vs
VinFast Auto Ltd.（VFS）与West Pharmaceutical Services（WST）财务数据对比。点击上方公司名可切换其他公司
West Pharmaceutical Services的季度营收约是VinFast Auto Ltd.的1.1倍（$805.0M vs $718.6M），West Pharmaceutical Services净利率更高（16.4% vs -2.8%，领先19.2%）
VinFast Auto Ltd.是越南跨国汽车企业，由越南最大私营综合企业集团之一Vingroup创立。Vingroup由越南知名企业家潘日旺创办，业务覆盖地产、零售、医疗、科技等多个领域，是越南本土头部企业集团。
美国West Pharmaceutical Services是注射用药品包装及给药系统的设计和制造商，1923年成立，总部位于宾夕法尼亚州埃克斯顿。成立初期主营注射类药物包装用橡胶组件，曾为青霉素和胰岛素生产商提供符合无菌要求的配套产品。
VFS vs WST — 直观对比
营收规模更大
WST
是对方的1.1倍
$718.6M
净利率更高
WST
高出19.2%
-2.8%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $718.6M | $805.0M |
| 净利润 | $-20.0M | $132.1M |
| 毛利率 | — | 37.8% |
| 营业利润率 | -96.1% | 19.5% |
| 净利率 | -2.8% | 16.4% |
| 营收同比 | — | 7.5% |
| 净利润同比 | — | 1.5% |
| 每股收益（稀释后） | — | $1.82 |
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VFSWST
| Q4 25 | — | $805.0M | ||
| Q3 25 | $718.6M | $804.6M | ||
| Q2 25 | $663.0M | $766.5M | ||
| Q1 25 | $656.5M | $698.0M | ||
| Q4 24 | — | $748.8M | ||
| Q3 24 | $511.6M | $746.9M | ||
| Q2 24 | — | $702.1M | ||
| Q1 24 | $302.6M | $695.4M |
净利润VFSWST
| Q4 25 | — | $132.1M | ||
| Q3 25 | $-20.0M | $140.0M | ||
| Q2 25 | $-51.8M | $131.8M | ||
| Q1 25 | $-26.1M | $89.8M | ||
| Q4 24 | — | $130.1M | ||
| Q3 24 | $-10.4M | $136.0M | ||
| Q2 24 | — | $111.3M | ||
| Q1 24 | $-618.3M | $115.3M |
毛利率VFSWST
| Q4 25 | — | 37.8% | ||
| Q3 25 | — | 36.6% | ||
| Q2 25 | — | 35.7% | ||
| Q1 25 | — | 33.2% | ||
| Q4 24 | — | 36.5% | ||
| Q3 24 | — | 35.4% | ||
| Q2 24 | — | 32.8% | ||
| Q1 24 | — | 33.1% |
营业利润率VFSWST
| Q4 25 | — | 19.5% | ||
| Q3 25 | -96.1% | 20.8% | ||
| Q2 25 | -79.0% | 20.1% | ||
| Q1 25 | -74.0% | 15.3% | ||
| Q4 24 | — | 21.3% | ||
| Q3 24 | -65.9% | 21.6% | ||
| Q2 24 | — | 18.0% | ||
| Q1 24 | -139.4% | 17.7% |
净利率VFSWST
| Q4 25 | — | 16.4% | ||
| Q3 25 | -2.8% | 17.4% | ||
| Q2 25 | -7.8% | 17.2% | ||
| Q1 25 | -4.0% | 12.9% | ||
| Q4 24 | — | 17.4% | ||
| Q3 24 | -2.0% | 18.2% | ||
| Q2 24 | — | 15.9% | ||
| Q1 24 | -204.3% | 16.6% |
每股收益（稀释后）VFSWST
| Q4 25 | — | $1.82 | ||
| Q3 25 | — | $1.92 | ||
| Q2 25 | — | $1.82 | ||
| Q1 25 | — | $1.23 | ||
| Q4 24 | — | $1.78 | ||
| Q3 24 | — | $1.85 | ||
| Q2 24 | — | $1.51 | ||
| Q1 24 | — | $1.55 |
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 | $8.8M | $791.3M |
| 总债务越低越好 | — | $202.8M |
| 股东权益账面价值 | — | $3.2B |
| 总资产 | $183.2M | $4.3B |
| 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VFSWST
| Q4 25 | — | $791.3M | ||
| Q3 25 | $8.8M | $628.5M | ||
| Q2 25 | $650.0M | $509.7M | ||
| Q1 25 | $2.4M | $404.2M | ||
| Q4 24 | — | $484.6M | ||
| Q3 24 | $1.9M | $490.9M | ||
