vs
亚什兰（ASH）与VSE CORP（VSEC）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VSE CORP的1.2倍（$386.0M vs $324.6M），VSE CORP净利率更高（9.0% vs -3.1%，领先12.1%），VSE CORP同比增速更快（26.8% vs -4.7%），亚什兰自由现金流更多（$111.0M vs $-68.7M），过去两年VSE CORP的营收复合增速更高（10.5% 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。
VSE Corporation是全球领先的后市场分销与维修服务供应商，依托两大核心业务板块助力客户提升高价值核心业务资产的运营效率与使用寿命。旗下航空板块为商用、公务及通用航空运营商提供售后零件配送、零部件与发动机附件的维护、维修及大修（MRO）服务，车队板块聚焦商用资产运维支持。
ASH vs VSEC — 直观对比
营收规模更大
ASH
是对方的1.2倍
$324.6M
营收增速更快
VSEC
高出31.5%
-4.7%
净利率更高
VSEC
高出12.1%
-3.1%
自由现金流更多
ASH
多$179.7M
$-68.7M
两年增速更快
VSEC
近两年复合增速
-18.1%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $386.0M | $324.6M |
| 净利润 | $-12.0M | $29.1M |
| 毛利率 | 27.2% | — |
| 营业利润率 | -1.6% | 10.1% |
| 净利率 | -3.1% | 9.0% |
| 营收同比 | -4.7% | 26.8% |
| 净利润同比 | 92.7% | — |
| 每股收益（稀释后） | $-0.26 | — |
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ASHVSEC
| Q1 26 | — | $324.6M | ||
| Q4 25 | $386.0M | $301.2M | ||
| Q3 25 | $477.0M | $282.9M | ||
| Q2 25 | $463.0M | $272.1M | ||
| Q1 25 | $479.0M | $256.0M | ||
| Q4 24 | $405.0M | $299.0M | ||
| Q3 24 | $521.0M | $273.6M | ||
| Q2 24 | $544.0M | $266.0M |
净利润ASHVSEC
| Q1 26 | — | $29.1M | ||
| Q4 25 | $-12.0M | $13.6M | ||
| Q3 25 | $31.0M | $3.9M | ||
| Q2 25 | $-742.0M | $3.2M | ||
| Q1 25 | $31.0M | $-9.0M | ||
| Q4 24 | $-165.0M | $13.1M | ||
| Q3 24 | $17.0M | $11.7M | ||
| Q2 24 | $6.0M | $-2.8M |
毛利率ASHVSEC
| Q1 26 | — | — | ||
| 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% | — |
营业利润率ASHVSEC
| Q1 26 | — | 10.1% | ||
| Q4 25 | -1.6% | 10.8% | ||
| Q3 25 | 12.8% | 3.6% | ||
| Q2 25 | -152.9% | 8.3% | ||
| Q1 25 | 10.6% | 9.6% | ||
| Q4 24 | -44.2% | 9.2% | ||
| Q3 24 | 6.1% | 8.7% | ||
| Q2 24 | -11.2% | 2.3% |
净利率ASHVSEC
| Q1 26 | — | 9.0% | ||
| Q4 25 | -3.1% | 4.5% | ||
| Q3 25 | 6.5% | 1.4% | ||
| Q2 25 | -160.3% | 1.2% | ||
| Q1 25 | 6.5% | -3.5% | ||
| Q4 24 | -40.7% | 4.4% | ||
| Q3 24 | 3.3% | 4.3% | ||
| Q2 24 | 1.1% | -1.0% |
每股收益（稀释后）ASHVSEC
| Q1 26 | — | — | ||
| Q4 25 | $-0.26 | $0.64 | ||
| Q3 25 | $0.83 | $0.19 | ||
| Q2 25 | $-16.21 | $0.16 | ||
| Q1 25 | $0.65 | $-0.44 | ||
| Q4 24 | $-3.50 | $0.79 | ||
| Q3 24 | $0.34 | $0.63 | ||
| Q2 24 | $0.12 | $-0.16 |
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 | $-1.2B |
| 总债务越低越好 | $1.4B | $361.0M |
| 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× | 0.14× |
8季度趋势，按日历期对齐
现金及短期投资ASHVSEC
| Q1 26 | — | $-1.2B | ||
| Q4 25 | $304.0M | $69.4M | ||
| Q3 25 | $215.0M | $8.8M | ||
| Q2 25 | $207.0M | $16.9M | ||
| Q1 25 | $168.0M | $5.7M | ||
| Q4 24 | $219.0M | $29.0M | ||
| Q3 24 | $300.0M | $7.9M | ||
