vs
FMC CORP（FMC）与Fabrinet（FN）财务数据对比。点击上方公司名可切换其他公司
Fabrinet的季度营收约是FMC CORP的1.5倍（$1.1B vs $759.0M），Fabrinet净利率更高（9.9% vs -37.0%，领先47.0%），Fabrinet同比增速更快（35.9% vs -4.0%），Fabrinet自由现金流更多（$-5.3M vs $-628.1M），过去两年Fabrinet的营收复合增速更高（24.4% vs -14.5%）
FMC公司是总部位于美国宾夕法尼亚州费城的化工制造企业，1883年创立之初以生产杀虫剂为主，后续逐步拓展业务至其他领域。二战期间曾为美国陆军部设计生产两栖履带登陆车，目前在全球拥有7000名员工，业务布局广泛。
Fabrinet（股票代码FN）为标普中型股400指数成分股。该指数由标普道琼斯指数公司维护，覆盖400家以美企为主的中等市值企业，若成分企业存在多类流通股，指数的成分股总量有时会超过400只。
FMC vs FN — 直观对比
营收规模更大
FN
是对方的1.5倍
$759.0M
营收增速更快
FN
高出39.9%
-4.0%
净利率更高
FN
高出47.0%
-37.0%
自由现金流更多
FN
多$622.8M
$-628.1M
两年增速更快
FN
近两年复合增速
-14.5%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $759.0M | $1.1B |
| 净利润 | $-281.2M | $112.6M |
| 毛利率 | — | 12.2% |
| 营业利润率 | -10.6% | 10.1% |
| 净利率 | -37.0% | 9.9% |
| 营收同比 | -4.0% | 35.9% |
| 净利润同比 | — | 30.0% |
| 每股收益（稀释后） | $-2.25 | $3.11 |
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FMCFN
| Q1 26 | $759.0M | — | ||
| Q4 25 | $1.1B | $1.1B | ||
| Q3 25 | $542.2M | $978.1M | ||
| Q2 25 | $1.1B | $909.7M | ||
| Q1 25 | $791.4M | $871.8M | ||
| Q4 24 | $1.2B | $833.6M | ||
| Q3 24 | $1.1B | $804.2M | ||
| Q2 24 | $1.0B | $753.3M |
净利润FMCFN
| Q1 26 | $-281.2M | — | ||
| Q4 25 | $-1.7B | $112.6M | ||
| Q3 25 | $-569.3M | $95.9M | ||
| Q2 25 | $66.7M | $87.2M | ||
| Q1 25 | $-15.5M | $81.3M | ||
| Q4 24 | $-16.3M | $86.6M | ||
| Q3 24 | $65.0M | $77.4M | ||
| Q2 24 | $295.1M | $81.1M |
毛利率FMCFN
| Q1 26 | — | — | ||
| Q4 25 | 39.8% | 12.2% | ||
| Q3 25 | 23.8% | 11.9% | ||
| Q2 25 | 38.7% | 12.2% | ||
| Q1 25 | 40.0% | 11.7% | ||
| Q4 24 | 42.9% | 12.1% | ||
| Q3 24 | 36.3% | 12.3% | ||
| Q2 24 | 38.3% | 12.3% |
营业利润率FMCFN
| Q1 26 | -10.6% | — | ||
| Q4 25 | -130.8% | 10.1% | ||
| Q3 25 | -73.1% | 9.6% | ||
| Q2 25 | 12.0% | 9.8% | ||
| Q1 25 | 7.4% | 9.0% | ||
| Q4 24 | 19.2% | 9.5% | ||
| Q3 24 | 12.7% | 9.6% | ||
| Q2 24 | 6.0% | 9.7% |
净利率FMCFN
| Q1 26 | -37.0% | — | ||
| Q4 25 | -158.8% | 9.9% | ||
| Q3 25 | -105.0% | 9.8% | ||
| Q2 25 | 6.3% | 9.6% | ||
| Q1 25 | -2.0% | 9.3% | ||
| Q4 24 | -1.3% | 10.4% | ||
| Q3 24 | 6.1% | 9.6% | ||
| Q2 24 | 28.4% | 10.8% |
每股收益（稀释后）FMCFN
| Q1 26 | $-2.25 | — | ||
| Q4 25 | $-13.77 | $3.11 | ||
| Q3 25 | $-4.52 | $2.66 | ||
| Q2 25 | $0.53 | $2.41 | ||
| Q1 25 | $-0.12 | $2.25 | ||
| Q4 24 | $-0.13 | $2.38 | ||
| Q3 24 | $0.52 | $2.13 | ||
| Q2 24 | $2.35 | $2.22 |
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 | $390.9M | $960.8M |
| 总债务越低越好 | $2.8B | — |
| 股东权益账面价值 | $1.8B | $2.2B |
| 总资产 | $9.4B | $3.3B |
| 负债/权益比越低杠杆越低 | 1.50× | — |
8季度趋势，按日历期对齐
现金及短期投资FMCFN
| Q1 26 | $390.9M | — | ||
| Q4 25 | $584.5M | $960.8M | ||
| Q3 25 | $497.7M | $968.8M | ||
| Q2 25 | $438.2M | $934.2M | ||
| Q1 25 | $315.3M | $950.7M | ||
