vs
CARPENTER TECHNOLOGY CORP（CRS）とNextpower Inc.（NXT）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
Nextpower Inc.の直近四半期売上が大きい（$909.4M vs $728.0M、CARPENTER TECHNOLOGY CORPの約1.2倍）。CARPENTER TECHNOLOGY CORPの純利益率が高く（14.5% vs 14.4%、差は0.0%）。Nextpower Inc.の前年同期比売上増加率が高い（33.9% vs 7.5%）。Nextpower Inc.の直近四半期フリーキャッシュフローが多い（$118.5M vs $85.9M）。過去8四半期でNextpower Inc.の売上複合成長率が高い（11.1% vs 3.1%）
カーペンター・テクノロジー・コーポレーションは、ステンレス鋼、耐食性ニッケル・銅・チタン合金、3D積層造形用粉末合金の開発・製造・流通を手掛ける。2018年度の売上構成は航空宇宙・防衛55%、産業・消費財17%、医療8%、運輸7%、エネルギー7%、流通6%となっている。
Nextpower Inc（証券コード：NXT）は米国カリフォルニア州フリーモントに本社を置くグローバルなエネルギーテクノロジー企業です。世界中の顧客に最先端のエネルギー技術ソリューションと関連サービスを提供し、同分野で高い技術力と市場競争力を有しています。
CRS vs NXT — 直接比較
損益計算書 — Q2 FY2026 vs Q3 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $728.0M | $909.4M |
| 純利益 | $105.3M | $131.2M |
| 粗利率 | 30.0% | 31.7% |
| 営業利益率 | 21.3% | 19.4% |
| 純利益率 | 14.5% | 14.4% |
| 売上前年比 | 7.5% | 33.9% |
| 純利益前年比 | 25.2% | 13.8% |
| EPS（希薄化後） | $2.09 | $0.85 |
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 | $728.0M | $909.4M | ||
| Q3 25 | $733.7M | $905.3M | ||
| Q2 25 | $755.6M | $864.3M | ||
| Q1 25 | $727.0M | $924.3M | ||
| Q4 24 | $676.9M | $679.4M | ||
| Q3 24 | $717.6M | $635.6M | ||
| Q2 24 | $798.7M | $719.9M | ||
| Q1 24 | $684.9M | $736.5M |
| Q4 25 | $105.3M | $131.2M | ||
| Q3 25 | $122.5M | $146.9M | ||
| Q2 25 | $111.7M | $157.2M | ||
| Q1 25 | $95.4M | $156.8M | ||
| Q4 24 | $84.1M | $115.3M | ||
| Q3 24 | $84.8M | $115.4M | ||
| Q2 24 | $93.6M | $121.7M | ||
| Q1 24 | $6.3M | $205.2M |
| Q4 25 | 30.0% | 31.7% | ||
| Q3 25 | 29.5% | 32.4% | ||
| Q2 25 | 28.3% | 32.6% | ||
| Q1 25 | 27.6% | 33.1% | ||
| Q4 24 | 26.2% | 35.5% | ||
| Q3 24 | 24.6% | 35.4% | ||
| Q2 24 | 23.9% | 33.0% | ||
| Q1 24 | 21.5% | 46.2% |
| Q4 25 | 21.3% | 19.4% | ||
| Q3 25 | 20.9% | 20.0% | ||
| Q2 25 | 20.1% | 21.5% | ||
| Q1 25 | 19.0% | 21.1% | ||
| Q4 24 | 17.6% | 22.1% | ||
| Q3 24 | 15.8% | 21.0% | ||
| Q2 24 | 13.6% | 22.2% | ||
| Q1 24 | 11.1% | 36.8% |
| Q4 25 | 14.5% | 14.4% | ||
| Q3 25 | 16.7% | 16.2% | ||
| Q2 25 | 14.8% | 18.2% | ||
| Q1 25 | 13.1% | 17.0% | ||
| Q4 24 | 12.4% | 17.0% | ||
| Q3 24 | 11.8% | 18.2% | ||
| Q2 24 | 11.7% | 16.9% | ||
| Q1 24 | 0.9% | 27.9% |
| Q4 25 | $2.09 | $0.85 | ||
| Q3 25 | $2.43 | $0.97 | ||
| Q2 25 | $2.21 | $1.04 | ||
| Q1 25 | $1.88 | $1.05 | ||
| Q4 24 | $1.66 | $0.79 | ||
| Q3 24 | $1.67 | $0.79 | ||
| Q2 24 | $1.85 | $0.84 | ||
| Q1 24 | $0.12 | $1.52 |
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 | $231.9M | $952.6M |
| 総負債低いほど良い | — | — |
| 株主資本純資産 | $2.0B | $2.2B |
| 総資産 | $3.5B | $3.8B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $231.9M | $952.6M | ||
