vs
亚什兰（ASH）与固瑞克（GGG）财务数据对比。点击上方公司名可切换其他公司
固瑞克的季度营收约是亚什兰的1.5倍（$593.2M vs $386.0M），固瑞克净利率更高（22.3% vs -3.1%，领先25.4%），固瑞克同比增速更快（8.1% vs -4.7%），固瑞克自由现金流更多（$184.3M vs $111.0M），过去两年固瑞克的营收复合增速更高（9.8% vs -18.1%）
亚什兰是一家总部位于美国特拉华州威尔明顿的化工企业，1924年始创于肯塔基州亚什兰市，最初以炼油业务起家，1994年迁至现总部。公司拥有多个业务板块，覆盖化工中间体与溶剂、复合材料、工业特种化学品、个人及家居护理、制药、食品饮料以及农业相关领域，2017年之前曾是胜牌润滑油的主要生产商。
固瑞克（Graco Inc.）是总部位于美国明尼苏达州明尼阿波利斯的工业企业，专注于流体处理系统及相关产品的研发与制造，旗下产品销往全球各地，广泛应用于多个工业领域。
ASH vs GGG — 直观对比
营收规模更大
GGG
是对方的1.5倍
$386.0M
营收增速更快
GGG
高出12.8%
-4.7%
净利率更高
GGG
高出25.4%
-3.1%
自由现金流更多
GGG
多$73.3M
$111.0M
两年增速更快
GGG
近两年复合增速
-18.1%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $386.0M | $593.2M |
| 净利润 | $-12.0M | $132.5M |
| 毛利率 | 27.2% | 51.7% |
| 营业利润率 | -1.6% | 26.7% |
| 净利率 | -3.1% | 22.3% |
| 营收同比 | -4.7% | 8.1% |
| 净利润同比 | 92.7% | 21.9% |
| 每股收益（稀释后） | $-0.26 | $0.78 |
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ASHGGG
| Q4 25 | $386.0M | $593.2M | ||
| Q3 25 | $477.0M | $543.4M | ||
| Q2 25 | $463.0M | $571.8M | ||
| Q1 25 | $479.0M | $528.3M | ||
| Q4 24 | $405.0M | $548.7M | ||
| Q3 24 | $521.0M | $519.2M | ||
| Q2 24 | $544.0M | $553.2M | ||
| Q1 24 | $575.0M | $492.2M |
净利润ASHGGG
| Q4 25 | $-12.0M | $132.5M | ||
| Q3 25 | $31.0M | $137.6M | ||
| Q2 25 | $-742.0M | $127.6M | ||
| Q1 25 | $31.0M | $124.1M | ||
| Q4 24 | $-165.0M | $108.7M | ||
| Q3 24 | $17.0M | $122.2M | ||
| Q2 24 | $6.0M | $133.0M | ||
| Q1 24 | $120.0M | $122.2M |
毛利率ASHGGG
| Q4 25 | 27.2% | 51.7% | ||
| Q3 25 | 33.3% | 53.2% | ||
| Q2 25 | 28.5% | 52.4% | ||
| Q1 25 | 30.7% | 52.6% | ||
| Q4 24 | 27.4% | 50.9% | ||
| Q3 24 | 33.2% | 53.2% | ||
| Q2 24 | 34.2% | 54.4% | ||
| Q1 24 | 28.0% | 54.1% |
营业利润率ASHGGG
| Q4 25 | -1.6% | 26.7% | ||
| Q3 25 | 12.8% | 30.3% | ||
| Q2 25 | -152.9% | 27.5% | ||
| Q1 25 | 10.6% | 27.3% | ||
| Q4 24 | -44.2% | 23.7% | ||
| Q3 24 | 6.1% | 28.1% | ||
| Q2 24 | -11.2% | 29.2% | ||
| Q1 24 | 3.7% | 27.0% |
净利率ASHGGG
| Q4 25 | -3.1% | 22.3% | ||
| Q3 25 | 6.5% | 25.3% | ||
| Q2 25 | -160.3% | 22.3% | ||
| Q1 25 | 6.5% | 23.5% | ||
| Q4 24 | -40.7% | 19.8% | ||
| Q3 24 | 3.3% | 23.5% | ||
| Q2 24 | 1.1% | 24.0% | ||
| Q1 24 | 20.9% | 24.8% |
每股收益（稀释后）ASHGGG
| Q4 25 | $-0.26 | $0.78 | ||
| Q3 25 | $0.83 | $0.82 | ||
| Q2 25 | $-16.21 | $0.76 | ||
| Q1 25 | $0.65 | $0.72 | ||
| Q4 24 | $-3.50 | $0.63 | ||
| Q3 24 | $0.34 | $0.71 | ||
| Q2 24 | $0.12 | $0.77 | ||
| Q1 24 | $2.39 | $0.71 |
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 | $304.0M | $624.1M |
| 总债务越低越好 | $1.4B | — |
| 股东权益账面价值 | $1.9B | $2.7B |
| 总资产 | $4.5B | $3.3B |
| 负债/权益比越低杠杆越低 | 0.74× | — |
8季度趋势，按日历期对齐
现金及短期投资ASHGGG
| Q4 25 | $304.0M | $624.1M | ||
| Q3 25 | $215.0M | $618.7M | ||
| Q2 25 | $207.0M | $534.9M | ||
| Q1 25 | $168.0M | $536.1M | ||
| Q4 24 | $219.0M | $675.3M | ||
