vs
CF Industries（CF）与ROKU, INC（ROKU）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ROKU, INC的1.3倍（$1.9B vs $1.4B），CF Industries净利率更高（26.4% vs 5.8%，领先20.7%），CF Industries同比增速更快（22.8% vs 16.1%），CF Industries自由现金流更多（$313.0M vs $106.6M），过去两年ROKU, INC的营收复合增速更高（25.8% 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。
Roku是美国流媒体技术企业，2002年由安东尼·伍德创立，主营数字媒体播放器、电视硬件生产，流媒体内容分发及平台广告运营。截至2024年覆盖用户达1.45亿，是美国流媒体视频分发领域的市场领导者，业务覆盖澳、加、法、德、英及拉美多国。
CF vs ROKU — 直观对比
营收规模更大
CF
是对方的1.3倍
$1.4B
营收增速更快
CF
高出6.7%
16.1%
净利率更高
CF
高出20.7%
5.8%
自由现金流更多
CF
多$206.4M
$106.6M
两年增速更快
ROKU
近两年复合增速
12.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.4B |
| 净利润 | $495.0M | $80.5M |
| 毛利率 | 40.9% | 43.5% |
| 营业利润率 | 33.0% | 4.7% |
| 净利率 | 26.4% | 5.8% |
| 营收同比 | 22.8% | 16.1% |
| 净利润同比 | 26.3% | 326.4% |
| 每股收益（稀释后） | $2.56 | $0.55 |
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CFROKU
| Q4 25 | $1.9B | $1.4B | ||
| Q3 25 | $1.7B | $1.2B | ||
| Q2 25 | $1.9B | $1.1B | ||
| Q1 25 | $1.7B | $1.0B | ||
| Q4 24 | $1.5B | $1.2B | ||
| Q3 24 | $1.4B | $1.1B | ||
| Q2 24 | $1.6B | $968.2M | ||
| Q1 24 | $1.5B | $881.5M |
净利润CFROKU
| Q4 25 | $495.0M | $80.5M | ||
| Q3 25 | $460.0M | $24.8M | ||
| Q2 25 | $492.0M | $10.5M | ||
| Q1 25 | $351.0M | $-27.4M | ||
| Q4 24 | $392.0M | $-35.5M | ||
| Q3 24 | $341.0M | $-9.0M | ||
| Q2 24 | $506.0M | $-34.0M | ||
| Q1 24 | $238.0M | $-50.9M |
毛利率CFROKU
| Q4 25 | 40.9% | 43.5% | ||
| Q3 25 | 38.1% | 43.4% | ||
| Q2 25 | 39.9% | 44.8% | ||
| Q1 25 | 34.4% | 43.6% | ||
| Q4 24 | 34.4% | 42.7% | ||
| Q3 24 | 32.4% | 45.2% | ||
| Q2 24 | 43.2% | 43.9% | ||
| Q1 24 | 27.8% | 44.1% |
营业利润率CFROKU
| Q4 25 | 33.0% | 4.7% | ||
| Q3 25 | 35.0% | 0.8% | ||
| Q2 25 | 34.3% | -2.1% | ||
| Q1 25 | 27.4% | -5.7% | ||
| Q4 24 | 28.9% | -3.3% | ||
| Q3 24 | 26.6% | -3.4% | ||
| Q2 24 | 40.6% | -7.4% | ||
| Q1 24 | 20.6% | -8.2% |
净利率CFROKU
| Q4 25 | 26.4% | 5.8% | ||
| Q3 25 | 27.7% | 2.0% | ||
| Q2 25 | 26.0% | 0.9% | ||
| Q1 25 | 21.1% | -2.7% | ||
| Q4 24 | 25.7% | -3.0% | ||
| Q3 24 | 24.9% | -0.9% | ||
| Q2 24 | 32.2% | -3.5% | ||
| Q1 24 | 16.2% | -5.8% |
每股收益（稀释后）CFROKU
| Q4 25 | $2.56 | $0.55 | ||
| Q3 25 | $2.19 | $0.16 | ||
| Q2 25 | $2.37 | $0.07 | ||
| Q1 25 | $1.85 | $-0.19 | ||
| Q4 24 | $1.86 | $-0.24 | ||
| Q3 24 | $1.55 | $-0.06 | ||
| Q2 24 | $2.30 | $-0.24 | ||
| Q1 24 | $1.03 | $-0.35 |
