vs
LUXFER HOLDINGS PLC（LXFR）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
LUXFER HOLDINGS PLC的季度营收约是RE/MAX Holdings, Inc.的1.3倍（$90.7M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -3.4%，领先5.4%），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -12.3%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $12.4M），过去两年LUXFER HOLDINGS PLC的营收复合增速更高（0.7% vs -4.7%）
Luxfer Holdings PLC是一家全球性工业制造商，专注于高性能工程材料及零部件生产，核心产品包括轻量化铝制及复合材料储气系统、先进合金与特种材料，服务航空航天、医疗保健、汽车、工业制造、替代能源等全球多个核心领域。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
LXFR vs RMAX — 直观对比
营收规模更大
LXFR
是对方的1.3倍
$71.1M
营收增速更快
RMAX
高出10.4%
-12.3%
净利率更高
RMAX
高出5.4%
-3.4%
自由现金流更多
RMAX
多$21.1M
$12.4M
两年增速更快
LXFR
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $90.7M | $71.1M |
| 净利润 | $-3.1M | $1.4M |
| 毛利率 | 24.4% | — |
| 营业利润率 | 3.6% | 13.1% |
| 净利率 | -3.4% | 2.0% |
| 营收同比 | -12.3% | -1.8% |
| 净利润同比 | -188.6% | -75.2% |
| 每股收益（稀释后） | $-0.12 | — |
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LXFRRMAX
| Q4 25 | $90.7M | $71.1M | ||
| Q3 25 | $92.9M | $73.2M | ||
| Q2 25 | $104.0M | $72.8M | ||
| Q1 25 | $97.0M | $74.5M | ||
| Q4 24 | $103.4M | $72.5M | ||
| Q3 24 | $99.4M | $78.5M | ||
| Q2 24 | $99.7M | $78.5M | ||
| Q1 24 | $89.4M | $78.3M |
净利润LXFRRMAX
| Q4 25 | $-3.1M | $1.4M | ||
| Q3 25 | $2.7M | $4.0M | ||
| Q2 25 | $2.6M | $4.7M | ||
| Q1 25 | $5.5M | $-2.0M | ||
| Q4 24 | $3.5M | $5.8M | ||
| Q3 24 | $12.7M | $966.0K | ||
| Q2 24 | $-500.0K | $3.7M | ||
| Q1 24 | $2.7M | $-3.4M |
毛利率LXFRRMAX
| Q4 25 | 24.4% | — | ||
| Q3 25 | 23.4% | — | ||
| Q2 25 | 23.1% | — | ||
| Q1 25 | 22.1% | — | ||
| Q4 24 | 22.1% | — | ||
| Q3 24 | 22.5% | — | ||
| Q2 24 | 22.1% | — | ||
| Q1 24 | 20.6% | — |
营业利润率LXFRRMAX
| Q4 25 | 3.6% | 13.1% | ||
| Q3 25 | 5.8% | 25.0% | ||
| Q2 25 | 7.4% | 19.3% | ||
| Q1 25 | 7.8% | 7.2% | ||
| Q4 24 | 3.9% | 5.9% | ||
| Q3 24 | 17.5% | 19.4% | ||
| Q2 24 | 3.8% | 20.6% | ||
| Q1 24 | 5.5% | 5.8% |
净利率LXFRRMAX
| Q4 25 | -3.4% | 2.0% | ||
| Q3 25 | 2.9% | 5.4% | ||
| Q2 25 | 2.5% | 6.4% | ||
| Q1 25 | 5.7% | -2.6% | ||
| Q4 24 | 3.4% | 8.0% | ||
| Q3 24 | 12.8% | 1.2% | ||
| Q2 24 | -0.5% | 4.7% | ||
| Q1 24 | 3.0% | -4.3% |
每股收益（稀释后）LXFRRMAX
| Q4 25 | $-0.12 | — | ||
| Q3 25 | $0.10 | — | ||
| Q2 25 | $0.10 | — | ||
| Q1 25 | $0.20 | — | ||
| Q4 24 | $0.13 | — | ||
| Q3 24 | $0.47 | — | ||
| Q2 24 | $-0.02 | — | ||
| Q1 24 | $0.10 | — |
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 | $8.3M | $118.7M |
| 总债务越低越好 | $39.4M | $432.2M |
| 股东权益账面价值 | $226.4M | $452.4M |
| 总资产 | $369.7M | $582.5M |
| 负债/权益比越低杠杆越低 | 0.17× | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资LXFRRMAX
| Q4 25 | $8.3M | $118.7M | ||
| Q3 25 | $6.0M | $107.5M | ||
| Q2 25 | $4.4M | $94.3M | ||
| Q1 25 | $4.1M | $89.1M | ||
| Q4 24 | $4.1M | $96.6M | ||
| Q3 24 | $3.5M | $83.8M | ||
| Q2 24 | $4.3M | $66.1M | ||
| Q1 24 | $6.8M | $82.1M |
总债务LXFRRMAX
