vs
MAXIMUS, INC.（MMS）とSEALED AIR CORP（SEE）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
SEALED AIR CORPの直近四半期売上が大きい（$1.4B vs $1.3B、MAXIMUS, INC.の約1.0倍）。MAXIMUS, INC.の純利益率が高く（7.0% vs 3.1%、差は3.8%）。SEALED AIR CORPの前年同期比売上増加率が高い（2.6% vs -4.1%）。SEALED AIR CORPの直近四半期フリーキャッシュフローが多い（$257.7M vs $-250.7M）。過去8四半期でSEALED AIR CORPの売上複合成長率が高い（2.7% vs -0.1%）
MAXIMUS社は米国の政府向けサービス企業で、米国、カナダ、英国などで事業を展開している。メディケイド、メディケア、医療改革、就労支援、学生ローン管理など各種政府プログラムに管理業務や関連サービスを提供する。本社はバージニア州タイソンズに所在し、従業員数3万9600人、2024会計年度の売上高は53億米ドルである。
シールドエア社は、革新的な包装・保護ソリューションを提供するグローバル企業です。緩衝材、食品の安全性と鮮度保持を実現する包装、廃棄物削減に貢献する持続可能な包装システムを中核に、小売、Eコマース、食品飲料、工業製造などの分野にサービスを展開しています。
MMS vs SEE — 直接比較
損益計算書 — Q1 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.3B | $1.4B |
| 純利益 | $93.9M | $43.8M |
| 粗利率 | 23.7% | 28.6% |
| 営業利益率 | 10.9% | 11.4% |
| 純利益率 | 7.0% | 3.1% |
| 売上前年比 | -4.1% | 2.6% |
| 純利益前年比 | 128.0% | 700.0% |
| EPS（希薄化後） | $1.70 | $0.30 |
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 | $1.3B | $1.4B | ||
| Q3 25 | $1.3B | $1.3B | ||
| Q2 25 | $1.3B | $1.3B | ||
| Q1 25 | $1.4B | $1.3B | ||
| Q4 24 | $1.4B | $1.4B | ||
| Q3 24 | $1.3B | $1.3B | ||
| Q2 24 | $1.3B | $1.3B | ||
| Q1 24 | $1.3B | $1.3B |
| Q4 25 | $93.9M | $43.8M | ||
| Q3 25 | $75.3M | $255.1M | ||
| Q2 25 | $106.0M | $93.1M | ||
| Q1 25 | $96.6M | $113.5M | ||
| Q4 24 | $41.2M | $-7.3M | ||
| Q3 24 | $72.5M | $91.7M | ||
| Q2 24 | $89.8M | $98.3M | ||
| Q1 24 | $80.5M | $82.0M |
| Q4 25 | 23.7% | 28.6% | ||
| Q3 25 | 25.3% | 29.8% | ||
| Q2 25 | 26.7% | 30.7% | ||
| Q1 25 | 24.9% | 30.9% | ||
| Q4 24 | 21.5% | 30.0% | ||
| Q3 24 | 22.9% | 30.1% | ||
| Q2 24 | 25.3% | 31.2% | ||
| Q1 24 | 23.6% | 30.3% |
| Q4 25 | 10.9% | 11.4% | ||
| Q3 25 | 9.3% | 13.8% | ||
| Q2 25 | 12.3% | 15.0% | ||
| Q1 25 | 11.2% | 14.5% | ||
| Q4 24 | 6.2% | 11.7% | ||
| Q3 24 | 8.5% | 13.9% | ||
| Q2 24 | 10.8% | 15.4% | ||
| Q1 24 | 9.5% | 14.0% |
| Q4 25 | 7.0% | 3.1% | ||
| Q3 25 | 5.7% | 19.0% | ||
| Q2 25 | 7.9% | 7.0% | ||
| Q1 25 | 7.1% | 9.0% | ||
| Q4 24 | 2.9% | -0.5% | ||
| Q3 24 | 5.5% | 6.9% | ||
| Q2 24 | 6.8% | 7.4% | ||
| Q1 24 | 6.0% | 6.2% |
| Q4 25 | $1.70 | $0.30 | ||
| Q3 25 | $1.27 | $1.73 | ||
| Q2 25 | $1.86 | $0.63 | ||
| Q1 25 | $1.69 | $0.77 | ||
| Q4 24 | $0.69 | $-0.05 | ||
| Q3 24 | $1.18 | $0.63 | ||
| Q2 24 | $1.46 | $0.67 | ||
| Q1 24 | $1.31 | $0.56 |
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 | $137.6M | $344.0M |
| 総負債低いほど良い | — | $3.3B |
| 株主資本純資産 | $1.7B | $1.2B |
| 総資産 | $4.2B | $7.0B |
| 負債/資本比率低いほどレバレッジが低い | — | 2.65× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $137.6M | $344.0M | ||
| Q3 25 | $222.4M | $282.5M | ||
| Q2 25 | $59.8M | $354.4M | ||
| Q1 25 | $108.1M | $335.2M | ||
| Q4 24 | $72.7M | $371.8M | ||
| Q3 24 | $183.1M | $386.0M | ||
| Q2 24 | $102.8M | $388.6M | ||
| Q1 24 | $77.4M | $352.8M |
| Q4 25 | — | $3.3B | ||
| Q3 25 | — | $4.0B | ||
