vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与GE医疗（DHC）财务数据对比。点击上方公司名可切换其他公司
COMPASS MINERALS INTERNATIONAL INC的季度营收约是GE医疗的1.0倍（$396.1M vs $379.6M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -5.6%，领先10.3%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -0.0%），COMPASS MINERALS INTERNATIONAL INC自由现金流更多（$-59.8M vs $-166.4M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs 1.2%）
指南针矿产国际是一家美国上市矿产企业，总部位于堪萨斯州欧弗兰帕克，是盐、氯化镁和硫酸钾等产品的领先生产商。公司面向北美和英国客户供应经处理与未经处理的散装道路除冰盐，同时向全球种植者提供植物营养产品，此外也生产民用除冰、水质调节产品及相关商用产品。
GE医疗是一家总部位于美国伊利诺伊州芝加哥市的医疗科技企业，业务涵盖四大板块：医疗影像设备，包括分子成像、CT、核磁共振、妇科健康筛查及X光系统；超声设备；患者护理解决方案，聚焦远程患者监测、麻醉呼吸护理、心脏诊断及婴幼儿护理；此外还涉及医药相关领域，是全球医疗行业的知名企业。
CMP vs DHC — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $379.6M |
| 净利润 | $18.6M | $-21.2M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | -12.6% |
| 净利率 | 4.7% | -5.6% |
| 营收同比 | 28.9% | -0.0% |
| 净利润同比 | 178.8% | 75.7% |
| 每股收益（稀释后） | $0.43 | $-0.09 |
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
| Q4 25 | $396.1M | $379.6M | ||
| Q3 25 | $227.5M | $388.7M | ||
| Q2 25 | $214.6M | $382.7M | ||
| Q1 25 | $494.6M | $386.9M | ||
| Q4 24 | $307.2M | $379.6M | ||
| Q3 24 | $208.8M | $373.6M | ||
| Q2 24 | $202.9M | $371.4M | ||
| Q1 24 | $364.0M | $370.8M |
| Q4 25 | $18.6M | $-21.2M | ||
| Q3 25 | $-7.2M | $-164.0M | ||
| Q2 25 | $-17.0M | $-91.6M | ||
| Q1 25 | $-32.0M | $-9.0M | ||
| Q4 24 | $-23.6M | $-87.4M | ||
| Q3 24 | $-48.3M | $-98.7M | ||
| Q2 24 | $-43.6M | $-97.9M | ||
| Q1 24 | $-38.9M | $-86.3M |
| Q4 25 | 16.0% | — | ||
| Q3 25 | 16.9% | — | ||
| Q2 25 | 19.2% | — | ||
| Q1 25 | 15.5% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | 9.3% | — | ||
| Q2 24 | 16.1% | — | ||
| Q1 24 | 19.7% | — |
| Q4 25 | 9.2% | -12.6% | ||
| Q3 25 | 5.3% | -43.4% | ||
| Q2 25 | 7.4% | -24.5% | ||
| Q1 25 | -0.6% | -2.7% | ||
| Q4 24 | 0.2% | -26.1% | ||
| Q3 24 | -14.3% | -26.5% | ||
| Q2 24 | 2.9% | -23.0% | ||
| Q1 24 | -10.8% | -23.7% |
| Q4 25 | 4.7% | -5.6% | ||
| Q3 25 | -3.2% | -42.2% | ||
| Q2 25 | -7.9% | -23.9% | ||
| Q1 25 | -6.5% | -2.3% | ||
| Q4 24 | -7.7% | -23.0% | ||
| Q3 24 | -23.1% | -26.4% | ||
| Q2 24 | -21.5% | -26.3% | ||
| Q1 24 | -10.7% | -23.3% |
| Q4 25 | $0.43 | $-0.09 | ||
| Q3 25 | — | $-0.68 | ||
| Q2 25 | $-0.41 | $-0.38 | ||
| Q1 25 | $-0.77 | $-0.04 | ||
| Q4 24 | $-0.57 | $-0.37 | ||
| Q3 24 | $-1.17 | $-0.41 | ||
| Q2 24 | $-1.05 | $-0.41 | ||
| Q1 24 | $-0.94 | $-0.36 |
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 | $46.7M | $105.4M |
| 总债务越低越好 | $890.0M | $2.4B |
| 股东权益账面价值 | $260.5M | $1.7B |
| 总资产 | $1.5B | $4.4B |
| 负债/权益比越低杠杆越低 | 3.42× | 1.47× |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $105.4M | ||
