vs
楷登电子（CDNS）与Element Solutions Inc（ESI）财务数据对比。点击上方公司名可切换其他公司
楷登电子的季度营收约是Element Solutions Inc的1.5倍（$1.3B vs $840.0M），楷登电子净利率更高（22.8% vs 6.7%，领先16.1%），Element Solutions Inc同比增速更快（41.0% vs -16.1%），楷登电子自由现金流更多（$464.0M vs $-74.2M），过去两年Element Solutions Inc的营收复合增速更高（17.1% vs 9.6%）
楷登电子是总部位于美国加利福尼亚州圣何塞的跨国科技与计算软件企业，最初主打半导体行业电子设计自动化（EDA）软件，目前业务覆盖集成电路、片上系统、印刷电路板、药品研发等领域的设计软硬件开发，同时向电子、航空航天、国防等行业授权知识产权。
Element Solutions Inc是一家总部位于美国的特种化学品生产企业，专注于特种化学品领域的生产运营，于纽约证券交易所挂牌上市，业务覆盖全球多个市场，为各行业客户提供专业的特种化学品产品及相关解决方案。
CDNS vs ESI — 直观对比
营收规模更大
CDNS
是对方的1.5倍
$840.0M
营收增速更快
ESI
高出57.1%
-16.1%
净利率更高
CDNS
高出16.1%
6.7%
自由现金流更多
CDNS
多$538.2M
$-74.2M
两年增速更快
ESI
近两年复合增速
9.6%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $840.0M |
| 净利润 | $335.7M | $56.0M |
| 毛利率 | — | 38.4% |
| 营业利润率 | 29.3% | 13.3% |
| 净利率 | 22.8% | 6.7% |
| 营收同比 | -16.1% | 41.0% |
| 净利润同比 | 22.7% | -42.9% |
| 每股收益（稀释后） | $1.00 | $0.23 |
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CDNSESI
| Q1 26 | $1.3B | $840.0M | ||
| Q4 25 | $1.4B | $676.2M | ||
| Q3 25 | $1.3B | $656.1M | ||
| Q2 25 | $1.3B | $625.2M | ||
| Q1 25 | $1.2B | $593.7M | ||
| Q4 24 | $1.4B | $624.2M | ||
| Q3 24 | $1.2B | $645.0M | ||
| Q2 24 | $1.1B | $612.7M |
净利润CDNSESI
| Q1 26 | $335.7M | $56.0M | ||
| Q4 25 | $388.1M | $6.2M | ||
| Q3 25 | $287.1M | $39.3M | ||
| Q2 25 | $160.1M | $47.4M | ||
| Q1 25 | $273.6M | $98.0M | ||
| Q4 24 | $340.2M | $54.7M | ||
| Q3 24 | $238.1M | $40.3M | ||
| Q2 24 | $229.5M | $93.2M |
毛利率CDNSESI
| Q1 26 | — | 38.4% | ||
| Q4 25 | — | 40.9% | ||
| Q3 25 | — | 42.2% | ||
| Q2 25 | — | 42.6% | ||
| Q1 25 | — | 42.2% | ||
| Q4 24 | — | 41.0% | ||
| Q3 24 | — | 41.5% | ||
| Q2 24 | — | 43.6% |
营业利润率CDNSESI
| Q1 26 | 29.3% | 13.3% | ||
| Q4 25 | 32.2% | 10.3% | ||
| Q3 25 | 31.8% | 15.4% | ||
| Q2 25 | 19.0% | 15.1% | ||
| Q1 25 | 29.1% | 13.0% | ||
| Q4 24 | 33.7% | 12.0% | ||
| Q3 24 | 28.8% | 14.7% | ||
| Q2 24 | 27.7% | 15.7% |
净利率CDNSESI
| Q1 26 | 22.8% | 6.7% | ||
| Q4 25 | 27.0% | 0.9% | ||
| Q3 25 | 21.4% | 6.0% | ||
| Q2 25 | 12.5% | 7.6% | ||
| Q1 25 | 22.0% | 16.5% | ||
| Q4 24 | 25.1% | 8.8% | ||
| Q3 24 | 19.6% | 6.2% | ||
| Q2 24 | 21.6% | 15.2% |
每股收益（稀释后）CDNSESI
| Q1 26 | $1.00 | $0.23 | ||
| Q4 25 | $1.42 | $0.03 | ||
| Q3 25 | $1.05 | $0.16 | ||
| Q2 25 | $0.59 | $0.20 | ||
| Q1 25 | $1.00 | $0.40 | ||
| Q4 24 | $1.23 | $0.22 | ||
| Q3 24 | $0.87 | $0.17 | ||
| Q2 24 | $0.84 | $0.39 |
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 | $2.8B | $177.3M |
| 总债务越低越好 | $2.5B | — |
| 股东权益账面价值 | $6.6B | $2.7B |
| 总资产 | $12.1B | $5.7B |
| 负债/权益比越低杠杆越低 | 0.38× | — |
8季度趋势，按日历期对齐
现金及短期投资CDNSESI
| Q1 26 | $2.8B | $177.3M | ||
| Q4 25 | $3.2B | $626.5M | ||
| Q3 25 | $2.8B | $594.3M | ||