| Q2 25 | — | $4.0B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | — | $4.2B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.4B | ||
| Q1 24 | — | $4.5B |
| Q4 25 | $1.7B | $1.2B | ||
| Q3 25 | $1.7B | $1.2B | ||
| Q2 25 | $1.8B | $953.1M | ||
| Q1 25 | $1.7B | $797.9M | ||
| Q4 24 | $1.6B | $624.5M | ||
| Q3 24 | $1.8B | $771.2M | ||
| Q2 24 | $1.8B | $650.1M | ||
| Q1 24 | $1.8B | $598.3M |
| Q4 25 | $4.2B | $7.0B | ||
| Q3 25 | $4.1B | $7.1B | ||
| Q2 25 | $4.5B | $7.2B | ||
| Q1 25 | $4.2B | $7.0B | ||
| Q4 24 | $4.1B | $7.0B | ||
| Q3 24 | $4.1B | $7.3B | ||
| Q2 24 | $4.0B | $7.3B | ||
| Q1 24 | $4.0B | $7.2B |
| Q4 25 | — | 2.65× | ||
| Q3 25 | — | 3.34× | ||
| Q2 25 | — | 4.18× | ||
| Q1 25 | — | 5.26× | ||
| Q4 24 | — | 6.72× | ||
| Q3 24 | — | 5.62× | ||
| Q2 24 | — | 6.81× | ||
| Q1 24 | — | 7.49× |
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 | $-244.4M | $293.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $-250.7M | $257.7M |
| FCFマージンFCF / 売上 | -18.6% | 18.5% |
| 設備投資強度設備投資 / 売上 | 0.5% | 2.6% |
| キャッシュ転換率営業CF / 純利益 | -2.60× | 6.70× |
| 直近12ヶ月FCF直近4四半期 | $218.5M | $458.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $-244.4M | $293.6M | ||
| Q3 25 | $649.4M | $165.9M | ||
| Q2 25 | $-182.7M | $136.6M | ||
| Q1 25 | $42.7M | $31.9M | ||
| Q4 24 | $-80.0M | $244.2M | ||
| Q3 24 | $163.8M | $170.5M | ||
| Q2 24 | $199.3M | $188.2M | ||
| Q1 24 | $130.5M | $125.1M |
| Q4 25 | $-250.7M | $257.7M | ||
| Q3 25 | $641.8M | $119.6M | ||
| Q2 25 | $-198.2M | $93.2M | ||
| Q1 25 | $25.5M | $-12.0M | ||
| Q4 24 | $-103.0M | $185.1M | ||
| Q3 24 | $131.9M | $115.2M | ||
| Q2 24 | $164.6M | $129.5M | ||
| Q1 24 | $105.2M | $78.0M |
| Q4 25 | -18.6% | 18.5% | ||
| Q3 25 | 48.7% | 8.9% | ||
| Q2 25 | -14.7% | 7.0% | ||
| Q1 25 | 1.9% | -0.9% | ||
| Q4 24 | -7.3% | 13.6% | ||
| Q3 24 | 10.0% | 8.6% | ||
| Q2 24 | 12.5% | 9.7% | ||
| Q1 24 | 7.8% | 5.9% |
| Q4 25 | 0.5% | 2.6% | ||
| Q3 25 | 0.6% | 3.4% | ||
| Q2 25 | 1.1% | 3.3% | ||
| Q1 25 | 1.3% | 3.5% | ||
| Q4 24 | 1.6% | 4.4% | ||
| Q3 24 | 2.4% | 4.1% | ||
| Q2 24 | 2.6% | 4.4% | ||
| Q1 24 | 1.9% | 3.6% |
| Q4 25 | -2.60× | 6.70× | ||
| Q3 25 | 8.63× | 0.65× | ||
| Q2 25 | -1.72× | 1.47× | ||
| Q1 25 | 0.44× | 0.28× | ||
| Q4 24 | -1.94× | — | ||
| Q3 24 | 2.26× | 1.86× | ||
| Q2 24 | 2.22× | 1.91× | ||
| Q1 24 | 1.62× | 1.53× |
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
MMS
| Clinical Services | $523.7M | 39% |
| Cost Plus Contracts | $386.4M | 29% |
| Outside The United States | $143.2M | 11% |
| International Government Agencies | $141.0M | 10% |
| Technology Solutions | $74.8M | 6% |
| Employment And Other | $70.2M | 5% |
| Other Including Local Municipalities And Commercial Customers | $17.6M | 1% |
SEE
| Protective Segment | $1.1B | 78% |
| Other | $292.0M | 21% |
| Pension Plans Defined Benefit | $7.9M | 1% |
