vs
安森美半导体（ON）与SILGAN HOLDINGS INC（SLGN）财务数据对比。点击上方公司名可切换其他公司
安森美半导体的季度营收约是SILGAN HOLDINGS INC的1.1倍（$1.6B vs $1.5B），安森美半导体净利率更高（16.4% vs 1.2%，领先15.2%），SILGAN HOLDINGS INC同比增速更快（4.1% vs -10.0%），SILGAN HOLDINGS INC自由现金流更多（$1.2B vs $372.4M），过去两年SILGAN HOLDINGS INC的营收复合增速更高（5.6% vs -12.3%）
安森美半导体旗下原仙童半导体是总部位于美国加利福尼亚州圣何塞的半导体企业，1957年由从肖克利半导体实验室离职的“八叛逆”创立，是晶体管和集成电路制造领域的先驱，曾历经多次股权变更，1997年再度独立运营后并入安森美。
西尔根控股是一家总部位于美国康涅狄格州的消费品包装制造企业，1987年由原大陆制罐公司的两名高管菲尔·西尔弗与格雷格·霍里根共同创立，公司名称正是取自两位创始人的名字组合，目前在全球包装供应链中占据重要市场地位，为众多快消品牌提供各类包装解决方案。
ON vs SLGN — 直观对比
营收规模更大
ON
是对方的1.1倍
$1.5B
营收增速更快
SLGN
高出14.0%
-10.0%
净利率更高
ON
高出15.2%
1.2%
自由现金流更多
SLGN
多$850.1M
$372.4M
两年增速更快
SLGN
近两年复合增速
-12.3%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.5B |
| 净利润 | $255.0M | $18.2M |
| 毛利率 | 37.9% | 17.2% |
| 营业利润率 | 17.0% | 3.6% |
| 净利率 | 16.4% | 1.2% |
| 营收同比 | -10.0% | 4.1% |
| 净利润同比 | -32.9% | -59.6% |
| 每股收益（稀释后） | $0.63 | $0.18 |
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ONSLGN
| Q4 25 | $1.6B | $1.5B | ||
| Q3 25 | $1.5B | $2.0B | ||
| Q2 25 | $1.4B | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | $1.7B | $1.4B | ||
| Q3 24 | $1.8B | $1.7B | ||
| Q2 24 | $1.7B | $1.4B | ||
| Q1 24 | $1.9B | $1.3B |
净利润ONSLGN
| Q4 25 | $255.0M | $18.2M | ||
| Q3 25 | $170.3M | $113.3M | ||
| Q2 25 | $-486.1M | $88.9M | ||
| Q1 25 | — | $68.0M | ||
| Q4 24 | $379.9M | $45.1M | ||
| Q3 24 | $401.7M | $100.1M | ||
| Q2 24 | $338.2M | $76.1M | ||
| Q1 24 | $453.0M | $55.2M |
毛利率ONSLGN
| Q4 25 | 37.9% | 17.2% | ||
| Q3 25 | 37.6% | 16.3% | ||
| Q2 25 | 20.3% | 19.4% | ||
| Q1 25 | — | 18.4% | ||
| Q4 24 | 45.2% | 16.9% | ||
| Q3 24 | 45.4% | 16.8% | ||
| Q2 24 | 45.2% | 18.5% | ||
| Q1 24 | 45.8% | 17.0% |
营业利润率ONSLGN
| Q4 25 | 17.0% | 3.6% | ||
| Q3 25 | 13.2% | 7.4% | ||
| Q2 25 | -39.7% | 7.7% | ||
| Q1 25 | — | 6.0% | ||
| Q4 24 | 23.7% | 3.4% | ||
| Q3 24 | 25.3% | 7.2% | ||
| Q2 24 | 22.4% | 7.3% | ||
| Q1 24 | 28.2% | 5.5% |
净利率ONSLGN
| Q4 25 | 16.4% | 1.2% | ||
| Q3 25 | 11.6% | 5.6% | ||
| Q2 25 | -33.6% | 5.8% | ||
| Q1 25 | — | 4.6% | ||
| Q4 24 | 22.1% | 3.2% | ||
| Q3 24 | 22.8% | 5.7% | ||
| Q2 24 | 19.5% | 5.5% | ||
| Q1 24 | 24.3% | 4.2% |
每股收益（稀释后）ONSLGN
| Q4 25 | $0.63 | $0.18 | ||
| Q3 25 | $0.41 | $1.06 | ||
| Q2 25 | $-1.15 | $0.83 | ||
| Q1 25 | — | $0.63 | ||
| Q4 24 | $0.88 | $0.42 | ||
| Q3 24 | $0.93 | $0.93 | ||
| Q2 24 | $0.78 | $0.71 | ||
| Q1 24 | $1.04 | $0.52 |
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 | $2.9B | $1.1B |
| 总债务越低越好 | $3.4B | — |
| 股东权益账面价值 | $7.9B | $2.3B |
| 总资产 | $13.0B | $9.4B |
| 负债/权益比越低杠杆越低 | 0.43× | — |
8季度趋势，按日历期对齐
现金及短期投资ONSLGN
| Q4 25 | $2.9B | $1.1B | ||
| Q3 25 | $2.8B | $389.2M | ||
| Q2 25 | $3.0B | $317.5M | ||
| Q1 25 | — | $353.0M | ||
| Q4 24 | $3.0B | $822.9M | ||
| Q3 24 | $2.8B | $368.5M | ||
| Q2 24 | $2.7B | $302.8M | ||
