vs
Mativ Holdings, Inc.（MATV）とMSA Safety Inc（MSA）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
MSA Safety Incの直近四半期売上が大きい（$510.9M vs $463.1M、Mativ Holdings, Inc.の約1.1倍）。Mativ Holdings, Inc.の純利益率が高く（21.8% vs 17.0%、差は4.8%）。MSA Safety Incの前年同期比売上増加率が高い（2.2% vs 1.0%）。MSA Safety Incの直近四半期フリーキャッシュフローが多い（$106.0M vs $8.0M）。過去8四半期でMSA Safety Incの売上複合成長率が高い（11.2% vs -3.8%）
Mativ Holdings, Inc.は世界的な特殊材料メーカーで、高性能先端ポリマー、不織布、ろ過ソリューション、機能性コーティング材料を製造しています。医療、産業、消費財、航空宇宙、エネルギー分野に顧客を持ち、北米、欧州、アジア太平洋地域で事業を展開しています。
MSAセーフティ（別名マイン・セーフティ・アプライアンシズ）は米国の安全機器メーカー兼サプライヤーで、建設、軍事、消防、化学、石油・ガス生産など危険を伴う業界向けに製品を供給し、本社はピッツバーグ郊外のクランベリーに所在しています。
MATV vs MSA — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $463.1M | $510.9M |
| 純利益 | $100.8M | $86.9M |
| 粗利率 | 18.8% | 46.9% |
| 営業利益率 | 2.2% | 22.3% |
| 純利益率 | 21.8% | 17.0% |
| 売上前年比 | 1.0% | 2.2% |
| 純利益前年比 | 6620.0% | -1.2% |
| EPS（希薄化後） | $1.87 | $2.22 |
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 | $463.1M | $510.9M | ||
| Q3 25 | $513.7M | $468.4M | ||
| Q2 25 | $525.4M | $474.1M | ||
| Q1 25 | $484.8M | $421.3M | ||
| Q4 24 | $458.6M | $499.7M | ||
| Q3 24 | $498.5M | $432.7M | ||
| Q2 24 | $523.8M | $462.5M | ||
| Q1 24 | $500.2M | $413.3M |
| Q4 25 | $100.8M | $86.9M | ||
| Q3 25 | $-3.2M | $69.6M | ||
| Q2 25 | $-9.5M | $62.8M | ||
| Q1 25 | $-425.5M | $59.6M | ||
| Q4 24 | $1.5M | $87.9M | ||
| Q3 24 | $-20.8M | $66.6M | ||
| Q2 24 | $-1.4M | $72.2M | ||
| Q1 24 | $-28.0M | $58.1M |
| Q4 25 | 18.8% | 46.9% | ||
| Q3 25 | 19.3% | 46.5% | ||
| Q2 25 | 19.7% | 46.6% | ||
| Q1 25 | 15.0% | 45.9% | ||
| Q4 24 | 16.9% | 46.9% | ||
| Q3 24 | 18.8% | 47.9% | ||
| Q2 24 | 20.8% | 48.2% | ||
| Q1 24 | 16.8% | 47.3% |
| Q4 25 | 2.2% | 22.3% | ||
| Q3 25 | 3.1% | 20.1% | ||
| Q2 25 | 3.8% | 18.1% | ||
| Q1 25 | -88.8% | 18.5% | ||
| Q4 24 | 0.6% | 23.5% | ||
| Q3 24 | 1.4% | 21.1% | ||
| Q2 24 | 2.0% | 21.6% | ||
| Q1 24 | -2.8% | 19.4% |
| Q4 25 | 21.8% | 17.0% | ||
| Q3 25 | -0.6% | 14.9% | ||
| Q2 25 | -1.8% | 13.2% | ||
| Q1 25 | -87.8% | 14.1% | ||
| Q4 24 | 0.3% | 17.6% | ||
| Q3 24 | -4.2% | 15.4% | ||
| Q2 24 | -0.3% | 15.6% | ||
| Q1 24 | -5.6% | 14.1% |
| Q4 25 | $1.87 | $2.22 | ||
| Q3 25 | $-0.06 | $1.77 | ||
| Q2 25 | $-0.18 | $1.59 | ||
| Q1 25 | $-7.82 | $1.51 | ||
| Q4 24 | $0.03 | $2.22 | ||
| Q3 24 | $-0.38 | $1.69 | ||
| Q2 24 | $-0.03 | $1.83 | ||
| Q1 24 | $-0.52 | $1.47 |
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 | $84.2M | $165.1M |
| 総負債低いほど良い | $1.0B | $580.9M |
| 株主資本純資産 | $498.7M | $1.4B |
| 総資産 | $2.1B | $2.6B |
| 負債/資本比率低いほどレバレッジが低い | 2.07× | 0.42× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $84.2M | $165.1M | ||
| Q3 25 | $97.1M | $170.0M | ||
| Q2 25 | $95.6M | $147.0M | ||
| Q1 25 | $84.0M | $170.6M | ||
