vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Regency Centers（REG）财务数据对比。点击上方公司名可切换其他公司
Regency Centers的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.0倍（$404.2M vs $396.1M），Regency Centers净利率更高（50.1% vs 4.7%，领先45.4%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 8.5%），过去两年Regency Centers的营收复合增速更高（5.4% 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。
Regency Centers是总部位于美国佛罗里达州杰克逊维尔的房地产投资信托基金，也是以超市为核心租户的大型购物中心运营商之一。截至2020年10月21日，公司共持有415处物业，总建筑面积达5600万平方英尺，知名资产包括Serramonte Center及Village District 30%的股权。
CMP vs REG — 直观对比
营收规模更大
REG
是对方的1.0倍
$396.1M
营收增速更快
CMP
高出20.4%
8.5%
净利率更高
REG
高出45.4%
4.7%
两年增速更快
REG
近两年复合增速
4.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $404.2M |
| 净利润 | $18.6M | $202.5M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | 71.0% |
| 净利率 | 4.7% | 50.1% |
| 营收同比 | 28.9% | 8.5% |
| 净利润同比 | 178.8% | 134.1% |
| 每股收益（稀释后） | $0.43 | — |
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CMPREG
| Q4 25 | $396.1M | $404.2M | ||
| Q3 25 | $227.5M | $387.6M | ||
| Q2 25 | $214.6M | $380.8M | ||
| Q1 25 | $494.6M | $380.9M | ||
| Q4 24 | $307.2M | $372.5M | ||
| Q3 24 | $208.8M | $360.3M | ||
| Q2 24 | $202.9M | $357.3M | ||
| Q1 24 | $364.0M | $363.9M |
净利润CMPREG
| Q4 25 | $18.6M | $202.5M | ||
| Q3 25 | $-7.2M | $109.4M | ||
| Q2 25 | $-17.0M | $106.0M | ||
| Q1 25 | $-32.0M | $109.6M | ||
| Q4 24 | $-23.6M | $86.5M | ||
| Q3 24 | $-48.3M | $101.5M | ||
| Q2 24 | $-43.6M | $102.7M | ||
| Q1 24 | $-38.9M | $109.8M |
毛利率CMPREG
| 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% | — |
营业利润率CMPREG
| Q4 25 | 9.2% | 71.0% | ||
| Q3 25 | 5.3% | 72.7% | ||
| Q2 25 | 7.4% | 73.8% | ||
| Q1 25 | -0.6% | 71.8% | ||
| Q4 24 | 0.2% | 71.1% | ||
| Q3 24 | -14.3% | 72.5% | ||
| Q2 24 | 2.9% | 72.3% | ||
| Q1 24 | -10.8% | 72.3% |
净利率CMPREG
| Q4 25 | 4.7% | 50.1% | ||
| Q3 25 | -3.2% | 28.2% | ||
| Q2 25 | -7.9% | 27.8% | ||
| Q1 25 | -6.5% | 28.8% | ||
| Q4 24 | -7.7% | 23.2% | ||
| Q3 24 | -23.1% | 28.2% | ||
| Q2 24 | -21.5% | 28.7% | ||
| Q1 24 | -10.7% | 30.2% |
每股收益（稀释后）CMPREG
| Q4 25 | $0.43 | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $-0.41 | — | ||
| 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 | — |
| 总债务越低越好 | $890.0M | $4.7B |
| 股东权益账面价值 | $260.5M | $6.9B |
| 总资产 | $1.5B | $13.0B |
| 负债/权益比越低杠杆越低 | 3.42× | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资CMPREG
| Q4 25 | $46.7M | — | ||
| Q3 25 | $59.7M | — | ||
| Q2 25 | $79.4M | — | ||
| Q1 25 | $49.5M | — | ||
| Q4 24 | $45.8M | — | ||
| Q3 24 | $20.2M | — | ||
| Q2 24 | $12.8M | — | ||
| Q1 24 | $38.3M | — |
总债务CMPREG
| Q4 25 | $890.0M | $4.7B | ||
| Q3 25 | $839.8M | $4.9B | ||
| Q2 25 | $833.4M | $4.8B | ||
| Q1 25 | $807.6M | $4.6B | ||
| Q4 24 | $974.4M | $4.4B | ||
| Q3 24 | $921.2M | $4.4B | ||
| Q2 24 | $875.1M | $4.4B | ||
| Q1 24 | $877.2M | $4.4B |
股东权益CMPREG
| Q4 25 | $260.5M | $6.9B | ||
| Q3 25 | $234.1M | $6.8B | ||
| Q2 25 | $249.8M | $6.7B | ||
| Q1 25 | $236.5M | $6.7B | ||
| Q4 24 | $263.0M | $6.7B | ||
| Q3 24 | $316.6M | $6.8B | ||
| Q2 24 | $352.1M | $6.8B | ||
| Q1 24 | $400.4M | $7.0B |
总资产CMPREG
| Q4 25 | $1.5B | $13.0B | ||
| Q3 25 | $1.5B | $13.1B | ||
| Q2 25 | $1.5B | $12.7B | ||
| Q1 25 | $1.5B | $12.6B | ||
| Q4 24 | $1.7B | $12.4B | ||
| Q3 24 | $1.6B | $12.4B | ||
| Q2 24 | $1.6B | $12.4B | ||
| Q1 24 | $1.7B | $12.7B |
负债/权益比CMPREG
| Q4 25 | 3.42× | 0.69× | ||
| Q3 25 | 3.59× | 0.72× | ||
| Q2 25 | 3.34× | 0.72× | ||
| Q1 25 | 3.41× | 0.69× | ||
| Q4 24 | 3.70× | 0.66× | ||
| Q3 24 | 2.91× | 0.65× | ||
| Q2 24 | 2.49× | 0.64× | ||
| Q1 24 | 2.19× | 0.63× |
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 | $203.9M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | — |
| 自由现金流率自由现金流/营收 | -15.1% | — |
| 资本支出强度资本支出/营收 | 5.8% | — |
| 现金转化率经营现金流/净利润 | -1.99× | 1.01× |
| 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CMPREG
| Q4 25 | $-37.0M | $203.9M | ||
| Q3 25 | $-6.9M | $218.7M | ||
| Q2 25 | $21.8M | $244.0M | ||
| Q1 25 | $186.9M | $161.0M | ||
| Q4 24 | $-4.1M | $191.4M | ||
| Q3 24 | $-12.7M | $227.6M | ||
| Q2 24 | $-6.8M | $203.5M | ||
| Q1 24 | $86.2M | $167.8M |
自由现金流CMPREG
| Q4 25 | $-59.8M | — | ||
| Q3 25 | $-22.8M | — | ||
| Q2 25 | $3.8M | — | ||
| 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CMPREG
| Q4 25 | -15.1% | — | ||
| Q3 25 | -10.0% | — | ||
| Q2 25 | 1.8% | — | ||
| 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CMPREG
| Q4 25 | 5.8% | — | ||
| Q3 25 | 7.0% | — | ||
| Q2 25 | 8.4% | — | ||
| 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CMPREG
| Q4 25 | -1.99× | 1.01× | ||
| Q3 25 | — | 2.00× | ||
| Q2 25 | — | 2.30× | ||
| Q1 25 | — | 1.47× | ||
| Q4 24 | — | 2.21× | ||
| Q3 24 | — | 2.24× | ||
| Q2 24 | — | 1.98× | ||
| Q1 24 | — | 1.53× |
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% |
REG
| Shopping Centers | $418.0M | 103% |
| Propertymanagementservices | $4.1M | 1% |
| Assetmanagementservices | $1.7M | 0% |
