Q2 24 | $-42.7M | $232.0M | ||
| Q1 24 | $-500.0K | $266.2M |
毛利率LILAROK
| Q4 25 | 77.3% | 48.3% | ||
| Q3 25 | 77.7% | 69.4% | ||
| Q2 25 | 78.6% | 40.9% | ||
| Q1 25 | 78.5% | 40.5% | ||
| Q4 24 | 76.1% | 38.4% | ||
| Q3 24 | 78.7% | 37.9% | ||
| Q2 24 | 78.1% | 38.8% | ||
| Q1 24 | 78.2% | 39.2% |
营业利润率LILAROK
| Q4 25 | 10.8% | 20.7% | ||
| Q3 25 | 16.9% | 2.7% | ||
| Q2 25 | -30.6% | 16.0% | ||
| Q1 25 | 11.8% | 14.9% | ||
| Q4 24 | 8.7% | 17.1% | ||
| Q3 24 | -34.9% | 13.5% | ||
| Q2 24 | 9.9% | 12.4% | ||
| Q1 24 | 8.4% | 14.6% |
净利率LILAROK
| Q4 25 | -4.7% | 14.5% | ||
| Q3 25 | 0.3% | 6.0% | ||
| Q2 25 | -39.0% | 13.8% | ||
| Q1 25 | -12.6% | 12.6% | ||
| Q4 24 | -18.5% | 9.8% | ||
| Q3 24 | -40.0% | 11.7% | ||
| Q2 24 | -3.8% | 11.3% | ||
| Q1 24 | -0.0% | 12.5% |
每股收益（稀释后）LILAROK
| Q4 25 | $-0.27 | $2.69 | ||
| Q3 25 | $0.02 | $1.24 | ||
| Q2 25 | $-2.12 | $2.60 | ||
| Q1 25 | $-0.69 | $2.22 | ||
| Q4 24 | $-1.03 | $1.61 | ||
| Q3 24 | $-2.22 | $2.09 | ||
| Q2 24 | $-0.22 | $2.02 | ||
| Q1 24 | $0.00 | $2.31 |
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 | $783.9M | $444.0M |
| 总债务越低越好 | $7.9B | — |
| 股东权益账面价值 | $555.6M | $3.7B |
| 总资产 | $12.2B | $11.2B |
| 负债/权益比越低杠杆越低 | 14.17× | — |
8季度趋势，按日历期对齐
现金及短期投资LILAROK
| Q4 25 | $783.9M | $444.0M | ||
| Q3 25 | $596.7M | $468.0M | ||
| Q2 25 | $514.4M | $495.0M | ||
| Q1 25 | $575.5M | $456.0M | ||
| Q4 24 | $654.3M | $477.0M | ||
| Q3 24 | $588.6M | $471.3M | ||
| Q2 24 | $598.6M | $407.0M | ||
| Q1 24 | $668.5M | $470.5M |
总债务LILAROK
| Q4 25 | $7.9B | — | ||
| Q3 25 | $7.8B | $2.6B | ||
| Q2 25 | $7.6B | — | ||
| Q1 25 | $7.6B | — | ||
| Q4 24 | $7.6B | — | ||
| Q3 24 | $7.6B | $2.6B | ||
| Q2 24 | $7.6B | — | ||
| Q1 24 | $7.6B | — |
股东权益LILAROK
| Q4 25 | $555.6M | $3.7B | ||
| Q3 25 | $628.9M | $3.7B | ||
| Q2 25 | $608.4M | $3.5B | ||
| Q1 25 | $1.0B | $3.4B | ||
| Q4 24 | $1.1B | $3.4B | ||
| Q3 24 | $1.2B | $3.5B | ||
| Q2 24 | $1.7B | $3.3B | ||
| Q1 24 | $1.7B | $3.5B |
总资产LILAROK
| Q4 25 | $12.2B | $11.2B | ||
| Q3 25 | $12.0B | $11.2B | ||
| Q2 25 | $12.0B | $11.2B | ||
| Q1 25 | $12.6B | $11.0B | ||
| Q4 24 | $12.8B | $10.9B | ||
| Q3 24 | $12.7B | $11.2B | ||
| Q2 24 | $13.2B | $11.2B | ||
| Q1 24 | $13.3B | $11.4B |
负债/权益比LILAROK
| Q4 25 | 14.17× | — | ||
| Q3 25 | 12.45× | 0.72× | ||
