vs
COMPX INTERNATIONAL INC（CIX）与合众银行（FSBC）财务数据对比。点击上方公司名可切换其他公司
合众银行的季度营收约是COMPX INTERNATIONAL INC的1.2倍（$45.1M vs $37.7M），合众银行净利率更高（41.3% vs 12.4%，领先28.9%），过去两年合众银行的营收复合增速更高（21.3% vs -0.4%）
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。
合众银行是总部设在美国明尼阿波利斯、在特拉华州注册的美国跨国银行机构，截至2025年为美国第五大银行，也是美国中西部规模最大的银行，被金融稳定委员会认定为具有系统重要性的银行。它旗下核心运营实体为美国银行全国协会，以US Bank品牌开展业务，提供银行、投资、抵押等金融服务。
CIX vs FSBC — 直观对比
营收规模更大
FSBC
是对方的1.2倍
$37.7M
净利率更高
FSBC
高出28.9%
12.4%
两年增速更快
FSBC
近两年复合增速
-0.4%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $37.7M | $45.1M |
| 净利润 | $4.7M | $18.6M |
| 毛利率 | 32.1% | — |
| 营业利润率 | 15.0% | — |
| 净利率 | 12.4% | 41.3% |
| 营收同比 | -1.9% | — |
| 净利润同比 | 3.6% | 42.0% |
| 每股收益（稀释后） | $0.38 | $0.87 |
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CIXFSBC
| Q1 26 | — | $45.1M | ||
| Q4 25 | $37.7M | $43.5M | ||
| Q3 25 | $40.0M | $41.3M | ||
| Q2 25 | $40.4M | $38.3M | ||
| Q1 25 | $40.3M | $35.3M | ||
| Q4 24 | $38.4M | $35.2M | ||
| Q3 24 | $33.7M | $31.8M | ||
| Q2 24 | $35.9M | $30.7M |
净利润CIXFSBC
| Q1 26 | — | $18.6M | ||
| Q4 25 | $4.7M | $17.6M | ||
| Q3 25 | $4.2M | $16.3M | ||
| Q2 25 | $5.5M | $14.5M | ||
| Q1 25 | $5.1M | $13.1M | ||
| Q4 24 | $4.5M | $13.3M | ||
| Q3 24 | $3.5M | $10.9M | ||
| Q2 24 | $4.8M | $10.8M |
毛利率CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | 32.1% | — | ||
| Q3 25 | 27.6% | — | ||
| Q2 25 | 31.9% | — | ||
| Q1 25 | 30.2% | — | ||
| Q4 24 | 28.8% | — | ||
| Q3 24 | 28.1% | — | ||
| Q2 24 | 31.1% | — |
营业利润率CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | 15.0% | 52.9% | ||
| Q3 25 | 11.9% | 53.8% | ||
| Q2 25 | 15.7% | 52.4% | ||
| Q1 25 | 14.6% | 52.0% | ||
| Q4 24 | 12.7% | 55.1% | ||
| Q3 24 | 9.9% | 48.0% | ||
| Q2 24 | 14.2% | 49.4% |
净利率CIXFSBC
| Q1 26 | — | 41.3% | ||
| Q4 25 | 12.4% | 40.6% | ||
| Q3 25 | 10.6% | 39.6% | ||
| Q2 25 | 13.5% | 37.9% | ||
| Q1 25 | 12.7% | 37.1% | ||
| Q4 24 | 11.7% | 37.9% | ||
| Q3 24 | 10.3% | 34.4% | ||
| Q2 24 | 13.5% | 35.2% |
每股收益（稀释后）CIXFSBC
| Q1 26 | — | $0.87 | ||
| Q4 25 | $0.38 | $0.83 | ||
| Q3 25 | $0.34 | $0.77 | ||
| Q2 25 | $0.44 | $0.68 | ||
| Q1 25 | $0.42 | $0.62 | ||
| Q4 24 | $0.37 | $0.61 | ||
| Q3 24 | $0.28 | $0.52 | ||
| Q2 24 | $0.39 | $0.51 |
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 | $644.4M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $138.6M | $458.5M |
| 总资产 | $156.2M | $5.0B |
