vs
MUELLER INDUSTRIES INC（MLI）とNextpower Inc.（NXT）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
MUELLER INDUSTRIES INCの直近四半期売上が大きい（$962.4M vs $909.4M、Nextpower Inc.の約1.1倍）。MUELLER INDUSTRIES INCの純利益率が高く（16.0% vs 14.4%、差は1.5%）。Nextpower Inc.の前年同期比売上増加率が高い（33.9% vs 4.2%）。MUELLER INDUSTRIES INCの直近四半期フリーキャッシュフローが多い（$121.4M vs $118.5M）。過去8四半期でNextpower Inc.の売上複合成長率が高い（11.1% vs 6.4%）
Mueller Industriesは1917年創業の米国製造企業で、本社はテネシー州メンフィスに所在する。配管製品、産業用金属、空調機器を主力事業とし、2022年にフォーチュン1000にランクインした、年商数十億ドルの上場企業である。
Nextpower Inc（証券コード：NXT）は米国カリフォルニア州フリーモントに本社を置くグローバルなエネルギーテクノロジー企業です。世界中の顧客に最先端のエネルギー技術ソリューションと関連サービスを提供し、同分野で高い技術力と市場競争力を有しています。
MLI vs NXT — 直接比較
損益計算書 — Q4 FY2025 vs Q3 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $962.4M | $909.4M |
| 純利益 | $153.7M | $131.2M |
| 粗利率 | — | 31.7% |
| 営業利益率 | 17.9% | 19.4% |
| 純利益率 | 16.0% | 14.4% |
| 売上前年比 | 4.2% | 33.9% |
| 純利益前年比 | 11.7% | 13.8% |
| EPS（希薄化後） | $1.37 | $0.85 |
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 | $962.4M | $909.4M | ||
| Q3 25 | $1.1B | $905.3M | ||
| Q2 25 | $1.1B | $864.3M | ||
| Q1 25 | $1.0B | $924.3M | ||
| Q4 24 | $923.5M | $679.4M | ||
| Q3 24 | $997.8M | $635.6M | ||
| Q2 24 | $997.7M | $719.9M | ||
| Q1 24 | $849.7M | $736.5M |
| Q4 25 | $153.7M | $131.2M | ||
| Q3 25 | $208.1M | $146.9M | ||
| Q2 25 | $245.9M | $157.2M | ||
| Q1 25 | $157.4M | $156.8M | ||
| Q4 24 | $137.7M | $115.3M | ||
| Q3 24 | $168.7M | $115.4M | ||
| Q2 24 | $160.2M | $121.7M | ||
| Q1 24 | $138.4M | $205.2M |
| Q4 25 | — | 31.7% | ||
| Q3 25 | — | 32.4% | ||
| Q2 25 | — | 32.6% | ||
| Q1 25 | — | 33.1% | ||
| Q4 24 | — | 35.5% | ||
| Q3 24 | 27.6% | 35.4% | ||
| Q2 24 | 27.3% | 33.0% | ||
| Q1 24 | 28.4% | 46.2% |
| Q4 25 | 17.9% | 19.4% | ||
| Q3 25 | 25.6% | 20.0% | ||
| Q2 25 | 26.7% | 21.5% | ||
| Q1 25 | 20.6% | 21.1% | ||
| Q4 24 | 18.4% | 22.1% | ||
| Q3 24 | 20.7% | 21.0% | ||
| Q2 24 | 21.0% | 22.2% | ||
| Q1 24 | 21.6% | 36.8% |
| Q4 25 | 16.0% | 14.4% | ||
| Q3 25 | 19.3% | 16.2% | ||
| Q2 25 | 21.6% | 18.2% | ||
| Q1 25 | 15.7% | 17.0% | ||
| Q4 24 | 14.9% | 17.0% | ||
| Q3 24 | 16.9% | 18.2% | ||
| Q2 24 | 16.1% | 16.9% | ||
| Q1 24 | 16.3% | 27.9% |
| Q4 25 | $1.37 | $0.85 | ||
| Q3 25 | $1.88 | $0.97 | ||
| Q2 25 | $2.22 | $1.04 | ||
| Q1 25 | $1.39 | $1.05 | ||
| Q4 24 | $1.21 | $0.79 | ||
| Q3 24 | $1.48 | $0.79 | ||
| Q2 24 | $1.41 | $0.84 | ||
| Q1 24 | $1.21 | $1.52 |
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 | $1.4B | $952.6M |
| 総負債低いほど良い | — | — |
| 株主資本純資産 | $3.2B | $2.2B |
| 総資産 | $3.7B | $3.8B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $1.4B | $952.6M | ||
