Dorman Products 对比 Fox Factory
可添加、更换或移除公司，最多四家。
简而言之
- Dorman Products 规模更大:2025 财年营收 $2.1B，Fox Factory 为 $1.5B。
- Dorman Products 营收增长更快(6.0%，对方为 5.3%)。
- Dorman Products 每一美元销售额中留下的营业利润更多(营业利润率 14.1%，对方为 −35.6%)。
- Dorman Products 将更多销售额转化为自由现金流(自由现金流利润率 3.6%，对方为 1.8%)。
- Dorman Products 的投入资本回报更高(12.4%，对方为 −29.3%)。
| 最近财年 | DORM · FY25 | FOXF · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | $3.8B | $637M |
| 营收 | $2.1B | $1.5B |
| 自由现金流 | $75.7M | $27.0M |
| 净利润 | $204M | −$545M |
| 增长 | ||
| 营收增长 | 6.0% | 5.3% |
| 5年增长率 | 14.3% | 10.5% |
| 股数变化 | −0.7% | 0.2% |
| 盈利能力 | ||
| 毛利率 | 42.1% | 30.2% |
| 营业利润率 | 14.1% | −35.6% |
| 净利率 | 9.6% | −37.1% |
| 自由现金流利润率 | 3.6% | 1.8% |
| 资本回报率 | 12.4% | −29.3% |
| 股本回报率 | 14.7% | −58.2% |
| 资产负债表 | ||
| 净债务 | $391M | $466M |
| 净债务 / EBITDA | 1.2x | — |
| 股息与回购 | $0.0M | $0.0M |
| 估值与质量 | ||
| 市盈率 | 17.3x | — |
| Piotroski F 分数 | 8 | 4 |
FY16
DORM $860M
FOXF $403M
FY17
DORM $903M
FOXF $476M
FY18
DORM $974M
FOXF $619M
FY19
DORM $991M
FOXF $751M
FY20
DORM $1.1B
FOXF $891M
FY21
DORM $1.3B
FOXF $1.3B
FY22
DORM $1.7B
FOXF $1.6B
FY23
DORM $1.9B
FOXF $1.5B
FY24
DORM $2.0B
FOXF $1.4B
FY25
DORM $2.1B
FOXF $1.5B
DORM
FOXF
FY16
DORM 19.6%
FOXF 11.3%
FY17
DORM 19.5%
FOXF 14.1%
FY18
DORM 17.6%
FOXF 15.3%
FY19
DORM 10.7%
FOXF 15.0%
FY20
DORM 12.2%
FOXF 12.8%
FY21
DORM 12.8%
FOXF 15.2%
FY22
DORM 9.9%
FOXF 15.4%
FY23
DORM 11.1%
FOXF 10.9%
FY24
DORM 14.6%
FOXF 4.1%
FY25
DORM 14.1%
FOXF −35.6%
DORM
FOXF
FY16
DORM $101M
FOXF $26.8M
FY17
DORM $69.8M
FOXF $31.3M
FY18
DORM $52.0M
FOXF $35.2M
FY19
DORM $65.8M
FOXF $21.3M
FY20
DORM $137M
FOXF $25.8M
FY21
DORM $80.5M
FOXF $8.3M
FY22
DORM $3.8M
FOXF $143M
FY23
DORM $165M
FOXF $132M
FY24
DORM $192M
FOXF $87.8M
FY25
DORM $75.7M
FOXF $27.0M
DORM
FOXF
FY16
DORM —
FOXF 18.5%
FY17
DORM —
FOXF 18.8%
FY18
DORM —
FOXF 28.9%
FY19
DORM —
FOXF —
FY20
DORM —
FOXF —
FY21
DORM —
FOXF 17.5%
FY22
DORM 11.3%
FOXF 20.9%
FY23
DORM 10.6%
FOXF 11.2%
FY24
DORM 13.1%
FOXF 3.6%
FY25
DORM 12.4%
FOXF −29.3%
DORM
FOXF
各公司最近一个财年的数据；各公司财年结束月份不同。在越高(或越低)明显越好的行中，突出显示最佳值。不构成投资建议。