vs
冬海集团（SE）与Steel Dynamics（STLD）财务数据对比。点击上方公司名可切换其他公司
冬海集团的季度营收约是Steel Dynamics的4.4倍（$22.9B vs $5.2B），Steel Dynamics净利率更高（7.7% vs 7.0%，领先0.7%），冬海集团同比增速更快（363.4% vs 17.9%），过去两年冬海集团的营收复合增速更高（147.8% vs 6.0%）
冬海集团（Sea Ltd）是总部位于新加坡的科技综合集团，于纽约证券交易所上市，2024年营收达168亿美元。旗下拥有游戏品牌Garena、数字金融服务品牌Monee，以及东南亚规模最大的电商平台Shopee，业务覆盖数字娱乐、金融科技、电子商务三大核心领域。
Steel Dynamics是总部位于美国印第安纳州韦恩堡的钢铁生产企业，钢铁产能达1300万吨，为美国第三大碳钢产品生产商，按利润率及每吨运营利润率计算属于美国盈利能力最强的钢企之一，凭借2021年营收位列2022年财富美国500强第196位。
SE vs STLD — 直观对比
营收规模更大
SE
是对方的4.4倍
$5.2B
营收增速更快
SE
高出345.4%
17.9%
净利率更高
STLD
高出0.7%
7.0%
两年增速更快
SE
近两年复合增速
6.0%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $22.9B | $5.2B |
| 净利润 | $1.6B | $400.1M |
| 毛利率 | 44.7% | 14.7% |
| 营业利润率 | 8.7% | 10.3% |
| 净利率 | 7.0% | 7.7% |
| 营收同比 | 363.4% | 17.9% |
| 净利润同比 | — | 51.3% |
| 每股收益（稀释后） | $2.52 | $2.78 |
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SESTLD
| Q1 26 | — | $5.2B | ||
| Q4 25 | $22.9B | $4.4B | ||
| Q3 25 | $6.0B | $4.8B | ||
| Q2 25 | $5.3B | $4.6B | ||
| Q1 25 | $4.8B | $4.4B | ||
| Q4 24 | $5.0B | $3.9B | ||
| Q3 24 | $4.3B | $4.3B | ||
| Q2 24 | $3.8B | $4.6B |
净利润SESTLD
| Q1 26 | — | $400.1M | ||
| Q4 25 | $1.6B | $266.0M | ||
| Q3 25 | $375.0M | $403.7M | ||
| Q2 25 | $414.2M | $298.7M | ||
| Q1 25 | $-7.8M | $217.2M | ||
| Q4 24 | — | $207.3M | ||
| Q3 24 | — | $317.8M | ||
| Q2 24 | — | $428.0M |
毛利率SESTLD
| Q1 26 | — | 14.7% | ||
| Q4 25 | 44.7% | 12.0% | ||
| Q3 25 | 43.4% | 15.7% | ||
| Q2 25 | 45.8% | 13.5% | ||
| Q1 25 | 46.2% | 11.1% | ||
| Q4 24 | — | 11.4% | ||
| Q3 24 | — | 13.9% | ||
| Q2 24 | — | 16.7% |
营业利润率SESTLD
| Q1 26 | — | 10.3% | ||
| Q4 25 | 8.7% | 7.0% | ||
| Q3 25 | 8.0% | 10.5% | ||
| Q2 25 | 9.3% | 8.4% | ||
| Q1 25 | 9.4% | 6.3% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | — | 9.1% | ||
| Q2 24 | — | 12.1% |
净利率SESTLD
| Q1 26 | — | 7.7% | ||
| Q4 25 | 7.0% | 6.0% | ||
| Q3 25 | 6.3% | 8.4% | ||
| Q2 25 | 7.9% | 6.5% | ||
| Q1 25 | -0.2% | 5.0% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | — | 9.2% |
每股收益（稀释后）SESTLD
| Q1 26 | — | $2.78 | ||
| Q4 25 | $2.52 | $1.80 | ||
| Q3 25 | $0.59 | $2.74 | ||
| Q2 25 | $0.65 | $2.01 | ||
| Q1 25 | $0.65 | $1.44 | ||
| Q4 24 | — | $1.40 | ||
| Q3 24 | — | $2.05 | ||
| Q2 24 | — | $2.72 |
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 | $10.6B | $556.5M |
| 总债务越低越好 | — | $4.2B |
| 股东权益账面价值 | $12.6B | $9.0B |
| 总资产 | $29.4B | $16.7B |
| 负债/权益比越低杠杆越低 | — | 0.47× |
8季度趋势，按日历期对齐
现金及短期投资SESTLD
| Q1 26 | — | $556.5M | ||
| Q4 25 | $10.6B | $769.9M | ||
| Q3 25 | — | $770.4M | ||
