vs
Champion Homes, Inc.（SKY）与威立（WLY）财务数据对比。点击上方公司名可切换其他公司
Champion Homes, Inc.的季度营收约是威立的1.6倍（$656.6M vs $421.8M），威立净利率更高（10.6% vs 8.3%，领先2.4%），Champion Homes, Inc.同比增速更快（1.8% vs -1.1%），Champion Homes, Inc.自由现金流更多（$92.9M vs $-4.6M），过去两年Champion Homes, Inc.的营收复合增速更高（10.6% vs -4.3%）
Champion Homes, Inc.是移动及模块化住宅制造企业，为北美头部模块化住宅建造商之一，业务覆盖美国及加拿大西部地区，提供工厂预制住宅产品，可满足不同场景的居住需求，凭借工业化生产优势保障住房品质与交付效率。
约翰威立国际出版公司是美国跨国出版企业，1807年成立，专注于学术出版与教学资料发行。业务覆盖纸质和电子形式的图书、期刊、百科全书，同时面向本科生、研究生及继续教育群体提供线上产品与服务、培训材料和教育资源，在全球学术与教育出版领域拥有深厚积累。
SKY vs WLY — 直观对比
营收规模更大
SKY
是对方的1.6倍
$421.8M
营收增速更快
SKY
高出2.9%
-1.1%
净利率更高
WLY
高出2.4%
8.3%
自由现金流更多
SKY
多$97.5M
$-4.6M
两年增速更快
SKY
近两年复合增速
-4.3%
损益表 — Q3 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $656.6M | $421.8M |
| 净利润 | $54.3M | $44.9M |
| 毛利率 | 26.2% | 75.2% |
| 营业利润率 | 9.5% | 17.3% |
| 净利率 | 8.3% | 10.6% |
| 营收同比 | 1.8% | -1.1% |
| 净利润同比 | -11.7% | 11.0% |
| 每股收益（稀释后） | $0.97 | $0.84 |
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SKYWLY
| Q4 25 | $656.6M | $421.8M | ||
| Q3 25 | $684.4M | $396.8M | ||
| Q2 25 | $701.3M | $442.6M | ||
| Q1 25 | $593.9M | $404.6M | ||
| Q4 24 | $644.9M | $426.6M | ||
| Q3 24 | $616.9M | $403.8M | ||
| Q2 24 | $627.8M | $468.5M | ||
| Q1 24 | $536.4M | $460.7M |
净利润SKYWLY
| Q4 25 | $54.3M | $44.9M | ||
| Q3 25 | $58.2M | $11.7M | ||
| Q2 25 | $64.7M | $68.1M | ||
| Q1 25 | $36.3M | $-23.0M | ||
| Q4 24 | $61.5M | $40.5M | ||
| Q3 24 | $54.7M | $-1.4M | ||
| Q2 24 | $45.8M | $25.3M | ||
| Q1 24 | $2.8M | $-113.9M |
毛利率SKYWLY
| Q4 25 | 26.2% | 75.2% | ||
| Q3 25 | 27.5% | 72.5% | ||
| Q2 25 | 27.1% | 74.9% | ||
| Q1 25 | 25.7% | 74.2% | ||
| Q4 24 | 28.1% | 74.9% | ||
| Q3 24 | 27.0% | 73.0% | ||
| Q2 24 | 26.2% | 73.7% | ||
| Q1 24 | 18.3% | 68.8% |
营业利润率SKYWLY
| Q4 25 | 9.5% | 17.3% | ||
| Q3 25 | 10.9% | 7.8% | ||
| Q2 25 | 11.2% | 17.3% | ||
| Q1 25 | 7.1% | 12.8% | ||
| Q4 24 | 11.3% | 15.0% | ||
| Q3 24 | 10.8% | 7.2% | ||
| Q2 24 | 8.8% | 14.7% | ||
| Q1 24 | 1.4% | -10.1% |
净利率SKYWLY
| Q4 25 | 8.3% | 10.6% | ||
| Q3 25 | 8.5% | 2.9% | ||
| Q2 25 | 9.2% | 15.4% | ||
| Q1 25 | 6.1% | -5.7% | ||
| Q4 24 | 9.5% | 9.5% | ||
| Q3 24 | 8.9% | -0.4% | ||
| Q2 24 | 7.3% | 5.4% | ||
| Q1 24 | 0.5% | -24.7% |
每股收益（稀释后）SKYWLY
| Q4 25 | $0.97 | $0.84 | ||
| Q3 25 | $1.03 | $0.22 | ||
| Q2 25 | $1.13 | $1.25 | ||
| Q1 25 | $0.63 | $-0.43 | ||
| Q4 24 | $1.06 | $0.74 | ||
| Q3 24 | $0.94 | $-0.03 | ||
| Q2 24 | $0.79 | $0.45 | ||
| Q1 24 | $0.04 | $-2.08 |
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 | $659.8M | $67.4M |
| 总债务越低越好 | — | $871.7M |
| 股东权益账面价值 | $1.6B | $740.2M |
| 总资产 | $2.1B | $2.5B |
| 负债/权益比越低杠杆越低 | — | 1.18× |
8季度趋势，按日历期对齐
现金及短期投资SKYWLY
| Q4 25 | $659.8M | $67.4M | ||
| Q3 25 | $618.7M | $81.8M | ||
| Q2 25 | $605.3M | $85.9M | ||
| Q1 25 | $610.3M | $104.5M | ||
| Q4 24 | $581.8M | $75.5M | ||
