vs
利安德巴塞尔（LYB）与美国再保险集团（RGA）财务数据对比。点击上方公司名可切换其他公司
利安德巴塞尔的季度营收约是美国再保险集团的1.1倍（$7.1B vs $6.6B），美国再保险集团净利率更高（7.0% vs -2.0%，领先9.0%），美国再保险集团同比增速更快（26.6% vs -25.3%），过去两年美国再保险集团的营收复合增速更高（2.3% vs -15.5%）
利安德巴塞尔是跨国化工巨头，注册地位于荷兰，美国业务总部设在得克萨斯州休斯敦，在英国伦敦设有办事处。作为全球最大的聚乙烯、聚丙烯技术授权商，公司还生产乙烯、丙烯、聚烯烃、氧化燃料等各类化工产品。
美国再保险集团（RGA）是总部位于美国密苏里州大圣路易斯地区西郊切斯特菲尔德的全球人寿与健康再保险控股集团。截至2024年12月31日，集团有效人寿再保额约3.9万亿美元，总资产达1187亿美元，是全球唯一主营人寿及健康相关再保险业务的国际企业。
LYB vs RGA — 直观对比
营收规模更大
LYB
是对方的1.1倍
$6.6B
营收增速更快
RGA
高出51.9%
-25.3%
净利率更高
RGA
高出9.0%
-2.0%
两年增速更快
RGA
近两年复合增速
-15.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $7.1B | $6.6B |
| 净利润 | $-140.0M | $463.0M |
| 毛利率 | 4.7% | — |
| 营业利润率 | -1.2% | 7.7% |
| 净利率 | -2.0% | 7.0% |
| 营收同比 | -25.3% | 26.6% |
| 净利润同比 | 76.8% | 212.8% |
| 每股收益（稀释后） | $-0.45 | $6.91 |
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LYBRGA
| Q4 25 | $7.1B | $6.6B | ||
| Q3 25 | $7.7B | $6.2B | ||
| Q2 25 | $7.7B | $5.6B | ||
| Q1 25 | $7.7B | $5.3B | ||
| Q4 24 | $9.5B | $5.2B | ||
| Q3 24 | $10.3B | $5.7B | ||
| Q2 24 | $10.6B | $4.9B | ||
| Q1 24 | $9.9B | $6.3B |
净利润LYBRGA
| Q4 25 | $-140.0M | $463.0M | ||
| Q3 25 | $-890.0M | $253.0M | ||
| Q2 25 | $115.0M | $180.0M | ||
| Q1 25 | $177.0M | $286.0M | ||
| Q4 24 | $-603.0M | $148.0M | ||
| Q3 24 | $573.0M | $156.0M | ||
| Q2 24 | $924.0M | $203.0M | ||
| Q1 24 | $473.0M | $210.0M |
毛利率LYBRGA
| Q4 25 | 4.7% | — | ||
| Q3 25 | 11.7% | — | ||
| Q2 25 | 10.3% | — | ||
| Q1 25 | 7.2% | — | ||
| Q4 24 | 7.9% | — | ||
| Q3 24 | 12.0% | — | ||
| Q2 24 | 13.4% | — | ||
| Q1 24 | 11.7% | — |
营业利润率LYBRGA
| Q4 25 | -1.2% | 7.7% | ||
| Q3 25 | -9.5% | 5.2% | ||
| Q2 25 | 3.7% | 6.1% | ||
| Q1 25 | 1.5% | 7.0% | ||
| Q4 24 | -6.9% | 4.3% | ||
| Q3 24 | 7.8% | 3.8% | ||
| Q2 24 | 9.2% | 5.5% | ||
| Q1 24 | 7.1% | 4.3% |
净利率LYBRGA
| Q4 25 | -2.0% | 7.0% | ||
| Q3 25 | -11.5% | 4.1% | ||
| Q2 25 | 1.5% | 3.2% | ||
| Q1 25 | 2.3% | 5.4% | ||
| Q4 24 | -6.3% | 2.8% | ||
| Q3 24 | 5.6% | 2.8% | ||
| Q2 24 | 8.8% | 4.2% | ||
| Q1 24 | 4.8% | 3.3% |
每股收益（稀释后）LYBRGA
| Q4 25 | $-0.45 | $6.91 | ||
| Q3 25 | $-2.77 | $3.81 | ||
| Q2 25 | $0.34 | $2.70 | ||
| Q1 25 | $0.54 | $4.27 | ||
| Q4 24 | $-1.86 | $2.21 | ||
| Q3 24 | $1.75 | $2.33 | ||
| Q2 24 | $2.82 | $3.03 | ||
| Q1 24 | $1.44 | $3.16 |
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 | $5.5B | $4.2B |
| 总债务越低越好 | $12.1B | $5.7B |
| 股东权益账面价值 | $10.1B | $13.5B |
| 总资产 | $34.0B | $156.6B |
| 负债/权益比越低杠杆越低 | 1.20× | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资LYBRGA
| Q4 25 | $5.5B | $4.2B | ||
| Q3 25 | $2.5B | $4.6B | ||
| Q2 25 | $2.5B | $5.4B | ||
| Q1 25 | $3.0B | $5.2B | ||
| Q4 24 | $6.0B | $3.3B | ||
| Q3 24 | $4.3B | $5.2B | ||
| Q2 24 | $4.7B | $4.6B | ||
| Q1 24 | $3.8B | $5.9B |
总债务LYBRGA
| Q4 25 | $12.1B | $5.7B | ||
| Q3 25 | $10.6B | $5.7B | ||
| Q2 25 | $11.2B | $5.7B | ||
| Q1 25 | $10.6B | $5.7B | ||
