vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与INDEPENDENT BANK CORP（INDB）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INDEPENDENT BANK CORP的1.9倍（$396.1M vs $212.5M），INDEPENDENT BANK CORP净利率更高（35.5% vs 4.7%，领先30.8%），INDEPENDENT BANK CORP同比增速更快（46.9% vs 28.9%），INDEPENDENT BANK CORP自由现金流更多（$75.5M vs $-59.8M），过去两年INDEPENDENT BANK CORP的营收复合增速更高（24.3% 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。
Independent Bank Corp是一家总部位于美国密歇根州大急流城的商业银行，业务全部布局于密歇根州内，目前在全州范围内共设有62家实体营业网点，为当地个人及企业客户提供各类银行金融服务。
CMP vs INDB — 直观对比
营收规模更大
CMP
是对方的1.9倍
$212.5M
营收增速更快
INDB
高出17.9%
28.9%
净利率更高
INDB
高出30.8%
4.7%
自由现金流更多
INDB
多$135.3M
$-59.8M
两年增速更快
INDB
近两年复合增速
4.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $212.5M |
| 净利润 | $18.6M | $75.3M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | — |
| 净利率 | 4.7% | 35.5% |
| 营收同比 | 28.9% | 46.9% |
| 净利润同比 | 178.8% | 50.6% |
| 每股收益（稀释后） | $0.43 | $1.51 |
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CMPINDB
| Q4 25 | $396.1M | $212.5M | ||
| Q3 25 | $227.5M | $203.3M | ||
| Q2 25 | $214.6M | $147.5M | ||
| Q1 25 | $494.6M | $145.5M | ||
| Q4 24 | $307.2M | $144.7M | ||
| Q3 24 | $208.8M | $141.7M | ||
| Q2 24 | $202.9M | $137.9M | ||
| Q1 24 | $364.0M | $137.4M |
净利润CMPINDB
| Q4 25 | $18.6M | $75.3M | ||
| Q3 25 | $-7.2M | $34.3M | ||
| Q2 25 | $-17.0M | $51.1M | ||
| Q1 25 | $-32.0M | $44.4M | ||
| Q4 24 | $-23.6M | $50.0M | ||
| Q3 24 | $-48.3M | $42.9M | ||
| Q2 24 | $-43.6M | $51.3M | ||
| Q1 24 | $-38.9M | $47.8M |
毛利率CMPINDB
| 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CMPINDB
| Q4 25 | 9.2% | — | ||
| Q3 25 | 5.3% | 21.8% | ||
| Q2 25 | 7.4% | 44.6% | ||
| Q1 25 | -0.6% | 39.3% | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | -14.3% | 39.0% | ||
| Q2 24 | 2.9% | 48.1% | ||
| Q1 24 | -10.8% | 45.5% |
净利率CMPINDB
| Q4 25 | 4.7% | 35.5% | ||
| Q3 25 | -3.2% | 16.8% | ||
| Q2 25 | -7.9% | 34.6% | ||
| Q1 25 | -6.5% | 30.5% | ||
| Q4 24 | -7.7% | 34.6% | ||
| Q3 24 | -23.1% | 30.3% | ||
| Q2 24 | -21.5% | 37.2% | ||
| Q1 24 | -10.7% | 34.8% |
每股收益（稀释后）CMPINDB
| Q4 25 | $0.43 | $1.51 | ||
| Q3 25 | — | $0.69 | ||
| Q2 25 | $-0.41 | $1.20 | ||
| Q1 25 | $-0.77 | $1.04 | ||
| Q4 24 | $-0.57 | $1.18 | ||
| Q3 24 | $-1.17 | $1.01 | ||
| Q2 24 | $-1.05 | $1.21 | ||
| Q1 24 | $-0.94 | $1.12 |
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 | — |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $3.6B |
| 总资产 | $1.5B | $24.9B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
现金及短期投资CMPINDB
| Q4 25 | $46.7M | — | ||
| Q3 25 | $59.7M | — | ||
