vs
亚德诺半导体（ADI）与QVC INC（QVCD）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QVC INC的1.3倍（$3.2B vs $2.4B），亚德诺半导体净利率更高（26.3% vs 1.5%，领先24.8%），亚德诺半导体同比增速更快（30.4% vs -8.9%），过去两年亚德诺半导体的营收复合增速更高（21.0% vs 7.1%）
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。
QVC集团是一家美国媒体 conglomerate，由公司董事长约翰·C·马龙控股，马龙持有该集团多数有表决权股份，业务覆盖媒体相关领域，是美国颇具影响力的传媒企业集团。
ADI vs QVCD — 直观对比
营收规模更大
ADI
是对方的1.3倍
$2.4B
营收增速更快
ADI
高出39.4%
-8.9%
净利率更高
ADI
高出24.8%
1.5%
两年增速更快
ADI
近两年复合增速
7.1%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.2B | $2.4B |
| 净利润 | $830.8M | $37.0M |
| 毛利率 | 64.7% | 32.5% |
| 营业利润率 | 31.5% | 5.6% |
| 净利率 | 26.3% | 1.5% |
| 营收同比 | 30.4% | -8.9% |
| 净利润同比 | 112.3% | 103.0% |
| 每股收益（稀释后） | $1.69 | — |
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ADIQVCD
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.1B | $2.4B | ||
| Q3 25 | $2.9B | $2.0B | ||
| Q2 25 | $2.6B | $2.0B | ||
| Q1 25 | $2.4B | $1.9B | ||
| Q4 24 | $2.4B | $2.7B | ||
| Q3 24 | $2.3B | $2.1B | ||
| Q2 24 | $2.2B | $2.1B |
净利润ADIQVCD
| Q1 26 | $830.8M | — | ||
| Q4 25 | $787.7M | $37.0M | ||
| Q3 25 | $518.5M | $2.0M | ||
| Q2 25 | $569.8M | $-2.2B | ||
| Q1 25 | $391.3M | $-42.0M | ||
| Q4 24 | $478.1M | $-1.2B | ||
| Q3 24 | $392.2M | $51.0M | ||
| Q2 24 | $302.2M | $53.0M |
毛利率ADIQVCD
| Q1 26 | 64.7% | — | ||
| Q4 25 | 63.1% | 32.5% | ||
| Q3 25 | 62.1% | 33.6% | ||
| Q2 25 | 61.0% | 35.4% | ||
| Q1 25 | 59.0% | 33.3% | ||
| Q4 24 | 58.0% | 32.6% | ||
| Q3 24 | 56.7% | 34.7% | ||
| Q2 24 | 54.7% | 35.6% |
营业利润率ADIQVCD
| Q1 26 | 31.5% | — | ||
| Q4 25 | 30.7% | 5.6% | ||
| Q3 25 | 28.4% | 4.6% | ||
| Q2 25 | 25.7% | -114.5% | ||
| Q1 25 | 20.3% | 1.5% | ||
| Q4 24 | 23.3% | -47.1% | ||
| Q3 24 | 21.2% | 7.8% | ||
| Q2 24 | 17.9% | 7.6% |
净利率ADIQVCD
| Q1 26 | 26.3% | — | ||
| Q4 25 | 25.6% | 1.5% | ||
| Q3 25 | 18.0% | 0.1% | ||
| Q2 25 | 21.6% | -109.1% | ||
| Q1 25 | 16.1% | -2.2% | ||
| Q4 24 | 19.6% | -46.0% | ||
| Q3 24 | 17.0% | 2.4% | ||
| Q2 24 | 14.0% | 2.5% |
每股收益（稀释后）ADIQVCD
| Q1 26 | $1.69 | — | ||
| Q4 25 | $1.60 | — | ||
| Q3 25 | $1.04 | — | ||
| Q2 25 | $1.14 | — | ||
| Q1 25 | $0.78 | — | ||
| Q4 24 | $0.95 | — | ||
| Q3 24 | $0.79 | — | ||
| Q2 24 | $0.61 | — |
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 | $1.5B |
| 总债务越低越好 | — | $1.0M |
| 股东权益账面价值 | $33.8B | $1.2B |
| 总资产 | $48.0B | $8.5B |
| 负债/权益比越低杠杆越低 | — | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资ADIQVCD
| Q1 26 | $2.9B | — | ||
| Q4 25 | $3.7B | $1.5B | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.4B | — | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | $2.4B | $297.0M | ||
| Q3 24 | $2.1B | $297.0M | ||
| Q2 24 | $2.4B | $315.0M |
总债务ADIQVCD
| Q1 26 | — | — | ||
| Q4 25 | — | $1.0M | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $4.0B | ||
| Q1 25 | — | $4.0B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $3.4B | ||
| Q2 24 | — | $3.7B |
股东权益ADIQVCD
| Q1 26 | $33.8B | — | ||
| Q4 25 | $33.8B | $1.2B | ||
| Q3 25 | $34.1B | $1.2B | ||
| Q2 25 | $35.0B | $1.2B | ||
| Q1 25 | $35.1B | $3.3B | ||
| Q4 24 | $35.2B | $3.3B | ||
| Q3 24 | $35.2B | $4.6B | ||
| Q2 24 | $35.2B | $4.3B |
总资产ADIQVCD
| Q1 26 | $48.0B | — | ||
| Q4 25 | $48.0B | $8.5B | ||
| Q3 25 | $48.2B | $8.3B | ||
| Q2 25 | $47.3B | $7.4B | ||
| Q1 25 | $48.0B | $9.7B | ||
| Q4 24 | $48.2B | $9.9B | ||
| Q3 24 | $48.6B | $9.9B | ||
| Q2 24 | $48.9B | $11.2B |
负债/权益比ADIQVCD
| Q1 26 | — | — | ||
| Q4 25 | — | 0.00× | ||
| Q3 25 | — | 4.30× | ||
| Q2 25 | — | 3.42× | ||
| Q1 25 | — | 1.22× | ||
| Q4 24 | — | 1.01× | ||
| Q3 24 | — | 0.73× | ||
| Q2 24 | — | 0.87× |
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 | $245.0M |
| 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× | 6.62× |
| 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ADIQVCD
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.7B | $245.0M | ||
| Q3 25 | $1.2B | $76.0M | ||
| Q2 25 | $819.5M | $52.0M | ||
| Q1 25 | $1.1B | $46.0M | ||
| Q4 24 | $1.1B | $189.0M | ||
| Q3 24 | $855.0M | $98.0M | ||
| Q2 24 | $807.9M | $164.0M |
自由现金流ADIQVCD
| 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ADIQVCD
| 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ADIQVCD
| 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ADIQVCD
| Q1 26 | 1.65× | — | ||
| Q4 25 | 2.16× | 6.62× | ||
| Q3 25 | 2.25× | 38.00× | ||
| Q2 25 | 1.44× | — | ||
| Q1 25 | 2.88× | — | ||
| Q4 24 | 2.20× | — | ||
| Q3 24 | 2.18× | 1.92× | ||
| Q2 24 | 2.67× | 3.09× |
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% |
QVCD
| Home | $754.0M | 31% |
| QVC International | $661.0M | 27% |
| Beauty | $260.0M | 11% |
| Apparel | $254.0M | 10% |
| Electronics | $187.0M | 8% |
| Accessories | $181.0M | 7% |
| Jewelry | $87.0M | 4% |
| Otherrevenue | $38.0M | 2% |
