vs
アビエント（AVNT）とOSI SYSTEMS INC（OSIS）の財務データ比較。上の社名をクリックして会社を切り替えられます
アビエントの直近四半期売上が大きい（$760.6M vs $464.1M、OSI SYSTEMS INCの約1.6倍）。OSI SYSTEMS INCの純利益率が高く（8.3% vs 2.2%、差は6.1%）。OSI SYSTEMS INCの前年同期比売上増加率が高い（10.5% vs 1.9%）。アビエントの直近四半期フリーキャッシュフローが多い（$125.4M vs $55.5M）。過去8四半期でOSI SYSTEMS INCの売上複合成長率が高い（7.0% vs -4.2%）
アビエントコーポレーションは米国オハイオ州エイボンレイクに本社を置くグローバルな材料ソリューション企業で、世界中に約9,000人の従業員を擁しています。着色剤、先端複合材料、機能性添加剤、エンジニアリング材料などを製品ラインナップに持ち、多様な業界のニーズに応えています。
OSIシステムズ社は米国カリフォルニア州に本社を置く企業で、空港保安用X線検査装置・金属探知機などのセキュリティ検査システム、医療用モニタリング・麻酔システム、光電子デバイスの開発・販売を手がけ、子会社にSpacelabs Healthcare、Rapiscan Systems、OSI Optoelectronicsがあり、全世界で約3180人の従業員を擁する。
AVNT vs OSIS — 直接比較
損益計算書 — Q4 FY2025 vs Q2 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $760.6M | $464.1M |
| 純利益 | $16.9M | $38.7M |
| 粗利率 | 30.2% | 32.7% |
| 営業利益率 | 5.2% | 12.7% |
| 純利益率 | 2.2% | 8.3% |
| 売上前年比 | 1.9% | 10.5% |
| 純利益前年比 | -65.0% | 2.3% |
| EPS（希薄化後） | $0.18 | $2.22 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $760.6M | $464.1M | ||
| Q3 25 | $806.5M | $384.6M | ||
| Q2 25 | $866.5M | $505.0M | ||
| Q1 25 | $826.6M | $444.4M | ||
| Q4 24 | $746.5M | $419.8M | ||
| Q3 24 | $815.2M | $344.0M | ||
| Q2 24 | $849.7M | $480.9M | ||
| Q1 24 | $829.0M | $405.4M |
| Q4 25 | $16.9M | $38.7M | ||
| Q3 25 | $32.6M | $20.6M | ||
| Q2 25 | $52.6M | $52.7M | ||
| Q1 25 | $-20.2M | $41.1M | ||
| Q4 24 | $48.3M | $37.8M | ||
| Q3 24 | $38.2M | $17.9M | ||
| Q2 24 | $33.6M | $44.7M | ||
| Q1 24 | $49.4M | $34.0M |
| Q4 25 | 30.2% | 32.7% | ||
| Q3 25 | 30.4% | 32.0% | ||
| Q2 25 | 32.1% | 33.3% | ||
| Q1 25 | 31.8% | 33.8% | ||
| Q4 24 | 34.8% | 35.1% | ||
| Q3 24 | 32.1% | 35.3% | ||
| Q2 24 | 30.3% | 32.1% | ||
| Q1 24 | 33.6% | 33.6% |
| Q4 25 | 5.2% | 12.7% | ||
| Q3 25 | 8.3% | 8.6% | ||
| Q2 25 | 11.1% | 14.5% | ||
| Q1 25 | 0.1% | 12.7% | ||
| Q4 24 | 11.5% | 13.8% | ||
| Q3 24 | 9.5% | 8.8% | ||
| Q2 24 | 8.5% | 13.1% | ||
| Q1 24 | 11.3% | 12.7% |
| Q4 25 | 2.2% | 8.3% | ||
| Q3 25 | 4.0% | 5.3% | ||
| Q2 25 | 6.1% | 10.4% | ||
| Q1 25 | -2.4% | 9.3% | ||
| Q4 24 | 6.5% | 9.0% | ||
| Q3 24 | 4.7% | 5.2% | ||
| Q2 24 | 4.0% | 9.3% | ||
| Q1 24 | 6.0% | 8.4% |
| Q4 25 | $0.18 | $2.22 | ||
| Q3 25 | $0.36 | $1.18 | ||
| Q2 25 | $0.57 | $3.04 | ||
| Q1 25 | $-0.22 | $2.40 | ||
| Q4 24 | $0.53 | $2.22 | ||
| Q3 24 | $0.41 | $1.05 | ||
| Q2 24 | $0.36 | $2.57 | ||
| Q1 24 | $0.54 | $1.95 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | — | $336.7M |
| 総負債低いほど良い | $1.9B | $1.0B |
| 株主資本純資産 | $2.4B | $845.5M |
| 総資産 | $6.0B | $2.5B |
| 負債/資本比率低いほどレバレッジが低い | 0.81× | 1.19× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | — | $336.7M | ||
| Q3 25 | — | $124.4M | ||
| Q2 25 | — | $106.4M | ||
| Q1 25 | — | $95.8M | ||
| Q4 24 | — | $101.6M | ||
| Q3 24 | — | $85.1M | ||
