vs
Hillenbrand, Inc.（HI）与Sinclair, Inc.（SBGI）财务数据对比。点击上方公司名可切换其他公司
Sinclair, Inc.的季度营收约是Hillenbrand, Inc.的1.5倍（$836.0M vs $550.2M），Sinclair, Inc.净利率更高（13.0% vs -0.4%，领先13.4%），Sinclair, Inc.同比增速更快（-16.7% vs -22.2%），Sinclair, Inc.自由现金流更多（$79.0M vs $-31.6M），过去两年Sinclair, Inc.的营收复合增速更高（2.4% vs -16.3%）
希伦布兰德是一家全球化多元化工业企业，设计、生产及销售专用加工设备与耐用工业解决方案，服务食品饮料、农业、制造、废弃物管理等领域，业务覆盖北美、欧洲及亚太地区。
辛克莱公司（以辛克莱广播集团开展业务）是一家上市的美国电信综合企业，由创始人朱利安·辛克莱·史密斯的后代控股。公司总部位于马里兰州巴尔的摩郊县科基斯维尔，按电视台数量计算是美国第二大电视台运营商，仅次于奈克斯达媒体集团，在全国100多个市场拥有或运营193家电视台，覆盖美国40%的区域。
HI vs SBGI — 直观对比
营收规模更大
SBGI
是对方的1.5倍
$550.2M
营收增速更快
SBGI
高出5.4%
-22.2%
净利率更高
SBGI
高出13.4%
-0.4%
自由现金流更多
SBGI
多$110.6M
$-31.6M
两年增速更快
SBGI
近两年复合增速
-16.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $550.2M | $836.0M |
| 净利润 | $-2.2M | $109.0M |
| 毛利率 | 33.4% | — |
| 营业利润率 | -2.2% | 9.6% |
| 净利率 | -0.4% | 13.0% |
| 营收同比 | -22.2% | -16.7% |
| 净利润同比 | -134.4% | -38.1% |
| 每股收益（稀释后） | — | $1.62 |
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HISBGI
| Q4 25 | $550.2M | $836.0M | ||
| Q3 25 | $652.1M | $773.0M | ||
| Q2 25 | $598.9M | $784.0M | ||
| Q1 25 | $715.9M | $776.0M | ||
| Q4 24 | $706.9M | $1.0B | ||
| Q3 24 | $837.6M | $917.0M | ||
| Q2 24 | $786.6M | $829.0M | ||
| Q1 24 | $785.3M | $798.0M |
净利润HISBGI
| Q4 25 | $-2.2M | $109.0M | ||
| Q3 25 | $75.7M | $-1.0M | ||
| Q2 25 | $1.9M | $-64.0M | ||
| Q1 25 | $-40.9M | $-156.0M | ||
| Q4 24 | $6.4M | $176.0M | ||
| Q3 24 | $14.6M | $94.0M | ||
| Q2 24 | $-248.9M | $17.0M | ||
| Q1 24 | $6.1M | $23.0M |
毛利率HISBGI
| Q4 25 | 33.4% | — | ||
| Q3 25 | 34.8% | — | ||
| Q2 25 | 33.8% | — | ||
| Q1 25 | 33.0% | — | ||
| Q4 24 | 33.2% | — | ||
| Q3 24 | 34.4% | — | ||
| Q2 24 | 33.9% | — | ||
| Q1 24 | 31.9% | — |
营业利润率HISBGI
| Q4 25 | -2.2% | 9.6% | ||
| Q3 25 | — | 7.5% | ||
| Q2 25 | 1.8% | 2.7% | ||
| Q1 25 | -6.2% | 1.8% | ||
| Q4 24 | 2.2% | 26.5% | ||
| Q3 24 | — | 19.5% | ||
| Q2 24 | -32.7% | 7.7% | ||
| Q1 24 | 1.6% | 5.3% |
净利率HISBGI
| Q4 25 | -0.4% | 13.0% | ||
| Q3 25 | 11.6% | -0.1% | ||
| Q2 25 | 0.3% | -8.2% | ||
| Q1 25 | -5.7% | -20.1% | ||
| Q4 24 | 0.9% | 17.5% | ||
| Q3 24 | 1.7% | 10.3% | ||
| Q2 24 | -31.6% | 2.1% | ||
| Q1 24 | 0.8% | 2.9% |
每股收益（稀释后）HISBGI
| Q4 25 | — | $1.62 | ||
| Q3 25 | $1.07 | $-0.02 | ||
| Q2 25 | $0.03 | $-0.91 | ||
| Q1 25 | $-0.58 | $-2.30 | ||
| Q4 24 | $0.09 | $2.64 | ||
| Q3 24 | $0.20 | $1.43 | ||
| Q2 24 | $-3.53 | $0.27 | ||
| Q1 24 | $0.09 | $0.35 |
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 | $173.1M | $866.0M |
| 总债务越低越好 | — | $4.4B |
| 股东权益账面价值 | $1.4B | $443.0M |
| 总资产 | $4.5B | $5.9B |
| 负债/权益比越低杠杆越低 | — | 9.84× |
8季度趋势，按日历期对齐
现金及短期投资HISBGI
| Q4 25 | $173.1M | $866.0M | ||
| Q3 25 | $164.8M | $526.0M | ||
| Q2 25 | $162.8M | $616.0M | ||
| Q1 25 | $458.4M | $631.0M | ||
| Q4 24 | $208.0M | $697.0M | ||
| Q3 24 | $199.3M | $536.0M | ||
| Q2 24 | $223.8M | $378.0M | ||
| Q1 24 | $224.4M | $655.0M |
总债务HISBGI
| Q4 25 | — | $4.4B | ||
