vs
亚什兰（ASH）与INDEPENDENT BANK CORP（INDB）财务数据对比。点击上方公司名可切换其他公司
亚什兰的季度营收约是INDEPENDENT BANK CORP的1.8倍（$386.0M vs $212.5M），INDEPENDENT BANK CORP净利率更高（35.5% vs -3.1%，领先38.6%），INDEPENDENT BANK CORP同比增速更快（46.9% vs -4.7%），亚什兰自由现金流更多（$111.0M vs $75.5M），过去两年INDEPENDENT BANK CORP的营收复合增速更高（24.3% 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。
Independent Bank Corp是一家总部位于美国密歇根州大急流城的商业银行，业务全部布局于密歇根州内，目前在全州范围内共设有62家实体营业网点，为当地个人及企业客户提供各类银行金融服务。
ASH vs INDB — 直观对比
营收规模更大
ASH
是对方的1.8倍
$212.5M
营收增速更快
INDB
高出51.6%
-4.7%
净利率更高
INDB
高出38.6%
-3.1%
自由现金流更多
ASH
多$35.5M
$75.5M
两年增速更快
INDB
近两年复合增速
-18.1%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $386.0M | $212.5M |
| 净利润 | $-12.0M | $75.3M |
| 毛利率 | 27.2% | — |
| 营业利润率 | -1.6% | — |
| 净利率 | -3.1% | 35.5% |
| 营收同比 | -4.7% | 46.9% |
| 净利润同比 | 92.7% | 50.6% |
| 每股收益（稀释后） | $-0.26 | $1.51 |
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ASHINDB
| Q4 25 | $386.0M | $212.5M | ||
| Q3 25 | $477.0M | $203.3M | ||
| Q2 25 | $463.0M | $147.5M | ||
| Q1 25 | $479.0M | $145.5M | ||
| Q4 24 | $405.0M | $144.7M | ||
| Q3 24 | $521.0M | $141.7M | ||
| Q2 24 | $544.0M | $137.9M | ||
| Q1 24 | $575.0M | $137.4M |
净利润ASHINDB
| Q4 25 | $-12.0M | $75.3M | ||
| Q3 25 | $31.0M | $34.3M | ||
| Q2 25 | $-742.0M | $51.1M | ||
| Q1 25 | $31.0M | $44.4M | ||
| Q4 24 | $-165.0M | $50.0M | ||
| Q3 24 | $17.0M | $42.9M | ||
| Q2 24 | $6.0M | $51.3M | ||
| Q1 24 | $120.0M | $47.8M |
毛利率ASHINDB
| Q4 25 | 27.2% | — | ||
| Q3 25 | 33.3% | — | ||
| Q2 25 | 28.5% | — | ||
| Q1 25 | 30.7% | — | ||
| Q4 24 | 27.4% | — | ||
| Q3 24 | 33.2% | — | ||
| Q2 24 | 34.2% | — | ||
| Q1 24 | 28.0% | — |
营业利润率ASHINDB
| Q4 25 | -1.6% | — | ||
| Q3 25 | 12.8% | 21.8% | ||
| Q2 25 | -152.9% | 44.6% | ||
| Q1 25 | 10.6% | 39.3% | ||
| Q4 24 | -44.2% | — | ||
| Q3 24 | 6.1% | 39.0% | ||
| Q2 24 | -11.2% | 48.1% | ||
| Q1 24 | 3.7% | 45.5% |
净利率ASHINDB
| Q4 25 | -3.1% | 35.5% | ||
| Q3 25 | 6.5% | 16.8% | ||
| Q2 25 | -160.3% | 34.6% | ||
| Q1 25 | 6.5% | 30.5% | ||
| Q4 24 | -40.7% | 34.6% | ||
| Q3 24 | 3.3% | 30.3% | ||
| Q2 24 | 1.1% | 37.2% | ||
| Q1 24 | 20.9% | 34.8% |
每股收益（稀释后）ASHINDB
| Q4 25 | $-0.26 | $1.51 | ||
| Q3 25 | $0.83 | $0.69 | ||
| Q2 25 | $-16.21 | $1.20 | ||
| Q1 25 | $0.65 | $1.04 | ||
| Q4 24 | $-3.50 | $1.18 | ||
| Q3 24 | $0.34 | $1.01 | ||
| Q2 24 | $0.12 | $1.21 | ||
| Q1 24 | $2.39 | $1.12 |
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 | — |
| 总债务越低越好 | $1.4B | — |
