vs
卡博特（CBT）与WD 40 CO（WDFC）财务数据对比。点击上方公司名可切换其他公司
卡博特的季度营收约是WD 40 CO的5.5倍（$849.0M vs $154.4M）。WD 40 CO净利率更高（11.3% vs 8.6%，领先2.7%）。WD 40 CO同比增速更快（0.6% vs -11.1%）。卡博特自由现金流更多（$57.0M vs $9.1M）。过去两年WD 40 CO的营收复合增速更高（5.4% vs -8.7%）
卡博特公司是总部位于美国马萨诸塞州波士顿的特种化学品和高性能材料企业，业务覆盖全球20多个国家，拥有36座生产工厂、8个研发中心及28个销售办事处，在特种材料领域具备全球领先的技术和服务能力。
WD-40公司是全球知名的消费及工业维护用品生产商，核心产品为同名多功能防锈润滑剂，同时布局清洁剂、除油剂、特殊润滑产品等品类，业务覆盖全球170余个国家和地区，服务零售、工业、汽车后市场等多个领域。
CBT vs WDFC — 直观对比
营收规模更大
CBT
是对方的5.5倍
$154.4M
营收增速更快
WDFC
高出11.7%
-11.1%
净利率更高
WDFC
高出2.7%
8.6%
自由现金流更多
CBT
多$48.0M
$9.1M
两年增速更快
WDFC
近两年复合增速
-8.7%
损益表 — Q1 2026 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $849.0M | $154.4M |
| 净利润 | $73.0M | $17.5M |
| 毛利率 | 24.9% | 56.2% |
| 营业利润率 | 15.2% | 15.1% |
| 净利率 | 8.6% | 11.3% |
| 营收同比 | -11.1% | 0.6% |
| 净利润同比 | -21.5% | -7.8% |
| 每股收益（稀释后） | $1.37 | $1.28 |
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CBTWDFC
| Q4 25 | $849.0M | $154.4M | ||
| Q3 25 | $899.0M | $163.5M | ||
| Q2 25 | $923.0M | $156.9M | ||
| Q1 25 | $936.0M | $146.1M | ||
| Q4 24 | $955.0M | $153.5M | ||
| Q3 24 | $1.0B | $156.0M | ||
| Q2 24 | $1.0B | $155.0M | ||
| Q1 24 | $1.0B | $139.1M |
净利润CBTWDFC
| Q4 25 | $73.0M | $17.5M | ||
| Q3 25 | $43.0M | $21.2M | ||
| Q2 25 | $101.0M | $21.0M | ||
| Q1 25 | $94.0M | $29.9M | ||
| Q4 24 | $93.0M | $18.9M | ||
| Q3 24 | $137.0M | $16.8M | ||
| Q2 24 | $109.0M | $19.8M | ||
| Q1 24 | $84.0M | $15.5M |
毛利率CBTWDFC
| Q4 25 | 24.9% | 56.2% | ||
| Q3 25 | 24.5% | 54.7% | ||
| Q2 25 | 26.4% | 56.2% | ||
| Q1 25 | 25.7% | 54.6% | ||
| Q4 24 | 24.6% | 54.8% | ||
| Q3 24 | 24.0% | 54.1% | ||
| Q2 24 | 25.2% | 53.1% | ||
| Q1 24 | 24.1% | 52.4% |
营业利润率CBTWDFC
| Q4 25 | 15.2% | 15.1% | ||
| Q3 25 | 15.2% | 17.1% | ||
| Q2 25 | 18.1% | 17.4% | ||
| Q1 25 | 17.3% | 15.9% | ||
| Q4 24 | 16.2% | 16.4% | ||
| Q3 24 | 15.0% | 15.4% | ||
| Q2 24 | 16.9% | 17.5% | ||
| Q1 24 | 15.3% | 15.1% |
净利率CBTWDFC
| Q4 25 | 8.6% | 11.3% | ||
| Q3 25 | 4.8% | 13.0% | ||
| Q2 25 | 10.9% | 13.4% | ||
| Q1 25 | 10.0% | 20.4% | ||
| Q4 24 | 9.7% | 12.3% | ||
| Q3 24 | 13.7% | 10.8% | ||
| Q2 24 | 10.7% | 12.8% | ||
| Q1 24 | 8.2% | 11.2% |
每股收益（稀释后）CBTWDFC
| Q4 25 | $1.37 | $1.28 | ||
| Q3 25 | $0.80 | $1.57 | ||
| Q2 25 | $1.86 | $1.54 | ||
| Q1 25 | $1.69 | $2.19 | ||
| Q4 24 | $1.67 | $1.39 | ||
| Q3 24 | $2.41 | $1.23 | ||
| Q2 24 | $1.94 | $1.46 | ||
| Q1 24 | $1.49 | $1.14 |
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 | $230.0M | $48.6M |
| 总债务越低越好 | — | $85.7M |
| 股东权益账面价值 | $1.6B | $264.1M |
| 总资产 | $3.8B | $459.7M |
| 负债/权益比越低杠杆越低 | — | 0.32× |
8季度趋势，按日历期对齐
现金及短期投资CBTWDFC
| Q4 25 | $230.0M | $48.6M | ||
| Q3 25 | $258.0M | $58.1M | ||
| Q2 25 | $239.0M | $51.7M | ||
| Q1 25 | $213.0M | $53.0M | ||
| Q4 24 | $183.0M | $54.9M | ||
| Q3 24 | $223.0M | $46.7M | ||
| Q2 24 | $197.0M | $45.3M | ||
| Q1 24 | $206.0M | $55.4M |
总债务CBTWDFC
