vs
NWPX Infrastructure, Inc.（NWPX）とRE/MAX Holdings, Inc.（RMAX）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
NWPX Infrastructure, Inc.の直近四半期売上が大きい（$138.3M vs $71.1M、RE/MAX Holdings, Inc.の約1.9倍）。NWPX Infrastructure, Inc.の純利益率が高く（7.6% vs 2.0%、差は5.6%）。NWPX Infrastructure, Inc.の前年同期比売上増加率が高い（19.1% vs -1.8%）。過去8四半期でNWPX Infrastructure, Inc.の売上複合成長率が高い（3.3% vs -4.7%）
RE/MAXは世界的に有名な不動産フランチャイズ企業で、事業は100以上の国と地域に展開しています。傘下には数千の店舗があり、10万人を超える不動産エージェントが在籍しており、国際的な不動産仲介業界で高い知名度と市場影响力を持っています。
NWPX vs RMAX — 直接比較
売上が大きい
NWPX
1.9倍大きい
$71.1M
売上成長率が高い
NWPX
+20.9%の差
-1.8%
純利益率が高い
NWPX
純利益率が5.6%高い
2.0%
2年売上CAGRが高い
NWPX
2年複合成長率
-4.7%
損益計算書 — Q1 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $138.3M | $71.1M |
| 純利益 | $10.5M | $1.4M |
| 粗利率 | 19.3% | — |
| 営業利益率 | 9.2% | 13.1% |
| 純利益率 | 7.6% | 2.0% |
| 売上前年比 | 19.1% | -1.8% |
| 純利益前年比 | 165.7% | -75.2% |
| EPS（希薄化後） | $1.08 | — |
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
売上NWPXRMAX
| Q1 26 | $138.3M | — | ||
| Q4 25 | $125.6M | $71.1M | ||
| Q3 25 | $151.1M | $73.2M | ||
| Q2 25 | $133.2M | $72.8M | ||
| Q1 25 | $116.1M | $74.5M | ||
| Q4 24 | $119.6M | $72.5M | ||
| Q3 24 | $130.2M | $78.5M | ||
| Q2 24 | $129.5M | $78.5M |
純利益NWPXRMAX
| Q1 26 | $10.5M | — | ||
| Q4 25 | $8.9M | $1.4M | ||
| Q3 25 | $13.5M | $4.0M | ||
| Q2 25 | $9.1M | $4.7M | ||
| Q1 25 | $4.0M | $-2.0M | ||
| Q4 24 | $10.1M | $5.8M | ||
| Q3 24 | $10.3M | $966.0K | ||
| Q2 24 | $8.6M | $3.7M |
粗利率NWPXRMAX
| Q1 26 | 19.3% | — | ||
| Q4 25 | 21.3% | — | ||
| Q3 25 | 21.3% | — | ||
| Q2 25 | 19.0% | — | ||
| Q1 25 | 16.7% | — | ||
| Q4 24 | 18.8% | — | ||
| Q3 24 | 20.8% | — | ||
| Q2 24 | 19.9% | — |
営業利益率NWPXRMAX
| Q1 26 | 9.2% | — | ||
| Q4 25 | 10.4% | 13.1% | ||
| Q3 25 | 12.6% | 25.0% | ||
| Q2 25 | 9.9% | 19.3% | ||
| Q1 25 | 4.8% | 7.2% | ||
| Q4 24 | 8.8% | 5.9% | ||
| Q3 24 | 11.9% | 19.4% | ||
| Q2 24 | 10.5% | 20.6% |
純利益率NWPXRMAX
| Q1 26 | 7.6% | — | ||
| Q4 25 | 7.1% | 2.0% | ||
| Q3 25 | 8.9% | 5.4% | ||
| Q2 25 | 6.8% | 6.4% | ||
| Q1 25 | 3.4% | -2.6% | ||
| Q4 24 | 8.4% | 8.0% | ||
| Q3 24 | 7.9% | 1.2% | ||
| Q2 24 | 6.7% | 4.7% |
EPS（希薄化後）NWPXRMAX
| Q1 26 | $1.08 | — | ||
| Q4 25 | $0.88 | — | ||
| Q3 25 | $1.38 | — | ||
| Q2 25 | $0.91 | — | ||
| Q1 25 | $0.39 | — | ||
| Q4 24 | $1.00 | — | ||
| Q3 24 | $1.02 | — | ||
| Q2 24 | $0.86 | — |
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 | $14.3M | $118.7M |
| 総負債低いほど良い | $10.7M | $432.2M |
| 株主資本純資産 | $403.7M | $452.4M |
| 総資産 | $634.1M | $582.5M |
| 負債/資本比率低いほどレバレッジが低い | 0.03× | 0.96× |
8四半期トレンド — 暦四半期で整列
現金・短期投資NWPXRMAX
| Q1 26 | $14.3M | — | ||
| Q4 25 | $2.3M | $118.7M | ||
