vs
安道拓(ADNT)与3M(MMM)财务数据对比。点击上方公司名可切换其他公司
3M的季度营收约是安道拓的1.7倍($6.0B vs $3.6B)。3M净利率更高(10.8% vs -0.6%,领先11.4%)。安道拓同比增速更快(4.3% vs 1.3%)。3M自由现金流更多($2.0B vs $15.0M)。过去两年安道拓的营收复合增速更高(-1.4% vs -1.8%)
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。
3M是美国知名跨国综合企业,业务覆盖工业、劳动者安全防护、消费品等多个领域,总部位于圣保罗郊区的枫木市。公司现有超6万款产品,涵盖胶粘剂、研磨材料、防火防护产品、个人防护装备、窗膜、车漆保护膜、电子连接绝缘材料、汽车养护产品、光学膜等品类。
ADNT vs MMM — 直观对比
营收规模更大
MMM
是对方的1.7倍
$3.6B
营收增速更快
ADNT
高出3.0%
1.3%
净利率更高
MMM
高出11.4%
-0.6%
自由现金流更多
MMM
多$2.0B
$15.0M
两年增速更快
ADNT
近两年复合增速
-1.8%
损益表 — Q1 2026 vs Q1 2026
| 指标 | ||
|---|---|---|
| 营收 | $3.6B | $6.0B |
| 净利润 | $-22.0M | $653.0M |
| 毛利率 | 6.0% | 40.7% |
| 营业利润率 | 1.1% | 23.2% |
| 净利率 | -0.6% | 10.8% |
| 营收同比 | 4.3% | 1.3% |
| 净利润同比 | — | -41.5% |
| 每股收益(稀释后) | $-0.28 | $1.23 |
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
ADNT
MMM
| Q1 26 | — | $6.0B | ||
| Q4 25 | $3.6B | $6.1B | ||
| Q3 25 | $3.7B | $6.5B | ||
| Q2 25 | $3.7B | $6.3B | ||
| Q1 25 | $3.6B | $6.0B | ||
| Q4 24 | $3.5B | $6.0B | ||
| Q3 24 | $3.6B | $6.3B | ||
| Q2 24 | $3.7B | $6.3B |
净利润
ADNT
MMM
| Q1 26 | — | $653.0M | ||
| Q4 25 | $-22.0M | $577.0M | ||
| Q3 25 | $18.0M | $834.0M | ||
| Q2 25 | $36.0M | $723.0M | ||
| Q1 25 | $-335.0M | $1.1B | ||
| Q4 24 | $0 | $728.0M | ||
| Q3 24 | $79.0M | $1.4B | ||
| Q2 24 | $-11.0M | $1.1B |
毛利率
ADNT
MMM
| Q1 26 | — | 40.7% | ||
| Q4 25 | 6.0% | 33.6% | ||
| Q3 25 | 6.7% | 41.8% | ||
| Q2 25 | 6.3% | 42.5% | ||
| Q1 25 | 7.2% | 41.6% | ||
| Q4 24 | 6.2% | 51.7% | ||
| Q3 24 | 6.9% | 42.1% | ||
| Q2 24 | 5.6% | 42.9% |
营业利润率
ADNT
MMM
| Q1 26 | — | 23.2% | ||
| Q4 25 | 1.1% | 13.0% | ||
| Q3 25 | 1.7% | 22.2% | ||
| Q2 25 | 1.8% | 18.0% | ||
| Q1 25 | -7.3% | 20.9% | ||
| Q4 24 | 1.3% | 12.2% | ||
| Q3 24 | 1.8% | 20.9% | ||
| Q2 24 | 1.2% | 20.3% |
净利率
ADNT
MMM
| Q1 26 | — | 10.8% | ||
| Q4 25 | -0.6% | 9.4% | ||
| Q3 25 | 0.5% | 12.8% | ||
| Q2 25 | 1.0% | 11.4% | ||
| Q1 25 | -9.3% | 18.7% | ||
| Q4 24 | — | 12.1% | ||
| Q3 24 | 2.2% | 21.8% | ||
| Q2 24 | -0.3% | 18.3% |
每股收益(稀释后)
ADNT
MMM
| Q1 26 | — | $1.23 | ||
| Q4 25 | $-0.28 | $1.07 | ||
| Q3 25 | $0.17 | $1.55 | ||
| Q2 25 | $0.43 | $1.34 | ||
| Q1 25 | $-3.99 | $2.04 | ||
| Q4 24 | $0.00 | $1.33 | ||
| Q3 24 | $0.88 | $2.48 | ||
| Q2 24 | $-0.12 | $2.07 |
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 | — | $3.7B |
| 总债务越低越好 | $2.4B | $10.9B |
| 股东权益账面价值 | $1.7B | $3.3B |
| 总资产 | $8.8B | $35.4B |
| 负债/权益比越低杠杆越低 | 1.37× | 3.29× |
8季度趋势,按日历期对齐
现金及短期投资
ADNT
MMM
| Q1 26 | — | $3.7B | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
总债务
ADNT
MMM
| Q1 26 | — | $10.9B | ||