| Q3 24 | $570.2M | $82.5M | ||
| Q2 24 | $548.9M | $83.2M | ||
| Q1 24 | $495.1M | $93.1M |
总债务SKYWLY
| Q4 25 | — | $871.7M | ||
| Q3 25 | — | $828.3M | ||
| Q2 25 | — | $799.4M | ||
| Q1 25 | — | $887.2M | ||
| Q4 24 | — | $961.0M | ||
| Q3 24 | — | $918.6M | ||
| Q2 24 | — | $774.6M | ||
| Q1 24 | — | $906.8M |
股东权益SKYWLY
| Q4 25 | $1.6B | $740.2M | ||
| Q3 25 | $1.6B | $733.1M | ||
| Q2 25 | $1.6B | $752.2M | ||
| Q1 25 | $1.5B | $685.2M | ||
| Q4 24 | $1.5B | $755.3M | ||
| Q3 24 | $1.5B | $713.7M | ||
| Q2 24 | $1.5B | $739.7M | ||
| Q1 24 | $1.4B | $748.3M |
总资产SKYWLY
| Q4 25 | $2.1B | $2.5B | ||
| Q3 25 | $2.1B | $2.5B | ||
| Q2 25 | $2.1B | $2.7B | ||
| Q1 25 | $2.1B | $2.6B | ||
| Q4 24 | $2.0B | $2.6B | ||
| Q3 24 | $2.0B | $2.7B | ||
| Q2 24 | $2.0B | $2.7B | ||
| Q1 24 | $1.9B | $2.7B |
负债/权益比SKYWLY
| Q4 25 | — | 1.18× | ||
| Q3 25 | — | 1.13× | ||
| Q2 25 | — | 1.06× | ||
| Q1 25 | — | 1.29× | ||
| Q4 24 | — | 1.27× | ||
| Q3 24 | — | 1.29× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.21× |
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 | $100.0M | $8.5M |
| 自由现金流经营现金流 - 资本支出 | $92.9M | $-4.6M |
| 自由现金流率自由现金流/营收 | 14.1% | -1.1% |
| 资本支出强度资本支出/营收 | 1.1% | 3.1% |
| 现金转化率经营现金流/净利润 | 1.84× | 0.19× |
| 过去12个月自由现金流最近4个季度 | $259.7M | $162.5M |
8季度趋势，按日历期对齐
经营现金流SKYWLY
| Q4 25 | $100.0M | $8.5M | ||
| Q3 25 | $75.9M | $-85.0M | ||
| Q2 25 | $75.3M | $150.3M | ||
| Q1 25 | $46.0M | $146.2M | ||
| Q4 24 | $50.4M | $-5.3M | ||
| Q3 24 | $59.8M | $-88.7M | ||
| Q2 24 | $84.6M | $183.3M | ||
| Q1 24 | — | $107.8M |
自由现金流SKYWLY
| Q4 25 | $92.9M | $-4.6M | ||
| Q3 25 | $67.0M | $-97.0M | ||
| Q2 25 | $66.4M | $131.2M | ||
| Q1 25 | $33.4M | $132.9M | ||
| Q4 24 | $37.3M | $-19.8M | ||
| Q3 24 | $45.7M | $-103.2M | ||
| Q2 24 | $73.9M | $164.5M | ||
| Q1 24 | — | $90.9M |
自由现金流率SKYWLY
| Q4 25 | 14.1% | -1.1% | ||
| Q3 25 | 9.8% | -24.4% | ||
| Q2 25 | 9.5% | 29.6% | ||
| Q1 25 | 5.6% | 32.9% | ||
| Q4 24 | 5.8% | -4.6% | ||
| Q3 24 | 7.4% | -25.6% | ||
| Q2 24 | 11.8% | 35.1% | ||
| Q1 24 | — | 19.7% |
资本支出强度SKYWLY
| Q4 25 | 1.1% | 3.1% | ||
| Q3 25 | 1.3% | 3.0% | ||
| Q2 25 | 1.3% | 4.3% | ||
| Q1 25 | 2.1% | 3.3% | ||
| Q4 24 | 2.0% | 3.4% | ||
| Q3 24 | 2.3% | 3.6% | ||
| Q2 24 | 1.7% | 4.0% | ||
| Q1 24 | — | 3.7% |
现金转化率SKYWLY
| Q4 25 | 1.84× | 0.19× | ||
| Q3 25 | 1.30× | -7.27× | ||
| Q2 25 | 1.16× | 2.21× | ||
| Q1 25 | 1.27× | — | ||
| Q4 24 | 0.82× | -0.13× | ||
| Q3 24 | 1.09× | — | ||
| Q2 24 | 1.85× | 7.25× | ||
| 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
SKY
| Manufacturing | $369.7M | 56% |
| Retail | $252.7M | 38% |
| Canadian Factory Built Housing | $25.8M | 4% |
| Transportation And Other | $8.5M | 1% |
WLY
| Research Publishing | $241.4M | 57% |
| Academic Products | $87.0M | 21% |
| Professional Products | $56.2M | 13% |
| Research Solutions | $37.1M | 9% |
