vs
卡彭特科技（CRS）与大都会人寿（MET）财务数据对比。点击上方公司名可切换其他公司
卡彭特科技的季度营收约是大都会人寿的1.2倍（$728.0M vs $600.0M），大都会人寿净利率更高（134.8% vs 14.5%，领先120.4%），大都会人寿同比增速更快（7.9% vs 7.5%），过去两年卡彭特科技的营收复合增速更高（3.1% vs 2.0%）
卡彭特科技是全球特种合金材料供应商，主营不锈钢、耐腐蚀镍、铜、钛合金及3D增材制造用粉末合金的研发、生产与分销。2018财年其营收分布为：航空航天与国防占55%，工业与消费品占17%，医疗占8%，交通、能源各占7%，分销业务占6%。
大都会人寿（MetLife）是全球规模领先的保险、年金及员工福利服务提供商之一，创立于1868年，业务覆盖超60个国家和地区，服务约9000万客户，2018年位列《财富》美国500强营收排行榜第43位。
CRS vs MET — 直观对比
营收规模更大
CRS
是对方的1.2倍
$600.0M
营收增速更快
MET
高出0.4%
7.5%
净利率更高
MET
高出120.4%
14.5%
两年增速更快
CRS
近两年复合增速
2.0%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $728.0M | $600.0M |
| 净利润 | $105.3M | $809.0M |
| 毛利率 | 30.0% | — |
| 营业利润率 | 21.3% | — |
| 净利率 | 14.5% | 134.8% |
| 营收同比 | 7.5% | 7.9% |
| 净利润同比 | 25.2% | -36.3% |
| 每股收益（稀释后） | $2.09 | $1.18 |
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CRSMET
| Q4 25 | $728.0M | $600.0M | ||
| Q3 25 | $733.7M | $621.0M | ||
| Q2 25 | $755.6M | $604.0M | ||
| Q1 25 | $727.0M | $611.0M | ||
| Q4 24 | $676.9M | $556.0M | ||
| Q3 24 | $717.6M | $554.0M | ||
| Q2 24 | $798.7M | $558.0M | ||
| Q1 24 | $684.9M | $577.0M |
净利润CRSMET
| Q4 25 | $105.3M | $809.0M | ||
| Q3 25 | $122.5M | $896.0M | ||
| Q2 25 | $111.7M | $729.0M | ||
| Q1 25 | $95.4M | $945.0M | ||
| Q4 24 | $84.1M | $1.3B | ||
| Q3 24 | $84.8M | $1.3B | ||
| Q2 24 | $93.6M | $946.0M | ||
| Q1 24 | $6.3M | $867.0M |
毛利率CRSMET
| Q4 25 | 30.0% | — | ||
| Q3 25 | 29.5% | — | ||
| Q2 25 | 28.3% | — | ||
| Q1 25 | 27.6% | — | ||
| Q4 24 | 26.2% | — | ||
| Q3 24 | 24.6% | — | ||
| Q2 24 | 23.9% | — | ||
| Q1 24 | 21.5% | — |
营业利润率CRSMET
| Q4 25 | 21.3% | — | ||
| Q3 25 | 20.9% | — | ||
| Q2 25 | 20.1% | — | ||
| Q1 25 | 19.0% | — | ||
| Q4 24 | 17.6% | — | ||
| Q3 24 | 15.8% | — | ||
| Q2 24 | 13.6% | — | ||
| Q1 24 | 11.1% | — |
净利率CRSMET
| Q4 25 | 14.5% | 134.8% | ||
| Q3 25 | 16.7% | 144.3% | ||
| Q2 25 | 14.8% | 120.7% | ||
| Q1 25 | 13.1% | 154.7% | ||
| Q4 24 | 12.4% | 228.6% | ||
| Q3 24 | 11.8% | 242.2% | ||
| Q2 24 | 11.7% | 169.5% | ||
| Q1 24 | 0.9% | 150.3% |
每股收益（稀释后）CRSMET
| Q4 25 | $2.09 | $1.18 | ||
| Q3 25 | $2.43 | $1.22 | ||
| Q2 25 | $2.21 | $1.03 | ||
| Q1 25 | $1.88 | $1.28 | ||
| Q4 24 | $1.66 | $1.75 | ||
| Q3 24 | $1.67 | $1.81 | ||
| Q2 24 | $1.85 | $1.28 | ||
| Q1 24 | $0.12 | $1.10 |
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 | $231.9M | $25.6B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $28.4B |
| 总资产 | $3.5B | $745.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CRSMET
| Q4 25 | $231.9M | $25.6B | ||
| Q3 25 | $208.0M | $26.2B | ||
| Q2 25 | $315.5M | $27.5B | ||
| Q1 25 | $151.5M | $26.9B | ||
| Q4 24 | $162.1M | $25.2B | ||
