vs
MSA Safety Inc（MSA）与伟世通（VC）财务数据对比。点击上方公司名可切换其他公司
伟世通的季度营收约是MSA Safety Inc的1.9倍（$948.0M vs $510.9M），MSA Safety Inc净利率更高（17.0% vs 7.8%，领先9.2%），MSA Safety Inc同比增速更快（2.2% vs 1.0%），过去两年MSA Safety Inc的营收复合增速更高（11.2% vs 0.8%）
MSA安全是美国专业安全设备生产供应商，面向建筑、军事、消防、化工、油气等存在高危作业场景的多个行业提供安全防护产品及解决方案，总部位于美国匹兹堡近郊的克兰伯里。
伟世通是一家总部位于美国密歇根州范布伦镇区的全球性汽车电子供应商，业务涵盖汽车座舱电子产品、车联网服务以及电动化相关产品的设计、研发与制造，客户几乎覆盖全球所有主流汽车制造商。
MSA vs VC — 直观对比
营收规模更大
VC
是对方的1.9倍
$510.9M
营收增速更快
MSA
高出1.3%
1.0%
净利率更高
MSA
高出9.2%
7.8%
两年增速更快
MSA
近两年复合增速
0.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $510.9M | $948.0M |
| 净利润 | $86.9M | $74.0M |
| 毛利率 | 46.9% | 12.9% |
| 营业利润率 | 22.3% | 6.9% |
| 净利率 | 17.0% | 7.8% |
| 营收同比 | 2.2% | 1.0% |
| 净利润同比 | -1.2% | -40.8% |
| 每股收益（稀释后） | $2.22 | $2.67 |
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MSAVC
| Q4 25 | $510.9M | $948.0M | ||
| Q3 25 | $468.4M | $917.0M | ||
| Q2 25 | $474.1M | $969.0M | ||
| Q1 25 | $421.3M | $934.0M | ||
| Q4 24 | $499.7M | $939.0M | ||
| Q3 24 | $432.7M | $980.0M | ||
| Q2 24 | $462.5M | $1.0B | ||
| Q1 24 | $413.3M | $933.0M |
净利润MSAVC
| Q4 25 | $86.9M | $74.0M | ||
| Q3 25 | $69.6M | $-11.0M | ||
| Q2 25 | $62.8M | $71.0M | ||
| Q1 25 | $59.6M | $67.0M | ||
| Q4 24 | $87.9M | $125.0M | ||
| Q3 24 | $66.6M | $40.0M | ||
| Q2 24 | $72.2M | $83.0M | ||
| Q1 24 | $58.1M | $48.0M |
毛利率MSAVC
| Q4 25 | 46.9% | 12.9% | ||
| Q3 25 | 46.5% | 14.3% | ||
| Q2 25 | 46.6% | 14.6% | ||
| Q1 25 | 45.9% | 14.8% | ||
| Q4 24 | 46.9% | 14.3% | ||
| Q3 24 | 47.9% | 13.4% | ||
| Q2 24 | 48.2% | 14.5% | ||
| Q1 24 | 47.3% | 12.8% |
营业利润率MSAVC
| Q4 25 | 22.3% | 6.9% | ||
| Q3 25 | 20.1% | 8.8% | ||
| Q2 25 | 18.1% | 10.0% | ||
| Q1 25 | 18.5% | 10.2% | ||
| Q4 24 | 23.5% | 8.9% | ||
| Q3 24 | 21.1% | 5.2% | ||
| Q2 24 | 21.6% | 9.9% | ||
| Q1 24 | 19.4% | 6.8% |
净利率MSAVC
| Q4 25 | 17.0% | 7.8% | ||
| Q3 25 | 14.9% | -1.2% | ||
| Q2 25 | 13.2% | 7.3% | ||
| Q1 25 | 14.1% | 7.2% | ||
| Q4 24 | 17.6% | 13.3% | ||
| Q3 24 | 15.4% | 4.1% | ||
| Q2 24 | 15.6% | 8.2% | ||
| Q1 24 | 14.1% | 5.1% |
每股收益（稀释后）MSAVC
| Q4 25 | $2.22 | $2.67 | ||
| Q3 25 | $1.77 | $-0.40 | ||
| Q2 25 | $1.59 | $2.57 | ||
| Q1 25 | $1.51 | $2.44 | ||
| Q4 24 | $2.22 | $4.50 | ||
| Q3 24 | $1.69 | $1.43 | ||
| Q2 24 | $1.83 | $2.97 | ||
| Q1 24 | $1.47 | $1.71 |
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 | $165.1M | $771.0M |
| 总债务越低越好 | $580.9M | — |
| 股东权益账面价值 | $1.4B | $1.6B |
| 总资产 | $2.6B | $3.4B |
| 负债/权益比越低杠杆越低 | 0.42× | — |
8季度趋势，按日历期对齐
现金及短期投资MSAVC
| Q4 25 | $165.1M | $771.0M | ||
| Q3 25 | $170.0M | $762.0M | ||
| Q2 25 | $147.0M | $668.0M | ||
| Q1 25 | $170.6M | $655.0M | ||
| Q4 24 | $164.6M | $623.0M | ||
