vs
艾地盟（ADM）与Viking Holdings Ltd（VIK）财务数据对比。点击上方公司名可切换其他公司
艾地盟的季度营收约是Viking Holdings Ltd的1.5倍（$6.1B vs $4.0B），Viking Holdings Ltd净利率更高（12.9% vs 7.5%，领先5.4%）
艾地盟（ADM）是美国跨国食品加工与大宗商品贸易企业，1902年成立，总部位于伊利诺伊州芝加哥。集团在全球布局270多家加工厂及420多个农作物采购站点，将谷物、油籽加工为食品、饮料、营养保健、工业生产及动物饲料领域的各类产品，供应全球市场。
本公司为注册于百慕大、运营总部设在美国的控股企业，旗下全资拥有诺唯真邮轮、大洋邮轮、丽晶七海邮轮三大邮轮品牌，合并业务规模位列全球第三大邮轮运营商，目前在纽约证券交易所公开上市。
ADM vs VIK — 直观对比
营收规模更大
ADM
是对方的1.5倍
$4.0B
净利率更高
VIK
高出5.4%
7.5%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.1B | $4.0B |
| 净利润 | $456.0M | $514.0M |
| 毛利率 | 20.0% | 73.4% |
| 营业利润率 | 7.9% | 15.2% |
| 净利率 | 7.5% | 12.9% |
| 营收同比 | 123.5% | — |
| 净利润同比 | -19.6% | 35.4% |
| 每股收益（稀释后） | $0.95 | $1.15 |
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ADMVIK
| Q4 25 | $6.1B | — | ||
| Q3 25 | $6.4B | $4.0B | ||
| Q2 25 | $6.3B | $2.3B | ||
| Q1 25 | $6.1B | $718.2M | ||
| Q4 24 | $-25.7B | — | ||
| Q3 24 | $6.0B | $3.6B | ||
| Q2 24 | $22.2B | $2.1B | ||
| Q1 24 | $21.8B | — |
净利润ADMVIK
| Q4 25 | $456.0M | — | ||
| Q3 25 | $108.0M | $514.0M | ||
| Q2 25 | $219.0M | $439.2M | ||
| Q1 25 | $295.0M | $-105.5M | ||
| Q4 24 | $567.0M | — | ||
| Q3 24 | $18.0M | $379.7M | ||
| Q2 24 | $486.0M | $159.8M | ||
| Q1 24 | $729.0M | — |
毛利率ADMVIK
| Q4 25 | 20.0% | — | ||
| Q3 25 | 19.8% | 73.4% | ||
| Q2 25 | 21.6% | 55.7% | ||
| Q1 25 | 19.2% | 17.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | 22.8% | 74.7% | ||
| Q2 24 | 6.3% | 57.8% | ||
| Q1 24 | 7.6% | — |
营业利润率ADMVIK
| Q4 25 | 7.9% | — | ||
| Q3 25 | 2.3% | 15.2% | ||
| Q2 25 | 4.4% | 23.7% | ||
| Q1 25 | 5.7% | -1.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.8% | 13.6% | ||
| Q2 24 | 2.7% | 20.5% | ||
| Q1 24 | 4.1% | — |
净利率ADMVIK
| Q4 25 | 7.5% | — | ||
| Q3 25 | 1.7% | 12.9% | ||
| Q2 25 | 3.5% | 19.1% | ||
| Q1 25 | 4.8% | -14.7% | ||
| Q4 24 | -2.2% | — | ||
| Q3 24 | 0.3% | 10.6% | ||
| Q2 24 | 2.2% | 7.7% | ||
| Q1 24 | 3.3% | — |
每股收益（稀释后）ADMVIK
| Q4 25 | $0.95 | — | ||
| Q3 25 | $0.22 | $1.15 | ||
| Q2 25 | $0.45 | $0.99 | ||
| Q1 25 | $0.61 | $-0.24 | ||
| Q4 24 | $1.21 | — | ||
| Q3 24 | $0.04 | $0.87 | ||
| Q2 24 | $0.98 | $0.38 | ||
| Q1 24 | $1.42 | — |
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 | $1.0B | $3.0B |
| 总债务越低越好 | $7.6B | — |
| 股东权益账面价值 | $22.7B | $803.5M |
| 总资产 | $52.4B | $11.5B |
| 负债/权益比越低杠杆越低 | 0.33× | — |
8季度趋势，按日历期对齐
现金及短期投资ADMVIK
| Q4 25 | $1.0B | — | ||
| Q3 25 | $1.2B | $3.0B | ||
| Q2 25 | $1.1B | $2.6B | ||
| Q1 25 | $864.0M | $2.8B | ||
| Q4 24 | $611.0M | — | ||
| Q3 24 | $784.0M | $2.4B | ||
| Q2 24 | $764.0M | $1.8B | ||
