vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与SUBURBAN PROPANE PARTNERS LP（SPH）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SUBURBAN PROPANE PARTNERS LP的1.1倍（$396.1M vs $370.4M），SUBURBAN PROPANE PARTNERS LP净利率更高（12.4% vs 4.7%，领先7.7%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -0.8%），COMPASS MINERALS INTERNATIONAL INC自由现金流更多（$-59.8M vs $-67.5M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -13.8%）
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。
Suburban Propane Partners LP是美国领先的丙烷、天然气、取暖油及相关能源产品分销商，服务覆盖住宅、商业、工业、农业等各类客户，同时提供暖通空调系统的安装、维护与维修服务，业务范围遍布全美。
CMP vs SPH — 直观对比
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $370.4M |
| 净利润 | $18.6M | $45.8M |
| 毛利率 | 16.0% | 64.7% |
| 营业利润率 | 9.2% | 18.3% |
| 净利率 | 4.7% | 12.4% |
| 营收同比 | 28.9% | -0.8% |
| 净利润同比 | 178.8% | 135.7% |
| 每股收益（稀释后） | $0.43 | $0.69 |
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 | $370.4M | ||
| Q3 25 | $227.5M | $211.4M | ||
| Q2 25 | $214.6M | $260.1M | ||
| Q1 25 | $494.6M | $587.7M | ||
| Q4 24 | $307.2M | $373.3M | ||
| Q3 24 | $208.8M | $208.6M | ||
| Q2 24 | $202.9M | $254.6M | ||
| Q1 24 | $364.0M | $498.1M |
| Q4 25 | $18.6M | $45.8M | ||
| Q3 25 | $-7.2M | $-35.1M | ||
| Q2 25 | $-17.0M | $-14.8M | ||
| Q1 25 | $-32.0M | $137.1M | ||
| Q4 24 | $-23.6M | $19.4M | ||
| Q3 24 | $-48.3M | $-44.6M | ||
| Q2 24 | $-43.6M | $-17.2M | ||
| Q1 24 | $-38.9M | $111.5M |
| Q4 25 | 16.0% | 64.7% | ||
| Q3 25 | 16.9% | 64.7% | ||
| Q2 25 | 19.2% | 61.7% | ||
| Q1 25 | 15.5% | 58.8% | ||
| Q4 24 | 11.2% | 60.6% | ||
| Q3 24 | 9.3% | 59.4% | ||
| Q2 24 | 16.1% | 62.9% | ||
| Q1 24 | 19.7% | 61.8% |
| Q4 25 | 9.2% | 18.3% | ||
| Q3 25 | 5.3% | -7.9% | ||
| Q2 25 | 7.4% | 2.1% | ||
| Q1 25 | -0.6% | 27.0% | ||
| Q4 24 | 0.2% | 15.8% | ||
| Q3 24 | -14.3% | -10.8% | ||
| Q2 24 | 2.9% | 3.2% | ||
| Q1 24 | -10.8% | 27.5% |
| Q4 25 | 4.7% | 12.4% | ||
| Q3 25 | -3.2% | -16.6% | ||
| Q2 25 | -7.9% | -5.7% | ||
| Q1 25 | -6.5% | 23.3% | ||
| Q4 24 | -7.7% | 5.2% | ||
| Q3 24 | -23.1% | -21.4% | ||
| Q2 24 | -21.5% | -6.8% | ||
| Q1 24 | -10.7% | 22.4% |
| Q4 25 | $0.43 | $0.69 | ||
| Q3 25 | — | $-0.55 | ||
| Q2 25 | $-0.41 | $-0.23 | ||
| Q1 25 | $-0.77 | $2.10 | ||
| Q4 24 | $-0.57 | $0.30 | ||
| Q3 24 | $-1.17 | $-0.69 | ||
| Q2 24 | $-1.05 | $-0.27 | ||
| Q1 24 | $-0.94 | $1.72 |
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 | $1.3M |
| 总债务越低越好 | $890.0M | $1.3B |
| 股东权益账面价值 | $260.5M | — |
| 总资产 | $1.5B | $2.4B |
| 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 | $1.3M | ||
| Q3 25 | $59.7M | $405.0K | ||
