vs
Alliant Energy（LNT）与RPM INTERNATIONAL INC（RPM）财务数据对比。点击上方公司名可切换其他公司
RPM INTERNATIONAL INC的季度营收约是Alliant Energy的1.8倍（$1.9B vs $1.1B），Alliant Energy净利率更高（13.4% vs 8.4%，领先4.9%），Alliant Energy同比增速更快（9.0% vs 3.5%），过去两年RPM INTERNATIONAL INC的营收复合增速更高（12.0% vs 1.5%）
Alliant Energy是美国公用事业控股企业，主营受监管的电力与天然气服务，下设公用电力运营、公用燃气运营及其他公用事业三大业务板块。公司通过子公司Interstate Power and Light Company（IPL）为艾奥瓦州零售客户提供发电配电、天然气配送及运输服务，同时向明尼苏达州、伊利诺伊州等地的批发客户售电。
BVS娱乐前身为Saban制作、Saban国际及Saban娱乐，是华特迪士尼公司旗下子公司。1980年4月24日由哈伊姆·萨班与舒基·利维创立，最初主营音乐制作，后逐步转向电视节目制作发行业务，最为知名的是为Fox Family/ABC Family及已停播的Fox Kids、Jetix频道制作发行儿童节目。
LNT vs RPM — 直观对比
营收规模更大
RPM
是对方的1.8倍
$1.1B
营收增速更快
LNT
高出5.5%
3.5%
净利率更高
LNT
高出4.9%
8.4%
两年增速更快
RPM
近两年复合增速
1.5%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.9B |
| 净利润 | $142.0M | $161.2M |
| 毛利率 | 85.9% | 40.8% |
| 营业利润率 | 18.4% | 11.0% |
| 净利率 | 13.4% | 8.4% |
| 营收同比 | 9.0% | 3.5% |
| 净利润同比 | -5.3% | -12.0% |
| 每股收益（稀释后） | $0.54 | $1.26 |
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LNTRPM
| Q4 25 | $1.1B | $1.9B | ||
| Q3 25 | $1.2B | $2.1B | ||
| Q2 25 | $961.0M | $2.1B | ||
| Q1 25 | $1.1B | $1.5B | ||
| Q4 24 | $975.0M | $1.8B | ||
| Q3 24 | $1.1B | $2.0B | ||
| Q2 24 | $894.0M | $2.0B | ||
| Q1 24 | $1.0B | $1.5B |
净利润LNTRPM
| Q4 25 | $142.0M | $161.2M | ||
| Q3 25 | $281.0M | $227.6M | ||
| Q2 25 | $174.0M | $225.8M | ||
| Q1 25 | $213.0M | $52.0M | ||
| Q4 24 | $150.0M | $183.2M | ||
| Q3 24 | $295.0M | $227.7M | ||
| Q2 24 | $87.0M | $180.6M | ||
| Q1 24 | $158.0M | $61.2M |
毛利率LNTRPM
| Q4 25 | 85.9% | 40.8% | ||
| Q3 25 | 86.3% | 42.3% | ||
| Q2 25 | 84.3% | 42.4% | ||
| Q1 25 | 86.0% | 38.4% | ||
| Q4 24 | 84.7% | 41.4% | ||
| Q3 24 | 84.7% | 42.5% | ||
| Q2 24 | 83.6% | 41.4% | ||
| Q1 24 | 85.3% | 39.9% |
营业利润率LNTRPM
| Q4 25 | 18.4% | 11.0% | ||
| Q3 25 | 28.8% | 14.1% | ||
| Q2 25 | 23.2% | 11.9% | ||
| Q1 25 | 22.8% | 2.8% | ||
| Q4 24 | 22.7% | 11.5% | ||
| Q3 24 | 29.0% | 14.8% | ||
| Q2 24 | 14.5% | 11.9% | ||
| Q1 24 | 21.5% | 5.5% |
净利率LNTRPM
| Q4 25 | 13.4% | 8.4% | ||
| Q3 25 | 23.2% | 10.8% | ||
| Q2 25 | 18.1% | 10.8% | ||
| Q1 25 | 18.9% | 3.5% | ||
| Q4 24 | 15.4% | 9.9% | ||
| Q3 24 | 27.3% | 11.6% | ||
| Q2 24 | 9.7% | 9.0% | ||
| Q1 24 | 15.3% | 4.0% |
每股收益（稀释后）LNTRPM
| Q4 25 | $0.54 | $1.26 | ||
| Q3 25 | $1.09 | $1.77 | ||
| Q2 25 | $0.68 | $1.76 | ||
| Q1 25 | $0.83 | $0.40 | ||
| Q4 24 | $0.58 | $1.42 | ||
| Q3 24 | $1.15 | $1.77 | ||
| Q2 24 | $0.34 | $1.40 | ||
| Q1 24 | $0.62 | $0.47 |
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 | $556.0M | $316.6M |
| 总债务越低越好 | — | $2.5B |
| 股东权益账面价值 | $7.3B | $3.1B |
| 总资产 | $25.0B | $7.9B |
| 负债/权益比越低杠杆越低 | — | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资LNTRPM
| Q4 25 | $556.0M | $316.6M | ||
| Q3 25 | $753.0M | $297.1M | ||
| Q2 25 | $329.0M | $302.1M | ||
| Q1 25 | $25.0M | $241.9M | ||