| Q2 25 | 12.50× | — | ||
| Q1 25 | 7.47× | — | ||
| Q4 24 | 6.99× | — | ||
| Q3 24 | 6.20× | 0.73× | ||
| Q2 24 | 4.59× | — | ||
| Q1 24 | 4.38× | — |
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 | $461.9M | $234.0M |
| 自由现金流经营现金流 - 资本支出 | $320.1M | $170.0M |
| 自由现金流率自由现金流/营收 | 27.6% | 8.1% |
| 资本支出强度资本支出/营收 | 12.2% | 3.0% |
| 现金转化率经营现金流/净利润 | — | 0.77× |
| 过去12个月自由现金流最近4个季度 | $305.9M | — |
8季度趋势，按日历期对齐
经营现金流LILAROK
| Q4 25 | $461.9M | $234.0M | ||
| Q3 25 | $178.2M | $454.0M | ||
| Q2 25 | $141.2M | $527.0M | ||
| Q1 25 | $24.6M | $199.0M | ||
| Q4 24 | $398.6M | $364.0M | ||
| Q3 24 | $177.5M | $432.3M | ||
| Q2 24 | $156.9M | $279.1M | ||
| Q1 24 | $23.3M | $119.8M |
自由现金流LILAROK
| Q4 25 | $320.1M | $170.0M | ||
| Q3 25 | $56.0M | — | ||
| Q2 25 | $1.9M | $489.0M | ||
| Q1 25 | $-72.1M | $171.0M | ||
| Q4 24 | $234.9M | $293.0M | ||
| Q3 24 | $51.0M | — | ||
| Q2 24 | $16.4M | $238.4M | ||
| Q1 24 | $-86.4M | $68.6M |
自由现金流率LILAROK
| Q4 25 | 27.6% | 8.1% | ||
| Q3 25 | 5.0% | — | ||
| Q2 25 | 0.2% | 22.8% | ||
| Q1 25 | -6.7% | 8.5% | ||
| Q4 24 | 20.6% | 15.6% | ||
| Q3 24 | 4.7% | — | ||
| Q2 24 | 1.5% | 11.6% | ||
| Q1 24 | -7.9% | 3.2% |
资本支出强度LILAROK
| Q4 25 | 12.2% | 3.0% | ||
| Q3 25 | 11.0% | — | ||
| Q2 25 | 12.8% | 1.8% | ||
| Q1 25 | 8.9% | 1.4% | ||
| Q4 24 | 14.4% | 3.8% | ||
| Q3 24 | 11.6% | — | ||
| Q2 24 | 12.6% | 2.0% | ||
| Q1 24 | 10.0% | 2.4% |
现金转化率LILAROK
| Q4 25 | — | 0.77× | ||
| Q3 25 | 54.00× | 3.29× | ||
| Q2 25 | — | 1.79× | ||
| Q1 25 | — | 0.79× | ||
| Q4 24 | — | 1.98× | ||
| Q3 24 | — | 1.81× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 0.45× |
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
LILA
| Liberty Cablevisionof Puerto Rico LLC Liberty Puerto Rico | $301.3M | 26% |
| Cable Wireless Communications Limited CW Panama | $230.1M | 20% |
| Costa Rica Segment | $168.2M | 15% |
| Liberty Networks | $129.3M | 11% |
| Cable Subscription | $112.4M | 10% |
| Mobile Subscription | $95.9M | 8% |
| Mobile Handset And Other Devices | $73.0M | 6% |
| Liberty Networks Other | $25.0M | 2% |
| Mobile Non Subscription | $21.6M | 2% |
| B2B Mobile Handsetand Other Devices | $7.0M | 1% |
| Cable Non Subscription | $4.3M | 0% |
ROK
| Productsand Solutions | $1.9B | 89% |
| Lifecycle Services Segment | $259.0M | 12% |
