vs
中国东方航空（EML）与Hillman Solutions Corp.（HLMN）财务数据对比。点击上方公司名可切换其他公司
Hillman Solutions Corp.的季度营收约是中国东方航空的6.6倍（$365.1M vs $55.3M）。中国东方航空净利率更高（1.0% vs 0.4%，领先0.6%）。Hillman Solutions Corp.同比增速更快（4.5% vs -22.4%）。Hillman Solutions Corp.自由现金流更多（$16.1M vs $3.1M）。过去两年Hillman Solutions Corp.的营收复合增速更高（2.1% vs -0.6%）
中国东方航空是中国境内的头部航空公司，总部位于上海长宁区，与中国国际航空、中国南方航空并称为中国三大骨干航空公司，航线网络覆盖全球多个国家和地区，是中国民航市场的核心运营商之一。
Hillman Solutions是一家美国企业，核心业务涵盖五金产品制造、分销以及面向消费者的定制加工服务，为市场提供多元化的五金相关解决方案，服务覆盖产业链多个环节。
EML vs HLMN — 直观对比
营收规模更大
HLMN
是对方的6.6倍
$55.3M
营收增速更快
HLMN
高出26.8%
-22.4%
净利率更高
EML
高出0.6%
0.4%
自由现金流更多
HLMN
多$13.1M
$3.1M
两年增速更快
HLMN
近两年复合增速
-0.6%
损益表 — Q3 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $55.3M | $365.1M |
| 净利润 | $578.9K | $1.6M |
| 毛利率 | 22.3% | — |
| 营业利润率 | 3.1% | 4.6% |
| 净利率 | 1.0% | 0.4% |
| 营收同比 | -22.4% | 4.5% |
| 净利润同比 | 103.8% | 230.8% |
| 每股收益（稀释后） | $0.10 | $0.00 |
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EMLHLMN
| Q4 25 | — | $365.1M | ||
| Q3 25 | $55.3M | $424.9M | ||
| Q2 25 | $70.2M | $402.8M | ||
| Q1 25 | $63.3M | $359.3M | ||
| Q4 24 | $64.3M | $349.6M | ||
| Q3 24 | $71.3M | $393.3M | ||
| Q2 24 | $72.6M | $379.4M | ||
| Q1 24 | $64.6M | $350.3M |
净利润EMLHLMN
| Q4 25 | — | $1.6M | ||
| Q3 25 | $578.9K | $23.2M | ||
| Q2 25 | $3.4M | $15.8M | ||
| Q1 25 | $1.9M | $-317.0K | ||
| Q4 24 | $1.3M | $-1.2M | ||
| Q3 24 | $-15.3M | $7.4M | ||
| Q2 24 | $3.5M | $12.5M | ||
| Q1 24 | $1.9M | $-1.5M |
毛利率EMLHLMN
| Q4 25 | — | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 23.3% | — | ||
| Q1 25 | 22.4% | — | ||
| Q4 24 | 23.6% | — | ||
| Q3 24 | 25.5% | — | ||
| Q2 24 | 25.4% | — | ||
| Q1 24 | 23.9% | — |
营业利润率EMLHLMN
| Q4 25 | — | 4.6% | ||
| Q3 25 | 3.1% | 10.8% | ||
| Q2 25 | 4.5% | 9.0% | ||
| Q1 25 | 5.1% | 4.2% | ||
| Q4 24 | 6.1% | 4.0% | ||
| Q3 24 | 9.5% | 6.8% | ||
| Q2 24 | 8.3% | 8.3% | ||
| Q1 24 | 5.3% | 4.7% |
净利率EMLHLMN
| Q4 25 | — | 0.4% | ||
| Q3 25 | 1.0% | 5.5% | ||
| Q2 25 | 4.9% | 3.9% | ||
| Q1 25 | 3.1% | -0.1% | ||
| Q4 24 | 2.0% | -0.3% | ||
| Q3 24 | -21.5% | 1.9% | ||
| Q2 24 | 4.8% | 3.3% | ||
| Q1 24 | 3.0% | -0.4% |
每股收益（稀释后）EMLHLMN
| Q4 25 | — | $0.00 | ||
| Q3 25 | $0.10 | $0.12 | ||
| Q2 25 | $0.56 | $0.08 | ||
| Q1 25 | $0.32 | $0.00 | ||
| Q4 24 | $0.22 | $-0.00 | ||
| Q3 24 | $-2.46 | $0.04 | ||
| Q2 24 | $0.56 | $0.06 | ||
| Q1 24 | $0.31 | $-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 | $9.2M | $27.3M |
| 总债务越低越好 | — | $668.3M |
| 股东权益账面价值 | $124.3M | $1.2B |
| 总资产 | $220.0M | $2.4B |
| 负债/权益比越低杠杆越低 | — | 0.54× |
8季度趋势，按日历期对齐
现金及短期投资EMLHLMN
| Q4 25 | — | $27.3M | ||
| Q3 25 | $9.2M | $37.7M | ||
| Q2 25 | $9.1M | $34.2M | ||
| Q1 25 | $10.2M | $36.3M | ||
| Q4 24 | $16.1M | $44.5M | ||
| Q3 24 | $9.7M | $59.8M | ||
