vs
eXp World Holdings, Inc.（EXPI）とInstalled Building Products, Inc.（IBP）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
eXp World Holdings, Inc.の直近四半期売上が大きい（$1.2B vs $747.5M、Installed Building Products, Inc.の約1.6倍）。Installed Building Products, Inc.の純利益率が高く（10.2% vs -1.1%、差は11.3%）。eXp World Holdings, Inc.の前年同期比売上増加率が高い（8.5% vs -0.4%）。Installed Building Products, Inc.の直近四半期フリーキャッシュフローが多い（$49.3M vs $11.9M）。過去8四半期でeXp World Holdings, Inc.の売上複合成長率が高い（12.4% vs 3.9%）
eXpワールドホールディングスはグローバルなクラウドベースの不動産サービス企業です。eXp Realty不動産仲介ネットワークを運営し、没入型3Dバーチャルキャンパスを活用してエージェントの協働と業務をサポートし、20カ国以上で住宅・商業不動産向けの関連サービスを提供しています。
Installed Building Products, Inc.は米国の大手建築製品取付サービス企業で、断熱材、雨どい、ガレージドア、防火システム、窓装飾品などの取付サービスを提供し、住宅新築、改修、商業建築の各分野で米国の広範な地域に事業を展開しています。
EXPI vs IBP — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.2B | $747.5M |
| 純利益 | $-12.9M | $76.6M |
| 粗利率 | — | 35.0% |
| 営業利益率 | -1.1% | 14.6% |
| 純利益率 | -1.1% | 10.2% |
| 売上前年比 | 8.5% | -0.4% |
| 純利益前年比 | -35.7% | 14.5% |
| EPS（希薄化後） | $-0.08 | $2.81 |
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 | $1.2B | $747.5M | ||
| Q3 25 | $1.3B | $778.2M | ||
| Q2 25 | $1.3B | $760.3M | ||
| Q1 25 | $954.9M | $684.8M | ||
| Q4 24 | $1.1B | $750.2M | ||
| Q3 24 | $1.2B | $760.6M | ||
| Q2 24 | $1.3B | $737.6M | ||
| Q1 24 | $943.1M | $692.9M |
| Q4 25 | $-12.9M | $76.6M | ||
| Q3 25 | $3.5M | $74.4M | ||
| Q2 25 | $-2.3M | $69.0M | ||
| Q1 25 | $-11.0M | $45.4M | ||
| Q4 24 | $-9.5M | $66.9M | ||
| Q3 24 | $-8.5M | $68.6M | ||
| Q2 24 | $12.4M | $65.2M | ||
| Q1 24 | $-15.6M | $55.9M |
| Q4 25 | — | 35.0% | ||
| Q3 25 | — | 34.0% | ||
| Q2 25 | — | 34.2% | ||
| Q1 25 | — | 32.7% | ||
| Q4 24 | — | 33.6% | ||
| Q3 24 | 99.9% | 33.8% | ||
| Q2 24 | 99.9% | 34.1% | ||
| Q1 24 | — | 33.8% |
| Q4 25 | -1.1% | 14.6% | ||
| Q3 25 | 0.3% | 13.7% | ||
| Q2 25 | -0.2% | 13.3% | ||
| Q1 25 | -1.1% | 10.2% | ||
| Q4 24 | -1.0% | 13.1% | ||
| Q3 24 | -0.7% | 13.3% | ||
| Q2 24 | 1.4% | 12.9% | ||
| Q1 24 | -1.9% | 12.7% |
| Q4 25 | -1.1% | 10.2% | ||
| Q3 25 | 0.3% | 9.6% | ||
| Q2 25 | -0.2% | 9.1% | ||
| Q1 25 | -1.2% | 6.6% | ||
| Q4 24 | -0.9% | 8.9% | ||
| Q3 24 | -0.7% | 9.0% | ||
| Q2 24 | 1.0% | 8.8% | ||
| Q1 24 | -1.7% | 8.1% |
| Q4 25 | $-0.08 | $2.81 | ||
| Q3 25 | $0.02 | $2.74 | ||
| Q2 25 | $-0.01 | $2.52 | ||
| Q1 25 | $-0.07 | $1.64 | ||
| Q4 24 | $-0.06 | $2.39 | ||
| Q3 24 | $-0.06 | $2.44 | ||
| Q2 24 | $0.08 | $2.30 | ||
| Q1 24 | $-0.10 | $1.97 |
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 | $124.2M | $321.9M |
| 総負債低いほど良い | — | $886.6M |
| 株主資本純資産 | $242.8M | $709.9M |
| 総資産 | $442.5M | $2.1B |
| 負債/資本比率低いほどレバレッジが低い | — | 1.25× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $124.2M | $321.9M | ||
| Q3 25 | $112.8M | $333.3M | ||
| Q2 25 | $94.6M | $305.2M | ||
| Q1 25 | $115.7M | $298.7M | ||
| Q4 24 | $113.6M | $327.6M | ||
| Q3 24 | $130.4M | $406.2M | ||