| Q4 25 | $39.4M | $432.2M | ||
| Q3 25 | $43.3M | $433.3M | ||
| Q2 25 | $52.6M | $434.4M | ||
| Q1 25 | $46.0M | $435.3M | ||
| Q4 24 | $45.1M | $436.2M | ||
| Q3 24 | $69.5M | $437.2M | ||
| Q2 24 | $74.2M | $438.1M | ||
| Q1 24 | $78.4M | $439.0M |
股东权益LXFRRMAX
| Q4 25 | $226.4M | $452.4M | ||
| Q3 25 | $231.6M | $448.1M | ||
| Q2 25 | $237.7M | $442.4M | ||
| Q1 25 | $226.7M | $433.5M | ||
| Q4 24 | $219.5M | $429.5M | ||
| Q3 24 | $225.1M | $423.1M | ||
| Q2 24 | $206.3M | $418.4M | ||
| Q1 24 | $210.3M | $412.0M |
总资产LXFRRMAX
| Q4 25 | $369.7M | $582.5M | ||
| Q3 25 | $377.4M | $582.2M | ||
| Q2 25 | $399.2M | $574.8M | ||
| Q1 25 | $385.2M | $571.4M | ||
| Q4 24 | $382.4M | $581.6M | ||
| Q3 24 | $404.8M | $578.6M | ||
| Q2 24 | $379.8M | $571.4M | ||
| Q1 24 | $386.0M | $566.7M |
负债/权益比LXFRRMAX
| Q4 25 | 0.17× | 0.96× | ||
| Q3 25 | 0.19× | 0.97× | ||
| Q2 25 | 0.22× | 0.98× | ||
| Q1 25 | 0.20× | 1.00× | ||
| Q4 24 | 0.21× | 1.02× | ||
| Q3 24 | 0.31× | 1.03× | ||
| Q2 24 | 0.36× | 1.05× | ||
| Q1 24 | 0.37× | 1.07× |
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 | $15.6M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $12.4M | $33.5M |
| 自由现金流率自由现金流/营收 | 13.7% | 47.1% |
| 资本支出强度资本支出/营收 | 3.5% | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | $26.2M | $56.8M |
8季度趋势，按日历期对齐
经营现金流LXFRRMAX
| Q4 25 | $15.6M | $40.9M | ||
| Q3 25 | $11.8M | $17.7M | ||
| Q2 25 | $1.2M | $4.6M | ||
| Q1 25 | $5.4M | $5.7M | ||
| Q4 24 | $25.5M | $59.7M | ||
| Q3 24 | $13.0M | $17.6M | ||
| Q2 24 | $8.9M | $15.9M | ||
| Q1 24 | $3.7M | $9.4M |
自由现金流LXFRRMAX
| Q4 25 | $12.4M | $33.5M | ||
| Q3 25 | $10.3M | $16.4M | ||
| Q2 25 | $-700.0K | $2.9M | ||
| Q1 25 | $4.2M | $4.0M | ||
| Q4 24 | $22.5M | $53.0M | ||
| Q3 24 | $9.8M | $16.3M | ||
| Q2 24 | $6.2M | $14.0M | ||
| Q1 24 | $2.3M | $6.8M |
自由现金流率LXFRRMAX
| Q4 25 | 13.7% | 47.1% | ||
| Q3 25 | 11.1% | 22.4% | ||
| Q2 25 | -0.7% | 4.0% | ||
| Q1 25 | 4.3% | 5.3% | ||
| Q4 24 | 21.8% | 73.2% | ||
| Q3 24 | 9.9% | 20.8% | ||
| Q2 24 | 6.2% | 17.8% | ||
| Q1 24 | 2.6% | 8.6% |
资本支出强度LXFRRMAX
| Q4 25 | 3.5% | 10.4% | ||
| Q3 25 | 1.6% | 1.8% | ||
| Q2 25 | 1.8% | 2.2% | ||
| Q1 25 | 1.2% | 2.3% | ||
| Q4 24 | 2.9% | 9.1% | ||
| Q3 24 | 3.2% | 1.7% | ||
| Q2 24 | 2.7% | 2.4% | ||
| Q1 24 | 1.6% | 3.3% |
现金转化率LXFRRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | 4.37× | 4.45× | ||
| Q2 25 | 0.46× | 0.97× | ||
| Q1 25 | 0.98× | — | ||
| Q4 24 | 7.29× | 10.28× | ||
| Q3 24 | 1.02× | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| Q1 24 | 1.37× | — |
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
LXFR
| Gas Cylinders Segment | $43.8M | 48% |
| Defense First Response And Healthcare | $18.6M | 21% |
| Rest Of Europe | $9.0M | 10% |
| DE | $7.0M | 8% |
| Asia Pacific | $5.8M | 6% |
| CA | $4.0M | 4% |
| Other | $2.5M | 3% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
