vs
Academy Sports & Outdoors, Inc.（ASO）とMPLX LP（MPLX）の財務データ比較。上の社名をクリックして会社を切り替えられます
MPLX LPの直近四半期売上が大きい（$2.5B vs $1.4B、Academy Sports & Outdoors, Inc.の約1.8倍）。MPLX LPの純利益率が高く（49.1% vs 5.2%、差は43.9%）。Academy Sports & Outdoors, Inc.の前年同期比売上増加率が高い（3.0% vs 1.4%）。MPLX LPの直近四半期フリーキャッシュフローが多い（$782.0M vs $-13.6M）。過去8四半期でMPLX LPの売上複合成長率が高い（6.2% vs -12.2%）
Academy Sports & Outdoorsはアメリカの大手スポーツ・アウトドア用品小売チェーンで、本社はテキサス州ハリス郡に所在します。74年間にわたりゴックマン家が所有する非公開企業でしたが、2011年にKKRに買収され、2020年10月にナスダックに上場しました。
MPLX LPの子会社MarkWest Energy Partners, L.P.は米国のマスター・リミテッド・パートナーシップで、天然ガスの収集、処理、輸送事業を手がけています。1988年にコロラド州デンバーで設立され、同州第13位の規模の企業に成長した後、2015年にマラソン・ペトロリアム傘下のMPLXに買収されました。
ASO vs MPLX — 直接比較
損益計算書 — Q3 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.4B | $2.5B |
| 純利益 | $71.6M | $1.2B |
| 粗利率 | 35.7% | — |
| 営業利益率 | 7.3% | 60.5% |
| 純利益率 | 5.2% | 49.1% |
| 売上前年比 | 3.0% | 1.4% |
| 純利益前年比 | 8.8% | 8.5% |
| EPS（希薄化後） | $1.05 | — |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $1.4B | $2.5B | ||
| Q3 25 | $1.6B | $2.5B | ||
| Q2 25 | $1.4B | $2.4B | ||
| Q1 25 | $1.7B | $2.5B | ||
| Q4 24 | $1.3B | $2.4B | ||
| Q3 24 | $1.5B | $2.3B | ||
| Q2 24 | $1.4B | $2.3B | ||
| Q1 24 | $1.8B | $2.2B |
| Q4 25 | $71.6M | $1.2B | ||
| Q3 25 | $125.4M | $1.6B | ||
| Q2 25 | $46.1M | $1.1B | ||
| Q1 25 | $133.6M | $1.1B | ||
| Q4 24 | $65.8M | $1.1B | ||
| Q3 24 | $142.6M | $1.0B | ||
| Q2 24 | $76.5M | $1.2B | ||
| Q1 24 | $168.2M | $1.0B |
| Q4 25 | 35.7% | — | ||
| Q3 25 | 36.0% | — | ||
| Q2 25 | 34.0% | — | ||
| Q1 25 | 32.2% | — | ||
| Q4 24 | 34.0% | — | ||
| Q3 24 | 36.1% | — | ||
| Q2 24 | 33.4% | — | ||
| Q1 24 | 33.3% | — |
| Q4 25 | 7.3% | 60.5% | ||
| Q3 25 | 10.8% | 73.2% | ||
| Q2 25 | 5.1% | 54.9% | ||
| Q1 25 | 9.2% | 55.5% | ||
| Q4 24 | 6.8% | 55.6% | ||
| Q3 24 | 12.3% | 54.4% | ||
| Q2 24 | 7.5% | 62.9% | ||
| Q1 24 | 11.4% | 57.6% |
| Q4 25 | 5.2% | 49.1% | ||
| Q3 25 | 7.8% | 63.2% | ||
| Q2 25 | 3.4% | 44.9% | ||
| Q1 25 | 8.0% | 46.2% | ||
| Q4 24 | 4.9% | 45.9% | ||
| Q3 24 | 9.2% | 44.6% | ||
| Q2 24 | 5.6% | 52.6% | ||
| Q1 24 | 9.4% | 46.7% |
| Q4 25 | $1.05 | — | ||
| Q3 25 | $1.85 | — | ||
| Q2 25 | $0.68 | — | ||
| Q1 25 | $1.85 | — | ||
| Q4 24 | $0.92 | — | ||
| Q3 24 | $1.95 | — | ||
| Q2 24 | $1.01 | — | ||
| Q1 24 | $2.19 | — |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $289.5M | $2.1B |
| 総負債低いほど良い | — | $24.2B |
| 株主資本純資産 | $2.1B | — |
| 総資産 | $5.4B | $43.0B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $289.5M | $2.1B | ||
| Q3 25 | $300.9M | $1.8B | ||
| Q2 25 | $285.1M | $1.4B | ||
| Q1 25 | $288.9M | $2.5B | ||
| Q4 24 | $296.0M | $1.5B | ||
| Q3 24 | $324.6M | $2.4B | ||
