vs
林德（LIN）与瓦里安医疗系统（UTMD）财务数据对比。点击上方公司名可切换其他公司
瓦里安医疗系统的季度营收约是林德的1.0倍（$9.0M vs $8.8M），林德同比增速更快（8.2% vs -1.2%），瓦里安医疗系统自由现金流更多（$3.4M vs $898.0K），过去两年瓦里安医疗系统的营收复合增速更高（-10.7% vs -96.7%）
林德是全球知名跨国化工企业，按市场份额及营收计为全球最大工业气体供应商。公司1879年由德国科学家、工程师卡尔·冯·林德在德国威斯巴登创立，现总部位于英国沃金，在爱尔兰注册，2018年由原林德股份公司与1907年在美国成立的普莱克斯合并组建。
瓦里安医疗系统是一家总部位于美国加利福尼亚州帕洛阿尔托的肿瘤放射治疗设备与软件制造商，其产品包括直线加速器以及用于放射治疗、放射外科、质子治疗、短距离放射治疗等癌症及其他病症治疗的相关软件，同时为癌症诊疗中心、放射治疗中心提供运营管理软件，全球员工规模超过7100人。
LIN vs UTMD — 直观对比
营收规模更大
UTMD
是对方的1.0倍
$8.8M
营收增速更快
LIN
高出9.5%
-1.2%
自由现金流更多
UTMD
多$2.5M
$898.0K
两年增速更快
UTMD
近两年复合增速
-96.7%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $8.8M | $9.0M |
| 净利润 | — | $2.6M |
| 毛利率 | 48.5% | 58.2% |
| 营业利润率 | 27.8% | 27.0% |
| 净利率 | — | 28.4% |
| 营收同比 | 8.2% | -1.2% |
| 净利润同比 | — | -11.6% |
| 每股收益（稀释后） | $3.98 | $0.80 |
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LINUTMD
| Q1 26 | $8.8M | — | ||
| Q4 25 | $8.8B | $9.0M | ||
| Q3 25 | $8.6B | $9.8M | ||
| Q2 25 | $8.5B | $10.0M | ||
| Q1 25 | $8.1B | $9.7M | ||
| Q4 24 | $8.3B | $9.2M | ||
| Q3 24 | $8.4B | $10.0M | ||
| Q2 24 | $8.3B | $10.4M |
净利润LINUTMD
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $2.6M | ||
| Q3 25 | $1.9B | $2.6M | ||
| Q2 25 | $1.8B | $3.0M | ||
| Q1 25 | $1.7B | $3.0M | ||
| Q4 24 | $1.7B | $2.9M | ||
| Q3 24 | $1.6B | $3.6M | ||
| Q2 24 | $1.7B | $3.5M |
毛利率LINUTMD
| Q1 26 | 48.5% | — | ||
| Q4 25 | — | 58.2% | ||
| Q3 25 | — | 57.1% | ||
| Q2 25 | — | 56.2% | ||
| Q1 25 | — | 57.0% | ||
| Q4 24 | — | 58.1% | ||
| Q3 24 | — | 58.0% | ||
| Q2 24 | — | 60.1% |
营业利润率LINUTMD
| Q1 26 | 27.8% | — | ||
| Q4 25 | 23.0% | 27.0% | ||
| Q3 25 | 27.5% | 26.6% | ||
| Q2 25 | 27.7% | 32.1% | ||
| Q1 25 | 26.9% | 32.5% | ||
| Q4 24 | 27.4% | 32.0% | ||
| Q3 24 | 25.0% | 33.4% | ||
| Q2 24 | 26.4% | 33.1% |
净利率LINUTMD
| Q1 26 | — | — | ||
| Q4 25 | 17.5% | 28.4% | ||
| Q3 25 | 22.4% | 26.8% | ||
| Q2 25 | 20.8% | 30.6% | ||
| Q1 25 | 20.6% | 31.3% | ||
| Q4 24 | 20.8% | 31.7% | ||
| Q3 24 | 18.5% | 35.6% | ||
| Q2 24 | 20.1% | 33.2% |
每股收益（稀释后）LINUTMD
| Q1 26 | $3.98 | — | ||
| Q4 25 | $3.28 | $0.80 | ||
| Q3 25 | $4.09 | $0.82 | ||
| Q2 25 | $3.73 | $0.94 | ||
| Q1 25 | $3.51 | $0.92 | ||
| Q4 24 | $3.61 | $0.86 | ||
| Q3 24 | $3.22 | $1.03 | ||
| Q2 24 | $3.44 | $0.98 |
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 | $4.0M | $85.8M |
| 总债务越低越好 | $24.7M | $225.0K |
| 股东权益账面价值 | $40.1M | $119.3M |
| 总资产 | $86.3M | $122.5M |
| 负债/权益比越低杠杆越低 | 0.62× | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资LINUTMD
| Q1 26 | $4.0M | — | ||
| Q4 25 | $5.1B | $85.8M | ||
| Q3 25 | $4.5B | $84.3M | ||
