vs
EMCOR Group, Inc.（EME）とRepublic Services（RSG）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
EMCOR Group, Inc.の直近四半期売上が大きい（$4.5B vs $4.1B、Republic Servicesの約1.1倍）。Republic Servicesの純利益率が高く（13.2% vs 9.6%、差は3.5%）。EMCOR Group, Inc.の前年同期比売上増加率が高い（19.7% vs 2.2%）。EMCOR Group, Inc.の直近四半期フリーキャッシュフローが多い（$492.5M vs $404.0M）。過去8四半期でEMCOR Group, Inc.の売上複合成長率が高い（14.7% vs 3.5%）
EMCOR Group Inc.は米国コネチカット州ノーウォークに本社を置く総合サービス企業で、エンジニアリング、建設、不動産管理を主力事業とし、多様な業界の顧客に各分野の専門的ソリューションや一貫した支援サービスを提供しています。
Republic Services, Inc.は北米の廃棄物処理企業で、非危険性固形廃棄物の収集・移送・処分、リサイクル、エネルギー関連サービスを提供しています。米国ではWaste Managementに次ぐ第2位の規模を持ち、主力事業は非危険廃棄物処理、資源回収・再利用、エネルギーサービスです。
EME vs RSG — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $4.5B | $4.1B |
| 純利益 | $434.6M | $544.7M |
| 粗利率 | 19.7% | 41.9% |
| 営業利益率 | 12.7% | 19.4% |
| 純利益率 | 9.6% | 13.2% |
| 売上前年比 | 19.7% | 2.2% |
| 純利益前年比 | 48.8% | 6.3% |
| EPS（希薄化後） | $9.64 | $1.76 |
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 | $4.5B | $4.1B | ||
| Q3 25 | $4.3B | $4.2B | ||
| Q2 25 | $4.3B | $4.2B | ||
| Q1 25 | $3.9B | $4.0B | ||
| Q4 24 | $3.8B | $4.0B | ||
| Q3 24 | $3.7B | $4.1B | ||
| Q2 24 | $3.7B | $4.0B | ||
| Q1 24 | $3.4B | $3.9B |
| Q4 25 | $434.6M | $544.7M | ||
| Q3 25 | $295.4M | $549.7M | ||
| Q2 25 | $302.2M | $549.9M | ||
| Q1 25 | $240.7M | $495.0M | ||
| Q4 24 | $292.2M | $512.2M | ||
| Q3 24 | $270.3M | $565.7M | ||
| Q2 24 | $247.6M | $511.5M | ||
| Q1 24 | $197.1M | $453.8M |
| Q4 25 | 19.7% | 41.9% | ||
| Q3 25 | 19.4% | 41.5% | ||
| Q2 25 | 19.4% | 42.2% | ||
| Q1 25 | 18.7% | 42.3% | ||
| Q4 24 | 20.1% | 42.7% | ||
| Q3 24 | 19.9% | 41.9% | ||
| Q2 24 | 18.7% | 41.1% | ||
| Q1 24 | 17.2% | 40.9% |
| Q4 25 | 12.7% | 19.4% | ||
| Q3 25 | 9.4% | 19.8% | ||
| Q2 25 | 9.6% | 20.3% | ||
| Q1 25 | 8.2% | 20.1% | ||
| Q4 24 | 10.3% | 19.9% | ||
| Q3 24 | 9.8% | 20.8% | ||
| Q2 24 | 9.1% | 20.1% | ||
| Q1 24 | 7.6% | 19.0% |
| Q4 25 | 9.6% | 13.2% | ||
| Q3 25 | 6.9% | 13.1% | ||
| Q2 25 | 7.0% | 13.0% | ||
| Q1 25 | 6.2% | 12.3% | ||
| Q4 24 | 7.7% | 12.7% | ||
| Q3 24 | 7.3% | 13.9% | ||
| Q2 24 | 6.8% | 12.6% | ||
| Q1 24 | 5.7% | 11.8% |
| Q4 25 | $9.64 | $1.76 | ||
| Q3 25 | $6.57 | $1.76 | ||
| Q2 25 | $6.72 | $1.75 | ||
| Q1 25 | $5.26 | $1.58 | ||
| Q4 24 | $6.30 | $1.63 | ||
| Q3 24 | $5.80 | $1.80 | ||
| Q2 24 | $5.25 | $1.62 | ||
| Q1 24 | $4.17 | $1.44 |
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 | $1.1B | $76.0M |
| 総負債低いほど良い | — | $13.0B |
| 株主資本純資産 | $3.7B | $12.0B |
| 総資産 | $9.3B | $34.4B |
| 負債/資本比率低いほどレバレッジが低い | — | 1.08× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.1B | $76.0M | ||
| Q3 25 | $655.1M | $84.0M | ||
| Q2 25 | $486.0M | $122.0M | ||
| Q1 25 | $576.7M | $83.0M | ||
| Q4 24 | $1.3B | $74.0M | ||
| Q3 24 | $1.0B | $83.4M | ||
| Q2 24 | $807.3M | $490.6M | ||
| Q1 24 | $841.0M | $91.6M |
| Q4 25 | — | $13.0B | ||
| Q3 25 | — | $12.4B | ||
