vs
FORMFACTOR INC（FORM）とMONRO, INC.（MNRO）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
MONRO, INC.の直近四半期売上が大きい（$293.4M vs $226.1M、FORMFACTOR INCの約1.3倍）。FORMFACTOR INCの純利益率が高く（9.0% vs 3.8%、差は5.2%）。FORMFACTOR INCの前年同期比売上増加率が高い（32.0% vs -4.0%）。FORMFACTOR INCの直近四半期フリーキャッシュフローが多い（$30.7M vs $9.1M）。過去8四半期でFORMFACTOR INCの売上複合成長率が高い（7.0% vs -2.7%）
FormFactor, Inc.は米国カリフォルニア州リバモアに本社を置く集積回路向け試験・測定技術のサプライヤーで、半導体企業向けにデバイス性能を向上させる製品を提供し、各種試験測定ソリューションを展開しています。
モンロー社（Monro, Inc.）は自動車サービス企業で、創業地および本社はアメリカ合衆国ニューヨーク州ロチェスターです。2025年時点で1260店舗を展開しており、店舗数と売上高においてDriven Brandsに次ぐ北米第2位の自動車サービス企業です。
FORM vs MNRO — 直接比較
損益計算書 — Q1 FY2026 vs Q3 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $226.1M | $293.4M |
| 純利益 | $20.4M | $11.1M |
| 粗利率 | 38.4% | 34.9% |
| 営業利益率 | 7.4% | 6.3% |
| 純利益率 | 9.0% | 3.8% |
| 売上前年比 | 32.0% | -4.0% |
| 純利益前年比 | 218.5% | 143.1% |
| EPS（希薄化後） | $0.26 | $0.35 |
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
| Q1 26 | $226.1M | — | ||
| Q4 25 | $215.2M | $293.4M | ||
| Q3 25 | $202.7M | $288.9M | ||
| Q2 25 | $195.8M | $301.0M | ||
| Q1 25 | $171.4M | $295.0M | ||
| Q4 24 | $189.5M | $305.8M | ||
| Q3 24 | $207.9M | $301.4M | ||
| Q2 24 | $197.5M | $293.2M |
| Q1 26 | $20.4M | — | ||
| Q4 25 | $23.2M | $11.1M | ||
| Q3 25 | $15.7M | $5.7M | ||
| Q2 25 | $9.1M | $-8.1M | ||
| Q1 25 | $6.4M | $-21.3M | ||
| Q4 24 | $9.7M | $4.6M | ||
| Q3 24 | $18.7M | $5.6M | ||
| Q2 24 | $19.4M | $5.9M |
| Q1 26 | 38.4% | — | ||
| Q4 25 | 42.2% | 34.9% | ||
| Q3 25 | 39.8% | 35.7% | ||
| Q2 25 | 37.3% | 35.5% | ||
| Q1 25 | 37.7% | 33.0% | ||
| Q4 24 | 38.8% | 34.3% | ||
| Q3 24 | 40.7% | 35.3% | ||
| Q2 24 | 44.0% | 37.2% |
| Q1 26 | 7.4% | — | ||
| Q4 25 | 10.9% | 6.3% | ||
| Q3 25 | 8.9% | 4.4% | ||
| Q2 25 | 6.3% | -2.0% | ||
| Q1 25 | 1.9% | -8.1% | ||
| Q4 24 | 4.1% | 3.3% | ||
| Q3 24 | 8.6% | 4.4% | ||
| Q2 24 | 9.0% | 4.5% |
| Q1 26 | 9.0% | — | ||
| Q4 25 | 10.8% | 3.8% | ||
| Q3 25 | 7.7% | 2.0% | ||
| Q2 25 | 4.6% | -2.7% | ||
| Q1 25 | 3.7% | -7.2% | ||
| Q4 24 | 5.1% | 1.5% | ||
| Q3 24 | 9.0% | 1.9% | ||
| Q2 24 | 9.8% | 2.0% |
| Q1 26 | $0.26 | — | ||
| Q4 25 | $0.29 | $0.35 | ||
| Q3 25 | $0.20 | $0.18 | ||
| Q2 25 | $0.12 | $-0.28 | ||
| Q1 25 | $0.08 | $-0.74 | ||
| Q4 24 | $0.12 | $0.15 | ||
| Q3 24 | $0.24 | $0.18 | ||
| Q2 24 | $0.25 | $0.19 |
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 | $123.5M | $4.9M |
| 総負債低いほど良い | — | $45.0M |
| 株主資本純資産 | $1.1B | $604.9M |
| 総資産 | $1.3B | $1.6B |
| 負債/資本比率低いほどレバレッジが低い | — | 0.07× |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $123.5M | — | ||
| Q4 25 | $103.3M | $4.9M | ||
| Q3 25 | $266.0M | $10.5M | ||
| Q2 25 | $249.3M | $7.8M | ||
| Q1 25 | $299.0M | $20.8M | ||
