vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Kimball Electronics, Inc.（KE）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Kimball Electronics, Inc.的1.2倍（$396.1M vs $341.3M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs 1.1%，领先3.6%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -4.5%），Kimball Electronics, Inc.自由现金流更多（$-11.2M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -10.4%）
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。
金伯尔国际是一家美国企业，旗下拥有金伯尔、国民、Interwoven等多个家具品牌，业务涵盖酒店家具等多元产品线。它的前身是19至20世纪一度成为全球最大钢琴与管风琴制造商的W.W.金伯尔公司，如今转型聚焦商用家具领域发展。
CMP vs KE — 直观对比
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $341.3M |
| 净利润 | $18.6M | $3.6M |
| 毛利率 | 16.0% | 8.2% |
| 营业利润率 | 9.2% | 3.2% |
| 净利率 | 4.7% | 1.1% |
| 营收同比 | 28.9% | -4.5% |
| 净利润同比 | 178.8% | 6.0% |
| 每股收益（稀释后） | $0.43 | $0.15 |
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 | $341.3M | ||
| Q3 25 | $227.5M | $365.6M | ||
| Q2 25 | $214.6M | $380.5M | ||
| Q1 25 | $494.6M | $374.6M | ||
| Q4 24 | $307.2M | $357.4M | ||
| Q3 24 | $208.8M | $374.3M | ||
| Q2 24 | $202.9M | $430.2M | ||
| Q1 24 | $364.0M | $425.0M |
| Q4 25 | $18.6M | $3.6M | ||
| Q3 25 | $-7.2M | $10.1M | ||
| Q2 25 | $-17.0M | $6.6M | ||
| Q1 25 | $-32.0M | $3.8M | ||
| Q4 24 | $-23.6M | $3.4M | ||
| Q3 24 | $-48.3M | $3.2M | ||
| Q2 24 | $-43.6M | $7.5M | ||
| Q1 24 | $-38.9M | $-6.1M |
| Q4 25 | 16.0% | 8.2% | ||
| Q3 25 | 16.9% | 7.9% | ||
| Q2 25 | 19.2% | 8.0% | ||
| Q1 25 | 15.5% | 7.2% | ||
| Q4 24 | 11.2% | 6.6% | ||
| Q3 24 | 9.3% | 6.3% | ||
| Q2 24 | 16.1% | 8.5% | ||
| Q1 24 | 19.7% | 7.9% |
| Q4 25 | 9.2% | 3.2% | ||
| Q3 25 | 5.3% | 4.0% | ||
| Q2 25 | 7.4% | 4.3% | ||
| Q1 25 | -0.6% | 3.1% | ||
| Q4 24 | 0.2% | 2.3% | ||
| Q3 24 | -14.3% | 2.4% | ||
| Q2 24 | 2.9% | 4.6% | ||
| Q1 24 | -10.8% | -1.5% |
| Q4 25 | 4.7% | 1.1% | ||
| Q3 25 | -3.2% | 2.8% | ||
| Q2 25 | -7.9% | 1.7% | ||
| Q1 25 | -6.5% | 1.0% | ||
| Q4 24 | -7.7% | 1.0% | ||
| Q3 24 | -23.1% | 0.8% | ||
| Q2 24 | -21.5% | 1.8% | ||
| Q1 24 | -10.7% | -1.4% |
| Q4 25 | $0.43 | $0.15 | ||
| Q3 25 | — | $0.40 | ||
| Q2 25 | $-0.41 | $0.27 | ||
| Q1 25 | $-0.77 | $0.15 | ||
| Q4 24 | $-0.57 | $0.14 | ||
| Q3 24 | $-1.17 | $0.12 | ||
| Q2 24 | $-1.05 | $0.29 | ||
| Q1 24 | $-0.94 | $-0.24 |
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 | $77.9M |
| 总债务越低越好 | $890.0M | $153.8M |
| 股东权益账面价值 | $260.5M | $579.2M |
| 总资产 | $1.5B | $1.1B |
| 负债/权益比越低杠杆越低 | 3.42× | 0.27× |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $77.9M | ||
| Q3 25 | $59.7M | $75.7M | ||
| Q2 25 | $79.4M | $88.8M | ||
| Q1 25 | $49.5M | $51.4M | ||
| Q4 24 | $45.8M | $53.9M | ||
