vs
Fabrinet（FN）与KeyCorp（KEY）财务数据对比。点击上方公司名可切换其他公司
KeyCorp的季度营收约是Fabrinet的1.8倍（$2.0B vs $1.1B），KeyCorp净利率更高（25.4% vs 9.9%，领先15.5%），KeyCorp同比增速更快（131.8% vs 35.9%），KeyCorp自由现金流更多（$2.1B vs $-5.3M），过去两年Fabrinet的营收复合增速更高（24.4% vs 14.4%）
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。
Key是日本知名视觉小说工作室，1998年7月21日作为发行商Visual Arts旗下品牌成立，总部位于大阪市北区。工作室主打剧情向作品，擅长创作情感饱满、情节跌宕的戏剧类内容，旗下多款作品深受全球ACG爱好者喜爱。
FN vs KEY — 直观对比
营收规模更大
KEY
是对方的1.8倍
$1.1B
营收增速更快
KEY
高出95.9%
35.9%
净利率更高
KEY
高出15.5%
9.9%
自由现金流更多
KEY
多$2.1B
$-5.3M
两年增速更快
FN
近两年复合增速
14.4%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $2.0B |
| 净利润 | $112.6M | $510.0M |
| 毛利率 | 12.2% | — |
| 营业利润率 | 10.1% | 32.3% |
| 净利率 | 9.9% | 25.4% |
| 营收同比 | 35.9% | 131.8% |
| 净利润同比 | 30.0% | 309.0% |
| 每股收益（稀释后） | $3.11 | $0.43 |
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FNKEY
| Q4 25 | $1.1B | $2.0B | ||
| Q3 25 | $978.1M | $1.9B | ||
| Q2 25 | $909.7M | $1.8B | ||
| Q1 25 | $871.8M | $1.8B | ||
| Q4 24 | $833.6M | $865.0M | ||
| Q3 24 | $804.2M | $695.0M | ||
| Q2 24 | $753.3M | $1.5B | ||
| Q1 24 | $731.5M | $1.5B |
净利润FNKEY
| Q4 25 | $112.6M | $510.0M | ||
| Q3 25 | $95.9M | $489.0M | ||
| Q2 25 | $87.2M | $425.0M | ||
| Q1 25 | $81.3M | $405.0M | ||
| Q4 24 | $86.6M | $-244.0M | ||
| Q3 24 | $77.4M | $-410.0M | ||
| Q2 24 | $81.1M | $274.0M | ||
| Q1 24 | $80.9M | $219.0M |
毛利率FNKEY
| Q4 25 | 12.2% | — | ||
| Q3 25 | 11.9% | — | ||
| Q2 25 | 12.2% | — | ||
| Q1 25 | 11.7% | — | ||
| Q4 24 | 12.1% | — | ||
| Q3 24 | 12.3% | — | ||
| Q2 24 | 12.3% | — | ||
| Q1 24 | 12.4% | — |
营业利润率FNKEY
| Q4 25 | 10.1% | 32.3% | ||
| Q3 25 | 9.6% | 31.8% | ||
| Q2 25 | 9.8% | 29.3% | ||
| Q1 25 | 9.0% | 29.0% | ||
| Q4 24 | 9.5% | -92.6% | ||
| Q3 24 | 9.6% | -72.8% | ||
| Q2 24 | 9.7% | 22.0% | ||
| Q1 24 | 9.7% | 18.1% |
净利率FNKEY
| Q4 25 | 9.9% | 25.4% | ||
| Q3 25 | 9.8% | 25.8% | ||
| Q2 25 | 9.6% | 23.1% | ||
| Q1 25 | 9.3% | 22.8% | ||
| Q4 24 | 10.4% | -54.7% | ||
| Q3 24 | 9.6% | -59.0% | ||
| Q2 24 | 10.8% | 18.0% | ||
| Q1 24 | 11.1% | 14.3% |
每股收益（稀释后）FNKEY
| Q4 25 | $3.11 | $0.43 | ||
| Q3 25 | $2.66 | $0.41 | ||
| Q2 25 | $2.41 | $0.35 | ||
| Q1 25 | $2.25 | $0.33 | ||
| Q4 24 | $2.38 | $-0.30 | ||
| Q3 24 | $2.13 | $-0.47 | ||
| Q2 24 | $2.22 | $0.25 | ||
| Q1 24 | $2.21 | $0.20 |
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 | $960.8M | $10.2B |
| 总债务越低越好 | — | $9.9B |
| 股东权益账面价值 | $2.2B | $20.4B |
| 总资产 | $3.3B | $184.4B |
| 负债/权益比越低杠杆越低 | — | 0.49× |
8季度趋势，按日历期对齐
现金及短期投资FNKEY
| Q4 25 | $960.8M | $10.2B | ||
| Q3 25 | $968.8M | $13.3B | ||
| Q2 25 | $934.2M | $11.6B | ||
| Q1 25 | $950.7M | $15.3B | ||
| Q4 24 | $934.6M | $17.5B | ||
