vs
FIRSTSUN CAPITAL BANCORP（FSUN）とWD 40 CO（WDFC）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
WD 40 COの直近四半期売上が大きい（$154.4M vs $110.0M、FIRSTSUN CAPITAL BANCORPの約1.4倍）。FIRSTSUN CAPITAL BANCORPの純利益率が高く（19.6% vs 11.3%、差は8.3%）。過去8四半期でFIRSTSUN CAPITAL BANCORPの売上複合成長率が高い（6.9% vs 5.4%）
FirstSun Capital Bancorpはアメリカに本社を置く金融持株会社で、商業ローン・個人ローン、預金商品、資産管理、財務ソリューションなどの幅広い銀行金融サービスを提供し、主に米国地域市場の個人顧客、中小企業、法人顧客にサービスを展開している。
WD-40カンパニーは同名の多目的防錆潤滑剤で広く知られる世界的な消費財・産業用資材メーカーです。洗浄剤、脱脂剤、特殊潤滑剤などの製品を取り扱い、170カ国以上の小売、産業、自動車分野の市場に商品を提供しています。
FSUN vs WDFC — 直接比較
売上が大きい
WDFC
1.4倍大きい
$110.0M
純利益率が高い
FSUN
純利益率が8.3%高い
11.3%
2年売上CAGRが高い
FSUN
2年複合成長率
5.4%
損益計算書 — Q1 FY2026 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $110.0M | $154.4M |
| 純利益 | $21.6M | $17.5M |
| 粗利率 | — | 56.2% |
| 営業利益率 | — | 15.1% |
| 純利益率 | 19.6% | 11.3% |
| 売上前年比 | — | 0.6% |
| 純利益前年比 | -8.4% | -7.8% |
| EPS（希薄化後） | $0.76 | $1.28 |
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
売上FSUNWDFC
| Q1 26 | $110.0M | — | ||
| Q4 25 | $110.2M | $154.4M | ||
| Q3 25 | $107.3M | $163.5M | ||
| Q2 25 | $105.6M | $156.9M | ||
| Q1 25 | $96.2M | $146.1M | ||
| Q4 24 | $98.7M | $153.5M | ||
| Q3 24 | $98.2M | $156.0M | ||
| Q2 24 | $96.2M | $155.0M |
純利益FSUNWDFC
| Q1 26 | $21.6M | — | ||
| Q4 25 | $24.8M | $17.5M | ||
| Q3 25 | $23.2M | $21.2M | ||
| Q2 25 | $26.4M | $21.0M | ||
| Q1 25 | $23.6M | $29.9M | ||
| Q4 24 | $16.4M | $18.9M | ||
| Q3 24 | $22.4M | $16.8M | ||
| Q2 24 | $24.6M | $19.8M |
粗利率FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | — | 56.2% | ||
| Q3 25 | — | 54.7% | ||
| Q2 25 | — | 56.2% | ||
| Q1 25 | — | 54.6% | ||
| Q4 24 | — | 54.8% | ||
| Q3 24 | — | 54.1% | ||
| Q2 24 | — | 53.1% |
営業利益率FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | 29.0% | 15.1% | ||
| Q3 25 | 26.4% | 17.1% | ||
| Q2 25 | 31.2% | 17.4% | ||
| Q1 25 | 30.9% | 15.9% | ||
| Q4 24 | 20.4% | 16.4% | ||
| Q3 24 | 29.1% | 15.4% | ||
| Q2 24 | 32.3% | 17.5% |
純利益率FSUNWDFC
| Q1 26 | 19.6% | — | ||
| Q4 25 | 22.5% | 11.3% | ||
| Q3 25 | 21.6% | 13.0% | ||
| Q2 25 | 25.0% | 13.4% | ||
| Q1 25 | 24.5% | 20.4% | ||
| Q4 24 | 16.6% | 12.3% | ||
| Q3 24 | 22.8% | 10.8% | ||
| Q2 24 | 25.5% | 12.8% |
EPS（希薄化後）FSUNWDFC
| Q1 26 | $0.76 | — | ||
| Q4 25 | $0.89 | $1.28 | ||
| Q3 25 | $0.82 | $1.57 | ||
| Q2 25 | $0.93 | $1.54 | ||
| Q1 25 | $0.83 | $2.19 | ||
| Q4 24 | $0.57 | $1.39 | ||
| Q3 24 | $0.79 | $1.23 | ||
| Q2 24 | $0.88 | $1.46 |
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 | $413.7M | $48.6M |
| 総負債低いほど良い | — | $85.7M |
| 株主資本純資産 | $1.2B | $264.1M |
| 総資産 | $8.6B | $459.7M |
| 負債/資本比率低いほどレバレッジが低い | — | 0.32× |
8四半期トレンド — 暦四半期で整列
現金・短期投資FSUNWDFC
| Q1 26 | $413.7M | — | ||
| Q4 25 | $652.6M | $48.6M | ||
| Q3 25 | $659.9M | $58.1M | ||
| Q2 25 | $785.1M | $51.7M | ||
| Q1 25 | $621.4M | $53.0M | ||
| Q4 24 | $615.9M | $54.9M | ||
| Q3 24 | $573.7M | $46.7M | ||
| Q2 24 | $535.8M | $45.3M |
