vs
伟世通（VC）与Worthington Steel, Inc.（WS）财务数据对比。点击上方公司名可切换其他公司
伟世通的季度营收约是Worthington Steel, Inc.的1.1倍（$948.0M vs $871.9M），伟世通净利率更高（7.8% vs 2.2%，领先5.6%），Worthington Steel, Inc.同比增速更快（18.0% vs 1.0%），过去两年Worthington Steel, Inc.的营收复合增速更高（3.9% vs 0.8%）
伟世通是一家总部位于美国密歇根州范布伦镇区的全球性汽车电子供应商，业务涵盖汽车座舱电子产品、车联网服务以及电动化相关产品的设计、研发与制造，客户几乎覆盖全球所有主流汽车制造商。
沃辛顿钢铁是总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑建材两大业务板块，主营各类压力容器的设计与生产，覆盖丙烷、氧气、氦气储罐，制冷剂及工业气瓶，露营与民用气瓶，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产品。
VC vs WS — 直观对比
营收规模更大
VC
是对方的1.1倍
$871.9M
营收增速更快
WS
高出17.0%
1.0%
净利率更高
VC
高出5.6%
2.2%
两年增速更快
WS
近两年复合增速
0.8%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $948.0M | $871.9M |
| 净利润 | $74.0M | $18.8M |
| 毛利率 | 12.9% | 10.7% |
| 营业利润率 | 6.9% | 2.5% |
| 净利率 | 7.8% | 2.2% |
| 营收同比 | 1.0% | 18.0% |
| 净利润同比 | -40.8% | 46.9% |
| 每股收益（稀释后） | $2.67 | $0.37 |
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VCWS
| Q4 25 | $948.0M | $871.9M | ||
| Q3 25 | $917.0M | $872.9M | ||
| Q2 25 | $969.0M | $832.9M | ||
| Q1 25 | $934.0M | $687.4M | ||
| Q4 24 | $939.0M | $739.0M | ||
| Q3 24 | $980.0M | $834.0M | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $933.0M | $805.8M |
净利润VCWS
| Q4 25 | $74.0M | $18.8M | ||
| Q3 25 | $-11.0M | $36.8M | ||
| Q2 25 | $71.0M | $55.7M | ||
| Q1 25 | $67.0M | $13.8M | ||
| Q4 24 | $125.0M | $12.8M | ||
| Q3 24 | $40.0M | $28.4M | ||
| Q2 24 | $83.0M | — | ||
| Q1 24 | $48.0M | $49.0M |
毛利率VCWS
| Q4 25 | 12.9% | 10.7% | ||
| Q3 25 | 14.3% | 13.2% | ||
| Q2 25 | 14.6% | 15.2% | ||
| Q1 25 | 14.8% | 11.8% | ||
| Q4 24 | 14.3% | 10.8% | ||
| Q3 24 | 13.4% | 12.0% | ||
| Q2 24 | 14.5% | — | ||
| Q1 24 | 12.8% | 14.9% |
营业利润率VCWS
| Q4 25 | 6.9% | 2.5% | ||
| Q3 25 | 8.8% | 5.5% | ||
| Q2 25 | 10.0% | 8.0% | ||
| Q1 25 | 10.2% | 2.7% | ||
| Q4 24 | 8.9% | 2.6% | ||
| Q3 24 | 5.2% | 5.2% | ||
| Q2 24 | 9.9% | — | ||
| Q1 24 | 6.8% | 8.2% |
净利率VCWS
| Q4 25 | 7.8% | 2.2% | ||
| Q3 25 | -1.2% | 4.2% | ||
| Q2 25 | 7.3% | 6.7% | ||
| Q1 25 | 7.2% | 2.0% | ||
| Q4 24 | 13.3% | 1.7% | ||
| Q3 24 | 4.1% | 3.4% | ||
| Q2 24 | 8.2% | — | ||
| Q1 24 | 5.1% | 6.1% |
每股收益（稀释后）VCWS
| Q4 25 | $2.67 | $0.37 | ||
| Q3 25 | $-0.40 | $0.72 | ||
| Q2 25 | $2.57 | $1.11 | ||
| Q1 25 | $2.44 | $0.27 | ||
| Q4 24 | $4.50 | $0.25 | ||
| Q3 24 | $1.43 | $0.56 | ||
| Q2 24 | $2.97 | — | ||
| Q1 24 | $1.71 | $0.98 |
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 | $771.0M | $89.8M |
| 总债务越低越好 | — | $72.1M |
| 股东权益账面价值 | $1.6B | $1.1B |
| 总资产 | $3.4B | $2.1B |
| 负债/权益比越低杠杆越低 | — | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资VCWS
