vs
CI&T Inc（CINT）与森馨科技（SXT）财务数据对比。点击上方公司名可切换其他公司
CI&T Inc的季度营收约是森馨科技的1.1倍（$489.6M vs $435.8M），森馨科技净利率更高（10.1% vs 8.3%，领先1.8%），森馨科技同比增速更快（54.2% vs 11.5%）
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。
森馨科技是总部位于美国威斯康星州密尔沃基的全球化色素、香精香料生产商及销售商，产品广泛应用于食品饮料、医药、化妆品、家居个护、特种印刷成像、计算机成像及工业着色等多个领域，旗下设有香精香料事业部与色素事业部两大核心业务板块。
CINT vs SXT — 直观对比
营收规模更大
CINT
是对方的1.1倍
$435.8M
营收增速更快
SXT
高出42.6%
11.5%
净利率更高
SXT
高出1.8%
8.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.6M | $435.8M |
| 净利润 | $40.6M | $44.2M |
| 毛利率 | 32.0% | — |
| 营业利润率 | 13.4% | 15.3% |
| 净利率 | 8.3% | 10.1% |
| 营收同比 | 11.5% | 54.2% |
| 净利润同比 | 37.7% | 28.2% |
| 每股收益（稀释后） | $0.30 | $1.04 |
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CINTSXT
| Q1 26 | — | $435.8M | ||
| Q4 25 | $489.6M | $393.4M | ||
| Q3 25 | — | $412.1M | ||
| Q2 25 | — | $414.2M | ||
| Q1 25 | — | $392.3M | ||
| Q4 24 | $439.0M | $376.4M | ||
| Q3 24 | — | $392.6M | ||
| Q2 24 | — | $403.5M |
净利润CINTSXT
| Q1 26 | — | $44.2M | ||
| Q4 25 | $40.6M | $25.5M | ||
| Q3 25 | — | $37.0M | ||
| Q2 25 | — | $37.6M | ||
| Q1 25 | — | $34.5M | ||
| Q4 24 | $29.5M | $30.1M | ||
| Q3 24 | — | $32.7M | ||
| Q2 24 | — | $30.9M |
毛利率CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | 32.0% | 31.4% | ||
| Q3 25 | — | 34.3% | ||
| Q2 25 | — | 34.5% | ||
| Q1 25 | — | 33.6% | ||
| Q4 24 | 34.2% | 31.7% | ||
| Q3 24 | — | 33.2% | ||
| Q2 24 | — | 32.4% |
营业利润率CINTSXT
| Q1 26 | — | 15.3% | ||
| Q4 25 | 13.4% | 9.7% | ||
| Q3 25 | — | 14.0% | ||
| Q2 25 | — | 13.9% | ||
| Q1 25 | — | 13.6% | ||
| Q4 24 | 12.7% | 11.2% | ||
| Q3 24 | — | 12.9% | ||
| Q2 24 | — | 12.3% |
净利率CINTSXT
| Q1 26 | — | 10.1% | ||
| Q4 25 | 8.3% | 6.5% | ||
| Q3 25 | — | 9.0% | ||
| Q2 25 | — | 9.1% | ||
| Q1 25 | — | 8.8% | ||
| Q4 24 | 6.7% | 8.0% | ||
| Q3 24 | — | 8.3% | ||
| Q2 24 | — | 7.7% |
每股收益（稀释后）CINTSXT
| Q1 26 | — | $1.04 | ||
| Q4 25 | $0.30 | $0.60 | ||
| Q3 25 | — | $0.87 | ||
| Q2 25 | — | $0.88 | ||
| Q1 25 | — | $0.81 | ||
| Q4 24 | $0.22 | $0.71 | ||
| Q3 24 | — | $0.77 | ||
| Q2 24 | — | $0.73 |
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 | $38.5M |
| 总债务越低越好 | $122.6M | $767.8M |
| 股东权益账面价值 | $308.9M | $1.2B |
| 总资产 | $550.5M | $2.3B |
| 负债/权益比越低杠杆越低 | 0.40× | 0.63× |
8季度趋势，按日历期对齐
现金及短期投资CINTSXT
| Q1 26 | — | $38.5M | ||
| Q4 25 | $47.9M | $36.5M | ||
| Q3 25 | — | $42.7M | ||
| Q2 25 | — | $56.7M | ||
| Q1 25 | — | $32.6M | ||
| Q4 24 | $56.6M | $26.6M | ||
| Q3 24 | — | $37.0M | ||
| Q2 24 | — | $30.3M |
总债务CINTSXT
| Q1 26 | — | $767.8M | ||
| Q4 25 | $122.6M | $709.2M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $138.7M | $613.5M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益CINTSXT
| Q1 26 | — | $1.2B | ||
| Q4 25 | $308.9M | $1.2B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | $280.1M | $1.1B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | $1.1B |
总资产CINTSXT
| Q1 26 | — | $2.3B | ||
| Q4 25 | $550.5M | $2.2B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.2B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | $526.4M | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B |
负债/权益比CINTSXT
| Q1 26 | — | 0.63× | ||
| Q4 25 | 0.40× | 0.59× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.50× | 0.58× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $45.8M | — |
| 自由现金流率自由现金流/营收 | 9.4% | — |
| 资本支出强度资本支出/营收 | 3.0% | — |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | $60.6M | $44.6M | ||
| Q3 25 | — | $44.0M | ||
| Q2 25 | — | $48.3M | ||
| Q1 25 | — | $-9.0M | ||
| Q4 24 | $69.0M | $21.4M | ||
| Q3 24 | — | $76.8M | ||
| Q2 24 | — | $43.8M |
自由现金流CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | $45.8M | $12.9M | ||
| Q3 25 | — | $24.2M | ||
| Q2 25 | — | $27.1M | ||
| Q1 25 | — | $-25.8M | ||
| Q4 24 | $58.4M | $-1.7M | ||
| Q3 24 | — | $63.6M | ||
| Q2 24 | — | $32.0M |
自由现金流率CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | 9.4% | 3.3% | ||
| Q3 25 | — | 5.9% | ||
| Q2 25 | — | 6.5% | ||
| Q1 25 | — | -6.6% | ||
| Q4 24 | 13.3% | -0.5% | ||
| Q3 24 | — | 16.2% | ||
| Q2 24 | — | 7.9% |
资本支出强度CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | 3.0% | 8.0% | ||
| Q3 25 | — | 4.8% | ||
| Q2 25 | — | 5.1% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | 2.4% | 6.1% | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | — | 2.9% |
现金转化率CINTSXT
| Q1 26 | — | — | ||
| Q4 25 | 1.49× | 1.75× | ||
| Q3 25 | — | 1.19× | ||
| Q2 25 | — | 1.28× | ||
| Q1 25 | — | -0.26× | ||
| Q4 24 | 2.34× | 0.71× | ||
| Q3 24 | — | 2.35× | ||
| Q2 24 | — | 1.42× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
