vs
Mayville Engineering Company, Inc.（MEC）とWD 40 CO（WDFC）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
WD 40 COの直近四半期売上が大きい（$154.4M vs $134.3M、Mayville Engineering Company, Inc.の約1.2倍）。WD 40 COの純利益率が高く（11.3% vs -3.2%、差は14.5%）。Mayville Engineering Company, Inc.の前年同期比売上増加率が高い（10.7% vs 0.6%）。Mayville Engineering Company, Inc.の直近四半期フリーキャッシュフローが多い（$10.2M vs $9.1M）。過去8四半期でWD 40 COの売上複合成長率が高い（5.4% vs -8.8%）
メイビル・エンジニアリング社は米国に本社を置く大手金属部品・組立製品・カスタムエンジニアリングソリューションの供給企業で、主に農業、建設、商用輸送、防衛、パワースポーツ分野のOEM顧客向けに、試作から大量生産まで一貫したサービスを提供しています。
WD-40カンパニーは同名の多目的防錆潤滑剤で広く知られる世界的な消費財・産業用資材メーカーです。洗浄剤、脱脂剤、特殊潤滑剤などの製品を取り扱い、170カ国以上の小売、産業、自動車分野の市場に商品を提供しています。
MEC vs WDFC — 直接比較
損益計算書 — Q4 FY2025 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $134.3M | $154.4M |
| 純利益 | $-4.4M | $17.5M |
| 粗利率 | 6.8% | 56.2% |
| 営業利益率 | -4.1% | 15.1% |
| 純利益率 | -3.2% | 11.3% |
| 売上前年比 | 10.7% | 0.6% |
| 純利益前年比 | -127.3% | -7.8% |
| EPS（希薄化後） | $-0.22 | $1.28 |
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 | $134.3M | $154.4M | ||
| Q3 25 | $144.3M | $163.5M | ||
| Q2 25 | $132.3M | $156.9M | ||
| Q1 25 | $135.6M | $146.1M | ||
| Q4 24 | $121.3M | $153.5M | ||
| Q3 24 | $135.4M | $156.0M | ||
| Q2 24 | $163.6M | $155.0M | ||
| Q1 24 | $161.3M | $139.1M |
| Q4 25 | $-4.4M | $17.5M | ||
| Q3 25 | $-2.7M | $21.2M | ||
| Q2 25 | $-1.1M | $21.0M | ||
| Q1 25 | $20.0K | $29.9M | ||
| Q4 24 | $16.0M | $18.9M | ||
| Q3 24 | $3.0M | $16.8M | ||
| Q2 24 | $3.8M | $19.8M | ||
| Q1 24 | $3.2M | $15.5M |
| Q4 25 | 6.8% | 56.2% | ||
| Q3 25 | 11.0% | 54.7% | ||
| Q2 25 | 10.3% | 56.2% | ||
| Q1 25 | 11.3% | 54.6% | ||
| Q4 24 | 8.9% | 54.8% | ||
| Q3 24 | 12.6% | 54.1% | ||
| Q2 24 | 13.6% | 53.1% | ||
| Q1 24 | 13.0% | 52.4% |
| Q4 25 | -4.1% | 15.1% | ||
| Q3 25 | 0.0% | 17.1% | ||
| Q2 25 | 0.1% | 17.4% | ||
| Q1 25 | 1.2% | 15.9% | ||
| Q4 24 | 19.0% | 16.4% | ||
| Q3 24 | 4.2% | 15.4% | ||
| Q2 24 | 5.0% | 17.5% | ||
| Q1 24 | 4.7% | 15.1% |
| Q4 25 | -3.2% | 11.3% | ||
| Q3 25 | -1.9% | 13.0% | ||
| Q2 25 | -0.8% | 13.4% | ||
| Q1 25 | 0.0% | 20.4% | ||
| Q4 24 | 13.2% | 12.3% | ||
| Q3 24 | 2.2% | 10.8% | ||
| Q2 24 | 2.3% | 12.8% | ||
| Q1 24 | 2.0% | 11.2% |
| Q4 25 | $-0.22 | $1.28 | ||
| Q3 25 | $-0.13 | $1.57 | ||
| Q2 25 | $-0.05 | $1.54 | ||
| Q1 25 | $0.00 | $2.19 | ||
| Q4 24 | $0.76 | $1.39 | ||
| Q3 24 | $0.14 | $1.23 | ||
| Q2 24 | $0.18 | $1.46 | ||
| Q1 24 | $0.16 | $1.14 |
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 | $1.5M | $48.6M |
| 総負債低いほど良い | — | $85.7M |
| 株主資本純資産 | $240.7M | $264.1M |
| 総資産 | $563.6M | $459.7M |
| 負債/資本比率低いほどレバレッジが低い | — | 0.32× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.5M | $48.6M | ||
| Q3 25 | $1.2M | $58.1M | ||
| Q2 25 | $206.0K | $51.7M | ||
| Q1 25 | $183.0K | $53.0M | ||
| Q4 24 | $206.0K | $54.9M | ||
| Q3 24 | $178.0K | $46.7M | ||
| Q2 24 | $314.0K | $45.3M | ||
| Q1 24 | $314.0K | $55.4M |
