vs
恩智浦（NXPI）与史丹利百得（SWK）财务数据对比。点击上方公司名可切换其他公司
史丹利百得的季度营收约是恩智浦的1.2倍（$3.8B vs $3.2B），恩智浦净利率更高（35.3% vs 1.5%，领先33.7%），史丹利百得同比增速更快（2.7% vs -5.0%），过去两年恩智浦的营收复合增速更高（0.9% vs -0.3%）
恩智浦是总部位于荷兰埃因霍温的半导体设计与制造企业，为2024年市值排名欧洲第三的半导体公司。目前集团在全球30多个国家拥有约3.4万名员工，2024年总营收达126.1亿美元。
史丹利百得是美国知名的工业工具、家用五金产品制造商，同时提供安防类产品，前身为史丹利工具有限公司，由史丹利与百得于2010年3月12日合并而来，总部位于康涅狄格州大哈特福德地区的新不列颠市。
NXPI vs SWK — 直观对比
营收规模更大
SWK
是对方的1.2倍
$3.2B
营收增速更快
SWK
高出7.7%
-5.0%
净利率更高
NXPI
高出33.7%
1.5%
两年增速更快
NXPI
近两年复合增速
-0.3%
损益表 — Q1 FY2026 vs Q1 FY2027
| 指标 | | |
|---|---|---|
| 营收 | $3.2B | $3.8B |
| 净利润 | $1.1B | $59.6M |
| 毛利率 | 59.5% | 30.1% |
| 营业利润率 | 128.4% | 4.2% |
| 净利率 | 35.3% | 1.5% |
| 营收同比 | -5.0% | 2.7% |
| 净利润同比 | 147.0% | -34.1% |
| 每股收益（稀释后） | $4.43 | $0.39 |
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NXPISWK
| Q1 26 | $3.2B | $3.8B | ||
| Q4 25 | $3.3B | — | ||
| Q3 25 | $3.2B | $3.8B | ||
| Q2 25 | $2.9B | $3.9B | ||
| Q1 25 | $2.8B | $3.7B | ||
| Q4 24 | $3.1B | $3.7B | ||
| Q3 24 | $3.3B | $3.8B | ||
| Q2 24 | $3.1B | $4.0B |
净利润NXPISWK
| Q1 26 | $1.1B | $59.6M | ||
| Q4 25 | $455.0M | — | ||
| Q3 25 | $631.0M | $51.4M | ||
| Q2 25 | $445.0M | $101.9M | ||
| Q1 25 | $490.0M | $90.4M | ||
| Q4 24 | $495.0M | $194.9M | ||
| Q3 24 | $718.0M | $91.1M | ||
| Q2 24 | $658.0M | $-11.2M |
毛利率NXPISWK
| Q1 26 | 59.5% | 30.1% | ||
| Q4 25 | 54.2% | — | ||
| Q3 25 | 56.3% | 31.4% | ||
| Q2 25 | 53.4% | 27.0% | ||
| Q1 25 | 55.0% | 29.9% | ||
| Q4 24 | 53.9% | 30.8% | ||
| Q3 24 | 57.4% | 29.9% | ||
| Q2 24 | 57.3% | 28.4% |
营业利润率NXPISWK
| Q1 26 | 128.4% | 4.2% | ||
| Q4 25 | 22.3% | — | ||
| Q3 25 | 28.1% | — | ||
| Q2 25 | 23.5% | — | ||
| Q1 25 | 25.5% | — | ||
| Q4 24 | 21.7% | 3.4% | ||
| Q3 24 | 30.5% | 10.6% | ||
| Q2 24 | 28.7% | 9.5% |
净利率NXPISWK
| Q1 26 | 35.3% | 1.5% | ||
| Q4 25 | 13.6% | — | ||
| Q3 25 | 19.9% | 1.4% | ||
| Q2 25 | 15.2% | 2.6% | ||
| Q1 25 | 17.3% | 2.4% | ||
| Q4 24 | 15.9% | 5.2% | ||
| Q3 24 | 22.1% | 2.4% | ||
| Q2 24 | 21.0% | -0.3% |
每股收益（稀释后）NXPISWK
| Q1 26 | $4.43 | $0.39 | ||
| Q4 25 | $1.80 | — | ||
| Q3 25 | $2.48 | $0.34 | ||
| Q2 25 | $1.75 | $0.67 | ||
| Q1 25 | $1.92 | $0.60 | ||
| Q4 24 | $1.93 | $1.29 | ||
| Q3 24 | $2.79 | $0.60 | ||
| Q2 24 | $2.54 | $-0.07 |
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 | $3.7B | $333.7M |
| 总债务越低越好 | $11.7B | $6.4B |
| 股东权益账面价值 | $10.9B | — |
| 总资产 | $27.1B | $21.6B |
| 负债/权益比越低杠杆越低 | 1.07× | — |
8季度趋势，按日历期对齐
现金及短期投资NXPISWK
| Q1 26 | $3.7B | $333.7M | ||
| Q4 25 | $3.3B | — | ||
| Q3 25 | $3.5B | $268.3M | ||
| Q2 25 | $3.2B | $311.8M | ||
| Q1 25 | $4.0B | $344.8M | ||
