vs
亚德诺半导体（ADI）与M&T Bank（MTB）财务数据对比。点击上方公司名可切换其他公司
亚德诺半导体的季度营收约是M&T Bank的1.3倍（$3.2B vs $2.5B），M&T Bank净利率更高（30.7% vs 26.3%，领先4.4%），亚德诺半导体同比增速更快（30.4% vs 3.8%），过去两年亚德诺半导体的营收复合增速更高（21.0% vs 4.6%）
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。
M&T银行是总部位于美国纽约州布法罗的银行控股企业，业务覆盖美国东部从缅因州到弗吉尼亚州的12个州及华盛顿特区，运营超过950家线下网点。其控股主体1998年5月前名为第一帝国州公司，之后更为现名。
ADI vs MTB — 直观对比
营收规模更大
ADI
是对方的1.3倍
$2.5B
营收增速更快
ADI
高出26.6%
3.8%
净利率更高
MTB
高出4.4%
26.3%
两年增速更快
ADI
近两年复合增速
4.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.2B | $2.5B |
| 净利润 | $830.8M | $759.0M |
| 毛利率 | 64.7% | — |
| 营业利润率 | 31.5% | 39.2% |
| 净利率 | 26.3% | 30.7% |
| 营收同比 | 30.4% | 3.8% |
| 净利润同比 | 112.3% | 11.5% |
| 每股收益（稀释后） | $1.69 | $4.62 |
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ADIMTB
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.1B | $2.5B | ||
| Q3 25 | $2.9B | $2.5B | ||
| Q2 25 | $2.6B | $2.4B | ||
| Q1 25 | $2.4B | $2.3B | ||
| Q4 24 | $2.4B | $2.4B | ||
| Q3 24 | $2.3B | $2.3B | ||
| Q2 24 | $2.2B | $2.3B |
净利润ADIMTB
| Q1 26 | $830.8M | — | ||
| Q4 25 | $787.7M | $759.0M | ||
| Q3 25 | $518.5M | $792.0M | ||
| Q2 25 | $569.8M | $716.0M | ||
| Q1 25 | $391.3M | $584.0M | ||
| Q4 24 | $478.1M | $681.0M | ||
| Q3 24 | $392.2M | $721.0M | ||
| Q2 24 | $302.2M | $655.0M |
毛利率ADIMTB
| Q1 26 | 64.7% | — | ||
| Q4 25 | 63.1% | — | ||
| Q3 25 | 62.1% | — | ||
| Q2 25 | 61.0% | — | ||
| Q1 25 | 59.0% | — | ||
| Q4 24 | 58.0% | — | ||
| Q3 24 | 56.7% | — | ||
| Q2 24 | 54.7% | — |
营业利润率ADIMTB
| Q1 26 | 31.5% | — | ||
| Q4 25 | 30.7% | 39.2% | ||
| Q3 25 | 28.4% | 40.8% | ||
| Q2 25 | 25.7% | 39.0% | ||
| Q1 25 | 20.3% | 33.0% | ||
| Q4 24 | 23.3% | 37.0% | ||
| Q3 24 | 21.2% | 39.0% | ||
| Q2 24 | 17.9% | 37.1% |
净利率ADIMTB
| Q1 26 | 26.3% | — | ||
| Q4 25 | 25.6% | 30.7% | ||
| Q3 25 | 18.0% | 31.5% | ||
| Q2 25 | 21.6% | 29.9% | ||
| Q1 25 | 16.1% | 25.3% | ||
| Q4 24 | 19.6% | 28.6% | ||
| Q3 24 | 17.0% | 30.9% | ||
| Q2 24 | 14.0% | 28.5% |
每股收益（稀释后）ADIMTB
| Q1 26 | $1.69 | — | ||
| Q4 25 | $1.60 | $4.62 | ||
| Q3 25 | $1.04 | $4.82 | ||
| Q2 25 | $1.14 | $4.24 | ||
| Q1 25 | $0.78 | $3.32 | ||
| Q4 24 | $0.95 | $3.87 | ||
| Q3 24 | $0.79 | $4.02 | ||
| Q2 24 | $0.61 | $3.73 |
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 | — | $10.9B |
| 股东权益账面价值 | $33.8B | $29.2B |
| 总资产 | $48.0B | $213.5B |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资ADIMTB
