vs
唐纳森（DCI）与ROKU, INC（ROKU）财务数据对比。点击上方公司名可切换其他公司
ROKU, INC的季度营收约是唐纳森的1.5倍（$1.4B vs $935.4M），唐纳森净利率更高（12.2% vs 5.8%，领先6.4%），ROKU, INC同比增速更快（16.1% vs 3.9%），唐纳森自由现金流更多（$111.2M vs $106.6M），过去两年ROKU, INC的营收复合增速更高（25.8% vs 3.3%）
唐纳森是全球知名的过滤解决方案提供商，主要生产销售适配工商业、航空航天、化工、新能源（风电）、食品饮料、医药等多领域的过滤产品，其位于明尼苏达州明尼阿波利斯的研发部门也参与多项军事应用相关的国防项目。
Roku是美国流媒体技术企业，2002年由安东尼·伍德创立，主营数字媒体播放器、电视硬件生产，流媒体内容分发及平台广告运营。截至2024年覆盖用户达1.45亿，是美国流媒体视频分发领域的市场领导者，业务覆盖澳、加、法、德、英及拉美多国。
DCI vs ROKU — 直观对比
营收规模更大
ROKU
是对方的1.5倍
$935.4M
营收增速更快
ROKU
高出12.2%
3.9%
净利率更高
DCI
高出6.4%
5.8%
自由现金流更多
DCI
多$4.6M
$106.6M
两年增速更快
ROKU
近两年复合增速
3.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $935.4M | $1.4B |
| 净利润 | $113.9M | $80.5M |
| 毛利率 | 35.2% | 43.5% |
| 营业利润率 | 16.0% | 4.7% |
| 净利率 | 12.2% | 5.8% |
| 营收同比 | 3.9% | 16.1% |
| 净利润同比 | 15.1% | 326.4% |
| 每股收益（稀释后） | $0.97 | $0.55 |
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DCIROKU
| Q4 25 | $935.4M | $1.4B | ||
| Q3 25 | $980.7M | $1.2B | ||
| Q2 25 | $940.1M | $1.1B | ||
| Q1 25 | $870.0M | $1.0B | ||
| Q4 24 | $900.1M | $1.2B | ||
| Q3 24 | $935.4M | $1.1B | ||
| Q2 24 | $927.9M | $968.2M | ||
| Q1 24 | $876.7M | $881.5M |
净利润DCIROKU
| Q4 25 | $113.9M | $80.5M | ||
| Q3 25 | $114.3M | $24.8M | ||
| Q2 25 | $57.8M | $10.5M | ||
| Q1 25 | $95.9M | $-27.4M | ||
| Q4 24 | $99.0M | $-35.5M | ||
| Q3 24 | $109.7M | $-9.0M | ||
| Q2 24 | $113.5M | $-34.0M | ||
| Q1 24 | $98.7M | $-50.9M |
毛利率DCIROKU
| Q4 25 | 35.2% | 43.5% | ||
| Q3 25 | 34.5% | 43.4% | ||
| Q2 25 | 34.2% | 44.8% | ||
| Q1 25 | 35.2% | 43.6% | ||
| Q4 24 | 35.5% | 42.7% | ||
| Q3 24 | 35.8% | 45.2% | ||
| Q2 24 | 35.6% | 43.9% | ||
| Q1 24 | 35.2% | 44.1% |
营业利润率DCIROKU
| Q4 25 | 16.0% | 4.7% | ||
| Q3 25 | 15.5% | 0.8% | ||
| Q2 25 | 9.3% | -2.1% | ||
| Q1 25 | 14.4% | -5.7% | ||
| Q4 24 | 14.5% | -3.3% | ||
| Q3 24 | 15.6% | -3.4% | ||
| Q2 24 | 15.5% | -7.4% | ||
| Q1 24 | 14.8% | -8.2% |
净利率DCIROKU
| Q4 25 | 12.2% | 5.8% | ||
| Q3 25 | 11.7% | 2.0% | ||
| Q2 25 | 6.1% | 0.9% | ||
| Q1 25 | 11.0% | -2.7% | ||
| Q4 24 | 11.0% | -3.0% | ||
| Q3 24 | 11.7% | -0.9% | ||
| Q2 24 | 12.2% | -3.5% | ||
| Q1 24 | 11.3% | -5.8% |
每股收益（稀释后）DCIROKU
| Q4 25 | $0.97 | $0.55 | ||
| Q3 25 | $0.97 | $0.16 | ||
| Q2 25 | $0.48 | $0.07 | ||
| Q1 25 | $0.79 | $-0.19 | ||
| Q4 24 | $0.81 | $-0.24 | ||
| Q3 24 | $0.90 | $-0.06 | ||
| Q2 24 | $0.92 | $-0.24 | ||
| Q1 24 | $0.81 | $-0.35 |
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 | $210.7M | $2.3B |
| 总债务越低越好 | $671.5M | — |
| 股东权益账面价值 | $1.5B | $2.7B |
| 总资产 | $3.0B | $4.4B |
| 负债/权益比越低杠杆越低 | 0.44× | — |
8季度趋势，按日历期对齐
现金及短期投资DCIROKU
| Q4 25 | $210.7M | $2.3B | ||
| Q3 25 | $180.4M | $2.3B | ||
| Q2 25 | $178.5M | $2.3B | ||
| Q1 25 | $189.1M | $2.3B | ||
| Q4 24 | $221.2M | $2.2B | ||
| Q3 24 | $232.7M | $2.1B | ||
| Q2 24 | $223.7M | $2.1B | ||
| Q1 24 | $193.8M | $2.1B |
