vs
CMB.TECH NV（CMBT）与CARLISLE COMPANIES INC（CSL）财务数据对比。点击上方公司名可切换其他公司
CARLISLE COMPANIES INC的季度营收约是CMB.TECH NV的1.8倍（$1.1B vs $592.8M），CMB.TECH NV净利率更高（32.3% vs 12.1%，领先20.1%），CARLISLE COMPANIES INC同比增速更快（-4.0% vs -34.6%）
CMB.TECH前身为Euronav，是全球知名的原油运输企业，运营超大型油轮（VLCC）、苏伊士型油轮及浮式储卸油装置（FSO），为全球能源产业链提供专业的海上原油运输及存储解决方案，业务布局覆盖主要国际油气运输航线。
卡莱尔公司是专业建筑产品供应商，聚焦于提升建筑能效与稳固性，面向商业建筑领域生产销售单层屋面产品、质保系统及配套配件，旗下设有卡莱尔建筑材料、卡莱尔防水技术两大业务板块，产品涵盖防潮材料、屋面防护层等多个品类。
CMBT vs CSL — 直观对比
营收规模更大
CSL
是对方的1.8倍
$592.8M
营收增速更快
CSL
高出30.6%
-34.6%
净利率更高
CMBT
高出20.1%
12.1%
损益表 — Q4 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $592.8M | $1.1B |
| 净利润 | $191.2M | $127.7M |
| 毛利率 | — | 34.5% |
| 营业利润率 | 46.4% | 17.1% |
| 净利率 | 32.3% | 12.1% |
| 营收同比 | -34.6% | -4.0% |
| 净利润同比 | -63.3% | -10.9% |
| 每股收益（稀释后） | $1.01 | $3.10 |
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CMBTCSL
| Q1 26 | — | $1.1B | ||
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.3B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | $592.8M | $1.1B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.5B |
净利润CMBTCSL
| Q1 26 | — | $127.7M | ||
| Q4 25 | — | $127.4M | ||
| Q3 25 | — | $214.2M | ||
| Q2 25 | — | $255.8M | ||
| Q1 25 | — | $143.3M | ||
| Q4 24 | $191.2M | $162.8M | ||
| Q3 24 | — | $244.3M | ||
| Q2 24 | — | $712.4M |
毛利率CMBTCSL
| Q1 26 | — | 34.5% | ||
| Q4 25 | — | 33.8% | ||
| Q3 25 | — | 36.0% | ||
| Q2 25 | — | 37.3% | ||
| Q1 25 | — | 35.2% | ||
| Q4 24 | — | 36.1% | ||
| Q3 24 | — | 38.6% | ||
| Q2 24 | — | 39.2% |
营业利润率CMBTCSL
| Q1 26 | — | 17.1% | ||
| Q4 25 | — | 16.8% | ||
| Q3 25 | — | 21.8% | ||
| Q2 25 | — | 23.1% | ||
| Q1 25 | — | 16.8% | ||
| Q4 24 | 46.4% | 19.9% | ||
| Q3 24 | — | 23.7% | ||
| Q2 24 | — | 26.0% |
净利率CMBTCSL
| Q1 26 | — | 12.1% | ||
| Q4 25 | — | 11.3% | ||
| Q3 25 | — | 15.9% | ||
| Q2 25 | — | 17.6% | ||
| Q1 25 | — | 13.1% | ||
| Q4 24 | 32.3% | 14.5% | ||
| Q3 24 | — | 18.3% | ||
| Q2 24 | — | 49.1% |
每股收益（稀释后）CMBTCSL
| Q1 26 | — | $3.10 | ||
| Q4 25 | — | $3.06 | ||
| Q3 25 | — | $4.98 | ||
| Q2 25 | — | $5.88 | ||
| Q1 25 | — | $3.20 | ||
| Q4 24 | $1.01 | $3.76 | ||
| Q3 24 | — | $5.25 | ||
| Q2 24 | — | $14.84 |
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 | $38.9M | $771.3M |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $1.2B | $1.7B |
| 总资产 | $3.9B | — |
| 负债/权益比越低杠杆越低 | 2.20× | — |
8季度趋势，按日历期对齐
现金及短期投资CMBTCSL
| Q1 26 | — | $771.3M | ||
