vs
费森尤斯医疗（FMS）与亨廷顿·英格尔斯工业（HII）财务数据对比。点击上方公司名可切换其他公司
费森尤斯医疗的季度营收约是亨廷顿·英格尔斯工业的3.3倍（$5.5B vs $1.7B），亨廷顿·英格尔斯工业净利率更高（8.9% vs 7.9%，领先1.0%），亨廷顿·英格尔斯工业同比增速更快（13.8% vs -0.3%）
费森尤斯医疗是德国知名医疗保健企业，核心业务为肾脏透析服务，在全球运营4171家门诊透析中心，服务约34.54万名患者。公司主要为终末期肾病患者提供治疗服务，该类患者需终身每周接受3次透析治疗以维持生命。
亨廷顿·英格尔斯工业（简称HII）是美国规模最大的军用造船企业，同时面向政府及行业合作伙伴提供专业服务。公司于2011年3月31日从诺斯罗普·格鲁曼公司分拆成立，在防务装备建造及配套服务领域拥有深厚技术积累与行业资源。
FMS vs HII — 直观对比
营收规模更大
FMS
是对方的3.3倍
$1.7B
营收增速更快
HII
高出14.1%
-0.3%
净利率更高
HII
高出1.0%
7.9%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $5.5B | $1.7B |
| 净利润 | $434.2M | $149.0M |
| 毛利率 | 27.4% | — |
| 营业利润率 | 11.7% | 9.3% |
| 净利率 | 7.9% | 8.9% |
| 营收同比 | -0.3% | 13.8% |
| 净利润同比 | 240.4% | — |
| 每股收益（稀释后） | — | $3.79 |
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FMSHII
| Q1 26 | — | $1.7B | ||
| Q4 25 | $5.5B | $3.5B | ||
| Q3 25 | — | $3.2B | ||
| Q2 25 | — | $3.1B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | $5.5B | $3.0B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $3.0B |
净利润FMSHII
| Q1 26 | — | $149.0M | ||
| Q4 25 | $434.2M | $159.0M | ||
| Q3 25 | — | $145.0M | ||
| Q2 25 | — | $152.0M | ||
| Q1 25 | — | $149.0M | ||
| Q4 24 | $127.6M | $123.0M | ||
| Q3 24 | — | $101.0M | ||
| Q2 24 | — | $173.0M |
毛利率FMSHII
| Q1 26 | — | — | ||
| Q4 25 | 27.4% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 25.0% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率FMSHII
| Q1 26 | — | 9.3% | ||
| Q4 25 | 11.7% | 4.9% | ||
| Q3 25 | — | 5.0% | ||
| Q2 25 | — | 5.3% | ||
| Q1 25 | — | 5.9% | ||
| Q4 24 | 5.1% | 3.7% | ||
| Q3 24 | — | 3.0% | ||
| Q2 24 | — | 6.3% |
净利率FMSHII
| Q1 26 | — | 8.9% | ||
| Q4 25 | 7.9% | 4.6% | ||
| Q3 25 | — | 4.5% | ||
| Q2 25 | — | 4.9% | ||
| Q1 25 | — | 5.4% | ||
| Q4 24 | 2.3% | 4.1% | ||
| Q3 24 | — | 3.7% | ||
| Q2 24 | — | 5.8% |
每股收益（稀释后）FMSHII
| Q1 26 | — | $3.79 | ||
| Q4 25 | — | $4.06 | ||
| Q3 25 | — | $3.68 | ||
| Q2 25 | — | $3.86 | ||
| Q1 25 | — | $3.79 | ||
| Q4 24 | — | $3.15 | ||
| Q3 24 | — | $2.56 | ||
| Q2 24 | — | $4.38 |
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 | $1.7B | $216.0M |
| 总债务越低越好 | — | $2.7B |
| 股东权益账面价值 | $15.4B | $5.1B |
| 总资产 | $33.5B | $12.5B |
| 负债/权益比越低杠杆越低 | — | 0.52× |
8季度趋势，按日历期对齐
现金及短期投资FMSHII
| Q1 26 | — | $216.0M | ||
| Q4 25 | $1.7B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
总债务FMSHII
| Q1 26 | — | $2.7B | ||
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益FMSHII
| Q1 26 | — | $5.1B | ||
| Q4 25 | $15.4B | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $4.9B | ||
| Q1 25 | — | $4.8B | ||
| Q4 24 | $17.0B | $4.7B | ||
| Q3 24 | — | $4.2B | ||
| Q2 24 | — | $4.2B |
总资产FMSHII
| Q1 26 | — | $12.5B | ||
| Q4 25 | $33.5B | $12.7B | ||
| Q3 25 | — | $12.3B | ||
| Q2 25 | — | $12.1B | ||
| Q1 25 | — | $12.1B | ||
| Q4 24 | $36.3B | $12.1B | ||
| Q3 24 | — | $11.1B | ||
| Q2 24 | — | $11.3B |
负债/权益比FMSHII
| Q1 26 | — | 0.52× | ||
| Q4 25 | — | 0.53× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.58× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | $2.9B | $-390.0M |
| 自由现金流经营现金流 - 资本支出 | — | $-461.0M |
| 自由现金流率自由现金流/营收 | — | -27.7% |
| 资本支出强度资本支出/营收 | — | 4.4% |
| 现金转化率经营现金流/净利润 | 6.67× | -2.62× |
| 过去12个月自由现金流最近4个季度 | — | $795.0M |
8季度趋势，按日历期对齐
经营现金流FMSHII
| Q1 26 | — | $-390.0M | ||
| Q4 25 | $2.9B | $650.0M | ||
| Q3 25 | — | $118.0M | ||
| Q2 25 | — | $823.0M | ||
| Q1 25 | — | $-395.0M | ||
| Q4 24 | $2.6B | $391.0M | ||
| Q3 24 | — | $213.0M | ||
| Q2 24 | — | $-9.0M |
自由现金流FMSHII
| Q1 26 | — | $-461.0M | ||
| Q4 25 | — | $516.0M | ||
| Q3 25 | — | $13.0M | ||
| Q2 25 | — | $727.0M | ||
| Q1 25 | — | $-462.0M | ||
| Q4 24 | — | $277.0M | ||
| Q3 24 | — | $125.0M | ||
| Q2 24 | — | $-99.0M |
自由现金流率FMSHII
| Q1 26 | — | -27.7% | ||
| Q4 25 | — | 14.8% | ||
| Q3 25 | — | 0.4% | ||
| Q2 25 | — | 23.6% | ||
| Q1 25 | — | -16.9% | ||
| Q4 24 | — | 9.2% | ||
| Q3 24 | — | 4.5% | ||
| Q2 24 | — | -3.3% |
资本支出强度FMSHII
| Q1 26 | — | 4.4% | ||
| Q4 25 | — | 3.9% | ||
| Q3 25 | — | 3.3% | ||
| Q2 25 | — | 3.1% | ||
| Q1 25 | — | 2.5% | ||
| Q4 24 | — | 3.8% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | 3.0% |
现金转化率FMSHII
| Q1 26 | — | -2.62× | ||
| Q4 25 | 6.67× | 4.09× | ||
| Q3 25 | — | 0.81× | ||
| Q2 25 | — | 5.41× | ||
| Q1 25 | — | -2.65× | ||
| Q4 24 | 20.20× | 3.18× | ||
| Q3 24 | — | 2.11× | ||
| Q2 24 | — | -0.05× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