| Q4 24 | $3.3B | $290.5M | ||
| Q3 24 | $2.7B | $298.7M | ||
| Q2 24 | $2.9B | $318.5M |
总债务NXPISWK
| Q1 26 | $11.7B | $6.4B | ||
| Q4 25 | $11.0B | — | ||
| Q3 25 | $11.0B | $5.3B | ||
| Q2 25 | $9.5B | $5.6B | ||
| Q1 25 | $10.2B | $5.6B | ||
| Q4 24 | $10.4B | $6.1B | ||
| Q3 24 | $9.7B | $6.1B | ||
| Q2 24 | $9.7B | $6.1B |
股东权益NXPISWK
| Q1 26 | $10.9B | — | ||
| Q4 25 | $10.1B | — | ||
| Q3 25 | $10.0B | $9.0B | ||
| Q2 25 | $9.6B | $9.1B | ||
| Q1 25 | $9.3B | $8.8B | ||
| Q4 24 | $9.2B | $8.7B | ||
| Q3 24 | $9.4B | $8.9B | ||
| Q2 24 | $9.0B | $8.7B |
总资产NXPISWK
| Q1 26 | $27.1B | $21.6B | ||
| Q4 25 | $26.6B | — | ||
| Q3 25 | $26.4B | $21.8B | ||
| Q2 25 | $25.3B | $22.5B | ||
| Q1 25 | $25.2B | $22.5B | ||
| Q4 24 | $24.4B | $21.8B | ||
| Q3 24 | $23.7B | $22.5B | ||
| Q2 24 | $23.2B | $22.5B |
负债/权益比NXPISWK
| Q1 26 | 1.07× | — | ||
| Q4 25 | 1.09× | — | ||
| Q3 25 | 1.09× | 0.59× | ||
| Q2 25 | 0.99× | 0.62× | ||
| Q1 25 | 1.10× | 0.63× | ||
| Q4 24 | 1.13× | 0.70× | ||
| Q3 24 | 1.03× | 0.69× | ||
| Q2 24 | 1.07× | 0.70× |
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 | — | $-388.8M |
| 自由现金流经营现金流 - 资本支出 | — | $-447.3M |
| 自由现金流率自由现金流/营收 | — | -11.6% |
| 资本支出强度资本支出/营收 | 2.5% | — |
| 现金转化率经营现金流/净利润 | — | -6.52× |
| 过去12个月自由现金流最近4个季度 | — | $-642.3M |
8季度趋势，按日历期对齐
经营现金流NXPISWK
| Q1 26 | — | $-388.8M | ||
| Q4 25 | $891.0M | — | ||
| Q3 25 | $585.0M | $221.2M | ||
| Q2 25 | $779.0M | $214.3M | ||
| Q1 25 | $565.0M | $-420.0M | ||
| Q4 24 | $391.0M | $679.1M | ||
| Q3 24 | $779.0M | $285.8M | ||
| Q2 24 | $761.0M | $573.0M |
自由现金流NXPISWK
| Q1 26 | — | $-447.3M | ||
| Q4 25 | $793.0M | — | ||
| Q3 25 | $508.0M | $155.3M | ||
| Q2 25 | $696.0M | $134.7M | ||
| Q1 25 | $426.0M | $-485.0M | ||
| Q4 24 | $261.0M | $564.6M | ||
| Q3 24 | $593.0M | $199.3M | ||
| Q2 24 | $576.0M | $485.8M |
自由现金流率NXPISWK
| Q1 26 | — | -11.6% | ||
| Q4 25 | 23.8% | — | ||
| Q3 25 | 16.0% | 4.1% | ||
| Q2 25 | 23.8% | 3.4% | ||
| Q1 25 | 15.0% | -13.0% | ||
| Q4 24 | 8.4% | 15.2% | ||
| Q3 24 | 18.2% | 5.3% | ||
| Q2 24 | 18.4% | 12.1% |
资本支出强度NXPISWK
| Q1 26 | 2.5% | — | ||
| Q4 25 | 2.9% | — | ||
| Q3 25 | 2.4% | 1.8% | ||
| Q2 25 | 2.8% | 2.0% | ||
| Q1 25 | 4.9% | 1.7% | ||
| Q4 24 | 4.2% | 3.1% | ||
| Q3 24 | 5.7% | 2.3% | ||
| Q2 24 | 5.9% | 2.2% |
现金转化率NXPISWK
| Q1 26 | — | -6.52× | ||
| Q4 25 | 1.96× | — | ||
| Q3 25 | 0.93× | 4.30× | ||
| Q2 25 | 1.75× | 2.10× | ||
| Q1 25 | 1.15× | -4.65× | ||
| Q4 24 | 0.79× | 3.48× | ||
| Q3 24 | 1.08× | 3.14× | ||
| Q2 24 | 1.16× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