総負債FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | — | $85.7M | ||
| Q3 25 | — | $86.2M | ||
| Q2 25 | — | $85.6M | ||
| Q1 25 | — | $84.4M | ||
| Q4 24 | — | $84.6M | ||
| Q3 24 | — | $86.0M | ||
| Q2 24 | — | $85.5M |
株主資本FSUNWDFC
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.2B | $264.1M | ||
| Q3 25 | $1.1B | $268.2M | ||
| Q2 25 | $1.1B | $257.1M | ||
| Q1 25 | $1.1B | $242.1M | ||
| Q4 24 | $1.0B | $226.3M | ||
| Q3 24 | $1.0B | $230.5M | ||
| Q2 24 | $996.6M | $222.2M |
総資産FSUNWDFC
| Q1 26 | $8.6B | — | ||
| Q4 25 | $8.5B | $459.7M | ||
| Q3 25 | $8.5B | $475.8M | ||
| Q2 25 | $8.4B | $456.0M | ||
| Q1 25 | $8.2B | $458.3M | ||
| Q4 24 | $8.1B | $447.3M | ||
| Q3 24 | $8.1B | $449.0M | ||
| Q2 24 | $8.0B | $443.6M |
負債/資本比率FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | — | 0.32× | ||
| Q3 25 | — | 0.32× | ||
| Q2 25 | — | 0.33× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 0.37× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.38× |
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 | — | $10.0M |
| フリーキャッシュフロー営業CF - 設備投資 | — | $9.1M |
| FCFマージンFCF / 売上 | — | 5.9% |
| 設備投資強度設備投資 / 売上 | — | 0.6% |
| キャッシュ転換率営業CF / 純利益 | — | 0.57× |
| 直近12ヶ月FCF直近4四半期 | — | $78.2M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローFSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | $111.5M | $10.0M | ||
| Q3 25 | $49.4M | $29.9M | ||
| Q2 25 | $15.0M | $35.1M | ||
| Q1 25 | $26.4M | $8.0M | ||
| Q4 24 | $101.1M | $14.9M | ||
| Q3 24 | $48.1M | $27.2M | ||
| Q2 24 | $20.9M | $19.9M |
フリーキャッシュフローFSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | $104.0M | $9.1M | ||
| Q3 25 | $47.6M | $28.6M | ||
| Q2 25 | $13.0M | $34.0M | ||
| Q1 25 | $24.3M | $6.6M | ||
| Q4 24 | $95.7M | $14.2M | ||
| Q3 24 | $47.1M | $26.4M | ||
| Q2 24 | $19.9M | $18.7M |
FCFマージンFSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | 94.3% | 5.9% | ||
| Q3 25 | 44.4% | 17.5% | ||
| Q2 25 | 12.3% | 21.6% | ||
| Q1 25 | 25.3% | 4.5% | ||
| Q4 24 | 97.0% | 9.3% | ||
| Q3 24 | 47.9% | 16.9% | ||
| Q2 24 | 20.6% | 12.0% |
設備投資強度FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | 6.8% | 0.6% | ||
| Q3 25 | 1.6% | 0.8% | ||
| Q2 25 | 1.9% | 0.7% | ||
| Q1 25 | 2.1% | 0.9% | ||
| Q4 24 | 5.5% | 0.5% | ||
| Q3 24 | 1.1% | 0.5% | ||
| Q2 24 | 1.1% | 0.8% |
キャッシュ転換率FSUNWDFC
| Q1 26 | — | — | ||
| Q4 25 | 4.49× | 0.57× | ||
| Q3 25 | 2.13× | 1.41× | ||
| Q2 25 | 0.57× | 1.67× | ||
| Q1 25 | 1.12× | 0.27× | ||
| Q4 24 | 6.18× | 0.79× | ||
| Q3 24 | 2.15× | 1.62× | ||
| Q2 24 | 0.85× | 1.00× |
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
FSUN
| Net Interest Income | $82.8M | 75% |
| Noninterest Income | $27.2M | 25% |
WDFC
| Other | $82.6M | 53% |
| WD40Multi Use Product | $56.0M | 36% |
| WD40Specialist | $9.0M | 6% |
| Other Maintenance Products | $4.0M | 3% |
| Homecare And Cleaning Products | $2.7M | 2% |