| 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CIXFSBC
| Q1 26 | — | $644.4M | ||
| Q4 25 | $54.1M | — | ||
| Q3 25 | $46.3M | — | ||
| Q2 25 | $56.2M | — | ||
| Q1 25 | $56.1M | — | ||
| Q4 24 | $60.8M | — | ||
| Q3 24 | $58.8M | — | ||
| Q2 24 | $82.1M | — |
股东权益CIXFSBC
| Q1 26 | — | $458.5M | ||
| Q4 25 | $138.6M | $445.8M | ||
| Q3 25 | $137.7M | $431.3M | ||
| Q2 25 | $149.5M | $416.7M | ||
| Q1 25 | $147.6M | $406.5M | ||
| Q4 24 | $146.1M | $396.6M | ||
| Q3 24 | $145.3M | $389.9M | ||
| Q2 24 | $170.2M | $380.5M |
总资产CIXFSBC
| Q1 26 | — | $5.0B | ||
| Q4 25 | $156.2M | $4.8B | ||
| Q3 25 | $153.7M | $4.6B | ||
| Q2 25 | $164.8M | $4.4B | ||
| Q1 25 | $162.2M | $4.2B | ||
| Q4 24 | $163.0M | $4.1B | ||
| Q3 24 | $160.1M | $3.9B | ||
| Q2 24 | $185.1M | $3.6B |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $11.4M | — |
| 自由现金流率自由现金流/营收 | 30.3% | — |
| 资本支出强度资本支出/营收 | 1.6% | — |
| 现金转化率经营现金流/净利润 | 2.57× | — |
| 过去12个月自由现金流最近4个季度 | $19.1M | — |
8季度趋势，按日历期对齐
经营现金流CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | $12.0M | $72.6M | ||
| Q3 25 | $6.3M | $18.8M | ||
| Q2 25 | $4.7M | $17.8M | ||
| Q1 25 | $-137.0K | $15.5M | ||
| Q4 24 | $7.3M | $51.8M | ||
| Q3 24 | $4.1M | $17.5M | ||
| Q2 24 | $9.8M | $16.0M |
自由现金流CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | $11.4M | $71.4M | ||
| Q3 25 | $5.3M | $18.6M | ||
| Q2 25 | $3.4M | $17.5M | ||
| Q1 25 | $-959.0K | $15.4M | ||
| Q4 24 | $7.1M | $51.2M | ||
| Q3 24 | $3.6M | $17.3M | ||
| Q2 24 | $9.4M | $15.8M |
自由现金流率CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | 30.3% | 164.3% | ||
| Q3 25 | 13.2% | 45.0% | ||
| Q2 25 | 8.4% | 45.8% | ||
| Q1 25 | -2.4% | 43.5% | ||
| Q4 24 | 18.5% | 145.5% | ||
| Q3 24 | 10.8% | 54.5% | ||
| Q2 24 | 26.2% | 51.6% |
资本支出强度CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | 1.6% | 2.8% | ||
| Q3 25 | 2.5% | 0.5% | ||
| Q2 25 | 3.3% | 0.6% | ||
| Q1 25 | 2.0% | 0.3% | ||
| Q4 24 | 0.6% | 1.8% | ||
| Q3 24 | 1.4% | 0.7% | ||
| Q2 24 | 1.2% | 0.7% |
现金转化率CIXFSBC
| Q1 26 | — | — | ||
| Q4 25 | 2.57× | 4.12× | ||
| Q3 25 | 1.48× | 1.15× | ||
| Q2 25 | 0.87× | 1.23× | ||
| Q1 25 | -0.03× | 1.18× | ||
| Q4 24 | 1.62× | 3.89× | ||
| Q3 24 | 1.18× | 1.60× | ||
| Q2 24 | 2.03× | 1.49× |
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% |
FSBC
| Net Interest Income | $43.5M | 96% |
| Noninterest Income | $1.6M | 4% |
