vs
陶氏公司（DOW）与万事达卡（MA）财务数据对比。点击上方公司名可切换其他公司
陶氏公司的季度营收约是万事达卡的1.1倍（$9.5B vs $8.8B），万事达卡同比增速更快（17.6% vs -9.3%），过去两年万事达卡的营收复合增速更高（17.8% vs -6.9%）
陶氏化学是总部位于美国密歇根州米德兰的跨国化工企业，2021年位列全球前三大化工生产商，为特拉华州注册的上市控股公司陶氏公司旗下运营子公司，其产品与解决方案广泛服务于制造业、消费品、基础设施建设等全球多个核心产业领域。
万事达卡是总部位于美国纽约帕切斯的跨国支付卡服务企业，核心业务为处理商户收单银行与持卡人发卡机构之间的支付交易，同时提供旗下品牌借记卡、信用卡、预付卡及相关配套支付服务，服务网络覆盖全球，于2006年公开上市。
DOW vs MA — 直观对比
营收规模更大
DOW
是对方的1.1倍
$8.8B
营收增速更快
MA
高出26.9%
-9.3%
两年增速更快
MA
近两年复合增速
-6.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $9.5B | $8.8B |
| 净利润 | — | $4.1B |
| 毛利率 | 5.8% | — |
| 营业利润率 | — | 55.8% |
| 净利率 | — | 46.1% |
| 营收同比 | -9.3% | 17.6% |
| 净利润同比 | — | 21.5% |
| 每股收益（稀释后） | $-2.16 | $4.52 |
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DOWMA
| Q1 26 | $9.5B | — | ||
| Q4 25 | $9.5B | $8.8B | ||
| Q3 25 | $10.0B | $8.6B | ||
| Q2 25 | $10.1B | $8.1B | ||
| Q1 25 | $10.4B | $7.3B | ||
| Q4 24 | $10.4B | $7.5B | ||
| Q3 24 | $10.9B | $7.4B | ||
| Q2 24 | $10.9B | $7.0B |
净利润DOWMA
| Q1 26 | — | — | ||
| Q4 25 | $-1.5B | $4.1B | ||
| Q3 25 | $62.0M | $3.9B | ||
| Q2 25 | $-835.0M | $3.7B | ||
| Q1 25 | $-307.0M | $3.3B | ||
| Q4 24 | $-35.0M | $3.3B | ||
| Q3 24 | $214.0M | $3.3B | ||
| Q2 24 | $439.0M | $3.3B |
毛利率DOWMA
| Q1 26 | 5.8% | — | ||
| Q4 25 | 5.8% | — | ||
| Q3 25 | 7.3% | — | ||
| Q2 25 | 5.8% | — | ||
| Q1 25 | 6.4% | — | ||
| Q4 24 | 9.0% | — | ||
| Q3 24 | 9.8% | — | ||
| Q2 24 | 12.1% | — |
营业利润率DOWMA
| Q1 26 | — | — | ||
| Q4 25 | -16.4% | 55.8% | ||
| Q3 25 | 0.7% | 58.8% | ||
| Q2 25 | -6.5% | 58.7% | ||
| Q1 25 | -3.6% | 57.2% | ||
| Q4 24 | 2.1% | 52.6% | ||
| Q3 24 | 3.0% | 54.3% | ||
| Q2 24 | 5.6% | 58.0% |
净利率DOWMA
| Q1 26 | — | — | ||
| Q4 25 | -15.6% | 46.1% | ||
| Q3 25 | 0.6% | 45.7% | ||
| Q2 25 | -8.3% | 45.5% | ||
| Q1 25 | -2.9% | 45.2% | ||
| Q4 24 | -0.3% | 44.6% | ||
| Q3 24 | 2.0% | 44.3% | ||
| Q2 24 | 4.0% | 46.8% |
每股收益（稀释后）DOWMA
| Q1 26 | $-2.16 | — | ||
| Q4 25 | $-2.16 | $4.52 | ||
| Q3 25 | $0.08 | $4.34 | ||
| Q2 25 | $-1.18 | $4.07 | ||
| Q1 25 | $-0.44 | $3.59 | ||
| Q4 24 | $-0.08 | $3.64 | ||
| Q3 24 | $0.30 | $3.53 | ||
| Q2 24 | $0.62 | $3.50 |
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 | $3.8B | $10.6B |
| 总债务越低越好 | $17.8B | — |
| 股东权益账面价值 | $16.0B | $7.7B |
| 总资产 | $58.5B | $54.2B |
| 负债/权益比越低杠杆越低 | 1.12× | — |
8季度趋势，按日历期对齐
现金及短期投资DOWMA
| Q1 26 | $3.8B | — | ||
| Q4 25 | $3.8B | $10.6B | ||
| Q3 25 | $4.6B | $10.3B | ||
| Q2 25 | $2.4B | $9.0B | ||
| Q1 25 | $1.5B | $7.6B | ||
| Q4 24 | $2.2B | $8.4B | ||
| Q3 24 | $2.9B | $11.1B | ||