| Q2 25 | — | $497.6M | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | $8.6B | $737.3M | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.2B |
总债务SESTLD
| Q1 26 | — | $4.2B | ||
| Q4 25 | — | $4.2B | ||
| Q3 25 | — | $3.8B | ||
| Q2 25 | — | $3.8B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | — | $3.2B | ||
| Q3 24 | — | $3.7B | ||
| Q2 24 | — | $3.1B |
股东权益SESTLD
| Q1 26 | — | $9.0B | ||
| Q4 25 | $12.6B | $9.0B | ||
| Q3 25 | — | $9.0B | ||
| Q2 25 | — | $8.9B | ||
| Q1 25 | — | $8.8B | ||
| Q4 24 | $8.4B | $8.9B | ||
| Q3 24 | — | $9.1B | ||
| Q2 24 | — | $9.1B |
总资产SESTLD
| Q1 26 | — | $16.7B | ||
| Q4 25 | $29.4B | $16.4B | ||
| Q3 25 | — | $16.0B | ||
| Q2 25 | — | $15.5B | ||
| Q1 25 | — | $15.9B | ||
| Q4 24 | $22.6B | $14.9B | ||
| Q3 24 | — | $15.7B | ||
| Q2 24 | — | $15.1B |
负债/权益比SESTLD
| Q1 26 | — | 0.47× | ||
| Q4 25 | — | 0.47× | ||
| Q3 25 | — | 0.42× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.48× | ||
| Q4 24 | — | 0.36× | ||
| Q3 24 | — | 0.41× | ||
| Q2 24 | — | 0.34× |
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 | $5.0B | $148.3M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 3.12× | 0.37× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流SESTLD
| Q1 26 | — | $148.3M | ||
| Q4 25 | $5.0B | $272.7M | ||
| Q3 25 | $3.5B | $722.6M | ||
| Q2 25 | $2.4B | $301.6M | ||
| Q1 25 | $756.9M | $152.6M | ||
| Q4 24 | — | $346.9M | ||
| Q3 24 | — | $759.9M | ||
| Q2 24 | — | $382.6M |
自由现金流SESTLD
| Q1 26 | — | — | ||
| Q4 25 | — | $84.2M | ||
| Q3 25 | — | $556.9M | ||
| Q2 25 | — | $13.3M | ||
| Q1 25 | — | $-152.9M | ||
| Q4 24 | — | $-106.3M | ||
| Q3 24 | — | $138.5M | ||
| Q2 24 | — | $-36.6M |
自由现金流率SESTLD
| Q1 26 | — | — | ||
| Q4 25 | — | 1.9% | ||
| Q3 25 | — | 11.5% | ||
| Q2 25 | — | 0.3% | ||
| Q1 25 | — | -3.5% | ||
| Q4 24 | — | -2.7% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | -0.8% |
资本支出强度SESTLD
| Q1 26 | — | — | ||
| Q4 25 | — | 4.3% | ||
| Q3 25 | — | 3.4% | ||
| Q2 25 | — | 6.3% | ||
| Q1 25 | — | 7.0% | ||
| Q4 24 | — | 11.7% | ||
| Q3 24 | — | 14.3% | ||
| Q2 24 | — | 9.0% |
现金转化率SESTLD
| Q1 26 | — | 0.37× | ||
| Q4 25 | 3.12× | 1.03× | ||
| Q3 25 | 9.46× | 1.79× | ||
| Q2 25 | 5.73× | 1.01× | ||
| Q1 25 | — | 0.70× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 2.39× | ||
| Q2 24 | — | 0.89× |
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
SE
暂无分部数据
STLD
| Steel | $3.5B | 68% |
| Metals Recycling | $593.2M | 11% |
| Other | $490.1M | 9% |
| Steel Fabrication | $355.4M | 7% |
| Aluminum | $227.4M | 4% |
