vs
HNI CORP（HNI）与OLD NATIONAL BANCORP（ONB）财务数据对比。点击上方公司名可切换其他公司
OLD NATIONAL BANCORP的季度营收约是HNI CORP的1.0倍（$702.8M vs $683.8M），OLD NATIONAL BANCORP净利率更高（33.3% vs 6.0%，领先27.2%），HNI CORP同比增速更快（1.7% vs 0.6%），过去两年OLD NATIONAL BANCORP的营收复合增速更高（34.5% vs 0.3%）
HNI公司是全球营收规模领先的办公家具制造商之一，同时也是全球壁炉产品行业的头部企业，生产销售燃气、电、燃木及生物质燃料壁炉、嵌入式炉具、取暖炉、饰面及相关配件。公司1944年由工程师C.麦克斯韦·斯坦利等三人联合创立，总部位于美国爱荷华州马斯卡廷。
Old National Bank是美国地区性银行，隶属于Old National Bancorp，总部位于芝加哥及印第安纳州埃文斯维尔，总资产485亿美元，拥有250个银行网点、近200家零售分行，是总部设于印第安纳州的最大金融服务银行控股公司，位列全美银行企业前30，业务覆盖美国八个州。
HNI vs ONB — 直观对比
营收规模更大
ONB
是对方的1.0倍
$683.8M
营收增速更快
HNI
高出1.1%
0.6%
净利率更高
ONB
高出27.2%
6.0%
两年增速更快
ONB
近两年复合增速
0.3%
损益表 — Q3 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $683.8M | $702.8M |
| 净利润 | $41.2M | $233.7M |
| 毛利率 | 42.1% | — |
| 营业利润率 | 9.4% | — |
| 净利率 | 6.0% | 33.3% |
| 营收同比 | 1.7% | 0.6% |
| 净利润同比 | -13.3% | 61.5% |
| 每股收益（稀释后） | $0.88 | — |
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HNIONB
| Q1 26 | — | $702.8M | ||
| Q4 25 | — | $580.8M | ||
| Q3 25 | $683.8M | $574.6M | ||
| Q2 25 | $667.1M | $514.8M | ||
| Q1 25 | $599.8M | $387.6M | ||
| Q4 24 | $642.5M | $394.2M | ||
| Q3 24 | $672.2M | $391.7M | ||
| Q2 24 | $623.7M | $388.4M |
净利润HNIONB
| Q1 26 | — | $233.7M | ||
| Q4 25 | — | $216.6M | ||
| Q3 25 | $41.2M | $182.6M | ||
| Q2 25 | $48.2M | $125.4M | ||
| Q1 25 | $13.9M | $144.7M | ||
| Q4 24 | $38.3M | $153.9M | ||
| Q3 24 | $47.5M | $143.8M | ||
| Q2 24 | $36.0M | $121.2M |
毛利率HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 42.1% | — | ||
| Q2 25 | 42.9% | — | ||
| Q1 25 | 39.7% | — | ||
| Q4 24 | 40.5% | — | ||
| Q3 24 | 41.5% | — | ||
| Q2 24 | 41.9% | — |
营业利润率HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | 46.7% | ||
| Q3 25 | 9.4% | 40.5% | ||
| Q2 25 | 10.2% | 30.2% | ||
| Q1 25 | 4.1% | 46.8% | ||
| Q4 24 | 8.5% | 47.2% | ||
| Q3 24 | 10.2% | 47.2% | ||
| Q2 24 | 8.6% | 40.3% |
净利率HNIONB
| Q1 26 | — | 33.3% | ||
| Q4 25 | — | 37.3% | ||
| Q3 25 | 6.0% | 31.8% | ||
| Q2 25 | 7.2% | 24.4% | ||
| Q1 25 | 2.3% | 37.3% | ||
| Q4 24 | 6.0% | 39.0% | ||
| Q3 24 | 7.1% | 36.7% | ||
| Q2 24 | 5.8% | 31.2% |
每股收益（稀释后）HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | $0.55 | ||
| Q3 25 | $0.88 | $0.46 | ||
| Q2 25 | $1.02 | $0.34 | ||
| Q1 25 | $0.29 | $0.44 | ||
| Q4 24 | $0.78 | $0.47 | ||
| Q3 24 | $0.98 | $0.44 | ||
| Q2 24 | $0.75 | $0.37 |
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 | $28.1M | — |
| 总债务越低越好 | $324.2M | — |
| 股东权益账面价值 | $835.9M | $8.5B |
| 总资产 | $1.8B | $73.0B |
| 负债/权益比越低杠杆越低 | 0.39× | — |
8季度趋势，按日历期对齐
现金及短期投资HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | $1.8B | ||
| Q3 25 | $28.1M | $1.7B | ||
| Q2 25 | $38.2M | $1.8B | ||
| Q1 25 | $27.5M | $1.2B | ||
