vs
Natural Grocers by Vitamin Cottage, Inc.（NGVC）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
Natural Grocers by Vitamin Cottage, Inc.的季度营收约是WORTHINGTON ENTERPRISES, INC.的1.0倍（$335.6M vs $327.5M），WORTHINGTON ENTERPRISES, INC.净利率更高（8.3% vs 3.4%，领先5.0%），WORTHINGTON ENTERPRISES, INC.同比增速更快（19.5% vs 1.6%），WORTHINGTON ENTERPRISES, INC.自由现金流更多（$39.1M vs $11.6M）
Natural Grocers by Vitamin Cottage, Inc.是美国本土的特色零售连锁企业，主营认证有机食品、膳食补充剂、天然个护及环保家居类产品，面向健康意识较强的消费群体，门店覆盖美国多州，执行严格品控标准，拒绝售卖含人工添加剂的商品。
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。
NGVC vs WOR — 直观对比
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $335.6M | $327.5M |
| 净利润 | $11.3M | $27.3M |
| 毛利率 | 29.5% | 25.8% |
| 营业利润率 | 4.4% | 3.7% |
| 净利率 | 3.4% | 8.3% |
| 营收同比 | 1.6% | 19.5% |
| 净利润同比 | 14.0% | -3.3% |
| 每股收益（稀释后） | $0.49 | $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
| Q4 25 | $335.6M | $327.5M | ||
| Q3 25 | $336.1M | $303.7M | ||
| Q2 25 | $328.7M | — | ||
| Q1 25 | $335.8M | — | ||
| Q4 24 | $330.2M | — | ||
| Q3 24 | $322.7M | — | ||
| Q2 24 | $309.1M | — | ||
| Q1 24 | $308.1M | — |
| Q4 25 | $11.3M | $27.3M | ||
| Q3 25 | $11.8M | $35.1M | ||
| Q2 25 | $11.6M | — | ||
| Q1 25 | $13.1M | — | ||
| Q4 24 | $9.9M | — | ||
| Q3 24 | $9.0M | — | ||
| Q2 24 | $9.2M | — | ||
| Q1 24 | $8.0M | — |
| Q4 25 | 29.5% | 25.8% | ||
| Q3 25 | 29.5% | 27.1% | ||
| Q2 25 | 29.9% | — | ||
| Q1 25 | 30.3% | — | ||
| Q4 24 | 29.9% | — | ||
| Q3 24 | 29.6% | — | ||
| Q2 24 | 29.2% | — | ||
| Q1 24 | 29.3% | — |
| Q4 25 | 4.4% | 3.7% | ||
| Q3 25 | 4.6% | 3.0% | ||
| Q2 25 | 4.7% | — | ||
| Q1 25 | 5.2% | — | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 4.2% | — | ||
| Q1 24 | 3.7% | — |
| Q4 25 | 3.4% | 8.3% | ||
| Q3 25 | 3.5% | 11.6% | ||
| Q2 25 | 3.5% | — | ||
| Q1 25 | 3.9% | — | ||
| Q4 24 | 3.0% | — | ||
| Q3 24 | 2.8% | — | ||
| Q2 24 | 3.0% | — | ||
| Q1 24 | 2.6% | — |
| Q4 25 | $0.49 | $0.55 | ||
| Q3 25 | $0.51 | $0.70 | ||
| Q2 25 | $0.50 | — | ||
| Q1 25 | $0.56 | — | ||
| Q4 24 | $0.43 | — | ||
| Q3 24 | $0.38 | — | ||
| Q2 24 | $0.40 | — | ||
| Q1 24 | $0.35 | — |
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 | $23.2M | $180.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $220.0M | $962.6M |
| 总资产 | $668.6M | $1.8B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q4 25 | $23.2M | $180.3M | ||
| Q3 25 | $17.1M | $167.1M | ||
| Q2 25 | $13.2M | — | ||
| Q1 25 | $21.2M | — | ||
| Q4 24 | $6.3M | — | ||
| Q3 24 | $8.9M | — | ||
| Q2 24 | $13.9M | — | ||
| Q1 24 | $11.0M | — |
| Q4 25 | $220.0M | $962.6M | ||
| Q3 25 | $212.4M | $959.1M | ||
| Q2 25 | $202.5M | — | ||
| Q1 25 | $193.0M | — | ||
| Q4 24 | $181.9M | — | ||
| Q3 24 | $174.3M | — | ||
| Q2 24 | $167.8M | — | ||
| Q1 24 | $160.0M | — |
| Q4 25 | $668.6M | $1.8B | ||
| Q3 25 | $670.5M | $1.7B | ||
| Q2 25 | $659.0M | — | ||
| Q1 25 | $664.6M | — | ||
| Q4 24 | $648.9M | — | ||
| Q3 24 | $655.5M | — | ||
| Q2 24 | $654.4M | — | ||
| Q1 24 | $656.6M | — |
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 | $21.1M | $51.5M |
| 自由现金流经营现金流 - 资本支出 | $11.6M | $39.1M |
| 自由现金流率自由现金流/营收 | 3.4% | 11.9% |
| 资本支出强度资本支出/营收 | 2.9% | 3.8% |
| 现金转化率经营现金流/净利润 | 1.86× | 1.89× |
| 过去12个月自由现金流最近4个季度 | $42.6M | — |
8季度趋势，按日历期对齐
| Q4 25 | $21.1M | $51.5M | ||
| Q3 25 | $15.6M | $41.1M | ||
| Q2 25 | $2.9M | — | ||
| Q1 25 | $34.1M | — | ||
| Q4 24 | $2.7M | — | ||
| Q3 24 | $24.5M | — | ||
| Q2 24 | $12.4M | — | ||
| Q1 24 | $20.2M | — |
| Q4 25 | $11.6M | $39.1M | ||
| Q3 25 | $7.5M | $27.9M | ||
| Q2 25 | $-4.2M | — | ||
| Q1 25 | $27.6M | — | ||
| Q4 24 | $-6.9M | — | ||
| Q3 24 | $18.0M | — | ||
| Q2 24 | $3.6M | — | ||
| Q1 24 | $9.8M | — |
| Q4 25 | 3.4% | 11.9% | ||
| Q3 25 | 2.2% | 9.2% | ||
| Q2 25 | -1.3% | — | ||
| Q1 25 | 8.2% | — | ||
| Q4 24 | -2.1% | — | ||
| Q3 24 | 5.6% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 3.2% | — |
| Q4 25 | 2.9% | 3.8% | ||
| Q3 25 | 2.4% | 4.3% | ||
| Q2 25 | 2.2% | — | ||
| Q1 25 | 1.9% | — | ||
| Q4 24 | 2.9% | — | ||
| Q3 24 | 2.0% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 3.4% | — |
| Q4 25 | 1.86× | 1.89× | ||
| Q3 25 | 1.32× | 1.17× | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 2.60× | — | ||
| Q4 24 | 0.27× | — | ||
| Q3 24 | 2.72× | — | ||
| Q2 24 | 1.35× | — | ||
| Q1 24 | 2.54× | — |
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
NGVC
| Grocery | $243.8M | 73% |
| Dietary Supplements | $60.7M | 18% |
| Manufactured Product Other | $31.0M | 9% |
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