| Q4 24 | $360.0M | $10.2M | ||
| Q3 24 | $354.5M | $20.9M | ||
| Q2 24 | $357.6M | $18.7M |
| Q1 26 | — | — | ||
| Q4 25 | $12.2M | $45.0M | ||
| Q3 25 | — | $60.0M | ||
| Q2 25 | — | $71.5M | ||
| Q1 25 | — | $61.3M | ||
| Q4 24 | $13.3M | $59.3M | ||
| Q3 24 | — | $62.0M | ||
| Q2 24 | — | $112.0M |
| Q1 26 | $1.1B | — | ||
| Q4 25 | $1.0B | $604.9M | ||
| Q3 25 | $1.0B | $601.7M | ||
| Q2 25 | $990.0M | $604.9M | ||
| Q1 25 | $965.9M | $620.8M | ||
| Q4 24 | $947.8M | $648.9M | ||
| Q3 24 | $955.0M | $651.9M | ||
| Q2 24 | $947.9M | $654.4M |
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.2B | $1.6B | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.2B | $1.6B | ||
| Q1 25 | $1.2B | $1.6B | ||
| Q4 24 | $1.1B | $1.7B | ||
| Q3 24 | $1.2B | $1.7B | ||
| Q2 24 | $1.2B | $1.7B |
| Q1 26 | — | — | ||
| Q4 25 | 0.01× | 0.07× | ||
| Q3 25 | — | 0.10× | ||
| Q2 25 | — | 0.12× | ||
| Q1 25 | — | 0.10× | ||
| Q4 24 | 0.01× | 0.09× | ||
| Q3 24 | — | 0.10× | ||
| Q2 24 | — | 0.17× |
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 | $45.0M | $17.8M |
| フリーキャッシュフロー営業CF - 設備投資 | $30.7M | $9.1M |
| FCFマージンFCF / 売上 | 13.6% | 3.1% |
| 設備投資強度設備投資 / 売上 | 6.7% | 3.0% |
| キャッシュ転換率営業CF / 純利益 | 2.21× | 1.60× |
| 直近12ヶ月FCF直近4四半期 | $37.5M | $49.6M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $45.0M | — | ||
| Q4 25 | $46.0M | $17.8M | ||
| Q3 25 | $27.0M | $32.3M | ||
| Q2 25 | $18.9M | $-1.9M | ||
| Q1 25 | $23.5M | $28.9M | ||
| Q4 24 | $35.9M | $14.8M | ||
| Q3 24 | $26.7M | $62.6M | ||
| Q2 24 | $21.9M | $25.6M |
| Q1 26 | $30.7M | — | ||
| Q4 25 | $34.7M | $9.1M | ||
| Q3 25 | $19.5M | $26.6M | ||
| Q2 25 | $-47.4M | $-9.3M | ||
| Q1 25 | $5.0M | $23.2M | ||
| Q4 24 | $28.3M | $7.9M | ||
| Q3 24 | $17.8M | $57.6M | ||
| Q2 24 | $13.5M | $16.8M |
| Q1 26 | 13.6% | — | ||
| Q4 25 | 16.1% | 3.1% | ||
| Q3 25 | 9.6% | 9.2% | ||
| Q2 25 | -24.2% | -3.1% | ||
| Q1 25 | 2.9% | 7.9% | ||
| Q4 24 | 14.9% | 2.6% | ||
| Q3 24 | 8.6% | 19.1% | ||
| Q2 24 | 6.8% | 5.7% |
| Q1 26 | 6.7% | — | ||
| Q4 25 | 5.3% | 3.0% | ||
| Q3 25 | 3.7% | 2.0% | ||
| Q2 25 | 33.8% | 2.5% | ||
| Q1 25 | 10.8% | 1.9% | ||
| Q4 24 | 4.0% | 2.2% | ||
| Q3 24 | 4.3% | 1.6% | ||
| Q2 24 | 4.3% | 3.0% |
| Q1 26 | 2.21× | — | ||
| Q4 25 | 1.98× | 1.60× | ||
| Q3 25 | 1.72× | 5.71× | ||
| Q2 25 | 2.08× | — | ||
| Q1 25 | 3.68× | — | ||
| Q4 24 | 3.70× | 3.23× | ||
| Q3 24 | 1.43× | 11.08× | ||
| Q2 24 | 1.13× | 4.37× |
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
FORM
セグメントデータなし
MNRO
| Tires | $150.2M | 51% |
| Maintenance | $73.5M | 25% |
| Brakes | $35.1M | 12% |
| Steering | $24.9M | 8% |
| Batteries | $6.2M | 2% |
| Exhaust | $3.2M | 1% |