| Q2 25 | $2.8B | $529.9M | ||
| Q1 25 | $2.8B | $499.2M | ||
| Q4 24 | $2.8B | $359.4M | ||
| Q3 24 | $2.8B | $376.0M | ||
| Q2 24 | $1.1B | $309.3M |
总债务CDNSESI
| Q1 26 | $2.5B | — | ||
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.6B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.9B |
股东权益CDNSESI
| Q1 26 | $6.6B | $2.7B | ||
| Q4 25 | $5.5B | $2.7B | ||
| Q3 25 | $5.2B | $2.7B | ||
| Q2 25 | $5.0B | $2.6B | ||
| Q1 25 | $4.8B | $2.5B | ||
| Q4 24 | $4.7B | $2.4B | ||
| Q3 24 | $4.6B | $2.4B | ||
| Q2 24 | $4.3B | $2.4B |
总资产CDNSESI
| Q1 26 | $12.1B | $5.7B | ||
| Q4 25 | $10.2B | $5.1B | ||
| Q3 25 | $9.6B | $5.0B | ||
| Q2 25 | $9.5B | $5.0B | ||
| Q1 25 | $9.0B | $4.8B | ||
| Q4 24 | $9.0B | $4.9B | ||
| Q3 24 | $9.2B | $5.1B | ||
| Q2 24 | $7.2B | $5.0B |
负债/权益比CDNSESI
| Q1 26 | 0.38× | — | ||
| Q4 25 | — | 0.61× | ||
| Q3 25 | — | 0.61× | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | 0.64× | ||
| Q4 24 | — | 0.76× | ||
| Q3 24 | — | 0.78× | ||
| Q2 24 | — | 0.81× |
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 | $355.8M | — |
| 自由现金流经营现金流 - 资本支出 | $464.0M | $-74.2M |
| 自由现金流率自由现金流/营收 | 36.4% | -8.8% |
| 资本支出强度资本支出/营收 | 5.1% | 3.0% |
| 现金转化率经营现金流/净利润 | 1.06× | — |
| 过去12个月自由现金流最近4个季度 | $1.6B | — |
8季度趋势，按日历期对齐
经营现金流CDNSESI
| Q1 26 | $355.8M | — | ||
| Q4 25 | $553.5M | — | ||
| Q3 25 | $310.7M | $100.1M | ||
| Q2 25 | $377.6M | — | ||
| Q1 25 | $487.0M | $26.0M | ||
| Q4 24 | $441.4M | — | ||
| Q3 24 | $410.0M | $98.5M | ||
| Q2 24 | $156.0M | — |
自由现金流CDNSESI
| Q1 26 | $464.0M | $-74.2M | ||
| Q4 25 | $512.5M | — | ||
| Q3 25 | $277.0M | $83.6M | ||
| Q2 25 | $333.5M | — | ||
| Q1 25 | $464.0M | $15.0M | ||
| Q4 24 | $404.2M | — | ||
| Q3 24 | $383.5M | $85.9M | ||
| Q2 24 | $126.8M | — |
自由现金流率CDNSESI
| Q1 26 | 36.4% | -8.8% | ||
| Q4 25 | 35.6% | — | ||
| Q3 25 | 20.7% | 12.7% | ||
| Q2 25 | 26.1% | — | ||
| Q1 25 | 37.3% | 2.5% | ||
| Q4 24 | 29.8% | — | ||
| Q3 24 | 31.5% | 13.3% | ||
| Q2 24 | 12.0% | — |
资本支出强度CDNSESI
| Q1 26 | 5.1% | 3.0% | ||
| Q4 25 | 2.8% | 2.5% | ||
| Q3 25 | 2.5% | 2.5% | ||
| Q2 25 | 3.5% | 2.8% | ||
| Q1 25 | 1.9% | 1.9% | ||
| Q4 24 | 2.7% | 3.6% | ||
| Q3 24 | 2.2% | 2.0% | ||
| Q2 24 | 2.8% | 2.4% |
现金转化率CDNSESI
| Q1 26 | 1.06× | — | ||
| Q4 25 | 1.43× | — | ||
| Q3 25 | 1.08× | 2.55× | ||
| Q2 25 | 2.36× | — | ||
| Q1 25 | 1.78× | 0.27× | ||
| Q4 24 | 1.30× | — | ||
| Q3 24 | 1.72× | 2.44× | ||
| Q2 24 | 0.68× | — |
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
CDNS
| Product and Maintenance | $1.1B | 87% |
| Services | $131.0M | 10% |
| Other | $33.0M | 3% |
ESI
| Electronics ex-Metals | $377.8M | 45% |
| Pass-through Metals | $255.7M | 30% |
| Other | $206.5M | 25% |
