vs
亚德诺半导体（ADI）与博格华纳（BWA）财务数据对比。点击上方公司名可切换其他公司
博格华纳的季度营收约是亚德诺半导体的1.1倍（$3.6B vs $3.2B），亚德诺半导体净利率更高（26.3% vs -7.3%，领先33.6%），亚德诺半导体同比增速更快（30.4% vs 3.9%），亚德诺半导体自由现金流更多（$1.3B vs $457.0M），过去两年亚德诺半导体的营收复合增速更高（21.0% vs -0.3%）
亚德诺半导体（ADI）是总部位于美国马萨诸塞州威尔明顿的跨国半导体企业，专注于数据转换、信号处理与电源管理技术研发，相关产品广泛应用于通信、工业、汽车等多个领域，是全球模拟芯片领域的领先厂商。
博格华纳是总部位于美国密歇根州奥本山的汽车及电动出行零部件供应商，位列全球前25大汽车供应商之列。截至2023年，公司在24个国家设有92处生产基地，年营收142亿美元，员工约3.99万人，2025年2月起由约瑟夫·法杜尔担任首席执行官。
ADI vs BWA — 直观对比
营收规模更大
BWA
是对方的1.1倍
$3.2B
营收增速更快
ADI
高出26.6%
3.9%
净利率更高
ADI
高出33.6%
-7.3%
自由现金流更多
ADI
多$802.2M
$457.0M
两年增速更快
ADI
近两年复合增速
-0.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.2B | $3.6B |
| 净利润 | $830.8M | $-262.0M |
| 毛利率 | 64.7% | 20.5% |
| 营业利润率 | 31.5% | -6.7% |
| 净利率 | 26.3% | -7.3% |
| 营收同比 | 30.4% | 3.9% |
| 净利润同比 | 112.3% | 35.3% |
| 每股收益（稀释后） | $1.69 | $-1.20 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收ADIBWA
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.1B | $3.6B | ||
| Q3 25 | $2.9B | $3.6B | ||
| Q2 25 | $2.6B | $3.6B | ||
| Q1 25 | $2.4B | $3.5B | ||
| Q4 24 | $2.4B | $3.4B | ||
| Q3 24 | $2.3B | $3.4B | ||
| Q2 24 | $2.2B | $3.6B |
净利润ADIBWA
| Q1 26 | $830.8M | — | ||
| Q4 25 | $787.7M | $-262.0M | ||
| Q3 25 | $518.5M | $158.0M | ||
| Q2 25 | $569.8M | $224.0M | ||
| Q1 25 | $391.3M | $157.0M | ||
| Q4 24 | $478.1M | $-405.0M | ||
| Q3 24 | $392.2M | $234.0M | ||
| Q2 24 | $302.2M | $303.0M |
毛利率ADIBWA
| Q1 26 | 64.7% | — | ||
| Q4 25 | 63.1% | 20.5% | ||
| Q3 25 | 62.1% | 18.5% | ||
| Q2 25 | 61.0% | 17.6% | ||
| Q1 25 | 59.0% | 18.2% | ||
| Q4 24 | 58.0% | 19.9% | ||
| Q3 24 | 56.7% | 18.4% | ||
| Q2 24 | 54.7% | 19.0% |
营业利润率ADIBWA
| Q1 26 | 31.5% | — | ||
| Q4 25 | 30.7% | -6.7% | ||
| Q3 25 | 28.4% | 6.9% | ||
| Q2 25 | 25.7% | 7.9% | ||
| Q1 25 | 20.3% | 6.7% | ||
| Q4 24 | 23.3% | -9.2% | ||
| Q3 24 | 21.2% | 7.8% | ||
| Q2 24 | 17.9% | 8.2% |
净利率ADIBWA
| Q1 26 | 26.3% | — | ||
| Q4 25 | 25.6% | -7.3% | ||
| Q3 25 | 18.0% | 4.4% | ||
| Q2 25 | 21.6% | 6.2% | ||
| Q1 25 | 16.1% | 4.5% | ||
| Q4 24 | 19.6% | -11.8% | ||
| Q3 24 | 17.0% | 6.8% | ||
| Q2 24 | 14.0% | 8.4% |
每股收益（稀释后）ADIBWA
| Q1 26 | $1.69 | — | ||
| Q4 25 | $1.60 | $-1.20 | ||
| Q3 25 | $1.04 | $0.73 | ||
| Q2 25 | $1.14 | $1.03 | ||
| Q1 25 | $0.78 | $0.72 | ||
| Q4 24 | $0.95 | $-1.78 | ||
| Q3 24 | $0.79 | $1.04 | ||
| Q2 24 | $0.61 | $1.34 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $2.9B | — |
| 总债务越低越好 | — | $3.9B |
| 股东权益账面价值 | $33.8B | $5.4B |
| 总资产 | $48.0B | $13.8B |
| 负债/权益比越低杠杆越低 | — | 0.72× |
8季度趋势，按日历期对齐
现金及短期投资ADIBWA
| Q1 26 | $2.9B | — | ||
| Q4 25 | $3.7B | — | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.4B | — | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.1B | — | ||
| Q2 24 | $2.4B | — |
总债务ADIBWA
| Q1 26 | — | — | ||
| Q4 25 | — | $3.9B | ||