| Q3 25 | $1.3B | $845.3M | ||
| Q2 25 | $1.1B | $743.4M | ||
| Q1 25 | $873.6M | $766.1M | ||
| Q4 24 | $1.1B | $693.5M | ||
| Q3 24 | $969.6M | $561.9M | ||
| Q2 24 | $825.7M | $471.9M | ||
| Q1 24 | $1.4B | $474.1M |
| Q4 25 | $3.2B | $2.2B | ||
| Q3 25 | $3.1B | $2.0B | ||
| Q2 25 | $2.9B | $1.8B | ||
| Q1 25 | $2.7B | $1.6B | ||
| Q4 24 | $2.8B | $1.4B | ||
| Q3 24 | $2.7B | $1.3B | ||
| Q2 24 | $2.5B | $1.1B | ||
| Q1 24 | $2.4B | $961.0M |
| Q4 25 | $3.7B | $3.8B | ||
| Q3 25 | $3.7B | $3.7B | ||
| Q2 25 | $3.5B | $3.4B | ||
| Q1 25 | $3.2B | $3.2B | ||
| Q4 24 | $3.3B | $3.0B | ||
| Q3 24 | $3.2B | $2.8B | ||
| Q2 24 | $3.1B | $2.6B | ||
| Q1 24 | $2.9B | $2.5B |
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 | $141.2M | $123.3M |
| フリーキャッシュフロー営業CF - 設備投資 | $121.4M | $118.5M |
| FCFマージンFCF / 売上 | 12.6% | 13.0% |
| 設備投資強度設備投資 / 売上 | 2.1% | 0.5% |
| キャッシュ転換率営業CF / 純利益 | 0.92× | 0.94× |
| 直近12ヶ月FCF直近4四半期 | $686.6M | $587.3M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $141.2M | $123.3M | ||
| Q3 25 | $310.1M | $186.9M | ||
| Q2 25 | $190.6M | $81.3M | ||
| Q1 25 | $113.6M | $237.3M | ||
| Q4 24 | $140.1M | $143.8M | ||
| Q3 24 | $231.4M | $153.8M | ||
| Q2 24 | $100.8M | $120.8M | ||
| Q1 24 | $173.6M | $111.5M |
| Q4 25 | $121.4M | $118.5M | ||
| Q3 25 | $291.8M | $171.4M | ||
| Q2 25 | $176.5M | $70.1M | ||
| Q1 25 | $97.0M | $227.2M | ||
| Q4 24 | $111.2M | $134.9M | ||
| Q3 24 | $205.7M | $141.8M | ||
| Q2 24 | $91.6M | $118.0M | ||
| Q1 24 | $157.2M | $109.2M |
| Q4 25 | 12.6% | 13.0% | ||
| Q3 25 | 27.1% | 18.9% | ||
| Q2 25 | 15.5% | 8.1% | ||
| Q1 25 | 9.7% | 24.6% | ||
| Q4 24 | 12.0% | 19.9% | ||
| Q3 24 | 20.6% | 22.3% | ||
| Q2 24 | 9.2% | 16.4% | ||
| Q1 24 | 18.5% | 14.8% |
| Q4 25 | 2.1% | 0.5% | ||
| Q3 25 | 1.7% | 1.7% | ||
| Q2 25 | 1.2% | 1.3% | ||
| Q1 25 | 1.7% | 1.1% | ||
| Q4 24 | 3.1% | 1.3% | ||
| Q3 24 | 2.6% | 1.9% | ||
| Q2 24 | 0.9% | 0.4% | ||
| Q1 24 | 1.9% | 0.3% |
| Q4 25 | 0.92× | 0.94× | ||
| Q3 25 | 1.49× | 1.27× | ||
| Q2 25 | 0.78× | 0.52× | ||
| Q1 25 | 0.72× | 1.51× | ||
| Q4 24 | 1.02× | 1.25× | ||
| Q3 24 | 1.37× | 1.33× | ||
| Q2 24 | 0.63× | 0.99× | ||
| Q1 24 | 1.25× | 0.54× |
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
MLI
| Tube And Fittings | $484.6M | 50% |
| Industrial Metals | $252.2M | 26% |
| Valves And Plumbing Specialties | $122.5M | 13% |
| Flex Duct And Other HVAC Components | $80.8M | 8% |
| Other Products | $14.9M | 2% |
NXT
| Transferred Over Time | $763.9M | 84% |
| Transferred At Point In Time | $145.4M | 16% |
