vs
艾仕得（AXTA）与Diversified Energy Co（DEC）财务数据对比。点击上方公司名可切换其他公司
艾仕得的季度营收约是Diversified Energy Co的1.9倍（$1.3B vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 4.8%，领先24.6%），艾仕得自由现金流更多（$286.0M vs $280.0M）
艾仕得是源自美国的专业涂料供应商，总部位于宾夕法尼亚州费城，注册地为百慕大。公司主营乘用车、商用车、工业场景及修补用途涂料的研发与生产，业务覆盖全球130个国家，拥有近1.3万名员工，服务超10万家客户。
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
AXTA vs DEC — 直观对比
营收规模更大
AXTA
是对方的1.9倍
$666.5M
净利率更高
DEC
高出24.6%
4.8%
自由现金流更多
AXTA
多$6.0M
$280.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $666.5M |
| 净利润 | $60.0M | $195.5M |
| 毛利率 | 33.4% | — |
| 营业利润率 | 12.8% | 37.6% |
| 净利率 | 4.8% | 29.3% |
| 营收同比 | -3.7% | — |
| 净利润同比 | -56.2% | — |
| 每股收益（稀释后） | $0.28 | — |
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AXTADEC
| Q4 25 | $1.3B | $666.5M | ||
| Q3 25 | $1.3B | $499.8M | ||
| Q2 25 | $1.3B | $600.3M | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.3B | — |
净利润AXTADEC
| Q4 25 | $60.0M | $195.5M | ||
| Q3 25 | $110.0M | $171.1M | ||
| Q2 25 | $109.0M | $297.7M | ||
| Q1 25 | $99.0M | — | ||
| Q4 24 | $137.0M | — | ||
| Q3 24 | $101.0M | — | ||
| Q2 24 | $112.0M | — | ||
| Q1 24 | $41.0M | — |
毛利率AXTADEC
| Q4 25 | 33.4% | — | ||
| Q3 25 | 34.9% | — | ||
| Q2 25 | 35.0% | 44.7% | ||
| Q1 25 | 34.3% | — | ||
| Q4 24 | 34.1% | — | ||
| Q3 24 | 35.0% | — | ||
| Q2 24 | 34.0% | — | ||
| Q1 24 | 33.2% | — |
营业利润率AXTADEC
| Q4 25 | 12.8% | 37.6% | ||
| Q3 25 | 15.8% | 36.2% | ||
| Q2 25 | 14.8% | 48.5% | ||
| Q1 25 | 13.9% | — | ||
| Q4 24 | 14.3% | — | ||
| Q3 24 | 14.6% | — | ||
| Q2 24 | 15.2% | — | ||
| Q1 24 | 9.4% | — |
净利率AXTADEC
| Q4 25 | 4.8% | 29.3% | ||
| Q3 25 | 8.5% | 34.2% | ||
| Q2 25 | 8.4% | 49.6% | ||
| Q1 25 | 7.8% | — | ||
| Q4 24 | 10.5% | — | ||
| Q3 24 | 7.7% | — | ||
| Q2 24 | 8.3% | — | ||
| Q1 24 | 3.2% | — |
每股收益（稀释后）AXTADEC
| Q4 25 | $0.28 | — | ||
| Q3 25 | $0.51 | $2.14 | ||
| Q2 25 | $0.50 | $3.67 | ||
| Q1 25 | $0.45 | — | ||
| Q4 24 | $0.63 | — | ||
| Q3 24 | $0.46 | — | ||
| Q2 24 | $0.51 | — | ||
| Q1 24 | $0.18 | — |
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 | $657.0M | $29.7M |
| 总债务越低越好 | $3.2B | $2.7B |
| 股东权益账面价值 | $2.3B | $984.1M |
| 总资产 | $7.6B | $6.2B |
| 负债/权益比越低杠杆越低 | 1.36× | 2.76× |
8季度趋势，按日历期对齐
现金及短期投资AXTADEC
| Q4 25 | $657.0M | $29.7M | ||
| Q3 25 | $606.0M | — | ||
| Q2 25 | $625.0M | $23.7M | ||
| Q1 25 | $575.0M | — | ||
| Q4 24 | $593.0M | — | ||
| Q3 24 | $567.0M | — | ||
| Q2 24 | $840.0M | — | ||
| Q1 24 | $624.0M | — |
