vs
CF Industries（CF）与PINTEREST, INC.（PINS）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PINTEREST, INC.的1.4倍（$1.9B vs $1.3B），CF Industries净利率更高（26.4% vs 21.0%，领先5.4%），CF Industries同比增速更快（22.8% vs 14.3%），PINTEREST, INC.自由现金流更多（$380.4M vs $313.0M），过去两年PINTEREST, INC.的营收复合增速更高（33.5% vs 12.8%）
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。
Pinterest是美国社交媒体服务商，主打数字图板形式的信息发布与发现功能，用户可通过图片分享获取食谱、家居、穿搭、创意灵感等多元内容。公司由本·西尔伯曼、保罗·夏拉、埃文·夏普联合创立，总部位于旧金山。
CF vs PINS — 直观对比
营收规模更大
CF
是对方的1.4倍
$1.3B
营收增速更快
CF
高出8.5%
14.3%
净利率更高
CF
高出5.4%
21.0%
自由现金流更多
PINS
多$67.4M
$313.0M
两年增速更快
PINS
近两年复合增速
12.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.3B |
| 净利润 | $495.0M | $277.1M |
| 毛利率 | 40.9% | 82.8% |
| 营业利润率 | 33.0% | 22.8% |
| 净利率 | 26.4% | 21.0% |
| 营收同比 | 22.8% | 14.3% |
| 净利润同比 | 26.3% | -85.0% |
| 每股收益（稀释后） | $2.56 | $0.41 |
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CFPINS
| Q4 25 | $1.9B | $1.3B | ||
| Q3 25 | $1.7B | $1.0B | ||
| Q2 25 | $1.9B | $998.2M | ||
| Q1 25 | $1.7B | $855.0M | ||
| Q4 24 | $1.5B | $1.2B | ||
| Q3 24 | $1.4B | $898.4M | ||
| Q2 24 | $1.6B | $853.7M | ||
| Q1 24 | $1.5B | $740.0M |
净利润CFPINS
| Q4 25 | $495.0M | $277.1M | ||
| Q3 25 | $460.0M | $92.1M | ||
| Q2 25 | $492.0M | $38.8M | ||
| Q1 25 | $351.0M | $8.9M | ||
| Q4 24 | $392.0M | $1.8B | ||
| Q3 24 | $341.0M | $30.6M | ||
| Q2 24 | $506.0M | $8.9M | ||
| Q1 24 | $238.0M | $-24.8M |
毛利率CFPINS
| Q4 25 | 40.9% | 82.8% | ||
| Q3 25 | 38.1% | 79.8% | ||
| Q2 25 | 39.9% | 79.7% | ||
| Q1 25 | 34.4% | 76.7% | ||
| Q4 24 | 34.4% | 82.9% | ||
| Q3 24 | 32.4% | 79.1% | ||
| Q2 24 | 43.2% | 78.3% | ||
| Q1 24 | 27.8% | 75.5% |
营业利润率CFPINS
| Q4 25 | 33.0% | 22.8% | ||
| Q3 25 | 35.0% | 5.6% | ||
| Q2 25 | 34.3% | -0.4% | ||
| Q1 25 | 27.4% | -4.1% | ||
| Q4 24 | 28.9% | 22.7% | ||
| Q3 24 | 26.6% | -0.7% | ||
| Q2 24 | 40.6% | -2.5% | ||
| Q1 24 | 20.6% | -7.4% |
净利率CFPINS
| Q4 25 | 26.4% | 21.0% | ||
| Q3 25 | 27.7% | 8.8% | ||
| Q2 25 | 26.0% | 3.9% | ||
| Q1 25 | 21.1% | 1.0% | ||
| Q4 24 | 25.7% | 160.1% | ||
| Q3 24 | 24.9% | 3.4% | ||
| Q2 24 | 32.2% | 1.0% | ||
| Q1 24 | 16.2% | -3.4% |
每股收益（稀释后）CFPINS
| Q4 25 | $2.56 | $0.41 | ||
| Q3 25 | $2.19 | $0.13 | ||
| Q2 25 | $2.37 | $0.06 | ||
| Q1 25 | $1.85 | $0.01 | ||
| Q4 24 | $1.86 | $2.66 | ||
| Q3 24 | $1.55 | $0.04 | ||
| Q2 24 | $2.30 | $0.01 | ||
| Q1 24 | $1.03 | $-0.04 |
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 | — | $969.3M |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $4.8B | $4.7B |