| Q2 25 | $79.4M | $1.3M | ||
| Q1 25 | $49.5M | $3.9M | ||
| Q4 24 | $45.8M | $4.4M | ||
| Q3 24 | $20.2M | $3.2M | ||
| Q2 24 | $12.8M | $4.9M | ||
| Q1 24 | $38.3M | $4.4M |
| Q4 25 | $890.0M | $1.3B | ||
| Q3 25 | $839.8M | $1.2B | ||
| Q2 25 | $833.4M | $1.2B | ||
| Q1 25 | $807.6M | $1.3B | ||
| Q4 24 | $974.4M | $1.3B | ||
| Q3 24 | $921.2M | $1.2B | ||
| Q2 24 | $875.1M | $1.2B | ||
| Q1 24 | $877.2M | $1.2B |
| Q4 25 | $260.5M | — | ||
| Q3 25 | $234.1M | — | ||
| Q2 25 | $249.8M | — | ||
| Q1 25 | $236.5M | — | ||
| Q4 24 | $263.0M | — | ||
| Q3 24 | $316.6M | — | ||
| Q2 24 | $352.1M | — | ||
| Q1 24 | $400.4M | — |
| Q4 25 | $1.5B | $2.4B | ||
| Q3 25 | $1.5B | $2.3B | ||
| Q2 25 | $1.5B | $2.3B | ||
| Q1 25 | $1.5B | $2.4B | ||
| Q4 24 | $1.7B | $2.4B | ||
| Q3 24 | $1.6B | $2.3B | ||
| Q2 24 | $1.6B | $2.3B | ||
| Q1 24 | $1.7B | $2.3B |
| 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 | $-47.7M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-67.5M |
| 自由现金流率自由现金流/营收 | -15.1% | -18.2% |
| 资本支出强度资本支出/营收 | 5.8% | 5.3% |
| 现金转化率经营现金流/净利润 | -1.99× | -1.04× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $61.9M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $-47.7M | ||
| Q3 25 | $-6.9M | $41.8M | ||
| Q2 25 | $21.8M | $95.5M | ||
| Q1 25 | $186.9M | $40.1M | ||
| Q4 24 | $-4.1M | $8.8M | ||
| Q3 24 | $-12.7M | $36.8M | ||
| Q2 24 | $-6.8M | $61.4M | ||
| Q1 24 | $86.2M | $75.1M |
| Q4 25 | $-59.8M | $-67.5M | ||
| Q3 25 | $-22.8M | $27.7M | ||
| Q2 25 | $3.8M | $80.9M | ||
| Q1 25 | $172.9M | $20.8M | ||
| Q4 24 | $-25.9M | $-15.1M | ||
| Q3 24 | $-33.6M | $17.7M | ||
| Q2 24 | $-21.5M | $46.8M | ||
| Q1 24 | $56.2M | $60.6M |
| Q4 25 | -15.1% | -18.2% | ||
| Q3 25 | -10.0% | 13.1% | ||
| Q2 25 | 1.8% | 31.1% | ||
| Q1 25 | 35.0% | 3.5% | ||
| Q4 24 | -8.4% | -4.0% | ||
| Q3 24 | -16.1% | 8.5% | ||
| Q2 24 | -10.6% | 18.4% | ||
| Q1 24 | 15.4% | 12.2% |
| Q4 25 | 5.8% | 5.3% | ||
| Q3 25 | 7.0% | 6.7% | ||
| Q2 25 | 8.4% | 5.6% | ||
| Q1 25 | 2.8% | 3.3% | ||
| Q4 24 | 7.1% | 6.4% | ||
| Q3 24 | 10.0% | 9.1% | ||
| Q2 24 | 7.2% | 5.8% | ||
| Q1 24 | 8.2% | 2.9% |
| Q4 25 | -1.99× | -1.04× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.29× | ||
| Q4 24 | — | 0.45× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.67× |
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% |
SPH
| Propane | $326.4M | 88% |
| Other Sales Revenue Net | $19.9M | 5% |
| Fuel Oil And Refined Fuels | $18.2M | 5% |
| Natural Gas And Electricity | $5.9M | 2% |
| Wholesale | $4.1M | 1% |