| Q4 24 | $10.5B | $5.0B | ||
| Q3 24 | $11.1B | $5.1B | ||
| Q2 24 | $11.0B | $5.1B | ||
| Q1 24 | $11.0B | $4.4B |
股东权益LYBRGA
| Q4 25 | $10.1B | $13.5B | ||
| Q3 25 | $10.6B | $13.0B | ||
| Q2 25 | $11.9B | $12.1B | ||
| Q1 25 | $12.2B | $11.4B | ||
| Q4 24 | $12.5B | $10.8B | ||
| Q3 24 | $13.7B | $11.1B | ||
| Q2 24 | $13.4B | $9.7B | ||
| Q1 24 | $13.0B | $9.5B |
总资产LYBRGA
| Q4 25 | $34.0B | $156.6B | ||
| Q3 25 | $33.8B | $152.0B | ||
| Q2 25 | $35.4B | $133.5B | ||
| Q1 25 | $35.2B | $128.2B | ||
| Q4 24 | $35.7B | $118.7B | ||
| Q3 24 | $37.3B | $120.3B | ||
| Q2 24 | $37.1B | $109.9B | ||
| Q1 24 | $36.6B | $106.0B |
负债/权益比LYBRGA
| Q4 25 | 1.20× | 0.42× | ||
| Q3 25 | 1.00× | 0.44× | ||
| Q2 25 | 0.94× | 0.48× | ||
| Q1 25 | 0.87× | 0.50× | ||
| Q4 24 | 0.85× | 0.47× | ||
| Q3 24 | 0.81× | 0.46× | ||
| Q2 24 | 0.82× | 0.52× | ||
| Q1 24 | 0.85× | 0.47× |
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 | $1.5B | $7.3B |
| 自由现金流经营现金流 - 资本支出 | $1.1B | — |
| 自由现金流率自由现金流/营收 | 14.9% | — |
| 资本支出强度资本支出/营收 | 6.3% | — |
| 现金转化率经营现金流/净利润 | — | 15.83× |
| 过去12个月自由现金流最近4个季度 | $384.0M | — |
8季度趋势，按日历期对齐
经营现金流LYBRGA
| Q4 25 | $1.5B | $7.3B | ||
| Q3 25 | $983.0M | $-990.0M | ||
| Q2 25 | $351.0M | $-820.0M | ||
| Q1 25 | $-579.0M | $-1.4B | ||
| Q4 24 | $1.9B | $17.1B | ||
| Q3 24 | $670.0M | $-1.1B | ||
| Q2 24 | $1.3B | $-967.0M | ||
| Q1 24 | $-114.0M | $-5.7B |
自由现金流LYBRGA
| Q4 25 | $1.1B | — | ||
| Q3 25 | $577.0M | — | ||
| Q2 25 | $-188.0M | — | ||
| Q1 25 | $-1.1B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $302.0M | — | ||
| Q2 24 | $864.0M | — | ||
| Q1 24 | $-597.0M | — |
自由现金流率LYBRGA
| Q4 25 | 14.9% | — | ||
| Q3 25 | 7.5% | — | ||
| Q2 25 | -2.5% | — | ||
| Q1 25 | -13.8% | — | ||
| Q4 24 | 14.9% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 8.2% | — | ||
| Q1 24 | -6.0% | — |
资本支出强度LYBRGA
| Q4 25 | 6.3% | — | ||
| Q3 25 | 5.3% | — | ||
| Q2 25 | 7.0% | — | ||
| Q1 25 | 6.3% | — | ||
| Q4 24 | 5.3% | — | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 4.6% | — | ||
| Q1 24 | 4.9% | — |
现金转化率LYBRGA
| Q4 25 | — | 15.83× | ||
| Q3 25 | — | -3.91× | ||
| Q2 25 | 3.05× | -4.56× | ||
| Q1 25 | -3.27× | -5.00× | ||
| Q4 24 | — | 115.81× | ||
| Q3 24 | 1.17× | -6.84× | ||
| Q2 24 | 1.46× | -4.76× | ||
| Q1 24 | -0.24× | -27.31× |
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
LYB
| Polypropylene | $1.3B | 18% |
| Oxyfuels And Related Products | $1.3B | 18% |
| Olefins And Co Products | $1.1B | 15% |
| Advanced Polymer Solutions | $774.0M | 11% |
| Po And Derivatives | $497.0M | 7% |
| Other | $492.0M | 7% |
| DE | $440.0M | 6% |
| MX | $353.0M | 5% |
| Intermediate Chemicals | $341.0M | 5% |
| Discontinued Operations Disposed Of By Means Other Than Sale | $265.0M | 4% |
| Other Products | $199.0M | 3% |
| Related Party | $126.0M | 2% |
RGA
暂无分部数据
