vs
A.O.史密斯（AOS）与Diversified Energy Co（DEC）财务数据对比。点击上方公司名可切换其他公司
A.O.史密斯的季度营收约是Diversified Energy Co的1.4倍（$945.6M vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 12.5%，领先16.8%）
A.O.史密斯是美国知名的家用及商用热水器、锅炉生产商，也是北美规模最大的热水器制造销售商，在亚洲市场还供应水处理和净化产品。公司在全球共有27个站点，包括北美5座生产基地，以及位于印度班加罗尔、中国南京、荷兰费尔德霍芬的工厂。
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
AOS vs DEC — 直观对比
营收规模更大
AOS
是对方的1.4倍
$666.5M
净利率更高
DEC
高出16.8%
12.5%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $945.6M | $666.5M |
| 净利润 | $118.0M | $195.5M |
| 毛利率 | 38.7% | — |
| 营业利润率 | — | 37.6% |
| 净利率 | 12.5% | 29.3% |
| 营收同比 | -2.0% | — |
| 净利润同比 | -14.0% | — |
| 每股收益（稀释后） | $0.85 | — |
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AOSDEC
| Q1 26 | $945.6M | — | ||
| Q4 25 | $912.5M | $666.5M | ||
| Q3 25 | $942.5M | $499.8M | ||
| Q2 25 | $1.0B | $600.3M | ||
| Q1 25 | $963.9M | — | ||
| Q4 24 | $912.4M | — | ||
| Q3 24 | $902.6M | — | ||
| Q2 24 | $1.0B | — |
净利润AOSDEC
| Q1 26 | $118.0M | — | ||
| Q4 25 | $125.4M | $195.5M | ||
| Q3 25 | $132.0M | $171.1M | ||
| Q2 25 | $152.2M | $297.7M | ||
| Q1 25 | $136.6M | — | ||
| Q4 24 | $109.7M | — | ||
| Q3 24 | $120.1M | — | ||
| Q2 24 | $156.2M | — |
毛利率AOSDEC
| Q1 26 | 38.7% | — | ||
| Q4 25 | 38.4% | — | ||
| Q3 25 | 38.7% | — | ||
| Q2 25 | 39.3% | 44.7% | ||
| Q1 25 | 38.9% | — | ||
| Q4 24 | 37.1% | — | ||
| Q3 24 | 37.4% | — | ||
| Q2 24 | 38.7% | — |
营业利润率AOSDEC
| Q1 26 | — | — | ||
| Q4 25 | 17.9% | 37.6% | ||
| Q3 25 | 18.6% | 36.2% | ||
| Q2 25 | 20.4% | 48.5% | ||
| Q1 25 | 19.1% | — | ||
| Q4 24 | 10.1% | — | ||
| Q3 24 | 19.5% | — | ||
| Q2 24 | 21.9% | — |
净利率AOSDEC
| Q1 26 | 12.5% | — | ||
| Q4 25 | 13.7% | 29.3% | ||
| Q3 25 | 14.0% | 34.2% | ||
| Q2 25 | 15.0% | 49.6% | ||
| Q1 25 | 14.2% | — | ||
| Q4 24 | 12.0% | — | ||
| Q3 24 | 13.3% | — | ||
| Q2 24 | 15.2% | — |
每股收益（稀释后）AOSDEC
| Q1 26 | $0.85 | — | ||
| Q4 25 | $0.89 | — | ||
| Q3 25 | $0.94 | $2.14 | ||
| Q2 25 | $1.07 | $3.67 | ||
| Q1 25 | $0.95 | — | ||
| Q4 24 | $0.75 | — | ||
| Q3 24 | $0.82 | — | ||
| Q2 24 | $1.06 | — |
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 | $185.2M | $29.7M |
| 总债务越低越好 | $574.2M | $2.7B |
| 股东权益账面价值 | $1.9B | $984.1M |
| 总资产 | $3.7B | $6.2B |
| 负债/权益比越低杠杆越低 | 0.31× | 2.76× |
8季度趋势，按日历期对齐
现金及短期投资AOSDEC
| Q1 26 | $185.2M | — | ||
| Q4 25 | $193.2M | $29.7M | ||
| Q3 25 | $172.8M | — | ||
| Q2 25 | $177.9M | $23.7M | ||
| Q1 25 | $200.2M | — | ||
| Q4 24 | $276.1M | — | ||
| Q3 24 | $255.6M | — | ||
| Q2 24 | $233.3M | — |
总债务AOSDEC
| Q1 26 | $574.2M | — | ||
| Q4 25 | $155.0M | $2.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $193.2M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益AOSDEC
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.9B | $984.1M | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $1.8B | $727.7M | ||
| Q1 25 | $1.9B | — | ||
| Q4 24 | $1.9B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.9B | — |
总资产AOSDEC
| Q1 26 | $3.7B | — | ||
| Q4 25 | $3.1B | $6.2B | ||
| Q3 25 | $3.2B | — | ||
| Q2 25 | $3.2B | $5.7B | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | $3.2B | — | ||
| Q3 24 | $3.2B | — | ||
| Q2 24 | $3.2B | — |
负债/权益比AOSDEC
| Q1 26 | 0.31× | — | ||
| Q4 25 | 0.08× | 2.76× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.10× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | — | $464.6M |
| 自由现金流经营现金流 - 资本支出 | — | $280.0M |
| 自由现金流率自由现金流/营收 | — | 42.0% |
| 资本支出强度资本支出/营收 | 1.1% | 27.7% |
| 现金转化率经营现金流/净利润 | — | 2.38× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流AOSDEC
| Q1 26 | — | — | ||
| Q4 25 | $183.1M | $464.6M | ||
| Q3 25 | $255.4M | — | ||
| Q2 25 | $139.6M | $264.1M | ||
| Q1 25 | $38.7M | — | ||
| Q4 24 | $221.9M | — | ||
| Q3 24 | $195.9M | — | ||
| Q2 24 | $57.4M | — |
自由现金流AOSDEC
| Q1 26 | — | — | ||
| Q4 25 | $165.5M | $280.0M | ||
| Q3 25 | $240.6M | — | ||
| Q2 25 | $122.5M | — | ||
| Q1 25 | $17.4M | — | ||
| Q4 24 | $191.3M | — | ||
| Q3 24 | $163.4M | — | ||
| Q2 24 | $34.5M | — |
自由现金流率AOSDEC
| Q1 26 | — | — | ||
| Q4 25 | 18.1% | 42.0% | ||
| Q3 25 | 25.5% | — | ||
| Q2 25 | 12.1% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 21.0% | — | ||
| Q3 24 | 18.1% | — | ||
| Q2 24 | 3.4% | — |
资本支出强度AOSDEC
| Q1 26 | 1.1% | — | ||
| Q4 25 | 1.9% | 27.7% | ||
| Q3 25 | 1.6% | — | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 2.2% | — | ||
| Q4 24 | 3.4% | — | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 2.2% | — |
现金转化率AOSDEC
| Q1 26 | — | — | ||
| Q4 25 | 1.46× | 2.38× | ||
| Q3 25 | 1.93× | — | ||
| Q2 25 | 0.92× | 0.89× | ||
| Q1 25 | 0.28× | — | ||
| Q4 24 | 2.02× | — | ||
| Q3 24 | 1.63× | — | ||
| Q2 24 | 0.37× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
