vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与ONITY GROUP INC.（ONIT）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ONITY GROUP INC.的1.4倍（$396.1M vs $290.0M），ONITY GROUP INC.净利率更高（43.9% vs 4.7%，领先39.2%），ONITY GROUP INC.同比增速更快（29.0% vs 28.9%），COMPASS MINERALS INTERNATIONAL INC自由现金流更多（$-59.8M vs $-750.9M），过去两年ONITY GROUP INC.的营收复合增速更高（10.1% 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。
奥尼提集团（原奥克文）是一家提供住宅及商业抵押贷款 servicing、特殊 servicing以及资产管理服务的供应商，业务性质也可概括为向房主收取每月本金与利息。公司成立于1988年，总部位于佛罗里达州西棕榈滩，在美国多地及菲律宾、印度都设有办公及支持运营点。
CMP vs ONIT — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $290.0M |
| 净利润 | $18.6M | $127.2M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | — |
| 净利率 | 4.7% | 43.9% |
| 营收同比 | 28.9% | 29.0% |
| 净利润同比 | 178.8% | 552.7% |
| 每股收益（稀释后） | $0.43 | $14.53 |
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 | $290.0M | ||
| Q3 25 | $227.5M | $280.3M | ||
| Q2 25 | $214.6M | $246.6M | ||
| Q1 25 | $494.6M | $249.8M | ||
| Q4 24 | $307.2M | $224.8M | ||
| Q3 24 | $208.8M | $265.7M | ||
| Q2 24 | $202.9M | $246.4M | ||
| Q1 24 | $364.0M | $239.1M |
| Q4 25 | $18.6M | $127.2M | ||
| Q3 25 | $-7.2M | $18.7M | ||
| Q2 25 | $-17.0M | $21.5M | ||
| Q1 25 | $-32.0M | $22.1M | ||
| Q4 24 | $-23.6M | $-28.1M | ||
| Q3 24 | $-48.3M | $21.4M | ||
| Q2 24 | $-43.6M | $10.5M | ||
| Q1 24 | $-38.9M | $30.1M |
| 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% | — | ||
| Q3 25 | 5.3% | — | ||
| Q2 25 | 7.4% | — | ||
| Q1 25 | -0.6% | 3.6% | ||
| Q4 24 | 0.2% | -14.9% | ||
| Q3 24 | -14.3% | 10.4% | ||
| Q2 24 | 2.9% | 5.5% | ||
| Q1 24 | -10.8% | 13.3% |
| Q4 25 | 4.7% | 43.9% | ||
| Q3 25 | -3.2% | 6.7% | ||
| Q2 25 | -7.9% | 8.7% | ||
| Q1 25 | -6.5% | 8.8% | ||
| Q4 24 | -7.7% | -12.5% | ||
| Q3 24 | -23.1% | 8.1% | ||
| Q2 24 | -21.5% | 4.3% | ||
| Q1 24 | -10.7% | 12.6% |
| Q4 25 | $0.43 | $14.53 | ||
| Q3 25 | — | $2.03 | ||
| Q2 25 | $-0.41 | $2.40 | ||
| Q1 25 | $-0.77 | $2.50 | ||
| Q4 24 | $-0.57 | $-3.59 | ||
| Q3 24 | $-1.17 | $2.65 | ||
| Q2 24 | $-1.05 | $1.33 | ||
| Q1 24 | $-0.94 | $3.74 |
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 | $180.5M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $627.9M |
| 总资产 | $1.5B | $16.2B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $180.5M | ||
| Q3 25 | $59.7M | $172.8M | ||
| Q2 25 | $79.4M | $194.3M | ||
| Q1 25 | $49.5M | $178.0M | ||
| Q4 24 | $45.8M | $184.8M | ||
| Q3 24 | $20.2M | $201.6M | ||
| Q2 24 | $12.8M | $203.1M | ||
| Q1 24 | $38.3M | $185.1M |
| 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 | — |
| Q4 25 | $260.5M | $627.9M | ||
| Q3 25 | $234.1M | $501.4M | ||
| Q2 25 | $249.8M | $481.9M | ||
| Q1 25 | $236.5M | $460.2M | ||
| Q4 24 | $263.0M | $442.9M | ||
| Q3 24 | $316.6M | $468.2M | ||
| Q2 24 | $352.1M | $446.2M | ||
| Q1 24 | $400.4M | $432.1M |
| Q4 25 | $1.5B | $16.2B | ||
| Q3 25 | $1.5B | $16.1B | ||
| Q2 25 | $1.5B | $16.5B | ||
| Q1 25 | $1.5B | $16.3B | ||
| Q4 24 | $1.7B | $16.4B | ||
| Q3 24 | $1.6B | $13.2B | ||
| Q2 24 | $1.6B | $13.1B | ||
| Q1 24 | $1.7B | $13.1B |
| 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 | $-748.0M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-750.9M |
| 自由现金流率自由现金流/营收 | -15.1% | -258.9% |
| 资本支出强度资本支出/营收 | 5.8% | 1.0% |
| 现金转化率经营现金流/净利润 | -1.99× | -5.88× |
| 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
| Q4 25 | $-37.0M | $-748.0M | ||
| Q3 25 | $-6.9M | $229.5M | ||
| Q2 25 | $21.8M | $-598.8M | ||
| Q1 25 | $186.9M | $-148.1M | ||
| Q4 24 | $-4.1M | $-573.8M | ||
| Q3 24 | $-12.7M | $19.2M | ||
| Q2 24 | $-6.8M | $-77.9M | ||
| Q1 24 | $86.2M | $-297.1M |
| Q4 25 | $-59.8M | $-750.9M | ||
| Q3 25 | $-22.8M | $228.8M | ||
| Q2 25 | $3.8M | — | ||
| Q1 25 | $172.9M | $-148.4M | ||
| Q4 24 | $-25.9M | $-574.6M | ||
| Q3 24 | $-33.6M | $19.1M | ||
| Q2 24 | $-21.5M | $-78.0M | ||
| Q1 24 | $56.2M | $-297.2M |
| Q4 25 | -15.1% | -258.9% | ||
| Q3 25 | -10.0% | 81.6% | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 35.0% | -59.4% | ||
| Q4 24 | -8.4% | -255.6% | ||
| Q3 24 | -16.1% | 7.2% | ||
| Q2 24 | -10.6% | -31.7% | ||
| Q1 24 | 15.4% | -124.3% |
| Q4 25 | 5.8% | 1.0% | ||
| Q3 25 | 7.0% | 0.2% | ||
| Q2 25 | 8.4% | 0.0% | ||
| Q1 25 | 2.8% | 0.1% | ||
| Q4 24 | 7.1% | 0.4% | ||
| Q3 24 | 10.0% | 0.0% | ||
| Q2 24 | 7.2% | 0.0% | ||
| Q1 24 | 8.2% | 0.0% |
| Q4 25 | -1.99× | -5.88× | ||
| Q3 25 | — | 12.27× | ||
| Q2 25 | — | -27.85× | ||
| Q1 25 | — | -6.70× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.90× | ||
| Q2 24 | — | -7.42× | ||
| Q1 24 | — | -9.87× |
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% |
ONIT
暂无分部数据
