vs
CF Industries（CF）与诺唯真游轮控股（LINE）财务数据对比。点击上方公司名可切换其他公司
CF Industries的季度营收约是诺唯真游轮控股的1.4倍（$1.9B vs $1.4B），CF Industries净利率更高（26.4% vs -7.3%，领先33.7%），CF Industries同比增速更快（22.8% vs 3.1%），CF Industries自由现金流更多（$313.0M vs $35.0M）
CF Industries Holdings Inc.是美国知名农用肥料生产及分销商，1946年成立时名为中央农民肥料公司，总部位于芝加哥郊区的伊利诺伊州诺斯布鲁克。公司主营氨、尿素、硝酸铵等肥料产品，最初为区域农业供应合作社联盟，成立56年后完成股份化改制，转为公开上市企业。
诺唯真游轮控股是一家总部位于美国、注册地为百慕大的企业，旗下全资运营诺唯真游轮、大洋游轮、丽晶七海游轮三大品牌，合并业务规模位列全球游轮运营商第三位，目前在纽约证券交易所挂牌上市。
CF vs LINE — 直观对比
营收规模更大
CF
是对方的1.4倍
$1.4B
营收增速更快
CF
高出19.7%
3.1%
净利率更高
CF
高出33.7%
-7.3%
自由现金流更多
CF
多$278.0M
$35.0M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.4B |
| 净利润 | $495.0M | $-100.0M |
| 毛利率 | 40.9% | 32.3% |
| 营业利润率 | 33.0% | 2.5% |
| 净利率 | 26.4% | -7.3% |
| 营收同比 | 22.8% | 3.1% |
| 净利润同比 | 26.3% | 79.4% |
| 每股收益（稀释后） | $2.56 | $-0.44 |
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CFLINE
| Q4 25 | $1.9B | — | ||
| Q3 25 | $1.7B | $1.4B | ||
| Q2 25 | $1.9B | $1.4B | ||
| Q1 25 | $1.7B | $1.3B | ||
| Q4 24 | $1.5B | $1.3B | ||
| Q3 24 | $1.4B | $1.3B | ||
| Q2 24 | $1.6B | $1.3B | ||
| Q1 24 | $1.5B | $1.3B |
净利润CFLINE
| Q4 25 | $495.0M | — | ||
| Q3 25 | $460.0M | $-100.0M | ||
| Q2 25 | $492.0M | $-6.0M | ||
| Q1 25 | $351.0M | $0 | ||
| Q4 24 | $392.0M | $-71.0M | ||
| Q3 24 | $341.0M | $-485.0M | ||
| Q2 24 | $506.0M | $-68.0M | ||
| Q1 24 | $238.0M | $-40.0M |
毛利率CFLINE
| Q4 25 | 40.9% | — | ||
| Q3 25 | 38.1% | 32.3% | ||
| Q2 25 | 39.9% | 31.9% | ||
| Q1 25 | 34.4% | 32.2% | ||
| Q4 24 | 34.4% | 32.3% | ||
| Q3 24 | 32.4% | 32.8% | ||
| Q2 24 | 43.2% | 33.4% | ||
| Q1 24 | 27.8% | 33.4% |
营业利润率CFLINE
| Q4 25 | 33.0% | — | ||
| Q3 25 | 35.0% | 2.5% | ||
| Q2 25 | 34.3% | 1.7% | ||
| Q1 25 | 27.4% | 4.3% | ||
| Q4 24 | 28.9% | -1.6% | ||
| Q3 24 | 26.6% | -38.6% | ||
| Q2 24 | 40.6% | 5.5% | ||
| Q1 24 | 20.6% | 7.6% |
净利率CFLINE
| Q4 25 | 26.4% | — | ||
| Q3 25 | 27.7% | -7.3% | ||
| Q2 25 | 26.0% | -0.4% | ||
| Q1 25 | 21.1% | — | ||
| Q4 24 | 25.7% | -5.3% | ||
| Q3 24 | 24.9% | -36.3% | ||
| Q2 24 | 32.2% | -5.1% | ||
| Q1 24 | 16.2% | -3.0% |
每股收益（稀释后）CFLINE
| Q4 25 | $2.56 | — | ||
| Q3 25 | $2.19 | $-0.44 | ||
| Q2 25 | $2.37 | $-0.03 | ||
| Q1 25 | $1.85 | $0.01 | ||
| Q4 24 | $1.86 | $-0.52 | ||
| Q3 24 | $1.55 | $-2.44 | ||
| Q2 24 | $2.30 | $-0.46 | ||
| Q1 24 | $1.03 | $-0.28 |
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 | — | — |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $4.8B | $8.4B |
| 总资产 | $14.1B | $19.2B |
| 负债/权益比越低杠杆越低 | 0.66× | — |
8季度趋势，按日历期对齐
现金及短期投资CFLINE
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $173.0M | ||
| Q3 24 | — | $409.0M | ||
| Q2 24 | — | $73.0M | ||
| Q1 24 | — | — |
总债务CFLINE
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.0B | — | ||
| Q2 25 | $3.0B | — | ||