| Q4 25 | $2.4B | $12.6B | ||
| Q3 25 | $2.4B | $12.6B | ||
| Q2 25 | $2.4B | $13.1B | ||
| Q1 25 | $2.4B | $13.5B | ||
| Q4 24 | $2.4B | $13.0B | ||
| Q3 24 | $2.4B | $13.2B | ||
| Q2 24 | $2.4B | $13.1B |
股东权益
ADNT
MMM
| Q1 26 | — | $3.3B | ||
| Q4 25 | $1.7B | $4.7B | ||
| Q3 25 | $1.8B | $4.6B | ||
| Q2 25 | $1.8B | $4.3B | ||
| Q1 25 | $1.7B | $4.5B | ||
| Q4 24 | $1.9B | $3.8B | ||
| Q3 24 | $2.1B | $4.6B | ||
| Q2 24 | $1.9B | $3.9B |
总资产
ADNT
MMM
| Q1 26 | — | $35.4B | ||
| Q4 25 | $8.8B | $37.7B | ||
| Q3 25 | $9.0B | $37.6B | ||
| Q2 25 | $8.8B | $38.0B | ||
| Q1 25 | $8.6B | $40.0B | ||
| Q4 24 | $8.5B | $39.9B | ||
| Q3 24 | $9.4B | $40.9B | ||
| Q2 24 | $9.1B | $43.4B |
负债/权益比
ADNT
MMM
| Q1 26 | — | 3.29× | ||
| Q4 25 | 1.37× | 2.68× | ||
| Q3 25 | 1.35× | 2.72× | ||
| Q2 25 | 1.34× | 3.06× | ||
| Q1 25 | 1.44× | 3.02× | ||
| Q4 24 | 1.28× | 3.40× | ||
| Q3 24 | 1.12× | 2.84× | ||
| Q2 24 | 1.24× | 3.34× |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $15.0M | $2.0B |
| 自由现金流率自由现金流/营收 | 0.4% | 33.6% |
| 资本支出强度资本支出/营收 | 1.8% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $174.0M | $3.7B |
8季度趋势,按日历期对齐
经营现金流
ADNT
MMM
| Q1 26 | — | — | ||
| Q4 25 | $80.0M | $1.6B | ||
| Q3 25 | $213.0M | $1.8B | ||
| Q2 25 | $172.0M | $-954.0M | ||
| Q1 25 | $-45.0M | $-79.0M | ||
| Q4 24 | $109.0M | $1.8B | ||
| Q3 24 | $263.0M | $-1.8B | ||
| Q2 24 | $158.0M | $1.0B |
自由现金流
ADNT
MMM
| Q1 26 | — | $2.0B | ||
| Q4 25 | $15.0M | $1.3B | ||
| Q3 25 | $134.0M | $1.5B | ||
| Q2 25 | $115.0M | $-1.2B | ||
| Q1 25 | $-90.0M | $-315.0M | ||
| Q4 24 | $45.0M | $1.5B | ||
| Q3 24 | $191.0M | $-2.0B | ||
| Q2 24 | $88.0M | $752.0M |
自由现金流率
ADNT
MMM
| Q1 26 | — | 33.6% | ||
| Q4 25 | 0.4% | 21.8% | ||
| Q3 25 | 3.6% | 23.6% | ||
| Q2 25 | 3.1% | -18.3% | ||
| Q1 25 | -2.5% | -5.3% | ||
| Q4 24 | 1.3% | 25.4% | ||
| Q3 24 | 5.4% | -32.3% | ||
| Q2 24 | 2.4% | 12.0% |
资本支出强度
ADNT
MMM
| Q1 26 | — | — | ||
| Q4 25 | 1.8% | 4.0% | ||
| Q3 25 | 2.1% | 3.3% | ||
| Q2 25 | 1.5% | 3.3% | ||
| Q1 25 | 1.2% | 4.0% | ||
| Q4 24 | 1.8% | 4.8% | ||
| Q3 24 | 2.0% | 3.9% | ||
| Q2 24 | 1.9% | 4.3% |
现金转化率
ADNT
MMM
| Q1 26 | — | — | ||
| Q4 25 | — | 2.74× | ||
| Q3 25 | 11.83× | 2.11× | ||
| Q2 25 | 4.78× | -1.32× | ||
| Q1 25 | — | -0.07× | ||
| Q4 24 | — | 2.50× | ||
| Q3 24 | 3.33× | -1.30× | ||
| Q2 24 | — | 0.89× |
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
MMM
| Safety and Industrial business segment | $2.9B | 49% |
| Transportation and Electronics business segment | $1.8B | 31% |
| Consumer business segment | $1.1B | 19% |
| Corporate | $121.0M | 2% |