| Q4 25 | — | $85.7M | ||
| Q3 25 | — | $86.2M | ||
| Q2 25 | — | $85.6M | ||
| Q1 25 | — | $84.4M | ||
| Q4 24 | — | $84.6M | ||
| Q3 24 | — | $86.0M | ||
| Q2 24 | — | $85.5M | ||
| Q1 24 | — | $85.9M |
| Q4 25 | $240.7M | $264.1M | ||
| Q3 25 | $244.8M | $268.2M | ||
| Q2 25 | $246.8M | $257.1M | ||
| Q1 25 | $250.0M | $242.1M | ||
| Q4 24 | $251.8M | $226.3M | ||
| Q3 24 | $238.4M | $230.5M | ||
| Q2 24 | $238.1M | $222.2M | ||
| Q1 24 | $234.0M | $216.3M |
| Q4 25 | $563.6M | $459.7M | ||
| Q3 25 | $585.6M | $475.8M | ||
| Q2 25 | $433.7M | $456.0M | ||
| Q1 25 | $447.7M | $458.3M | ||
| Q4 24 | $445.6M | $447.3M | ||
| Q3 24 | $466.0M | $449.0M | ||
| Q2 24 | $488.2M | $443.6M | ||
| Q1 24 | $499.9M | $442.0M |
| Q4 25 | — | 0.32× | ||
| Q3 25 | — | 0.32× | ||
| Q2 25 | — | 0.33× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 0.37× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.38× | ||
| Q1 24 | — | 0.40× |
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 | $13.4M | $10.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $10.2M | $9.1M |
| FCFマージンFCF / 売上 | 7.6% | 5.9% |
| 設備投資強度設備投資 / 売上 | 2.4% | 0.6% |
| キャッシュ転換率営業CF / 純利益 | — | 0.57× |
| 直近12ヶ月FCF直近4四半期 | $26.9M | $78.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $13.4M | $10.0M | ||
| Q3 25 | $1.9M | $29.9M | ||
| Q2 25 | $15.0M | $35.1M | ||
| Q1 25 | $8.3M | $8.0M | ||
| Q4 24 | $38.0M | $14.9M | ||
| Q3 24 | $17.9M | $27.2M | ||
| Q2 24 | $23.3M | $19.9M | ||
| Q1 24 | $10.6M | $18.0M |
| Q4 25 | $10.2M | $9.1M | ||
| Q3 25 | $-1.1M | $28.6M | ||
| Q2 25 | $12.5M | $34.0M | ||
| Q1 25 | $5.4M | $6.6M | ||
| Q4 24 | $35.6M | $14.2M | ||
| Q3 24 | $15.1M | $26.4M | ||
| Q2 24 | $19.2M | $18.7M | ||
| Q1 24 | $7.8M | $16.7M |
| Q4 25 | 7.6% | 5.9% | ||
| Q3 25 | -0.8% | 17.5% | ||
| Q2 25 | 9.5% | 21.6% | ||
| Q1 25 | 4.0% | 4.5% | ||
| Q4 24 | 29.4% | 9.3% | ||
| Q3 24 | 11.1% | 16.9% | ||
| Q2 24 | 11.7% | 12.0% | ||
| Q1 24 | 4.9% | 12.0% |
| Q4 25 | 2.4% | 0.6% | ||
| Q3 25 | 2.1% | 0.8% | ||
| Q2 25 | 1.8% | 0.7% | ||
| Q1 25 | 2.2% | 0.9% | ||
| Q4 24 | 1.9% | 0.5% | ||
| Q3 24 | 2.1% | 0.5% | ||
| Q2 24 | 2.5% | 0.8% | ||
| Q1 24 | 1.7% | 0.9% |
| Q4 25 | — | 0.57× | ||
| Q3 25 | — | 1.41× | ||
| Q2 25 | — | 1.67× | ||
| Q1 25 | 416.65× | 0.27× | ||
| Q4 24 | 2.38× | 0.79× | ||
| Q3 24 | 6.03× | 1.62× | ||
| Q2 24 | 6.15× | 1.00× | ||
| Q1 24 | 3.28× | 1.16× |
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
MEC
| Fabrication | $72.2M | 54% |
| Construction And Access | $19.2M | 14% |
| Tubes | $16.2M | 12% |
| Other Market | $11.9M | 9% |
| Agriculture | $7.7M | 6% |
| Military | $6.7M | 5% |
| Outdoor Sports | $1.7M | 1% |
WDFC
| Other | $82.6M | 53% |
| WD40Multi Use Product | $56.0M | 36% |
| WD40Specialist | $9.0M | 6% |
| Other Maintenance Products | $4.0M | 3% |
| Homecare And Cleaning Products | $2.7M | 2% |