| Q4 24 | $28.9M | $1.2B | ||
| Q3 24 | $40.2M | $1.2B | ||
| Q2 24 | $33.5M | $1.2B |
总债务HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | $324.2M | — | ||
| Q2 25 | $444.4M | — | ||
| Q1 25 | $404.7M | — | ||
| Q4 24 | $344.6M | — | ||
| Q3 24 | $345.4M | — | ||
| Q2 24 | $462.3M | — |
股东权益HNIONB
| Q1 26 | — | $8.5B | ||
| Q4 25 | — | $8.5B | ||
| Q3 25 | $835.9M | $8.3B | ||
| Q2 25 | $811.0M | $8.1B | ||
| Q1 25 | $803.6M | $6.5B | ||
| Q4 24 | $840.1M | $6.3B | ||
| Q3 24 | $846.6M | $6.4B | ||
| Q2 24 | $787.8M | $6.1B |
总资产HNIONB
| Q1 26 | — | $73.0B | ||
| Q4 25 | — | $72.2B | ||
| Q3 25 | $1.8B | $71.2B | ||
| Q2 25 | $1.9B | $71.0B | ||
| Q1 25 | $1.9B | $53.9B | ||
| Q4 24 | $1.9B | $53.6B | ||
| Q3 24 | $1.9B | $53.6B | ||
| Q2 24 | $1.9B | $53.1B |
负债/权益比HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 0.39× | — | ||
| Q2 25 | 0.55× | — | ||
| Q1 25 | 0.50× | — | ||
| Q4 24 | 0.41× | — | ||
| Q3 24 | 0.41× | — | ||
| Q2 24 | 0.59× | — |
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 | $155.2M | — |
| 自由现金流经营现金流 - 资本支出 | $135.6M | — |
| 自由现金流率自由现金流/营收 | 19.8% | — |
| 资本支出强度资本支出/营收 | 2.9% | — |
| 现金转化率经营现金流/净利润 | 3.77× | — |
| 过去12个月自由现金流最近4个季度 | $189.5M | — |
8季度趋势，按日历期对齐
经营现金流HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | $159.2M | ||
| Q3 25 | $155.2M | $341.2M | ||
| Q2 25 | $31.1M | $72.9M | ||
| Q1 25 | $12.6M | $108.2M | ||
| Q4 24 | $51.2M | $235.8M | ||
| Q3 24 | $128.5M | $121.3M | ||
| Q2 24 | $51.3M | $161.0M |
自由现金流HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | $137.3M | ||
| Q3 25 | $135.6M | $333.6M | ||
| Q2 25 | $16.1M | $64.1M | ||
| Q1 25 | $-3.7M | $102.4M | ||
| Q4 24 | $41.5M | $229.0M | ||
| Q3 24 | $114.0M | $115.7M | ||
| Q2 24 | $33.8M | $151.6M |
自由现金流率HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | 23.6% | ||
| Q3 25 | 19.8% | 58.1% | ||
| Q2 25 | 2.4% | 12.4% | ||
| Q1 25 | -0.6% | 26.4% | ||
| Q4 24 | 6.5% | 58.1% | ||
| Q3 24 | 17.0% | 29.5% | ||
| Q2 24 | 5.4% | 39.0% |
资本支出强度HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | 3.8% | ||
| Q3 25 | 2.9% | 1.3% | ||
| Q2 25 | 2.2% | 1.7% | ||
| Q1 25 | 2.7% | 1.5% | ||
| Q4 24 | 1.5% | 1.7% | ||
| Q3 24 | 2.2% | 1.4% | ||
| Q2 24 | 2.8% | 2.4% |
现金转化率HNIONB
| Q1 26 | — | — | ||
| Q4 25 | — | 0.73× | ||
| Q3 25 | 3.77× | 1.87× | ||
| Q2 25 | 0.65× | 0.58× | ||
| Q1 25 | 0.91× | 0.75× | ||
| Q4 24 | 1.34× | 1.53× | ||
| Q3 24 | 2.71× | 0.84× | ||
| Q2 24 | 1.43× | 1.33× |
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
HNI
| Systems Storage And Table | $309.9M | 45% |
| Residential Building Products | $166.9M | 24% |
| Seating Products | $161.1M | 24% |
| Other Products | $45.9M | 7% |
ONB
暂无分部数据
