vs
LSB INDUSTRIES, INC.（LXU）与VALHI INC（VHI）财务数据对比。点击上方公司名可切换其他公司
VALHI INC的季度营收约是LSB INDUSTRIES, INC.的3.0倍（$494.5M vs $165.0M）。LSB INDUSTRIES, INC.净利率更高（9.8% vs -10.8%，领先20.5%）。LSB INDUSTRIES, INC.同比增速更快（22.3% vs 2.8%）。VALHI INC自由现金流更多（$89.8M vs $-3.2M）。过去两年LSB INDUSTRIES, INC.的营收复合增速更高（9.3% vs -3.5%）
埃尔德里奇工业有限责任公司是一家总部位于美国迈阿密的控股公司，在纽约市、康涅狄格州格林威治、伦敦以及比弗利山均设有办事处，投资领域覆盖保险、资产管理、科技、体育、媒体、房地产与消费等多个行业。
Valhi是一家美国控股公司，1987年由LLC公司与合并糖业公司合并成立，通过全资及控股子公司在多个不同行业开展业务。截至2014年12月，Contran公司持有其93%的普通股，2014年已跻身财富美国1000强企业之列。
LXU vs VHI — 直观对比
营收规模更大
VHI
是对方的3.0倍
$165.0M
营收增速更快
LXU
高出19.5%
2.8%
净利率更高
LXU
高出20.5%
-10.8%
自由现金流更多
VHI
多$93.0M
$-3.2M
两年增速更快
LXU
近两年复合增速
-3.5%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $165.0M | $494.5M |
| 净利润 | $16.1M | $-53.2M |
| 毛利率 | 25.0% | 6.9% |
| 营业利润率 | 16.2% | -6.2% |
| 净利率 | 9.8% | -10.8% |
| 营收同比 | 22.3% | 2.8% |
| 净利润同比 | 276.3% | -333.3% |
| 每股收益（稀释后） | $0.22 | $-1.86 |
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LXUVHI
| Q4 25 | $165.0M | $494.5M | ||
| Q3 25 | $155.4M | $503.5M | ||
| Q2 25 | $151.3M | $540.4M | ||
| Q1 25 | $143.4M | $538.6M | ||
| Q4 24 | $134.9M | $480.9M | ||
| Q3 24 | $109.2M | $533.6M | ||
| Q2 24 | $140.1M | $559.7M | ||
| Q1 24 | $138.2M | $530.6M |
净利润LXUVHI
| Q4 25 | $16.1M | $-53.2M | ||
| Q3 25 | $7.1M | $-22.2M | ||
| Q2 25 | $3.0M | $900.0K | ||
| Q1 25 | $-1.6M | $16.9M | ||
| Q4 24 | $-9.1M | $22.8M | ||
| Q3 24 | $-25.4M | $57.5M | ||
| Q2 24 | $9.6M | $19.9M | ||
| Q1 24 | $5.6M | $7.8M |
毛利率LXUVHI
| Q4 25 | 25.0% | 6.9% | ||
| Q3 25 | 16.4% | 12.0% | ||
| Q2 25 | 15.3% | 14.5% | ||
| Q1 25 | 10.0% | 22.7% | ||
| Q4 24 | 4.5% | 20.9% | ||
| Q3 24 | -7.3% | 21.8% | ||
| Q2 24 | 19.6% | 21.7% | ||
| Q1 24 | 16.1% | 16.3% |
营业利润率LXUVHI
| Q4 25 | 16.2% | -6.2% | ||
| Q3 25 | 10.1% | 1.7% | ||
| Q2 25 | 6.9% | 6.6% | ||
| Q1 25 | 3.1% | 9.3% | ||
| Q4 24 | -5.0% | 11.8% | ||
| Q3 24 | -22.4% | 12.7% | ||
| Q2 24 | 10.3% | 9.8% | ||
| Q1 24 | 8.1% | 5.9% |
净利率LXUVHI
| Q4 25 | 9.8% | -10.8% | ||
| Q3 25 | 4.6% | -4.4% | ||
| Q2 25 | 2.0% | 0.2% | ||
| Q1 25 | -1.1% | 3.1% | ||
| Q4 24 | -6.8% | 4.7% | ||
| Q3 24 | -23.2% | 10.8% | ||
| Q2 24 | 6.8% | 3.6% | ||
| Q1 24 | 4.1% | 1.5% |
每股收益（稀释后）LXUVHI
| Q4 25 | $0.22 | $-1.86 | ||
| Q3 25 | $0.10 | $-0.78 | ||
| Q2 25 | $0.04 | $0.03 | ||
| Q1 25 | $-0.02 | $0.59 | ||
| Q4 24 | $-0.13 | $0.81 | ||
| Q3 24 | $-0.35 | $2.01 | ||
| Q2 24 | $0.13 | $0.70 | ||
| Q1 24 | $0.08 | $0.27 |
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 | $148.5M | $216.9M |
| 总债务越低越好 | $440.3M | $590.9M |
| 股东权益账面价值 | $520.0M | $1.0B |
| 总资产 | $1.2B | $2.6B |
| 负债/权益比越低杠杆越低 | 0.85× | 0.58× |
8季度趋势，按日历期对齐
现金及短期投资LXUVHI
| Q4 25 | $148.5M | $216.9M | ||
| Q3 25 | $152.0M | $186.6M | ||
| Q2 25 | $124.9M | $190.9M | ||
| Q1 25 | $163.5M | $196.4M | ||
| Q4 24 | $184.2M | $350.2M | ||
| Q3 24 | $199.3M | $316.7M | ||
| Q2 24 | $216.3M | $386.9M | ||
