vs
安道拓（ADNT）与艾里逊变速箱控股公司（ALSN）财务数据对比。点击上方公司名可切换其他公司
安道拓的季度营收约是艾里逊变速箱控股公司的4.9倍（$3.6B vs $737.0M）。艾里逊变速箱控股公司净利率更高（13.4% vs -0.6%，领先14.0%）。安道拓同比增速更快（4.3% vs -7.4%）。艾里逊变速箱控股公司自由现金流更多（$169.0M vs $15.0M）。过去两年安道拓的营收复合增速更高（-1.4% vs -3.4%）
安道拓是全球规模最大的汽车座椅制造商，注册地位于爱尔兰，运营总部设在美国密歇根州普利茅斯，业务覆盖全球各地，为全球客户提供专业的汽车座椅相关产品及解决方案，在汽车座椅领域拥有领先的市场地位与技术优势。
艾里逊变速箱控股公司是美国商用自动变速箱及混合动力推进系统生产商，产品获全球250余家整车厂商指定采用，广泛应用于公交、环卫、消防、工程建设、物流配送、军工等多个领域及特种作业场景。
ADNT vs ALSN — 直观对比
营收规模更大
ADNT
是对方的4.9倍
$737.0M
营收增速更快
ADNT
高出11.7%
-7.4%
净利率更高
ALSN
高出14.0%
-0.6%
自由现金流更多
ALSN
多$154.0M
$15.0M
两年增速更快
ADNT
近两年复合增速
-3.4%
损益表 — Q1 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.6B | $737.0M |
| 净利润 | $-22.0M | $99.0M |
| 毛利率 | 6.0% | 48.0% |
| 营业利润率 | 1.1% | 23.2% |
| 净利率 | -0.6% | 13.4% |
| 营收同比 | 4.3% | -7.4% |
| 净利润同比 | — | -43.4% |
| 每股收益（稀释后） | $-0.28 | $1.18 |
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ADNTALSN
| Q4 25 | $3.6B | $737.0M | ||
| Q3 25 | $3.7B | $693.0M | ||
| Q2 25 | $3.7B | $814.0M | ||
| Q1 25 | $3.6B | $766.0M | ||
| Q4 24 | $3.5B | $796.0M | ||
| Q3 24 | $3.6B | $824.0M | ||
| Q2 24 | $3.7B | $816.0M | ||
| Q1 24 | $3.8B | $789.0M |
净利润ADNTALSN
| Q4 25 | $-22.0M | $99.0M | ||
| Q3 25 | $18.0M | $137.0M | ||
| Q2 25 | $36.0M | $195.0M | ||
| Q1 25 | $-335.0M | $192.0M | ||
| Q4 24 | $0 | $175.0M | ||
| Q3 24 | $79.0M | $200.0M | ||
| Q2 24 | $-11.0M | $187.0M | ||
| Q1 24 | $-70.0M | $169.0M |
毛利率ADNTALSN
| Q4 25 | 6.0% | 48.0% | ||
| Q3 25 | 6.7% | 47.5% | ||
| Q2 25 | 6.3% | 49.4% | ||
| Q1 25 | 7.2% | 49.3% | ||
| Q4 24 | 6.2% | 46.9% | ||
| Q3 24 | 6.9% | 48.1% | ||
| Q2 24 | 5.6% | 48.3% | ||
| Q1 24 | 6.1% | 46.4% |
营业利润率ADNTALSN
| Q4 25 | 1.1% | 23.2% | ||
| Q3 25 | 1.7% | 29.4% | ||
| Q2 25 | 1.8% | 31.4% | ||
| Q1 25 | -7.3% | 32.5% | ||
| Q4 24 | 1.3% | 29.5% | ||
| Q3 24 | 1.8% | 31.6% | ||
| Q2 24 | 1.2% | 32.2% | ||
| Q1 24 | -1.1% | 29.7% |
净利率ADNTALSN
| Q4 25 | -0.6% | 13.4% | ||
| Q3 25 | 0.5% | 19.8% | ||
| Q2 25 | 1.0% | 24.0% | ||
| Q1 25 | -9.3% | 25.1% | ||
| Q4 24 | — | 22.0% | ||
| Q3 24 | 2.2% | 24.3% | ||
| Q2 24 | -0.3% | 22.9% | ||
| Q1 24 | -1.9% | 21.4% |
每股收益（稀释后）ADNTALSN
| Q4 25 | $-0.28 | $1.18 | ||
| Q3 25 | $0.17 | $1.63 | ||
| Q2 25 | $0.43 | $2.29 | ||
| Q1 25 | $-3.99 | $2.23 | ||
| Q4 24 | $0.00 | $2.01 | ||
| Q3 24 | $0.88 | $2.27 | ||
| Q2 24 | $-0.12 | $2.13 | ||
| Q1 24 | $-0.77 | $1.90 |
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 | — | $1.5B |
| 总债务越低越好 | $2.4B | $2.9B |
| 股东权益账面价值 | $1.7B | $1.9B |
| 总资产 | $8.8B | $6.1B |
| 负债/权益比越低杠杆越低 | 1.37× | 1.56× |
8季度趋势，按日历期对齐
现金及短期投资ADNTALSN
| Q4 25 | — | $1.5B | ||
| Q3 25 | — | $902.0M | ||
| Q2 25 | — | $778.0M | ||
| Q1 25 | — | $753.0M | ||
| Q4 24 | — | $781.0M | ||
| Q3 24 | — | $788.0M | ||
| Q2 24 | — | $648.0M | ||
| Q1 24 | — | $551.0M |
