vs
CI&T Inc（CINT）与摩丁制造（MOD）财务数据对比。点击上方公司名可切换其他公司
摩丁制造的季度营收约是CI&T Inc的1.6倍（$805.0M vs $489.6M），CI&T Inc净利率更高（8.3% vs -5.9%，领先14.2%），摩丁制造同比增速更快（30.5% vs 11.5%），CI&T Inc自由现金流更多（$45.8M vs $-17.1M）
CI&T Inc是全球数字化转型服务提供商，提供定制软件开发、云迁移、数据分析、用户体验设计、人工智能落地等端到端解决方案，服务零售、金融、医疗、制造等多个行业客户，业务覆盖美洲、欧洲及亚太地区。
摩丁制造是1916年成立于美国的热管理企业。创始人亚瑟·B·摩丁获拖拉机Spirex散热器专利后创立公司，曾为福特T型车生产Turbotube散热器，1941年在威斯康星州拉辛建成全球首个车用风洞，二战期间为P-51野马战斗机供应后冷却器。
CINT vs MOD — 直观对比
营收规模更大
MOD
是对方的1.6倍
$489.6M
营收增速更快
MOD
高出19.0%
11.5%
净利率更高
CINT
高出14.2%
-5.9%
自由现金流更多
CINT
多$62.9M
$-17.1M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.6M | $805.0M |
| 净利润 | $40.6M | $-47.4M |
| 毛利率 | 32.0% | 23.1% |
| 营业利润率 | 13.4% | 11.1% |
| 净利率 | 8.3% | -5.9% |
| 营收同比 | 11.5% | 30.5% |
| 净利润同比 | 37.7% | -215.6% |
| 每股收益（稀释后） | $0.30 | $-0.90 |
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CINTMOD
| Q4 25 | $489.6M | $805.0M | ||
| Q3 25 | — | $738.9M | ||
| Q2 25 | — | $682.8M | ||
| Q1 25 | — | $647.2M | ||
| Q4 24 | $439.0M | $616.8M | ||
| Q3 24 | — | $658.0M | ||
| Q2 24 | — | $661.5M | ||
| Q1 24 | — | $603.5M |
净利润CINTMOD
| Q4 25 | $40.6M | $-47.4M | ||
| Q3 25 | — | $44.4M | ||
| Q2 25 | — | $51.2M | ||
| Q1 25 | — | $49.6M | ||
| Q4 24 | $29.5M | $41.0M | ||
| Q3 24 | — | $46.1M | ||
| Q2 24 | — | $47.3M | ||
| Q1 24 | — | $25.8M |
毛利率CINTMOD
| Q4 25 | 32.0% | 23.1% | ||
| Q3 25 | — | 22.3% | ||
| Q2 25 | — | 24.2% | ||
| Q1 25 | — | 25.6% | ||
| Q4 24 | 34.2% | 24.3% | ||
| Q3 24 | — | 25.2% | ||
| Q2 24 | — | 24.6% | ||
| Q1 24 | — | 22.4% |
营业利润率CINTMOD
| Q4 25 | 13.4% | 11.1% | ||
| Q3 25 | — | 9.9% | ||
| Q2 25 | — | 11.1% | ||
| Q1 25 | — | 11.5% | ||
| Q4 24 | 12.7% | 9.6% | ||
| Q3 24 | — | 11.4% | ||
| Q2 24 | — | 11.2% | ||
| Q1 24 | — | 7.8% |
净利率CINTMOD
| Q4 25 | 8.3% | -5.9% | ||
| Q3 25 | — | 6.0% | ||
| Q2 25 | — | 7.5% | ||
| Q1 25 | — | 7.7% | ||
| Q4 24 | 6.7% | 6.6% | ||
| Q3 24 | — | 7.0% | ||
| Q2 24 | — | 7.2% | ||
| Q1 24 | — | 4.3% |
每股收益（稀释后）CINTMOD
| Q4 25 | $0.30 | $-0.90 | ||
| Q3 25 | — | $0.83 | ||
| Q2 25 | — | $0.95 | ||
| Q1 25 | — | $0.92 | ||
| Q4 24 | $0.22 | $0.76 | ||
| Q3 24 | — | $0.86 | ||
| Q2 24 | — | $0.88 | ||
| Q1 24 | — | $0.48 |
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 | $47.9M | $98.7M |
| 总债务越低越好 | $122.6M | $570.7M |
| 股东权益账面价值 | $308.9M | $1.1B |
| 总资产 | $550.5M | $2.5B |
| 负债/权益比越低杠杆越低 | 0.40× | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资CINTMOD
| Q4 25 | $47.9M | $98.7M | ||
| Q3 25 | — | $83.8M | ||
| Q2 25 | — | $124.5M | ||
| Q1 25 | — | $71.6M | ||
| Q4 24 | $56.6M | $83.8M | ||
| Q3 24 | — | $78.6M | ||
| Q2 24 | — | $72.9M | ||
