vs
Cooper Companies (The)（COO）与LOUISIANA-PACIFIC CORP（LPX）财务数据对比。点击上方公司名可切换其他公司
Cooper Companies (The)的季度营收约是LOUISIANA-PACIFIC CORP的1.9倍（$1.1B vs $566.0M），Cooper Companies (The)净利率更高（7.9% vs -1.4%，领先9.4%），Cooper Companies (The)同比增速更快（4.6% vs -16.9%），Cooper Companies (The)自由现金流更多（$149.9M vs $-8.0M），过去两年Cooper Companies (The)的营收复合增速更高（6.9% vs -11.6%）
CooperCompanies是总部位于美国加利福尼亚州圣拉蒙的全球医疗设备企业，旗下设有两大业务单元：主营隐形眼镜生产的库博光学，以及面向女性健康市场提供医疗设备、生育及基因组相关产品的库博外科。
路易斯安那-太平洋公司（简称LP）是美国知名建材制造商，成立于1973年，是美国定向结构刨花板（OSB）生产的开创者，总部现位于田纳西州纳什维尔。作为全球最大的OSB生产商，公司还生产工程木建材产品，通过建材分销商、经销商及家居零售中心向建筑商和业主供货。
COO vs LPX — 直观对比
营收规模更大
COO
是对方的1.9倍
$566.0M
营收增速更快
COO
高出21.5%
-16.9%
净利率更高
COO
高出9.4%
-1.4%
自由现金流更多
COO
多$157.9M
$-8.0M
两年增速更快
COO
近两年复合增速
-11.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $566.0M |
| 净利润 | $84.6M | $-8.0M |
| 毛利率 | 61.1% | 15.0% |
| 营业利润率 | 13.2% | -1.6% |
| 净利率 | 7.9% | -1.4% |
| 营收同比 | 4.6% | -16.9% |
| 净利润同比 | -28.0% | -112.9% |
| 每股收益（稀释后） | $0.42 | $-0.12 |
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COOLPX
| Q4 25 | $1.1B | $566.0M | ||
| Q3 25 | $1.1B | $663.0M | ||
| Q2 25 | $1.0B | $755.0M | ||
| Q1 25 | $964.7M | $724.0M | ||
| Q4 24 | $1.0B | $681.0M | ||
| Q3 24 | $1.0B | $722.0M | ||
| Q2 24 | $942.6M | $814.0M | ||
| Q1 24 | $931.6M | $724.0M |
净利润COOLPX
| Q4 25 | $84.6M | $-8.0M | ||
| Q3 25 | $98.3M | $9.0M | ||
| Q2 25 | $87.7M | $54.0M | ||
| Q1 25 | $104.3M | $91.0M | ||
| Q4 24 | $117.5M | $62.0M | ||
| Q3 24 | $104.7M | $90.0M | ||
| Q2 24 | $88.9M | $160.0M | ||
| Q1 24 | $81.2M | $108.0M |
毛利率COOLPX
| Q4 25 | 61.1% | 15.0% | ||
| Q3 25 | 65.3% | 19.5% | ||
| Q2 25 | 67.8% | 23.6% | ||
| Q1 25 | 68.4% | 27.2% | ||
| Q4 24 | 66.5% | 23.8% | ||
| Q3 24 | 66.1% | 26.7% | ||
| Q2 24 | 67.0% | 32.3% | ||
| Q1 24 | 67.0% | 29.6% |
营业利润率COOLPX
| Q4 25 | 13.2% | -1.6% | ||
| Q3 25 | 16.6% | 2.7% | ||
| Q2 25 | 18.4% | 10.6% | ||
| Q1 25 | 18.9% | 16.6% | ||
| Q4 24 | 19.5% | 11.0% | ||
| Q3 24 | 19.2% | 16.1% | ||
| Q2 24 | 17.2% | 23.8% | ||
| Q1 24 | 16.4% | 20.0% |
净利率COOLPX
| Q4 25 | 7.9% | -1.4% | ||
| Q3 25 | 9.3% | 1.4% | ||
| Q2 25 | 8.7% | 7.2% | ||
| Q1 25 | 10.8% | 12.6% | ||
| Q4 24 | 11.5% | 9.1% | ||
| Q3 24 | 10.4% | 12.5% | ||
| Q2 24 | 9.4% | 19.7% | ||
| Q1 24 | 8.7% | 14.9% |
每股收益（稀释后）COOLPX
| Q4 25 | $0.42 | $-0.12 | ||
| Q3 25 | $0.49 | $0.13 | ||
| Q2 25 | $0.44 | $0.77 | ||
| Q1 25 | $0.52 | $1.30 | ||
| Q4 24 | $0.59 | $0.90 | ||
| Q3 24 | $0.52 | $1.28 | ||
| Q2 24 | $0.44 | $2.23 | ||
| Q1 24 | $0.41 | $1.48 |
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 | $110.6M | $292.0M |
| 总债务越低越好 | $2.5B | $348.0M |
| 股东权益账面价值 | $8.2B | $1.7B |
| 总资产 | $12.4B | $2.6B |
| 负债/权益比越低杠杆越低 | 0.30× | 0.20× |
8季度趋势，按日历期对齐
现金及短期投资COOLPX
| Q4 25 | $110.6M | $292.0M | ||
| Q3 25 | $124.9M | $316.0M | ||
| Q2 25 | $116.2M | $333.0M | ||
| Q1 25 | $100.9M | $256.0M | ||
| Q4 24 | $107.6M | $340.0M | ||