| 总资产 | $14.1B | $5.5B |
| 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CFPINS
| Q4 25 | — | $969.3M | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.6B |
总债务CFPINS
| 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CFPINS
| Q4 25 | $4.8B | $4.7B | ||
| Q3 25 | $4.8B | $4.8B | ||
| Q2 25 | $5.0B | $4.8B | ||
| Q1 25 | $4.8B | $4.7B | ||
| Q4 24 | $5.0B | $4.8B | ||
| Q3 24 | $5.2B | $2.9B | ||
| Q2 24 | $5.5B | $3.2B | ||
| Q1 24 | $5.4B | $3.1B |
总资产CFPINS
| Q4 25 | $14.1B | $5.5B | ||
| Q3 25 | $14.2B | $5.5B | ||
| Q2 25 | $13.8B | $5.4B | ||
| Q1 25 | $13.3B | $5.3B | ||
| Q4 24 | $13.5B | $5.3B | ||
| Q3 24 | $13.8B | $3.5B | ||
| Q2 24 | $13.8B | $3.7B | ||
| Q1 24 | $13.9B | $3.7B |
负债/权益比CFPINS
| 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 | $391.2M |
| 自由现金流经营现金流 - 资本支出 | $313.0M | $380.4M |
| 自由现金流率自由现金流/营收 | 16.7% | 28.8% |
| 资本支出强度资本支出/营收 | 12.1% | 0.8% |
| 现金转化率经营现金流/净利润 | 1.09× | 1.41× |
| 过去12个月自由现金流最近4个季度 | $1.8B | $1.3B |
8季度趋势，按日历期对齐
经营现金流CFPINS
| Q4 25 | $539.0M | $391.2M | ||
| Q3 25 | $1.1B | $321.7M | ||
| Q2 25 | $563.0M | $207.7M | ||
| Q1 25 | $586.0M | $363.7M | ||
| Q4 24 | $420.0M | $254.0M | ||
| Q3 24 | $931.0M | $248.0M | ||
| Q2 24 | $475.0M | $106.4M | ||
| Q1 24 | $445.0M | $356.1M |
自由现金流CFPINS
| Q4 25 | $313.0M | $380.4M | ||
| Q3 25 | $717.0M | $318.4M | ||
| Q2 25 | $318.0M | $196.7M | ||
| Q1 25 | $454.0M | $356.4M | ||
| Q4 24 | $223.0M | $250.2M | ||
| Q3 24 | $792.0M | $244.1M | ||
| Q2 24 | $391.0M | $101.6M | ||
| Q1 24 | $347.0M | $344.0M |
自由现金流率CFPINS
| Q4 25 | 16.7% | 28.8% | ||
| Q3 25 | 43.2% | 30.3% | ||
| Q2 25 | 16.8% | 19.7% | ||
| Q1 25 | 27.3% | 41.7% | ||
| Q4 24 | 14.6% | 21.7% | ||
| Q3 24 | 57.8% | 27.2% | ||
| Q2 24 | 24.9% | 11.9% | ||
| Q1 24 | 23.6% | 46.5% |
资本支出强度CFPINS
| Q4 25 | 12.1% | 0.8% | ||
| Q3 25 | 20.9% | 0.3% | ||
| Q2 25 | 13.0% | 1.1% | ||
| Q1 25 | 7.9% | 0.9% | ||
| Q4 24 | 12.9% | 0.3% | ||
| Q3 24 | 10.1% | 0.4% | ||
| Q2 24 | 5.3% | 0.6% | ||
| Q1 24 | 6.7% | 1.6% |
现金转化率CFPINS
| Q4 25 | 1.09× | 1.41× | ||
| Q3 25 | 2.31× | 3.49× | ||
| Q2 25 | 1.14× | 5.36× | ||
| Q1 25 | 1.67× | 40.77× | ||
| Q4 24 | 1.07× | 0.14× | ||
| Q3 24 | 2.73× | 8.12× | ||
| Q2 24 | 0.94× | 11.98× | ||
| 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% |
PINS
| United States And Canada | $944.3M | 72% |
| Other | $375.0M | 28% |
