vs
安道拓（ADNT）与Burlington Stores, Inc.（BURL）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Burlington Stores, Inc.的1.3倍（$3.6B vs $2.7B），Burlington Stores, Inc.净利率更高（3.9% vs -0.6%，领先4.5%），Burlington Stores, Inc.同比增速更快（7.1% vs 4.3%），安道拓自由现金流更多（$15.0M vs $-109.6M），过去两年安道拓的营收复合增速更高（-1.4% vs -6.9%）
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。
伯灵顿百货（前身为伯灵顿大衣厂）是美国知名全国性折扣零售商，在全美46个州及波多黎各拥有超过1138家门店，总部位于新泽西州伯灵顿镇。2007年公司被贝恩资本收购，2008年汤姆·金斯伯里出任总裁兼首席执行官，2013年重新上市，现为美国第三大折扣零售企业。
ADNT vs BURL — 直观对比
营收规模更大
ADNT
是对方的1.3倍
$2.7B
营收增速更快
BURL
高出2.9%
4.3%
净利率更高
BURL
高出4.5%
-0.6%
自由现金流更多
ADNT
多$124.6M
$-109.6M
两年增速更快
ADNT
近两年复合增速
-6.9%
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.6B | $2.7B |
| 净利润 | $-22.0M | $104.8M |
| 毛利率 | 6.0% | 44.2% |
| 营业利润率 | 1.1% | 5.1% |
| 净利率 | -0.6% | 3.9% |
| 营收同比 | 4.3% | 7.1% |
| 净利润同比 | — | 15.6% |
| 每股收益（稀释后） | $-0.28 | $1.63 |
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ADNTBURL
| Q4 25 | $3.6B | $2.7B | ||
| Q3 25 | $3.7B | $2.7B | ||
| Q2 25 | $3.7B | $2.5B | ||
| Q1 25 | $3.6B | $3.3B | ||
| Q4 24 | $3.5B | $2.5B | ||
| Q3 24 | $3.6B | $2.5B | ||
| Q2 24 | $3.7B | $2.4B | ||
| Q1 24 | $3.8B | $3.1B |
净利润ADNTBURL
| Q4 25 | $-22.0M | $104.8M | ||
| Q3 25 | $18.0M | $94.2M | ||
| Q2 25 | $36.0M | $100.8M | ||
| Q1 25 | $-335.0M | $260.8M | ||
| Q4 24 | $0 | $90.6M | ||
| Q3 24 | $79.0M | $73.8M | ||
| Q2 24 | $-11.0M | $78.5M | ||
| Q1 24 | $-70.0M | $227.5M |
毛利率ADNTBURL
| Q4 25 | 6.0% | 44.2% | ||
| Q3 25 | 6.7% | 43.7% | ||
| Q2 25 | 6.3% | 43.8% | ||
| Q1 25 | 7.2% | 42.9% | ||
| Q4 24 | 6.2% | 43.9% | ||
| Q3 24 | 6.9% | 42.8% | ||
| Q2 24 | 5.6% | 43.5% | ||
| Q1 24 | 6.1% | 42.7% |
营业利润率ADNTBURL
| Q4 25 | 1.1% | 5.1% | ||
| Q3 25 | 1.7% | 4.7% | ||
| Q2 25 | 1.8% | 5.3% | ||
| Q1 25 | -7.3% | 10.6% | ||
| Q4 24 | 1.3% | 4.7% | ||
| Q3 24 | 1.8% | 4.0% | ||
| Q2 24 | 1.2% | 4.7% | ||
| Q1 24 | -1.1% | 10.0% |
净利率ADNTBURL
| Q4 25 | -0.6% | 3.9% | ||
| Q3 25 | 0.5% | 3.5% | ||
| Q2 25 | 1.0% | 4.0% | ||
| Q1 25 | -9.3% | 8.0% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | 2.2% | 3.0% | ||
| Q2 24 | -0.3% | 3.3% | ||
| Q1 24 | -1.9% | 7.3% |
每股收益（稀释后）ADNTBURL
| Q4 25 | $-0.28 | $1.63 | ||
| Q3 25 | $0.17 | $1.47 | ||
| Q2 25 | $0.43 | $1.58 | ||
| Q1 25 | $-3.99 | $4.03 | ||
| Q4 24 | $0.00 | $1.40 | ||
| Q3 24 | $0.88 | $1.15 | ||
| Q2 24 | $-0.12 | $1.22 | ||
| Q1 24 | $-0.77 | $3.51 |
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 | — | $584.1M |
| 总债务越低越好 | $2.4B | $2.0B |
| 股东权益账面价值 | $1.7B | $1.5B |
| 总资产 | $8.8B | $9.6B |
| 负债/权益比越低杠杆越低 | 1.37× | 1.32× |
8季度趋势，按日历期对齐
现金及短期投资ADNTBURL
| Q4 25 | — | $584.1M | ||
| Q3 25 | — | $747.6M | ||
| Q2 25 | — | $371.1M | ||
