vs
亚玛芬体育（AS）与高德纳（IT）财务数据对比。点击上方公司名可切换其他公司
高德纳的季度营收约是亚玛芬体育的1.7倍（$1.8B vs $1.1B），高德纳净利率更高（13.8% vs 1.8%，领先12.0%），高德纳自由现金流更多（$270.7M 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。
高德纳是美国专注于商业与科技领域的研究咨询机构，服务客户覆盖大型企业、政府机构、科技公司、投资机构等群体，通过输出研究报告、举办行业峰会、提供定制咨询等形式，为客户决策提供权威专业的洞见支撑。
AS vs IT — 直观对比
营收规模更大
IT
是对方的1.7倍
$1.1B
净利率更高
IT
高出12.0%
1.8%
自由现金流更多
IT
多$178.5M
$92.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.8B |
| 净利润 | $19.0M | $242.2M |
| 毛利率 | 52.8% | 67.8% |
| 营业利润率 | 12.4% | 19.1% |
| 净利率 | 1.8% | 13.8% |
| 营收同比 | — | 2.2% |
| 净利润同比 | — | -39.2% |
| 每股收益（稀释后） | $0.05 | $3.36 |
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ASIT
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $1.7B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | $1.1B | $1.5B |
净利润ASIT
| Q4 25 | — | $242.2M | ||
| Q3 25 | — | $35.4M | ||
| Q2 25 | — | $240.8M | ||
| Q1 25 | — | $210.9M | ||
| Q4 24 | — | $398.6M | ||
| Q3 24 | — | $415.0M | ||
| Q2 24 | — | $229.5M | ||
| Q1 24 | $19.0M | $210.5M |
毛利率ASIT
| Q4 25 | — | 67.8% | ||
| Q3 25 | — | 69.3% | ||
| Q2 25 | — | 68.6% | ||
| Q1 25 | — | 69.4% | ||
| Q4 24 | — | 66.8% | ||
| Q3 24 | — | 68.4% | ||
| Q2 24 | — | 68.6% | ||
| Q1 24 | 52.8% | 69.4% |
营业利润率ASIT
| Q4 25 | — | 19.1% | ||
| Q3 25 | — | 5.7% | ||
| Q2 25 | — | 19.4% | ||
| Q1 25 | — | 18.1% | ||
| Q4 24 | — | 18.5% | ||
| Q3 24 | — | 16.6% | ||
| Q2 24 | — | 20.0% | ||
| Q1 24 | 12.4% | 18.6% |
净利率ASIT
| Q4 25 | — | 13.8% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | 14.3% | ||
| Q1 25 | — | 13.7% | ||
| Q4 24 | — | 23.2% | ||
| Q3 24 | — | 28.0% | ||
| Q2 24 | — | 14.4% | ||
| Q1 24 | 1.8% | 14.3% |
每股收益（稀释后）ASIT
| Q4 25 | — | $3.36 | ||
| Q3 25 | — | $0.47 | ||
| Q2 25 | — | $3.11 | ||
| Q1 25 | — | $2.71 | ||
| Q4 24 | — | $5.08 | ||
| Q3 24 | — | $5.32 | ||
| Q2 24 | — | $2.93 | ||
| Q1 24 | $0.05 | $2.67 |
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 | — | $1.7B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $319.9M |
| 总资产 | — | $8.1B |
| 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ASIT
| Q4 25 | — | $1.7B | ||
| Q3 25 | — | $1.4B | ||
| Q2 25 | — | $2.2B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | — | $1.9B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $1.2B |
股东权益ASIT
| Q4 25 | — | $319.9M | ||
| Q3 25 | — | $556.6M | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | $646.7M | ||
| Q1 24 | — | $718.2M |
总资产ASIT
| Q4 25 | — | $8.1B | ||
| Q3 25 | — | $7.2B | ||
| Q2 25 | — | $8.3B | ||
| Q1 25 | — | $8.5B | ||
| Q4 24 | — | $8.5B | ||
| Q3 24 | — | $7.8B | ||
| Q2 24 | — | $7.4B | ||
| Q1 24 | — | $7.7B |
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 | $294.5M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $270.7M |
| 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% | 1.4% |
| 现金转化率经营现金流/净利润 | 6.02× | 1.22× |
| 过去12个月自由现金流最近4个季度 | — | $1.2B |
8季度趋势，按日历期对齐
经营现金流ASIT
| Q4 25 | — | $294.5M | ||
| Q3 25 | — | $298.7M | ||
| Q2 25 | — | $383.6M | ||
| Q1 25 | — | $313.5M | ||
| Q4 24 | — | $335.4M | ||
| Q3 24 | — | $590.8M | ||
| Q2 24 | — | $370.0M | ||
| Q1 24 | $114.3M | $188.8M |
自由现金流ASIT
| Q4 25 | — | $270.7M | ||
| Q3 25 | — | $269.3M | ||
| Q2 25 | — | $347.3M | ||
| Q1 25 | — | $287.9M | ||
| Q4 24 | — | $311.4M | ||
| Q3 24 | — | $565.0M | ||
| Q2 24 | — | $340.6M | ||
| Q1 24 | $92.2M | $166.2M |
自由现金流率ASIT
| Q4 25 | — | 15.4% | ||
| Q3 25 | — | 17.7% | ||
| Q2 25 | — | 20.6% | ||
| Q1 25 | — | 18.8% | ||
| Q4 24 | — | 18.2% | ||
| Q3 24 | — | 38.1% | ||
| Q2 24 | — | 21.4% | ||
| Q1 24 | 8.8% | 11.3% |
资本支出强度ASIT
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | 1.9% | ||
| Q2 25 | — | 2.1% | ||
| Q1 25 | — | 1.7% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.8% | ||
| Q1 24 | 2.1% | 1.5% |
现金转化率ASIT
| Q4 25 | — | 1.22× | ||
| Q3 25 | — | 8.45× | ||
| Q2 25 | — | 1.59× | ||
| Q1 25 | — | 1.49× | ||
| Q4 24 | — | 0.84× | ||
| Q3 24 | — | 1.42× | ||
| Q2 24 | — | 1.61× | ||
| Q1 24 | 6.02× | 0.90× |
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% |
IT
| Transferred Over Time | $1.3B | 73% |
| Conferences | $286.2M | 16% |
| Consulting | $133.6M | 8% |
| Other | $52.3M | 3% |
