vs
MARCUS CORP（MCS）与WORTHINGTON ENTERPRISES, INC.（WOR）财务数据对比。点击上方公司名可切换其他公司
WORTHINGTON ENTERPRISES, INC.的季度营收约是MARCUS CORP的1.7倍（$327.5M vs $193.5M），WORTHINGTON ENTERPRISES, INC.同比增速更快（19.5% vs 2.8%），WORTHINGTON ENTERPRISES, INC.自由现金流更多（$39.1M vs $26.4M）
马库斯公司是一家美国企业，主营商业地产领域相关服务，业务覆盖美国与加拿大，提供商业地产经纪、按揭经纪、行业研究以及咨询服务，首创了由单一经纪公司独家代理房源挂牌的行业模式，目前在美加两国设有超过80家办公室，拥有员工超1800名。
沃辛顿实业是一家总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑产品两大业务板块，设计生产丙烷、氧气、氦气压力容器，制冷及工业气瓶，露营与家用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等多元化产品。
MCS vs WOR — 直观对比
营收规模更大
WOR
是对方的1.7倍
$193.5M
营收增速更快
WOR
高出16.7%
2.8%
自由现金流更多
WOR
多$12.7M
$26.4M
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $193.5M | $327.5M |
| 净利润 | — | $27.3M |
| 毛利率 | — | 25.8% |
| 营业利润率 | 0.9% | 3.7% |
| 净利率 | — | 8.3% |
| 营收同比 | 2.8% | 19.5% |
| 净利润同比 | — | -3.3% |
| 每股收益（稀释后） | — | $0.55 |
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MCSWOR
| Q4 25 | $193.5M | $327.5M | ||
| Q3 25 | $210.2M | $303.7M | ||
| Q2 25 | $206.0M | — | ||
| Q1 25 | $148.8M | — | ||
| Q4 24 | $188.3M | — | ||
| Q3 24 | $232.7M | — | ||
| Q2 24 | $176.0M | — | ||
| Q1 24 | $138.5M | — |
净利润MCSWOR
| Q4 25 | — | $27.3M | ||
| Q3 25 | $16.2M | $35.1M | ||
| Q2 25 | $7.3M | — | ||
| Q1 25 | $-16.8M | — | ||
| Q4 24 | $986.0K | — | ||
| Q3 24 | $23.3M | — | ||
| Q2 24 | $-20.2M | — | ||
| Q1 24 | $-11.9M | — |
毛利率MCSWOR
| Q4 25 | — | 25.8% | ||
| Q3 25 | — | 27.1% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率MCSWOR
| Q4 25 | 0.9% | 3.7% | ||
| Q3 25 | 10.8% | 3.0% | ||
| Q2 25 | 6.3% | — | ||
| Q1 25 | -13.7% | — | ||
| Q4 24 | -1.2% | — | ||
| Q3 24 | 14.1% | — | ||
| Q2 24 | 1.3% | — | ||
| Q1 24 | -12.0% | — |
净利率MCSWOR
| Q4 25 | — | 8.3% | ||
| Q3 25 | 7.7% | 11.6% | ||
| Q2 25 | 3.6% | — | ||
| Q1 25 | -11.3% | — | ||
| Q4 24 | 0.5% | — | ||
| Q3 24 | 10.0% | — | ||
| Q2 24 | -11.5% | — | ||
| Q1 24 | -8.6% | — |
每股收益（稀释后）MCSWOR
| Q4 25 | — | $0.55 | ||
| Q3 25 | — | $0.70 | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $23.4M | $180.3M |
| 总债务越低越好 | $159.0M | — |
| 股东权益账面价值 | $457.4M | $962.6M |
| 总资产 | $1.0B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.35× | — |
8季度趋势，按日历期对齐
现金及短期投资MCSWOR
| Q4 25 | $23.4M | $180.3M | ||
| Q3 25 | $7.4M | $167.1M | ||
| Q2 25 | $14.9M | — | ||
| Q1 25 | $11.9M | — | ||
| Q4 24 | $40.8M | — | ||
| Q3 24 | $28.4M | — | ||
| Q2 24 | $32.8M | — | ||
| Q1 24 | $17.3M | — |
总债务MCSWOR
