vs
赫曼米勒（MLKN）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的季度营收约是赫曼米勒的2.0倍（$1.9B vs $955.2M），RPM INTERNATIONAL INC净利率更高（8.4% vs 2.5%，领先5.9%），RPM INTERNATIONAL INC同比增速更快（3.5% vs -1.6%），RPM INTERNATIONAL INC自由现金流更多（$296.4M vs $34.0M）
米勒诺尔公司以赫曼米勒之名开展业务，是美国知名办公家具、设备及家居产品制造商。其推出的埃隆椅、野口勇茶几、棉花糖沙发、米拉椅、伊姆斯休闲椅等产品享誉全球，此外该公司还在1968年研发出了现代办公隔间。
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。
MLKN vs RPM — 直观对比
营收规模更大
RPM
是对方的2.0倍
$955.2M
营收增速更快
RPM
高出5.1%
-1.6%
净利率更高
RPM
高出5.9%
2.5%
自由现金流更多
RPM
多$262.4M
$34.0M
损益表 — Q2 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $955.2M | $1.9B |
| 净利润 | $24.2M | $161.2M |
| 毛利率 | 39.0% | 40.8% |
| 营业利润率 | 5.1% | 11.0% |
| 净利率 | 2.5% | 8.4% |
| 营收同比 | -1.6% | 3.5% |
| 净利润同比 | -29.0% | -12.0% |
| 每股收益（稀释后） | $0.35 | $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MLKNRPM
| Q4 25 | $955.2M | $1.9B | ||
| Q3 25 | $955.7M | $2.1B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $1.5B |
净利润MLKNRPM
| Q4 25 | $24.2M | $161.2M | ||
| Q3 25 | $20.2M | $227.6M | ||
| Q2 25 | — | $225.8M | ||
| Q1 25 | — | $52.0M | ||
| Q4 24 | — | $183.2M | ||
| Q3 24 | — | $227.7M | ||
| Q2 24 | — | $180.6M | ||
| Q1 24 | — | $61.2M |
毛利率MLKNRPM
| Q4 25 | 39.0% | 40.8% | ||
| Q3 25 | 38.5% | 42.3% | ||
| Q2 25 | — | 42.4% | ||
| Q1 25 | — | 38.4% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 42.5% | ||
| Q2 24 | — | 41.4% | ||
| Q1 24 | — | 39.9% |
营业利润率MLKNRPM
| Q4 25 | 5.1% | 11.0% | ||
| Q3 25 | 5.6% | 14.1% | ||
| Q2 25 | — | 11.9% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 11.5% | ||
| Q3 24 | — | 14.8% | ||
| Q2 24 | — | 11.9% | ||
| Q1 24 | — | 5.5% |
净利率MLKNRPM
| Q4 25 | 2.5% | 8.4% | ||
| Q3 25 | 2.1% | 10.8% | ||
| Q2 25 | — | 10.8% | ||
| Q1 25 | — | 3.5% | ||
| Q4 24 | — | 9.9% | ||
| Q3 24 | — | 11.6% | ||
| Q2 24 | — | 9.0% | ||
| Q1 24 | — | 4.0% |
每股收益（稀释后）MLKNRPM
| Q4 25 | $0.35 | $1.26 | ||
| Q3 25 | $0.29 | $1.77 | ||
| Q2 25 | — | $1.76 | ||
| Q1 25 | — | $0.40 | ||
| Q4 24 | — | $1.42 | ||
| Q3 24 | — | $1.77 | ||
| Q2 24 | — | $1.40 | ||
| Q1 24 | — | $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 | $180.4M | $316.6M |
| 总债务越低越好 | $1.3B | $2.5B |
| 股东权益账面价值 | $1.3B | $3.1B |
| 总资产 | $3.9B | $7.9B |
| 负债/权益比越低杠杆越低 | 1.02× | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资MLKNRPM
| Q4 25 | $180.4M | $316.6M | ||
| Q3 25 | $167.2M | $297.1M | ||
| Q2 25 | — | $302.1M | ||
| Q1 25 | — | $241.9M | ||
| Q4 24 | — | $268.7M | ||
| Q3 24 | — | $231.6M | ||
| Q2 24 | — | $237.4M | ||
| Q1 24 | — | $248.9M |
总债务MLKNRPM
| Q4 25 | $1.3B | $2.5B | ||
| Q3 25 | $1.3B | $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MLKNRPM
| Q4 25 | $1.3B | $3.1B | ||
| Q3 25 | $1.3B | $3.1B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | $2.5B | ||
| Q1 24 | — | $2.3B |
总资产MLKNRPM
| Q4 25 | $3.9B | $7.9B | ||
| Q3 25 | $3.9B | $7.9B | ||
| Q2 25 | — | $7.8B | ||
| Q1 25 | — | $6.6B | ||
| Q4 24 | — | $6.7B | ||
| Q3 24 | — | $6.6B | ||
| Q2 24 | — | $6.6B | ||
| Q1 24 | — | $6.4B |
负债/权益比MLKNRPM
| Q4 25 | 1.02× | 0.80× | ||
| Q3 25 | 1.02× | 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 | $64.6M | $345.7M |
| 自由现金流经营现金流 - 资本支出 | $34.0M | $296.4M |
| 自由现金流率自由现金流/营收 | 3.6% | 15.5% |
| 资本支出强度资本支出/营收 | 3.2% | 2.6% |
| 现金转化率经营现金流/净利润 | 2.67× | 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MLKNRPM
| Q4 25 | $64.6M | $345.7M | ||
| Q3 25 | $9.4M | $237.5M | ||
| Q2 25 | — | $149.2M | ||
| Q1 25 | — | $91.5M | ||
| Q4 24 | — | $279.4M | ||
| Q3 24 | — | $248.1M | ||
| Q2 24 | — | $181.2M | ||
| Q1 24 | — | $173.4M |
自由现金流MLKNRPM
| Q4 25 | $34.0M | $296.4M | ||
| Q3 25 | $-21.3M | $175.0M | ||
| Q2 25 | — | $78.2M | ||
| Q1 25 | — | $33.3M | ||
| Q4 24 | — | $229.5M | ||
| Q3 24 | — | $197.3M | ||
| Q2 24 | — | $105.3M | ||
| Q1 24 | — | $124.6M |
自由现金流率MLKNRPM
| Q4 25 | 3.6% | 15.5% | ||
| Q3 25 | -2.2% | 8.3% | ||
| Q2 25 | — | 3.8% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | — | 10.0% | ||
| Q2 24 | — | 5.2% | ||
| Q1 24 | — | 8.2% |
资本支出强度MLKNRPM
| Q4 25 | 3.2% | 2.6% | ||
| Q3 25 | 3.2% | 3.0% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 3.9% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | — | 3.2% |
现金转化率MLKNRPM
| Q4 25 | 2.67× | 2.14× | ||
| Q3 25 | 0.47× | 1.04× | ||
| Q2 25 | — | 0.66× | ||
| Q1 25 | — | 1.76× | ||
| Q4 24 | — | 1.53× | ||
| Q3 24 | — | 1.09× | ||
| Q2 24 | — | 1.00× | ||
| Q1 24 | — | 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
MLKN
| Workplace | $309.9M | 32% |
| Global Retail Segment | $275.8M | 29% |
| International Contract Segment | $170.9M | 18% |
| Performance Seating | $101.1M | 11% |
| Lifestyle | $52.9M | 6% |
| Other Products | $44.6M | 5% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