| Q2 24 | $108.4M | $380.3M | ||
| Q1 24 | $109.2M | $399.9M |
| Q4 25 | — | $886.6M | ||
| Q3 25 | — | $880.8M | ||
| Q2 25 | — | $876.1M | ||
| Q1 25 | — | $872.4M | ||
| Q4 24 | — | $874.8M | ||
| Q3 24 | — | $872.3M | ||
| Q2 24 | — | $875.8M | ||
| Q1 24 | — | $875.0M |
| Q4 25 | $242.8M | $709.9M | ||
| Q3 25 | $235.3M | $678.6M | ||
| Q2 25 | $218.4M | $664.5M | ||
| Q1 25 | $212.0M | $660.9M | ||
| Q4 24 | $204.9M | $705.3M | ||
| Q3 24 | $211.1M | $716.4M | ||
| Q2 24 | $220.3M | $685.3M | ||
| Q1 24 | $222.4M | $679.2M |
| Q4 25 | $442.5M | $2.1B | ||
| Q3 25 | $458.7M | $2.1B | ||
| Q2 25 | $481.2M | $2.0B | ||
| Q1 25 | $435.8M | $2.0B | ||
| Q4 24 | $390.7M | $2.1B | ||
| Q3 24 | $432.6M | $2.1B | ||
| Q2 24 | $457.4M | $2.0B | ||
| Q1 24 | $426.7M | $2.0B |
| Q4 25 | — | 1.25× | ||
| Q3 25 | — | 1.30× | ||
| Q2 25 | — | 1.32× | ||
| Q1 25 | — | 1.32× | ||
| Q4 24 | — | 1.24× | ||
| Q3 24 | — | 1.22× | ||
| Q2 24 | — | 1.28× | ||
| Q1 24 | — | 1.29× |
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 | $13.8M | $64.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $11.9M | $49.3M |
| FCFマージンFCF / 売上 | 1.0% | 6.6% |
| 設備投資強度設備投資 / 売上 | 0.2% | 2.1% |
| キャッシュ転換率営業CF / 純利益 | — | 0.85× |
| 直近12ヶ月FCF直近4四半期 | $109.0M | $300.8M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $13.8M | $64.9M | ||
| Q3 25 | $28.9M | $124.0M | ||
| Q2 25 | $36.1M | $90.4M | ||
| Q1 25 | $39.8M | $92.1M | ||
| Q4 24 | $13.7M | $74.8M | ||
| Q3 24 | $46.0M | $101.4M | ||
| Q2 24 | $71.1M | $79.0M | ||
| Q1 24 | $60.7M | $84.8M |
| Q4 25 | $11.9M | $49.3M | ||
| Q3 25 | $26.6M | $104.8M | ||
| Q2 25 | $33.3M | $74.8M | ||
| Q1 25 | $37.3M | $71.9M | ||
| Q4 24 | $11.6M | $52.9M | ||
| Q3 24 | $44.4M | $77.3M | ||
| Q2 24 | $69.7M | $58.2M | ||
| Q1 24 | $59.3M | $63.0M |
| Q4 25 | 1.0% | 6.6% | ||
| Q3 25 | 2.0% | 13.5% | ||
| Q2 25 | 2.5% | 9.8% | ||
| Q1 25 | 3.9% | 10.5% | ||
| Q4 24 | 1.1% | 7.1% | ||
| Q3 24 | 3.6% | 10.2% | ||
| Q2 24 | 5.4% | 7.9% | ||
| Q1 24 | 6.3% | 9.1% |
| Q4 25 | 0.2% | 2.1% | ||
| Q3 25 | 0.2% | 2.5% | ||
| Q2 25 | 0.2% | 2.1% | ||
| Q1 25 | 0.3% | 2.9% | ||
| Q4 24 | 0.2% | 2.9% | ||
| Q3 24 | 0.1% | 3.2% | ||
| Q2 24 | 0.1% | 2.8% | ||
| Q1 24 | 0.1% | 3.1% |
| Q4 25 | — | 0.85× | ||
| Q3 25 | 8.26× | 1.67× | ||
| Q2 25 | — | 1.31× | ||
| Q1 25 | — | 2.03× | ||
| Q4 24 | — | 1.12× | ||
| Q3 24 | — | 1.48× | ||
| Q2 24 | 5.75× | 1.21× | ||
| Q1 24 | — | 1.52× |
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
EXPI
| North American Realty | $1.1B | 96% |
| International Realty | $42.2M | 4% |
IBP
| Residential New Construction | $488.6M | 65% |
| Other Customer Installation | $67.8M | 9% |
| Shower Doors Shelving And Mirrors | $53.5M | 7% |
| Other Building Products | $47.7M | 6% |
| Fireproofing And Firestopping | $37.6M | 5% |
| Rain Gutters | $31.3M | 4% |
| Window Blinds | $18.0M | 2% |
| Related Party | $6.7M | 1% |
