Hasbro 对比 Mattel
可添加、更换或移除公司，最多四家。
简而言之
- Hasbro 规模更大:2025 财年营收 $5.4B，Mattel 为 $5.3B。
- Hasbro 营收增长更快(13.1%，对方为 −0.6%)。
- Mattel 每一美元销售额中留下的营业利润更多(营业利润率 10.2%，对方为 0.2%)。
- Hasbro 将更多销售额转化为自由现金流(自由现金流利润率 15.5%，对方为 9.0%)。
- Mattel 的投入资本回报更高(13.5%，对方为 0.3%)。
- 投资者愿为 Hasbro 每一美元的盈利支付更高价格：市盈率 21.0x，而 Mattel 为 12.1x。
| 最近财年 | HAS · FY25 | MAT · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | $16.8B | $4.7B |
| 营收 | $5.4B | $5.3B |
| 自由现金流 | $830M | $483M |
| 净利润 | −$322M | $398M |
| 增长 | ||
| 营收增长 | 13.1% | −0.6% |
| 5年增长率 | −0.4% | 3.1% |
| 股数变化 | −0.1% | −6.3% |
| 盈利能力 | ||
| 毛利率 | 75.8% | 48.7% |
| 营业利润率 | 0.2% | 10.2% |
| 净利率 | −6.0% | 7.4% |
| 自由现金流利润率 | 15.5% | 9.0% |
| 资本回报率 | 0.3% | 13.5% |
| 股本回报率 | −36.8% | 17.7% |
| 资产负债表 | ||
| 净债务 | $2.5B | $1.1B |
| 净债务 / EBITDA | 17.0x | 1.5x |
| 股息与回购 | $393M | $600M |
| 估值与质量 | ||
| 市盈率 | 21.0x | 12.1x |
| Piotroski F 分数 | 5 | 5 |
FY16
HAS $5.0B
MAT $5.5B
FY17
HAS $5.2B
MAT $4.9B
FY18
HAS $4.6B
MAT $4.5B
FY19
HAS $4.7B
MAT $4.5B
FY20
HAS $5.5B
MAT $4.6B
FY21
HAS $6.4B
MAT $5.5B
FY22
HAS $6.7B
MAT $5.4B
FY23
HAS $5.7B
MAT $5.4B
FY24
HAS $4.7B
MAT $5.4B
FY25
HAS $5.4B
MAT $5.3B
HAS
MAT
FY16
HAS 15.7%
MAT 9.5%
FY17
HAS 15.6%
MAT −6.9%
FY18
HAS 7.2%
MAT −5.2%
FY19
HAS 13.8%
MAT 0.8%
FY20
HAS 9.2%
MAT 8.2%
FY21
HAS 11.9%
MAT 13.4%
FY22
HAS 6.1%
MAT 12.4%
FY23
HAS −27.0%
MAT 10.3%
FY24
HAS 14.5%
MAT 12.9%
FY25
HAS 0.2%
MAT 10.2%
HAS
MAT
FY16
HAS $662M
MAT $454M
FY17
HAS $590M
MAT −$157M
FY18
HAS $506M
MAT −$102M
FY19
HAS $520M
MAT $118M
FY20
HAS $851M
MAT $226M
FY21
HAS $685M
MAT $408M
FY22
HAS $245M
MAT $337M
FY23
HAS $590M
MAT $784M
FY24
HAS $760M
MAT $665M
FY25
HAS $830M
MAT $483M
HAS
MAT
FY16
HAS 27.9%
MAT 10.5%
FY17
HAS 20.2%
MAT −7.4%
FY18
HAS 12.3%
MAT −5.9%
FY19
HAS 24.1%
MAT 1.0%
FY20
HAS 8.2%
MAT 8.7%
FY21
HAS 9.3%
MAT 23.9%
FY22
HAS 5.1%
MAT 14.0%
FY23
HAS −23.6%
MAT 8.2%
FY24
HAS 13.9%
MAT 17.9%
FY25
HAS 0.3%
MAT 13.5%
HAS
MAT
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。