vs
Koppers Holdings Inc.（KOP）とSCANSOURCE, INC.（SCSC）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
SCANSOURCE, INC.の直近四半期売上が大きい（$766.5M vs $432.7M、Koppers Holdings Inc.の約1.8倍）。Koppers Holdings Inc.の純利益率が高く（6.9% vs 2.2%、差は4.7%）。SCANSOURCE, INC.の前年同期比売上増加率が高い（2.5% vs -9.3%）。SCANSOURCE, INC.の直近四半期フリーキャッシュフローが多い（$28.9M vs $28.5M）。過去8四半期でSCANSOURCE, INC.の売上複合成長率が高い（0.9% vs -6.7%）
コッパーズ・ホールディングスは、アメリカ合衆国ペンシルベニア州ピッツバーグに本拠を置くグローバルな化学・素材企業です。本社は1920年代に建てられたアールデコ調の超高層ビル「コッパーズタワー」に入居し、世界各国で事業を展開しています。
ScanSource社は世界有数の専門技術流通企業で、POSシステム、バーコードスキャナー、サイバーセキュリティ製品、クラウドサービス、通信ソリューションなどを取り扱い、北米・中南米・欧州の付加価値販売業者、サービスプロバイダー、企業顧客向けに事業を展開し、小売、医療、産業、公共部門を主な対象分野としています。
KOP vs SCSC — 直接比較
損益計算書 — Q4 FY2025 vs Q2 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $432.7M | $766.5M |
| 純利益 | $29.7M | $16.5M |
| 粗利率 | 25.6% | 13.4% |
| 営業利益率 | 11.5% | 2.3% |
| 純利益率 | 6.9% | 2.2% |
| 売上前年比 | -9.3% | 2.5% |
| 純利益前年比 | 391.2% | -3.3% |
| EPS（希薄化後） | $1.44 | $0.75 |
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 | $432.7M | $766.5M | ||
| Q3 25 | $485.3M | $739.6M | ||
| Q2 25 | $504.8M | $812.9M | ||
| Q1 25 | $456.5M | $704.8M | ||
| Q4 24 | $477.0M | $747.5M | ||
| Q3 24 | $554.3M | $775.6M | ||
| Q2 24 | $563.2M | $746.1M | ||
| Q1 24 | $497.6M | $752.6M |
| Q4 25 | $29.7M | $16.5M | ||
| Q3 25 | $23.8M | $19.9M | ||
| Q2 25 | $16.4M | $20.1M | ||
| Q1 25 | $-13.9M | $17.4M | ||
| Q4 24 | $-10.2M | $17.1M | ||
| Q3 24 | $22.8M | $17.0M | ||
| Q2 24 | $26.8M | $16.1M | ||
| Q1 24 | $13.0M | $12.8M |
| Q4 25 | 25.6% | 13.4% | ||
| Q3 25 | 24.1% | 14.5% | ||
| Q2 25 | 22.6% | 12.9% | ||
| Q1 25 | 23.2% | 14.2% | ||
| Q4 24 | 17.5% | 13.6% | ||
| Q3 24 | 21.9% | 13.1% | ||
| Q2 24 | 21.6% | 13.0% | ||
| Q1 24 | 19.3% | 12.6% |
| Q4 25 | 11.5% | 2.3% | ||
| Q3 25 | 10.7% | 3.5% | ||
| Q2 25 | 7.7% | 3.3% | ||
| Q1 25 | 5.9% | 3.2% | ||
| Q4 24 | 1.3% | 2.5% | ||
| Q3 24 | 9.0% | 2.3% | ||
| Q2 24 | 10.2% | 2.9% | ||
| Q1 24 | 7.0% | 2.3% |
| Q4 25 | 6.9% | 2.2% | ||
| Q3 25 | 4.9% | 2.7% | ||
| Q2 25 | 3.2% | 2.5% | ||
| Q1 25 | -3.0% | 2.5% | ||
| Q4 24 | -2.1% | 2.3% | ||
| Q3 24 | 4.1% | 2.2% | ||
| Q2 24 | 4.8% | 2.2% | ||
| Q1 24 | 2.6% | 1.7% |
| Q4 25 | $1.44 | $0.75 | ||
| Q3 25 | $1.17 | $0.89 | ||
| Q2 25 | $0.81 | $0.87 | ||
| Q1 25 | $-0.68 | $0.74 | ||
| Q4 24 | $-0.47 | $0.70 | ||
| Q3 24 | $1.09 | $0.69 | ||
| Q2 24 | $1.25 | $0.66 | ||
| Q1 24 | $0.59 | $0.50 |
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 | — | $83.5M |
| 総負債低いほど良い | $928.3M | — |
| 株主資本純資産 | $574.0M | $910.9M |
| 総資産 | $1.9B | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | 1.62× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | — | $83.5M | ||
| Q3 25 | — | $124.9M | ||
| Q2 25 | — | $126.2M | ||
| Q1 25 | — | $146.3M | ||
| Q4 24 | — | $110.5M | ||
| Q3 24 | — | $145.0M | ||
| Q2 24 | — | $185.5M | ||
| Q1 24 | — | $159.1M |
