vs
科迪华（CTVA）与Fortune Brands Innovations, Inc.（FBIN）财务数据对比。点击上方公司名可切换其他公司
科迪华的季度营收约是Fortune Brands Innovations, Inc.的3.6倍（$3.9B vs $1.1B）。Fortune Brands Innovations, Inc.净利率更高（7.1% vs -14.1%，领先21.2%）。科迪华同比增速更快（-1.7% vs -2.4%）。科迪华自由现金流更多（$4.2B vs $183.7M）。过去两年Fortune Brands Innovations, Inc.的营收复合增速更高（-1.5% vs -6.7%）
科迪华是一家美国农业科技企业，主营种子与作物保护产品，涵盖除草剂、杀虫剂、杀菌剂及生物制剂，业务覆盖全球110个国家，总部位于印第安纳州印第安纳波利斯，旗下大部分种子产品以先锋良种国际品牌销售。
Fortune Brands Innovations是美国家居及安防产品生产商，总部位于伊利诺伊州迪尔菲尔德，位列财富500强及标普400指数。旗下拥有摩恩、House of Rohl、玛斯特锁等知名品牌，业务覆盖厨卫、户外用品、安防、橱柜制造等领域，2021年底全球员工约2.8万人。
CTVA vs FBIN — 直观对比
营收规模更大
CTVA
是对方的3.6倍
$1.1B
营收增速更快
CTVA
高出0.7%
-2.4%
净利率更高
FBIN
高出21.2%
-14.1%
自由现金流更多
CTVA
多$4.0B
$183.7M
两年增速更快
FBIN
近两年复合增速
-6.7%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.9B | $1.1B |
| 净利润 | $-552.0M | $76.3M |
| 毛利率 | 42.4% | 43.8% |
| 营业利润率 | -13.6% | 11.3% |
| 净利率 | -14.1% | 7.1% |
| 营收同比 | -1.7% | -2.4% |
| 净利润同比 | -1246.3% | -27.3% |
| 每股收益（稀释后） | $-0.80 | $0.63 |
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CTVAFBIN
| Q4 25 | $3.9B | $1.1B | ||
| Q3 25 | $2.6B | $1.1B | ||
| Q2 25 | $6.5B | $1.2B | ||
| Q1 25 | $4.4B | $1.0B | ||
| Q4 24 | $4.0B | $1.1B | ||
| Q3 24 | $2.3B | $1.2B | ||
| Q2 24 | $6.1B | $1.2B | ||
| Q1 24 | $4.5B | $1.1B |
净利润CTVAFBIN
| Q4 25 | $-552.0M | $76.3M | ||
| Q3 25 | $-320.0M | $70.8M | ||
| Q2 25 | $1.3B | $100.3M | ||
| Q1 25 | $652.0M | $51.4M | ||
| Q4 24 | $-41.0M | $105.0M | ||
| Q3 24 | $-524.0M | $136.6M | ||
| Q2 24 | $1.1B | $133.9M | ||
| Q1 24 | $419.0M | $96.4M |
毛利率CTVAFBIN
| Q4 25 | 42.4% | 43.8% | ||
| Q3 25 | 37.2% | 45.2% | ||
| Q2 25 | 54.6% | 45.1% | ||
| Q1 25 | 47.0% | 44.0% | ||
| Q4 24 | 37.3% | 46.0% | ||
| Q3 24 | 32.7% | 45.9% | ||
| Q2 24 | 52.3% | 43.6% | ||
| Q1 24 | 43.2% | 43.9% |
营业利润率CTVAFBIN
| Q4 25 | -13.6% | 11.3% | ||
| Q3 25 | -14.1% | 11.0% | ||
| Q2 25 | 27.9% | 14.3% | ||
| Q1 25 | 17.7% | 9.4% | ||
| Q4 24 | 2.2% | 16.1% | ||
| Q3 24 | -27.2% | 17.8% | ||
| Q2 24 | 21.9% | 16.1% | ||
| Q1 24 | 10.7% | 14.0% |
净利率CTVAFBIN
| Q4 25 | -14.1% | 7.1% | ||
| Q3 25 | -12.2% | 6.2% | ||
| Q2 25 | 20.4% | 8.3% | ||
| Q1 25 | 14.8% | 5.0% | ||
| Q4 24 | -1.0% | 9.5% | ||
| Q3 24 | -22.5% | 11.8% | ||
| Q2 24 | 17.2% | 10.8% | ||
| Q1 24 | 9.3% | 8.7% |
每股收益（稀释后）CTVAFBIN
| Q4 25 | $-0.80 | $0.63 | ||
| Q3 25 | $-0.47 | $0.59 | ||
| Q2 25 | $1.92 | $0.83 | ||
| Q1 25 | $0.95 | $0.42 | ||
| Q4 24 | $-0.05 | $0.84 | ||
| Q3 24 | $-0.76 | $1.09 | ||
| Q2 24 | $1.51 | $1.06 | ||
| Q1 24 | $0.60 | $0.76 |
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 | $4.5B | $264.0M |
| 总债务越低越好 | $1.7B | $2.5B |
| 股东权益账面价值 | $24.1B | $2.4B |
| 总资产 | $42.8B | $6.5B |
| 负债/权益比越低杠杆越低 | 0.07× | 1.07× |
8季度趋势，按日历期对齐
现金及短期投资CTVAFBIN
| Q4 25 | $4.5B | $264.0M | ||
| Q3 25 | $2.6B | $223.9M | ||
| Q2 25 | $2.1B | $234.7M | ||
| Q1 25 | $2.0B | $340.0M | ||
| Q4 24 | $3.2B | $381.1M | ||
| Q3 24 | $2.5B | $344.8M | ||
| Q2 24 | $2.0B | $352.6M | ||
| Q1 24 | $1.7B | $359.7M |
