vs
亚玛芬体育（AS）与德纳（DAN）财务数据对比。点击上方公司名可切换其他公司
德纳的季度营收约是亚玛芬体育的1.2倍（$1.3B vs $1.1B），亚玛芬体育净利率更高（1.8% vs -3.9%，领先5.7%），德纳自由现金流更多（$345.0M vs $92.2M）
亚玛芬体育是芬兰跨国运动装备企业，总部位于赫尔辛基，成立于1950年。早年为涉足烟草贸易、航运、出版等领域的多元化工业集团，后逐步转型专注于体育用品的生产与营销，现有员工超9700人，2018年起成为中国安踏体育旗下子公司。
德纳（Dana Inc.）是美国知名汽车零部件供应商，创立于1904年，总部位于俄亥俄州莫米。公司为传统燃油车、混合动力车及电动车提供车桥、传动轴，以及电驱动、热管理、密封、数字设备等产品，服务于轻型车、商用车市场，业务遍及33个国家，员工近2.8万人，2022年销售额达102亿美元，位列财富世界500强。
AS vs DAN — 直观对比
营收规模更大
DAN
是对方的1.2倍
$1.1B
净利率更高
AS
高出5.7%
-3.9%
自由现金流更多
DAN
多$252.8M
$92.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.3B |
| 净利润 | $19.0M | $-50.0M |
| 毛利率 | 52.8% | 6.0% |
| 营业利润率 | 12.4% | -0.2% |
| 净利率 | 1.8% | -3.9% |
| 营收同比 | — | -44.5% |
| 净利润同比 | — | 37.5% |
| 每股收益（稀释后） | $0.05 | $-0.36 |
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ASDAN
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.9B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $2.4B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.5B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | $1.1B | $2.7B |
净利润ASDAN
| Q4 25 | — | $-50.0M | ||
| Q3 25 | — | $83.0M | ||
| Q2 25 | — | $27.0M | ||
| Q1 25 | — | $25.0M | ||
| Q4 24 | — | $-80.0M | ||
| Q3 24 | — | $4.0M | ||
| Q2 24 | — | $16.0M | ||
| Q1 24 | $19.0M | $3.0M |
毛利率ASDAN
| Q4 25 | — | 6.0% | ||
| Q3 25 | — | 8.7% | ||
| Q2 25 | — | 7.1% | ||
| Q1 25 | — | 9.4% | ||
| Q4 24 | — | 5.7% | ||
| Q3 24 | — | 9.9% | ||
| Q2 24 | — | 9.3% | ||
| Q1 24 | 52.8% | 8.9% |
营业利润率ASDAN
| Q4 25 | — | -0.2% | ||
| Q3 25 | — | 2.8% | ||
| Q2 25 | — | 0.8% | ||
| Q1 25 | — | 3.1% | ||
| Q4 24 | — | -1.5% | ||
| Q3 24 | — | 3.6% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | 12.4% | 2.6% |
净利率ASDAN
| Q4 25 | — | -3.9% | ||
| Q3 25 | — | 4.3% | ||
| Q2 25 | — | 1.4% | ||
| Q1 25 | — | 1.1% | ||
| Q4 24 | — | -3.4% | ||
| Q3 24 | — | 0.2% | ||
| Q2 24 | — | 0.6% | ||
| Q1 24 | 1.8% | 0.1% |
每股收益（稀释后）ASDAN
| Q4 25 | — | $-0.36 | ||
| Q3 25 | — | $0.64 | ||
| Q2 25 | — | $0.19 | ||
| Q1 25 | — | $0.17 | ||
| Q4 24 | — | $-0.55 | ||
| Q3 24 | — | $0.03 | ||
| Q2 24 | — | $0.11 | ||
| Q1 24 | $0.05 | $0.02 |
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 | — | $469.0M |
| 总债务越低越好 | — | $2.6B |
| 股东权益账面价值 | — | $840.0M |
| 总资产 | — | $7.8B |
| 负债/权益比越低杠杆越低 | — | 3.05× |
8季度趋势，按日历期对齐
现金及短期投资ASDAN
| Q4 25 | — | $469.0M | ||
| Q3 25 | — | $414.0M | ||
| Q2 25 | — | $486.0M | ||
| Q1 25 | — | $507.0M | ||
| Q4 24 | — | $494.0M | ||