总债务AXTADEC
| Q4 25 | $3.2B | $2.7B | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | $3.4B | — | ||
| Q4 24 | $3.4B | — | ||
| Q3 24 | $3.5B | — | ||
| Q2 24 | $3.6B | — | ||
| Q1 24 | $3.4B | — |
股东权益AXTADEC
| Q4 25 | $2.3B | $984.1M | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.3B | $727.7M | ||
| Q1 25 | $2.1B | — | ||
| Q4 24 | $1.9B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.8B | — | ||
| Q1 24 | $1.7B | — |
总资产AXTADEC
| Q4 25 | $7.6B | $6.2B | ||
| Q3 25 | $7.8B | — | ||
| Q2 25 | $7.8B | $5.7B | ||
| Q1 25 | $7.4B | — | ||
| Q4 24 | $7.2B | — | ||
| Q3 24 | $7.5B | — | ||
| Q2 24 | $7.3B | — | ||
| Q1 24 | $7.1B | — |
负债/权益比AXTADEC
| Q4 25 | 1.36× | 2.76× | ||
| Q3 25 | 1.48× | — | ||
| Q2 25 | 1.50× | — | ||
| Q1 25 | 1.64× | — | ||
| Q4 24 | 1.78× | — | ||
| Q3 24 | 1.84× | — | ||
| Q2 24 | 2.02× | — | ||
| Q1 24 | 1.97× | — |
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 | $344.0M | $464.6M |
| 自由现金流经营现金流 - 资本支出 | $286.0M | $280.0M |
| 自由现金流率自由现金流/营收 | 22.7% | 42.0% |
| 资本支出强度资本支出/营收 | 4.6% | 27.7% |
| 现金转化率经营现金流/净利润 | 5.73× | 2.38× |
| 过去12个月自由现金流最近4个季度 | $453.0M | — |
8季度趋势，按日历期对齐
经营现金流AXTADEC
| Q4 25 | $344.0M | $464.6M | ||
| Q3 25 | $137.0M | — | ||
| Q2 25 | $142.0M | $264.1M | ||
| Q1 25 | $26.0M | — | ||
| Q4 24 | $234.0M | — | ||
| Q3 24 | $194.0M | — | ||
| Q2 24 | $114.0M | — | ||
| Q1 24 | $34.0M | — |
自由现金流AXTADEC
| Q4 25 | $286.0M | $280.0M | ||
| Q3 25 | $87.0M | — | ||
| Q2 25 | $97.0M | — | ||
| Q1 25 | $-17.0M | — | ||
| Q4 24 | $172.0M | — | ||
| Q3 24 | $161.0M | — | ||
| Q2 24 | $91.0M | — | ||
| Q1 24 | $12.0M | — |
自由现金流率AXTADEC
| Q4 25 | 22.7% | 42.0% | ||
| Q3 25 | 6.8% | — | ||
| Q2 25 | 7.4% | — | ||
| Q1 25 | -1.3% | — | ||
| Q4 24 | 13.1% | — | ||
| Q3 24 | 12.2% | — | ||
| Q2 24 | 6.7% | — | ||
| Q1 24 | 0.9% | — |
资本支出强度AXTADEC
| Q4 25 | 4.6% | 27.7% | ||
| Q3 25 | 3.9% | — | ||
| Q2 25 | 3.4% | — | ||
| Q1 25 | 3.4% | — | ||
| Q4 24 | 4.7% | — | ||
| Q3 24 | 2.5% | — | ||
| Q2 24 | 1.7% | — | ||
| Q1 24 | 1.7% | — |
现金转化率AXTADEC
| Q4 25 | 5.73× | 2.38× | ||
| Q3 25 | 1.25× | — | ||
| Q2 25 | 1.30× | 0.89× | ||
| Q1 25 | 0.26× | — | ||
| Q4 24 | 1.71× | — | ||
| Q3 24 | 1.92× | — | ||
| Q2 24 | 1.02× | — | ||
| Q1 24 | 0.83× | — |
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
AXTA
| Refinish | $509.0M | 40% |
| Light Vehicle | $372.0M | 29% |
| Industrial | $282.0M | 22% |
| Commercial Vehicle | $99.0M | 8% |
DEC
暂无分部数据