| Q4 24 | $81.0M | $268.7M | ||
| Q3 24 | $827.0M | $231.6M | ||
| Q2 24 | $92.0M | $237.4M | ||
| Q1 24 | $32.0M | $248.9M |
总债务LNTRPM
| Q4 25 | — | $2.5B | ||
| Q3 25 | — | $2.7B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.2B |
股东权益LNTRPM
| Q4 25 | $7.3B | $3.1B | ||
| Q3 25 | $7.3B | $3.1B | ||
| Q2 25 | $7.1B | $2.9B | ||
| Q1 25 | $7.1B | $2.7B | ||
| Q4 24 | $7.0B | $2.7B | ||
| Q3 24 | $7.0B | $2.6B | ||
| Q2 24 | $6.8B | $2.5B | ||
| Q1 24 | $6.8B | $2.3B |
总资产LNTRPM
| Q4 25 | $25.0B | $7.9B | ||
| Q3 25 | $24.6B | $7.9B | ||
| Q2 25 | $23.8B | $7.8B | ||
| Q1 25 | $22.9B | $6.6B | ||
| Q4 24 | $22.7B | $6.7B | ||
| Q3 24 | $22.8B | $6.6B | ||
| Q2 24 | $21.8B | $6.6B | ||
| Q1 24 | $21.2B | $6.4B |
负债/权益比LNTRPM
| Q4 25 | — | 0.80× | ||
| Q3 25 | — | 0.87× | ||
| Q2 25 | — | 0.91× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 0.77× | ||
| Q2 24 | — | 0.79× | ||
| Q1 24 | — | 0.93× |
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 | $269.0M | $345.7M |
| 自由现金流经营现金流 - 资本支出 | — | $296.4M |
| 自由现金流率自由现金流/营收 | — | 15.5% |
| 资本支出强度资本支出/营收 | — | 2.6% |
| 现金转化率经营现金流/净利润 | 1.89× | 2.14× |
| 过去12个月自由现金流最近4个季度 | — | $582.9M |
8季度趋势，按日历期对齐
经营现金流LNTRPM
| Q4 25 | $269.0M | $345.7M | ||
| Q3 25 | $408.0M | $237.5M | ||
| Q2 25 | $243.0M | $149.2M | ||
| Q1 25 | $249.0M | $91.5M | ||
| Q4 24 | $254.0M | $279.4M | ||
| Q3 24 | $351.0M | $248.1M | ||
| Q2 24 | $255.0M | $181.2M | ||
| Q1 24 | $307.0M | $173.4M |
自由现金流LNTRPM
| Q4 25 | — | $296.4M | ||
| Q3 25 | $-103.0M | $175.0M | ||
| Q2 25 | $-179.0M | $78.2M | ||
| Q1 25 | $-305.0M | $33.3M | ||
| Q4 24 | — | $229.5M | ||
| Q3 24 | $-59.0M | $197.3M | ||
| Q2 24 | $-137.0M | $105.3M | ||
| Q1 24 | $-171.0M | $124.6M |
自由现金流率LNTRPM
| Q4 25 | — | 15.5% | ||
| Q3 25 | -8.5% | 8.3% | ||
| Q2 25 | -18.6% | 3.8% | ||
| Q1 25 | -27.0% | 2.3% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | -5.5% | 10.0% | ||
| Q2 24 | -15.3% | 5.2% | ||
| Q1 24 | -16.6% | 8.2% |
资本支出强度LNTRPM
| Q4 25 | — | 2.6% | ||
| Q3 25 | 42.2% | 3.0% | ||
| Q2 25 | 43.9% | 3.4% | ||
| Q1 25 | 49.1% | 3.9% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | 37.9% | 2.6% | ||
| Q2 24 | 43.8% | 3.8% | ||
| Q1 24 | 46.4% | 3.2% |
现金转化率LNTRPM
| Q4 25 | 1.89× | 2.14× | ||
| Q3 25 | 1.45× | 1.04× | ||
| Q2 25 | 1.40× | 0.66× | ||
| Q1 25 | 1.17× | 1.76× | ||
| Q4 24 | 1.69× | 1.53× | ||
| Q3 24 | 1.19× | 1.09× | ||
| Q2 24 | 2.93× | 1.00× | ||
| Q1 24 | 1.94× | 2.83× |
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
LNT
| Retail Residential | $313.0M | 29% |
| Retail Industrial | $251.0M | 24% |
| Retail Commercial | $226.0M | 21% |
| Gas | $158.0M | 15% |
| Other Customer | $43.0M | 4% |
| Wholesale | $36.0M | 3% |
| Other Utility | $15.0M | 1% |
| Steam | $9.0M | 1% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
