vs
KinderCare Learning Companies, Inc.（KLC）与明晟（MSCI）财务数据对比。点击上方公司名可切换其他公司
明晟的季度营收约是KinderCare Learning Companies, Inc.的1.2倍（$822.5M vs $676.8M），明晟净利率更高（34.6% vs 0.7%，领先33.9%），明晟同比增速更快（10.6% vs 0.8%），明晟自由现金流更多（$488.7M vs $62.6M）
金德凯尔学习公司是1969年成立的美国营利性早教与托育机构运营商，总部位于俄勒冈州波特兰市，服务覆盖全美39个州及华盛顿哥伦比亚特区，目前在全美拥有超1250家教学点，在读儿童约20万人，面向出生6周至12岁的儿童提供教育项目，是俄勒冈州第三大私营企业。
MSCI（明晟）是总部位于美国纽约的金融服务企业，为全球市场提供股票、固定收益、房地产指数、多资产组合分析工具及ESG、气候金融相关产品，旗下运营MSCI全球指数、MSCI新兴市场指数、MSCI全球所有国家（ACWI）指数等多款知名指数产品。
KLC vs MSCI — 直观对比
营收规模更大
MSCI
是对方的1.2倍
$676.8M
营收增速更快
MSCI
高出9.8%
0.8%
净利率更高
MSCI
高出33.9%
0.7%
自由现金流更多
MSCI
多$426.1M
$62.6M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $676.8M | $822.5M |
| 净利润 | $4.5M | $284.7M |
| 毛利率 | — | — |
| 营业利润率 | 3.9% | 56.4% |
| 净利率 | 0.7% | 34.6% |
| 营收同比 | 0.8% | 10.6% |
| 净利润同比 | -67.4% | -6.8% |
| 每股收益（稀释后） | $0.04 | $3.81 |
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KLCMSCI
| Q4 25 | — | $822.5M | ||
| Q3 25 | $676.8M | $793.4M | ||
| Q2 25 | $700.1M | $772.7M | ||
| Q1 25 | $668.2M | $745.8M | ||
| Q4 24 | $647.0M | $743.5M | ||
| Q3 24 | $671.5M | $724.7M | ||
| Q2 24 | — | $707.9M | ||
| Q1 24 | — | $680.0M |
净利润KLCMSCI
| Q4 25 | — | $284.7M | ||
| Q3 25 | $4.5M | $325.4M | ||
| Q2 25 | $38.6M | $303.6M | ||
| Q1 25 | $21.2M | $288.6M | ||
| Q4 24 | $-133.6M | $305.5M | ||
| Q3 24 | $14.0M | $280.9M | ||
| Q2 24 | — | $266.8M | ||
| Q1 24 | — | $256.0M |
营业利润率KLCMSCI
| Q4 25 | — | 56.4% | ||
| Q3 25 | 3.9% | 56.4% | ||
| Q2 25 | 9.8% | 55.0% | ||
| Q1 25 | 7.3% | 50.6% | ||
| Q4 24 | -13.8% | 54.5% | ||
| Q3 24 | 8.1% | 55.4% | ||
| Q2 24 | — | 54.0% | ||
| Q1 24 | — | 49.9% |
净利率KLCMSCI
| Q4 25 | — | 34.6% | ||
| Q3 25 | 0.7% | 41.0% | ||
| Q2 25 | 5.5% | 39.3% | ||
| Q1 25 | 3.2% | 38.7% | ||
| Q4 24 | -20.6% | 41.1% | ||
| Q3 24 | 2.1% | 38.8% | ||
| Q2 24 | — | 37.7% | ||
| Q1 24 | — | 37.6% |
每股收益（稀释后）KLCMSCI
| Q4 25 | — | $3.81 | ||
| Q3 25 | $0.04 | $4.25 | ||
| Q2 25 | $0.33 | $3.92 | ||
| Q1 25 | $0.18 | $3.71 | ||
| Q4 24 | $-1.17 | $3.89 | ||
| Q3 24 | $0.15 | $3.57 | ||
| Q2 24 | — | $3.37 | ||
| Q1 24 | — | $3.22 |
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 | $174.7M | $515.3M |
| 总债务越低越好 | $930.9M | $6.2B |
| 股东权益账面价值 | $931.2M | $-2.7B |
| 总资产 | $3.9B | $5.7B |
| 负债/权益比越低杠杆越低 | 1.00× | — |
8季度趋势，按日历期对齐
现金及短期投资KLCMSCI
| Q4 25 | — | $515.3M | ||
| Q3 25 | $174.7M | $400.1M | ||
| Q2 25 | $119.0M | $347.3M | ||
| Q1 25 | $131.3M | $360.7M | ||
| Q4 24 | $62.3M | $409.4M | ||
| Q3 24 | $137.2M | $501.0M | ||
| Q2 24 | — | $451.4M | ||
| Q1 24 | — | $519.3M |
总债务KLCMSCI
| Q4 25 | — | $6.2B | ||
| Q3 25 | $930.9M | $5.5B | ||