| Q3 25 | $208.0M | $845.3M | ||
| Q2 25 | $315.5M | $743.4M | ||
| Q1 25 | $151.5M | $766.1M | ||
| Q4 24 | $162.1M | $693.5M | ||
| Q3 24 | $150.2M | $561.9M | ||
| Q2 24 | $199.1M | $471.9M | ||
| Q1 24 | $53.5M | $474.1M |
| Q4 25 | $2.0B | $2.2B | ||
| Q3 25 | $1.9B | $2.0B | ||
| Q2 25 | $1.9B | $1.8B | ||
| Q1 25 | $1.8B | $1.6B | ||
| Q4 24 | $1.7B | $1.4B | ||
| Q3 24 | $1.7B | $1.3B | ||
| Q2 24 | $1.6B | $1.1B | ||
| Q1 24 | $1.5B | $961.0M |
| Q4 25 | $3.5B | $3.8B | ||
| Q3 25 | $3.4B | $3.7B | ||
| Q2 25 | $3.5B | $3.4B | ||
| Q1 25 | $3.4B | $3.2B | ||
| Q4 24 | $3.3B | $3.0B | ||
| Q3 24 | $3.3B | $2.8B | ||
| Q2 24 | $3.3B | $2.6B | ||
| Q1 24 | $3.2B | $2.5B |
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 | $132.2M | $123.3M |
| フリーキャッシュフロー営業CF - 設備投資 | $85.9M | $118.5M |
| FCFマージンFCF / 売上 | 11.8% | 13.0% |
| 設備投資強度設備投資 / 売上 | 6.4% | 0.5% |
| キャッシュ転換率営業CF / 純利益 | 1.26× | 0.94× |
| 直近12ヶ月FCF直近4四半期 | $316.7M | $587.3M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $132.2M | $123.3M | ||
| Q3 25 | $39.2M | $186.9M | ||
| Q2 25 | $258.1M | $81.3M | ||
| Q1 25 | $74.2M | $237.3M | ||
| Q4 24 | $67.9M | $143.8M | ||
| Q3 24 | $40.2M | $153.8M | ||
| Q2 24 | $169.5M | $120.8M | ||
| Q1 24 | $83.5M | $111.5M |
| Q4 25 | $85.9M | $118.5M | ||
| Q3 25 | $-3.4M | $171.4M | ||
| Q2 25 | $200.2M | $70.1M | ||
| Q1 25 | $34.0M | $227.2M | ||
| Q4 24 | $38.6M | $134.9M | ||
| Q3 24 | $13.3M | $141.8M | ||
| Q2 24 | $141.8M | $118.0M | ||
| Q1 24 | $61.9M | $109.2M |
| Q4 25 | 11.8% | 13.0% | ||
| Q3 25 | -0.5% | 18.9% | ||
| Q2 25 | 26.5% | 8.1% | ||
| Q1 25 | 4.7% | 24.6% | ||
| Q4 24 | 5.7% | 19.9% | ||
| Q3 24 | 1.9% | 22.3% | ||
| Q2 24 | 17.8% | 16.4% | ||
| Q1 24 | 9.0% | 14.8% |
| Q4 25 | 6.4% | 0.5% | ||
| Q3 25 | 5.8% | 1.7% | ||
| Q2 25 | 7.7% | 1.3% | ||
| Q1 25 | 5.5% | 1.1% | ||
| Q4 24 | 4.3% | 1.3% | ||
| Q3 24 | 3.7% | 1.9% | ||
| Q2 24 | 3.5% | 0.4% | ||
| Q1 24 | 3.2% | 0.3% |
| Q4 25 | 1.26× | 0.94× | ||
| Q3 25 | 0.32× | 1.27× | ||
| Q2 25 | 2.31× | 0.52× | ||
| Q1 25 | 0.78× | 1.51× | ||
| Q4 24 | 0.81× | 1.25× | ||
| Q3 24 | 0.47× | 1.33× | ||
| Q2 24 | 1.81× | 0.99× | ||
| Q1 24 | 13.25× | 0.54× |
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
CRS
| Aerospace And Defense Markets | $448.8M | 62% |
| Industrial And Consumer Markets | $88.4M | 12% |
| Performance Engineered Products Segment | $83.2M | 11% |
| Medical Market | $54.7M | 8% |
| Energy Market | $48.5M | 7% |
| Transportation Market | $21.2M | 3% |
| Distribution Market | $17.2M | 2% |
NXT
| Transferred Over Time | $763.9M | 84% |
| Transferred At Point In Time | $145.4M | 16% |
