vs
Compass Diversified Holdings（CODI）とIES Holdings, Inc.（IESC）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
IES Holdings, Inc.の直近四半期売上が大きい（$871.0M vs $468.6M、Compass Diversified Holdingsの約1.9倍）。IES Holdings, Inc.の純利益率が高く（10.5% vs -16.8%、差は27.4%）。IES Holdings, Inc.の前年同期比売上増加率が高い（16.2% vs -5.1%）。Compass Diversified Holdingsの直近四半期フリーキャッシュフローが多い（$36.9M vs $-18.9M）。過去8四半期でIES Holdings, Inc.の売上複合成長率が高い（11.1% vs 6.8%）
Compass Diversified Holdingsは上場持株会社で、消費財、工業製品製造、アウトドアレクリエーション、飲食料品などの分野にわたる中堅企業の買収・運営を行っています。ポートフォリオ企業の経営陣と協力して長期的な事業成長と価値創出を推進し、主に北米市場にサービスを提供しています。
IES Holdings, Inc.は旧社名Integrated Electrical Services, Inc.で、統合電気・技術システムの設計・設置を手がけるほか、データセンター、住宅、商業施設・工業施設など多様な末端市場向けにインフラ関連製品・サービスを提供している。
CODI vs IESC — 直接比較
損益計算書 — Q4 FY2025 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $468.6M | $871.0M |
| 純利益 | $-78.8M | $91.8M |
| 粗利率 | 43.1% | 25.3% |
| 営業利益率 | 9.8% | 11.2% |
| 純利益率 | -16.8% | 10.5% |
| 売上前年比 | -5.1% | 16.2% |
| 純利益前年比 | -14.4% | 59.1% |
| EPS（希薄化後） | $-0.91 | $4.51 |
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 | $468.6M | $871.0M | ||
| Q3 25 | $472.6M | $897.8M | ||
| Q2 25 | $478.7M | $890.2M | ||
| Q1 25 | $453.8M | $834.0M | ||
| Q4 24 | $493.9M | $749.5M | ||
| Q3 24 | $456.6M | $775.8M | ||
| Q2 24 | $426.7M | $768.4M | ||
| Q1 24 | $410.8M | $705.7M |
| Q4 25 | $-78.8M | $91.8M | ||
| Q3 25 | $-74.0M | $102.3M | ||
| Q2 25 | $-51.2M | $79.3M | ||
| Q1 25 | $-30.0M | $72.6M | ||
| Q4 24 | $-68.9M | $57.7M | ||
| Q3 24 | $-36.0M | $65.5M | ||
| Q2 24 | $-73.1M | $66.6M | ||
| Q1 24 | $-56.2M | $56.8M |
| Q4 25 | 43.1% | 25.3% | ||
| Q3 25 | 44.0% | 26.0% | ||
| Q2 25 | 43.6% | 26.9% | ||
| Q1 25 | 43.2% | 25.0% | ||
| Q4 24 | 38.6% | 23.8% | ||
| Q3 24 | 43.1% | 24.0% | ||
| Q2 24 | 44.1% | 25.3% | ||
| Q1 24 | 42.6% | 24.3% |
| Q4 25 | 9.8% | 11.2% | ||
| Q3 25 | -2.3% | 11.6% | ||
| Q2 25 | -5.7% | 12.6% | ||
| Q1 25 | 0.8% | 11.1% | ||
| Q4 24 | -3.8% | 10.0% | ||
| Q3 24 | 1.8% | 9.7% | ||
| Q2 24 | 1.8% | 11.7% | ||
| Q1 24 | -2.9% | 11.0% |
| Q4 25 | -16.8% | 10.5% | ||
| Q3 25 | -15.7% | 11.4% | ||
| Q2 25 | -10.7% | 8.9% | ||
| Q1 25 | -6.6% | 8.7% | ||
| Q4 24 | -13.9% | 7.7% | ||
| Q3 24 | -7.9% | 8.4% | ||
| Q2 24 | -17.1% | 8.7% | ||
| Q1 24 | -13.7% | 8.0% |
| Q4 25 | $-0.91 | $4.51 | ||
| Q3 25 | $-1.21 | $4.99 | ||
| Q2 25 | $-0.88 | $3.81 | ||
| Q1 25 | $-0.59 | $3.50 | ||
| Q4 24 | $-0.57 | $2.72 | ||
| Q3 24 | $-0.62 | $3.06 | ||
| Q2 24 | $-1.12 | $2.67 | ||
| Q1 24 | $-1.52 | $2.29 |
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 | $68.0M | $258.7M |
| 総負債低いほど良い | $1.9B | — |
| 株主資本純資産 | $442.0M | $961.1M |
| 総資産 | $3.0B | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | 4.25× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $68.0M | $258.7M | ||
| Q3 25 | $61.1M | $231.8M | ||
| Q2 25 | $73.8M | $168.3M | ||
| Q1 25 | $146.2M | $88.3M | ||
| Q4 24 | $59.7M | $112.0M | ||
| Q3 24 | $64.9M | $135.8M | ||
| Q2 24 | $61.5M | $44.9M | ||
