vs
ALBANY INTERNATIONAL CORP（AIN）与GIBRALTAR INDUSTRIES, INC.（ROCK）财务数据对比。点击上方公司名可切换其他公司
ALBANY INTERNATIONAL CORP的季度营收约是GIBRALTAR INDUSTRIES, INC.的1.4倍（$321.2M vs $225.0M），GIBRALTAR INDUSTRIES, INC.同比增速更快（24.9% vs 12.0%），ALBANY INTERNATIONAL CORP自由现金流更多（$51.4M vs $26.2M），过去两年ALBANY INTERNATIONAL CORP的营收复合增速更高（1.2% vs -12.3%）
奥尔巴尼国际是全球先进材料与工业技术企业，下设两大核心业务板块：为造纸等工业生产提供定制工程织物的机械织物部门，以及为航空航天、国防领域研发高性能复合材料部件的工程复合材料部门，业务覆盖全球多个区域。
直布罗陀工业公司是专业建筑、基础设施及可再生能源产品制造商与分销商，主营通风系统、屋面配件、太阳能安装支架、园林景观产品等，主要服务北美地区住宅、商业建筑及清洁能源市场，专注提供创新可持续的客户解决方案。
AIN vs ROCK — 直观对比
营收规模更大
AIN
是对方的1.4倍
$225.0M
营收增速更快
ROCK
高出13.0%
12.0%
自由现金流更多
AIN
多$25.2M
$26.2M
两年增速更快
AIN
近两年复合增速
-12.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $321.2M | $225.0M |
| 净利润 | $13.9M | — |
| 毛利率 | 31.1% | 25.3% |
| 营业利润率 | 9.3% | 7.9% |
| 净利率 | 4.3% | — |
| 营收同比 | 12.0% | 24.9% |
| 净利润同比 | -21.5% | — |
| 每股收益（稀释后） | $0.56 | — |
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AINROCK
| Q4 25 | $321.2M | $225.0M | ||
| Q3 25 | $261.4M | $310.9M | ||
| Q2 25 | $311.4M | $309.5M | ||
| Q1 25 | $288.8M | $290.0M | ||
| Q4 24 | $286.9M | $180.1M | ||
| Q3 24 | $298.4M | $277.1M | ||
| Q2 24 | $332.0M | $273.6M | ||
| Q1 24 | $313.3M | $292.5M |
净利润AINROCK
| Q4 25 | $13.9M | — | ||
| Q3 25 | $-97.8M | $-89.1M | ||
| Q2 25 | $9.2M | $26.0M | ||
| Q1 25 | $17.4M | $21.1M | ||
| Q4 24 | $17.7M | — | ||
| Q3 24 | $18.0M | $34.0M | ||
| Q2 24 | $24.6M | $32.2M | ||
| Q1 24 | $27.3M | $24.9M |
毛利率AINROCK
| Q4 25 | 31.1% | 25.3% | ||
| Q3 25 | -19.1% | 26.6% | ||
| Q2 25 | 31.3% | 28.4% | ||
| Q1 25 | 33.4% | 26.8% | ||
| Q4 24 | 31.5% | 29.0% | ||
| Q3 24 | 30.3% | 29.4% | ||
| Q2 24 | 33.9% | 30.5% | ||
| Q1 24 | 34.7% | 28.9% |
营业利润率AINROCK
| Q4 25 | 9.3% | 7.9% | ||
| Q3 25 | -44.6% | 12.8% | ||
| Q2 25 | 7.2% | 12.8% | ||
| Q1 25 | 9.8% | 8.8% | ||
| Q4 24 | 8.5% | 13.3% | ||
| Q3 24 | 8.4% | 15.6% | ||
| Q2 24 | 12.9% | 14.9% | ||
| Q1 24 | 12.4% | 10.8% |
净利率AINROCK
| Q4 25 | 4.3% | — | ||
| Q3 25 | -37.4% | -28.6% | ||
| Q2 25 | 2.9% | 8.4% | ||
| Q1 25 | 6.0% | 7.3% | ||
| Q4 24 | 6.2% | — | ||
| Q3 24 | 6.0% | 12.3% | ||
| Q2 24 | 7.4% | 11.8% | ||
| Q1 24 | 8.7% | 8.5% |
每股收益（稀释后）AINROCK
| Q4 25 | $0.56 | — | ||
| Q3 25 | $-3.37 | $-2.98 | ||
| Q2 25 | $0.31 | $0.87 | ||
| Q1 25 | $0.56 | — | ||
| Q4 24 | $0.57 | — | ||
| Q3 24 | $0.57 | $1.11 | ||
| Q2 24 | $0.79 | $1.05 | ||
| Q1 24 | $0.87 | — |
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 | $112.3M | $115.7M |
| 总债务越低越好 | $455.7M | $0 |
| 股东权益账面价值 | $726.2M | $950.4M |
| 总资产 | $1.7B | $1.4B |
| 负债/权益比越低杠杆越低 | 0.63× | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资AINROCK
| Q4 25 | $112.3M | $115.7M | ||
| Q3 25 | $108.3M | $89.4M | ||
| Q2 25 | $106.7M | $43.3M | ||
| Q1 25 | $119.4M | $25.1M | ||
| Q4 24 | $115.3M | $269.5M | ||
| Q3 24 | $127.2M | $228.9M | ||
| Q2 24 | $116.4M | $179.1M | ||