| Q2 24 | $2.0M | $54.0M | ||
| Q1 24 | $2.1M | $30.7M |
总债务EMLHLMN
| Q4 25 | — | $668.3M | ||
| Q3 25 | — | $683.2M | ||
| Q2 25 | — | $683.1M | ||
| Q1 25 | — | $713.5M | ||
| Q4 24 | $42.2M | $691.7M | ||
| Q3 24 | — | $730.7M | ||
| Q2 24 | — | $732.1M | ||
| Q1 24 | — | $751.3M |
股东权益EMLHLMN
| Q4 25 | — | $1.2B | ||
| Q3 25 | $124.3M | $1.2B | ||
| Q2 25 | $124.4M | $1.2B | ||
| Q1 25 | $121.0M | $1.2B | ||
| Q4 24 | $120.7M | $1.2B | ||
| Q3 24 | $119.2M | $1.2B | ||
| Q2 24 | $136.5M | $1.2B | ||
| Q1 24 | $134.5M | $1.2B |
总资产EMLHLMN
| Q4 25 | — | $2.4B | ||
| Q3 25 | $220.0M | $2.4B | ||
| Q2 25 | $229.4M | $2.4B | ||
| Q1 25 | $232.3M | $2.3B | ||
| Q4 24 | $235.3M | $2.3B | ||
| Q3 24 | $244.2M | $2.4B | ||
| Q2 24 | $255.9M | $2.4B | ||
| Q1 24 | $253.9M | $2.4B |
负债/权益比EMLHLMN
| Q4 25 | — | 0.54× | ||
| Q3 25 | — | 0.56× | ||
| Q2 25 | — | 0.57× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | 0.35× | 0.59× | ||
| Q3 24 | — | 0.62× | ||
| Q2 24 | — | 0.62× | ||
| Q1 24 | — | 0.65× |
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 | $3.1M | $30.9M |
| 自由现金流经营现金流 - 资本支出 | $3.1M | $16.1M |
| 自由现金流率自由现金流/营收 | 5.5% | 4.4% |
| 资本支出强度资本支出/营收 | 0.1% | 4.0% |
| 现金转化率经营现金流/净利润 | 5.38× | 19.33× |
| 过去12个月自由现金流最近4个季度 | $12.3M | $35.1M |
8季度趋势，按日历期对齐
经营现金流EMLHLMN
| Q4 25 | — | $30.9M | ||
| Q3 25 | $3.1M | $26.2M | ||
| Q2 25 | $3.8M | $48.7M | ||
| Q1 25 | $-1.8M | $-655.0K | ||
| Q4 24 | $11.0M | $43.1M | ||
| Q3 24 | $-2.9M | $63.7M | ||
| Q2 24 | $8.4M | $64.8M | ||
| Q1 24 | $2.8M | $11.7M |
自由现金流EMLHLMN
| Q4 25 | — | $16.1M | ||
| Q3 25 | $3.1M | $9.1M | ||
| Q2 25 | $3.0M | $31.2M | ||
| Q1 25 | $-2.7M | $-21.3M | ||
| Q4 24 | $9.0M | $22.1M | ||
| Q3 24 | $-7.7M | $39.6M | ||
| Q2 24 | $7.3M | $42.5M | ||
| Q1 24 | $1.1M | $-6.1M |
自由现金流率EMLHLMN
| Q4 25 | — | 4.4% | ||
| Q3 25 | 5.5% | 2.1% | ||
| Q2 25 | 4.3% | 7.7% | ||
| Q1 25 | -4.3% | -5.9% | ||
| Q4 24 | 13.9% | 6.3% | ||
| Q3 24 | -10.8% | 10.1% | ||
| Q2 24 | 10.1% | 11.2% | ||
| Q1 24 | 1.7% | -1.7% |
资本支出强度EMLHLMN
| Q4 25 | — | 4.0% | ||
| Q3 25 | 0.1% | 4.0% | ||
| Q2 25 | 1.1% | 4.3% | ||
| Q1 25 | 1.3% | 5.7% | ||
| Q4 24 | 3.2% | 6.0% | ||
| Q3 24 | 6.7% | 6.1% | ||
| Q2 24 | 1.5% | 5.9% | ||
| Q1 24 | 2.6% | 5.1% |
现金转化率EMLHLMN
| Q4 25 | — | 19.33× | ||
| Q3 25 | 5.38× | 1.13× | ||
| Q2 25 | 1.09× | 3.08× | ||
| Q1 25 | -0.95× | — | ||
| Q4 24 | 8.41× | — | ||
| Q3 24 | — | 8.57× | ||
| Q2 24 | 2.40× | 5.17× | ||
| Q1 24 | 1.43× | — |
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
EML
暂无分部数据
HLMN
| Fasteningand Hardware | $228.8M | 63% |
| Personal Protection Solutions | $55.7M | 15% |
| Robotics And Digital Solutions Segment | $49.6M | 14% |
| Other | $19.4M | 5% |
| Engraving | $11.7M | 3% |