| Q2 25 | $4.8B | $82.2M | ||
| Q1 25 | $5.3B | $83.3M | ||
| Q4 24 | $4.8B | $83.0M | ||
| Q3 24 | $5.2B | $88.5M | ||
| Q2 24 | $4.6B | $89.2M |
总债务LINUTMD
| Q1 26 | $24.7M | — | ||
| Q4 25 | $20.7B | $225.0K | ||
| Q3 25 | $18.6B | — | ||
| Q2 25 | $19.7B | — | ||
| Q1 25 | $17.6B | $269.0K | ||
| Q4 24 | $15.3B | $282.0K | ||
| Q3 24 | $17.5B | — | ||
| Q2 24 | $16.9B | — |
股东权益LINUTMD
| Q1 26 | $40.1M | — | ||
| Q4 25 | $38.2B | $119.3M | ||
| Q3 25 | $38.6B | $118.3M | ||
| Q2 25 | $38.5B | $117.5M | ||
| Q1 25 | $38.0B | $117.0M | ||
| Q4 24 | $38.1B | $117.4M | ||
| Q3 24 | $39.2B | $124.2M | ||
| Q2 24 | $38.2B | $124.1M |
总资产LINUTMD
| Q1 26 | $86.3M | — | ||
| Q4 25 | $86.8B | $122.5M | ||
| Q3 25 | $86.0B | $122.0M | ||
| Q2 25 | $86.1B | $120.8M | ||
| Q1 25 | $82.7B | $122.5M | ||
| Q4 24 | $80.1B | $122.5M | ||
| Q3 24 | $82.5B | $129.7M | ||
| Q2 24 | $80.2B | $130.0M |
负债/权益比LINUTMD
| Q1 26 | 0.62× | — | ||
| Q4 25 | 0.54× | 0.00× | ||
| Q3 25 | 0.48× | — | ||
| Q2 25 | 0.51× | — | ||
| Q1 25 | 0.46× | 0.00× | ||
| Q4 24 | 0.40× | 0.00× | ||
| Q3 24 | 0.45× | — | ||
| Q2 24 | 0.44× | — |
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 | — | $3.5M |
| 自由现金流经营现金流 - 资本支出 | $898.0K | $3.4M |
| 自由现金流率自由现金流/营收 | 10.2% | 37.2% |
| 资本支出强度资本支出/营收 | — | 1.2% |
| 现金转化率经营现金流/净利润 | — | 1.36× |
| 过去12个月自由现金流最近4个季度 | $4.2B | $14.3M |
8季度趋势，按日历期对齐
经营现金流LINUTMD
| Q1 26 | — | — | ||
| Q4 25 | $3.0B | $3.5M | ||
| Q3 25 | $2.9B | $3.9M | ||
| Q2 25 | $2.2B | $2.9M | ||
| Q1 25 | $2.2B | $4.5M | ||
| Q4 24 | $2.8B | $2.9M | ||
| Q3 24 | $2.7B | $3.9M | ||
| Q2 24 | $1.9B | $2.8M |
自由现金流LINUTMD
| Q1 26 | $898.0K | — | ||
| Q4 25 | $1.6B | $3.4M | ||
| Q3 25 | $1.7B | $3.9M | ||
| Q2 25 | $954.0M | $2.8M | ||
| Q1 25 | $891.0M | $4.3M | ||
| Q4 24 | $1.6B | $2.9M | ||
| Q3 24 | $1.7B | $3.8M | ||
| Q2 24 | $796.0M | $2.7M |
自由现金流率LINUTMD
| Q1 26 | 10.2% | — | ||
| Q4 25 | 17.9% | 37.2% | ||
| Q3 25 | 19.4% | 39.2% | ||
| Q2 25 | 11.2% | 28.4% | ||
| Q1 25 | 11.0% | 44.1% | ||
| Q4 24 | 18.8% | 32.0% | ||
| Q3 24 | 19.9% | 37.7% | ||
| Q2 24 | 9.6% | 25.5% |
资本支出强度LINUTMD
| Q1 26 | — | — | ||
| Q4 25 | 16.6% | 1.2% | ||
| Q3 25 | 14.8% | 0.3% | ||
| Q2 25 | 14.8% | 0.5% | ||
| Q1 25 | 15.7% | 1.9% | ||
| Q4 24 | 15.1% | 0.1% | ||
| Q3 24 | 12.8% | 0.9% | ||
| Q2 24 | 13.7% | 1.1% |
现金转化率LINUTMD
| Q1 26 | — | — | ||
| Q4 25 | 1.98× | 1.36× | ||
| Q3 25 | 1.53× | 1.47× | ||
| Q2 25 | 1.25× | 0.94× | ||
| Q1 25 | 1.29× | 1.47× | ||
| Q4 24 | 1.63× | 1.01× | ||
| Q3 24 | 1.76× | 1.08× | ||
| Q2 24 | 1.16× | 0.80× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
