vs
亚玛芬体育（AS）与杜邦（DD）财务数据对比。点击上方公司名可切换其他公司
杜邦的季度营收约是亚玛芬体育的1.6倍（$1.7B vs $1.1B），杜邦净利率更高（9.8% vs 1.8%，领先7.9%）
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。
杜邦（DuPont de Nemours, Inc.）是1802年由法裔美国化学家、实业家埃莱乌泰尔·伊雷内·杜邦创立的美国跨国化工企业，最初以火药供应为核心业务起家，在发展过程中对美国特拉华州的建设推进起到了重要作用，业务布局覆盖全球多个地区。
AS vs DD — 直观对比
营收规模更大
DD
是对方的1.6倍
$1.1B
净利率更高
DD
高出7.9%
1.8%
损益表 — Q1 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.7B |
| 净利润 | $19.0M | $164.0M |
| 毛利率 | 52.8% | 35.8% |
| 营业利润率 | 12.4% | — |
| 净利率 | 1.8% | 9.8% |
| 营收同比 | — | 4.0% |
| 净利润同比 | — | — |
| 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ASDD
| Q1 26 | — | $1.7B | ||
| Q4 25 | — | $-2.5B | ||
| Q3 25 | — | $3.1B | ||
| Q2 25 | — | $3.3B | ||
| Q1 25 | — | $3.1B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.2B | ||
| Q2 24 | — | $3.2B |
净利润ASDD
| Q1 26 | — | $164.0M | ||
| Q4 25 | — | $-126.0M | ||
| Q3 25 | — | $-123.0M | ||
| Q2 25 | — | $59.0M | ||
| Q1 25 | — | $-589.0M | ||
| Q4 24 | — | $-118.0M | ||
| Q3 24 | — | $454.0M | ||
| Q2 24 | — | $178.0M |
毛利率ASDD
| Q1 26 | — | 35.8% | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 38.9% | ||
| Q2 25 | — | 37.3% | ||
| Q1 25 | — | 37.4% | ||
| Q4 24 | — | 36.4% | ||
| Q3 24 | — | 37.4% | ||
| Q2 24 | — | 37.1% |
营业利润率ASDD
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 10.6% | ||
| Q2 25 | — | 9.4% | ||
| Q1 25 | — | -14.0% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | — | 18.4% | ||
| Q2 24 | — | 9.3% |
净利率ASDD
| Q1 26 | — | 9.8% | ||
| Q4 25 | — | 4.9% | ||
| Q3 25 | — | -4.0% | ||
| Q2 25 | — | 1.8% | ||
| Q1 25 | — | -19.2% | ||
| Q4 24 | — | -3.8% | ||
| Q3 24 | — | 14.2% | ||
| Q2 24 | — | 5.6% |
每股收益（稀释后）ASDD
| Q1 26 | — | $0.36 | ||
| Q4 25 | — | $-0.30 | ||
| Q3 25 | — | $-0.29 | ||
| Q2 25 | — | $0.14 | ||
| Q1 25 | — | $-1.41 | ||
| Q4 24 | — | $-0.28 | ||
| Q3 24 | — | $1.08 | ||
| Q2 24 | — | $0.42 |
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 | — | $710.0M |
| 总债务越低越好 | — | $3.2B |
| 股东权益账面价值 | — | $14.2B |
| 总资产 | — | $21.4B |
| 负债/权益比越低杠杆越低 | — | 0.22× |
8季度趋势，按日历期对齐
现金及短期投资ASDD
| Q1 26 | — | $710.0M | ||
| Q4 25 | — | $715.0M | ||
| Q3 25 | — | $2.0B | ||
| Q2 25 | — | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.9B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.5B |
总债务ASDD
| Q1 26 | — | $3.2B | ||
| Q4 25 | — | $3.1B | ||
| Q3 25 | — | $7.0B | ||
| Q2 25 | — | $5.3B | ||
| Q1 25 | — | $5.3B | ||
| Q4 24 | — | $5.3B | ||
| Q3 24 | — | $7.2B | ||
| Q2 24 | — | $7.2B |
股东权益ASDD
| Q1 26 | — | $14.2B | ||
| Q4 25 | — | $13.9B | ||
| Q3 25 | — | $22.9B | ||
| Q2 25 | — | $23.1B | ||
| Q1 25 | — | $22.8B | ||
| Q4 24 | — | $23.4B | ||
| Q3 24 | — | $24.2B | ||
| Q2 24 | — | $23.3B |
总资产ASDD
| Q1 26 | — | $21.4B | ||
| Q4 25 | — | $21.6B | ||
| Q3 25 | — | $38.0B | ||
| Q2 25 | — | $36.6B | ||
| Q1 25 | — | $36.0B | ||
| Q4 24 | — | $36.6B | ||
| Q3 24 | — | $37.5B | ||
| Q2 24 | — | $36.6B |
负债/权益比ASDD
| Q1 26 | — | 0.22× | ||
| Q4 25 | — | 0.23× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.23× | ||
| Q1 25 | — | 0.23× | ||
| Q4 24 | — | 0.23× | ||
| Q3 24 | — | 0.30× | ||
| Q2 24 | — | 0.31× |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $92.2M | — |
| 自由现金流率自由现金流/营收 | 8.8% | — |
| 资本支出强度资本支出/营收 | 2.1% | 6.1% |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流ASDD
| Q1 26 | — | — | ||
| Q4 25 | — | $-700.0M | ||
| Q3 25 | — | $497.0M | ||
| Q2 25 | — | $381.0M | ||
| Q1 25 | — | $382.0M | ||
| Q4 24 | — | $564.0M | ||
| Q3 24 | — | $737.0M | ||
| Q2 24 | — | $527.0M |
自由现金流ASDD
| Q1 26 | — | — | ||
| Q4 25 | — | $-850.0M | ||
| Q3 25 | — | $379.0M | ||
| Q2 25 | — | $265.0M | ||
| Q1 25 | — | $133.0M | ||
| Q4 24 | — | $403.0M | ||
| Q3 24 | — | $628.0M | ||
| Q2 24 | — | $425.0M |
自由现金流率ASDD
| Q1 26 | — | — | ||
| Q4 25 | — | 33.4% | ||
| Q3 25 | — | 12.3% | ||
| Q2 25 | — | 8.1% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | — | 13.0% | ||
| Q3 24 | — | 19.7% | ||
| Q2 24 | — | 13.4% |
资本支出强度ASDD
| Q1 26 | — | 6.1% | ||
| Q4 25 | — | -5.9% | ||
| Q3 25 | — | 3.8% | ||
| Q2 25 | — | 3.6% | ||
| Q1 25 | — | 8.1% | ||
| Q4 24 | — | 5.2% | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | — | 3.2% |
现金转化率ASDD
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 6.46× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.62× | ||
| Q2 24 | — | 2.96× |
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% |
DD
暂无分部数据