| Q1 24 | $830.0M | — |
总债务ADMVIK
| Q4 25 | $7.6B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $8.3B | — | ||
| Q3 24 | $7.6B | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ADMVIK
| Q4 25 | $22.7B | — | ||
| Q3 25 | $22.5B | $803.5M | ||
| Q2 25 | $22.4B | $278.3M | ||
| Q1 25 | $22.1B | $-267.5M | ||
| Q4 24 | $22.2B | — | ||
| Q3 24 | $22.0B | $-688.9M | ||
| Q2 24 | $22.2B | $-1.1B | ||
| Q1 24 | $23.2B | — |
总资产ADMVIK
| Q4 25 | $52.4B | — | ||
| Q3 25 | $51.9B | $11.5B | ||
| Q2 25 | $52.0B | $11.1B | ||
| Q1 25 | $53.4B | $10.7B | ||
| Q4 24 | $53.3B | — | ||
| Q3 24 | $52.2B | — | ||
| Q2 24 | $52.7B | — | ||
| Q1 24 | $54.8B | — |
负债/权益比ADMVIK
| Q4 25 | 0.33× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.37× | — | ||
| Q3 24 | 0.35× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-313.0M | $663.9M |
| 自由现金流经营现金流 - 资本支出 | $-669.0M | — |
| 自由现金流率自由现金流/营收 | -11.1% | — |
| 资本支出强度资本支出/营收 | 5.9% | — |
| 现金转化率经营现金流/净利润 | -0.69× | 1.29× |
| 过去12个月自由现金流最近4个季度 | $4.2B | — |
8季度趋势，按日历期对齐
经营现金流ADMVIK
| Q4 25 | $-313.0M | — | ||
| Q3 25 | $1.8B | $663.9M | ||
| Q2 25 | $4.3B | $470.7M | ||
| Q1 25 | $-342.0M | $587.9M | ||
| Q4 24 | $322.0M | — | ||
| Q3 24 | $1.3B | $828.7M | ||
| Q2 24 | $468.0M | $419.8M | ||
| Q1 24 | $700.0M | — |
自由现金流ADMVIK
| Q4 25 | $-669.0M | — | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $4.0B | — | ||
| Q1 25 | $-633.0M | — | ||
| Q4 24 | $-170.0M | — | ||
| Q3 24 | $919.0M | — | ||
| Q2 24 | $106.0M | — | ||
| Q1 24 | $372.0M | — |
自由现金流率ADMVIK
| Q4 25 | -11.1% | — | ||
| Q3 25 | 23.6% | — | ||
| Q2 25 | 63.0% | — | ||
| Q1 25 | -10.3% | — | ||
| Q4 24 | 0.7% | — | ||
| Q3 24 | 15.3% | — | ||
| Q2 24 | 0.5% | — | ||
| Q1 24 | 1.7% | — |
资本支出强度ADMVIK
| Q4 25 | 5.9% | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 4.8% | — | ||
| Q1 25 | 4.7% | — | ||
| Q4 24 | -1.9% | — | ||
| Q3 24 | 6.4% | — | ||
| Q2 24 | 1.6% | — | ||
| Q1 24 | 1.5% | — |
现金转化率ADMVIK
| Q4 25 | -0.69× | — | ||
| Q3 25 | 16.75× | 1.29× | ||
| Q2 25 | 19.63× | 1.07× | ||
| Q1 25 | -1.16× | — | ||
| Q4 24 | 0.57× | — | ||
| Q3 24 | 72.22× | 2.18× | ||
| Q2 24 | 0.96× | 2.63× | ||
| Q1 24 | 0.96× | — |
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
ADM
| Starchesandsweeteners | $1.4B | 23% |
| Ag Services | $1.1B | 18% |
| Human Nutrition | $961.0M | 16% |
| Refined Productsand Other | $924.0M | 15% |
| Animal Nutrition | $825.0M | 14% |
| Vantage Corn Processors | $700.0M | 12% |
| Transferred Over Time | $176.0M | 3% |
| Crushing | $59.0M | 1% |
VIK
暂无分部数据