| Q1 25 | $3.0B | — | ||
| Q4 24 | $3.0B | — | ||
| Q3 24 | $3.0B | — | ||
| Q2 24 | $3.0B | — | ||
| Q1 24 | $3.0B | — |
股东权益CFLINE
| Q4 25 | $4.8B | — | ||
| Q3 25 | $4.8B | $8.4B | ||
| Q2 25 | $5.0B | $8.6B | ||
| Q1 25 | $4.8B | $8.6B | ||
| Q4 24 | $5.0B | $8.6B | ||
| Q3 24 | $5.2B | $9.0B | ||
| Q2 24 | $5.5B | $4.9B | ||
| Q1 24 | $5.4B | $5.6B |
总资产CFLINE
| Q4 25 | $14.1B | — | ||
| Q3 25 | $14.2B | $19.2B | ||
| Q2 25 | $13.8B | $19.4B | ||
| Q1 25 | $13.3B | $18.8B | ||
| Q4 24 | $13.5B | $18.7B | ||
| Q3 24 | $13.8B | $19.3B | ||
| Q2 24 | $13.8B | $18.8B | ||
| Q1 24 | $13.9B | — |
负债/权益比CFLINE
| Q4 25 | 0.66× | — | ||
| Q3 25 | 0.61× | — | ||
| Q2 25 | 0.60× | — | ||
| Q1 25 | 0.62× | — | ||
| Q4 24 | 0.60× | — | ||
| Q3 24 | 0.57× | — | ||
| Q2 24 | 0.54× | — | ||
| Q1 24 | 0.55× | — |
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 | $539.0M | $230.0M |
| 自由现金流经营现金流 - 资本支出 | $313.0M | $35.0M |
| 自由现金流率自由现金流/营收 | 16.7% | 2.5% |
| 资本支出强度资本支出/营收 | 12.1% | 14.2% |
| 现金转化率经营现金流/净利润 | 1.09× | — |
| 过去12个月自由现金流最近4个季度 | $1.8B | — |
8季度趋势，按日历期对齐
经营现金流CFLINE
| Q4 25 | $539.0M | — | ||
| Q3 25 | $1.1B | $230.0M | ||
| Q2 25 | $563.0M | $258.0M | ||
| Q1 25 | $586.0M | $139.0M | ||
| Q4 24 | $420.0M | — | ||
| Q3 24 | $931.0M | $186.0M | ||
| Q2 24 | $475.0M | $155.0M | ||
| Q1 24 | $445.0M | $105.0M |
自由现金流CFLINE
| Q4 25 | $313.0M | — | ||
| Q3 25 | $717.0M | $35.0M | ||
| Q2 25 | $318.0M | $95.0M | ||
| Q1 25 | $454.0M | $-12.0M | ||
| Q4 24 | $223.0M | — | ||
| Q3 24 | $792.0M | $33.0M | ||
| Q2 24 | $391.0M | $-31.0M | ||
| Q1 24 | $347.0M | $-42.0M |
自由现金流率CFLINE
| Q4 25 | 16.7% | — | ||
| Q3 25 | 43.2% | 2.5% | ||
| Q2 25 | 16.8% | 7.0% | ||
| Q1 25 | 27.3% | -0.9% | ||
| Q4 24 | 14.6% | — | ||
| Q3 24 | 57.8% | 2.5% | ||
| Q2 24 | 24.9% | -2.3% | ||
| Q1 24 | 23.6% | -3.2% |
资本支出强度CFLINE
| Q4 25 | 12.1% | — | ||
| Q3 25 | 20.9% | 14.2% | ||
| Q2 25 | 13.0% | 12.1% | ||
| Q1 25 | 7.9% | 11.7% | ||
| Q4 24 | 12.9% | — | ||
| Q3 24 | 10.1% | 11.5% | ||
| Q2 24 | 5.3% | 13.9% | ||
| Q1 24 | 6.7% | 11.1% |
现金转化率CFLINE
| Q4 25 | 1.09× | — | ||
| Q3 25 | 2.31× | — | ||
| Q2 25 | 1.14× | — | ||
| Q1 25 | 1.67× | — | ||
| Q4 24 | 1.07× | — | ||
| Q3 24 | 2.73× | — | ||
| Q2 24 | 0.94× | — | ||
| Q1 24 | 1.87× | — |
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
CF
| Ammonia | $591.0M | 32% |
| UAN | $493.0M | 26% |
| Urea | $372.0M | 20% |
| Other | $244.0M | 13% |
| Other Products | $147.0M | 8% |
| Ammonium Nitrate Segment | $25.0M | 1% |
LINE
| Warehousing Operations | $883.0M | 64% |
| Other | $308.0M | 22% |
| Warehouse Lease | $60.0M | 4% |
| Food Sales | $52.0M | 4% |
| E Commerce And Other | $46.0M | 3% |
| Railcar Lease | $23.0M | 2% |
| Service Other | $5.0M | 0% |