| Q4 25 | — | $85.7M | ||
| Q3 25 | $1.1B | $86.2M | ||
| Q2 25 | — | $85.6M | ||
| Q1 25 | — | $84.4M | ||
| Q4 24 | — | $84.6M | ||
| Q3 24 | $1.1B | $86.0M | ||
| Q2 24 | — | $85.5M | ||
| Q1 24 | — | $85.9M |
股东权益CBTWDFC
| Q4 25 | $1.6B | $264.1M | ||
| Q3 25 | $1.6B | $268.2M | ||
| Q2 25 | $1.5B | $257.1M | ||
| Q1 25 | $1.4B | $242.1M | ||
| Q4 24 | $1.4B | $226.3M | ||
| Q3 24 | $1.4B | $230.5M | ||
| Q2 24 | $1.3B | $222.2M | ||
| Q1 24 | $1.4B | $216.3M |
总资产CBTWDFC
| Q4 25 | $3.8B | $459.7M | ||
| Q3 25 | $3.8B | $475.8M | ||
| Q2 25 | $3.8B | $456.0M | ||
| Q1 25 | $3.8B | $458.3M | ||
| Q4 24 | $3.6B | $447.3M | ||
| Q3 24 | $3.7B | $449.0M | ||
| Q2 24 | $3.6B | $443.6M | ||
| Q1 24 | $3.6B | $442.0M |
负债/权益比CBTWDFC
| Q4 25 | — | 0.32× | ||
| Q3 25 | 0.70× | 0.32× | ||
| Q2 25 | — | 0.33× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 0.37× | ||
| Q3 24 | 0.75× | 0.37× | ||
| Q2 24 | — | 0.38× | ||
| Q1 24 | — | 0.40× |
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 | $126.0M | $10.0M |
| 自由现金流经营现金流 - 资本支出 | $57.0M | $9.1M |
| 自由现金流率自由现金流/营收 | 6.7% | 5.9% |
| 资本支出强度资本支出/营收 | 8.1% | 0.6% |
| 现金转化率经营现金流/净利润 | 1.73× | 0.57× |
| 过去12个月自由现金流最近4个季度 | $401.0M | $78.2M |
8季度趋势，按日历期对齐
经营现金流CBTWDFC
| Q4 25 | $126.0M | $10.0M | ||
| Q3 25 | $219.0M | $29.9M | ||
| Q2 25 | $249.0M | $35.1M | ||
| Q1 25 | $73.0M | $8.0M | ||
| Q4 24 | $124.0M | $14.9M | ||
| Q3 24 | $204.0M | $27.2M | ||
| Q2 24 | $207.0M | $19.9M | ||
| Q1 24 | $176.0M | $18.0M |
自由现金流CBTWDFC
| Q4 25 | $57.0M | $9.1M | ||
| Q3 25 | $155.0M | $28.6M | ||
| Q2 25 | $188.0M | $34.0M | ||
| Q1 25 | $1.0M | $6.6M | ||
| Q4 24 | $47.0M | $14.2M | ||
| Q3 24 | $112.0M | $26.4M | ||
| Q2 24 | $155.0M | $18.7M | ||
| Q1 24 | $133.0M | $16.7M |
自由现金流率CBTWDFC
| Q4 25 | 6.7% | 5.9% | ||
| Q3 25 | 17.2% | 17.5% | ||
| Q2 25 | 20.4% | 21.6% | ||
| Q1 25 | 0.1% | 4.5% | ||
| Q4 24 | 4.9% | 9.3% | ||
| Q3 24 | 11.2% | 16.9% | ||
| Q2 24 | 15.3% | 12.0% | ||
| Q1 24 | 13.1% | 12.0% |
资本支出强度CBTWDFC
| Q4 25 | 8.1% | 0.6% | ||
| Q3 25 | 7.1% | 0.8% | ||
| Q2 25 | 6.6% | 0.7% | ||
| Q1 25 | 7.7% | 0.9% | ||
| Q4 24 | 8.1% | 0.5% | ||
| Q3 24 | 9.2% | 0.5% | ||
| Q2 24 | 5.1% | 0.8% | ||
| Q1 24 | 4.2% | 0.9% |
现金转化率CBTWDFC
| Q4 25 | 1.73× | 0.57× | ||
| Q3 25 | 5.09× | 1.41× | ||
| Q2 25 | 2.47× | 1.67× | ||
| Q1 25 | 0.78× | 0.27× | ||
| Q4 24 | 1.33× | 0.79× | ||
| Q3 24 | 1.49× | 1.62× | ||
| Q2 24 | 1.90× | 1.00× | ||
| Q1 24 | 2.10× | 1.16× |
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
CBT
| Reinforcement Materials | $520.0M | 61% |
| Performance Chemicals | $300.0M | 35% |
| Shipping And Handling | $25.0M | 3% |
| Other Products And Services | $4.0M | 0% |
WDFC
| Other | $82.6M | 53% |
| WD40Multi Use Product | $56.0M | 36% |
| WD40Specialist | $9.0M | 6% |
| Other Maintenance Products | $4.0M | 3% |
| Homecare And Cleaning Products | $2.7M | 2% |
