vs
因美纳（ILMN）与RPM INTERNATIONAL INC（RPM）财务数据对比。点击上方公司名可切换其他公司
RPM INTERNATIONAL INC的季度营收约是因美纳的1.6倍（$1.9B vs $1.2B），因美纳净利率更高（28.8% vs 8.4%，领先20.4%），因美纳同比增速更快（5.0% vs 3.5%），RPM INTERNATIONAL INC自由现金流更多（$296.4M vs $267.0M），过去两年RPM INTERNATIONAL INC的营收复合增速更高（12.0% vs -0.7%）
因美纳是总部位于美国加利福尼亚州圣迭戈的生物技术企业，成立于1998年4月，专注研发、生产及销售用于分析基因变异与生物功能的集成系统，产品及服务覆盖测序、基因分型、基因表达、蛋白质组学等领域，业务遍及全球超155个国家和地区。
BVS娱乐前身为Saban制作、Saban国际及Saban娱乐，是华特迪士尼公司旗下子公司。1980年4月24日由哈伊姆·萨班与舒基·利维创立，最初主营音乐制作，后逐步转向电视节目制作发行业务，最为知名的是为Fox Family/ABC Family及已停播的Fox Kids、Jetix频道制作发行儿童节目。
ILMN vs RPM — 直观对比
营收规模更大
RPM
是对方的1.6倍
$1.2B
营收增速更快
ILMN
高出1.5%
3.5%
净利率更高
ILMN
高出20.4%
8.4%
自由现金流更多
RPM
多$29.4M
$267.0M
两年增速更快
RPM
近两年复合增速
-0.7%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $1.9B |
| 净利润 | $334.0M | $161.2M |
| 毛利率 | 65.5% | 40.8% |
| 营业利润率 | 17.4% | 11.0% |
| 净利率 | 28.8% | 8.4% |
| 营收同比 | 5.0% | 3.5% |
| 净利润同比 | 185.5% | -12.0% |
| 每股收益（稀释后） | $2.16 | $1.26 |
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ILMNRPM
| Q4 25 | $1.2B | $1.9B | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | $1.1B | $1.8B | ||
| Q3 24 | $1.1B | $2.0B | ||
| Q2 24 | $1.1B | $2.0B | ||
| Q1 24 | $1.1B | $1.5B |
净利润ILMNRPM
| Q4 25 | $334.0M | $161.2M | ||
| Q3 25 | — | $227.6M | ||
| Q2 25 | — | $225.8M | ||
| Q1 25 | — | $52.0M | ||
| Q4 24 | $186.0M | $183.2M | ||
| Q3 24 | $705.0M | $227.7M | ||
| Q2 24 | $-2.0B | $180.6M | ||
| Q1 24 | $-126.0M | $61.2M |
毛利率ILMNRPM
| Q4 25 | 65.5% | 40.8% | ||
| Q3 25 | — | 42.3% | ||
| Q2 25 | — | 42.4% | ||
| Q1 25 | — | 38.4% | ||
| Q4 24 | 65.9% | 41.4% | ||
| Q3 24 | 69.0% | 42.5% | ||
| Q2 24 | 64.8% | 41.4% | ||
| Q1 24 | 62.0% | 39.9% |
营业利润率ILMNRPM
| Q4 25 | 17.4% | 11.0% | ||
| Q3 25 | — | 14.1% | ||
| Q2 25 | — | 11.9% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | 15.8% | 11.5% | ||
| Q3 24 | 68.6% | 14.8% | ||
| Q2 24 | -147.2% | 11.9% | ||
| Q1 24 | -10.3% | 5.5% |
净利率ILMNRPM
| Q4 25 | 28.8% | 8.4% | ||
| Q3 25 | — | 10.8% | ||
| Q2 25 | — | 10.8% | ||
| Q1 25 | — | 3.5% | ||
| Q4 24 | 16.8% | 9.9% | ||
| Q3 24 | 65.3% | 11.6% | ||
| Q2 24 | -178.8% | 9.0% | ||
| Q1 24 | -11.7% | 4.0% |
每股收益（稀释后）ILMNRPM
| Q4 25 | $2.16 | $1.26 | ||
| Q3 25 | — | $1.77 | ||
| Q2 25 | — | $1.76 | ||
| Q1 25 | — | $0.40 | ||
| Q4 24 | $1.16 | $1.42 | ||
| Q3 24 | $4.42 | $1.77 | ||
| Q2 24 | $-12.48 | $1.40 | ||
| Q1 24 | $-0.79 | $0.47 |
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 | $1.6B | $316.6M |
| 总债务越低越好 | — | $2.5B |
| 股东权益账面价值 | $2.7B | $3.1B |
| 总资产 | $6.6B | $7.9B |
| 负债/权益比越低杠杆越低 | — | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资ILMNRPM
| Q4 25 | $1.6B | $316.6M | ||