| Q1 25 | — | $994.7M | ||
| Q4 24 | — | $857.8M | ||
| Q3 24 | — | $659.9M | ||
| Q2 24 | — | $742.3M | ||
| Q1 24 | — | $925.4M |
总债务ADNTBURL
| Q4 25 | $2.4B | $2.0B | ||
| Q3 25 | $2.4B | $2.0B | ||
| Q2 25 | $2.4B | $1.6B | ||
| Q1 25 | $2.4B | $1.5B | ||
| Q4 24 | $2.4B | $1.5B | ||
| Q3 24 | $2.4B | $1.2B | ||
| Q2 24 | $2.4B | $1.2B | ||
| Q1 24 | $2.4B | $1.4B |
股东权益ADNTBURL
| Q4 25 | $1.7B | $1.5B | ||
| Q3 25 | $1.8B | $1.4B | ||
| Q2 25 | $1.8B | $1.4B | ||
| Q1 25 | $1.7B | $1.4B | ||
| Q4 24 | $1.9B | $1.1B | ||
| Q3 24 | $2.1B | $1.1B | ||
| Q2 24 | $1.9B | $1.0B | ||
| Q1 24 | $2.1B | $996.9M |
总资产ADNTBURL
| Q4 25 | $8.8B | $9.6B | ||
| Q3 25 | $9.0B | $9.3B | ||
| Q2 25 | $8.8B | $8.5B | ||
| Q1 25 | $8.6B | $8.8B | ||
| Q4 24 | $8.5B | $8.4B | ||
| Q3 24 | $9.4B | $7.8B | ||
| Q2 24 | $9.1B | $7.7B | ||
| Q1 24 | $9.3B | $7.7B |
负债/权益比ADNTBURL
| Q4 25 | 1.37× | 1.32× | ||
| Q3 25 | 1.35× | 1.40× | ||
| Q2 25 | 1.34× | 1.21× | ||
| Q1 25 | 1.44× | 1.12× | ||
| Q4 24 | 1.28× | 1.35× | ||
| Q3 24 | 1.12× | 1.15× | ||
| Q2 24 | 1.24× | 1.20× | ||
| Q1 24 | 1.16× | 1.40× |
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 | $80.0M | $143.3M |
| 自由现金流经营现金流 - 资本支出 | $15.0M | $-109.6M |
| 自由现金流率自由现金流/营收 | 0.4% | -4.1% |
| 资本支出强度资本支出/营收 | 1.8% | 9.3% |
| 现金转化率经营现金流/净利润 | — | 1.37× |
| 过去12个月自由现金流最近4个季度 | $174.0M | $-358.5M |
8季度趋势，按日历期对齐
经营现金流ADNTBURL
| Q4 25 | $80.0M | $143.3M | ||
| Q3 25 | $213.0M | $179.4M | ||
| Q2 25 | $172.0M | $-28.9M | ||
| Q1 25 | $-45.0M | $543.2M | ||
| Q4 24 | $109.0M | $110.4M | ||
| Q3 24 | $263.0M | $160.4M | ||
| Q2 24 | $158.0M | $49.4M | ||
| Q1 24 | $81.0M | $598.5M |
自由现金流ADNTBURL
| Q4 25 | $15.0M | $-109.6M | ||
| Q3 25 | $134.0M | $-101.0K | ||
| Q2 25 | $115.0M | $-438.6M | ||
| Q1 25 | $-90.0M | $189.8M | ||
| Q4 24 | $45.0M | $-56.2M | ||
| Q3 24 | $191.0M | $-35.2M | ||
| Q2 24 | $88.0M | $-115.5M | ||
| Q1 24 | $12.0M | $410.3M |
自由现金流率ADNTBURL
| Q4 25 | 0.4% | -4.1% | ||
| Q3 25 | 3.6% | -0.0% | ||
| Q2 25 | 3.1% | -17.5% | ||
| Q1 25 | -2.5% | 5.8% | ||
| Q4 24 | 1.3% | -2.2% | ||
| Q3 24 | 5.4% | -1.4% | ||
| Q2 24 | 2.4% | -4.9% | ||
| Q1 24 | 0.3% | 13.1% |
资本支出强度ADNTBURL
| Q4 25 | 1.8% | 9.3% | ||
| Q3 25 | 2.1% | 6.6% | ||
| Q2 25 | 1.5% | 16.4% | ||
| Q1 25 | 1.2% | 10.8% | ||
| Q4 24 | 1.8% | 6.6% | ||
| Q3 24 | 2.0% | 7.9% | ||
| Q2 24 | 1.9% | 7.0% | ||
| Q1 24 | 1.8% | 6.0% |
现金转化率ADNTBURL
| Q4 25 | — | 1.37× | ||
| Q3 25 | 11.83× | 1.91× | ||
| Q2 25 | 4.78× | -0.29× | ||
| Q1 25 | — | 2.08× | ||
| Q4 24 | — | 1.22× | ||
| Q3 24 | 3.33× | 2.18× | ||
| Q2 24 | — | 0.63× | ||
| Q1 24 | — | 2.63× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