| Q1 24 | $125.4M | $146.7M |
总债务AINROCK
| Q4 25 | $455.7M | $0 | ||
| Q3 25 | $480.6M | $0 | ||
| Q2 25 | $444.7M | $0 | ||
| Q1 25 | $416.4M | $0 | ||
| Q4 24 | $318.5M | $0 | ||
| Q3 24 | $362.2M | $0 | ||
| Q2 24 | $377.1M | $0 | ||
| Q1 24 | $439.1M | $0 |
股东权益AINROCK
| Q4 25 | $726.2M | $950.4M | ||
| Q3 25 | $739.3M | $951.8M | ||
| Q2 25 | $888.6M | $1.0B | ||
| Q1 25 | $900.0M | $1.0B | ||
| Q4 24 | $943.5M | $1.0B | ||
| Q3 24 | $991.0M | $1.0B | ||
| Q2 24 | $967.5M | $975.7M | ||
| Q1 24 | $967.5M | $940.2M |
总资产AINROCK
| Q4 25 | $1.7B | $1.4B | ||
| Q3 25 | $1.7B | $1.4B | ||
| Q2 25 | $1.7B | $1.5B | ||
| Q1 25 | $1.7B | $1.4B | ||
| Q4 24 | $1.6B | $1.4B | ||
| Q3 24 | $1.8B | $1.4B | ||
| Q2 24 | $1.8B | $1.4B | ||
| Q1 24 | $1.8B | $1.3B |
负债/权益比AINROCK
| Q4 25 | 0.63× | 0.00× | ||
| Q3 25 | 0.65× | 0.00× | ||
| Q2 25 | 0.50× | 0.00× | ||
| Q1 25 | 0.46× | 0.00× | ||
| Q4 24 | 0.34× | 0.00× | ||
| Q3 24 | 0.37× | 0.00× | ||
| Q2 24 | 0.39× | 0.00× | ||
| Q1 24 | 0.45× | 0.00× |
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 | $73.7M | $35.5M |
| 自由现金流经营现金流 - 资本支出 | $51.4M | $26.2M |
| 自由现金流率自由现金流/营收 | 16.0% | 11.7% |
| 资本支出强度资本支出/营收 | 6.9% | 4.1% |
| 现金转化率经营现金流/净利润 | 5.31× | — |
| 过去12个月自由现金流最近4个季度 | $82.6M | $120.6M |
8季度趋势，按日历期对齐
经营现金流AINROCK
| Q4 25 | $73.7M | $35.5M | ||
| Q3 25 | $43.9M | $73.0M | ||
| Q2 25 | $32.7M | $44.9M | ||
| Q1 25 | $2.1M | $13.7M | ||
| Q4 24 | $78.5M | $19.9M | ||
| Q3 24 | $47.0M | $64.7M | ||
| Q2 24 | $83.4M | $36.5M | ||
| Q1 24 | $9.6M | $53.2M |
自由现金流AINROCK
| Q4 25 | $51.4M | $26.2M | ||
| Q3 25 | $25.9M | $64.8M | ||
| Q2 25 | $18.8M | $27.3M | ||
| Q1 25 | $-13.5M | $2.3M | ||
| Q4 24 | $60.2M | $14.1M | ||
| Q3 24 | $31.6M | $60.5M | ||
| Q2 24 | $63.6M | $33.5M | ||
| Q1 24 | $-17.3M | $48.8M |
自由现金流率AINROCK
| Q4 25 | 16.0% | 11.7% | ||
| Q3 25 | 9.9% | 20.8% | ||
| Q2 25 | 6.0% | 8.8% | ||
| Q1 25 | -4.7% | 0.8% | ||
| Q4 24 | 21.0% | 7.8% | ||
| Q3 24 | 10.6% | 21.8% | ||
| Q2 24 | 19.2% | 12.2% | ||
| Q1 24 | -5.5% | 16.7% |
资本支出强度AINROCK
| Q4 25 | 6.9% | 4.1% | ||
| Q3 25 | 6.9% | 2.6% | ||
| Q2 25 | 4.5% | 5.7% | ||
| Q1 25 | 5.4% | 3.9% | ||
| Q4 24 | 6.4% | 3.3% | ||
| Q3 24 | 5.2% | 1.5% | ||
| Q2 24 | 6.0% | 1.1% | ||
| Q1 24 | 8.6% | 1.5% |
现金转化率AINROCK
| Q4 25 | 5.31× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.56× | 1.73× | ||
| Q1 25 | 0.12× | 0.65× | ||
| Q4 24 | 4.44× | — | ||
| Q3 24 | 2.61× | 1.90× | ||
| Q2 24 | 3.39× | 1.13× | ||
| Q1 24 | 0.35× | 2.13× |
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
AIN
| Transferred At Point In Time | $176.5M | 55% |
| Engineered Composites Other | $99.3M | 31% |
| Engineered Composites ASC | $44.5M | 14% |
| Transferred Over Time | $1.0M | 0% |
ROCK
| Transferred At Point In Time | $183.5M | 82% |
| Infrastructure | $22.5M | 10% |
| Other | $18.9M | 8% |