| Q3 25 | $1.5B | $4.1B | ||
| Q2 25 | $1.7B | $4.1B | ||
| Q1 25 | $1.9B | $4.2B | ||
| Q4 24 | $1.9B | $4.1B | ||
| Q3 24 | $1.9B | $4.1B | ||
| Q2 24 | $2.1B | $4.1B | ||
| Q1 24 | $2.1B | $4.1B |
股东权益HISBGI
| Q4 25 | $1.4B | $443.0M | ||
| Q3 25 | $1.4B | $347.0M | ||
| Q2 25 | $1.3B | $361.0M | ||
| Q1 25 | $1.3B | $436.0M | ||
| Q4 24 | $1.4B | $583.0M | ||
| Q3 24 | $1.4B | $415.0M | ||
| Q2 24 | $1.4B | $340.0M | ||
| Q1 24 | $1.7B | $333.0M |
总资产HISBGI
| Q4 25 | $4.5B | $5.9B | ||
| Q3 25 | $4.5B | $5.6B | ||
| Q2 25 | $4.7B | $5.7B | ||
| Q1 25 | $4.8B | $5.8B | ||
| Q4 24 | $5.1B | $5.9B | ||
| Q3 24 | $5.2B | $5.8B | ||
| Q2 24 | $5.3B | $5.7B | ||
| Q1 24 | $5.6B | $6.0B |
负债/权益比HISBGI
| Q4 25 | — | 9.84× | ||
| Q3 25 | 1.10× | 11.75× | ||
| Q2 25 | 1.27× | 11.30× | ||
| Q1 25 | 1.44× | 9.56× | ||
| Q4 24 | 1.38× | 7.02× | ||
| Q3 24 | 1.33× | 9.86× | ||
| Q2 24 | 1.48× | 12.08× | ||
| Q1 24 | 1.28× | 12.35× |
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 | $-27.4M | $98.0M |
| 自由现金流经营现金流 - 资本支出 | $-31.6M | $79.0M |
| 自由现金流率自由现金流/营收 | -5.7% | 9.4% |
| 资本支出强度资本支出/营收 | 0.8% | 2.3% |
| 现金转化率经营现金流/净利润 | — | 0.90× |
| 过去12个月自由现金流最近4个季度 | $7.8M | $115.0M |
8季度趋势，按日历期对齐
经营现金流HISBGI
| Q4 25 | $-27.4M | $98.0M | ||
| Q3 25 | $67.7M | $-36.0M | ||
| Q2 25 | $-1.5M | $122.0M | ||
| Q1 25 | $1.3M | $5.0M | ||
| Q4 24 | $-11.3M | $198.0M | ||
| Q3 24 | $166.5M | $210.0M | ||
| Q2 24 | $45.6M | $-306.0M | ||
| Q1 24 | $3.2M | $-4.0M |
自由现金流HISBGI
| Q4 25 | $-31.6M | $79.0M | ||
| Q3 25 | $58.6M | $-58.0M | ||
| Q2 25 | $-11.2M | $105.0M | ||
| Q1 25 | $-8.0M | $-11.0M | ||
| Q4 24 | $-21.5M | $175.0M | ||
| Q3 24 | $153.4M | $193.0M | ||
| Q2 24 | $29.7M | $-329.0M | ||
| Q1 24 | $-9.6M | $-25.0M |
自由现金流率HISBGI
| Q4 25 | -5.7% | 9.4% | ||
| Q3 25 | 9.0% | -7.5% | ||
| Q2 25 | -1.9% | 13.4% | ||
| Q1 25 | -1.1% | -1.4% | ||
| Q4 24 | -3.0% | 17.4% | ||
| Q3 24 | 18.3% | 21.0% | ||
| Q2 24 | 3.8% | -39.7% | ||
| Q1 24 | -1.2% | -3.1% |
资本支出强度HISBGI
| Q4 25 | 0.8% | 2.3% | ||
| Q3 25 | 1.4% | 2.8% | ||
| Q2 25 | 1.6% | 2.2% | ||
| Q1 25 | 1.3% | 2.1% | ||
| Q4 24 | 1.4% | 2.3% | ||
| Q3 24 | 1.6% | 1.9% | ||
| Q2 24 | 2.0% | 2.8% | ||
| Q1 24 | 1.6% | 2.6% |
现金转化率HISBGI
| Q4 25 | — | 0.90× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | -0.79× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -1.77× | 1.13× | ||
| Q3 24 | 11.40× | 2.23× | ||
| Q2 24 | — | -18.00× | ||
| Q1 24 | 0.52× | -0.17× |
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
HI
| Transferred At Point In Time | $256.5M | 47% |
| Transferred Over Time | $207.1M | 38% |
| Molding Technology Solutions | $86.6M | 16% |
SBGI
| Distribution Revenue | $384.0M | 46% |
| Core Advertising Revenue | $312.0M | 37% |
| Tennis Segment | $62.0M | 7% |
| Other | $40.0M | 5% |
| Other Media Non Media Revenuesand Intercompany Revenues | $24.0M | 3% |
| Political Advertising Revenue | $14.0M | 2% |
