vs
Danaos Corp（DAC）与Ecovyst Inc.（ECVT）财务数据对比。点击上方公司名可切换其他公司
Danaos Corp的季度营收约是Ecovyst Inc.的1.3倍（$262.2M vs $199.4M），Ecovyst Inc.同比增速更快（34.0% vs 6.4%）
Danaos Corp是全球领先的集装箱船持有与管理企业，运营大型现代化集装箱船队，为全球头部集装箱班轮运营商提供长期租船服务，业务覆盖核心国际航线，为全球供应链稳定提供海运运力支持。
Ecovyst Inc.是一家全球可持续特种材料供应商，主营高性能催化剂与功能性添加剂的研发、生产，产品服务覆盖工业制造、消费品、环保等核心领域，助力全球客户提升运营效率、降低碳排放。
DAC vs ECVT — 直观对比
营收规模更大
DAC
是对方的1.3倍
$199.4M
营收增速更快
ECVT
高出27.5%
6.4%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $262.2M | $199.4M |
| 净利润 | $130.9M | — |
| 毛利率 | — | 23.4% |
| 营业利润率 | 47.9% | 10.9% |
| 净利率 | 49.9% | — |
| 营收同比 | 6.4% | 34.0% |
| 净利润同比 | -7.3% | — |
| 每股收益（稀释后） | $7.12 | $0.06 |
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DACECVT
| Q4 25 | — | $199.4M | ||
| Q3 25 | — | $204.9M | ||
| Q2 25 | $262.2M | $176.1M | ||
| Q1 25 | — | $143.1M | ||
| Q4 24 | — | $148.9M | ||
| Q3 24 | — | $153.9M | ||
| Q2 24 | $246.3M | $154.0M | ||
| Q1 24 | — | $141.6M |
净利润DACECVT
| Q4 25 | — | — | ||
| Q3 25 | — | $-79.3M | ||
| Q2 25 | $130.9M | $6.0M | ||
| Q1 25 | — | $-3.6M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $14.3M | ||
| Q2 24 | $141.2M | $8.3M | ||
| Q1 24 | — | $1.2M |
毛利率DACECVT
| Q4 25 | — | 23.4% | ||
| Q3 25 | — | 25.4% | ||
| Q2 25 | — | 22.8% | ||
| Q1 25 | — | 13.3% | ||
| Q4 24 | — | 28.9% | ||
| Q3 24 | — | 29.3% | ||
| Q2 24 | — | 27.3% | ||
| Q1 24 | — | 23.5% |
营业利润率DACECVT
| Q4 25 | — | 10.9% | ||
| Q3 25 | — | 13.8% | ||
| Q2 25 | 47.9% | 9.0% | ||
| Q1 25 | — | -0.7% | ||
| Q4 24 | — | 15.1% | ||
| Q3 24 | — | 17.9% | ||
| Q2 24 | 56.8% | 14.1% | ||
| Q1 24 | — | 9.5% |
净利率DACECVT
| Q4 25 | — | — | ||
| Q3 25 | — | -38.7% | ||
| Q2 25 | 49.9% | 3.4% | ||
| Q1 25 | — | -2.5% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 9.3% | ||
| Q2 24 | 57.3% | 5.4% | ||
| Q1 24 | — | 0.9% |
每股收益（稀释后）DACECVT
| Q4 25 | — | $0.06 | ||
| Q3 25 | — | $-0.69 | ||
| Q2 25 | $7.12 | $0.05 | ||
| Q1 25 | — | $-0.03 | ||
| Q4 24 | — | $-0.26 | ||
| Q3 24 | — | $0.12 | ||
| Q2 24 | $7.23 | $0.07 | ||
| Q1 24 | — | $0.01 |
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 | $654.1M | $197.2M |
| 总债务越低越好 | — | $392.6M |
| 股东权益账面价值 | $3.6B | $603.4M |
| 总资产 | $4.5B | $1.3B |
| 负债/权益比越低杠杆越低 | — | 0.65× |
8季度趋势，按日历期对齐
现金及短期投资DACECVT
| Q4 25 | — | $197.2M | ||
| Q3 25 | — | $82.0M | ||
| Q2 25 | $654.1M | $69.6M | ||
| Q1 25 | — | $127.5M | ||
| Q4 24 | — | $131.4M | ||
| Q3 24 | — | $123.5M | ||