| Q3 24 | $908.9M | $22.8B | ||
| Q2 24 | $858.6M | $15.5B | ||
| Q1 24 | $794.0M | $13.2B |
总债务FNKEY
| Q4 25 | — | $9.9B | ||
| Q3 25 | — | $10.9B | ||
| Q2 25 | — | $12.1B | ||
| Q1 25 | — | $12.4B | ||
| Q4 24 | — | $12.1B | ||
| Q3 24 | — | $15.7B | ||
| Q2 24 | — | $16.9B | ||
| Q1 24 | — | $20.8B |
股东权益FNKEY
| Q4 25 | $2.2B | $20.4B | ||
| Q3 25 | $2.1B | $20.1B | ||
| Q2 25 | $2.0B | $19.5B | ||
| Q1 25 | $1.9B | $19.0B | ||
| Q4 24 | $1.8B | $18.2B | ||
| Q3 24 | $1.8B | $16.9B | ||
| Q2 24 | $1.7B | $14.8B | ||
| Q1 24 | $1.7B | $14.5B |
总资产FNKEY
| Q4 25 | $3.3B | $184.4B | ||
| Q3 25 | $3.0B | $187.4B | ||
| Q2 25 | $2.8B | $185.5B | ||
| Q1 25 | $2.6B | $188.7B | ||
| Q4 24 | $2.5B | $187.2B | ||
| Q3 24 | $2.4B | $189.8B | ||
| Q2 24 | $2.3B | $187.4B | ||
| Q1 24 | $2.2B | $187.5B |
负债/权益比FNKEY
| Q4 25 | — | 0.49× | ||
| Q3 25 | — | 0.54× | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | 0.65× | ||
| Q4 24 | — | 0.67× | ||
| Q3 24 | — | 0.93× | ||
| Q2 24 | — | 1.14× | ||
| Q1 24 | — | 1.43× |
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 | $2.2B |
| 自由现金流经营现金流 - 资本支出 | $-5.3M | $2.1B |
| 自由现金流率自由现金流/营收 | -0.5% | 104.8% |
| 资本支出强度资本支出/营收 | 4.6% | 5.3% |
| 现金转化率经营现金流/净利润 | 0.41× | 4.33× |
| 过去12个月自由现金流最近4个季度 | $102.3M | $3.5B |
8季度趋势，按日历期对齐
经营现金流FNKEY
| Q4 25 | $46.3M | $2.2B | ||
| Q3 25 | $102.6M | $396.0M | ||
| Q2 25 | $55.1M | $1.2B | ||
| Q1 25 | $74.2M | $-140.0M | ||
| Q4 24 | $115.9M | $664.0M | ||
| Q3 24 | $83.2M | $-1.2B | ||
| Q2 24 | $83.1M | $-217.0M | ||
| Q1 24 | $100.9M | $359.0M |
自由现金流FNKEY
| Q4 25 | $-5.3M | $2.1B | ||
| Q3 25 | $57.3M | $367.0M | ||
| Q2 25 | $4.7M | $1.2B | ||
| Q1 25 | $45.7M | $-150.0M | ||
| Q4 24 | $94.0M | $599.0M | ||
| Q3 24 | $62.9M | $-1.2B | ||
| Q2 24 | $70.4M | $-230.0M | ||
| Q1 24 | $87.3M | $347.0M |
自由现金流率FNKEY
| Q4 25 | -0.5% | 104.8% | ||
| Q3 25 | 5.9% | 19.4% | ||
| Q2 25 | 0.5% | 65.8% | ||
| Q1 25 | 5.2% | -8.5% | ||
| Q4 24 | 11.3% | 69.2% | ||
| Q3 24 | 7.8% | -175.8% | ||
| Q2 24 | 9.3% | -15.1% | ||
| Q1 24 | 11.9% | 22.6% |
资本支出强度FNKEY
| Q4 25 | 4.6% | 5.3% | ||
| Q3 25 | 4.6% | 1.5% | ||
| Q2 25 | 5.5% | 1.3% | ||
| Q1 25 | 3.3% | 0.6% | ||
| Q4 24 | 2.6% | 7.5% | ||
| Q3 24 | 2.5% | 2.4% | ||
| Q2 24 | 1.7% | 0.9% | ||
| Q1 24 | 1.9% | 0.8% |
现金转化率FNKEY
| Q4 25 | 0.41× | 4.33× | ||
| Q3 25 | 1.07× | 0.81× | ||
| Q2 25 | 0.63× | 2.90× | ||
| Q1 25 | 0.91× | -0.35× | ||
| Q4 24 | 1.34× | — | ||
| Q3 24 | 1.07× | — | ||
| Q2 24 | 1.02× | -0.79× | ||
| Q1 24 | 1.25× | 1.64× |
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
FN
| Optical Communications | $832.6M | 73% |
| Non Optical Communications | $300.3M | 27% |
KEY
暂无分部数据
