vs
Side-by-side financial comparison of Amrize Ltd (AMRZ) and Aon plc (AON). Click either name above to swap in a different company.
Aon plc is the larger business by last-quarter revenue ($4.3B vs $3.7B, roughly 1.2× Amrize Ltd). Aon plc runs the higher net margin — 39.4% vs 14.8%, a 24.5% gap on every dollar of revenue. On growth, Amrize Ltd posted the faster year-over-year revenue change (6.6% vs 3.7%). Aon plc produced more free cash flow last quarter ($1.3B vs $669.0M).
Holcim is a Swiss-based global building materials and aggregates flagship division of the Holcim Group. The original company was merged on 10 July 2015 with Lafarge to form LafargeHolcim as the new company and renamed to Holcim Group in 2021. The Holcim brand remained active within the group when the merger was completed.
Aon plc is a British-American professional services firm. The company operates two divisions: Risk Capital, which provides brokerage and consulting services for risk management and insurance and reinsurance, and Human Capital, which provides services for health insurance, retirement plans, pension plans, and talent advisory.
AMRZ vs AON — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.7B | $4.3B |
| Net Profit | $545.0M | $1.7B |
| Gross Margin | 29.6% | — |
| Operating Margin | 21.2% | 28.1% |
| Net Margin | 14.8% | 39.4% |
| Revenue YoY | 6.6% | 3.7% |
| Net Profit YoY | -1.4% | 136.5% |
| EPS (diluted) | $0.98 | $7.82 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | — | $4.3B | ||
| Q3 25 | $3.7B | $4.0B | ||
| Q2 25 | $3.2B | $4.2B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.1B | ||
| Q3 24 | $3.4B | $3.7B | ||
| Q2 24 | $3.2B | $3.8B | ||
| Q1 24 | — | $4.1B |
| Q4 25 | — | $1.7B | ||
| Q3 25 | $545.0M | $458.0M | ||
| Q2 25 | $429.0M | $579.0M | ||
| Q1 25 | — | $965.0M | ||
| Q4 24 | — | $716.0M | ||
| Q3 24 | $553.0M | $343.0M | ||
| Q2 24 | $474.0M | $524.0M | ||
| Q1 24 | — | $1.1B |
| Q4 25 | — | — | ||
| Q3 25 | 29.6% | — | ||
| Q2 25 | 30.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 30.2% | — | ||
| Q2 24 | 30.2% | — | ||
| Q1 24 | — | — |
| Q4 25 | — | 28.1% | ||
| Q3 25 | 21.2% | 20.4% | ||
| Q2 25 | 20.8% | 20.7% | ||
| Q1 25 | — | 30.9% | ||
| Q4 24 | — | 26.3% | ||
| Q3 24 | 24.5% | 16.7% | ||
| Q2 24 | 23.3% | 17.4% | ||
| Q1 24 | — | 36.0% |
| Q4 25 | — | 39.4% | ||
| Q3 25 | 14.8% | 11.5% | ||
| Q2 25 | 13.3% | 13.9% | ||
| Q1 25 | — | 20.4% | ||
| Q4 24 | — | 17.3% | ||
| Q3 24 | 16.0% | 9.2% | ||
| Q2 24 | 14.6% | 13.9% | ||
| Q1 24 | — | 26.3% |
| Q4 25 | — | $7.82 | ||
| Q3 25 | $0.98 | $2.11 | ||
| Q2 25 | $0.78 | $2.66 | ||
| Q1 25 | — | $4.43 | ||
| Q4 24 | — | $3.11 | ||
| Q3 24 | $1.00 | $1.57 | ||
| Q2 24 | $0.86 | $2.46 | ||
| Q1 24 | — | $5.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $826.0M | $2.8B |
| Total DebtLower is stronger | — | $15.2B |
| Stockholders' EquityBook value | $12.9B | $9.4B |
| Total Assets | $24.0B | $50.8B |
| Debt / EquityLower = less leverage | — | 1.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $2.8B | ||
| Q3 25 | $826.0M | $1.3B | ||
| Q2 25 | $601.0M | $1.4B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $6.4B |
| Q4 25 | — | $15.2B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $17.0B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | $9.4B | ||
| Q3 25 | $12.9B | $7.9B | ||
| Q2 25 | $12.4B | $7.8B | ||
| Q1 25 | — | $7.0B | ||
| Q4 24 | — | $6.1B | ||
| Q3 24 | $9.8B | $6.2B | ||
| Q2 24 | $9.3B | $5.9B | ||
| Q1 24 | — | $-133.0M |
| Q4 25 | — | $50.8B | ||
| Q3 25 | $24.0B | $51.6B | ||
| Q2 25 | $23.8B | $54.0B | ||
| Q1 25 | — | $50.3B | ||
| Q4 24 | — | $49.0B | ||
| Q3 24 | — | $49.9B | ||
| Q2 24 | — | $51.5B | ||
| Q1 24 | — | $40.8B |
| Q4 25 | — | 1.63× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 2.78× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $854.0M | $1.4B |
| Free Cash FlowOCF − Capex | $669.0M | $1.3B |
| FCF MarginFCF / Revenue | 18.2% | 30.8% |
| Capex IntensityCapex / Revenue | 5.0% | 1.7% |
| Cash ConversionOCF / Net Profit | 1.57× | 0.83× |
| TTM Free Cash FlowTrailing 4 quarters | — | $3.2B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $1.4B | ||
| Q3 25 | $854.0M | $1.1B | ||
| Q2 25 | — | $796.0M | ||
| Q1 25 | — | $140.0M | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $513.0M | ||
| Q1 24 | — | $309.0M |
| Q4 25 | — | $1.3B | ||
| Q3 25 | $669.0M | $1.1B | ||
| Q2 25 | — | $732.0M | ||
| Q1 25 | — | $84.0M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $951.0M | ||
| Q2 24 | — | $460.0M | ||
| Q1 24 | — | $261.0M |
| Q4 25 | — | 30.8% | ||
| Q3 25 | 18.2% | 27.0% | ||
| Q2 25 | — | 17.6% | ||
| Q1 25 | — | 1.8% | ||
| Q4 24 | — | 27.6% | ||
| Q3 24 | — | 25.6% | ||
| Q2 24 | — | 12.2% | ||
| Q1 24 | — | 6.4% |
| Q4 25 | — | 1.7% | ||
| Q3 25 | 5.0% | 1.7% | ||
| Q2 25 | — | 1.5% | ||
| Q1 25 | — | 1.2% | ||
| Q4 24 | — | 1.3% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.4% | ||
| Q1 24 | — | 1.2% |
| Q4 25 | — | 0.83× | ||
| Q3 25 | 1.57× | 2.51× | ||
| Q2 25 | — | 1.37× | ||
| Q1 25 | — | 0.15× | ||
| Q4 24 | — | 1.68× | ||
| Q3 24 | — | 2.95× | ||
| Q2 24 | — | 0.98× | ||
| Q1 24 | — | 0.29× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AMRZ
| Building Materials | $2.8B | 75% |
| Building Envelope | $901.0M | 25% |
| Equity Method Investee | $5.0M | 0% |
AON
| Commercial Risk Solutions | $2.3B | 54% |
| Health Solutions | $1.1B | 26% |
| Wealth Solutions | $490.0M | 11% |
| Reinsurance Solutions | $379.0M | 9% |
