vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与百时美施贵宝（MYE）财务数据对比。点击上方公司名可切换其他公司
COMPASS MINERALS INTERNATIONAL INC的季度营收约是百时美施贵宝的1.9倍（$396.1M vs $204.0M），百时美施贵宝净利率更高（5.6% vs 4.7%，领先0.9%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 0.0%），百时美施贵宝自由现金流更多（$18.9M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -0.8%）
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。
百时美施贵宝是一家总部位于美国新泽西州普林斯顿的跨国制药企业，核心产品覆盖多个疾病领域，包括用于房颤治疗的阿哌沙班（商品名艾乐妥）、多种癌症适应症的纳武利尤单抗（商品名欧狄沃）、用于多发性骨髓瘤等病症的来那度胺（商品名瑞复美）等。
CMP vs MYE — 直观对比
营收规模更大
CMP
是对方的1.9倍
$204.0M
营收增速更快
CMP
高出28.9%
0.0%
净利率更高
MYE
高出0.9%
4.7%
自由现金流更多
MYE
多$78.7M
$-59.8M
两年增速更快
CMP
近两年复合增速
-0.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $204.0M |
| 净利润 | $18.6M | $11.3M |
| 毛利率 | 16.0% | 33.2% |
| 营业利润率 | 9.2% | 9.9% |
| 净利率 | 4.7% | 5.6% |
| 营收同比 | 28.9% | 0.0% |
| 净利润同比 | 178.8% | 163.7% |
| 每股收益（稀释后） | $0.43 | $0.30 |
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CMPMYE
| Q4 25 | $396.1M | $204.0M | ||
| Q3 25 | $227.5M | $205.4M | ||
| Q2 25 | $214.6M | $209.6M | ||
| Q1 25 | $494.6M | $206.8M | ||
| Q4 24 | $307.2M | $203.9M | ||
| Q3 24 | $208.8M | $205.1M | ||
| Q2 24 | $202.9M | $220.2M | ||
| Q1 24 | $364.0M | $207.1M |
净利润CMPMYE
| Q4 25 | $18.6M | $11.3M | ||
| Q3 25 | $-7.2M | $7.1M | ||
| Q2 25 | $-17.0M | $9.7M | ||
| Q1 25 | $-32.0M | $6.8M | ||
| Q4 24 | $-23.6M | $4.3M | ||
| Q3 24 | $-48.3M | $-10.9M | ||
| Q2 24 | $-43.6M | $10.3M | ||
| Q1 24 | $-38.9M | $3.5M |
毛利率CMPMYE
| Q4 25 | 16.0% | 33.2% | ||
| Q3 25 | 16.9% | 33.4% | ||
| Q2 25 | 19.2% | 33.7% | ||
| Q1 25 | 15.5% | 33.4% | ||
| Q4 24 | 11.2% | 32.3% | ||
| Q3 24 | 9.3% | 31.8% | ||
| Q2 24 | 16.1% | 34.3% | ||
| Q1 24 | 19.7% | 31.0% |
营业利润率CMPMYE
| Q4 25 | 9.2% | 9.9% | ||
| Q3 25 | 5.3% | 8.6% | ||
| Q2 25 | 7.4% | 9.5% | ||
| Q1 25 | -0.6% | 8.1% | ||
| Q4 24 | 0.2% | 7.2% | ||
| Q3 24 | -14.3% | -2.3% | ||
| Q2 24 | 2.9% | 10.8% | ||
| Q1 24 | -10.8% | 5.3% |
净利率CMPMYE
| Q4 25 | 4.7% | 5.6% | ||
| Q3 25 | -3.2% | 3.5% | ||
| Q2 25 | -7.9% | 4.6% | ||
| Q1 25 | -6.5% | 3.3% | ||
| Q4 24 | -7.7% | 2.1% | ||
| Q3 24 | -23.1% | -5.3% | ||
| Q2 24 | -21.5% | 4.7% | ||
| Q1 24 | -10.7% | 1.7% |
每股收益（稀释后）CMPMYE
| Q4 25 | $0.43 | $0.30 | ||
| Q3 25 | — | $0.19 | ||
| Q2 25 | $-0.41 | $0.26 | ||
| Q1 25 | $-0.77 | $0.18 | ||
| Q4 24 | $-0.57 | $0.11 | ||
| Q3 24 | $-1.17 | $-0.29 | ||
| Q2 24 | $-1.05 | $0.28 | ||
| Q1 24 | $-0.94 | $0.09 |
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 | $45.0M |
| 总债务越低越好 | $890.0M | $345.8M |
| 股东权益账面价值 | $260.5M | $294.2M |
| 总资产 | $1.5B | $851.3M |
| 负债/权益比越低杠杆越低 | 3.42× | 1.18× |
8季度趋势，按日历期对齐
现金及短期投资CMPMYE
| Q4 25 | $46.7M | $45.0M | ||
| Q3 25 | $59.7M | $48.0M | ||
| Q2 25 | $79.4M | $41.3M | ||
| Q1 25 | $49.5M | $35.3M | ||
| Q4 24 | $45.8M | $32.2M | ||
| Q3 24 | $20.2M | $29.7M | ||
| Q2 24 | $12.8M | $37.3M | ||
