vs
GRIFFON CORP（GFF）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
GRIFFON CORPの直近四半期売上が大きい（$649.1M vs $464.1M、OSI SYSTEMS INCの約1.4倍）。GRIFFON CORPの純利益率が高く（9.9% vs 8.3%、差は1.6%）。OSI SYSTEMS INCの前年同期比売上増加率が高い（10.5% vs 2.6%）。GRIFFON CORPの直近四半期フリーキャッシュフローが多い（$99.3M 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 -1.8%）
グリフォン・コーポレーションはニューヨークに本社を置く多国籍複合企業で、多角化経営の持株会社として事業を展開しています。傘下にAmes True Temper、ClosetMaid、クロペイ建築製品、CornellCooksonの4つの子会社を持ち、1961年からニューヨーク証券取引所に上場しており、S&Pスモールキャップ600、S&Pコンポジット1500、ラッセル2000の各指数の構成銘柄です。
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。
GFF vs OSIS — 直接比較
損益計算書 — Q1 FY2026 vs Q2 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $649.1M | $464.1M |
| 純利益 | $64.4M | $38.7M |
| 粗利率 | 41.1% | 32.7% |
| 営業利益率 | 17.5% | 12.7% |
| 純利益率 | 9.9% | 8.3% |
| 売上前年比 | 2.6% | 10.5% |
| 純利益前年比 | -9.1% | 2.3% |
| EPS（希薄化後） | $1.41 | $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 | $649.1M | $464.1M | ||
| Q3 25 | $662.2M | $384.6M | ||
| Q2 25 | $613.6M | $505.0M | ||
| Q1 25 | $611.7M | $444.4M | ||
| Q4 24 | $632.4M | $419.8M | ||
| Q3 24 | $659.7M | $344.0M | ||
| Q2 24 | $647.8M | $480.9M | ||
| Q1 24 | $672.9M | $405.4M |
| Q4 25 | $64.4M | $38.7M | ||
| Q3 25 | $43.6M | $20.6M | ||
| Q2 25 | $-120.1M | $52.7M | ||
| Q1 25 | $56.8M | $41.1M | ||
| Q4 24 | $70.9M | $37.8M | ||
| Q3 24 | $62.5M | $17.9M | ||
| Q2 24 | $41.1M | $44.7M | ||
| Q1 24 | $64.1M | $34.0M |
| Q4 25 | 41.1% | 32.7% | ||
| Q3 25 | 41.7% | 32.0% | ||
| Q2 25 | 43.2% | 33.3% | ||
| Q1 25 | 41.2% | 33.8% | ||
| Q4 24 | 41.8% | 35.1% | ||
| Q3 24 | 39.9% | 35.3% | ||
| Q2 24 | 38.5% | 32.1% | ||
| Q1 24 | 40.2% | 33.6% |
| Q4 25 | 17.5% | 12.7% | ||
| Q3 25 | 18.0% | 8.6% | ||
| Q2 25 | -20.5% | 14.5% | ||
| Q1 25 | 16.5% | 12.7% | ||
| Q4 24 | 17.7% | 13.8% | ||
| Q3 24 | 16.9% | 8.8% | ||
| Q2 24 | 13.8% | 13.1% | ||
| Q1 24 | 16.9% | 12.7% |
| Q4 25 | 9.9% | 8.3% | ||
| Q3 25 | 6.6% | 5.3% | ||
| Q2 25 | -19.6% | 10.4% | ||
| Q1 25 | 9.3% | 9.3% | ||
| Q4 24 | 11.2% | 9.0% | ||
| Q3 24 | 9.5% | 5.2% | ||
| Q2 24 | 6.3% | 9.3% | ||
| Q1 24 | 9.5% | 8.4% |
| Q4 25 | $1.41 | $2.22 | ||
| Q3 25 | $1.04 | $1.18 | ||
| Q2 25 | $-2.65 | $3.04 | ||
| Q1 25 | $1.21 | $2.40 | ||
| Q4 24 | $1.49 | $2.22 | ||
| Q3 24 | $1.29 | $1.05 | ||
| Q2 24 | $0.84 | $2.57 | ||
| Q1 24 | $1.28 | $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 | $95.3M | $336.7M |
| 総負債低いほど良い | — | $1.0B |
| 株主資本純資産 | $108.9M | $845.5M |
| 総資産 | $2.1B | $2.5B |
| 負債/資本比率低いほどレバレッジが低い | — | 1.19× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $95.3M | $336.7M | ||
| Q3 25 | $99.0M | $124.4M | ||
| Q2 25 | $107.3M | $106.4M | ||
| Q1 25 | $127.8M | $95.8M | ||
| Q4 24 | $152.0M | $101.6M | ||
| Q3 24 | $114.4M | $85.1M | ||
| Q2 24 | $133.5M | $95.4M | ||
| Q1 24 | $123.0M | $101.4M |
| Q4 25 | — | $1.0B | ||
| Q3 25 | — | $442.2M | ||