| Q3 24 | $154.4M | $550.0M | ||
| Q2 24 | $146.8M | $505.0M | ||
| Q1 24 | $148.3M | $504.0M |
总债务MSAVC
| Q4 25 | $580.9M | — | ||
| Q3 25 | $628.6M | — | ||
| Q2 25 | $679.3M | — | ||
| Q1 25 | $502.1M | — | ||
| Q4 24 | $508.0M | — | ||
| Q3 24 | $554.7M | — | ||
| Q2 24 | $588.2M | — | ||
| Q1 24 | $596.2M | — |
股东权益MSAVC
| Q4 25 | $1.4B | $1.6B | ||
| Q3 25 | $1.3B | $1.5B | ||
| Q2 25 | $1.3B | $1.5B | ||
| Q1 25 | $1.2B | $1.4B | ||
| Q4 24 | $1.1B | $1.3B | ||
| Q3 24 | $1.1B | $1.3B | ||
| Q2 24 | $1.0B | $1.2B | ||
| Q1 24 | $994.8M | $1.1B |
总资产MSAVC
| Q4 25 | $2.6B | $3.4B | ||
| Q3 25 | $2.6B | $3.3B | ||
| Q2 25 | $2.6B | $3.3B | ||
| Q1 25 | $2.2B | $3.1B | ||
| Q4 24 | $2.2B | $3.0B | ||
| Q3 24 | $2.2B | $3.0B | ||
| Q2 24 | $2.2B | $2.8B | ||
| Q1 24 | $2.2B | $2.8B |
负债/权益比MSAVC
| Q4 25 | 0.42× | — | ||
| Q3 25 | 0.48× | — | ||
| Q2 25 | 0.54× | — | ||
| Q1 25 | 0.42× | — | ||
| Q4 24 | 0.44× | — | ||
| Q3 24 | 0.51× | — | ||
| Q2 24 | 0.57× | — | ||
| Q1 24 | 0.60× | — |
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 | $122.4M | $118.0M |
| 自由现金流经营现金流 - 资本支出 | $106.0M | — |
| 自由现金流率自由现金流/营收 | 20.8% | — |
| 资本支出强度资本支出/营收 | 3.2% | — |
| 现金转化率经营现金流/净利润 | 1.41× | 1.59× |
| 过去12个月自由现金流最近4个季度 | $295.4M | — |
8季度趋势，按日历期对齐
经营现金流MSAVC
| Q4 25 | $122.4M | $118.0M | ||
| Q3 25 | $112.5M | $127.0M | ||
| Q2 25 | $67.2M | $95.0M | ||
| Q1 25 | $61.8M | $70.0M | ||
| Q4 24 | $107.9M | $203.0M | ||
| Q3 24 | $84.3M | $98.0M | ||
| Q2 24 | $53.3M | $57.0M | ||
| Q1 24 | $50.9M | $69.0M |
自由现金流MSAVC
| Q4 25 | $106.0M | — | ||
| Q3 25 | $100.5M | — | ||
| Q2 25 | $37.9M | — | ||
| Q1 25 | $51.0M | — | ||
| Q4 24 | $93.5M | — | ||
| Q3 24 | $70.1M | — | ||
| Q2 24 | $39.0M | — | ||
| Q1 24 | $39.7M | — |
自由现金流率MSAVC
| Q4 25 | 20.8% | — | ||
| Q3 25 | 21.4% | — | ||
| Q2 25 | 8.0% | — | ||
| Q1 25 | 12.1% | — | ||
| Q4 24 | 18.7% | — | ||
| Q3 24 | 16.2% | — | ||
| Q2 24 | 8.4% | — | ||
| Q1 24 | 9.6% | — |
资本支出强度MSAVC
| Q4 25 | 3.2% | — | ||
| Q3 25 | 2.6% | — | ||
| Q2 25 | 6.2% | — | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 2.9% | — | ||
| Q3 24 | 3.3% | — | ||
| Q2 24 | 3.1% | — | ||
| Q1 24 | 2.7% | — |
现金转化率MSAVC
| Q4 25 | 1.41× | 1.59× | ||
| Q3 25 | 1.62× | — | ||
| Q2 25 | 1.07× | 1.34× | ||
| Q1 25 | 1.04× | 1.04× | ||
| Q4 24 | 1.23× | 1.62× | ||
| Q3 24 | 1.27× | 2.45× | ||
| Q2 24 | 0.74× | 0.69× | ||
| Q1 24 | 0.88× | 1.44× |
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
MSA
| Americas Segment | $335.2M | 66% |
| International Segment | $175.7M | 34% |
VC
| Audioandinfotainment | $508.0M | 54% |
| Informationdisplays | $428.0M | 45% |