| Q1 24 | $59.5M | $106.0M |
| Q4 25 | $1.9B | — | ||
| Q3 25 | $1.9B | — | ||
| Q2 25 | $1.9B | — | ||
| Q1 25 | $1.9B | — | ||
| Q4 24 | $1.8B | — | ||
| Q3 24 | $1.8B | — | ||
| Q2 24 | $1.7B | — | ||
| Q1 24 | $1.7B | — |
| Q4 25 | $442.0M | $961.1M | ||
| Q3 25 | $519.2M | $884.0M | ||
| Q2 25 | $601.9M | $781.4M | ||
| Q1 25 | $680.7M | $705.8M | ||
| Q4 24 | $678.6M | $652.4M | ||
| Q3 24 | $672.2M | $611.1M | ||
| Q2 24 | $711.3M | $567.5M | ||
| Q1 24 | $799.7M | $534.8M |
| Q4 25 | $3.0B | $1.7B | ||
| Q3 25 | $3.2B | $1.6B | ||
| Q2 25 | $3.3B | $1.5B | ||
| Q1 25 | $3.4B | $1.4B | ||
| Q4 24 | $3.3B | $1.3B | ||
| Q3 24 | $3.3B | $1.2B | ||
| Q2 24 | $3.2B | $1.2B | ||
| Q1 24 | $3.3B | $1.1B |
| Q4 25 | 4.25× | — | ||
| Q3 25 | 3.62× | — | ||
| Q2 25 | 3.09× | — | ||
| Q1 25 | 2.73× | — | ||
| Q4 24 | 2.61× | — | ||
| Q3 24 | 2.64× | — | ||
| Q2 24 | 2.42× | — | ||
| Q1 24 | 2.15× | — |
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 | $47.0M | $27.7M |
| フリーキャッシュフロー営業CF - 設備投資 | $36.9M | $-18.9M |
| FCFマージンFCF / 売上 | 7.9% | -2.2% |
| 設備投資強度設備投資 / 売上 | 2.2% | 5.3% |
| キャッシュ転換率営業CF / 純利益 | — | 0.30× |
| 直近12ヶ月FCF直近4四半期 | $-51.1M | $175.9M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $47.0M | $27.7M | ||
| Q3 25 | $10.7M | $132.0M | ||
| Q2 25 | $-35.2M | $92.0M | ||
| Q1 25 | $-29.3M | $24.8M | ||
| Q4 24 | $-16.1M | $37.3M | ||
| Q3 24 | $-48.4M | $92.8M | ||
| Q2 24 | $-61.3M | $82.9M | ||
| Q1 24 | $-25.4M | $33.7M |
| Q4 25 | $36.9M | $-18.9M | ||
| Q3 25 | $481.0K | $112.0M | ||
| Q2 25 | $-46.0M | $74.8M | ||
| Q1 25 | $-42.4M | $7.9M | ||
| Q4 24 | $-39.0M | $24.1M | ||
| Q3 24 | $-63.5M | $78.5M | ||
| Q2 24 | $-72.2M | $65.4M | ||
| Q1 24 | $-33.1M | $26.9M |
| Q4 25 | 7.9% | -2.2% | ||
| Q3 25 | 0.1% | 12.5% | ||
| Q2 25 | -9.6% | 8.4% | ||
| Q1 25 | -9.4% | 0.9% | ||
| Q4 24 | -7.9% | 3.2% | ||
| Q3 24 | -13.9% | 10.1% | ||
| Q2 24 | -16.9% | 8.5% | ||
| Q1 24 | -8.1% | 3.8% |
| Q4 25 | 2.2% | 5.3% | ||
| Q3 25 | 2.2% | 2.2% | ||
| Q2 25 | 2.3% | 1.9% | ||
| Q1 25 | 2.9% | 2.0% | ||
| Q4 24 | 4.6% | 1.8% | ||
| Q3 24 | 3.3% | 1.8% | ||
| Q2 24 | 2.6% | 2.3% | ||
| Q1 24 | 1.9% | 1.0% |
| Q4 25 | — | 0.30× | ||
| Q3 25 | — | 1.29× | ||
| Q2 25 | — | 1.16× | ||
| Q1 25 | — | 0.34× | ||
| Q4 24 | — | 0.65× | ||
| Q3 24 | — | 1.42× | ||
| Q2 24 | — | 1.24× | ||
| Q1 24 | — | 0.59× |
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
CODI
| Other | $119.5M | 26% |
| A5.11Tactical | $113.9M | 24% |
| Sterno Products | $85.9M | 18% |
| Altor | $60.8M | 13% |
| The Honey Pot | $36.0M | 8% |
| Arnold | $25.4M | 5% |
| Velocity Outdoor | $18.7M | 4% |
| Lugano | $8.3M | 2% |
IESC
| Communications | $351.9M | 40% |
| Single Family Electrical Contracts | $137.0M | 16% |
| Custom Engineered Solutions | $116.0M | 13% |
| Commercialand Industrial | $94.8M | 11% |
| Single Family Contracts Plumbing HVAC | $82.9M | 10% |
| Multi Familyand Other | $64.2M | 7% |
| Industrial Services | $24.2M | 3% |
