vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与NATIONAL HEALTHCARE CORP（NHC）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NATIONAL HEALTHCARE CORP的1.0倍（$396.1M vs $386.5M），NATIONAL HEALTHCARE CORP净利率更高（6.4% vs 4.7%，领先1.7%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 4.6%），NATIONAL HEALTHCARE CORP自由现金流更多（$6.4M vs $-59.8M），过去两年NATIONAL HEALTHCARE CORP的营收复合增速更高（14.0% 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。
HCA Healthcare是1968年成立的美国营利性医疗服务运营商，总部位于田纳西州纳什维尔。截至2020年5月，该公司在全美20个州及英国持有并运营186家医院，还有约2400个医疗服务网点，涵盖手术中心、独立急诊室、紧急护理中心及医师诊所，2024年位列美国财富500强第61位。
CMP vs NHC — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $386.5M |
| 净利润 | $18.6M | $24.8M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | 8.6% |
| 净利率 | 4.7% | 6.4% |
| 营收同比 | 28.9% | 4.6% |
| 净利润同比 | 178.8% | 308.6% |
| 每股收益（稀释后） | $0.43 | $1.58 |
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 | $386.5M | ||
| Q3 25 | $227.5M | $382.7M | ||
| Q2 25 | $214.6M | $374.9M | ||
| Q1 25 | $494.6M | $373.7M | ||
| Q4 24 | $307.2M | $369.4M | ||
| Q3 24 | $208.8M | $340.2M | ||
| Q2 24 | $202.9M | $300.7M | ||
| Q1 24 | $364.0M | $297.2M |
| Q4 25 | $18.6M | $24.8M | ||
| Q3 25 | $-7.2M | $39.2M | ||
| Q2 25 | $-17.0M | $23.7M | ||
| Q1 25 | $-32.0M | $32.2M | ||
| Q4 24 | $-23.6M | $6.1M | ||
| Q3 24 | $-48.3M | $42.8M | ||
| Q2 24 | $-43.6M | $26.8M | ||
| Q1 24 | $-38.9M | $26.2M |
| 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% | — |
| Q4 25 | 9.2% | 8.6% | ||
| Q3 25 | 5.3% | 7.9% | ||
| Q2 25 | 7.4% | 9.1% | ||
| Q1 25 | -0.6% | 8.2% | ||
| Q4 24 | 0.2% | 7.8% | ||
| Q3 24 | -14.3% | 6.7% | ||
| Q2 24 | 2.9% | 7.5% | ||
| Q1 24 | -10.8% | 5.3% |
| Q4 25 | 4.7% | 6.4% | ||
| Q3 25 | -3.2% | 10.3% | ||
| Q2 25 | -7.9% | 6.3% | ||
| Q1 25 | -6.5% | 8.6% | ||
| Q4 24 | -7.7% | 1.6% | ||
| Q3 24 | -23.1% | 12.6% | ||
| Q2 24 | -21.5% | 8.9% | ||
| Q1 24 | -10.7% | 8.8% |
| Q4 25 | $0.43 | $1.58 | ||
| Q3 25 | — | $2.50 | ||
| Q2 25 | $-0.41 | $1.52 | ||
| Q1 25 | $-0.77 | $2.07 | ||
| Q4 24 | $-0.57 | $0.38 | ||
| Q3 24 | $-1.17 | $2.73 | ||
| Q2 24 | $-1.05 | $1.73 | ||
| Q1 24 | $-0.94 | $1.69 |
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 | $92.8M |
| 总债务越低越好 | $890.0M | $40.0M |
| 股东权益账面价值 | $260.5M | $1.1B |
| 总资产 | $1.5B | $1.5B |
| 负债/权益比越低杠杆越低 | 3.42× | 0.04× |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $92.8M | ||
| Q3 25 | $59.7M | $130.6M | ||
| Q2 25 | $79.4M | $111.0M | ||
| Q1 25 | $49.5M | $90.4M | ||
| Q4 24 | $45.8M | $76.1M | ||
| Q3 24 | $20.2M | $84.8M | ||
| Q2 24 | $12.8M | $136.2M | ||