| Q3 25 | — | $297.1M | ||
| Q2 25 | — | $302.1M | ||
| Q1 25 | — | $241.9M | ||
| Q4 24 | $93.0M | $268.7M | ||
| Q3 24 | $70.0M | $231.6M | ||
| Q2 24 | $74.0M | $237.4M | ||
| Q1 24 | — | $248.9M |
总债务ILMNRPM
| Q4 25 | — | $2.5B | ||
| Q3 25 | — | $2.7B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.2B |
股东权益ILMNRPM
| Q4 25 | $2.7B | $3.1B | ||
| Q3 25 | — | $3.1B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | $2.4B | $2.7B | ||
| Q3 24 | $2.1B | $2.6B | ||
| Q2 24 | $1.4B | $2.5B | ||
| Q1 24 | $5.7B | $2.3B |
总资产ILMNRPM
| Q4 25 | $6.6B | $7.9B | ||
| Q3 25 | — | $7.9B | ||
| Q2 25 | — | $7.8B | ||
| Q1 25 | — | $6.6B | ||
| Q4 24 | $6.3B | $6.7B | ||
| Q3 24 | $6.0B | $6.6B | ||
| Q2 24 | $6.1B | $6.6B | ||
| Q1 24 | $10.0B | $6.4B |
负债/权益比ILMNRPM
| Q4 25 | — | 0.80× | ||
| Q3 25 | — | 0.87× | ||
| Q2 25 | — | 0.91× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 0.77× | ||
| Q2 24 | — | 0.79× | ||
| Q1 24 | — | 0.93× |
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 | $321.0M | $345.7M |
| 自由现金流经营现金流 - 资本支出 | $267.0M | $296.4M |
| 自由现金流率自由现金流/营收 | 23.0% | 15.5% |
| 资本支出强度资本支出/营收 | — | 2.6% |
| 现金转化率经营现金流/净利润 | 0.96× | 2.14× |
| 过去12个月自由现金流最近4个季度 | $935.0M | $582.9M |
8季度趋势，按日历期对齐
经营现金流ILMNRPM
| Q4 25 | $321.0M | $345.7M | ||
| Q3 25 | — | $237.5M | ||
| Q2 25 | — | $149.2M | ||
| Q1 25 | — | $91.5M | ||
| Q4 24 | $364.0M | $279.4M | ||
| Q3 24 | $316.0M | $248.1M | ||
| Q2 24 | $80.0M | $181.2M | ||
| Q1 24 | $77.0M | $173.4M |
自由现金流ILMNRPM
| Q4 25 | $267.0M | $296.4M | ||
| Q3 25 | — | $175.0M | ||
| Q2 25 | — | $78.2M | ||
| Q1 25 | — | $33.3M | ||
| Q4 24 | $335.0M | $229.5M | ||
| Q3 24 | $284.0M | $197.3M | ||
| Q2 24 | $49.0M | $105.3M | ||
| Q1 24 | $41.0M | $124.6M |
自由现金流率ILMNRPM
| Q4 25 | 23.0% | 15.5% | ||
| Q3 25 | — | 8.3% | ||
| Q2 25 | — | 3.8% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | 30.3% | 12.4% | ||
| Q3 24 | 26.3% | 10.0% | ||
| Q2 24 | 4.4% | 5.2% | ||
| Q1 24 | 3.8% | 8.2% |
资本支出强度ILMNRPM
| Q4 25 | — | 2.6% | ||
| Q3 25 | — | 3.0% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 3.9% | ||
| Q4 24 | 2.6% | 2.7% | ||
| Q3 24 | 3.0% | 2.6% | ||
| Q2 24 | 2.8% | 3.8% | ||
| Q1 24 | 3.3% | 3.2% |
现金转化率ILMNRPM
| Q4 25 | 0.96× | 2.14× | ||
| Q3 25 | — | 1.04× | ||
| Q2 25 | — | 0.66× | ||
| Q1 25 | — | 1.76× | ||
| Q4 24 | 1.96× | 1.53× | ||
| Q3 24 | 0.45× | 1.09× | ||
| Q2 24 | — | 1.00× | ||
| Q1 24 | — | 2.83× |
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
ILMN
| Product revenue | $990.0M | 85% |
| Service and other revenue | $169.0M | 15% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