| Q2 25 | $926.5M | $4.5B | ||
| Q1 25 | $927.4M | $4.5B | ||
| Q4 24 | $926.0M | $4.5B | ||
| Q3 24 | $1.5B | $4.5B | ||
| Q2 24 | — | $4.5B | ||
| Q1 24 | — | $4.5B |
股东权益KLCMSCI
| Q4 25 | — | $-2.7B | ||
| Q3 25 | $931.2M | $-1.9B | ||
| Q2 25 | $924.3M | $-886.2M | ||
| Q1 25 | $884.9M | $-958.6M | ||
| Q4 24 | $864.5M | $-940.0M | ||
| Q3 24 | $235.6M | $-751.0M | ||
| Q2 24 | — | $-734.5M | ||
| Q1 24 | — | $-650.5M |
总资产KLCMSCI
| Q4 25 | — | $5.7B | ||
| Q3 25 | $3.9B | $5.4B | ||
| Q2 25 | $3.8B | $5.4B | ||
| Q1 25 | $3.7B | $5.3B | ||
| Q4 24 | $3.6B | $5.4B | ||
| Q3 24 | $3.7B | $5.4B | ||
| Q2 24 | — | $5.5B | ||
| Q1 24 | — | $5.5B |
负债/权益比KLCMSCI
| Q4 25 | — | — | ||
| Q3 25 | 1.00× | — | ||
| Q2 25 | 1.00× | — | ||
| Q1 25 | 1.05× | — | ||
| Q4 24 | 1.07× | — | ||
| Q3 24 | 6.42× | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $100.8M | $501.1M |
| 自由现金流经营现金流 - 资本支出 | $62.6M | $488.7M |
| 自由现金流率自由现金流/营收 | 9.2% | 59.4% |
| 资本支出强度资本支出/营收 | 5.6% | 1.5% |
| 现金转化率经营现金流/净利润 | 22.15× | 1.76× |
| 过去12个月自由现金流最近4个季度 | — | $1.5B |
8季度趋势，按日历期对齐
经营现金流KLCMSCI
| Q4 25 | — | $501.1M | ||
| Q3 25 | $100.8M | $449.4M | ||
| Q2 25 | $35.0M | $336.1M | ||
| Q1 25 | $98.4M | $301.7M | ||
| Q4 24 | — | $430.6M | ||
| Q3 24 | — | $421.6M | ||
| Q2 24 | — | $349.2M | ||
| Q1 24 | — | $300.1M |
自由现金流KLCMSCI
| Q4 25 | — | $488.7M | ||
| Q3 25 | $62.6M | $445.5M | ||
| Q2 25 | $671.0K | $324.7M | ||
| Q1 25 | $75.1M | $290.2M | ||
| Q4 24 | — | $416.4M | ||
| Q3 24 | — | $415.0M | ||
| Q2 24 | — | $340.6M | ||
| Q1 24 | — | $295.9M |
自由现金流率KLCMSCI
| Q4 25 | — | 59.4% | ||
| Q3 25 | 9.2% | 56.2% | ||
| Q2 25 | 0.1% | 42.0% | ||
| Q1 25 | 11.2% | 38.9% | ||
| Q4 24 | — | 56.0% | ||
| Q3 24 | — | 57.3% | ||
| Q2 24 | — | 48.1% | ||
| Q1 24 | — | 43.5% |
资本支出强度KLCMSCI
| Q4 25 | — | 1.5% | ||
| Q3 25 | 5.6% | 0.5% | ||
| Q2 25 | 4.9% | 1.5% | ||
| Q1 25 | 3.5% | 1.5% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | 0.9% | ||
| Q2 24 | — | 1.2% | ||
| Q1 24 | — | 0.6% |
现金转化率KLCMSCI
| Q4 25 | — | 1.76× | ||
| Q3 25 | 22.15× | 1.38× | ||
| Q2 25 | 0.91× | 1.11× | ||
| Q1 25 | 4.65× | 1.05× | ||
| Q4 24 | — | 1.41× | ||
| Q3 24 | — | 1.50× | ||
| Q2 24 | — | 1.31× | ||
| Q1 24 | — | 1.17× |
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
KLC
| Early Childhood Education Centers | $627.0M | 93% |
| Before And After School Sites | $49.8M | 7% |
MSCI
| Recurring Subscriptions | $246.4M | 30% |
| Asset Based Fees | $211.7M | 26% |
| Analytics Segment | $182.3M | 22% |
| Sustainability And Climate Segment | $90.3M | 11% |
| Other | $70.9M | 9% |
| Non Recurring | $21.1M | 3% |