| Q1 24 | $38.3M | $32.7M |
总债务CMPMYE
| Q4 25 | $890.0M | $345.8M | ||
| Q3 25 | $839.8M | $361.2M | ||
| Q2 25 | $833.4M | $370.8M | ||
| Q1 25 | $807.6M | $383.4M | ||
| Q4 24 | $974.4M | $375.0M | ||
| Q3 24 | $921.2M | $387.5M | ||
| Q2 24 | $875.1M | $400.1M | ||
| Q1 24 | $877.2M | $400.6M |
股东权益CMPMYE
| Q4 25 | $260.5M | $294.2M | ||
| Q3 25 | $234.1M | $286.6M | ||
| Q2 25 | $249.8M | $284.6M | ||
| Q1 25 | $236.5M | $277.4M | ||
| Q4 24 | $263.0M | $277.5M | ||
| Q3 24 | $316.6M | $275.6M | ||
| Q2 24 | $352.1M | $294.6M | ||
| Q1 24 | $400.4M | $291.7M |
总资产CMPMYE
| Q4 25 | $1.5B | $851.3M | ||
| Q3 25 | $1.5B | $864.1M | ||
| Q2 25 | $1.5B | $862.7M | ||
| Q1 25 | $1.5B | $883.8M | ||
| Q4 24 | $1.7B | $860.8M | ||
| Q3 24 | $1.6B | $905.0M | ||
| Q2 24 | $1.6B | $951.6M | ||
| Q1 24 | $1.7B | $947.1M |
负债/权益比CMPMYE
| Q4 25 | 3.42× | 1.18× | ||
| Q3 25 | 3.59× | 1.26× | ||
| Q2 25 | 3.34× | 1.30× | ||
| Q1 25 | 3.41× | 1.38× | ||
| Q4 24 | 3.70× | 1.35× | ||
| Q3 24 | 2.91× | 1.41× | ||
| Q2 24 | 2.49× | 1.36× | ||
| Q1 24 | 2.19× | 1.37× |
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 | $22.6M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $18.9M |
| 自由现金流率自由现金流/营收 | -15.1% | 9.3% |
| 资本支出强度资本支出/营收 | 5.8% | 1.8% |
| 现金转化率经营现金流/净利润 | -1.99× | 1.99× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $67.2M |
8季度趋势，按日历期对齐
经营现金流CMPMYE
| Q4 25 | $-37.0M | $22.6M | ||
| Q3 25 | $-6.9M | $25.8M | ||
| Q2 25 | $21.8M | $28.3M | ||
| Q1 25 | $186.9M | $10.1M | ||
| Q4 24 | $-4.1M | $27.3M | ||
| Q3 24 | $-12.7M | $17.3M | ||
| Q2 24 | $-6.8M | $14.3M | ||
| Q1 24 | $86.2M | $20.3M |
自由现金流CMPMYE
| Q4 25 | $-59.8M | $18.9M | ||
| Q3 25 | $-22.8M | $21.5M | ||
| Q2 25 | $3.8M | $24.7M | ||
| Q1 25 | $172.9M | $2.0M | ||
| Q4 24 | $-25.9M | $20.2M | ||
| Q3 24 | $-33.6M | $10.1M | ||
| Q2 24 | $-21.5M | $9.9M | ||
| Q1 24 | $56.2M | $14.6M |
自由现金流率CMPMYE
| Q4 25 | -15.1% | 9.3% | ||
| Q3 25 | -10.0% | 10.5% | ||
| Q2 25 | 1.8% | 11.8% | ||
| Q1 25 | 35.0% | 1.0% | ||
| Q4 24 | -8.4% | 9.9% | ||
| Q3 24 | -16.1% | 4.9% | ||
| Q2 24 | -10.6% | 4.5% | ||
| Q1 24 | 15.4% | 7.0% |
资本支出强度CMPMYE
| Q4 25 | 5.8% | 1.8% | ||
| Q3 25 | 7.0% | 2.1% | ||
| Q2 25 | 8.4% | 1.7% | ||
| Q1 25 | 2.8% | 3.9% | ||
| Q4 24 | 7.1% | 3.5% | ||
| Q3 24 | 10.0% | 3.5% | ||
| Q2 24 | 7.2% | 2.0% | ||
| Q1 24 | 8.2% | 2.8% |
现金转化率CMPMYE
| Q4 25 | -1.99× | 1.99× | ||
| Q3 25 | — | 3.63× | ||
| Q2 25 | — | 2.92× | ||
| Q1 25 | — | 1.49× | ||
| Q4 24 | — | 6.36× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 1.40× | ||
| Q1 24 | — | 5.79× |
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% |
MYE
| Industrial | $64.3M | 32% |
| Auto Aftermarket | $51.7M | 25% |
| Infrastructure | $34.0M | 17% |
| Food And Beverage | $23.2M | 11% |
| Vehicle | $17.9M | 9% |
| Consumer | $12.9M | 6% |