| Q3 25 | $2.7M | $107.5M | ||
| Q2 25 | $2.0M | $94.3M | ||
| Q1 25 | $5.3M | $89.1M | ||
| Q4 24 | $5.0M | $96.6M | ||
| Q3 24 | $5.7M | $83.8M | ||
| Q2 24 | $4.5M | $66.1M |
総負債NWPXRMAX
| Q1 26 | $10.7M | — | ||
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M |
株主資本NWPXRMAX
| Q1 26 | $403.7M | — | ||
| Q4 25 | $394.8M | $452.4M | ||
| Q3 25 | $386.4M | $448.1M | ||
| Q2 25 | $379.5M | $442.4M | ||
| Q1 25 | $378.5M | $433.5M | ||
| Q4 24 | $374.0M | $429.5M | ||
| Q3 24 | $362.4M | $423.1M | ||
| Q2 24 | $351.2M | $418.4M |
総資産NWPXRMAX
| Q1 26 | $634.1M | — | ||
| Q4 25 | $579.6M | $582.5M | ||
| Q3 25 | $605.2M | $582.2M | ||
| Q2 25 | $592.6M | $574.8M | ||
| Q1 25 | $582.2M | $571.4M | ||
| Q4 24 | $589.7M | $581.6M | ||
| Q3 24 | $617.2M | $578.6M | ||
| Q2 24 | $631.7M | $571.4M |
負債/資本比率NWPXRMAX
| Q1 26 | 0.03× | — | ||
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× |
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 | $29.3M | $40.9M |
| フリーキャッシュフロー営業CF - 設備投資 | — | $33.5M |
| FCFマージンFCF / 売上 | — | 47.1% |
| 設備投資強度設備投資 / 売上 | — | 10.4% |
| キャッシュ転換率営業CF / 純利益 | 2.78× | 28.39× |
| 直近12ヶ月FCF直近4四半期 | — | $56.8M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローNWPXRMAX
| Q1 26 | $29.3M | — | ||
| Q4 25 | $36.0M | $40.9M | ||
| Q3 25 | $21.0M | $17.7M | ||
| Q2 25 | $5.4M | $4.6M | ||
| Q1 25 | $4.8M | $5.7M | ||
| Q4 24 | $36.1M | $59.7M | ||
| Q3 24 | $22.7M | $17.6M | ||
| Q2 24 | $22.3M | $15.9M |
フリーキャッシュフローNWPXRMAX
| Q1 26 | — | — | ||
| Q4 25 | $30.8M | $33.5M | ||
| Q3 25 | $13.2M | $16.4M | ||
| Q2 25 | $1.9M | $2.9M | ||
| Q1 25 | $1.2M | $4.0M | ||
| Q4 24 | $31.9M | $53.0M | ||
| Q3 24 | $16.8M | $16.3M | ||
| Q2 24 | $16.2M | $14.0M |
FCFマージンNWPXRMAX
| Q1 26 | — | — | ||
| Q4 25 | 24.5% | 47.1% | ||
| Q3 25 | 8.7% | 22.4% | ||
| Q2 25 | 1.4% | 4.0% | ||
| Q1 25 | 1.0% | 5.3% | ||
| Q4 24 | 26.7% | 73.2% | ||
| Q3 24 | 12.9% | 20.8% | ||
| Q2 24 | 12.5% | 17.8% |
設備投資強度NWPXRMAX
| Q1 26 | — | — | ||
| Q4 25 | 4.1% | 10.4% | ||
| Q3 25 | 5.2% | 1.8% | ||
| Q2 25 | 2.6% | 2.2% | ||
| Q1 25 | 3.2% | 2.3% | ||
| Q4 24 | 3.5% | 9.1% | ||
| Q3 24 | 4.6% | 1.7% | ||
| Q2 24 | 4.7% | 2.4% |
キャッシュ転換率NWPXRMAX
| Q1 26 | 2.78× | — | ||
| Q4 25 | 4.06× | 28.39× | ||
| Q3 25 | 1.55× | 4.45× | ||
| Q2 25 | 0.60× | 0.97× | ||
| Q1 25 | 1.22× | — | ||
| Q4 24 | 3.58× | 10.28× | ||
| Q3 24 | 2.22× | 18.22× | ||
| Q2 24 | 2.58× | 4.29× |
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
NWPX
| Water Transmission Systems | $93.5M | 68% |
| Precast Infrastructure and Engineered Systems | $44.8M | 32% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
