vs
ALBANY INTERNATIONAL CORP（AIN）与ROGERS CORP（ROG）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ROGERS CORP的1.6倍（$321.2M vs $200.5M），ALBANY INTERNATIONAL CORP净利率更高（4.3% vs 2.2%，领先2.1%），ALBANY INTERNATIONAL CORP同比增速更快（12.0% vs 5.2%），ALBANY INTERNATIONAL CORP自由现金流更多（$51.4M vs $1.1M），过去两年ALBANY INTERNATIONAL CORP的营收复合增速更高（1.2% vs -3.3%）
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。
罗杰斯公司是一家专注于特种工程材料研发生产的企业，总部位于美国亚利桑那州钱德勒市，其产品广泛应用于先进电子、移动通信、清洁能源、航空航天等多个高科技领域，为全球客户提供高性能材料解决方案。
AIN vs ROG — 直观对比
营收规模更大
AIN
是对方的1.6倍
$200.5M
营收增速更快
AIN
高出6.7%
5.2%
净利率更高
AIN
高出2.1%
2.2%
自由现金流更多
AIN
多$50.3M
$1.1M
两年增速更快
AIN
近两年复合增速
-3.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $321.2M | $200.5M |
| 净利润 | $13.9M | $4.5M |
| 毛利率 | 31.1% | 32.2% |
| 营业利润率 | 9.3% | — |
| 净利率 | 4.3% | 2.2% |
| 营收同比 | 12.0% | 5.2% |
| 净利润同比 | -21.5% | 421.4% |
| 每股收益（稀释后） | $0.56 | $0.25 |
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AINROG
| Q1 26 | — | $200.5M | ||
| Q4 25 | $321.2M | $201.5M | ||
| Q3 25 | $261.4M | $216.0M | ||
| Q2 25 | $311.4M | $202.8M | ||
| Q1 25 | $288.8M | $190.5M | ||
| Q4 24 | $286.9M | $192.2M | ||
| Q3 24 | $298.4M | $210.3M | ||
| Q2 24 | $332.0M | $214.2M |
净利润AINROG
| Q1 26 | — | $4.5M | ||
| Q4 25 | $13.9M | $4.6M | ||
| Q3 25 | $-97.8M | $8.6M | ||
| Q2 25 | $9.2M | $-73.6M | ||
| Q1 25 | $17.4M | $-1.4M | ||
| Q4 24 | $17.7M | $-500.0K | ||
| Q3 24 | $18.0M | $10.7M | ||
| Q2 24 | $24.6M | $8.1M |
毛利率AINROG
| Q1 26 | — | 32.2% | ||
| Q4 25 | 31.1% | 31.5% | ||
| Q3 25 | -19.1% | 33.5% | ||
| Q2 25 | 31.3% | 31.6% | ||
| Q1 25 | 33.4% | 29.9% | ||
| Q4 24 | 31.5% | 32.1% | ||
| Q3 24 | 30.3% | 35.2% | ||
| Q2 24 | 33.9% | 34.1% |
营业利润率AINROG
| Q1 26 | — | — | ||
| Q4 25 | 9.3% | 3.5% | ||
| Q3 25 | -44.6% | 7.3% | ||
| Q2 25 | 7.2% | -33.3% | ||
| Q1 25 | 9.8% | -0.2% | ||
| Q4 24 | 8.5% | -6.6% | ||
| Q3 24 | 8.4% | 6.9% | ||
| Q2 24 | 12.9% | 5.3% |
净利率AINROG
| Q1 26 | — | 2.2% | ||
| Q4 25 | 4.3% | 2.3% | ||
| Q3 25 | -37.4% | 4.0% | ||
| Q2 25 | 2.9% | -36.3% | ||
| Q1 25 | 6.0% | -0.7% | ||
| Q4 24 | 6.2% | -0.3% | ||
| Q3 24 | 6.0% | 5.1% | ||
| Q2 24 | 7.4% | 3.8% |
每股收益（稀释后）AINROG
| Q1 26 | — | $0.25 | ||
| Q4 25 | $0.56 | $0.20 | ||
| Q3 25 | $-3.37 | $0.48 | ||
| Q2 25 | $0.31 | $-4.00 | ||
| Q1 25 | $0.56 | $-0.08 | ||
| Q4 24 | $0.57 | $-0.04 | ||
| Q3 24 | $0.57 | $0.58 | ||
| Q2 24 | $0.79 | $0.44 |
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 | $195.8M |
| 总债务越低越好 | $455.7M | — |
| 股东权益账面价值 | $726.2M | $1.2B |
| 总资产 | $1.7B | $1.4B |
| 负债/权益比越低杠杆越低 | 0.63× | — |
8季度趋势，按日历期对齐
现金及短期投资AINROG
| Q1 26 | — | $195.8M | ||
