vs
Diversified Energy Co（DEC）与STEPAN CO（SCL）财务数据对比。点击上方公司名可切换其他公司
Diversified Energy Co的季度营收约是STEPAN CO的1.1倍（$666.5M vs $604.5M），Diversified Energy Co净利率更高（29.3% vs 3.3%，领先26.1%）
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
斯特潘公司是一家美国特种化学品制造商，总部位于伊利诺伊州诺斯布鲁克，1932年由小阿尔弗雷德·C·斯特潘创立，现有约2000名员工，目前由创始人的孙子小F·奎因·斯特潘执掌。该公司是全球最大的阴离子表面活性剂商品生产商，产品用于提升洗涤剂、洗发水、牙膏及化妆品的起泡与清洁能力。
DEC vs SCL — 直观对比
营收规模更大
DEC
是对方的1.1倍
$604.5M
净利率更高
DEC
高出26.1%
3.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $604.5M |
| 净利润 | $195.5M | $19.7M |
| 毛利率 | — | 10.7% |
| 营业利润率 | 37.6% | 4.7% |
| 净利率 | 29.3% | 3.3% |
| 营收同比 | — | 1.9% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | — | $0.86 |
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DECSCL
| Q1 26 | — | $604.5M | ||
| Q4 25 | $666.5M | $553.9M | ||
| Q3 25 | $499.8M | $590.3M | ||
| Q2 25 | $600.3M | $594.7M | ||
| Q1 25 | — | $593.3M | ||
| Q4 24 | — | $525.6M | ||
| Q3 24 | — | $546.8M | ||
| Q2 24 | — | $556.4M |
净利润DECSCL
| Q1 26 | — | $19.7M | ||
| Q4 25 | $195.5M | $5.0M | ||
| Q3 25 | $171.1M | $10.8M | ||
| Q2 25 | $297.7M | $11.3M | ||
| Q1 25 | — | $19.7M | ||
| Q4 24 | — | $3.4M | ||
| Q3 24 | — | $23.6M | ||
| Q2 24 | — | $9.5M |
毛利率DECSCL
| Q1 26 | — | 10.7% | ||
| Q4 25 | — | 9.3% | ||
| Q3 25 | — | 12.0% | ||
| Q2 25 | 44.7% | 12.1% | ||
| Q1 25 | — | 12.7% | ||
| Q4 24 | — | 10.8% | ||
| Q3 24 | — | 13.8% | ||
| Q2 24 | — | 12.5% |
营业利润率DECSCL
| Q1 26 | — | 4.7% | ||
| Q4 25 | 37.6% | 1.9% | ||
| Q3 25 | 36.2% | 3.7% | ||
| Q2 25 | 48.5% | 3.0% | ||
| Q1 25 | — | 4.8% | ||
| Q4 24 | — | 1.5% | ||
| Q3 24 | — | 4.4% | ||
| Q2 24 | — | 3.4% |
净利率DECSCL
| Q1 26 | — | 3.3% | ||
| Q4 25 | 29.3% | 0.9% | ||
| Q3 25 | 34.2% | 1.8% | ||
| Q2 25 | 49.6% | 1.9% | ||
| Q1 25 | — | 3.3% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | 4.3% | ||
| Q2 24 | — | 1.7% |
每股收益（稀释后）DECSCL
| Q1 26 | — | $0.86 | ||
| Q4 25 | — | $0.22 | ||
| Q3 25 | $2.14 | $0.47 | ||
| Q2 25 | $3.67 | $0.50 | ||
| Q1 25 | — | $0.86 | ||
| Q4 24 | — | $0.14 | ||
| Q3 24 | — | $1.03 | ||
| Q2 24 | — | $0.42 |
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 | $29.7M | — |
| 总债务越低越好 | $2.7B | $328.4M |
| 股东权益账面价值 | $984.1M | $1.2B |
| 总资产 | $6.2B | $2.3B |
| 负债/权益比越低杠杆越低 | 2.76× | 0.28× |
8季度趋势，按日历期对齐
现金及短期投资DECSCL
| Q1 26 | — | — | ||
| Q4 25 | $29.7M | $132.7M | ||
| Q3 25 | — | $118.5M | ||
| Q2 25 | $23.7M | $88.9M | ||
| Q1 25 | — | $107.5M | ||