| Q4 24 | $357.3M | $934.6M | ||
| Q3 24 | $416.7M | $908.9M | ||
| Q2 24 | $471.5M | $858.6M |
总债务FMCFN
| Q1 26 | $2.8B | — | ||
| Q4 25 | $3.4B | — | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $3.1B | — | ||
| Q3 24 | $3.1B | — | ||
| Q2 24 | $3.1B | — |
股东权益FMCFN
| Q1 26 | $1.8B | — | ||
| Q4 25 | $2.1B | $2.2B | ||
| Q3 25 | $3.8B | $2.1B | ||
| Q2 25 | $4.4B | $2.0B | ||
| Q1 25 | $4.4B | $1.9B | ||
| Q4 24 | $4.5B | $1.8B | ||
| Q3 24 | $4.6B | $1.8B | ||
| Q2 24 | $4.6B | $1.7B |
总资产FMCFN
| Q1 26 | $9.4B | — | ||
| Q4 25 | $9.7B | $3.3B | ||
| Q3 25 | $12.1B | $3.0B | ||
| Q2 25 | $12.3B | $2.8B | ||
| Q1 25 | $11.8B | $2.6B | ||
| Q4 24 | $11.7B | $2.5B | ||
| Q3 24 | $12.2B | $2.4B | ||
| Q2 24 | $12.1B | $2.3B |
负债/权益比FMCFN
| Q1 26 | 1.50× | — | ||
| Q4 25 | 1.62× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.76× | — | ||
| Q1 25 | 0.71× | — | ||
| Q4 24 | 0.69× | — | ||
| Q3 24 | 0.68× | — | ||
| 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 | — | $46.3M |
| 自由现金流经营现金流 - 资本支出 | $-628.1M | $-5.3M |
| 自由现金流率自由现金流/营收 | -82.8% | -0.5% |
| 资本支出强度资本支出/营收 | 2.2% | 4.6% |
| 现金转化率经营现金流/净利润 | — | 0.41× |
| 过去12个月自由现金流最近4个季度 | $-154.0M | $102.3M |
8季度趋势，按日历期对齐
经营现金流FMCFN
| Q1 26 | — | — | ||
| Q4 25 | $657.1M | $46.3M | ||
| Q3 25 | $-184.2M | $102.6M | ||
| Q2 25 | $65.9M | $55.1M | ||
| Q1 25 | $-545.0M | $74.2M | ||
| Q4 24 | $427.9M | $115.9M | ||
| Q3 24 | $159.5M | $83.2M | ||
| Q2 24 | $292.2M | $83.1M |
自由现金流FMCFN
| Q1 26 | $-628.1M | — | ||
| Q4 25 | $631.1M | $-5.3M | ||
| Q3 25 | $-207.9M | $57.3M | ||
| Q2 25 | $50.9M | $4.7M | ||
| Q1 25 | $-576.6M | $45.7M | ||
| Q4 24 | $406.3M | $94.0M | ||
| Q3 24 | $143.8M | $62.9M | ||
| Q2 24 | $282.3M | $70.4M |
自由现金流率FMCFN
| Q1 26 | -82.8% | — | ||
| Q4 25 | 58.3% | -0.5% | ||
| Q3 25 | -38.3% | 5.9% | ||
| Q2 25 | 4.8% | 0.5% | ||
| Q1 25 | -72.9% | 5.2% | ||
| Q4 24 | 33.2% | 11.3% | ||
| Q3 24 | 13.5% | 7.8% | ||
| Q2 24 | 27.2% | 9.3% |
资本支出强度FMCFN
| Q1 26 | 2.2% | — | ||
| Q4 25 | 2.4% | 4.6% | ||
| Q3 25 | 4.4% | 4.6% | ||
| Q2 25 | 1.4% | 5.5% | ||
| Q1 25 | 4.0% | 3.3% | ||
| Q4 24 | 1.8% | 2.6% | ||
| Q3 24 | 1.5% | 2.5% | ||
| Q2 24 | 1.0% | 1.7% |
现金转化率FMCFN
| Q1 26 | — | — | ||
| Q4 25 | — | 0.41× | ||
| Q3 25 | — | 1.07× | ||
| Q2 25 | 0.99× | 0.63× | ||
| Q1 25 | — | 0.91× | ||
| Q4 24 | — | 1.34× | ||
| Q3 24 | 2.45× | 1.07× | ||
| Q2 24 | 0.99× | 1.02× |
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
FMC
| EMEA | $307.0M | 40% |
| North America | $198.0M | 26% |
| Latin America | $177.0M | 23% |
| Asia (excluding 2026 India) 1 | $81.0M | 11% |
FN
| Optical Communications | $832.6M | 73% |
| Non Optical Communications | $300.3M | 27% |
