vs
伊士曼化工（EMN）与TKO Group Holdings（TKO）财务数据对比。点击上方公司名可切换其他公司
伊士曼化工的季度营收约是TKO Group Holdings的1.9倍（$2.0B vs $1.0B），伊士曼化工净利率更高（5.3% vs -0.2%，领先5.6%），TKO Group Holdings同比增速更快（61.6% vs -13.8%），过去两年TKO Group Holdings的营收复合增速更高（28.4% vs -8.6%）
伊士曼化工是总部位于美国田纳西州金斯波特的全球特种材料企业，前身为柯达子公司，1920年成立，1994年独立运营。公司在全球拥有36个生产基地、约1.4万名员工，生产各类先进材料、化学品和纤维产品，广泛应用于日常生活领域，2023年销售额约92.1亿美元。
TKO Group Holdings是美国体育及体育娱乐上市企业，成立于2023年9月12日，由奋进集团（Endeavor）子公司、终极格斗冠军赛（UFC）母公司Zuffa与职业摔跤品牌世界摔角娱乐（WWE）合并组建，主营综合格斗、职业摔跤赛事运营及相关娱乐内容业务。
EMN vs TKO — 直观对比
营收规模更大
EMN
是对方的1.9倍
$1.0B
营收增速更快
TKO
高出75.5%
-13.8%
净利率更高
EMN
高出5.6%
-0.2%
两年增速更快
TKO
近两年复合增速
-8.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.0B | $1.0B |
| 净利润 | $105.0M | $-2.4M |
| 毛利率 | 17.1% | — |
| 营业利润率 | — | 5.5% |
| 净利率 | 5.3% | -0.2% |
| 营收同比 | -13.8% | 61.6% |
| 净利润同比 | -42.3% | -107.7% |
| 每股收益（稀释后） | $0.93 | $-0.07 |
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EMNTKO
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | $1.0B | ||
| Q3 25 | $2.2B | $1.1B | ||
| Q2 25 | $2.3B | $1.3B | ||
| Q1 25 | $2.3B | $1.3B | ||
| Q4 24 | $2.2B | $642.2M | ||
| Q3 24 | $2.5B | $681.3M | ||
| Q2 24 | $2.4B | $851.2M |
净利润EMNTKO
| Q1 26 | $105.0M | — | ||
| Q4 25 | $105.0M | $-2.4M | ||
| Q3 25 | $47.0M | $41.0M | ||
| Q2 25 | $140.0M | $98.4M | ||
| Q1 25 | $182.0M | $58.4M | ||
| Q4 24 | $330.0M | $31.0M | ||
| Q3 24 | $180.0M | $23.1M | ||
| Q2 24 | $230.0M | $59.1M |
毛利率EMNTKO
| Q1 26 | 17.1% | — | ||
| Q4 25 | 17.1% | — | ||
| Q3 25 | 19.7% | — | ||
| Q2 25 | 22.1% | — | ||
| Q1 25 | 24.8% | — | ||
| Q4 24 | 24.7% | — | ||
| Q3 24 | 24.6% | — | ||
| Q2 24 | 25.3% | — |
营业利润率EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | 0.6% | 5.5% | ||
| Q3 25 | 6.1% | 15.4% | ||
| Q2 25 | 7.4% | 28.1% | ||
| Q1 25 | 11.0% | 18.7% | ||
| Q4 24 | 13.2% | 15.9% | ||
| Q3 24 | 11.4% | 20.0% | ||
| Q2 24 | 12.1% | 30.0% |
净利率EMNTKO
| Q1 26 | 5.3% | — | ||
| Q4 25 | 5.3% | -0.2% | ||
| Q3 25 | 2.1% | 3.7% | ||
| Q2 25 | 6.1% | 7.5% | ||
| Q1 25 | 7.9% | 4.6% | ||
| Q4 24 | 14.7% | 4.8% | ||
| Q3 24 | 7.3% | 3.4% | ||
| Q2 24 | 9.7% | 6.9% |
每股收益（稀释后）EMNTKO
| Q1 26 | $0.93 | — | ||
| Q4 25 | $0.93 | $-0.07 | ||
| Q3 25 | $0.40 | $0.47 | ||
| Q2 25 | $1.20 | $1.17 | ||
| Q1 25 | $1.57 | $0.69 | ||
| Q4 24 | $2.81 | $0.28 | ||
| Q3 24 | $1.53 | $0.28 | ||
| Q2 24 | $1.94 | $0.72 |
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 | $566.0M | $831.1M |
| 总债务越低越好 | — | $3.8B |
| 股东权益账面价值 | $6.0B | $3.7B |
| 总资产 | $14.9B | $15.5B |
| 负债/权益比越低杠杆越低 | — | 1.01× |
8季度趋势，按日历期对齐
现金及短期投资EMNTKO
| Q1 26 | $566.0M | — | ||
| Q4 25 | $566.0M | $831.1M | ||
| Q3 25 | — | $861.4M | ||
| Q2 25 | — | $535.1M | ||