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 | — | $2.3B |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $4.8B | $2.7B |
| 总资产 | $14.1B | $4.4B |
| 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CFROKU
| Q4 25 | — | $2.3B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | — | $2.3B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $2.1B | ||
| Q1 24 | — | $2.1B |
总债务CFROKU
| 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CFROKU
| Q4 25 | $4.8B | $2.7B | ||
| Q3 25 | $4.8B | $2.6B | ||
| Q2 25 | $5.0B | $2.6B | ||
| Q1 25 | $4.8B | $2.5B | ||
| Q4 24 | $5.0B | $2.5B | ||
| Q3 24 | $5.2B | $2.5B | ||
| Q2 24 | $5.5B | $2.4B | ||
| Q1 24 | $5.4B | $2.4B |
总资产CFROKU
| Q4 25 | $14.1B | $4.4B | ||
| Q3 25 | $14.2B | $4.4B | ||
| Q2 25 | $13.8B | $4.3B | ||
| Q1 25 | $13.3B | $4.2B | ||
| Q4 24 | $13.5B | $4.3B | ||
| Q3 24 | $13.8B | $4.3B | ||
| Q2 24 | $13.8B | $4.1B | ||
| Q1 24 | $13.9B | $4.2B |
负债/权益比CFROKU
| 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 | $107.7M |
| 自由现金流经营现金流 - 资本支出 | $313.0M | $106.6M |
| 自由现金流率自由现金流/营收 | 16.7% | 7.6% |
| 资本支出强度资本支出/营收 | 12.1% | 0.1% |
| 现金转化率经营现金流/净利润 | 1.09× | 1.34× |
| 过去12个月自由现金流最近4个季度 | $1.8B | $478.4M |
8季度趋势，按日历期对齐
经营现金流CFROKU
| Q4 25 | $539.0M | $107.7M | ||
| Q3 25 | $1.1B | $127.6M | ||
| Q2 25 | $563.0M | $109.7M | ||
| Q1 25 | $586.0M | $138.7M | ||
| Q4 24 | $420.0M | $79.3M | ||
| Q3 24 | $931.0M | $68.7M | ||
| Q2 24 | $475.0M | $23.4M | ||
| Q1 24 | $445.0M | $46.7M |
自由现金流CFROKU
| Q4 25 | $313.0M | $106.6M | ||
| Q3 25 | $717.0M | $126.5M | ||
| Q2 25 | $318.0M | $108.6M | ||
| Q1 25 | $454.0M | $136.8M | ||
| Q4 24 | $223.0M | $76.8M | ||
| Q3 24 | $792.0M | $67.6M | ||
| Q2 24 | $391.0M | $22.5M | ||
| Q1 24 | $347.0M | $46.0M |
自由现金流率CFROKU
| Q4 25 | 16.7% | 7.6% | ||
| Q3 25 | 43.2% | 10.4% | ||
| Q2 25 | 16.8% | 9.8% | ||
| Q1 25 | 27.3% | 13.4% | ||
| Q4 24 | 14.6% | 6.4% | ||
| Q3 24 | 57.8% | 6.4% | ||
| Q2 24 | 24.9% | 2.3% | ||
| Q1 24 | 23.6% | 5.2% |
资本支出强度CFROKU
| Q4 25 | 12.1% | 0.1% | ||
| Q3 25 | 20.9% | 0.1% | ||
| Q2 25 | 13.0% | 0.1% | ||
| Q1 25 | 7.9% | 0.2% | ||
| Q4 24 | 12.9% | 0.2% | ||
| Q3 24 | 10.1% | 0.1% | ||
| Q2 24 | 5.3% | 0.1% | ||
| Q1 24 | 6.7% | 0.1% |
现金转化率CFROKU
| Q4 25 | 1.09× | 1.34× | ||
| Q3 25 | 2.31× | 5.14× | ||
| Q2 25 | 1.14× | 10.45× | ||
| 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% |
ROKU
| Services | $1.2B | 88% |
| Products | $170.9M | 12% |