| Q2 25 | — | $12.5B | ||
| Q1 25 | — | $12.9B | ||
| Q4 24 | — | $11.9B | ||
| Q3 24 | — | $12.0B | ||
| Q2 24 | — | $11.5B | ||
| Q1 24 | — | $11.4B |
| Q4 25 | $3.7B | $12.0B | ||
| Q3 25 | $3.3B | $11.9B | ||
| Q2 25 | $3.1B | $12.1B | ||
| Q1 25 | $2.9B | $11.7B | ||
| Q4 24 | $2.9B | $11.4B | ||
| Q3 24 | $2.8B | $11.2B | ||
| Q2 24 | $2.7B | $11.0B | ||
| Q1 24 | $2.6B | $10.8B |
| Q4 25 | $9.3B | $34.4B | ||
| Q3 25 | $8.6B | $33.8B | ||
| Q2 25 | $8.4B | $33.4B | ||
| Q1 25 | $8.1B | $33.1B | ||
| Q4 24 | $7.7B | $32.4B | ||
| Q3 24 | $7.3B | $31.8B | ||
| Q2 24 | $7.1B | $31.9B | ||
| Q1 24 | $6.7B | $31.4B |
| Q4 25 | — | 1.08× | ||
| Q3 25 | — | 1.04× | ||
| Q2 25 | — | 1.04× | ||
| Q1 25 | — | 1.10× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | — | 1.07× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.05× |
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 | $524.4M | $981.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $492.5M | $404.0M |
| FCFマージンFCF / 売上 | 10.9% | 9.8% |
| 設備投資強度設備投資 / 売上 | 0.7% | 14.0% |
| キャッシュ転換率営業CF / 純利益 | 1.21× | 1.80× |
| 直近12ヶ月FCF直近4四半期 | $1.2B | $2.4B |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $524.4M | $981.0M | ||
| Q3 25 | $475.5M | $1.2B | ||
| Q2 25 | $193.7M | $1.1B | ||
| Q1 25 | $108.5M | $1.0B | ||
| Q4 24 | $469.5M | $1.0B | ||
| Q3 24 | $526.4M | $1.0B | ||
| Q2 24 | $279.7M | $1.1B | ||
| Q1 24 | $132.3M | $811.5M |
| Q4 25 | $492.5M | $404.0M | ||
| Q3 25 | $448.8M | $737.0M | ||
| Q2 25 | $165.6M | $702.0M | ||
| Q1 25 | $82.3M | $566.0M | ||
| Q4 24 | $451.8M | $524.4M | ||
| Q3 24 | $508.7M | $563.6M | ||
| Q2 24 | $260.4M | $696.0M | ||
| Q1 24 | $112.0M | $297.0M |
| Q4 25 | 10.9% | 9.8% | ||
| Q3 25 | 10.4% | 17.5% | ||
| Q2 25 | 3.8% | 16.6% | ||
| Q1 25 | 2.1% | 14.1% | ||
| Q4 24 | 12.0% | 13.0% | ||
| Q3 24 | 13.8% | 13.8% | ||
| Q2 24 | 7.1% | 17.2% | ||
| Q1 24 | 3.3% | 7.7% |
| Q4 25 | 0.7% | 14.0% | ||
| Q3 25 | 0.6% | 10.5% | ||
| Q2 25 | 0.7% | 9.6% | ||
| Q1 25 | 0.7% | 11.4% | ||
| Q4 24 | 0.5% | 12.3% | ||
| Q3 24 | 0.5% | 10.8% | ||
| Q2 24 | 0.5% | 10.0% | ||
| Q1 24 | 0.6% | 13.3% |
| Q4 25 | 1.21× | 1.80× | ||
| Q3 25 | 1.61× | 2.15× | ||
| Q2 25 | 0.64× | 2.02× | ||
| Q1 25 | 0.45× | 2.07× | ||
| Q4 24 | 1.61× | 2.00× | ||
| Q3 24 | 1.95× | 1.77× | ||
| Q2 24 | 1.13× | 2.15× | ||
| Q1 24 | 0.67× | 1.79× |
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
EME
セグメントデータなし
RSG
| Other | $1.1B | 26% |
| Landfill Service Line | $780.0M | 19% |
| Collection Service Line Residential | $761.0M | 18% |
| Transfer Service Line | $458.0M | 11% |
| Environmental Solutions Service Line | $435.0M | 11% |
| Group3Segment | $423.0M | 10% |
| Other Service Line Sale Of Recycled Commodities | $104.0M | 3% |
| Other Service Line Other Noncore | $94.0M | 2% |
| Collection Service Line Other | $18.0M | 0% |