| Q2 24 | — | $95.4M | ||
| Q1 24 | — | $101.4M |
| Q4 25 | $1.9B | $1.0B | ||
| Q3 25 | $2.0B | $442.2M | ||
| Q2 25 | $2.0B | $471.6M | ||
| Q1 25 | $2.1B | $473.2M | ||
| Q4 24 | $2.1B | $474.8M | ||
| Q3 24 | $2.1B | $476.3M | ||
| Q2 24 | $2.1B | $137.6M | ||
| Q1 24 | $2.1B | — |
| Q4 25 | $2.4B | $845.5M | ||
| Q3 25 | $2.4B | $946.0M | ||
| Q2 25 | $2.4B | $951.1M | ||
| Q1 25 | $2.3B | $879.3M | ||
| Q4 24 | $2.3B | $825.8M | ||
| Q3 24 | $2.4B | $786.5M | ||
| Q2 24 | $2.3B | $863.5M | ||
| Q1 24 | $2.3B | $813.4M |
| Q4 25 | $6.0B | $2.5B | ||
| Q3 25 | $6.1B | $2.3B | ||
| Q2 25 | $6.1B | $2.2B | ||
| Q1 25 | $5.8B | $2.1B | ||
| Q4 24 | $5.8B | $2.1B | ||
| Q3 24 | $6.0B | $2.1B | ||
| Q2 24 | $5.9B | $1.9B | ||
| Q1 24 | $5.9B | $1.8B |
| Q4 25 | 0.81× | 1.19× | ||
| Q3 25 | 0.83× | 0.47× | ||
| Q2 25 | 0.86× | 0.50× | ||
| Q1 25 | 0.90× | 0.54× | ||
| Q4 24 | 0.89× | 0.57× | ||
| Q3 24 | 0.88× | 0.61× | ||
| Q2 24 | 0.90× | 0.16× | ||
| Q1 24 | 0.90× | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $167.8M | $62.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $125.4M | $55.5M |
| FCFマージンFCF / 売上 | 16.5% | 12.0% |
| 設備投資強度設備投資 / 売上 | 5.6% | 1.4% |
| キャッシュ転換率営業CF / 純利益 | 9.93× | 1.61× |
| 直近12ヶ月FCF直近4四半期 | $195.0M | $137.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $167.8M | $62.2M | ||
| Q3 25 | $72.1M | $17.1M | ||
| Q2 25 | $112.8M | $562.0K | ||
| Q1 25 | $-51.1M | $81.6M | ||
| Q4 24 | $122.6M | $52.5M | ||
| Q3 24 | $71.1M | $-37.2M | ||
| Q2 24 | $105.9M | $-29.0M | ||
| Q1 24 | $-42.8M | $-52.1M |
| Q4 25 | $125.4M | $55.5M | ||
| Q3 25 | $47.4M | $10.1M | ||
| Q2 25 | $85.8M | $-5.6M | ||
| Q1 25 | $-63.6M | $77.1M | ||
| Q4 24 | $81.5M | $47.1M | ||
| Q3 24 | $46.1M | $-44.9M | ||
| Q2 24 | $74.5M | $-37.5M | ||
| Q1 24 | $-67.2M | $-57.0M |
| Q4 25 | 16.5% | 12.0% | ||
| Q3 25 | 5.9% | 2.6% | ||
| Q2 25 | 9.9% | -1.1% | ||
| Q1 25 | -7.7% | 17.4% | ||
| Q4 24 | 10.9% | 11.2% | ||
| Q3 24 | 5.7% | -13.0% | ||
| Q2 24 | 8.8% | -7.8% | ||
| Q1 24 | -8.1% | -14.1% |
| Q4 25 | 5.6% | 1.4% | ||
| Q3 25 | 3.1% | 1.8% | ||
| Q2 25 | 3.1% | 1.2% | ||
| Q1 25 | 1.5% | 1.0% | ||
| Q4 24 | 5.5% | 1.3% | ||
| Q3 24 | 3.1% | 2.2% | ||
| Q2 24 | 3.7% | 1.8% | ||
| Q1 24 | 2.9% | 1.2% |
| Q4 25 | 9.93× | 1.61× | ||
| Q3 25 | 2.21× | 0.83× | ||
| Q2 25 | 2.14× | 0.01× | ||
| Q1 25 | — | 1.98× | ||
| Q4 24 | 2.54× | 1.39× | ||
| Q3 24 | 1.86× | -2.07× | ||
| Q2 24 | 3.15× | -0.65× | ||
| Q1 24 | -0.87× | -1.53× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
AVNT
| Color Additives And Inks | $466.0M | 61% |
| Specialty Engineered Materials | $295.5M | 39% |
OSIS
| Security Division | $334.7M | 72% |
| Optoelectronics And Manufacturing Division | $92.8M | 20% |
| Healthcare Division | $36.5M | 8% |