| Q1 24 | $2.6B | $308.6M |
总债务ONSLGN
| Q4 25 | $3.4B | — | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.4B | — | ||
| Q3 24 | $3.4B | — | ||
| Q2 24 | $3.4B | — | ||
| Q1 24 | $3.4B | — |
股东权益ONSLGN
| Q4 25 | $7.9B | $2.3B | ||
| Q3 25 | $7.9B | $2.3B | ||
| Q2 25 | $8.0B | $2.2B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | $8.8B | $2.0B | ||
| Q3 24 | $8.6B | $2.1B | ||
| Q2 24 | $8.3B | $1.9B | ||
| Q1 24 | $8.1B | $1.9B |
总资产ONSLGN
| Q4 25 | $13.0B | $9.4B | ||
| Q3 25 | $13.1B | $9.5B | ||
| Q2 25 | $13.3B | $9.4B | ||
| Q1 25 | — | $8.8B | ||
| Q4 24 | $14.1B | $8.6B | ||
| Q3 24 | $13.9B | $7.7B | ||
| Q2 24 | $13.7B | $7.7B | ||
| Q1 24 | $13.5B | $7.6B |
负债/权益比ONSLGN
| Q4 25 | 0.43× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.42× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.38× | — | ||
| Q3 24 | 0.39× | — | ||
| Q2 24 | 0.41× | — | ||
| Q1 24 | 0.42× | — |
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 | $418.7M | $1.3B |
| 自由现金流经营现金流 - 资本支出 | $372.4M | $1.2B |
| 自由现金流率自由现金流/营收 | 24.0% | 83.2% |
| 资本支出强度资本支出/营收 | 3.0% | 4.9% |
| 现金转化率经营现金流/净利润 | 1.64× | 71.07× |
| 过去12个月自由现金流最近4个季度 | $1.4B | $422.7M |
8季度趋势，按日历期对齐
经营现金流ONSLGN
| Q4 25 | $418.7M | $1.3B | ||
| Q3 25 | $184.3M | $340.9M | ||
| Q2 25 | $602.3M | $-221.4M | ||
| Q1 25 | — | $-683.4M | ||
| Q4 24 | $579.7M | $935.8M | ||
| Q3 24 | $465.8M | $313.0M | ||
| Q2 24 | $362.2M | $20.9M | ||
| Q1 24 | $498.7M | $-547.8M |
自由现金流ONSLGN
| Q4 25 | $372.4M | $1.2B | ||
| Q3 25 | $106.1M | $260.8M | ||
| Q2 25 | $454.7M | $-294.2M | ||
| Q1 25 | — | $-766.3M | ||
| Q4 24 | $434.8M | $865.0M | ||
| Q3 24 | $293.6M | $252.4M | ||
| Q2 24 | $207.7M | $-35.3M | ||
| Q1 24 | $276.3M | $-623.1M |
自由现金流率ONSLGN
| Q4 25 | 24.0% | 83.2% | ||
| Q3 25 | 7.2% | 13.0% | ||
| Q2 25 | 31.5% | -19.1% | ||
| Q1 25 | — | -52.2% | ||
| Q4 24 | 25.2% | 61.3% | ||
| Q3 24 | 16.7% | 14.5% | ||
| Q2 24 | 12.0% | -2.6% | ||
| Q1 24 | 14.8% | -47.3% |
资本支出强度ONSLGN
| Q4 25 | 3.0% | 4.9% | ||
| Q3 25 | 5.3% | 4.0% | ||
| Q2 25 | 10.2% | 4.7% | ||
| Q1 25 | — | 5.7% | ||
| Q4 24 | 8.4% | 5.0% | ||
| Q3 24 | 9.8% | 3.5% | ||
| Q2 24 | 8.9% | 4.1% | ||
| Q1 24 | 11.9% | 5.7% |
现金转化率ONSLGN
| Q4 25 | 1.64× | 71.07× | ||
| Q3 25 | 1.08× | 3.01× | ||
| Q2 25 | — | -2.49× | ||
| Q1 25 | — | -10.06× | ||
| Q4 24 | 1.53× | 20.77× | ||
| Q3 24 | 1.16× | 3.13× | ||
| Q2 24 | 1.07× | 0.27× | ||
| Q1 24 | 1.10× | -9.93× |
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
ON
| Industrial Segment | $426.3M | 27% |
| Other End Markets Segment | $337.3M | 22% |
| Intelligent Sensing Segments | $284.0M | 18% |
| Direct Customers | $282.4M | 18% |
| Intelligent Sensing Group | $230.0M | 15% |
SLGN
| Metal Containers | $675.6M | 46% |
| Dispensing And Specialty Closures | $643.6M | 44% |
| Custom Containers | $149.4M | 10% |
