vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与FNB CORP（FNB）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FNB CORP的1.1倍（$396.1M vs $366.0M），FNB CORP净利率更高（45.9% vs 4.7%，领先41.2%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 13.7%），FNB CORP自由现金流更多（$99.0M vs $-59.8M），过去两年FNB CORP的营收复合增速更高（7.1% vs 4.3%）
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。
FNB集团是总部位于美国宾夕法尼亚州匹兹堡的多元化金融服务机构，为旗下最大子公司第一国民银行的控股主体，截至2025年12月31日总资产超500亿美元，业务覆盖匹兹堡、巴尔的摩、克利夫兰、华盛顿特区、北卡罗来纳州多座城市及南卡罗来纳州查尔斯顿等核心都会区。
CMP vs FNB — 直观对比
营收规模更大
CMP
是对方的1.1倍
$366.0M
营收增速更快
CMP
高出15.3%
13.7%
净利率更高
FNB
高出41.2%
4.7%
自由现金流更多
FNB
多$158.8M
$-59.8M
两年增速更快
FNB
近两年复合增速
4.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $366.0M |
| 净利润 | $18.6M | $168.0M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | 45.1% |
| 净利率 | 4.7% | 45.9% |
| 营收同比 | 28.9% | 13.7% |
| 净利润同比 | 178.8% | 52.7% |
| 每股收益（稀释后） | $0.43 | $0.47 |
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CMPFNB
| Q4 25 | $396.1M | $366.0M | ||
| Q3 25 | $227.5M | $359.0M | ||
| Q2 25 | $214.6M | $348.0M | ||
| Q1 25 | $494.6M | $323.0M | ||
| Q4 24 | $307.2M | $322.0M | ||
| Q3 24 | $208.8M | $323.0M | ||
| Q2 24 | $202.9M | $316.0M | ||
| Q1 24 | $364.0M | $319.0M |
净利润CMPFNB
| Q4 25 | $18.6M | $168.0M | ||
| Q3 25 | $-7.2M | $150.0M | ||
| Q2 25 | $-17.0M | $130.0M | ||
| Q1 25 | $-32.0M | $117.0M | ||
| Q4 24 | $-23.6M | $110.0M | ||
| Q3 24 | $-48.3M | $110.0M | ||
| Q2 24 | $-43.6M | $123.0M | ||
| Q1 24 | $-38.9M | $122.0M |
毛利率CMPFNB
| 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% | — |
营业利润率CMPFNB
| Q4 25 | 9.2% | 45.1% | ||
| Q3 25 | 5.3% | 52.9% | ||
| Q2 25 | 7.4% | 47.7% | ||
| Q1 25 | -0.6% | 45.8% | ||
| Q4 24 | 0.2% | 31.7% | ||
| Q3 24 | -14.3% | 43.3% | ||
| Q2 24 | 2.9% | 49.7% | ||
| Q1 24 | -10.8% | 48.9% |
净利率CMPFNB
| Q4 25 | 4.7% | 45.9% | ||
| Q3 25 | -3.2% | 41.8% | ||
| Q2 25 | -7.9% | 37.4% | ||
| Q1 25 | -6.5% | 36.2% | ||
| Q4 24 | -7.7% | 34.2% | ||
| Q3 24 | -23.1% | 34.1% | ||
| Q2 24 | -21.5% | 38.9% | ||
| Q1 24 | -10.7% | 38.2% |
每股收益（稀释后）CMPFNB
| Q4 25 | $0.43 | $0.47 | ||
| Q3 25 | — | $0.41 | ||
| Q2 25 | $-0.41 | $0.36 | ||
| Q1 25 | $-0.77 | $0.32 | ||
| Q4 24 | $-0.57 | $0.31 | ||
| Q3 24 | $-1.17 | $0.30 | ||
| Q2 24 | $-1.05 | $0.34 | ||
| Q1 24 | $-0.94 | $0.32 |
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 | $2.5B |
| 总债务越低越好 | $890.0M | $1.9B |
| 股东权益账面价值 | $260.5M | $6.8B |
| 总资产 | $1.5B | $50.2B |
| 负债/权益比越低杠杆越低 | 3.42× | 0.28× |
8季度趋势，按日历期对齐
现金及短期投资CMPFNB
| Q4 25 | $46.7M | $2.5B | ||
| Q3 25 | $59.7M | $2.4B | ||
| Q2 25 | $79.4M | $2.4B | ||
| Q1 25 | $49.5M | $2.4B | ||
| Q4 24 | $45.8M | $2.4B | ||
