vs
如新（NUS）与ROGERS CORP（ROG）财务数据对比。点击上方公司名可切换其他公司
如新的季度营收约是ROGERS CORP的1.8倍（$370.3M vs $200.5M），如新净利率更高（3.9% vs 2.2%，领先1.7%），ROGERS CORP同比增速更快（5.2% vs -16.9%），如新自由现金流更多（$5.9M vs $1.1M），过去两年ROGERS CORP的营收复合增速更高（-3.3% vs -5.8%）
如新企业集团是一家美国多层次直销企业，主打研发并销售个人护理产品与营养膳食补充产品，旗下拥有Nu Skin及Pharmanex两大品牌，目前已在全球54个市场开展业务，依托约120万独立销售代表的销售网络覆盖全球市场。
罗杰斯公司是一家专注于特种工程材料研发生产的企业，总部位于美国亚利桑那州钱德勒市，其产品广泛应用于先进电子、移动通信、清洁能源、航空航天等多个高科技领域，为全球客户提供高性能材料解决方案。
NUS vs ROG — 直观对比
营收规模更大
NUS
是对方的1.8倍
$200.5M
营收增速更快
ROG
高出22.1%
-16.9%
净利率更高
NUS
高出1.7%
2.2%
自由现金流更多
NUS
多$4.8M
$1.1M
两年增速更快
ROG
近两年复合增速
-5.8%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $370.3M | $200.5M |
| 净利润 | $14.5M | $4.5M |
| 毛利率 | 70.7% | 32.2% |
| 营业利润率 | 6.3% | — |
| 净利率 | 3.9% | 2.2% |
| 营收同比 | -16.9% | 5.2% |
| 净利润同比 | 140.1% | 421.4% |
| 每股收益（稀释后） | $0.27 | $0.25 |
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NUSROG
| Q1 26 | — | $200.5M | ||
| Q4 25 | $370.3M | $201.5M | ||
| Q3 25 | $364.2M | $216.0M | ||
| Q2 25 | $386.1M | $202.8M | ||
| Q1 25 | $364.5M | $190.5M | ||
| Q4 24 | $445.6M | $192.2M | ||
| Q3 24 | $430.1M | $210.3M | ||
| Q2 24 | $439.1M | $214.2M |
净利润NUSROG
| Q1 26 | — | $4.5M | ||
| Q4 25 | $14.5M | $4.6M | ||
| Q3 25 | $17.1M | $8.6M | ||
| Q2 25 | $21.1M | $-73.6M | ||
| Q1 25 | $107.5M | $-1.4M | ||
| Q4 24 | $-36.1M | $-500.0K | ||
| Q3 24 | $8.3M | $10.7M | ||
| Q2 24 | $-118.3M | $8.1M |
毛利率NUSROG
| Q1 26 | — | 32.2% | ||
| Q4 25 | 70.7% | 31.5% | ||
| Q3 25 | 70.5% | 33.5% | ||
| Q2 25 | 68.8% | 31.6% | ||
| Q1 25 | 67.8% | 29.9% | ||
| Q4 24 | 62.7% | 32.1% | ||
| Q3 24 | 70.1% | 35.2% | ||
| Q2 24 | 70.0% | 34.1% |
营业利润率NUSROG
| Q1 26 | — | — | ||
| Q4 25 | 6.3% | 3.5% | ||
| Q3 25 | 5.9% | 7.3% | ||
| Q2 25 | 8.0% | -33.3% | ||
| Q1 25 | -2.7% | -0.2% | ||
| Q4 24 | -11.9% | -6.6% | ||
| Q3 24 | 4.2% | 6.9% | ||
| Q2 24 | -28.6% | 5.3% |
净利率NUSROG
| Q1 26 | — | 2.2% | ||
| Q4 25 | 3.9% | 2.3% | ||
| Q3 25 | 4.7% | 4.0% | ||
| Q2 25 | 5.5% | -36.3% | ||
| Q1 25 | 29.5% | -0.7% | ||
| Q4 24 | -8.1% | -0.3% | ||
| Q3 24 | 1.9% | 5.1% | ||
| Q2 24 | -26.9% | 3.8% |
每股收益（稀释后）NUSROG
| Q1 26 | — | $0.25 | ||
| Q4 25 | $0.27 | $0.20 | ||
| Q3 25 | $0.34 | $0.48 | ||
| Q2 25 | $0.43 | $-4.00 | ||
| Q1 25 | $2.14 | $-0.08 | ||
| Q4 24 | $-0.73 | $-0.04 | ||
| Q3 24 | $0.17 | $0.58 | ||
| Q2 24 | $-2.38 | $0.44 |
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 | $239.8M | $195.8M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $805.2M | $1.2B |
| 总资产 | $1.4B | $1.4B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资NUSROG