| Q2 24 | $399.0M | $19.0M |
总债务ASHVSEC
| Q1 26 | — | $361.0M | ||
| Q4 25 | $1.4B | $292.8M | ||
| Q3 25 | $1.4B | $356.1M | ||
| Q2 25 | $1.4B | $379.2M | ||
| Q1 25 | $1.3B | $465.0M | ||
| Q4 24 | $1.3B | $430.2M | ||
| Q3 24 | $1.3B | $450.3M | ||
| Q2 24 | $1.3B | $463.5M |
股东权益ASHVSEC
| Q1 26 | — | $2.7B | ||
| Q4 25 | $1.9B | $1.4B | ||
| Q3 25 | $1.9B | $983.3M | ||
| Q2 25 | $1.9B | $979.5M | ||
| Q1 25 | $2.6B | $975.7M | ||
| Q4 24 | $2.6B | $988.2M | ||
| Q3 24 | $2.9B | $787.8M | ||
| Q2 24 | $3.0B | $781.3M |
总资产ASHVSEC
| Q1 26 | — | $3.3B | ||
| Q4 25 | $4.5B | $2.0B | ||
| Q3 25 | $4.6B | $1.6B | ||
| Q2 25 | $4.6B | $1.6B | ||
| Q1 25 | $5.2B | $1.7B | ||
| Q4 24 | $5.2B | $1.7B | ||
| Q3 24 | $5.6B | $1.5B | ||
| Q2 24 | $5.7B | $1.5B |
负债/权益比ASHVSEC
| Q1 26 | — | 0.14× | ||
| Q4 25 | 0.74× | 0.20× | ||
| Q3 25 | 0.73× | 0.36× | ||
| Q2 25 | 0.73× | 0.39× | ||
| Q1 25 | 0.52× | 0.48× | ||
| Q4 24 | 0.51× | 0.44× | ||
| Q3 24 | 0.47× | 0.57× | ||
| Q2 24 | 0.45× | 0.59× |
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 | $-62.3M |
| 自由现金流经营现金流 - 资本支出 | $111.0M | $-68.7M |
| 自由现金流率自由现金流/营收 | 28.8% | -21.2% |
| 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 | — | -2.14× |
| 过去12个月自由现金流最近4个季度 | $200.0M | $-13.5M |
8季度趋势，按日历期对齐
经营现金流ASHVSEC
| Q1 26 | — | $-62.3M | ||
| Q4 25 | $125.0M | $37.6M | ||
| Q3 25 | $40.0M | $24.1M | ||
| Q2 25 | $115.0M | $11.9M | ||
| Q1 25 | $9.0M | $-46.6M | ||
| Q4 24 | $-30.0M | $55.4M | ||
| Q3 24 | $80.0M | $10.2M | ||
| Q2 24 | $127.0M | $-17.5M |
自由现金流ASHVSEC
| Q1 26 | — | $-68.7M | ||
| Q4 25 | $111.0M | $30.9M | ||
| Q3 25 | $6.0M | $18.0M | ||
| Q2 25 | $95.0M | $6.3M | ||
| Q1 25 | $-12.0M | $-49.5M | ||
| Q4 24 | $-53.0M | $52.1M | ||
| Q3 24 | $42.0M | $4.4M | ||
| Q2 24 | $98.0M | $-21.5M |
自由现金流率ASHVSEC
| Q1 26 | — | -21.2% | ||
| Q4 25 | 28.8% | 10.3% | ||
| Q3 25 | 1.3% | 6.4% | ||
| Q2 25 | 20.5% | 2.3% | ||
| Q1 25 | -2.5% | -19.3% | ||
| Q4 24 | -13.1% | 17.4% | ||
| Q3 24 | 8.1% | 1.6% | ||
| Q2 24 | 18.0% | -8.1% |
资本支出强度ASHVSEC
| Q1 26 | — | 2.0% | ||
| Q4 25 | 3.6% | 2.2% | ||
| Q3 25 | 7.1% | 2.1% | ||
| Q2 25 | 4.3% | 2.1% | ||
| Q1 25 | 4.4% | 1.1% | ||
| Q4 24 | 5.7% | 1.1% | ||
| Q3 24 | 7.3% | 2.1% | ||
| Q2 24 | 5.3% | 1.5% |
现金转化率ASHVSEC
| Q1 26 | — | -2.14× | ||
| Q4 25 | — | 2.77× | ||
| Q3 25 | 1.29× | 6.16× | ||
| Q2 25 | — | 3.72× | ||
| Q1 25 | 0.29× | — | ||
| Q4 24 | — | 4.24× | ||
| Q3 24 | 4.71× | 0.87× | ||
| Q2 24 | 21.17× | — |
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% |
VSEC
| Products | $202.3M | 62% |
| Services | $122.2M | 38% |