| Q3 25 | $59.7M | $201.4M | ||
| Q2 25 | $79.4M | $141.8M | ||
| Q1 25 | $49.5M | $302.6M | ||
| Q4 24 | $45.8M | $144.6M | ||
| Q3 24 | $20.2M | $256.5M | ||
| Q2 24 | $12.8M | $265.6M | ||
| Q1 24 | $38.3M | $207.1M |
| Q4 25 | $890.0M | $2.4B | ||
| Q3 25 | $839.8M | — | ||
| Q2 25 | $833.4M | — | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | $3.1B | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $1.7B | ||
| Q3 25 | $234.1M | $1.7B | ||
| Q2 25 | $249.8M | $1.9B | ||
| Q1 25 | $236.5M | $1.9B | ||
| Q4 24 | $263.0M | $2.0B | ||
| Q3 24 | $316.6M | $2.0B | ||
| Q2 24 | $352.1M | $2.1B | ||
| Q1 24 | $400.4M | $2.2B |
| Q4 25 | $1.5B | $4.4B | ||
| Q3 25 | $1.5B | $4.7B | ||
| Q2 25 | $1.5B | $4.8B | ||
| Q1 25 | $1.5B | $5.0B | ||
| Q4 24 | $1.7B | $5.1B | ||
| Q3 24 | $1.6B | $5.3B | ||
| Q2 24 | $1.6B | $5.3B | ||
| Q1 24 | $1.7B | $5.3B |
| Q4 25 | 3.42× | 1.47× | ||
| Q3 25 | 3.59× | — | ||
| Q2 25 | 3.34× | — | ||
| Q1 25 | 3.41× | — | ||
| Q4 24 | 3.70× | 1.56× | ||
| Q3 24 | 2.91× | — | ||
| Q2 24 | 2.49× | — | ||
| Q1 24 | 2.19× | — |
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 | $-37.0M | $-19.6M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-166.4M |
| 自由现金流率自由现金流/营收 | -15.1% | -43.8% |
| 资本支出强度资本支出/营收 | 5.8% | 38.7% |
| 现金转化率经营现金流/净利润 | -1.99× | — |
| 过去12个月自由现金流最近4个季度 | $94.1M | $-280.3M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $-19.6M | ||
| Q3 25 | $-6.9M | $-49.3M | ||
| Q2 25 | $21.8M | $53.0M | ||
| Q1 25 | $186.9M | $-3.2M | ||
| Q4 24 | $-4.1M | $112.2M | ||
| Q3 24 | $-12.7M | $21.1M | ||
| Q2 24 | $-6.8M | $44.3M | ||
| Q1 24 | $86.2M | $28.6M |
| Q4 25 | $-59.8M | $-166.4M | ||
| Q3 25 | $-22.8M | $-89.8M | ||
| Q2 25 | $3.8M | $18.8M | ||
| Q1 25 | $172.9M | $-42.9M | ||
| Q4 24 | $-25.9M | $-89.5M | ||
| Q3 24 | $-33.6M | $-26.1M | ||
| Q2 24 | $-21.5M | $3.3M | ||
| Q1 24 | $56.2M | $-18.1M |
| Q4 25 | -15.1% | -43.8% | ||
| Q3 25 | -10.0% | -23.1% | ||
| Q2 25 | 1.8% | 4.9% | ||
| Q1 25 | 35.0% | -11.1% | ||
| Q4 24 | -8.4% | -23.6% | ||
| Q3 24 | -16.1% | -7.0% | ||
| Q2 24 | -10.6% | 0.9% | ||
| Q1 24 | 15.4% | -4.9% |
| Q4 25 | 5.8% | 38.7% | ||
| Q3 25 | 7.0% | 10.4% | ||
| Q2 25 | 8.4% | 8.9% | ||
| Q1 25 | 2.8% | 10.2% | ||
| Q4 24 | 7.1% | 53.1% | ||
| Q3 24 | 10.0% | 12.6% | ||
| Q2 24 | 7.2% | 11.0% | ||
| Q1 24 | 8.2% | 12.6% |
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
CMP
| Highway Deicing Salt | $210.8M | 53% |
| Consumer Industrial Salt | $120.7M | 30% |
| Plant Nutrition | $60.8M | 15% |
| Transferred Over Time | $2.8M | 1% |
| Other | $1.0M | 0% |
DHC
| Senior Housing Operating Portfolio Segment | $323.4M | 85% |
| Rental Income | $56.2M | 15% |