| Q2 24 | $378.1M | $2.5B | ||
| Q1 24 | $347.9M | $385.0M |
| Q4 25 | — | $24.2B | ||
| Q3 25 | — | $24.1B | ||
| Q2 25 | — | $19.7B | ||
| Q1 25 | — | $19.7B | ||
| Q4 24 | — | $19.3B | ||
| Q3 24 | — | $19.3B | ||
| Q2 24 | — | $19.2B | ||
| Q1 24 | — | $18.8B |
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $1.9B | — | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $2.0B | — | ||
| Q2 24 | $1.9B | — | ||
| Q1 24 | $2.0B | — |
| Q4 25 | $5.4B | $43.0B | ||
| Q3 25 | $5.3B | $43.2B | ||
| Q2 25 | $5.2B | $37.8B | ||
| Q1 25 | $4.9B | $39.0B | ||
| Q4 24 | $5.1B | $37.5B | ||
| Q3 24 | $4.9B | $38.5B | ||
| Q2 24 | $4.9B | $38.4B | ||
| Q1 24 | $4.7B | $36.5B |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $49.0M | $1.5B |
| フリーキャッシュフロー営業CF - 設備投資 | $-13.6M | $782.0M |
| FCFマージンFCF / 売上 | -1.0% | 31.9% |
| 設備投資強度設備投資 / 売上 | 4.5% | 29.1% |
| キャッシュ転換率営業CF / 純利益 | 0.68× | 1.24× |
| 直近12ヶ月FCF直近4四半期 | $191.4M | $4.1B |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $49.0M | $1.5B | ||
| Q3 25 | $78.6M | $1.4B | ||
| Q2 25 | $157.5M | $1.7B | ||
| Q1 25 | $140.2M | $1.2B | ||
| Q4 24 | $96.9M | $1.7B | ||
| Q3 24 | $91.3M | $1.4B | ||
| Q2 24 | $199.7M | $1.6B | ||
| Q1 24 | $234.7M | $1.3B |
| Q4 25 | $-13.6M | $782.0M | ||
| Q3 25 | $21.8M | $905.0M | ||
| Q2 25 | $106.6M | $1.4B | ||
| Q1 25 | $76.4M | $979.0M | ||
| Q4 24 | $34.4M | $1.4B | ||
| Q3 24 | $50.1M | $1.1B | ||
| Q2 24 | $167.4M | $1.4B | ||
| Q1 24 | $178.9M | $1.0B |
| Q4 25 | -1.0% | 31.9% | ||
| Q3 25 | 1.4% | 36.8% | ||
| Q2 25 | 7.9% | 60.9% | ||
| Q1 25 | 4.6% | 39.8% | ||
| Q4 24 | 2.6% | 56.6% | ||
| Q3 24 | 3.2% | 48.4% | ||
| Q2 24 | 12.3% | 60.0% | ||
| Q1 24 | 10.0% | 47.7% |
| Q4 25 | 4.5% | 29.1% | ||
| Q3 25 | 3.5% | 21.4% | ||
| Q2 25 | 3.8% | 12.8% | ||
| Q1 25 | 3.8% | 10.9% | ||
| Q4 24 | 4.6% | 12.7% | ||
| Q3 24 | 2.7% | 11.9% | ||
| Q2 24 | 2.4% | 9.4% | ||
| Q1 24 | 3.1% | 11.7% |
| Q4 25 | 0.68× | 1.24× | ||
| Q3 25 | 0.63× | 0.92× | ||
| Q2 25 | 3.42× | 1.64× | ||
| Q1 25 | 1.05× | 1.10× | ||
| Q4 24 | 1.47× | 1.51× | ||
| Q3 24 | 0.64× | 1.35× | ||
| Q2 24 | 2.61× | 1.32× | ||
| Q1 24 | 1.40× | 1.27× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
ASO
| Outdoors | $445.1M | 32% |
| Apparel | $349.8M | 25% |
| Footwear | $292.4M | 21% |
| Sports And Recreation | $288.7M | 21% |
| Other | $7.6M | 1% |
MPLX
| Services | $746.0M | 30% |
| Other | $675.0M | 28% |
| Products | $492.0M | 20% |
| Nonrelated Party | $186.0M | 8% |
| Related Party | $151.0M | 6% |
| Crude Oil And Products Logistics | $104.0M | 4% |
| Service Other | $56.0M | 2% |
| Natural Gas And NGL Services | $41.0M | 2% |