| Q3 24 | $20.2M | $2.1B | ||
| Q2 24 | $12.8M | $1.9B | ||
| Q1 24 | $38.3M | $1.5B |
总债务CMPFNB
| Q4 25 | $890.0M | $1.9B | ||
| Q3 25 | $839.8M | $2.1B | ||
| Q2 25 | $833.4M | $2.7B | ||
| Q1 25 | $807.6M | $2.5B | ||
| Q4 24 | $974.4M | $3.0B | ||
| Q3 24 | $921.2M | $2.5B | ||
| Q2 24 | $875.1M | $2.0B | ||
| Q1 24 | $877.2M | $2.1B |
股东权益CMPFNB
| Q4 25 | $260.5M | $6.8B | ||
| Q3 25 | $234.1M | $6.6B | ||
| Q2 25 | $249.8M | $6.5B | ||
| Q1 25 | $236.5M | $6.4B | ||
| Q4 24 | $263.0M | $6.3B | ||
| Q3 24 | $316.6M | $6.2B | ||
| Q2 24 | $352.1M | $6.1B | ||
| Q1 24 | $400.4M | $6.0B |
总资产CMPFNB
| Q4 25 | $1.5B | $50.2B | ||
| Q3 25 | $1.5B | $49.9B | ||
| Q2 25 | $1.5B | $49.7B | ||
| Q1 25 | $1.5B | $49.0B | ||
| Q4 24 | $1.7B | $48.6B | ||
| Q3 24 | $1.6B | $48.0B | ||
| Q2 24 | $1.6B | $47.7B | ||
| Q1 24 | $1.7B | $45.9B |
负债/权益比CMPFNB
| Q4 25 | 3.42× | 0.28× | ||
| Q3 25 | 3.59× | 0.32× | ||
| Q2 25 | 3.34× | 0.41× | ||
| Q1 25 | 3.41× | 0.39× | ||
| Q4 24 | 3.70× | 0.48× | ||
| Q3 24 | 2.91× | 0.40× | ||
| Q2 24 | 2.49× | 0.33× | ||
| Q1 24 | 2.19× | 0.35× |
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 | $128.0M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $99.0M |
| 自由现金流率自由现金流/营收 | -15.1% | 27.0% |
| 资本支出强度资本支出/营收 | 5.8% | 7.9% |
| 现金转化率经营现金流/净利润 | -1.99× | 0.76× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $376.0M |
8季度趋势，按日历期对齐
经营现金流CMPFNB
| Q4 25 | $-37.0M | $128.0M | ||
| Q3 25 | $-6.9M | $167.0M | ||
| Q2 25 | $21.8M | $123.0M | ||
| Q1 25 | $186.9M | $64.0M | ||
| Q4 24 | $-4.1M | $326.0M | ||
| Q3 24 | $-12.7M | $-14.0M | ||
| Q2 24 | $-6.8M | $85.0M | ||
| Q1 24 | $86.2M | $245.0M |
自由现金流CMPFNB
| Q4 25 | $-59.8M | $99.0M | ||
| Q3 25 | $-22.8M | $149.0M | ||
| Q2 25 | $3.8M | $85.0M | ||
| Q1 25 | $172.9M | $43.0M | ||
| Q4 24 | $-25.9M | $278.0M | ||
| Q3 24 | $-33.6M | $-46.0M | ||
| Q2 24 | $-21.5M | $55.0M | ||
| Q1 24 | $56.2M | $216.0M |
自由现金流率CMPFNB
| Q4 25 | -15.1% | 27.0% | ||
| Q3 25 | -10.0% | 41.5% | ||
| Q2 25 | 1.8% | 24.4% | ||
| Q1 25 | 35.0% | 13.3% | ||
| Q4 24 | -8.4% | 86.3% | ||
| Q3 24 | -16.1% | -14.2% | ||
| Q2 24 | -10.6% | 17.4% | ||
| Q1 24 | 15.4% | 67.7% |
资本支出强度CMPFNB
| Q4 25 | 5.8% | 7.9% | ||
| Q3 25 | 7.0% | 5.0% | ||
| Q2 25 | 8.4% | 10.9% | ||
| Q1 25 | 2.8% | 6.5% | ||
| Q4 24 | 7.1% | 14.9% | ||
| Q3 24 | 10.0% | 9.9% | ||
| Q2 24 | 7.2% | 9.5% | ||
| Q1 24 | 8.2% | 9.1% |
现金转化率CMPFNB
| Q4 25 | -1.99× | 0.76× | ||
| Q3 25 | — | 1.11× | ||
| Q2 25 | — | 0.95× | ||
| Q1 25 | — | 0.55× | ||
| Q4 24 | — | 2.96× | ||
| Q3 24 | — | -0.13× | ||
| Q2 24 | — | 0.69× | ||
| Q1 24 | — | 2.01× |
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% |
FNB
暂无分部数据
