vs
亚玛芬体育（AS）与KEMPER Corp（KMPR）财务数据对比。点击上方公司名可切换其他公司
KEMPER Corp的季度营收约是亚玛芬体育的1.1倍（$1.1B vs $1.1B），亚玛芬体育净利率更高（1.8% vs -0.7%，领先2.5%），KEMPER Corp自由现金流更多（$166.2M 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。
坎伯公司（Kemper Corporation）是总部位于美国伊利诺伊州芝加哥的保险服务商，总资产近130亿美元，旗下品牌矩阵为个人、家庭及企业客户提供多元保险产品服务。
AS vs KMPR — 直观对比
营收规模更大
KMPR
是对方的1.1倍
$1.1B
净利率更高
AS
高出2.5%
-0.7%
自由现金流更多
KMPR
多$74.0M
$92.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.1B |
| 净利润 | $19.0M | $-8.0M |
| 毛利率 | 52.8% | — |
| 营业利润率 | 12.4% | — |
| 净利率 | 1.8% | -0.7% |
| 营收同比 | — | -4.7% |
| 净利润同比 | — | -108.2% |
| 每股收益（稀释后） | $0.05 | $-0.03 |
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ASKMPR
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | $1.1B | $1.1B |
净利润ASKMPR
| Q4 25 | — | $-8.0M | ||
| Q3 25 | — | $-21.0M | ||
| Q2 25 | — | $72.6M | ||
| Q1 25 | — | $99.7M | ||
| Q4 24 | — | $97.4M | ||
| Q3 24 | — | $73.7M | ||
| Q2 24 | — | $75.4M | ||
| Q1 24 | $19.0M | $71.3M |
毛利率ASKMPR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 52.8% | — |
营业利润率ASKMPR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 11.2% | ||
| Q2 24 | — | 10.1% | ||
| Q1 24 | 12.4% | 7.6% |
净利率ASKMPR
| Q4 25 | — | -0.7% | ||
| Q3 25 | — | -1.7% | ||
| Q2 25 | — | 5.9% | ||
| Q1 25 | — | 8.4% | ||
| Q4 24 | — | 8.2% | ||
| Q3 24 | — | 6.3% | ||
| Q2 24 | — | 6.7% | ||
| Q1 24 | 1.8% | 6.2% |
每股收益（稀释后）ASKMPR
| Q4 25 | — | $-0.03 | ||
| Q3 25 | — | $-0.34 | ||
| Q2 25 | — | $1.12 | ||
| Q1 25 | — | $1.54 | ||
| Q4 24 | — | $1.51 | ||
| Q3 24 | — | $1.14 | ||
| Q2 24 | — | $1.16 | ||
| Q1 24 | $0.05 | $1.10 |
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 | — | — |
| 总债务越低越好 | — | $943.5M |
| 股东权益账面价值 | — | $2.7B |
| 总资产 | — | $12.5B |
| 负债/权益比越低杠杆越低 | — | 0.35× |
8季度趋势，按日历期对齐
现金及短期投资ASKMPR
| Q4 25 | — | — | ||
| Q3 25 | — | $371.2M | ||
| Q2 25 | — | $407.6M | ||
| Q1 25 | — | $545.3M | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | — | $696.9M | ||
| Q2 24 | — | $539.1M | ||
| Q1 24 | — | $520.7M |
总债务ASKMPR
| Q4 25 | — | $943.5M | ||
| Q3 25 | — | $943.1M | ||
| Q2 25 | — | $942.6M | ||
| Q1 25 | — | $942.1M | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.4B |
股东权益ASKMPR
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.7B | ||
| Q2 25 | — | $370.0M | ||
| Q1 25 | — | $366.0M | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $358.0M | ||
| Q1 24 | — | $2.6B |
总资产ASKMPR
| Q4 25 | — | $12.5B | ||
| Q3 25 | — | $12.4B | ||
| Q2 25 | — | $12.6B | ||
| Q1 25 | — | $12.5B | ||
| Q4 24 | — | $12.6B | ||
| Q3 24 | — | $12.6B | ||
| Q2 24 | — | $12.6B | ||
| Q1 24 | — | $12.6B |
负债/权益比ASKMPR
| Q4 25 | — | 0.35× | ||
| Q3 25 | — | 0.35× | ||
| Q2 25 | — | 2.55× | ||
| Q1 25 | — | 2.57× | ||
| Q4 24 | — | 0.50× | ||
| Q3 24 | — | 0.50× | ||
| Q2 24 | — | 3.88× | ||
| Q1 24 | — | 0.54× |
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 | $175.0M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $166.2M |
| 自由现金流率自由现金流/营收 | 8.8% | 14.7% |
| 资本支出强度资本支出/营收 | 2.1% | 0.8% |
| 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 | — | $553.9M |
8季度趋势，按日历期对齐
经营现金流ASKMPR
| Q4 25 | — | $175.0M | ||
| Q3 25 | — | $139.9M | ||
| Q2 25 | — | $89.6M | ||
| Q1 25 | — | $180.0M | ||
| Q4 24 | — | $175.1M | ||
| Q3 24 | — | $141.9M | ||
| Q2 24 | — | $22.9M | ||
| Q1 24 | $114.3M | $43.0M |
自由现金流ASKMPR
| Q4 25 | — | $166.2M | ||
| Q3 25 | — | $133.4M | ||
| Q2 25 | — | $82.0M | ||
| Q1 25 | — | $172.3M | ||
| Q4 24 | — | $165.4M | ||
| Q3 24 | — | $131.4M | ||
| Q2 24 | — | $5.2M | ||
| Q1 24 | $92.2M | $27.7M |
自由现金流率ASKMPR
| Q4 25 | — | 14.7% | ||
| Q3 25 | — | 10.8% | ||
| Q2 25 | — | 6.7% | ||
| Q1 25 | — | 14.4% | ||
| Q4 24 | — | 13.9% | ||
| Q3 24 | — | 11.1% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | 8.8% | 2.4% |
资本支出强度ASKMPR
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 0.5% | ||
| Q2 25 | — | 0.6% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 0.9% | ||
| Q2 24 | — | 1.6% | ||
| Q1 24 | 2.1% | 1.3% |
现金转化率ASKMPR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.23× | ||
| Q1 25 | — | 1.81× | ||
| Q4 24 | — | 1.80× | ||
| Q3 24 | — | 1.93× | ||
| Q2 24 | — | 0.30× | ||
| Q1 24 | 6.02× | 0.60× |
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% |
KMPR
| Specialty Property Casualty Insurance Segment | $995.1M | 88% |
| Life Insurance Segment1 | $140.7M | 12% |