| Q3 24 | $300.0M | $764.5M | ||
| Q2 24 | $399.0M | $666.0M | ||
| Q1 24 | $439.0M | $622.7M |
总债务ASHGGG
| Q4 25 | $1.4B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.3B | — |
股东权益ASHGGG
| Q4 25 | $1.9B | $2.7B | ||
| Q3 25 | $1.9B | $2.6B | ||
| Q2 25 | $1.9B | $2.5B | ||
| Q1 25 | $2.6B | $2.5B | ||
| Q4 24 | $2.6B | $2.6B | ||
| Q3 24 | $2.9B | $2.5B | ||
| Q2 24 | $3.0B | $2.4B | ||
| Q1 24 | $3.1B | $2.3B |
总资产ASHGGG
| Q4 25 | $4.5B | $3.3B | ||
| Q3 25 | $4.6B | $3.2B | ||
| Q2 25 | $4.6B | $3.0B | ||
| Q1 25 | $5.2B | $3.0B | ||
| Q4 24 | $5.2B | $3.1B | ||
| Q3 24 | $5.6B | $3.0B | ||
| Q2 24 | $5.7B | $2.9B | ||
| Q1 24 | $5.9B | $2.8B |
负债/权益比ASHGGG
| Q4 25 | 0.74× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.73× | — | ||
| Q1 25 | 0.52× | — | ||
| Q4 24 | 0.51× | — | ||
| Q3 24 | 0.47× | — | ||
| Q2 24 | 0.45× | — | ||
| Q1 24 | 0.42× | — |
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 | $125.0M | $196.3M |
| 自由现金流经营现金流 - 资本支出 | $111.0M | $184.3M |
| 自由现金流率自由现金流/营收 | 28.8% | 31.1% |
| 资本支出强度资本支出/营收 | 3.6% | 2.0% |
| 现金转化率经营现金流/净利润 | — | 1.48× |
| 过去12个月自由现金流最近4个季度 | $200.0M | $637.9M |
8季度趋势，按日历期对齐
经营现金流ASHGGG
| Q4 25 | $125.0M | $196.3M | ||
| Q3 25 | $40.0M | $179.2M | ||
| Q2 25 | $115.0M | $182.7M | ||
| Q1 25 | $9.0M | $125.4M | ||
| Q4 24 | $-30.0M | $185.2M | ||
| Q3 24 | $80.0M | $178.6M | ||
| Q2 24 | $127.0M | $139.0M | ||
| Q1 24 | $54.0M | $118.9M |
自由现金流ASHGGG
| Q4 25 | $111.0M | $184.3M | ||
| Q3 25 | $6.0M | $175.7M | ||
| Q2 25 | $95.0M | $163.1M | ||
| Q1 25 | $-12.0M | $114.8M | ||
| Q4 24 | $-53.0M | $171.3M | ||
| Q3 24 | $42.0M | $159.2M | ||
| Q2 24 | $98.0M | $102.7M | ||
| Q1 24 | $20.0M | $81.7M |
自由现金流率ASHGGG
| Q4 25 | 28.8% | 31.1% | ||
| Q3 25 | 1.3% | 32.3% | ||
| Q2 25 | 20.5% | 28.5% | ||
| Q1 25 | -2.5% | 21.7% | ||
| Q4 24 | -13.1% | 31.2% | ||
| Q3 24 | 8.1% | 30.7% | ||
| Q2 24 | 18.0% | 18.6% | ||
| Q1 24 | 3.5% | 16.6% |
资本支出强度ASHGGG
| Q4 25 | 3.6% | 2.0% | ||
| Q3 25 | 7.1% | 0.6% | ||
| Q2 25 | 4.3% | 3.4% | ||
| Q1 25 | 4.4% | 2.0% | ||
| Q4 24 | 5.7% | 2.5% | ||
| Q3 24 | 7.3% | 3.7% | ||
| Q2 24 | 5.3% | 6.6% | ||
| Q1 24 | 5.9% | 7.6% |
现金转化率ASHGGG
| Q4 25 | — | 1.48× | ||
| Q3 25 | 1.29× | 1.30× | ||
| Q2 25 | — | 1.43× | ||
| Q1 25 | 0.29× | 1.01× | ||
| Q4 24 | — | 1.70× | ||
| Q3 24 | 4.71× | 1.46× | ||
| Q2 24 | 21.17× | 1.05× | ||
| Q1 24 | 0.45× | 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
ASH
| Personal Care And Household | $123.0M | 32% |
| Other | $120.0M | 31% |
| Specialty Additives | $36.0M | 9% |
| Intermediates And Solvents | $31.0M | 8% |
| Personal Care | $30.0M | 8% |
| Life Sciences | $27.0M | 7% |
| Intermediates | $19.0M | 5% |
GGG
| Industrial | $284.3M | 48% |
| Contractor | $265.5M | 45% |
| Other | $43.4M | 7% |