| Q4 25 | $112.3M | $197.0M | ||
| Q3 25 | $108.3M | $167.8M | ||
| Q2 25 | $106.7M | $157.2M | ||
| Q1 25 | $119.4M | $175.6M | ||
| Q4 24 | $115.3M | $159.8M | ||
| Q3 24 | $127.2M | $146.4M | ||
| Q2 24 | $116.4M | $119.9M |
总债务AINROG
| Q1 26 | — | — | ||
| Q4 25 | $455.7M | — | ||
| Q3 25 | $480.6M | — | ||
| Q2 25 | $444.7M | — | ||
| Q1 25 | $416.4M | — | ||
| Q4 24 | $318.5M | — | ||
| Q3 24 | $362.2M | — | ||
| Q2 24 | $377.1M | — |
股东权益AINROG
| Q1 26 | — | $1.2B | ||
| Q4 25 | $726.2M | $1.2B | ||
| Q3 25 | $739.3M | $1.2B | ||
| Q2 25 | $888.6M | $1.2B | ||
| Q1 25 | $900.0M | $1.3B | ||
| Q4 24 | $943.5M | $1.3B | ||
| Q3 24 | $991.0M | $1.3B | ||
| Q2 24 | $967.5M | $1.3B |
总资产AINROG
| Q1 26 | — | $1.4B | ||
| Q4 25 | $1.7B | $1.4B | ||
| Q3 25 | $1.7B | $1.4B | ||
| Q2 25 | $1.7B | $1.5B | ||
| Q1 25 | $1.7B | $1.5B | ||
| Q4 24 | $1.6B | $1.5B | ||
| Q3 24 | $1.8B | $1.5B | ||
| Q2 24 | $1.8B | $1.5B |
负债/权益比AINROG
| Q1 26 | — | — | ||
| Q4 25 | 0.63× | — | ||
| Q3 25 | 0.65× | — | ||
| Q2 25 | 0.50× | — | ||
| Q1 25 | 0.46× | — | ||
| Q4 24 | 0.34× | — | ||
| Q3 24 | 0.37× | — | ||
| Q2 24 | 0.39× | — |
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 | $5.8M |
| 自由现金流经营现金流 - 资本支出 | $51.4M | $1.1M |
| 自由现金流率自由现金流/营收 | 16.0% | 0.5% |
| 资本支出强度资本支出/营收 | 6.9% | 2.3% |
| 现金转化率经营现金流/净利润 | 5.31× | 1.29× |
| 过去12个月自由现金流最近4个季度 | $82.6M | $70.1M |
8季度趋势，按日历期对齐
经营现金流AINROG
| Q1 26 | — | $5.8M | ||
| Q4 25 | $73.7M | $46.9M | ||
| Q3 25 | $43.9M | $28.9M | ||
| Q2 25 | $32.7M | $13.7M | ||
| Q1 25 | $2.1M | $11.7M | ||
| Q4 24 | $78.5M | $33.7M | ||
| Q3 24 | $47.0M | $42.4M | ||
| Q2 24 | $83.4M | $22.9M |
自由现金流AINROG
| Q1 26 | — | $1.1M | ||
| Q4 25 | $51.4M | $42.2M | ||
| Q3 25 | $25.9M | $21.2M | ||
| Q2 25 | $18.8M | $5.6M | ||
| Q1 25 | $-13.5M | $2.1M | ||
| Q4 24 | $60.2M | $18.3M | ||
| Q3 24 | $31.6M | $25.2M | ||
| Q2 24 | $63.6M | $8.8M |
自由现金流率AINROG
| Q1 26 | — | 0.5% | ||
| Q4 25 | 16.0% | 20.9% | ||
| Q3 25 | 9.9% | 9.8% | ||
| Q2 25 | 6.0% | 2.8% | ||
| Q1 25 | -4.7% | 1.1% | ||
| Q4 24 | 21.0% | 9.5% | ||
| Q3 24 | 10.6% | 12.0% | ||
| Q2 24 | 19.2% | 4.1% |
资本支出强度AINROG
| Q1 26 | — | 2.3% | ||
| Q4 25 | 6.9% | 2.3% | ||
| Q3 25 | 6.9% | 3.6% | ||
| Q2 25 | 4.5% | 4.0% | ||
| Q1 25 | 5.4% | 5.0% | ||
| Q4 24 | 6.4% | 8.0% | ||
| Q3 24 | 5.2% | 8.2% | ||
| Q2 24 | 6.0% | 6.6% |
现金转化率AINROG
| Q1 26 | — | 1.29× | ||
| Q4 25 | 5.31× | 10.20× | ||
| Q3 25 | — | 3.36× | ||
| Q2 25 | 3.56× | — | ||
| Q1 25 | 0.12× | — | ||
| Q4 24 | 4.44× | — | ||
| Q3 24 | 2.61× | 3.96× | ||
| Q2 24 | 3.39× | 2.83× |
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% |
ROG
暂无分部数据