| Q1 24 | $265.2M | $372.7M |
总债务LXUVHI
| Q4 25 | $440.3M | $590.9M | ||
| Q3 25 | $447.6M | $661.5M | ||
| Q2 25 | $446.4M | $544.8M | ||
| Q1 25 | $478.2M | $525.9M | ||
| Q4 24 | $476.2M | $484.4M | ||
| Q3 24 | $476.0M | $526.6M | ||
| Q2 24 | $479.8M | $497.4M | ||
| Q1 24 | $543.8M | $511.2M |
股东权益LXUVHI
| Q4 25 | $520.0M | $1.0B | ||
| Q3 25 | $504.6M | $1.0B | ||
| Q2 25 | $495.8M | $1.1B | ||
| Q1 25 | $490.6M | $1.1B | ||
| Q4 24 | $491.6M | $1.0B | ||
| Q3 24 | $499.0M | $1.0B | ||
| Q2 24 | $522.8M | $962.6M | ||
| Q1 24 | $518.2M | $928.2M |
总资产LXUVHI
| Q4 25 | $1.2B | $2.6B | ||
| Q3 25 | $1.1B | $2.7B | ||
| Q2 25 | $1.1B | $2.8B | ||
| Q1 25 | $1.2B | $2.8B | ||
| Q4 24 | $1.2B | $2.8B | ||
| Q3 24 | $1.2B | $2.8B | ||
| Q2 24 | $1.2B | $2.5B | ||
| Q1 24 | $1.3B | $2.6B |
负债/权益比LXUVHI
| Q4 25 | 0.85× | 0.58× | ||
| Q3 25 | 0.89× | 0.63× | ||
| Q2 25 | 0.90× | 0.51× | ||
| Q1 25 | 0.97× | 0.49× | ||
| Q4 24 | 0.97× | 0.47× | ||
| Q3 24 | 0.95× | 0.52× | ||
| Q2 24 | 0.92× | 0.52× | ||
| Q1 24 | 1.05× | 0.55× |
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 | $17.9M | $100.6M |
| 自由现金流经营现金流 - 资本支出 | $-3.2M | $89.8M |
| 自由现金流率自由现金流/营收 | -1.9% | 18.2% |
| 资本支出强度资本支出/营收 | 12.8% | 2.2% |
| 现金转化率经营现金流/净利润 | 1.11× | — |
| 过去12个月自由现金流最近4个季度 | $18.1M | $-82.1M |
8季度趋势，按日历期对齐
经营现金流LXUVHI
| Q4 25 | $17.9M | $100.6M | ||
| Q3 25 | $52.6M | $-1.9M | ||
| Q2 25 | $18.2M | $21.7M | ||
| Q1 25 | $6.8M | $-155.9M | ||
| Q4 24 | $4.0M | $45.8M | ||
| Q3 24 | $17.1M | $13.5M | ||
| Q2 24 | $41.4M | $33.5M | ||
| Q1 24 | $24.1M | $-48.8M |
自由现金流LXUVHI
| Q4 25 | $-3.2M | $89.8M | ||
| Q3 25 | $35.6M | $-12.3M | ||
| Q2 25 | $-315.0K | $9.1M | ||
| Q1 25 | $-14.0M | $-168.7M | ||
| Q4 24 | $-24.2M | $33.3M | ||
| Q3 24 | $-13.9M | $3.9M | ||
| Q2 24 | $26.6M | $29.7M | ||
| Q1 24 | $5.8M | $-53.8M |
自由现金流率LXUVHI
| Q4 25 | -1.9% | 18.2% | ||
| Q3 25 | 22.9% | -2.4% | ||
| Q2 25 | -0.2% | 1.7% | ||
| Q1 25 | -9.8% | -31.3% | ||
| Q4 24 | -18.0% | 6.9% | ||
| Q3 24 | -12.8% | 0.7% | ||
| Q2 24 | 19.0% | 5.3% | ||
| Q1 24 | 4.2% | -10.1% |
资本支出强度LXUVHI
| Q4 25 | 12.8% | 2.2% | ||
| Q3 25 | 10.9% | 2.1% | ||
| Q2 25 | 12.2% | 2.3% | ||
| Q1 25 | 14.5% | 2.4% | ||
| Q4 24 | 20.9% | 2.6% | ||
| Q3 24 | 28.4% | 1.8% | ||
| Q2 24 | 10.5% | 0.7% | ||
| Q1 24 | 13.2% | 0.9% |
现金转化率LXUVHI
| Q4 25 | 1.11× | — | ||
| Q3 25 | 7.39× | — | ||
| Q2 25 | 6.04× | 24.11× | ||
| Q1 25 | — | -9.22× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | — | 0.23× | ||
| Q2 24 | 4.33× | 1.68× | ||
| Q1 24 | 4.29× | -6.26× |
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
LXU
| Ammonium Nitrate And Nitric Acid | $64.7M | 39% |
| Ammonia | $49.4M | 30% |
| Urea Ammonium Nitrate UAN | $43.5M | 26% |
| Other | $7.4M | 4% |
VHI
| Chemicals | $418.3M | 85% |
| Real Estate Management And Development | $38.5M | 8% |
| Security Products | $29.5M | 6% |
| Marine Components | $8.2M | 2% |