| Q3 24 | $109.7M | $346.0M | ||
| Q2 24 | $112.4M | $317.0M | ||
| Q1 24 | $135.2M | $244.0M |
总债务COOLPX
| Q4 25 | $2.5B | $348.0M | ||
| Q3 25 | $2.4B | $348.0M | ||
| Q2 25 | $2.5B | $348.0M | ||
| Q1 25 | $2.5B | $348.0M | ||
| Q4 24 | $2.6B | $348.0M | ||
| Q3 24 | $2.6B | $347.0M | ||
| Q2 24 | $2.7B | $347.0M | ||
| Q1 24 | $2.7B | $347.0M |
股东权益COOLPX
| Q4 25 | $8.2B | $1.7B | ||
| Q3 25 | $8.4B | $1.7B | ||
| Q2 25 | $8.3B | $1.7B | ||
| Q1 25 | $8.1B | $1.7B | ||
| Q4 24 | $8.1B | $1.7B | ||
| Q3 24 | $7.9B | $1.7B | ||
| Q2 24 | $7.8B | $1.7B | ||
| Q1 24 | $7.7B | $1.6B |
总资产COOLPX
| Q4 25 | $12.4B | $2.6B | ||
| Q3 25 | $12.4B | $2.6B | ||
| Q2 25 | $12.4B | $2.7B | ||
| Q1 25 | $12.2B | $2.6B | ||
| Q4 24 | $12.3B | $2.6B | ||
| Q3 24 | $12.1B | $2.6B | ||
| Q2 24 | $12.0B | $2.5B | ||
| Q1 24 | $12.0B | $2.5B |
负债/权益比COOLPX
| Q4 25 | 0.30× | 0.20× | ||
| Q3 25 | 0.29× | 0.20× | ||
| Q2 25 | 0.30× | 0.20× | ||
| Q1 25 | 0.31× | 0.21× | ||
| Q4 24 | 0.32× | 0.21× | ||
| Q3 24 | 0.33× | 0.21× | ||
| Q2 24 | 0.34× | 0.21× | ||
| Q1 24 | 0.35× | 0.21× |
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 | $247.9M | $67.0M |
| 自由现金流经营现金流 - 资本支出 | $149.9M | $-8.0M |
| 自由现金流率自由现金流/营收 | 14.1% | -1.4% |
| 资本支出强度资本支出/营收 | 9.2% | 13.3% |
| 现金转化率经营现金流/净利润 | 2.93× | — |
| 过去12个月自由现金流最近4个季度 | $433.7M | $91.0M |
8季度趋势，按日历期对齐
经营现金流COOLPX
| Q4 25 | $247.9M | $67.0M | ||
| Q3 25 | $261.4M | $89.0M | ||
| Q2 25 | $96.2M | $162.0M | ||
| Q1 25 | $190.6M | $64.0M | ||
| Q4 24 | $268.1M | $105.0M | ||
| Q3 24 | $207.5M | $183.0M | ||
| Q2 24 | $111.0M | $212.0M | ||
| Q1 24 | $122.7M | $105.0M |
自由现金流COOLPX
| Q4 25 | $149.9M | $-8.0M | ||
| Q3 25 | $164.5M | $5.0M | ||
| Q2 25 | $18.1M | $94.0M | ||
| Q1 25 | $101.2M | $0 | ||
| Q4 24 | $128.1M | $43.0M | ||
| Q3 24 | $118.5M | $139.0M | ||
| Q2 24 | $36.9M | $176.0M | ||
| Q1 24 | $4.6M | $64.0M |
自由现金流率COOLPX
| Q4 25 | 14.1% | -1.4% | ||
| Q3 25 | 15.5% | 0.8% | ||
| Q2 25 | 1.8% | 12.5% | ||
| Q1 25 | 10.5% | 0.0% | ||
| Q4 24 | 12.6% | 6.3% | ||
| Q3 24 | 11.8% | 19.3% | ||
| Q2 24 | 3.9% | 21.6% | ||
| Q1 24 | 0.5% | 8.8% |
资本支出强度COOLPX
| Q4 25 | 9.2% | 13.3% | ||
| Q3 25 | 9.1% | 12.7% | ||
| Q2 25 | 7.8% | 9.0% | ||
| Q1 25 | 9.3% | 8.8% | ||
| Q4 24 | 13.7% | 9.1% | ||
| Q3 24 | 8.9% | 6.1% | ||
| Q2 24 | 7.9% | 4.4% | ||
| Q1 24 | 12.7% | 5.7% |
现金转化率COOLPX
| Q4 25 | 2.93× | — | ||
| Q3 25 | 2.66× | 9.89× | ||
| Q2 25 | 1.10× | 3.00× | ||
| Q1 25 | 1.83× | 0.70× | ||
| Q4 24 | 2.28× | 1.69× | ||
| Q3 24 | 1.98× | 2.03× | ||
| Q2 24 | 1.25× | 1.32× | ||
| Q1 24 | 1.51× | 0.97× |
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
COO
| Sphere Other | $365.0M | 34% |
| Toric And Multifocal | $344.7M | 32% |
| Office And Surgical | $214.5M | 20% |
| Fertility | $140.9M | 13% |
LPX
| OS Bvalueadd | $472.0M | 83% |
| Other | $84.0M | 15% |
| Otherproducts | $10.0M | 2% |