| Q3 24 | $20.2M | $76.6M | ||
| Q2 24 | $12.8M | $78.0M | ||
| Q1 24 | $38.3M | $65.2M |
| Q4 25 | $890.0M | $153.8M | ||
| Q3 25 | $839.8M | $137.5M | ||
| Q2 25 | $833.4M | $147.1M | ||
| Q1 25 | $807.6M | $178.3M | ||
| Q4 24 | $974.4M | $204.5M | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | $294.8M | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $579.2M | ||
| Q3 25 | $234.1M | $577.1M | ||
| Q2 25 | $249.8M | $569.9M | ||
| Q1 25 | $236.5M | $548.1M | ||
| Q4 24 | $263.0M | $537.5M | ||
| Q3 24 | $316.6M | $547.8M | ||
| Q2 24 | $352.1M | $540.5M | ||
| Q1 24 | $400.4M | $539.1M |
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.5B | $1.1B | ||
| Q2 25 | $1.5B | $1.1B | ||
| Q1 25 | $1.5B | $1.1B | ||
| Q4 24 | $1.7B | $1.1B | ||
| Q3 24 | $1.6B | $1.1B | ||
| Q2 24 | $1.6B | $1.2B | ||
| Q1 24 | $1.7B | $1.3B |
| Q4 25 | 3.42× | 0.27× | ||
| Q3 25 | 3.59× | 0.24× | ||
| Q2 25 | 3.34× | 0.26× | ||
| Q1 25 | 3.41× | 0.33× | ||
| Q4 24 | 3.70× | 0.38× | ||
| Q3 24 | 2.91× | — | ||
| Q2 24 | 2.49× | 0.55× | ||
| 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 | $6.9M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-11.2M |
| 自由现金流率自由现金流/营收 | -15.1% | -3.3% |
| 资本支出强度资本支出/营收 | 5.8% | 5.3% |
| 现金转化率经营现金流/净利润 | -1.99× | 1.89× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $81.8M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $6.9M | ||
| Q3 25 | $-6.9M | $8.1M | ||
| Q2 25 | $21.8M | $78.1M | ||
| Q1 25 | $186.9M | $30.9M | ||
| Q4 24 | $-4.1M | $29.5M | ||
| Q3 24 | $-12.7M | $45.5M | ||
| Q2 24 | $-6.8M | $48.5M | ||
| Q1 24 | $86.2M | $42.6M |
| Q4 25 | $-59.8M | $-11.2M | ||
| Q3 25 | $-22.8M | $-2.5M | ||
| Q2 25 | $3.8M | $68.4M | ||
| Q1 25 | $172.9M | $27.0M | ||
| Q4 24 | $-25.9M | $23.1M | ||
| Q3 24 | $-33.6M | $32.1M | ||
| Q2 24 | $-21.5M | $39.5M | ||
| Q1 24 | $56.2M | $30.0M |
| Q4 25 | -15.1% | -3.3% | ||
| Q3 25 | -10.0% | -0.7% | ||
| Q2 25 | 1.8% | 18.0% | ||
| Q1 25 | 35.0% | 7.2% | ||
| Q4 24 | -8.4% | 6.5% | ||
| Q3 24 | -16.1% | 8.6% | ||
| Q2 24 | -10.6% | 9.2% | ||
| Q1 24 | 15.4% | 7.1% |
| Q4 25 | 5.8% | 5.3% | ||
| Q3 25 | 7.0% | 2.9% | ||
| Q2 25 | 8.4% | 2.5% | ||
| Q1 25 | 2.8% | 1.0% | ||
| Q4 24 | 7.1% | 1.8% | ||
| Q3 24 | 10.0% | 3.6% | ||
| Q2 24 | 7.2% | 2.1% | ||
| Q1 24 | 8.2% | 3.0% |
| Q4 25 | -1.99× | 1.89× | ||
| Q3 25 | — | 0.80× | ||
| Q2 25 | — | 11.86× | ||
| Q1 25 | — | 8.11× | ||
| Q4 24 | — | 8.58× | ||
| Q3 24 | — | 14.42× | ||
| Q2 24 | — | 6.43× | ||
| 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% |
KE
| Automotive | $162.3M | 48% |
| Medical | $96.3M | 28% |
| Industrial | $82.7M | 24% |