| Q1 26 | — | $195.8M | ||
| Q4 25 | $239.8M | $197.0M | ||
| Q3 25 | $253.0M | $167.8M | ||
| Q2 25 | $265.4M | $157.2M | ||
| Q1 25 | $213.6M | $175.6M | ||
| Q4 24 | $198.0M | $159.8M | ||
| Q3 24 | $237.8M | $146.4M | ||
| Q2 24 | $232.9M | $119.9M |
股东权益NUSROG
| Q1 26 | — | $1.2B | ||
| Q4 25 | $805.2M | $1.2B | ||
| Q3 25 | $799.8M | $1.2B | ||
| Q2 25 | $787.8M | $1.2B | ||
| Q1 25 | $754.0M | $1.3B | ||
| Q4 24 | $651.5M | $1.3B | ||
| Q3 24 | $706.9M | $1.3B | ||
| Q2 24 | $686.2M | $1.3B |
总资产NUSROG
| Q1 26 | — | $1.4B | ||
| Q4 25 | $1.4B | $1.4B | ||
| Q3 25 | $1.4B | $1.4B | ||
| Q2 25 | $1.4B | $1.5B | ||
| Q1 25 | $1.4B | $1.5B | ||
| Q4 24 | $1.5B | $1.5B | ||
| Q3 24 | $1.6B | $1.5B | ||
| Q2 24 | $1.6B | $1.5B |
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 | $16.6M | $5.8M |
| 自由现金流经营现金流 - 资本支出 | $5.9M | $1.1M |
| 自由现金流率自由现金流/营收 | 1.6% | 0.5% |
| 资本支出强度资本支出/营收 | 2.9% | 2.3% |
| 现金转化率经营现金流/净利润 | 1.15× | 1.29× |
| 过去12个月自由现金流最近4个季度 | $46.0M | $70.1M |
8季度趋势，按日历期对齐
经营现金流NUSROG
| Q1 26 | — | $5.8M | ||
| Q4 25 | $16.6M | $46.9M | ||
| Q3 25 | $27.5M | $28.9M | ||
| Q2 25 | $35.8M | $13.7M | ||
| Q1 25 | $389.0K | $11.7M | ||
| Q4 24 | $25.8M | $33.7M | ||
| Q3 24 | $31.4M | $42.4M | ||
| Q2 24 | $51.2M | $22.9M |
自由现金流NUSROG
| Q1 26 | — | $1.1M | ||
| Q4 25 | $5.9M | $42.2M | ||
| Q3 25 | $17.6M | $21.2M | ||
| Q2 25 | $35.8M | $5.6M | ||
| Q1 25 | $-13.2M | $2.1M | ||
| Q4 24 | $13.2M | $18.3M | ||
| Q3 24 | $22.8M | $25.2M | ||
| Q2 24 | $43.1M | $8.8M |
自由现金流率NUSROG
| Q1 26 | — | 0.5% | ||
| Q4 25 | 1.6% | 20.9% | ||
| Q3 25 | 4.8% | 9.8% | ||
| Q2 25 | 9.3% | 2.8% | ||
| Q1 25 | -3.6% | 1.1% | ||
| Q4 24 | 3.0% | 9.5% | ||
| Q3 24 | 5.3% | 12.0% | ||
| Q2 24 | 9.8% | 4.1% |
资本支出强度NUSROG
| Q1 26 | — | 2.3% | ||
| Q4 25 | 2.9% | 2.3% | ||
| Q3 25 | 2.7% | 3.6% | ||
| Q2 25 | 0.0% | 4.0% | ||
| Q1 25 | 3.7% | 5.0% | ||
| Q4 24 | 2.8% | 8.0% | ||
| Q3 24 | 2.0% | 8.2% | ||
| Q2 24 | 1.9% | 6.6% |
现金转化率NUSROG
| Q1 26 | — | 1.29× | ||
| Q4 25 | 1.15× | 10.20× | ||
| Q3 25 | 1.61× | 3.36× | ||
| Q2 25 | 1.69× | — | ||
| Q1 25 | 0.00× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.79× | 3.96× | ||
| Q2 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
NUS
| Other | $161.9M | 44% |
| Mainland China Segment | $52.0M | 14% |
| Southeast Asia Pacific Segment | $50.5M | 14% |
| Europe And Africa Segment | $41.8M | 11% |
| Hong Kong Taiwan Segment | $29.6M | 8% |
| South Korea Segment | $28.4M | 8% |
| Rhyz Other Segment | $6.1M | 2% |
ROG
暂无分部数据