| Q1 25 | — | $470.9M | ||
| Q4 24 | $837.0M | $525.6M | ||
| Q3 24 | — | $457.4M | ||
| Q2 24 | — | $277.5M |
总债务EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | — | $3.8B | ||
| Q3 25 | — | $3.7B | ||
| Q2 25 | — | $2.7B | ||
| Q1 25 | — | $2.8B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.7B |
股东权益EMNTKO
| Q1 26 | $6.0B | — | ||
| Q4 25 | $6.0B | $3.7B | ||
| Q3 25 | $5.8B | $3.8B | ||
| Q2 25 | $5.8B | $4.3B | ||
| Q1 25 | $5.9B | $4.2B | ||
| Q4 24 | $5.8B | $4.1B | ||
| Q3 24 | $5.7B | $4.0B | ||
| Q2 24 | $5.6B | $4.0B |
总资产EMNTKO
| Q1 26 | $14.9B | — | ||
| Q4 25 | $14.9B | $15.5B | ||
| Q3 25 | $15.0B | $15.5B | ||
| Q2 25 | $15.2B | $15.3B | ||
| Q1 25 | $15.0B | $15.0B | ||
| Q4 24 | $15.2B | $12.7B | ||
| Q3 24 | $15.1B | $12.8B | ||
| Q2 24 | $14.9B | $12.7B |
负债/权益比EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | — | 1.01× | ||
| Q3 25 | — | 0.98× | ||
| Q2 25 | — | 0.64× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 0.67× | ||
| Q3 24 | — | 0.67× | ||
| Q2 24 | — | 0.68× |
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 | — | $309.9M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | $502.0M | $309.9M | ||
| Q3 25 | $402.0M | $416.8M | ||
| Q2 25 | $233.0M | $396.2M | ||
| Q1 25 | $-167.0M | $162.8M | ||
| Q4 24 | $540.0M | $56.8M | ||
| Q3 24 | $396.0M | $236.5M | ||
| Q2 24 | $367.0M | $230.7M |
自由现金流EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | $390.0M | — | ||
| Q3 25 | $265.0M | — | ||
| Q2 25 | $83.0M | — | ||
| Q1 25 | $-314.0M | — | ||
| Q4 24 | $361.0M | — | ||
| Q3 24 | $276.0M | — | ||
| Q2 24 | $252.0M | — |
自由现金流率EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | 19.8% | — | ||
| Q3 25 | 12.0% | — | ||
| Q2 25 | 3.6% | — | ||
| Q1 25 | -13.7% | — | ||
| Q4 24 | 16.1% | — | ||
| Q3 24 | 11.2% | — | ||
| Q2 24 | 10.7% | — |
资本支出强度EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | 5.7% | — | ||
| Q3 25 | 6.2% | — | ||
| Q2 25 | 6.6% | — | ||
| Q1 25 | 6.4% | — | ||
| Q4 24 | 8.0% | — | ||
| Q3 24 | 4.9% | — | ||
| Q2 24 | 4.9% | — |
现金转化率EMNTKO
| Q1 26 | — | — | ||
| Q4 25 | 4.78× | — | ||
| Q3 25 | 8.55× | 10.16× | ||
| Q2 25 | 1.66× | 4.03× | ||
| Q1 25 | -0.92× | 2.79× | ||
| Q4 24 | 1.64× | 1.83× | ||
| Q3 24 | 2.20× | 10.22× | ||
| Q2 24 | 1.60× | 3.90× |
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
EMN
暂无分部数据
TKO
| World Wrestling Entertainment Segment | $359.6M | 35% |
| IMG Segment | $247.6M | 24% |
| Media Rights Production And Content | $222.6M | 21% |
| Partnerships And Marketing | $93.3M | 9% |
| Live Events And Hospitality | $72.2M | 7% |
| Other | $29.4M | 3% |
| Consumer Products Licensing And Other | $13.2M | 1% |