| Q2 24 | $471.7M | $83.3M | ||
| Q1 24 | — | $103.1M |
总债务DACECVT
| Q4 25 | — | $392.6M | ||
| Q3 25 | — | $854.8M | ||
| Q2 25 | — | $856.6M | ||
| Q1 25 | — | $859.0M | ||
| Q4 24 | — | $860.8M | ||
| Q3 24 | — | $862.7M | ||
| Q2 24 | — | $862.4M | ||
| Q1 24 | — | $866.2M |
股东权益DACECVT
| Q4 25 | — | $603.4M | ||
| Q3 25 | — | $607.9M | ||
| Q2 25 | $3.6B | $692.4M | ||
| Q1 25 | — | $698.7M | ||
| Q4 24 | — | $700.5M | ||
| Q3 24 | — | $729.4M | ||
| Q2 24 | $3.3B | $717.3M | ||
| Q1 24 | — | $711.4M |
总资产DACECVT
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.7B | ||
| Q2 25 | $4.5B | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | $4.0B | $1.8B | ||
| Q1 24 | — | $1.8B |
负债/权益比DACECVT
| Q4 25 | — | 0.65× | ||
| Q3 25 | — | 1.41× | ||
| Q2 25 | — | 1.24× | ||
| Q1 25 | — | 1.23× | ||
| Q4 24 | — | 1.23× | ||
| Q3 24 | — | 1.18× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 1.22× |
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 | — | $41.8M |
| 自由现金流经营现金流 - 资本支出 | — | $22.9M |
| 自由现金流率自由现金流/营收 | — | 11.5% |
| 资本支出强度资本支出/营收 | — | 9.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $69.9M |
8季度趋势，按日历期对齐
经营现金流DACECVT
| Q4 25 | — | $41.8M | ||
| Q3 25 | — | $55.3M | ||
| Q2 25 | — | $33.0M | ||
| Q1 25 | — | $10.3M | ||
| Q4 24 | — | $43.5M | ||
| Q3 24 | — | $59.9M | ||
| Q2 24 | — | $10.0M | ||
| Q1 24 | — | $36.5M |
自由现金流DACECVT
| Q4 25 | — | $22.9M | ||
| Q3 25 | — | $53.2M | ||
| Q2 25 | — | $7.8M | ||
| Q1 25 | — | $-14.0M | ||
| Q4 24 | — | $30.9M | ||
| Q3 24 | — | $53.6M | ||
| Q2 24 | — | $-9.3M | ||
| Q1 24 | — | $19.1M |
自由现金流率DACECVT
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 26.0% | ||
| Q2 25 | — | 4.4% | ||
| Q1 25 | — | -9.8% | ||
| Q4 24 | — | 20.7% | ||
| Q3 24 | — | 34.9% | ||
| Q2 24 | — | -6.1% | ||
| Q1 24 | — | 13.5% |
资本支出强度DACECVT
| Q4 25 | — | 9.4% | ||
| Q3 25 | — | 1.0% | ||
| Q2 25 | — | 14.4% | ||
| Q1 25 | — | 16.9% | ||
| Q4 24 | — | 8.5% | ||
| Q3 24 | — | 4.1% | ||
| Q2 24 | — | 12.5% | ||
| Q1 24 | — | 12.3% |
现金转化率DACECVT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 5.52× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 4.21× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 29.90× |
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
DAC
暂无分部数据
ECVT
| Industrial Mining Automotive | $101.3M | 51% |
| Regeneration And Treatment Services | $90.0M | 45% |
| Other | $8.1M | 4% |