总债务DCIROKU
| Q4 25 | $671.5M | — | ||
| Q3 25 | $630.4M | — | ||
| Q2 25 | $638.8M | — | ||
| Q1 25 | $514.7M | — | ||
| Q4 24 | $538.6M | — | ||
| Q3 24 | $483.4M | — | ||
| Q2 24 | $481.8M | — | ||
| Q1 24 | $352.0M | — |
股东权益DCIROKU
| Q4 25 | $1.5B | $2.7B | ||
| Q3 25 | $1.5B | $2.6B | ||
| Q2 25 | $1.5B | $2.6B | ||
| Q1 25 | $1.5B | $2.5B | ||
| Q4 24 | $1.5B | $2.5B | ||
| Q3 24 | $1.5B | $2.5B | ||
| Q2 24 | $1.5B | $2.4B | ||
| Q1 24 | $1.4B | $2.4B |
总资产DCIROKU
| Q4 25 | $3.0B | $4.4B | ||
| Q3 25 | $3.0B | $4.4B | ||
| Q2 25 | $3.0B | $4.3B | ||
| Q1 25 | $3.0B | $4.2B | ||
| Q4 24 | $3.0B | $4.3B | ||
| Q3 24 | $2.9B | $4.3B | ||
| Q2 24 | $2.9B | $4.1B | ||
| Q1 24 | $2.8B | $4.2B |
负债/权益比DCIROKU
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.44× | — | ||
| Q1 25 | 0.33× | — | ||
| Q4 24 | 0.35× | — | ||
| Q3 24 | 0.32× | — | ||
| Q2 24 | 0.32× | — | ||
| Q1 24 | 0.26× | — |
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 | $125.4M | $107.7M |
| 自由现金流经营现金流 - 资本支出 | $111.2M | $106.6M |
| 自由现金流率自由现金流/营收 | 11.9% | 7.6% |
| 资本支出强度资本支出/营收 | 1.5% | 0.1% |
| 现金转化率经营现金流/净利润 | 1.10× | 1.34× |
| 过去12个月自由现金流最近4个季度 | $403.2M | $478.4M |
8季度趋势，按日历期对齐
经营现金流DCIROKU
| Q4 25 | $125.4M | $107.7M | ||
| Q3 25 | $167.8M | $127.6M | ||
| Q2 25 | $87.7M | $109.7M | ||
| Q1 25 | $90.4M | $138.7M | ||
| Q4 24 | $72.9M | $79.3M | ||
| Q3 24 | $126.0M | $68.7M | ||
| Q2 24 | $141.5M | $23.4M | ||
| Q1 24 | $87.0M | $46.7M |
自由现金流DCIROKU
| Q4 25 | $111.2M | $106.6M | ||
| Q3 25 | $147.5M | $126.5M | ||
| Q2 25 | $73.0M | $108.6M | ||
| Q1 25 | $71.5M | $136.8M | ||
| Q4 24 | $47.9M | $76.8M | ||
| Q3 24 | $106.2M | $67.6M | ||
| Q2 24 | $120.2M | $22.5M | ||
| Q1 24 | $65.7M | $46.0M |
自由现金流率DCIROKU
| Q4 25 | 11.9% | 7.6% | ||
| Q3 25 | 15.0% | 10.4% | ||
| Q2 25 | 7.8% | 9.8% | ||
| Q1 25 | 8.2% | 13.4% | ||
| Q4 24 | 5.3% | 6.4% | ||
| Q3 24 | 11.4% | 6.4% | ||
| Q2 24 | 13.0% | 2.3% | ||
| Q1 24 | 7.5% | 5.2% |
资本支出强度DCIROKU
| Q4 25 | 1.5% | 0.1% | ||
| Q3 25 | 2.1% | 0.1% | ||
| Q2 25 | 1.6% | 0.1% | ||
| Q1 25 | 2.2% | 0.2% | ||
| Q4 24 | 2.8% | 0.2% | ||
| Q3 24 | 2.1% | 0.1% | ||
| Q2 24 | 2.3% | 0.1% | ||
| Q1 24 | 2.4% | 0.1% |
现金转化率DCIROKU
| Q4 25 | 1.10× | 1.34× | ||
| Q3 25 | 1.47× | 5.14× | ||
| Q2 25 | 1.52× | 10.45× | ||
| Q1 25 | 0.94× | — | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 1.15× | — | ||
| Q2 24 | 1.25× | — | ||
| Q1 24 | 0.88× | — |
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
DCI
| Aftermarket Products | $447.1M | 48% |
| Industrial Filtration Solutions Products | $222.6M | 24% |
| Off Road Products | $86.5M | 9% |
| Life Sciences Segment | $80.0M | 9% |
| Other | $39.1M | 4% |
| Aerospace And Defense Products | $37.1M | 4% |
| On Road Products | $23.0M | 2% |
ROKU
| Services | $1.2B | 88% |
| Products | $170.9M | 12% |