总债务ADNTALSN
| Q4 25 | $2.4B | $2.9B | ||
| Q3 25 | $2.4B | $2.4B | ||
| Q2 25 | $2.4B | $2.4B | ||
| Q1 25 | $2.4B | $2.4B | ||
| Q4 24 | $2.4B | $2.4B | ||
| Q3 24 | $2.4B | $2.4B | ||
| Q2 24 | $2.4B | $2.4B | ||
| Q1 24 | $2.4B | $2.4B |
股东权益ADNTALSN
| Q4 25 | $1.7B | $1.9B | ||
| Q3 25 | $1.8B | $1.8B | ||
| Q2 25 | $1.8B | $1.8B | ||
| Q1 25 | $1.7B | $1.7B | ||
| Q4 24 | $1.9B | $1.7B | ||
| Q3 24 | $2.1B | $1.6B | ||
| Q2 24 | $1.9B | $1.5B | ||
| Q1 24 | $2.1B | $1.3B |
总资产ADNTALSN
| Q4 25 | $8.8B | $6.1B | ||
| Q3 25 | $9.0B | $5.5B | ||
| Q2 25 | $8.8B | $5.4B | ||
| Q1 25 | $8.6B | $5.4B | ||
| Q4 24 | $8.5B | $5.3B | ||
| Q3 24 | $9.4B | $5.4B | ||
| Q2 24 | $9.1B | $5.2B | ||
| Q1 24 | $9.3B | $5.1B |
负债/权益比ADNTALSN
| Q4 25 | 1.37× | 1.56× | ||
| Q3 25 | 1.35× | 1.31× | ||
| Q2 25 | 1.34× | 1.38× | ||
| Q1 25 | 1.44× | 1.45× | ||
| Q4 24 | 1.28× | 1.46× | ||
| Q3 24 | 1.12× | 1.49× | ||
| Q2 24 | 1.24× | 1.63× | ||
| Q1 24 | 1.16× | 1.80× |
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 | $80.0M | $243.0M |
| 自由现金流经营现金流 - 资本支出 | $15.0M | $169.0M |
| 自由现金流率自由现金流/营收 | 0.4% | 22.9% |
| 资本支出强度资本支出/营收 | 1.8% | 10.0% |
| 现金转化率经营现金流/净利润 | — | 2.45× |
| 过去12个月自由现金流最近4个季度 | $174.0M | $661.0M |
8季度趋势，按日历期对齐
经营现金流ADNTALSN
| Q4 25 | $80.0M | $243.0M | ||
| Q3 25 | $213.0M | $228.0M | ||
| Q2 25 | $172.0M | $184.0M | ||
| Q1 25 | $-45.0M | $181.0M | ||
| Q4 24 | $109.0M | $211.0M | ||
| Q3 24 | $263.0M | $246.0M | ||
| Q2 24 | $158.0M | $171.0M | ||
| Q1 24 | $81.0M | $173.0M |
自由现金流ADNTALSN
| Q4 25 | $15.0M | $169.0M | ||
| Q3 25 | $134.0M | $184.0M | ||
| Q2 25 | $115.0M | $153.0M | ||
| Q1 25 | $-90.0M | $155.0M | ||
| Q4 24 | $45.0M | $136.0M | ||
| Q3 24 | $191.0M | $210.0M | ||
| Q2 24 | $88.0M | $150.0M | ||
| Q1 24 | $12.0M | $162.0M |
自由现金流率ADNTALSN
| Q4 25 | 0.4% | 22.9% | ||
| Q3 25 | 3.6% | 26.6% | ||
| Q2 25 | 3.1% | 18.8% | ||
| Q1 25 | -2.5% | 20.2% | ||
| Q4 24 | 1.3% | 17.1% | ||
| Q3 24 | 5.4% | 25.5% | ||
| Q2 24 | 2.4% | 18.4% | ||
| Q1 24 | 0.3% | 20.5% |
资本支出强度ADNTALSN
| Q4 25 | 1.8% | 10.0% | ||
| Q3 25 | 2.1% | 6.3% | ||
| Q2 25 | 1.5% | 3.8% | ||
| Q1 25 | 1.2% | 3.4% | ||
| Q4 24 | 1.8% | 9.4% | ||
| Q3 24 | 2.0% | 4.4% | ||
| Q2 24 | 1.9% | 2.6% | ||
| Q1 24 | 1.8% | 1.4% |
现金转化率ADNTALSN
| Q4 25 | — | 2.45× | ||
| Q3 25 | 11.83× | 1.66× | ||
| Q2 25 | 4.78× | 0.94× | ||
| Q1 25 | — | 0.94× | ||
| Q4 24 | — | 1.21× | ||
| Q3 24 | 3.33× | 1.23× | ||
| Q2 24 | — | 0.91× | ||
| Q1 24 | — | 1.02× |
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
ADNT
暂无分部数据
ALSN
| North America On Highway | $361.0M | 49% |
| Service Parts Support Equipment And Other | $160.0M | 22% |
| Outside North America On Highway | $131.0M | 18% |
| Defense | $73.0M | 10% |
| Global Off-Highway | $12.0M | 2% |