| Q3 24 | $150.2M | $26.4B | ||
| Q2 24 | $199.1M | $24.6B | ||
| Q1 24 | $53.5M | $24.7B |
股东权益CRSMET
| Q4 25 | $2.0B | $28.4B | ||
| Q3 25 | $1.9B | $28.9B | ||
| Q2 25 | $1.9B | $27.7B | ||
| Q1 25 | $1.8B | $27.5B | ||
| Q4 24 | $1.7B | $27.4B | ||
| Q3 24 | $1.7B | $30.9B | ||
| Q2 24 | $1.6B | $27.3B | ||
| Q1 24 | $1.5B | $28.5B |
总资产CRSMET
| Q4 25 | $3.5B | $745.2B | ||
| Q3 25 | $3.4B | $719.7B | ||
| Q2 25 | $3.5B | $702.5B | ||
| Q1 25 | $3.4B | $688.3B | ||
| Q4 24 | $3.3B | $677.5B | ||
| Q3 24 | $3.3B | $705.0B | ||
| Q2 24 | $3.3B | $675.7B | ||
| Q1 24 | $3.2B | $677.6B |
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 | $132.2M | $7.1B |
| 自由现金流经营现金流 - 资本支出 | $85.9M | — |
| 自由现金流率自由现金流/营收 | 11.8% | — |
| 资本支出强度资本支出/营收 | 6.4% | — |
| 现金转化率经营现金流/净利润 | 1.26× | 8.75× |
| 过去12个月自由现金流最近4个季度 | $316.7M | — |
8季度趋势，按日历期对齐
经营现金流CRSMET
| Q4 25 | $132.2M | $7.1B | ||
| Q3 25 | $39.2M | $3.6B | ||
| Q2 25 | $258.1M | $2.2B | ||
| Q1 25 | $74.2M | $4.3B | ||
| Q4 24 | $67.9M | $4.6B | ||
| Q3 24 | $40.2M | $4.2B | ||
| Q2 24 | $169.5M | $3.5B | ||
| Q1 24 | $83.5M | $2.3B |
自由现金流CRSMET
| Q4 25 | $85.9M | — | ||
| Q3 25 | $-3.4M | — | ||
| Q2 25 | $200.2M | — | ||
| Q1 25 | $34.0M | — | ||
| Q4 24 | $38.6M | — | ||
| Q3 24 | $13.3M | — | ||
| Q2 24 | $141.8M | — | ||
| Q1 24 | $61.9M | — |
自由现金流率CRSMET
| Q4 25 | 11.8% | — | ||
| Q3 25 | -0.5% | — | ||
| Q2 25 | 26.5% | — | ||
| Q1 25 | 4.7% | — | ||
| Q4 24 | 5.7% | — | ||
| Q3 24 | 1.9% | — | ||
| Q2 24 | 17.8% | — | ||
| Q1 24 | 9.0% | — |
资本支出强度CRSMET
| Q4 25 | 6.4% | — | ||
| Q3 25 | 5.8% | — | ||
| Q2 25 | 7.7% | — | ||
| Q1 25 | 5.5% | — | ||
| Q4 24 | 4.3% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 3.5% | — | ||
| Q1 24 | 3.2% | — |
现金转化率CRSMET
| Q4 25 | 1.26× | 8.75× | ||
| Q3 25 | 0.32× | 3.98× | ||
| Q2 25 | 2.31× | 3.00× | ||
| Q1 25 | 0.78× | 4.51× | ||
| Q4 24 | 0.81× | 3.63× | ||
| Q3 24 | 0.47× | 3.11× | ||
| Q2 24 | 1.81× | 3.69× | ||
| Q1 24 | 13.25× | 2.69× |
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
CRS
| Aerospace And Defense Markets | $448.8M | 62% |
| Industrial And Consumer Markets | $88.4M | 12% |
| Performance Engineered Products Segment | $83.2M | 11% |
| Medical Market | $54.7M | 8% |
| Energy Market | $48.5M | 7% |
| Transportation Market | $21.2M | 3% |
| Distribution Market | $17.2M | 2% |
MET
| Other | $165.0M | 28% |
| Prepaidlegalplansandadministrativeonlycontracts | $158.0M | 26% |
| Vision Fee For Service Arrangements | $140.0M | 23% |
| Administrative Service | $76.0M | 13% |
| Distribution Service | $36.0M | 6% |
| Feebasedinvestmentmanagementservices | $25.0M | 4% |