| Q4 24 | $94.3M | $164.6M | ||
| Q3 24 | $162.2M | $154.4M | ||
| Q2 24 | $133.4M | $146.8M | ||
| Q1 24 | $128.9M | $148.3M |
| Q4 25 | $1.0B | $580.9M | ||
| Q3 25 | $1.0B | $628.6M | ||
| Q2 25 | $1.1B | $679.3M | ||
| Q1 25 | $1.1B | $502.1M | ||
| Q4 24 | $1.1B | $508.0M | ||
| Q3 24 | $1.2B | $554.7M | ||
| Q2 24 | $1.2B | $588.2M | ||
| Q1 24 | $1.2B | $596.2M |
| Q4 25 | $498.7M | $1.4B | ||
| Q3 25 | $397.4M | $1.3B | ||
| Q2 25 | $416.6M | $1.3B | ||
| Q1 25 | $428.2M | $1.2B | ||
| Q4 24 | $858.5M | $1.1B | ||
| Q3 24 | $882.3M | $1.1B | ||
| Q2 24 | $898.0M | $1.0B | ||
| Q1 24 | $906.9M | $994.8M |
| Q4 25 | $2.1B | $2.6B | ||
| Q3 25 | $2.0B | $2.6B | ||
| Q2 25 | $2.1B | $2.6B | ||
| Q1 25 | $2.1B | $2.2B | ||
| Q4 24 | $2.4B | $2.2B | ||
| Q3 24 | $2.6B | $2.2B | ||
| Q2 24 | $2.6B | $2.2B | ||
| Q1 24 | $2.7B | $2.2B |
| Q4 25 | 2.07× | 0.42× | ||
| Q3 25 | 2.63× | 0.48× | ||
| Q2 25 | 2.66× | 0.54× | ||
| Q1 25 | 2.67× | 0.42× | ||
| Q4 24 | 1.30× | 0.44× | ||
| Q3 24 | 1.32× | 0.51× | ||
| Q2 24 | 1.29× | 0.57× | ||
| Q1 24 | 1.30× | 0.60× |
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 | $19.3M | $122.4M |
| フリーキャッシュフロー営業CF - 設備投資 | $8.0M | $106.0M |
| FCFマージンFCF / 売上 | 1.7% | 20.8% |
| 設備投資強度設備投資 / 売上 | 2.4% | 3.2% |
| キャッシュ転換率営業CF / 純利益 | 0.19× | 1.41× |
| 直近12ヶ月FCF直近4四半期 | $93.8M | $295.4M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $19.3M | $122.4M | ||
| Q3 25 | $72.8M | $112.5M | ||
| Q2 25 | $57.6M | $67.2M | ||
| Q1 25 | $-15.9M | $61.8M | ||
| Q4 24 | $24.1M | $107.9M | ||
| Q3 24 | $37.6M | $84.3M | ||
| Q2 24 | $46.1M | $53.3M | ||
| Q1 24 | $-13.0M | $50.9M |
| Q4 25 | $8.0M | $106.0M | ||
| Q3 25 | $66.7M | $100.5M | ||
| Q2 25 | $48.9M | $37.9M | ||
| Q1 25 | $-29.8M | $51.0M | ||
| Q4 24 | $2.0M | $93.5M | ||
| Q3 24 | $25.5M | $70.1M | ||
| Q2 24 | $37.4M | $39.0M | ||
| Q1 24 | $-25.1M | $39.7M |
| Q4 25 | 1.7% | 20.8% | ||
| Q3 25 | 13.0% | 21.4% | ||
| Q2 25 | 9.3% | 8.0% | ||
| Q1 25 | -6.1% | 12.1% | ||
| Q4 24 | 0.4% | 18.7% | ||
| Q3 24 | 5.1% | 16.2% | ||
| Q2 24 | 7.1% | 8.4% | ||
| Q1 24 | -5.0% | 9.6% |
| Q4 25 | 2.4% | 3.2% | ||
| Q3 25 | 1.2% | 2.6% | ||
| Q2 25 | 1.7% | 6.2% | ||
| Q1 25 | 2.9% | 2.6% | ||
| Q4 24 | 4.8% | 2.9% | ||
| Q3 24 | 2.4% | 3.3% | ||
| Q2 24 | 1.7% | 3.1% | ||
| Q1 24 | 2.4% | 2.7% |
| Q4 25 | 0.19× | 1.41× | ||
| Q3 25 | — | 1.62× | ||
| Q2 25 | — | 1.07× | ||
| Q1 25 | — | 1.04× | ||
| Q4 24 | 16.07× | 1.23× | ||
| Q3 24 | — | 1.27× | ||
| Q2 24 | — | 0.74× | ||
| Q1 24 | — | 0.88× |
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
MATV
| Other | $208.7M | 45% |
| SAS Segment | $157.4M | 34% |
| FAM Segment | $97.0M | 21% |
MSA
| Americas Segment | $335.2M | 66% |
| International Segment | $175.7M | 34% |
