vs
COMPX INTERNATIONAL INC（CIX）与中国东方航空（EML）财务数据对比。点击上方公司名可切换其他公司
中国东方航空的季度营收约是COMPX INTERNATIONAL INC的1.5倍（$55.3M vs $37.7M）。COMPX INTERNATIONAL INC净利率更高（12.4% vs 1.0%，领先11.3%）。COMPX INTERNATIONAL INC同比增速更快（-1.9% vs -22.4%）。COMPX INTERNATIONAL INC自由现金流更多（$11.4M vs $3.1M）。过去两年COMPX INTERNATIONAL INC的营收复合增速更高（-0.4% vs -0.6%）
COMPX国际是一家多元化安全与控制产品制造商，主营高性能锁具系统、电子门禁解决方案、人体工学工作站部件及船用五金，核心市场覆盖北美、欧洲，服务商业、住宅、工业、医疗、休闲船舶等领域客户。
中国东方航空是中国境内的头部航空公司，总部位于上海长宁区，与中国国际航空、中国南方航空并称为中国三大骨干航空公司，航线网络覆盖全球多个国家和地区，是中国民航市场的核心运营商之一。
CIX vs EML — 直观对比
营收规模更大
EML
是对方的1.5倍
$37.7M
营收增速更快
CIX
高出20.5%
-22.4%
净利率更高
CIX
高出11.3%
1.0%
自由现金流更多
CIX
多$8.4M
$3.1M
两年增速更快
CIX
近两年复合增速
-0.6%
损益表 — Q4 2025 vs Q3 2026
| 指标 | | |
|---|---|---|
| 营收 | $37.7M | $55.3M |
| 净利润 | $4.7M | $578.9K |
| 毛利率 | 32.1% | 22.3% |
| 营业利润率 | 15.0% | 3.1% |
| 净利率 | 12.4% | 1.0% |
| 营收同比 | -1.9% | -22.4% |
| 净利润同比 | 3.6% | 103.8% |
| 每股收益（稀释后） | $0.38 | $0.10 |
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CIXEML
| Q4 25 | $37.7M | — | ||
| Q3 25 | $40.0M | $55.3M | ||
| Q2 25 | $40.4M | $70.2M | ||
| Q1 25 | $40.3M | $63.3M | ||
| Q4 24 | $38.4M | $64.3M | ||
| Q3 24 | $33.7M | $71.3M | ||
| Q2 24 | $35.9M | $72.6M | ||
| Q1 24 | $38.0M | $64.6M |
净利润CIXEML
| Q4 25 | $4.7M | — | ||
| Q3 25 | $4.2M | $578.9K | ||
| Q2 25 | $5.5M | $3.4M | ||
| Q1 25 | $5.1M | $1.9M | ||
| Q4 24 | $4.5M | $1.3M | ||
| Q3 24 | $3.5M | $-15.3M | ||
| Q2 24 | $4.8M | $3.5M | ||
| Q1 24 | $3.8M | $1.9M |
毛利率CIXEML
| Q4 25 | 32.1% | — | ||
| Q3 25 | 27.6% | 22.3% | ||
| Q2 25 | 31.9% | 23.3% | ||
| Q1 25 | 30.2% | 22.4% | ||
| Q4 24 | 28.8% | 23.6% | ||
| Q3 24 | 28.1% | 25.5% | ||
| Q2 24 | 31.1% | 25.4% | ||
| Q1 24 | 25.5% | 23.9% |
营业利润率CIXEML
| Q4 25 | 15.0% | — | ||
| Q3 25 | 11.9% | 3.1% | ||
| Q2 25 | 15.7% | 4.5% | ||
| Q1 25 | 14.6% | 5.1% | ||
| Q4 24 | 12.7% | 6.1% | ||
| Q3 24 | 9.9% | 9.5% | ||
| Q2 24 | 14.2% | 8.3% | ||
| Q1 24 | 9.8% | 5.3% |
净利率CIXEML
| Q4 25 | 12.4% | — | ||
| Q3 25 | 10.6% | 1.0% | ||
| Q2 25 | 13.5% | 4.9% | ||
| Q1 25 | 12.7% | 3.1% | ||
| Q4 24 | 11.7% | 2.0% | ||
| Q3 24 | 10.3% | -21.5% | ||
| Q2 24 | 13.5% | 4.8% | ||
| Q1 24 | 9.9% | 3.0% |
每股收益（稀释后）CIXEML
| Q4 25 | $0.38 | — | ||
| Q3 25 | $0.34 | $0.10 | ||
| Q2 25 | $0.44 | $0.56 | ||
| Q1 25 | $0.42 | $0.32 | ||
| Q4 24 | $0.37 | $0.22 | ||
| Q3 24 | $0.28 | $-2.46 | ||
| Q2 24 | $0.39 | $0.56 | ||
| Q1 24 | $0.31 | $0.31 |
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 | $54.1M | $9.2M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $138.6M | $124.3M |
| 总资产 | $156.2M | $220.0M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CIXEML