| Q4 25 | $159.0M | — | ||
| Q3 25 | $162.0M | — | ||
| Q2 25 | $179.9M | — | ||
| Q1 25 | $198.9M | — | ||
| Q4 24 | $159.1M | — | ||
| Q3 24 | $173.1M | — | ||
| Q2 24 | $175.7M | — | ||
| Q1 24 | $169.8M | — |
股东权益MCSWOR
| Q4 25 | $457.4M | $962.6M | ||
| Q3 25 | $454.3M | $959.1M | ||
| Q2 25 | $448.4M | — | ||
| Q1 25 | $441.8M | — | ||
| Q4 24 | $464.9M | — | ||
| Q3 24 | $462.3M | — | ||
| Q2 24 | $449.4M | — | ||
| Q1 24 | $459.3M | — |
总资产MCSWOR
| Q4 25 | $1.0B | $1.8B | ||
| Q3 25 | $1.0B | $1.7B | ||
| Q2 25 | $1.0B | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $1.0B | — | ||
| Q3 24 | $1.0B | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.0B | — |
负债/权益比MCSWOR
| Q4 25 | 0.35× | — | ||
| Q3 25 | 0.36× | — | ||
| Q2 25 | 0.40× | — | ||
| Q1 25 | 0.45× | — | ||
| Q4 24 | 0.34× | — | ||
| Q3 24 | 0.37× | — | ||
| Q2 24 | 0.39× | — | ||
| Q1 24 | 0.37× | — |
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 | $48.8M | $51.5M |
| 自由现金流经营现金流 - 资本支出 | $26.4M | $39.1M |
| 自由现金流率自由现金流/营收 | 13.6% | 11.9% |
| 资本支出强度资本支出/营收 | 11.6% | 3.8% |
| 现金转化率经营现金流/净利润 | — | 1.89× |
| 过去12个月自由现金流最近4个季度 | $989.0K | — |
8季度趋势，按日历期对齐
经营现金流MCSWOR
| Q4 25 | $48.8M | $51.5M | ||
| Q3 25 | $39.1M | $41.1M | ||
| Q2 25 | $31.6M | — | ||
| Q1 25 | $-35.3M | — | ||
| Q4 24 | $52.6M | — | ||
| Q3 24 | $30.5M | — | ||
| Q2 24 | $36.0M | — | ||
| Q1 24 | $-15.1M | — |
自由现金流MCSWOR
| Q4 25 | $26.4M | $39.1M | ||
| Q3 25 | $18.2M | $27.9M | ||
| Q2 25 | $14.7M | — | ||
| Q1 25 | $-58.3M | — | ||
| Q4 24 | $27.1M | — | ||
| Q3 24 | $12.0M | — | ||
| Q2 24 | $16.1M | — | ||
| Q1 24 | $-30.5M | — |
自由现金流率MCSWOR
| Q4 25 | 13.6% | 11.9% | ||
| Q3 25 | 8.7% | 9.2% | ||
| Q2 25 | 7.1% | — | ||
| Q1 25 | -39.2% | — | ||
| Q4 24 | 14.4% | — | ||
| Q3 24 | 5.2% | — | ||
| Q2 24 | 9.2% | — | ||
| Q1 24 | -22.0% | — |
资本支出强度MCSWOR
| Q4 25 | 11.6% | 3.8% | ||
| Q3 25 | 9.9% | 4.3% | ||
| Q2 25 | 8.2% | — | ||
| Q1 25 | 15.5% | — | ||
| Q4 24 | 13.5% | — | ||
| Q3 24 | 7.9% | — | ||
| Q2 24 | 11.3% | — | ||
| Q1 24 | 11.1% | — |
现金转化率MCSWOR
| Q4 25 | — | 1.89× | ||
| Q3 25 | 2.41× | 1.17× | ||
| Q2 25 | 4.32× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 53.31× | — | ||
| Q3 24 | 1.31× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
MCS
| Theatres | $123.1M | 64% |
| Concessions | $51.0M | 26% |
| Food And Beverage | $21.2M | 11% |
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
