vs
亚玛芬体育（AS）与唐纳森（DCI）财务数据对比。点击上方公司名可切换其他公司
亚玛芬体育的季度营收约是唐纳森的1.1倍（$1.1B vs $935.4M），唐纳森净利率更高（12.2% vs 1.8%，领先10.4%），唐纳森自由现金流更多（$111.2M 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。
唐纳森是全球知名的过滤解决方案提供商，主要生产销售适配工商业、航空航天、化工、新能源（风电）、食品饮料、医药等多领域的过滤产品，其位于明尼苏达州明尼阿波利斯的研发部门也参与多项军事应用相关的国防项目。
AS vs DCI — 直观对比
营收规模更大
AS
是对方的1.1倍
$935.4M
净利率更高
DCI
高出10.4%
1.8%
自由现金流更多
DCI
多$19.0M
$92.2M
损益表 — Q1 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $935.4M |
| 净利润 | $19.0M | $113.9M |
| 毛利率 | 52.8% | 35.2% |
| 营业利润率 | 12.4% | 16.0% |
| 净利率 | 1.8% | 12.2% |
| 营收同比 | — | 3.9% |
| 净利润同比 | — | 15.1% |
| 每股收益（稀释后） | $0.05 | $0.97 |
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ASDCI
| Q4 25 | — | $935.4M | ||
| Q3 25 | — | $980.7M | ||
| Q2 25 | — | $940.1M | ||
| Q1 25 | — | $870.0M | ||
| Q4 24 | — | $900.1M | ||
| Q3 24 | — | $935.4M | ||
| Q2 24 | — | $927.9M | ||
| Q1 24 | $1.1B | $876.7M |
净利润ASDCI
| Q4 25 | — | $113.9M | ||
| Q3 25 | — | $114.3M | ||
| Q2 25 | — | $57.8M | ||
| Q1 25 | — | $95.9M | ||
| Q4 24 | — | $99.0M | ||
| Q3 24 | — | $109.7M | ||
| Q2 24 | — | $113.5M | ||
| Q1 24 | $19.0M | $98.7M |
毛利率ASDCI
| Q4 25 | — | 35.2% | ||
| Q3 25 | — | 34.5% | ||
| Q2 25 | — | 34.2% | ||
| Q1 25 | — | 35.2% | ||
| Q4 24 | — | 35.5% | ||
| Q3 24 | — | 35.8% | ||
| Q2 24 | — | 35.6% | ||
| Q1 24 | 52.8% | 35.2% |
营业利润率ASDCI
| Q4 25 | — | 16.0% | ||
| Q3 25 | — | 15.5% | ||
| Q2 25 | — | 9.3% | ||
| Q1 25 | — | 14.4% | ||
| Q4 24 | — | 14.5% | ||
| Q3 24 | — | 15.6% | ||
| Q2 24 | — | 15.5% | ||
| Q1 24 | 12.4% | 14.8% |
净利率ASDCI
| Q4 25 | — | 12.2% | ||
| Q3 25 | — | 11.7% | ||
| Q2 25 | — | 6.1% | ||
| Q1 25 | — | 11.0% | ||
| Q4 24 | — | 11.0% | ||
| Q3 24 | — | 11.7% | ||
| Q2 24 | — | 12.2% | ||
| Q1 24 | 1.8% | 11.3% |
每股收益（稀释后）ASDCI
| Q4 25 | — | $0.97 | ||
| Q3 25 | — | $0.97 | ||
| Q2 25 | — | $0.48 | ||
| Q1 25 | — | $0.79 | ||
| Q4 24 | — | $0.81 | ||
| Q3 24 | — | $0.90 | ||
| Q2 24 | — | $0.92 | ||
| Q1 24 | $0.05 | $0.81 |
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 | — | $210.7M |
| 总债务越低越好 | — | $671.5M |
| 股东权益账面价值 | — | $1.5B |
| 总资产 | — | $3.0B |
| 负债/权益比越低杠杆越低 | — | 0.44× |
8季度趋势，按日历期对齐
现金及短期投资ASDCI
| Q4 25 | — | $210.7M | ||
| Q3 25 | — | $180.4M | ||
| Q2 25 | — | $178.5M | ||
| Q1 25 | — | $189.1M | ||
| Q4 24 | — | $221.2M | ||
| Q3 24 | — | $232.7M | ||
| Q2 24 | — | $223.7M | ||
| Q1 24 | — | $193.8M |
总债务ASDCI
| Q4 25 | — | $671.5M | ||