| Q2 24 | — | $446.2M | ||
| Q1 24 | $3.0M | $601.8M |
总债务VFSWST
| Q4 25 | — | $202.8M | ||
| Q3 25 | — | $202.7M | ||
| Q2 25 | — | $202.6M | ||
| Q1 25 | — | $202.6M | ||
| Q4 24 | — | $202.6M | ||
| Q3 24 | — | $202.6M | ||
| Q2 24 | — | $205.8M | ||
| Q1 24 | — | $206.2M |
股东权益VFSWST
| Q4 25 | — | $3.2B | ||
| Q3 25 | — | $3.1B | ||
| Q2 25 | $-7.2B | $2.9B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $2.6B | ||
| Q1 24 | — | $2.7B |
总资产VFSWST
| Q4 25 | — | $4.3B | ||
| Q3 25 | $183.2M | $4.1B | ||
| Q2 25 | $7.2B | $4.0B | ||
| Q1 25 | $158.2M | $3.6B | ||
| Q4 24 | — | $3.6B | ||
| Q3 24 | $151.8M | $3.7B | ||
| Q2 24 | — | $3.5B | ||
| Q1 24 | $145.6M | $3.6B |
负债/权益比VFSWST
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.07× | ||
| Q1 25 | — | 0.08× | ||
| Q4 24 | — | 0.08× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | — | 0.08× | ||
| Q1 24 | — | 0.08× |
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 | — | $251.1M |
| 自由现金流经营现金流 - 资本支出 | — | $175.0M |
| 自由现金流率自由现金流/营收 | — | 21.7% |
| 资本支出强度资本支出/营收 | — | 9.5% |
| 现金转化率经营现金流/净利润 | — | 1.90× |
| 过去12个月自由现金流最近4个季度 | — | $468.9M |
8季度趋势，按日历期对齐
经营现金流VFSWST
| Q4 25 | — | $251.1M | ||
| Q3 25 | — | $197.2M | ||
| Q2 25 | — | $177.1M | ||
| Q1 25 | — | $129.4M | ||
| Q4 24 | — | $190.1M | ||
| Q3 24 | — | $180.1M | ||
| Q2 24 | — | $165.0M | ||
| Q1 24 | — | $118.2M |
自由现金流VFSWST
| Q4 25 | — | $175.0M | ||
| Q3 25 | — | $133.9M | ||
| Q2 25 | — | $101.9M | ||
| Q1 25 | — | $58.1M | ||
| Q4 24 | — | $85.2M | ||
| Q3 24 | — | $98.8M | ||
| Q2 24 | — | $64.8M | ||
| Q1 24 | — | $27.6M |
自由现金流率VFSWST
| Q4 25 | — | 21.7% | ||
| Q3 25 | — | 16.6% | ||
| Q2 25 | — | 13.3% | ||
| Q1 25 | — | 8.3% | ||
| Q4 24 | — | 11.4% | ||
| Q3 24 | — | 13.2% | ||
| Q2 24 | — | 9.2% | ||
| Q1 24 | — | 4.0% |
资本支出强度VFSWST
| Q4 25 | — | 9.5% | ||
| Q3 25 | — | 7.9% | ||
| Q2 25 | — | 9.8% | ||
| Q1 25 | — | 10.2% | ||
| Q4 24 | — | 14.0% | ||
| Q3 24 | — | 10.9% | ||
| Q2 24 | — | 14.3% | ||
| Q1 24 | — | 13.0% |
现金转化率VFSWST
| Q4 25 | — | 1.90× | ||
| Q3 25 | — | 1.41× | ||
| Q2 25 | — | 1.34× | ||
| Q1 25 | — | 1.44× | ||
| Q4 24 | — | 1.46× | ||
| Q3 24 | — | 1.32× | ||
| Q2 24 | — | 1.48× | ||
| Q1 24 | — | 1.03× |
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
VFS
| Sales of vehicles | $662.9M | 92% |
| Sales of spare parts and components | $41.3M | 6% |
| Revenue from leasing activities | $12.3M | 2% |
| Finance income | $2.4M | 0% |
| Rendering of services | $1.2M | 0% |
WST
| Proprietary Products | $661.8M | 82% |
| Contract Manufactured Products | $143.2M | 18% |
| Affiliated Entity | $3.3M | 0% |