| Q4 25 | $771.0M | $89.8M | ||
| Q3 25 | $762.0M | $78.3M | ||
| Q2 25 | $668.0M | $38.0M | ||
| Q1 25 | $655.0M | $63.3M | ||
| Q4 24 | $623.0M | $52.0M | ||
| Q3 24 | $550.0M | $36.0M | ||
| Q2 24 | $505.0M | — | ||
| Q1 24 | $504.0M | $60.8M |
总债务VCWS
| Q4 25 | — | $72.1M | ||
| Q3 25 | — | $73.4M | ||
| Q2 25 | — | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $115.0M | ||
| Q3 24 | — | $122.2M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $147.2M |
股东权益VCWS
| Q4 25 | $1.6B | $1.1B | ||
| Q3 25 | $1.5B | $1.1B | ||
| Q2 25 | $1.5B | $1.1B | ||
| Q1 25 | $1.4B | $1.0B | ||
| Q4 24 | $1.3B | $1.0B | ||
| Q3 24 | $1.3B | $1.0B | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.1B | $937.6M |
总资产VCWS
| Q4 25 | $3.4B | $2.1B | ||
| Q3 25 | $3.3B | $2.2B | ||
| Q2 25 | $3.3B | $2.0B | ||
| Q1 25 | $3.1B | $1.8B | ||
| Q4 24 | $3.0B | $1.7B | ||
| Q3 24 | $3.0B | $1.8B | ||
| Q2 24 | $2.8B | — | ||
| Q1 24 | $2.8B | $1.8B |
负债/权益比VCWS
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.11× | ||
| Q3 24 | — | 0.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.16× |
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 | $118.0M | $99.3M |
| 自由现金流经营现金流 - 资本支出 | — | $74.6M |
| 自由现金流率自由现金流/营收 | — | 8.6% |
| 资本支出强度资本支出/营收 | — | 2.8% |
| 现金转化率经营现金流/净利润 | 1.59× | 5.28× |
| 过去12个月自由现金流最近4个季度 | — | $72.5M |
8季度趋势，按日历期对齐
经营现金流VCWS
| Q4 25 | $118.0M | $99.3M | ||
| Q3 25 | $127.0M | $-6.3M | ||
| Q2 25 | $95.0M | $53.9M | ||
| Q1 25 | $70.0M | $53.8M | ||
| Q4 24 | $203.0M | $68.0M | ||
| Q3 24 | $98.0M | $54.6M | ||
| Q2 24 | $57.0M | — | ||
| Q1 24 | $69.0M | $44.7M |
自由现金流VCWS
| Q4 25 | — | $74.6M | ||
| Q3 25 | — | $-35.7M | ||
| Q2 25 | — | $8.4M | ||
| Q1 25 | — | $25.2M | ||
| Q4 24 | — | $33.2M | ||
| Q3 24 | — | $33.1M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $22.3M |
自由现金流率VCWS
| Q4 25 | — | 8.6% | ||
| Q3 25 | — | -4.1% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | 4.5% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 2.8% |
资本支出强度VCWS
| Q4 25 | — | 2.8% | ||
| Q3 25 | — | 3.4% | ||
| Q2 25 | — | 5.5% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 2.8% |
现金转化率VCWS
| Q4 25 | 1.59× | 5.28× | ||
| Q3 25 | — | -0.17× | ||
| Q2 25 | 1.34× | 0.97× | ||
| Q1 25 | 1.04× | 3.90× | ||
| Q4 24 | 1.62× | 5.31× | ||
| Q3 24 | 2.45× | 1.92× | ||
| Q2 24 | 0.69× | — | ||
| Q1 24 | 1.44× | 0.91× |
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
VC
| Audioandinfotainment | $508.0M | 54% |
| Informationdisplays | $428.0M | 45% |
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