| Q4 25 | $54.1M | — | ||
| Q3 25 | $46.3M | $9.2M | ||
| Q2 25 | $56.2M | $9.1M | ||
| Q1 25 | $56.1M | $10.2M | ||
| Q4 24 | $60.8M | $16.1M | ||
| Q3 24 | $58.8M | $9.7M | ||
| Q2 24 | $82.1M | $2.0M | ||
| Q1 24 | $75.6M | $2.1M |
总债务CIXEML
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $42.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益CIXEML
| Q4 25 | $138.6M | — | ||
| Q3 25 | $137.7M | $124.3M | ||
| Q2 25 | $149.5M | $124.4M | ||
| Q1 25 | $147.6M | $121.0M | ||
| Q4 24 | $146.1M | $120.7M | ||
| Q3 24 | $145.3M | $119.2M | ||
| Q2 24 | $170.2M | $136.5M | ||
| Q1 24 | $168.9M | $134.5M |
总资产CIXEML
| Q4 25 | $156.2M | — | ||
| Q3 25 | $153.7M | $220.0M | ||
| Q2 25 | $164.8M | $229.4M | ||
| Q1 25 | $162.2M | $232.3M | ||
| Q4 24 | $163.0M | $235.3M | ||
| Q3 24 | $160.1M | $244.2M | ||
| Q2 24 | $185.1M | $255.9M | ||
| Q1 24 | $181.7M | $253.9M |
负债/权益比CIXEML
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.35× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $12.0M | $3.1M |
| 自由现金流经营现金流 - 资本支出 | $11.4M | $3.1M |
| 自由现金流率自由现金流/营收 | 30.3% | 5.5% |
| 资本支出强度资本支出/营收 | 1.6% | 0.1% |
| 现金转化率经营现金流/净利润 | 2.57× | 5.38× |
| 过去12个月自由现金流最近4个季度 | $19.1M | $12.3M |
8季度趋势，按日历期对齐
经营现金流CIXEML
| Q4 25 | $12.0M | — | ||
| Q3 25 | $6.3M | $3.1M | ||
| Q2 25 | $4.7M | $3.8M | ||
| Q1 25 | $-137.0K | $-1.8M | ||
| Q4 24 | $7.3M | $11.0M | ||
| Q3 24 | $4.1M | $-2.9M | ||
| Q2 24 | $9.8M | $8.4M | ||
| Q1 24 | $1.7M | $2.8M |
自由现金流CIXEML
| Q4 25 | $11.4M | — | ||
| Q3 25 | $5.3M | $3.1M | ||
| Q2 25 | $3.4M | $3.0M | ||
| Q1 25 | $-959.0K | $-2.7M | ||
| Q4 24 | $7.1M | $9.0M | ||
| Q3 24 | $3.6M | $-7.7M | ||
| Q2 24 | $9.4M | $7.3M | ||
| Q1 24 | $1.4M | $1.1M |
自由现金流率CIXEML
| Q4 25 | 30.3% | — | ||
| Q3 25 | 13.2% | 5.5% | ||
| Q2 25 | 8.4% | 4.3% | ||
| Q1 25 | -2.4% | -4.3% | ||
| Q4 24 | 18.5% | 13.9% | ||
| Q3 24 | 10.8% | -10.8% | ||
| Q2 24 | 26.2% | 10.1% | ||
| Q1 24 | 3.6% | 1.7% |
资本支出强度CIXEML
| Q4 25 | 1.6% | — | ||
| Q3 25 | 2.5% | 0.1% | ||
| Q2 25 | 3.3% | 1.1% | ||
| Q1 25 | 2.0% | 1.3% | ||
| Q4 24 | 0.6% | 3.2% | ||
| Q3 24 | 1.4% | 6.7% | ||
| Q2 24 | 1.2% | 1.5% | ||
| Q1 24 | 0.8% | 2.6% |
现金转化率CIXEML
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.48× | 5.38× | ||
| Q2 25 | 0.87× | 1.09× | ||
| Q1 25 | -0.03× | -0.95× | ||
| Q4 24 | 1.62× | 8.41× | ||
| Q3 24 | 1.18× | — | ||
| Q2 24 | 2.03× | 2.40× | ||
| Q1 24 | 0.45× | 1.43× |
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
CIX
| Security Products | $29.5M | 78% |
| Marine Components | $8.2M | 22% |
EML
暂无分部数据