| Q4 25 | $928.3M | — | ||
| Q3 25 | $932.9M | — | ||
| Q2 25 | $977.5M | — | ||
| Q1 25 | $989.0M | — | ||
| Q4 24 | $939.5M | — | ||
| Q3 24 | $989.4M | — | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $877.6M | — |
| Q4 25 | $574.0M | $910.9M | ||
| Q3 25 | $545.6M | $914.0M | ||
| Q2 25 | $526.8M | $906.4M | ||
| Q1 25 | $498.0M | $901.7M | ||
| Q4 24 | $488.7M | $900.7M | ||
| Q3 24 | $532.3M | $920.9M | ||
| Q2 24 | $509.2M | $924.3M | ||
| Q1 24 | $505.8M | $944.1M |
| Q4 25 | $1.9B | $1.7B | ||
| Q3 25 | $1.9B | $1.7B | ||
| Q2 25 | $1.9B | $1.8B | ||
| Q1 25 | $1.9B | $1.7B | ||
| Q4 24 | $1.9B | $1.7B | ||
| Q3 24 | $2.0B | $1.8B | ||
| Q2 24 | $1.9B | $1.8B | ||
| Q1 24 | $1.8B | $1.8B |
| Q4 25 | 1.62× | — | ||
| Q3 25 | 1.71× | — | ||
| Q2 25 | 1.86× | — | ||
| Q1 25 | 1.99× | — | ||
| Q4 24 | 1.92× | — | ||
| Q3 24 | 1.86× | — | ||
| Q2 24 | 1.97× | — | ||
| Q1 24 | 1.74× | — |
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 | $45.1M | $30.8M |
| フリーキャッシュフロー営業CF - 設備投資 | $28.5M | $28.9M |
| FCFマージンFCF / 売上 | 6.6% | 3.8% |
| 設備投資強度設備投資 / 売上 | 3.8% | 0.3% |
| キャッシュ転換率営業CF / 純利益 | 1.52× | 1.87× |
| 直近12ヶ月FCF直近4四半期 | $67.5M | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $45.1M | $30.8M | ||
| Q3 25 | $49.6M | $23.2M | ||
| Q2 25 | $50.5M | — | ||
| Q1 25 | $-22.7M | $66.1M | ||
| Q4 24 | $74.7M | $-6.2M | ||
| Q3 24 | $29.8M | $44.8M | ||
| Q2 24 | $27.2M | — | ||
| Q1 24 | $-12.3M | $160.2M |
| Q4 25 | $28.5M | $28.9M | ||
| Q3 25 | $37.6M | $20.8M | ||
| Q2 25 | $38.4M | — | ||
| Q1 25 | $-37.0M | $64.6M | ||
| Q4 24 | $56.1M | $-8.2M | ||
| Q3 24 | $14.4M | $42.5M | ||
| Q2 24 | $10.1M | — | ||
| Q1 24 | $-38.6M | $157.7M |
| Q4 25 | 6.6% | 3.8% | ||
| Q3 25 | 7.7% | 2.8% | ||
| Q2 25 | 7.6% | — | ||
| Q1 25 | -8.1% | 9.2% | ||
| Q4 24 | 11.8% | -1.1% | ||
| Q3 24 | 2.6% | 5.5% | ||
| Q2 24 | 1.8% | — | ||
| Q1 24 | -7.8% | 21.0% |
| Q4 25 | 3.8% | 0.3% | ||
| Q3 25 | 2.5% | 0.3% | ||
| Q2 25 | 2.4% | 0.3% | ||
| Q1 25 | 3.1% | 0.2% | ||
| Q4 24 | 3.9% | 0.3% | ||
| Q3 24 | 2.8% | 0.3% | ||
| Q2 24 | 3.0% | 0.2% | ||
| Q1 24 | 5.3% | 0.3% |
| Q4 25 | 1.52× | 1.87× | ||
| Q3 25 | 2.08× | 1.17× | ||
| Q2 25 | 3.08× | — | ||
| Q1 25 | — | 3.79× | ||
| Q4 24 | — | -0.36× | ||
| Q3 24 | 1.31× | 2.64× | ||
| Q2 24 | 1.01× | — | ||
| Q1 24 | -0.95× | 12.51× |
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
KOP
| Other | $127.8M | 30% |
| Railroad Treated Products | $119.0M | 28% |
| Utility Poles | $79.8M | 18% |
| Pitch And Related Products | $74.1M | 17% |
| Carbon Black Feedstock And Distillates | $14.4M | 3% |
| Railroad Infrastructure Products And Services | $9.9M | 2% |
| Phthalic Anhydride Naphthalene And Other Chemicals | $7.7M | 2% |
SCSC
| Products And Services | $723.4M | 94% |
| Intelisys Advisory | $25.0M | 3% |
| Recurring Revenue | $18.2M | 2% |
