vs
ExlService Holdings, Inc.（EXLS）とMueller Water Products, Inc.（MWA）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
ExlService Holdings, Inc.の直近四半期売上が大きい（$542.6M vs $318.2M、Mueller Water Products, Inc.の約1.7倍）。Mueller Water Products, Inc.の純利益率が高く（13.6% vs 11.1%、差は2.5%）。ExlService Holdings, Inc.の前年同期比売上増加率が高い（12.7% vs 4.6%）。ExlService Holdings, Inc.の直近四半期フリーキャッシュフローが多い（$106.5M vs $44.0M）。過去8四半期でExlService Holdings, Inc.の売上複合成長率が高い（11.5% vs -5.1%）
ExlService Holdings Inc.は保険、ヘルスケア、銀行・金融サービス、メディア、小売などの業界を対象に分析・デジタルソリューションを提供するグローバル企業で、本社はニューヨークに所在し、米国、欧州、アジア、中南米、オーストラリア、南アフリカなど世界各地に5万4000人以上の専門スタッフを擁しています。
ミューラーウォータープロダクツ（Mueller Water Products, Inc.）はジョージア州アトランタに本社を置く上場企業で、北米における消火栓、仕切弁、その他水道インフラ製品の最大級の製造・販売業者の1つです。Mueller Co.とMueller Technologiesの2事業部門を傘下に置き、EchologicsやMueller Systemsを含む十数以上のブランド・関連会社を運営しています。
EXLS vs MWA — 直接比較
損益計算書 — Q4 FY2025 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $542.6M | $318.2M |
| 純利益 | $60.2M | $43.2M |
| 粗利率 | 38.6% | 37.6% |
| 営業利益率 | 14.4% | 17.8% |
| 純利益率 | 11.1% | 13.6% |
| 売上前年比 | 12.7% | 4.6% |
| 純利益前年比 | 18.9% | 22.4% |
| EPS（希薄化後） | $0.38 | $0.27 |
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 | $542.6M | $318.2M | ||
| Q3 25 | $529.6M | $380.8M | ||
| Q2 25 | $514.5M | $380.3M | ||
| Q1 25 | $501.0M | $364.3M | ||
| Q4 24 | $481.4M | $304.3M | ||
| Q3 24 | $472.1M | $348.2M | ||
| Q2 24 | $448.4M | $356.7M | ||
| Q1 24 | $436.5M | $353.4M |
| Q4 25 | $60.2M | $43.2M | ||
| Q3 25 | $58.2M | $52.6M | ||
| Q2 25 | $66.1M | $52.5M | ||
| Q1 25 | $66.6M | $51.3M | ||
| Q4 24 | $50.7M | $35.3M | ||
| Q3 24 | $53.0M | $10.0M | ||
| Q2 24 | $45.8M | $47.3M | ||
| Q1 24 | $48.8M | $44.3M |
| Q4 25 | 38.6% | 37.6% | ||
| Q3 25 | 38.5% | 36.8% | ||
| Q2 25 | 37.7% | 38.3% | ||
| Q1 25 | 38.6% | 35.1% | ||
| Q4 24 | 38.1% | 33.8% | ||
| Q3 24 | 37.8% | 31.8% | ||
| Q2 24 | 37.1% | 36.8% | ||
| Q1 24 | 37.4% | 36.9% |
| Q4 25 | 14.4% | 17.8% | ||
| Q3 25 | 14.4% | 18.3% | ||
| Q2 25 | 15.8% | 19.4% | ||
| Q1 25 | 15.7% | 19.2% | ||
| Q4 24 | 14.8% | 15.6% | ||
| Q3 24 | 14.7% | 8.2% | ||
| Q2 24 | 13.7% | 18.8% | ||
| Q1 24 | 14.1% | 18.0% |
| Q4 25 | 11.1% | 13.6% | ||
| Q3 25 | 11.0% | 13.8% | ||
| Q2 25 | 12.8% | 13.8% | ||
| Q1 25 | 13.3% | 14.1% | ||
| Q4 24 | 10.5% | 11.6% | ||
| Q3 24 | 11.2% | 2.9% | ||
| Q2 24 | 10.2% | 13.3% | ||
| Q1 24 | 11.2% | 12.5% |
| Q4 25 | $0.38 | $0.27 | ||
| Q3 25 | $0.36 | $0.34 | ||
| Q2 25 | $0.40 | $0.33 | ||
| Q1 25 | $0.40 | $0.33 | ||
| Q4 24 | $0.31 | $0.22 | ||
| Q3 24 | $0.33 | $0.07 | ||
| Q2 24 | $0.28 | $0.30 | ||
| Q1 24 | $0.29 | $0.28 |
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 | $328.4M | — |
| 総負債低いほど良い | $298.6M | — |
| 株主資本純資産 | $912.7M | $1.0B |
| 総資産 | $1.7B | $1.8B |
| 負債/資本比率低いほどレバレッジが低い | 0.33× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $328.4M | — | ||
| Q3 25 | $390.1M | — | ||