总债务CTVAFBIN
| Q4 25 | $1.7B | $2.5B | ||
| Q3 25 | $1.7B | $2.2B | ||
| Q2 25 | $1.7B | $2.2B | ||
| Q1 25 | $1.8B | $2.7B | ||
| Q4 24 | $2.0B | $2.7B | ||
| Q3 24 | $2.0B | $2.7B | ||
| Q2 24 | $2.5B | $2.7B | ||
| Q1 24 | $2.5B | $2.7B |
股东权益CTVAFBIN
| Q4 25 | $24.1B | $2.4B | ||
| Q3 25 | $25.2B | $2.4B | ||
| Q2 25 | $25.9B | $2.3B | ||
| Q1 25 | $24.3B | $2.3B | ||
| Q4 24 | $23.8B | $2.4B | ||
| Q3 24 | $24.7B | $2.4B | ||
| Q2 24 | $25.2B | $2.3B | ||
| Q1 24 | $24.8B | $2.3B |
总资产CTVAFBIN
| Q4 25 | $42.8B | $6.5B | ||
| Q3 25 | $42.2B | $6.5B | ||
| Q2 25 | $41.8B | $6.6B | ||
| Q1 25 | $42.1B | $6.6B | ||
| Q4 24 | $40.8B | $6.6B | ||
| Q3 24 | $41.9B | $6.6B | ||
| Q2 24 | $41.5B | $6.7B | ||
| Q1 24 | $43.6B | $6.8B |
负债/权益比CTVAFBIN
| Q4 25 | 0.07× | 1.07× | ||
| Q3 25 | 0.07× | 0.91× | ||
| Q2 25 | 0.07× | 0.93× | ||
| Q1 25 | 0.07× | 1.16× | ||
| Q4 24 | 0.08× | 1.10× | ||
| Q3 24 | 0.08× | 1.12× | ||
| Q2 24 | 0.10× | 1.15× | ||
| Q1 24 | 0.10× | 1.17× |
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 | $4.4B | $208.2M |
| 自由现金流经营现金流 - 资本支出 | $4.2B | $183.7M |
| 自由现金流率自由现金流/营收 | 106.2% | 17.0% |
| 资本支出强度资本支出/营收 | 5.7% | 2.3% |
| 现金转化率经营现金流/净利润 | — | 2.73× |
| 过去12个月自由现金流最近4个季度 | $2.8B | $366.8M |
8季度趋势，按日历期对齐
经营现金流CTVAFBIN
| Q4 25 | $4.4B | $208.2M | ||
| Q3 25 | $193.0M | $204.4M | ||
| Q2 25 | $947.0M | $149.4M | ||
| Q1 25 | $-2.1B | $-83.4M | ||
| Q4 24 | $4.2B | $272.3M | ||
| Q3 24 | $130.0M | $205.3M | ||
| Q2 24 | $451.0M | $261.5M | ||
| Q1 24 | $-2.6B | $-71.3M |
自由现金流CTVAFBIN
| Q4 25 | $4.2B | $183.7M | ||
| Q3 25 | $36.0M | $177.0M | ||
| Q2 25 | $829.0M | $118.7M | ||
| Q1 25 | $-2.2B | $-112.6M | ||
| Q4 24 | $4.0B | $212.1M | ||
| Q3 24 | $-24.0M | $175.6M | ||
| Q2 24 | $337.0M | $222.7M | ||
| Q1 24 | $-2.8B | $-135.9M |
自由现金流率CTVAFBIN
| Q4 25 | 106.2% | 17.0% | ||
| Q3 25 | 1.4% | 15.4% | ||
| Q2 25 | 12.8% | 9.9% | ||
| Q1 25 | -49.9% | -10.9% | ||
| Q4 24 | 100.4% | 19.2% | ||
| Q3 24 | -1.0% | 15.2% | ||
| Q2 24 | 5.5% | 18.0% | ||
| Q1 24 | -61.4% | -12.2% |
资本支出强度CTVAFBIN
| Q4 25 | 5.7% | 2.3% | ||
| Q3 25 | 6.0% | 2.4% | ||
| Q2 25 | 1.8% | 2.6% | ||
| Q1 25 | 2.1% | 2.8% | ||
| Q4 24 | 4.6% | 5.5% | ||
| Q3 24 | 6.6% | 2.6% | ||
| Q2 24 | 1.9% | 3.1% | ||
| Q1 24 | 3.3% | 5.8% |
现金转化率CTVAFBIN
| Q4 25 | — | 2.73× | ||
| Q3 25 | — | 2.89× | ||
| Q2 25 | 0.72× | 1.49× | ||
| Q1 25 | -3.23× | -1.62× | ||
| Q4 24 | — | 2.59× | ||
| Q3 24 | — | 1.50× | ||
| Q2 24 | 0.43× | 1.95× | ||
| Q1 24 | -6.23× | -0.74× |
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
CTVA
| Corn | $1.4B | 35% |
| Herbicides | $1.1B | 27% |
| Insecticides | $488.0M | 12% |
| Fungicides | $272.0M | 7% |
| Biologicals | $191.0M | 5% |
| Soybean | $164.0M | 4% |
| Other | $160.0M | 4% |
| Otheroilseeds | $94.0M | 2% |
FBIN
| Wholesale Retail Trade | $526.7M | 49% |
| Home Center Retailer | $257.1M | 24% |
| Security Segment | $165.8M | 15% |
| Other Retailer | $118.2M | 11% |