| Q2 25 | $1.5B | $471.6M | ||
| Q1 25 | $1.5B | $473.2M | ||
| Q4 24 | $1.5B | $474.8M | ||
| Q3 24 | $1.5B | $476.3M | ||
| Q2 24 | $1.5B | $137.6M | ||
| Q1 24 | $1.6B | — |
| Q4 25 | $108.9M | $845.5M | ||
| Q3 25 | $74.0M | $946.0M | ||
| Q2 25 | $63.9M | $951.1M | ||
| Q1 25 | $214.7M | $879.3M | ||
| Q4 24 | $227.8M | $825.8M | ||
| Q3 24 | $224.9M | $786.5M | ||
| Q2 24 | $223.5M | $863.5M | ||
| Q1 24 | $202.2M | $813.4M |
| Q4 25 | $2.1B | $2.5B | ||
| Q3 25 | $2.1B | $2.3B | ||
| Q2 25 | $2.1B | $2.2B | ||
| Q1 25 | $2.3B | $2.1B | ||
| Q4 24 | $2.3B | $2.1B | ||
| Q3 24 | $2.4B | $2.1B | ||
| Q2 24 | $2.4B | $1.9B | ||
| Q1 24 | $2.4B | $1.8B |
| Q4 25 | — | 1.19× | ||
| Q3 25 | — | 0.47× | ||
| Q2 25 | 22.71× | 0.50× | ||
| Q1 25 | 7.16× | 0.54× | ||
| Q4 24 | 6.48× | 0.57× | ||
| Q3 24 | 6.78× | 0.61× | ||
| Q2 24 | 6.74× | 0.16× | ||
| Q1 24 | 7.84× | — |
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 | $107.0M | $62.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $99.3M | $55.5M |
| FCFマージンFCF / 売上 | 15.3% | 12.0% |
| 設備投資強度設備投資 / 売上 | 1.2% | 1.4% |
| キャッシュ転換率営業CF / 純利益 | 1.66× | 1.61× |
| 直近12ヶ月FCF直近4四半期 | $278.9M | $137.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $107.0M | $62.2M | ||
| Q3 25 | $75.0M | $17.1M | ||
| Q2 25 | $123.1M | $562.0K | ||
| Q1 25 | $16.5M | $81.6M | ||
| Q4 24 | $142.9M | $52.5M | ||
| Q3 24 | $72.1M | $-37.2M | ||
| Q2 24 | $122.1M | $-29.0M | ||
| Q1 24 | $39.8M | $-52.1M |
| Q4 25 | $99.3M | $55.5M | ||
| Q3 25 | $62.4M | $10.1M | ||
| Q2 25 | $114.4M | $-5.6M | ||
| Q1 25 | $2.8M | $77.1M | ||
| Q4 24 | $125.5M | $47.1M | ||
| Q3 24 | $51.6M | $-44.9M | ||
| Q2 24 | $107.5M | $-37.5M | ||
| Q1 24 | $20.8M | $-57.0M |
| Q4 25 | 15.3% | 12.0% | ||
| Q3 25 | 9.4% | 2.6% | ||
| Q2 25 | 18.6% | -1.1% | ||
| Q1 25 | 0.5% | 17.4% | ||
| Q4 24 | 19.8% | 11.2% | ||
| Q3 24 | 7.8% | -13.0% | ||
| Q2 24 | 16.6% | -7.8% | ||
| Q1 24 | 3.1% | -14.1% |
| Q4 25 | 1.2% | 1.4% | ||
| Q3 25 | 1.9% | 1.8% | ||
| Q2 25 | 1.4% | 1.2% | ||
| Q1 25 | 2.2% | 1.0% | ||
| Q4 24 | 2.8% | 1.3% | ||
| Q3 24 | 3.1% | 2.2% | ||
| Q2 24 | 2.2% | 1.8% | ||
| Q1 24 | 2.8% | 1.2% |
| Q4 25 | 1.66× | 1.61× | ||
| Q3 25 | 1.72× | 0.83× | ||
| Q2 25 | — | 0.01× | ||
| Q1 25 | 0.29× | 1.98× | ||
| Q4 24 | 2.02× | 1.39× | ||
| Q3 24 | 1.15× | -2.07× | ||
| Q2 24 | 2.97× | -0.65× | ||
| Q1 24 | 0.62× | -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
GFF
| Consumer And Professional Products | $241.1M | 37% |
| Residential Repairand Remodel | $202.1M | 31% |
| International Excluding North America | $97.8M | 15% |
| Retail | $47.3M | 7% |
| Residential New Construction | $32.5M | 5% |
| Other | $14.2M | 2% |
| Industrial | $14.1M | 2% |
OSIS
| Security Division | $334.7M | 72% |
| Optoelectronics And Manufacturing Division | $92.8M | 20% |
| Healthcare Division | $36.5M | 8% |