| Q1 24 | $38.3M | $94.0M |
| Q4 25 | $890.0M | $40.0M | ||
| Q3 25 | $839.8M | $73.1M | ||
| Q2 25 | $833.4M | $110.0M | ||
| Q1 25 | $807.6M | $134.0M | ||
| Q4 24 | $974.4M | $137.0M | ||
| Q3 24 | $921.2M | $147.0M | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $1.1B | ||
| Q3 25 | $234.1M | $1.1B | ||
| Q2 25 | $249.8M | $1.0B | ||
| Q1 25 | $236.5M | $1.0B | ||
| Q4 24 | $263.0M | $980.2M | ||
| Q3 24 | $316.6M | $983.5M | ||
| Q2 24 | $352.1M | $945.8M | ||
| Q1 24 | $400.4M | $924.7M |
| Q4 25 | $1.5B | $1.5B | ||
| Q3 25 | $1.5B | $1.6B | ||
| Q2 25 | $1.5B | $1.6B | ||
| Q1 25 | $1.5B | $1.5B | ||
| Q4 24 | $1.7B | $1.5B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.6B | $1.3B | ||
| Q1 24 | $1.7B | $1.3B |
| Q4 25 | 3.42× | 0.04× | ||
| Q3 25 | 3.59× | 0.07× | ||
| Q2 25 | 3.34× | 0.11× | ||
| Q1 25 | 3.41× | 0.13× | ||
| Q4 24 | 3.70× | 0.14× | ||
| Q3 24 | 2.91× | 0.15× | ||
| 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 | $16.8M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $6.4M |
| 自由现金流率自由现金流/营收 | -15.1% | 1.7% |
| 资本支出强度资本支出/营收 | 5.8% | 2.7% |
| 现金转化率经营现金流/净利润 | -1.99× | 0.68× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $148.6M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $16.8M | ||
| Q3 25 | $-6.9M | $66.2M | ||
| Q2 25 | $21.8M | $62.8M | ||
| Q1 25 | $186.9M | $39.3M | ||
| Q4 24 | $-4.1M | $12.8M | ||
| Q3 24 | $-12.7M | $34.2M | ||
| Q2 24 | $-6.8M | $50.7M | ||
| Q1 24 | $86.2M | $9.6M |
| Q4 25 | $-59.8M | $6.4M | ||
| Q3 25 | $-22.8M | $56.5M | ||
| Q2 25 | $3.8M | $52.6M | ||
| Q1 25 | $172.9M | $33.1M | ||
| Q4 24 | $-25.9M | $4.6M | ||
| Q3 24 | $-33.6M | $28.6M | ||
| Q2 24 | $-21.5M | $42.8M | ||
| Q1 24 | $56.2M | $3.7M |
| Q4 25 | -15.1% | 1.7% | ||
| Q3 25 | -10.0% | 14.8% | ||
| Q2 25 | 1.8% | 14.0% | ||
| Q1 25 | 35.0% | 8.9% | ||
| Q4 24 | -8.4% | 1.3% | ||
| Q3 24 | -16.1% | 8.4% | ||
| Q2 24 | -10.6% | 14.2% | ||
| Q1 24 | 15.4% | 1.2% |
| Q4 25 | 5.8% | 2.7% | ||
| Q3 25 | 7.0% | 2.5% | ||
| Q2 25 | 8.4% | 2.7% | ||
| Q1 25 | 2.8% | 1.6% | ||
| Q4 24 | 7.1% | 2.2% | ||
| Q3 24 | 10.0% | 1.7% | ||
| Q2 24 | 7.2% | 2.6% | ||
| Q1 24 | 8.2% | 2.0% |
| Q4 25 | -1.99× | 0.68× | ||
| Q3 25 | — | 1.69× | ||
| Q2 25 | — | 2.65× | ||
| Q1 25 | — | 1.22× | ||
| Q4 24 | — | 2.10× | ||
| Q3 24 | — | 0.80× | ||
| Q2 24 | — | 1.89× | ||
| Q1 24 | — | 0.37× |
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% |
NHC
| Inpatient Services Segment | $333.7M | 86% |
| Homecare Services Segment | $40.0M | 10% |
| Other | $11.2M | 3% |
| National | $1.6M | 0% |
