vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与麦格劳希尔（MH）财务数据对比。点击上方公司名可切换其他公司
麦格劳希尔的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.1倍（$434.2M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -4.7%，领先9.3%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -35.1%），麦格劳希尔自由现金流更多（$285.4M vs $-59.8M）
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。
麦格劳希尔是美国知名教育科技企业，面向K12、高等教育及职业领域的师生提供多元教育内容、软件与服务。核心产品包含教材、数字学习工具及自适应技术，助力优化学习体验、提升学习效果，是与霍顿米夫林哈考特、培生教育齐名的全球三大教育出版商之一。
CMP vs MH — 直观对比
营收规模更大
MH
是对方的1.1倍
$396.1M
营收增速更快
CMP
高出64.1%
-35.1%
净利率更高
CMP
高出9.3%
-4.7%
自由现金流更多
MH
多$345.2M
$-59.8M
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $434.2M |
| 净利润 | $18.6M | $-20.2M |
| 毛利率 | 16.0% | 85.3% |
| 营业利润率 | 9.2% | 7.0% |
| 净利率 | 4.7% | -4.7% |
| 营收同比 | 28.9% | -35.1% |
| 净利润同比 | 178.8% | -119.2% |
| 每股收益（稀释后） | $0.43 | $-0.11 |
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CMPMH
| Q4 25 | $396.1M | $434.2M | ||
| Q3 25 | $227.5M | $669.2M | ||
| Q2 25 | $214.6M | $535.7M | ||
| Q1 25 | $494.6M | — | ||
| Q4 24 | $307.2M | — | ||
| Q3 24 | $208.8M | — | ||
| Q2 24 | $202.9M | — | ||
| Q1 24 | $364.0M | — |
净利润CMPMH
| Q4 25 | $18.6M | $-20.2M | ||
| Q3 25 | $-7.2M | $105.3M | ||
| Q2 25 | $-17.0M | $502.0K | ||
| Q1 25 | $-32.0M | — | ||
| Q4 24 | $-23.6M | — | ||
| Q3 24 | $-48.3M | — | ||
| Q2 24 | $-43.6M | — | ||
| Q1 24 | $-38.9M | — |
毛利率CMPMH
| Q4 25 | 16.0% | 85.3% | ||
| Q3 25 | 16.9% | 79.2% | ||
| Q2 25 | 19.2% | 77.0% | ||
| 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CMPMH
| Q4 25 | 9.2% | 7.0% | ||
| Q3 25 | 5.3% | 23.4% | ||
| Q2 25 | 7.4% | 18.0% | ||
| Q1 25 | -0.6% | — | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | -14.3% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | -10.8% | — |
净利率CMPMH
| Q4 25 | 4.7% | -4.7% | ||
| Q3 25 | -3.2% | 15.7% | ||
| Q2 25 | -7.9% | 0.1% | ||
| Q1 25 | -6.5% | — | ||
| Q4 24 | -7.7% | — | ||
| Q3 24 | -23.1% | — | ||
| Q2 24 | -21.5% | — | ||
| Q1 24 | -10.7% | — |
每股收益（稀释后）CMPMH
| Q4 25 | $0.43 | $-0.11 | ||
| Q3 25 | — | $0.57 | ||
| Q2 25 | $-0.41 | $0.00 | ||
| Q1 25 | $-0.77 | — | ||
| Q4 24 | $-0.57 | — | ||
| Q3 24 | $-1.17 | — | ||
| Q2 24 | $-1.05 | — | ||
| Q1 24 | $-0.94 | — |
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 | $514.4M |
| 总债务越低越好 | $890.0M | $2.6B |
| 股东权益账面价值 | $260.5M | $775.3M |
| 总资产 | $1.5B | $5.6B |
| 负债/权益比越低杠杆越低 | 3.42× | 3.36× |
8季度趋势，按日历期对齐
现金及短期投资CMPMH
| Q4 25 | $46.7M | $514.4M | ||
| Q3 25 | $59.7M | $463.2M | ||
| Q2 25 | $79.4M | $247.3M | ||
| Q1 25 | $49.5M | — | ||
| Q4 24 | $45.8M | — | ||
| Q3 24 | $20.2M | — | ||
| Q2 24 | $12.8M | — | ||
| Q1 24 | $38.3M | — |
总债务CMPMH
| Q4 25 | $890.0M | $2.6B | ||
| Q3 25 | $839.8M | $2.8B | ||
| Q2 25 | $833.4M | $3.2B | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | — | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
股东权益CMPMH
| Q4 25 | $260.5M | $775.3M | ||
| Q3 25 | $234.1M | $794.6M | ||
| Q2 25 | $249.8M | $283.3M | ||
| Q1 25 | $236.5M | — | ||
| Q4 24 | $263.0M | — | ||
| Q3 24 | $316.6M | — | ||
| Q2 24 | $352.1M | — | ||
| Q1 24 | $400.4M | — |
总资产CMPMH
| Q4 25 | $1.5B | $5.6B | ||
| Q3 25 | $1.5B | $6.0B | ||
| Q2 25 | $1.5B | $5.7B | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.6B | — | ||
| Q1 24 | $1.7B | — |
负债/权益比CMPMH
| Q4 25 | 3.42× | 3.36× | ||
| Q3 25 | 3.59× | 3.52× | ||
| Q2 25 | 3.34× | 11.17× | ||
| 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 | $309.0M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $285.4M |
| 自由现金流率自由现金流/营收 | -15.1% | 65.7% |
| 资本支出强度资本支出/营收 | 5.8% | 5.4% |
| 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 | — |
8季度趋势，按日历期对齐
经营现金流CMPMH
| Q4 25 | $-37.0M | $309.0M | ||
| Q3 25 | $-6.9M | $265.0M | ||
| Q2 25 | $21.8M | $-96.7M | ||
| Q1 25 | $186.9M | — | ||
| Q4 24 | $-4.1M | — | ||
| Q3 24 | $-12.7M | — | ||
| Q2 24 | $-6.8M | — | ||
| Q1 24 | $86.2M | — |
自由现金流CMPMH
| Q4 25 | $-59.8M | $285.4M | ||
| Q3 25 | $-22.8M | $243.8M | ||
| Q2 25 | $3.8M | $-112.9M | ||
| Q1 25 | $172.9M | — | ||
| Q4 24 | $-25.9M | — | ||
| Q3 24 | $-33.6M | — | ||
| Q2 24 | $-21.5M | — | ||
| Q1 24 | $56.2M | — |
自由现金流率CMPMH
| Q4 25 | -15.1% | 65.7% | ||
| Q3 25 | -10.0% | 36.4% | ||
| Q2 25 | 1.8% | -21.1% | ||
| Q1 25 | 35.0% | — | ||
| Q4 24 | -8.4% | — | ||
| Q3 24 | -16.1% | — | ||
| Q2 24 | -10.6% | — | ||
| Q1 24 | 15.4% | — |
资本支出强度CMPMH
| Q4 25 | 5.8% | 5.4% | ||
| Q3 25 | 7.0% | 3.2% | ||
| Q2 25 | 8.4% | 3.0% | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 7.1% | — | ||
| Q3 24 | 10.0% | — | ||
| Q2 24 | 7.2% | — | ||
| Q1 24 | 8.2% | — |
现金转化率CMPMH
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | 2.52× | ||
| Q2 25 | — | -192.53× | ||
| 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% |
MH
| Higher Education | $225.4M | 52% |
| Digital | $103.5M | 24% |
| Other | $44.4M | 10% |
| Global Professional | $36.2M | 8% |
| $24.7M | 6% |