| 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ADIMTB
| Q1 26 | — | — | ||
| Q4 25 | — | $10.9B | ||
| Q3 25 | — | $12.9B | ||
| Q2 25 | — | $12.4B | ||
| Q1 25 | — | $10.5B | ||
| Q4 24 | — | $12.6B | ||
| Q3 24 | — | $11.6B | ||
| Q2 24 | — | $11.3B |
股东权益ADIMTB
| Q1 26 | $33.8B | — | ||
| Q4 25 | $33.8B | $29.2B | ||
| Q3 25 | $34.1B | $28.7B | ||
| Q2 25 | $35.0B | $28.5B | ||
| Q1 25 | $35.1B | $29.0B | ||
| Q4 24 | $35.2B | $29.0B | ||
| Q3 24 | $35.2B | $28.9B | ||
| Q2 24 | $35.2B | $28.4B |
总资产ADIMTB
| Q1 26 | $48.0B | — | ||
| Q4 25 | $48.0B | $213.5B | ||
| Q3 25 | $48.2B | $211.3B | ||
| Q2 25 | $47.3B | $211.6B | ||
| Q1 25 | $48.0B | $210.3B | ||
| Q4 24 | $48.2B | $208.1B | ||
| Q3 24 | $48.6B | $211.8B | ||
| Q2 24 | $48.9B | $208.9B |
负债/权益比ADIMTB
| Q1 26 | — | — | ||
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.36× | ||
| Q4 24 | — | 0.43× | ||
| Q3 24 | — | 0.40× | ||
| Q2 24 | — | 0.40× |
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 | $3.0B |
| 自由现金流经营现金流 - 资本支出 | $1.3B | — |
| 自由现金流率自由现金流/营收 | 39.8% | — |
| 资本支出强度资本支出/营收 | 3.5% | — |
| 现金转化率经营现金流/净利润 | 1.65× | 3.96× |
| 过去12个月自由现金流最近4个季度 | $4.6B | — |
8季度趋势，按日历期对齐
经营现金流ADIMTB
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.7B | $3.0B | ||
| Q3 25 | $1.2B | $1.0B | ||
| Q2 25 | $819.5M | $844.0M | ||
| Q1 25 | $1.1B | $635.0M | ||
| Q4 24 | $1.1B | $3.6B | ||
| Q3 24 | $855.0M | $-28.0M | ||
| Q2 24 | $807.9M | $1.4B |
自由现金流ADIMTB
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $729.2M | — | ||
| Q1 25 | $977.8M | — | ||
| Q4 24 | $885.4M | — | ||
| Q3 24 | $701.1M | — | ||
| Q2 24 | $619.7M | — |
自由现金流率ADIMTB
| Q1 26 | 39.8% | — | ||
| Q4 25 | 48.3% | — | ||
| Q3 25 | 37.7% | — | ||
| Q2 25 | 27.6% | — | ||
| Q1 25 | 40.4% | — | ||
| Q4 24 | 36.2% | — | ||
| Q3 24 | 30.3% | — | ||
| Q2 24 | 28.7% | — |
资本支出强度ADIMTB
| Q1 26 | 3.5% | — | ||
| Q4 25 | 7.0% | — | ||
| Q3 25 | 2.7% | — | ||
| Q2 25 | 3.4% | — | ||
| Q1 25 | 6.1% | — | ||
| Q4 24 | 6.8% | — | ||
| Q3 24 | 6.7% | — | ||
| Q2 24 | 8.7% | — |
现金转化率ADIMTB
| Q1 26 | 1.65× | — | ||
| Q4 25 | 2.16× | 3.96× | ||
| Q3 25 | 2.25× | 1.26× | ||
| Q2 25 | 1.44× | 1.18× | ||
| Q1 25 | 2.88× | 1.09× | ||
| Q4 24 | 2.20× | 5.30× | ||
| Q3 24 | 2.18× | -0.04× | ||
| Q2 24 | 2.67× | 2.07× |
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% |
MTB
暂无分部数据