| Q3 25 | — | $630.4M | ||
| Q2 25 | — | $638.8M | ||
| Q1 25 | — | $514.7M | ||
| Q4 24 | — | $538.6M | ||
| Q3 24 | — | $483.4M | ||
| Q2 24 | — | $481.8M | ||
| Q1 24 | — | $352.0M |
股东权益ASDCI
| Q4 25 | — | $1.5B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.4B |
总资产ASDCI
| Q4 25 | — | $3.0B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $3.0B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.0B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.8B |
负债/权益比ASDCI
| Q4 25 | — | 0.44× | ||
| Q3 25 | — | 0.43× | ||
| Q2 25 | — | 0.44× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | — | 0.35× | ||
| Q3 24 | — | 0.32× | ||
| Q2 24 | — | 0.32× | ||
| Q1 24 | — | 0.26× |
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 | $125.4M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $111.2M |
| 自由现金流率自由现金流/营收 | 8.8% | 11.9% |
| 资本支出强度资本支出/营收 | 2.1% | 1.5% |
| 现金转化率经营现金流/净利润 | 6.02× | 1.10× |
| 过去12个月自由现金流最近4个季度 | — | $403.2M |
8季度趋势，按日历期对齐
经营现金流ASDCI
| Q4 25 | — | $125.4M | ||
| Q3 25 | — | $167.8M | ||
| Q2 25 | — | $87.7M | ||
| Q1 25 | — | $90.4M | ||
| Q4 24 | — | $72.9M | ||
| Q3 24 | — | $126.0M | ||
| Q2 24 | — | $141.5M | ||
| Q1 24 | $114.3M | $87.0M |
自由现金流ASDCI
| Q4 25 | — | $111.2M | ||
| Q3 25 | — | $147.5M | ||
| Q2 25 | — | $73.0M | ||
| Q1 25 | — | $71.5M | ||
| Q4 24 | — | $47.9M | ||
| Q3 24 | — | $106.2M | ||
| Q2 24 | — | $120.2M | ||
| Q1 24 | $92.2M | $65.7M |
自由现金流率ASDCI
| Q4 25 | — | 11.9% | ||
| Q3 25 | — | 15.0% | ||
| Q2 25 | — | 7.8% | ||
| Q1 25 | — | 8.2% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | — | 11.4% | ||
| Q2 24 | — | 13.0% | ||
| Q1 24 | 8.8% | 7.5% |
资本支出强度ASDCI
| Q4 25 | — | 1.5% | ||
| Q3 25 | — | 2.1% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 2.8% | ||
| Q3 24 | — | 2.1% | ||
| Q2 24 | — | 2.3% | ||
| Q1 24 | 2.1% | 2.4% |
现金转化率ASDCI
| Q4 25 | — | 1.10× | ||
| Q3 25 | — | 1.47× | ||
| Q2 25 | — | 1.52× | ||
| Q1 25 | — | 0.94× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 1.15× | ||
| Q2 24 | — | 1.25× | ||
| Q1 24 | 6.02× | 0.88× |
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% |
DCI
| Aftermarket Products | $447.1M | 48% |
| Industrial Filtration Solutions Products | $222.6M | 24% |
| Off Road Products | $86.5M | 9% |
| Life Sciences Segment | $80.0M | 9% |
| Other | $39.1M | 4% |
| Aerospace And Defense Products | $37.1M | 4% |
| On Road Products | $23.0M | 2% |