| Q1 24 | — | $60.1M |
总债务CINTMOD
| Q4 25 | $122.6M | $570.7M | ||
| Q3 25 | — | $525.8M | ||
| Q2 25 | — | $482.1M | ||
| Q1 25 | — | $296.7M | ||
| Q4 24 | $138.7M | $330.0M | ||
| Q3 24 | — | $359.1M | ||
| Q2 24 | — | $405.7M | ||
| Q1 24 | — | $399.9M |
股东权益CINTMOD
| Q4 25 | $308.9M | $1.1B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.0B | ||
| Q1 25 | — | $910.2M | ||
| Q4 24 | $280.1M | $855.1M | ||
| Q3 24 | — | $858.8M | ||
| Q2 24 | — | $788.4M | ||
| Q1 24 | — | $747.6M |
总资产CINTMOD
| Q4 25 | $550.5M | $2.5B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | — | $2.2B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | $526.4M | $1.8B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.9B |
负债/权益比CINTMOD
| Q4 25 | 0.40× | 0.51× | ||
| Q3 25 | — | 0.50× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | 0.50× | 0.39× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.51× | ||
| Q1 24 | — | 0.53× |
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 | $60.6M | $24.7M |
| 自由现金流经营现金流 - 资本支出 | $45.8M | $-17.1M |
| 自由现金流率自由现金流/营收 | 9.4% | -2.1% |
| 资本支出强度资本支出/营收 | 3.0% | 5.2% |
| 现金转化率经营现金流/净利润 | 1.49× | — |
| 过去12个月自由现金流最近4个季度 | — | $-20.3M |
8季度趋势，按日历期对齐
经营现金流CINTMOD
| Q4 25 | $60.6M | $24.7M | ||
| Q3 25 | — | $1.4M | ||
| Q2 25 | — | $27.7M | ||
| Q1 25 | — | $54.8M | ||
| Q4 24 | $69.0M | $60.7M | ||
| Q3 24 | — | $57.3M | ||
| Q2 24 | — | $40.5M | ||
| Q1 24 | — | $39.6M |
自由现金流CINTMOD
| Q4 25 | $45.8M | $-17.1M | ||
| Q3 25 | — | $-30.5M | ||
| Q2 25 | — | $200.0K | ||
| Q1 25 | — | $27.1M | ||
| Q4 24 | $58.4M | $44.7M | ||
| Q3 24 | — | $43.8M | ||
| Q2 24 | — | $13.7M | ||
| Q1 24 | — | $-4.3M |
自由现金流率CINTMOD
| Q4 25 | 9.4% | -2.1% | ||
| Q3 25 | — | -4.1% | ||
| Q2 25 | — | 0.0% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | 13.3% | 7.2% | ||
| Q3 24 | — | 6.7% | ||
| Q2 24 | — | 2.1% | ||
| Q1 24 | — | -0.7% |
资本支出强度CINTMOD
| Q4 25 | 3.0% | 5.2% | ||
| Q3 25 | — | 4.3% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | 2.4% | 2.6% | ||
| Q3 24 | — | 2.1% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | — | 7.3% |
现金转化率CINTMOD
| Q4 25 | 1.49× | — | ||
| Q3 25 | — | 0.03× | ||
| Q2 25 | — | 0.54× | ||
| Q1 25 | — | 1.10× | ||
| Q4 24 | 2.34× | 1.48× | ||
| Q3 24 | — | 1.24× | ||
| Q2 24 | — | 0.86× | ||
| Q1 24 | — | 1.53× |
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
CINT
暂无分部数据
MOD
| Data Centers | $296.9M | 37% |
| Performance Technologies | $266.0M | 33% |
| Hvac Technologies | $107.1M | 13% |
| Air Cooled | $92.4M | 11% |
| Lb White | $25.6M | 3% |
| Climate By Design | $10.2M | 1% |
| Absolutaire | $7.0M | 1% |
