vs
ALBANY INTERNATIONAL CORP（AIN）与携程集团（TCOM）财务数据对比。点击上方公司名可切换其他公司
ALBANY INTERNATIONAL CORP的季度营收约是携程集团的1.1倍（$321.2M vs $304.6M），携程集团净利率更高（27.8% vs 4.3%，领先23.5%）
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。
携程集团是总部位于中国上海的跨国旅行服务企业，为全球最大的在线旅行服务提供商，业务覆盖机票预订、酒店预订、度假产品、商旅管理等领域，面向全球用户提供一站式旅行综合服务。
AIN vs TCOM — 直观对比
营收规模更大
AIN
是对方的1.1倍
$304.6M
净利率更高
TCOM
高出23.5%
4.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $321.2M | $304.6M |
| 净利润 | $13.9M | $84.6M |
| 毛利率 | 31.1% | 78.8% |
| 营业利润率 | 9.3% | 16.5% |
| 净利率 | 4.3% | 27.8% |
| 营收同比 | 12.0% | — |
| 净利润同比 | -21.5% | — |
| 每股收益（稀释后） | $0.56 | $0.12 |
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AINTCOM
| Q4 25 | $321.2M | $304.6M | ||
| Q3 25 | $261.4M | — | ||
| Q2 25 | $311.4M | — | ||
| Q1 25 | $288.8M | — | ||
| Q4 24 | $286.9M | — | ||
| Q3 24 | $298.4M | — | ||
| Q2 24 | $332.0M | $242.7M | ||
| Q1 24 | $313.3M | — |
净利润AINTCOM
| Q4 25 | $13.9M | $84.6M | ||
| Q3 25 | $-97.8M | — | ||
| Q2 25 | $9.2M | — | ||
| Q1 25 | $17.4M | — | ||
| Q4 24 | $17.7M | — | ||
| Q3 24 | $18.0M | — | ||
| Q2 24 | $24.6M | $73.8M | ||
| Q1 24 | $27.3M | — |
毛利率AINTCOM
| Q4 25 | 31.1% | 78.8% | ||
| Q3 25 | -19.1% | — | ||
| Q2 25 | 31.3% | — | ||
| Q1 25 | 33.4% | — | ||
| Q4 24 | 31.5% | — | ||
| Q3 24 | 30.3% | — | ||
| Q2 24 | 33.9% | 81.8% | ||
| Q1 24 | 34.7% | — |
营业利润率AINTCOM
| Q4 25 | 9.3% | 16.5% | ||
| Q3 25 | -44.6% | — | ||
| Q2 25 | 7.2% | — | ||
| Q1 25 | 9.8% | — | ||
| Q4 24 | 8.5% | — | ||
| Q3 24 | 8.4% | — | ||
| Q2 24 | 12.9% | 27.8% | ||
| Q1 24 | 12.4% | — |
净利率AINTCOM
| Q4 25 | 4.3% | 27.8% | ||
| Q3 25 | -37.4% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 6.0% | — | ||
| Q4 24 | 6.2% | — | ||
| Q3 24 | 6.0% | — | ||
| Q2 24 | 7.4% | 30.4% | ||
| Q1 24 | 8.7% | — |
每股收益（稀释后）AINTCOM
| Q4 25 | $0.56 | $0.12 | ||
| Q3 25 | $-3.37 | — | ||
| Q2 25 | $0.31 | — | ||
| Q1 25 | $0.56 | — | ||
| Q4 24 | $0.57 | — | ||
| Q3 24 | $0.57 | — | ||
| Q2 24 | $0.79 | $0.11 | ||
| 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 | $10.8B |
| 总债务越低越好 | $455.7M | $4.2B |
| 股东权益账面价值 | $726.2M | $23.8B |
| 总资产 | $1.7B | $36.9B |
| 负债/权益比越低杠杆越低 | 0.63× | 0.18× |
8季度趋势，按日历期对齐
现金及短期投资AINTCOM
| Q4 25 | $112.3M | $10.8B | ||
| Q3 25 | $108.3M | — | ||
| Q2 25 | $106.7M | — | ||
| Q1 25 | $119.4M | — | ||
| Q4 24 | $115.3M | — | ||
| Q3 24 | $127.2M | — | ||