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $68.4M | ||
| Q1 25 | — | $220.2M | ||
| Q4 24 | $38.9M | $753.5M | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.7B |
总债务CMBTCSL
| Q1 26 | — | — | ||
| Q4 25 | — | $2.9B | ||
| Q3 25 | — | $2.9B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | $2.6B | $1.9B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.3B |
股东权益CMBTCSL
| Q1 26 | — | $1.7B | ||
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $2.0B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | $1.2B | $2.5B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $3.0B |
总资产CMBTCSL
| Q1 26 | — | — | ||
| Q4 25 | — | $6.3B | ||
| Q3 25 | — | $6.5B | ||
| Q2 25 | — | $5.5B | ||
| Q1 25 | — | $5.5B | ||
| Q4 24 | $3.9B | $5.8B | ||
| Q3 24 | — | $6.5B | ||
| Q2 24 | — | $6.7B |
负债/权益比CMBTCSL
| Q1 26 | — | — | ||
| Q4 25 | — | 1.61× | ||
| Q3 25 | — | 1.45× | ||
| Q2 25 | — | 0.89× | ||
| Q1 25 | — | 0.87× | ||
| Q4 24 | 2.20× | 0.77× | ||
| Q3 24 | — | 0.83× | ||
| Q2 24 | — | 0.76× |
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 | $204.4M | — |
| 自由现金流经营现金流 - 资本支出 | — | $-73.0M |
| 自由现金流率自由现金流/营收 | — | -6.9% |
| 资本支出强度资本支出/营收 | — | 2.7% |
| 现金转化率经营现金流/净利润 | 1.07× | — |
| 过去12个月自由现金流最近4个季度 | — | $924.8M |
8季度趋势，按日历期对齐
经营现金流CMBTCSL
| Q1 26 | — | — | ||
| Q4 25 | — | $386.0M | ||
| Q3 25 | — | $426.9M | ||
| Q2 25 | — | $287.1M | ||
| Q1 25 | — | $1.8M | ||
| Q4 24 | $204.4M | $370.6M | ||
| Q3 24 | — | $312.8M | ||
| Q2 24 | — | $183.4M |
自由现金流CMBTCSL
| Q1 26 | — | $-73.0M | ||
| Q4 25 | — | $346.1M | ||
| Q3 25 | — | $393.4M | ||
| Q2 25 | — | $258.3M | ||
| Q1 25 | — | $-27.2M | ||
| Q4 24 | — | $334.0M | ||
| Q3 24 | — | $293.5M | ||
| Q2 24 | — | $158.5M |
自由现金流率CMBTCSL
| Q1 26 | — | -6.9% | ||
| Q4 25 | — | 30.7% | ||
| Q3 25 | — | 29.2% | ||
| Q2 25 | — | 17.8% | ||
| Q1 25 | — | -2.5% | ||
| Q4 24 | — | 29.7% | ||
| Q3 24 | — | 22.0% | ||
| Q2 24 | — | 10.9% |
资本支出强度CMBTCSL
| Q1 26 | — | 2.7% | ||
| Q4 25 | — | 3.5% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | — | 2.0% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | — | 3.3% | ||
| Q3 24 | — | 1.4% | ||
| Q2 24 | — | 1.7% |
现金转化率CMBTCSL
| Q1 26 | — | — | ||
| Q4 25 | — | 3.03× | ||
| Q3 25 | — | 1.99× | ||
| Q2 25 | — | 1.12× | ||
| Q1 25 | — | 0.01× | ||
| Q4 24 | 1.07× | 2.28× | ||
| Q3 24 | — | 1.28× | ||
| Q2 24 | — | 0.26× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