| Q4 24 | — | $99.7M | ||
| Q3 24 | — | $147.3M | ||
| Q2 24 | — | $124.7M |
总债务DECSCL
| Q1 26 | — | $328.4M | ||
| Q4 25 | $2.7B | $626.7M | ||
| Q3 25 | — | $655.5M | ||
| Q2 25 | — | $658.0M | ||
| Q1 25 | — | $659.3M | ||
| Q4 24 | — | $625.4M | ||
| Q3 24 | — | $688.5M | ||
| Q2 24 | — | $657.1M |
股东权益DECSCL
| Q1 26 | — | $1.2B | ||
| Q4 25 | $984.1M | $1.2B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | $727.7M | $1.2B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B |
总资产DECSCL
| Q1 26 | — | $2.3B | ||
| Q4 25 | $6.2B | $2.4B | ||
| Q3 25 | — | $2.4B | ||
| Q2 25 | $5.7B | $2.4B | ||
| Q1 25 | — | $2.4B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.3B |
负债/权益比DECSCL
| Q1 26 | — | 0.28× | ||
| Q4 25 | 2.76× | 0.50× | ||
| Q3 25 | — | 0.53× | ||
| Q2 25 | — | 0.53× | ||
| Q1 25 | — | 0.55× | ||
| Q4 24 | — | 0.53× | ||
| Q3 24 | — | 0.56× | ||
| Q2 24 | — | 0.55× |
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 | $464.6M | — |
| 自由现金流经营现金流 - 资本支出 | $280.0M | — |
| 自由现金流率自由现金流/营收 | 42.0% | — |
| 资本支出强度资本支出/营收 | 27.7% | — |
| 现金转化率经营现金流/净利润 | 2.38× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流DECSCL
| Q1 26 | — | — | ||
| Q4 25 | $464.6M | $60.0M | ||
| Q3 25 | — | $69.8M | ||
| Q2 25 | $264.1M | $11.2M | ||
| Q1 25 | — | $6.9M | ||
| Q4 24 | — | $68.3M | ||
| Q3 24 | — | $22.7M | ||
| Q2 24 | — | $29.5M |
自由现金流DECSCL
| Q1 26 | — | — | ||
| Q4 25 | $280.0M | $25.4M | ||
| Q3 25 | — | $40.2M | ||
| Q2 25 | — | $-14.4M | ||
| Q1 25 | — | $-25.8M | ||
| Q4 24 | — | $32.1M | ||
| Q3 24 | — | $-4.0M | ||
| Q2 24 | — | $-208.0K |
自由现金流率DECSCL
| Q1 26 | — | — | ||
| Q4 25 | 42.0% | 4.6% | ||
| Q3 25 | — | 6.8% | ||
| Q2 25 | — | -2.4% | ||
| Q1 25 | — | -4.3% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | — | -0.7% | ||
| Q2 24 | — | -0.0% |
资本支出强度DECSCL
| Q1 26 | — | — | ||
| Q4 25 | 27.7% | 6.3% | ||
| Q3 25 | — | 5.0% | ||
| Q2 25 | — | 4.3% | ||
| Q1 25 | — | 5.5% | ||
| Q4 24 | — | 6.9% | ||
| Q3 24 | — | 4.9% | ||
| Q2 24 | — | 5.3% |
现金转化率DECSCL
| Q1 26 | — | — | ||
| Q4 25 | 2.38× | 11.99× | ||
| Q3 25 | — | 6.44× | ||
| Q2 25 | 0.89× | 0.99× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 20.38× | ||
| Q3 24 | — | 0.96× | ||
| Q2 24 | — | 3.10× |
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
DEC
暂无分部数据
SCL
| Surfactants | $453.7M | 75% |
| Polymers | $130.0M | 22% |
| Specialty Products | $20.8M | 3% |