| Q2 24 | $116.4M | $12.4B | ||
| Q1 24 | $125.4M | — |
总债务AINTCOM
| Q4 25 | $455.7M | $4.2B | ||
| Q3 25 | $480.6M | — | ||
| Q2 25 | $444.7M | — | ||
| Q1 25 | $416.4M | — | ||
| Q4 24 | $318.5M | — | ||
| Q3 24 | $362.2M | — | ||
| Q2 24 | $377.1M | $8.2B | ||
| Q1 24 | $439.1M | — |
股东权益AINTCOM
| Q4 25 | $726.2M | $23.8B | ||
| Q3 25 | $739.3M | — | ||
| Q2 25 | $888.6M | — | ||
| Q1 25 | $900.0M | — | ||
| Q4 24 | $943.5M | — | ||
| Q3 24 | $991.0M | — | ||
| Q2 24 | $967.5M | $18.1B | ||
| Q1 24 | $967.5M | — |
总资产AINTCOM
| Q4 25 | $1.7B | $36.9B | ||
| Q3 25 | $1.7B | — | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.7B | — | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.8B | — | ||
| Q2 24 | $1.8B | $34.2B | ||
| Q1 24 | $1.8B | — |
负债/权益比AINTCOM
| Q4 25 | 0.63× | 0.18× | ||
| Q3 25 | 0.65× | — | ||
| Q2 25 | 0.50× | — | ||
| Q1 25 | 0.46× | — | ||
| Q4 24 | 0.34× | — | ||
| Q3 24 | 0.37× | — | ||
| Q2 24 | 0.39× | 0.45× | ||
| Q1 24 | 0.45× | — |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $51.4M | — |
| 自由现金流率自由现金流/营收 | 16.0% | — |
| 资本支出强度资本支出/营收 | 6.9% | — |
| 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 | — |
8季度趋势，按日历期对齐
经营现金流AINTCOM
| Q4 25 | $73.7M | — | ||
| Q3 25 | $43.9M | — | ||
| Q2 25 | $32.7M | — | ||
| Q1 25 | $2.1M | — | ||
| Q4 24 | $78.5M | — | ||
| Q3 24 | $47.0M | — | ||
| Q2 24 | $83.4M | — | ||
| Q1 24 | $9.6M | — |
自由现金流AINTCOM
| Q4 25 | $51.4M | — | ||
| Q3 25 | $25.9M | — | ||
| Q2 25 | $18.8M | — | ||
| Q1 25 | $-13.5M | — | ||
| Q4 24 | $60.2M | — | ||
| Q3 24 | $31.6M | — | ||
| Q2 24 | $63.6M | — | ||
| Q1 24 | $-17.3M | — |
自由现金流率AINTCOM
| Q4 25 | 16.0% | — | ||
| Q3 25 | 9.9% | — | ||
| Q2 25 | 6.0% | — | ||
| Q1 25 | -4.7% | — | ||
| Q4 24 | 21.0% | — | ||
| Q3 24 | 10.6% | — | ||
| Q2 24 | 19.2% | — | ||
| Q1 24 | -5.5% | — |
资本支出强度AINTCOM
| Q4 25 | 6.9% | — | ||
| Q3 25 | 6.9% | — | ||
| Q2 25 | 4.5% | — | ||
| Q1 25 | 5.4% | — | ||
| Q4 24 | 6.4% | — | ||
| Q3 24 | 5.2% | — | ||
| Q2 24 | 6.0% | — | ||
| Q1 24 | 8.6% | — |
现金转化率AINTCOM
| Q4 25 | 5.31× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.56× | — | ||
| Q1 25 | 0.12× | — | ||
| Q4 24 | 4.44× | — | ||
| Q3 24 | 2.61× | — | ||
| Q2 24 | 3.39× | — | ||
| Q1 24 | 0.35× | — |
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% |
TCOM
| Others | $273.0M | 90% |
| Other | $31.6M | 10% |