| Q2 24 | $3.3B | $7.0B |
总债务DOWMA
| Q1 26 | $17.8B | — | ||
| Q4 25 | $17.8B | — | ||
| Q3 25 | $17.7B | — | ||
| Q2 25 | $16.2B | — | ||
| Q1 25 | $15.9B | — | ||
| Q4 24 | $15.7B | — | ||
| Q3 24 | $16.2B | — | ||
| Q2 24 | $16.0B | — |
股东权益DOWMA
| Q1 26 | $16.0B | — | ||
| Q4 25 | $16.0B | $7.7B | ||
| Q3 25 | $17.5B | $7.9B | ||
| Q2 25 | $17.2B | $7.9B | ||
| Q1 25 | $16.8B | $6.7B | ||
| Q4 24 | $17.4B | $6.5B | ||
| Q3 24 | $18.3B | $7.4B | ||
| Q2 24 | $18.3B | $7.4B |
总资产DOWMA
| Q1 26 | $58.5B | — | ||
| Q4 25 | $58.5B | $54.2B | ||
| Q3 25 | $61.0B | $53.3B | ||
| Q2 25 | $59.0B | $51.4B | ||
| Q1 25 | $57.5B | $48.5B | ||
| Q4 24 | $57.3B | $48.1B | ||
| Q3 24 | $59.4B | $47.2B | ||
| Q2 24 | $58.5B | $42.3B |
负债/权益比DOWMA
| Q1 26 | 1.12× | — | ||
| Q4 25 | 1.12× | — | ||
| Q3 25 | 1.01× | — | ||
| Q2 25 | 0.94× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.91× | — | ||
| Q3 24 | 0.88× | — | ||
| Q2 24 | 0.87× | — |
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 | — | $5.0B |
| 自由现金流经营现金流 - 资本支出 | — | $4.9B |
| 自由现金流率自由现金流/营收 | — | 55.5% |
| 资本支出强度资本支出/营收 | — | 1.3% |
| 现金转化率经营现金流/净利润 | — | 1.23× |
| 过去12个月自由现金流最近4个季度 | — | $17.2B |
8季度趋势，按日历期对齐
经营现金流DOWMA
| Q1 26 | — | — | ||
| Q4 25 | $284.0M | $5.0B | ||
| Q3 25 | $1.1B | $5.7B | ||
| Q2 25 | $-470.0M | $4.6B | ||
| Q1 25 | $91.0M | $2.4B | ||
| Q4 24 | $814.0M | $4.8B | ||
| Q3 24 | $800.0M | $5.1B | ||
| Q2 24 | $836.0M | $3.1B |
自由现金流DOWMA
| Q1 26 | — | — | ||
| Q4 25 | $-284.0M | $4.9B | ||
| Q3 25 | $563.0M | $5.5B | ||
| Q2 25 | $-1.1B | $4.6B | ||
| Q1 25 | $-594.0M | $2.2B | ||
| Q4 24 | $47.0M | $4.7B | ||
| Q3 24 | $64.0M | $5.0B | ||
| Q2 24 | $113.0M | $3.0B |
自由现金流率DOWMA
| Q1 26 | — | — | ||
| Q4 25 | -3.0% | 55.5% | ||
| Q3 25 | 5.6% | 63.8% | ||
| Q2 25 | -11.2% | 56.1% | ||
| Q1 25 | -5.7% | 30.6% | ||
| Q4 24 | 0.5% | 63.3% | ||
| Q3 24 | 0.6% | 68.2% | ||
| Q2 24 | 1.0% | 43.4% |
资本支出强度DOWMA
| Q1 26 | — | — | ||
| Q4 25 | 6.0% | 1.3% | ||
| Q3 25 | 5.7% | 2.1% | ||
| Q2 25 | 6.6% | 0.5% | ||
| Q1 25 | 6.6% | 2.2% | ||
| Q4 24 | 7.4% | 1.3% | ||
| Q3 24 | 6.8% | 1.5% | ||
| Q2 24 | 6.6% | 1.7% |
现金转化率DOWMA
| Q1 26 | — | — | ||
| Q4 25 | — | 1.23× | ||
| Q3 25 | 18.18× | 1.44× | ||
| Q2 25 | — | 1.24× | ||
| Q1 25 | — | 0.73× | ||
| Q4 24 | — | 1.45× | ||
| Q3 24 | 3.74× | 1.57× | ||
| Q2 24 | 1.90× | 0.96× |
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
DOW
暂无分部数据
MA
| Payment Network | $4.9B | 56% |
| Value Added Services And Solutions | $3.9B | 44% |