| Q3 25 | — | $3.9B | ||
| Q2 25 | — | $3.9B | ||
| Q1 25 | — | $3.8B | ||
| Q4 24 | — | $3.8B | ||
| Q3 24 | — | $4.2B | ||
| Q2 24 | — | $3.3B |
股东权益ADIBWA
| Q1 26 | $33.8B | — | ||
| Q4 25 | $33.8B | $5.4B | ||
| Q3 25 | $34.1B | $6.0B | ||
| Q2 25 | $35.0B | $5.9B | ||
| Q1 25 | $35.1B | $5.7B | ||
| Q4 24 | $35.2B | $5.5B | ||
| Q3 24 | $35.2B | $6.2B | ||
| Q2 24 | $35.2B | $6.1B |
总资产ADIBWA
| Q1 26 | $48.0B | — | ||
| Q4 25 | $48.0B | $13.8B | ||
| Q3 25 | $48.2B | $14.5B | ||
| Q2 25 | $47.3B | $14.4B | ||
| Q1 25 | $48.0B | $13.8B | ||
| Q4 24 | $48.2B | $14.0B | ||
| Q3 24 | $48.6B | $15.1B | ||
| Q2 24 | $48.9B | $14.1B |
负债/权益比ADIBWA
| Q1 26 | — | — | ||
| Q4 25 | — | 0.72× | ||
| Q3 25 | — | 0.65× | ||
| Q2 25 | — | 0.66× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 0.68× | ||
| Q3 24 | — | 0.68× | ||
| Q2 24 | — | 0.54× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $1.4B | $619.0M |
| 自由现金流经营现金流 - 资本支出 | $1.3B | $457.0M |
| 自由现金流率自由现金流/营收 | 39.8% | 12.8% |
| 资本支出强度资本支出/营收 | 3.5% | 4.5% |
| 现金转化率经营现金流/净利润 | 1.65× | — |
| 过去12个月自由现金流最近4个季度 | $4.6B | $1.2B |
8季度趋势，按日历期对齐
经营现金流ADIBWA
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.7B | $619.0M | ||
| Q3 25 | $1.2B | $368.0M | ||
| Q2 25 | $819.5M | $579.0M | ||
| Q1 25 | $1.1B | $82.0M | ||
| Q4 24 | $1.1B | $682.0M | ||
| Q3 24 | $855.0M | $356.0M | ||
| Q2 24 | $807.9M | $462.0M |
自由现金流ADIBWA
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.5B | $457.0M | ||
| Q3 25 | $1.1B | $257.0M | ||
| Q2 25 | $729.2M | $502.0M | ||
| Q1 25 | $977.8M | $-37.0M | ||
| Q4 24 | $885.4M | $521.0M | ||
| Q3 24 | $701.1M | $201.0M | ||
| Q2 24 | $619.7M | $297.0M |
自由现金流率ADIBWA
| Q1 26 | 39.8% | — | ||
| Q4 25 | 48.3% | 12.8% | ||
| Q3 25 | 37.7% | 7.2% | ||
| Q2 25 | 27.6% | 13.8% | ||
| Q1 25 | 40.4% | -1.1% | ||
| Q4 24 | 36.2% | 15.1% | ||
| Q3 24 | 30.3% | 5.8% | ||
| Q2 24 | 28.7% | 8.2% |
资本支出强度ADIBWA
| Q1 26 | 3.5% | — | ||
| Q4 25 | 7.0% | 4.5% | ||
| Q3 25 | 2.7% | 3.1% | ||
| Q2 25 | 3.4% | 2.1% | ||
| Q1 25 | 6.1% | 3.4% | ||
| Q4 24 | 6.8% | 4.7% | ||
| Q3 24 | 6.7% | 4.5% | ||
| Q2 24 | 8.7% | 4.6% |
现金转化率ADIBWA
| Q1 26 | 1.65× | — | ||
| Q4 25 | 2.16× | — | ||
| Q3 25 | 2.25× | 2.33× | ||
| Q2 25 | 1.44× | 2.58× | ||
| Q1 25 | 2.88× | 0.52× | ||
| Q4 24 | 2.20× | — | ||
| Q3 24 | 2.18× | 1.52× | ||
| Q2 24 | 2.67× | 1.52× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
ADI
| Sales Channel Directly To Consumer | $1.4B | 44% |
| Automotive | $794.4M | 25% |
| Communications | $476.8M | 15% |
| Consumer | $399.8M | 13% |
| Other | $71.3M | 2% |
| Sales Channel Other | $40.8M | 1% |
BWA
| Foundational Products | $2.9B | 81% |
| Drivetrain Morse Systems | $506.0M | 14% |
| Power Drive Systems | $112.0M | 3% |
| Battery Charging Systems | $64.0M | 2% |
