vs
亚玛芬体育（AS）与宜瑞安（INGR）财务数据对比。点击上方公司名可切换其他公司
宜瑞安的季度营收约是亚玛芬体育的1.7倍（$1.8B vs $1.1B），宜瑞安净利率更高（9.5% vs 1.8%，领先7.7%），宜瑞安自由现金流更多（$270.0M 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。
宜瑞安（Ingredion Inc.）是总部位于美国伊利诺伊州的食品饮料配料供应商，主打产品包括淀粉、非转基因甜味剂、甜菊糖、豌豆蛋白等，以玉米、木薯、马铃薯、谷物、果蔬等为原料，产品供应食品、饮料、酿造、制药等多个行业，在全球44个站点拥有约1.2万名员工，客户覆盖超120个国家。
AS vs INGR — 直观对比
营收规模更大
INGR
是对方的1.7倍
$1.1B
净利率更高
INGR
高出7.7%
1.8%
自由现金流更多
INGR
多$177.8M
$92.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.8B |
| 净利润 | $19.0M | $167.0M |
| 毛利率 | 52.8% | 24.5% |
| 营业利润率 | 12.4% | 12.5% |
| 净利率 | 1.8% | 9.5% |
| 营收同比 | — | -2.4% |
| 净利润同比 | — | 72.2% |
| 每股收益（稀释后） | $0.05 | $2.58 |
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ASINGR
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | $1.1B | $1.9B |
净利润ASINGR
| Q4 25 | — | $167.0M | ||
| Q3 25 | — | $171.0M | ||
| Q2 25 | — | $196.0M | ||
| Q1 25 | — | $197.0M | ||
| Q4 24 | — | $97.0M | ||
| Q3 24 | — | $188.0M | ||
| Q2 24 | — | $148.0M | ||
| Q1 24 | $19.0M | $216.0M |
毛利率ASINGR
| Q4 25 | — | 24.5% | ||
| Q3 25 | — | 25.1% | ||
| Q2 25 | — | 26.0% | ||
| Q1 25 | — | 25.7% | ||
| Q4 24 | — | 24.9% | ||
| Q3 24 | — | 25.6% | ||
| Q2 24 | — | 23.7% | ||
| Q1 24 | 52.8% | 22.2% |
营业利润率ASINGR
| Q4 25 | — | 12.5% | ||
| Q3 25 | — | 13.7% | ||
| Q2 25 | — | 14.8% | ||
| Q1 25 | — | 15.2% | ||
| Q4 24 | — | 9.0% | ||
| Q3 24 | — | 14.3% | ||
| Q2 24 | — | 12.8% | ||
| Q1 24 | 12.4% | 11.3% |
净利率ASINGR
| Q4 25 | — | 9.5% | ||
| Q3 25 | — | 9.4% | ||
| Q2 25 | — | 10.7% | ||
| Q1 25 | — | 10.9% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 7.9% | ||
| Q1 24 | 1.8% | 11.5% |
每股收益（稀释后）ASINGR
| Q4 25 | — | $2.58 | ||
| Q3 25 | — | $2.61 | ||
| Q2 25 | — | $2.99 | ||
| Q1 25 | — | $3.00 | ||
| Q4 24 | — | $1.43 | ||
| Q3 24 | — | $2.83 | ||
| Q2 24 | — | $2.22 | ||
| Q1 24 | $0.05 | $3.23 |
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 | — | $1.0B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $4.3B |
| 总资产 | — | $7.9B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资ASINGR
| Q4 25 | — | $1.0B | ||
| Q3 25 | — | $915.0M | ||
| Q2 25 | — | $861.0M | ||
| Q1 25 | — | $837.0M | ||
| Q4 24 | — | $997.0M | ||
| Q3 24 | — | $877.0M | ||
| Q2 24 | — | $505.0M | ||
| Q1 24 | — | $438.0M |
股东权益ASINGR
| Q4 25 | — | $4.3B | ||
| Q3 25 | — | $4.2B | ||
| Q2 25 | — | $4.2B | ||
| Q1 25 | — | $4.0B | ||
| Q4 24 | — | $3.8B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $3.7B | ||
| Q1 24 | — | $3.7B |
总资产ASINGR
| Q4 25 | — | $7.9B | ||
| Q3 25 | — | $7.8B | ||
| Q2 25 | — | $7.8B | ||
| Q1 25 | — | $7.5B | ||
| Q4 24 | — | $7.4B | ||
| Q3 24 | — | $7.5B | ||
| Q2 24 | — | $7.2B | ||
| Q1 24 | — | $7.3B |
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 | $405.0M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $270.0M |
| 自由现金流率自由现金流/营收 | 8.8% | 15.4% |
| 资本支出强度资本支出/营收 | 2.1% | 7.7% |
| 现金转化率经营现金流/净利润 | 6.02× | 2.43× |
| 过去12个月自由现金流最近4个季度 | — | $511.0M |
8季度趋势，按日历期对齐
经营现金流ASINGR
| Q4 25 | — | $405.0M | ||
| Q3 25 | — | $277.0M | ||
| Q2 25 | — | $185.0M | ||
| Q1 25 | — | $77.0M | ||
| Q4 24 | — | $436.0M | ||
| Q3 24 | — | $479.0M | ||
| Q2 24 | — | $312.0M | ||
| Q1 24 | $114.3M | $209.0M |
自由现金流ASINGR
| Q4 25 | — | $270.0M | ||
| Q3 25 | — | $172.0M | ||
| Q2 25 | — | $84.0M | ||
| Q1 25 | — | $-15.0M | ||
| Q4 24 | — | $311.0M | ||
| Q3 24 | — | $429.0M | ||
| Q2 24 | — | $257.0M | ||
| Q1 24 | $92.2M | $144.0M |
自由现金流率ASINGR
| Q4 25 | — | 15.4% | ||
| Q3 25 | — | 9.5% | ||
| Q2 25 | — | 4.6% | ||
| Q1 25 | — | -0.8% | ||
| Q4 24 | — | 17.3% | ||
| Q3 24 | — | 22.9% | ||
| Q2 24 | — | 13.7% | ||
| Q1 24 | 8.8% | 7.7% |
资本支出强度ASINGR
| Q4 25 | — | 7.7% | ||
| Q3 25 | — | 5.8% | ||
| Q2 25 | — | 5.5% | ||
| Q1 25 | — | 5.1% | ||
| Q4 24 | — | 6.9% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 2.9% | ||
| Q1 24 | 2.1% | 3.5% |
现金转化率ASINGR
| Q4 25 | — | 2.43× | ||
| Q3 25 | — | 1.62× | ||
| Q2 25 | — | 0.94× | ||
| Q1 25 | — | 0.39× | ||
| Q4 24 | — | 4.49× | ||
| Q3 24 | — | 2.55× | ||
| Q2 24 | — | 2.11× | ||
| Q1 24 | 6.02× | 0.97× |
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% |
INGR
| Food And Industrial Ingredients LATAM Segment | $599.0M | 34% |
| Texture And Healthful Solutions Segment | $598.0M | 34% |
| Food And Industrial Ingredients U.S.Canada Segment | $486.0M | 28% |
| Other | $74.0M | 4% |