| Q2 25 | $79.4M | — | ||
| Q1 25 | $49.5M | — | ||
| Q4 24 | $45.8M | — | ||
| Q3 24 | $20.2M | — | ||
| Q2 24 | $12.8M | — | ||
| Q1 24 | $38.3M | — |
总债务CMPINDB
| Q4 25 | $890.0M | — | ||
| Q3 25 | $839.8M | — | ||
| Q2 25 | $833.4M | — | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | — | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
股东权益CMPINDB
| Q4 25 | $260.5M | $3.6B | ||
| Q3 25 | $234.1M | $3.5B | ||
| Q2 25 | $249.8M | $3.1B | ||
| Q1 25 | $236.5M | $3.0B | ||
| Q4 24 | $263.0M | $3.0B | ||
| Q3 24 | $316.6M | $3.0B | ||
| Q2 24 | $352.1M | $2.9B | ||
| Q1 24 | $400.4M | $2.9B |
总资产CMPINDB
| Q4 25 | $1.5B | $24.9B | ||
| Q3 25 | $1.5B | $25.0B | ||
| Q2 25 | $1.5B | $20.0B | ||
| Q1 25 | $1.5B | $19.9B | ||
| Q4 24 | $1.7B | $19.4B | ||
| Q3 24 | $1.6B | $19.4B | ||
| Q2 24 | $1.6B | $19.4B | ||
| Q1 24 | $1.7B | $19.3B |
负债/权益比CMPINDB
| Q4 25 | 3.42× | — | ||
| Q3 25 | 3.59× | — | ||
| Q2 25 | 3.34× | — | ||
| Q1 25 | 3.41× | — | ||
| Q4 24 | 3.70× | — | ||
| 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 | $78.9M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $75.5M |
| 自由现金流率自由现金流/营收 | -15.1% | 35.5% |
| 资本支出强度资本支出/营收 | 5.8% | 1.6% |
| 现金转化率经营现金流/净利润 | -1.99× | 1.05× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $239.0M |
8季度趋势，按日历期对齐
经营现金流CMPINDB
| Q4 25 | $-37.0M | $78.9M | ||
| Q3 25 | $-6.9M | $52.2M | ||
| Q2 25 | $21.8M | $106.7M | ||
| Q1 25 | $186.9M | $13.3M | ||
| Q4 24 | $-4.1M | $42.9M | ||
| Q3 24 | $-12.7M | $70.2M | ||
| Q2 24 | $-6.8M | $65.6M | ||
| Q1 24 | $86.2M | $51.1M |
自由现金流CMPINDB
| Q4 25 | $-59.8M | $75.5M | ||
| Q3 25 | $-22.8M | $49.7M | ||
| Q2 25 | $3.8M | $102.5M | ||
| Q1 25 | $172.9M | $11.3M | ||
| Q4 24 | $-25.9M | $36.5M | ||
| Q3 24 | $-33.6M | $64.4M | ||
| Q2 24 | $-21.5M | $61.9M | ||
| Q1 24 | $56.2M | $46.7M |
自由现金流率CMPINDB
| Q4 25 | -15.1% | 35.5% | ||
| Q3 25 | -10.0% | 24.4% | ||
| Q2 25 | 1.8% | 69.5% | ||
| Q1 25 | 35.0% | 7.8% | ||
| Q4 24 | -8.4% | 25.2% | ||
| Q3 24 | -16.1% | 45.4% | ||
| Q2 24 | -10.6% | 44.9% | ||
| Q1 24 | 15.4% | 34.0% |
资本支出强度CMPINDB
| Q4 25 | 5.8% | 1.6% | ||
| Q3 25 | 7.0% | 1.2% | ||
| Q2 25 | 8.4% | 2.9% | ||
| Q1 25 | 2.8% | 1.4% | ||
| Q4 24 | 7.1% | 4.4% | ||
| Q3 24 | 10.0% | 4.1% | ||
| Q2 24 | 7.2% | 2.7% | ||
| Q1 24 | 8.2% | 3.2% |
现金转化率CMPINDB
| Q4 25 | -1.99× | 1.05× | ||
| Q3 25 | — | 1.52× | ||
| Q2 25 | — | 2.09× | ||
| Q1 25 | — | 0.30× | ||
| Q4 24 | — | 0.86× | ||
| Q3 24 | — | 1.64× | ||
| Q2 24 | — | 1.28× | ||
| Q1 24 | — | 1.07× |
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% |
INDB
暂无分部数据