| Q2 25 | $353.3M | — | ||
| Q1 25 | $331.4M | — | ||
| Q4 24 | $340.6M | — | ||
| Q3 24 | $325.8M | — | ||
| Q2 24 | $276.1M | — | ||
| Q1 24 | $246.2M | — |
| Q4 25 | $298.6M | — | ||
| Q3 25 | $354.8M | — | ||
| Q2 25 | $260.0M | — | ||
| Q1 25 | $307.3M | — | ||
| Q4 24 | $288.5M | — | ||
| Q3 24 | $344.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $912.7M | $1.0B | ||
| Q3 25 | $952.4M | $981.7M | ||
| Q2 25 | $1.1B | $929.0M | ||
| Q1 25 | $1.0B | $873.6M | ||
| Q4 24 | $929.9M | $834.1M | ||
| Q3 24 | $907.6M | $810.1M | ||
| Q2 24 | $852.6M | $791.6M | ||
| Q1 24 | $803.3M | $754.5M |
| Q4 25 | $1.7B | $1.8B | ||
| Q3 25 | $1.7B | $1.8B | ||
| Q2 25 | $1.7B | $1.7B | ||
| Q1 25 | $1.7B | $1.7B | ||
| Q4 24 | $1.6B | $1.6B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.5B | $1.6B | ||
| Q1 24 | $1.4B | $1.5B |
| Q4 25 | 0.33× | — | ||
| Q3 25 | 0.37× | — | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 0.30× | — | ||
| Q4 24 | 0.31× | — | ||
| Q3 24 | 0.38× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $117.4M | $61.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $106.5M | $44.0M |
| FCFマージンFCF / 売上 | 19.6% | 13.8% |
| 設備投資強度設備投資 / 売上 | 2.0% | 5.4% |
| キャッシュ転換率営業CF / 純利益 | 1.95× | 1.42× |
| 直近12ヶ月FCF直近4四半期 | $298.1M | $173.8M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $117.4M | $61.2M | ||
| Q3 25 | $120.7M | $83.5M | ||
| Q2 25 | $109.4M | $67.4M | ||
| Q1 25 | $3.2M | $14.3M | ||
| Q4 24 | $105.3M | $54.1M | ||
| Q3 24 | $110.1M | $89.3M | ||
| Q2 24 | $74.9M | $87.3M | ||
| Q1 24 | $-21.9M | $-5.7M |
| Q4 25 | $106.5M | $44.0M | ||
| Q3 25 | $106.4M | $69.0M | ||
| Q2 25 | $95.0M | $55.7M | ||
| Q1 25 | $-9.7M | $5.1M | ||
| Q4 24 | $95.3M | $42.2M | ||
| Q3 24 | $97.3M | $69.9M | ||
| Q2 24 | $62.8M | $75.1M | ||
| Q1 24 | $-33.1M | $-15.8M |
| Q4 25 | 19.6% | 13.8% | ||
| Q3 25 | 20.1% | 18.1% | ||
| Q2 25 | 18.5% | 14.6% | ||
| Q1 25 | -1.9% | 1.4% | ||
| Q4 24 | 19.8% | 13.9% | ||
| Q3 24 | 20.6% | 20.1% | ||
| Q2 24 | 14.0% | 21.1% | ||
| Q1 24 | -7.6% | -4.5% |
| Q4 25 | 2.0% | 5.4% | ||
| Q3 25 | 2.7% | 3.8% | ||
| Q2 25 | 2.8% | 3.1% | ||
| Q1 25 | 2.6% | 2.5% | ||
| Q4 24 | 2.1% | 3.9% | ||
| Q3 24 | 2.7% | 5.6% | ||
| Q2 24 | 2.7% | 3.4% | ||
| Q1 24 | 2.6% | 2.9% |
| Q4 25 | 1.95× | 1.42× | ||
| Q3 25 | 2.08× | 1.59× | ||
| Q2 25 | 1.66× | 1.28× | ||
| Q1 25 | 0.05× | 0.28× | ||
| Q4 24 | 2.08× | 1.53× | ||
| Q3 24 | 2.08× | 8.93× | ||
| Q2 24 | 1.63× | 1.85× | ||
| Q1 24 | -0.45× | -0.13× |
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
EXLS
| Insurance | $185.8M | 34% |
| Healthcare And Life Sciences | $142.2M | 26% |
| Banking Capital Markets And Diversified Industries | $122.6M | 23% |
| International Growth Markets | $92.0M | 17% |
MWA
| Water Flow Solutions | $173.0M | 54% |
| Water Management Solutions | $145.2M | 46% |