| Q3 24 | — | $419.0M | ||
| Q2 24 | — | $419.0M | ||
| Q1 24 | — | $351.0M |
总债务ASDAN
| Q4 25 | — | $2.6B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.4B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.4B | ||
| Q1 24 | — | $2.6B |
股东权益ASDAN
| Q4 25 | — | $840.0M | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.5B |
总资产ASDAN
| Q4 25 | — | $7.8B | ||
| Q3 25 | — | $8.1B | ||
| Q2 25 | — | $8.1B | ||
| Q1 25 | — | $7.8B | ||
| Q4 24 | — | $7.5B | ||
| Q3 24 | — | $7.9B | ||
| Q2 24 | — | $7.8B | ||
| Q1 24 | — | $7.9B |
负债/权益比ASDAN
| Q4 25 | — | 3.05× | ||
| Q3 25 | — | 2.35× | ||
| Q2 25 | — | 2.13× | ||
| Q1 25 | — | 1.76× | ||
| Q4 24 | — | 1.79× | ||
| Q3 24 | — | 1.65× | ||
| Q2 24 | — | 1.62× | ||
| Q1 24 | — | 1.68× |
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 | $114.3M | $406.0M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $345.0M |
| 自由现金流率自由现金流/营收 | 8.8% | 26.6% |
| 资本支出强度资本支出/营收 | 2.1% | 4.7% |
| 现金转化率经营现金流/净利润 | 6.02× | — |
| 过去12个月自由现金流最近4个季度 | — | $298.0M |
8季度趋势，按日历期对齐
经营现金流ASDAN
| Q4 25 | — | $406.0M | ||
| Q3 25 | — | $111.0M | ||
| Q2 25 | — | $32.0M | ||
| Q1 25 | — | $-37.0M | ||
| Q4 24 | — | $302.0M | ||
| Q3 24 | — | $35.0M | ||
| Q2 24 | — | $215.0M | ||
| Q1 24 | $114.3M | $-102.0M |
自由现金流ASDAN
| Q4 25 | — | $345.0M | ||
| Q3 25 | — | $62.0M | ||
| Q2 25 | — | $3.0M | ||
| Q1 25 | — | $-112.0M | ||
| Q4 24 | — | $149.0M | ||
| Q3 24 | — | $-11.0M | ||
| Q2 24 | — | $104.0M | ||
| Q1 24 | $92.2M | $-172.0M |
自由现金流率ASDAN
| Q4 25 | — | 26.6% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 0.2% | ||
| Q1 25 | — | -4.8% | ||
| Q4 24 | — | 6.4% | ||
| Q3 24 | — | -0.4% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | 8.8% | -6.3% |
资本支出强度ASDAN
| Q4 25 | — | 4.7% | ||
| Q3 25 | — | 2.6% | ||
| Q2 25 | — | 1.5% | ||
| Q1 25 | — | 3.2% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 1.9% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | 2.1% | 2.6% |
现金转化率ASDAN
| Q4 25 | — | — | ||
| Q3 25 | — | 1.34× | ||
| Q2 25 | — | 1.19× | ||
| Q1 25 | — | -1.48× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 8.75× | ||
| Q2 24 | — | 13.44× | ||
| Q1 24 | 6.02× | -34.00× |
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
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
DAN
| Light Vehicle Segment | $912.0M | 70% |
| Commercial Vehicle Segment | $218.0M | 17% |
| Other | $166.0M | 13% |