| 股东权益账面价值 | $1.9B | $3.6B |
| 总资产 | $4.5B | $24.9B |
| 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ASHINDB
| Q4 25 | $304.0M | — | ||
| Q3 25 | $215.0M | — | ||
| Q2 25 | $207.0M | — | ||
| Q1 25 | $168.0M | — | ||
| Q4 24 | $219.0M | — | ||
| Q3 24 | $300.0M | — | ||
| Q2 24 | $399.0M | — | ||
| Q1 24 | $439.0M | — |
总债务ASHINDB
| 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ASHINDB
| Q4 25 | $1.9B | $3.6B | ||
| Q3 25 | $1.9B | $3.5B | ||
| Q2 25 | $1.9B | $3.1B | ||
| Q1 25 | $2.6B | $3.0B | ||
| Q4 24 | $2.6B | $3.0B | ||
| Q3 24 | $2.9B | $3.0B | ||
| Q2 24 | $3.0B | $2.9B | ||
| Q1 24 | $3.1B | $2.9B |
总资产ASHINDB
| Q4 25 | $4.5B | $24.9B | ||
| Q3 25 | $4.6B | $25.0B | ||
| Q2 25 | $4.6B | $20.0B | ||
| Q1 25 | $5.2B | $19.9B | ||
| Q4 24 | $5.2B | $19.4B | ||
| Q3 24 | $5.6B | $19.4B | ||
| Q2 24 | $5.7B | $19.4B | ||
| Q1 24 | $5.9B | $19.3B |
负债/权益比ASHINDB
| 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 | $78.9M |
| 自由现金流经营现金流 - 资本支出 | $111.0M | $75.5M |
| 自由现金流率自由现金流/营收 | 28.8% | 35.5% |
| 资本支出强度资本支出/营收 | 3.6% | 1.6% |
| 现金转化率经营现金流/净利润 | — | 1.05× |
| 过去12个月自由现金流最近4个季度 | $200.0M | $239.0M |
8季度趋势，按日历期对齐
经营现金流ASHINDB
| Q4 25 | $125.0M | $78.9M | ||
| Q3 25 | $40.0M | $52.2M | ||
| Q2 25 | $115.0M | $106.7M | ||
| Q1 25 | $9.0M | $13.3M | ||
| Q4 24 | $-30.0M | $42.9M | ||
| Q3 24 | $80.0M | $70.2M | ||
| Q2 24 | $127.0M | $65.6M | ||
| Q1 24 | $54.0M | $51.1M |
自由现金流ASHINDB
| Q4 25 | $111.0M | $75.5M | ||
| Q3 25 | $6.0M | $49.7M | ||
| Q2 25 | $95.0M | $102.5M | ||
| Q1 25 | $-12.0M | $11.3M | ||
| Q4 24 | $-53.0M | $36.5M | ||
| Q3 24 | $42.0M | $64.4M | ||
| Q2 24 | $98.0M | $61.9M | ||
| Q1 24 | $20.0M | $46.7M |
自由现金流率ASHINDB
| Q4 25 | 28.8% | 35.5% | ||
| Q3 25 | 1.3% | 24.4% | ||
| Q2 25 | 20.5% | 69.5% | ||
| Q1 25 | -2.5% | 7.8% | ||
| Q4 24 | -13.1% | 25.2% | ||
| Q3 24 | 8.1% | 45.4% | ||
| Q2 24 | 18.0% | 44.9% | ||
| Q1 24 | 3.5% | 34.0% |
资本支出强度ASHINDB
| Q4 25 | 3.6% | 1.6% | ||
| Q3 25 | 7.1% | 1.2% | ||
| Q2 25 | 4.3% | 2.9% | ||
| Q1 25 | 4.4% | 1.4% | ||
| Q4 24 | 5.7% | 4.4% | ||
| Q3 24 | 7.3% | 4.1% | ||
| Q2 24 | 5.3% | 2.7% | ||
| Q1 24 | 5.9% | 3.2% |
现金转化率ASHINDB
| Q4 25 | — | 1.05× | ||
| Q3 25 | 1.29× | 1.52× | ||
| Q2 25 | — | 2.09× | ||
| Q1 25 | 0.29× | 0.30× | ||
| Q4 24 | — | 0.86× | ||
| Q3 24 | 4.71× | 1.64× | ||
| Q2 24 | 21.17× | 1.28× | ||
| Q1 24 | 0.45× | 1.07× |
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% |
INDB
暂无分部数据
