vs
Steel Dynamics（STLD）とUS Foods Holding Corp.（USFD）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
US Foods Holding Corp.の直近四半期売上が大きい（$9.8B vs $5.2B、Steel Dynamicsの約1.9倍）。Steel Dynamicsの純利益率が高く（7.7% vs 1.9%、差は5.8%）。Steel Dynamicsの前年同期比売上増加率が高い（17.9% vs 3.3%）。過去8四半期でSteel Dynamicsの売上複合成長率が高い（6.0% vs 4.6%）
Steel Dynamics, Inc.（SDI）は米国インディアナ州フォートウェインに本社を置く鋼材メーカーで、生産能力は1300万トン、米国で3番目に規模の大きい炭素鋼製品メーカーです。利益率と1トンあたりの営業利益率の面で米国で最も収益性の高い鋼材企業の1つに数えられ、2021年の売上高で2022年版フォーチュン500の196位にランクインしました。
US Foods Holding Corp.は米国の食品サービス流通企業で、Syscoに次いで米国内第2位の規模を誇ります。独立系レストラン、チェーンレストラン、医療機関、宿泊施設、教育機関など計25万の拠点に食品や関連商品を供給しています。
STLD vs USFD — 直接比較
損益計算書 — Q1 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $5.2B | $9.8B |
| 純利益 | $400.1M | $184.0M |
| 粗利率 | 14.7% | 17.6% |
| 営業利益率 | 10.3% | 3.3% |
| 純利益率 | 7.7% | 1.9% |
| 売上前年比 | 17.9% | 3.3% |
| 純利益前年比 | 51.3% | 178.8% |
| EPS（希薄化後） | $2.78 | $0.82 |
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
| Q1 26 | $5.2B | — | ||
| Q4 25 | $4.4B | $9.8B | ||
| Q3 25 | $4.8B | $10.2B | ||
| Q2 25 | $4.6B | $10.1B | ||
| Q1 25 | $4.4B | $9.4B | ||
| Q4 24 | $3.9B | $9.5B | ||
| Q3 24 | $4.3B | $9.7B | ||
| Q2 24 | $4.6B | $9.7B |
| Q1 26 | $400.1M | — | ||
| Q4 25 | $266.0M | $184.0M | ||
| Q3 25 | $403.7M | $153.0M | ||
| Q2 25 | $298.7M | $224.0M | ||
| Q1 25 | $217.2M | $115.0M | ||
| Q4 24 | $207.3M | $66.0M | ||
| Q3 24 | $317.8M | $148.0M | ||
| Q2 24 | $428.0M | $198.0M |
| Q1 26 | 14.7% | — | ||
| Q4 25 | 12.0% | 17.6% | ||
| Q3 25 | 15.7% | 17.2% | ||
| Q2 25 | 13.5% | 17.6% | ||
| Q1 25 | 11.1% | 17.3% | ||
| Q4 24 | 11.4% | 17.6% | ||
| Q3 24 | 13.9% | 17.1% | ||
| Q2 24 | 16.7% | 17.6% |
| Q1 26 | 10.3% | — | ||
| Q4 25 | 7.0% | 3.3% | ||
| Q3 25 | 10.5% | 2.8% | ||
| Q2 25 | 8.4% | 3.7% | ||
| Q1 25 | 6.3% | 2.4% | ||
| Q4 24 | 6.1% | 3.2% | ||
| Q3 24 | 9.1% | 2.9% | ||
| Q2 24 | 12.1% | 3.6% |
| Q1 26 | 7.7% | — | ||
| Q4 25 | 6.0% | 1.9% | ||
| Q3 25 | 8.4% | 1.5% | ||
| Q2 25 | 6.5% | 2.2% | ||
| Q1 25 | 5.0% | 1.2% | ||
| Q4 24 | 5.4% | 0.7% | ||
| Q3 24 | 7.3% | 1.5% | ||
| Q2 24 | 9.2% | 2.0% |
| Q1 26 | $2.78 | — | ||
| Q4 25 | $1.80 | $0.82 | ||
| Q3 25 | $2.74 | $0.67 | ||
| Q2 25 | $2.01 | $0.96 | ||
| Q1 25 | $1.44 | $0.49 | ||
| Q4 24 | $1.40 | $0.28 | ||
| Q3 24 | $2.05 | $0.61 | ||
| Q2 24 | $2.72 | $0.80 |
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 | $556.5M | $41.0M |
| 総負債低いほど良い | $4.2B | $5.1B |
| 株主資本純資産 | $9.0B | $4.3B |
| 総資産 | $16.7B | $13.9B |
| 負債/資本比率低いほどレバレッジが低い | 0.47× | 1.18× |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $556.5M | — | ||
| Q4 25 | $769.9M | $41.0M | ||
| Q3 25 | $770.4M | $56.0M | ||
| Q2 25 | $497.6M | $61.0M | ||
| Q1 25 | $1.2B | $101.0M | ||
| Q4 24 | $737.3M | $59.0M | ||
| Q3 24 | $1.7B | $81.0M | ||
| Q2 24 | $1.2B | $405.0M |
| Q1 26 | $4.2B | — | ||
| Q4 25 | $4.2B | $5.1B | ||
| Q3 25 | $3.8B | $4.8B | ||
| Q2 25 | $3.8B | $4.7B | ||
| Q1 25 | $4.2B | $4.7B | ||
| Q4 24 | $3.2B | $4.8B | ||
| Q3 24 | $3.7B | $4.7B | ||
| Q2 24 | $3.1B | $4.6B |
| Q1 26 | $9.0B | — | ||
| Q4 25 | $9.0B | $4.3B | ||
| Q3 25 | $9.0B | $4.5B | ||
| Q2 25 | $8.9B | $4.6B | ||
| Q1 25 | $8.8B | $4.6B | ||
| Q4 24 | $8.9B | $4.5B | ||
| Q3 24 | $9.1B | $4.6B | ||
| Q2 24 | $9.1B | $5.0B |
| Q1 26 | $16.7B | — | ||
| Q4 25 | $16.4B | $13.9B | ||
| Q3 25 | $16.0B | $14.0B | ||
| Q2 25 | $15.5B | $13.8B | ||
| Q1 25 | $15.9B | $13.7B | ||
| Q4 24 | $14.9B | $13.4B | ||
| Q3 24 | $15.7B | $13.5B | ||
| Q2 24 | $15.1B | $13.7B |
| Q1 26 | 0.47× | — | ||
| Q4 25 | 0.47× | 1.18× | ||
| Q3 25 | 0.42× | 1.08× | ||
| Q2 25 | 0.43× | 1.02× | ||
| Q1 25 | 0.48× | 1.02× | ||
| Q4 24 | 0.36× | 1.06× | ||
| Q3 24 | 0.41× | 1.01× | ||
| Q2 24 | 0.34× | 0.92× |
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 | $148.3M | $293.0M |
| フリーキャッシュフロー営業CF - 設備投資 | — | $159.0M |
| FCFマージンFCF / 売上 | — | 1.6% |
| 設備投資強度設備投資 / 売上 | — | 1.4% |
| キャッシュ転換率営業CF / 純利益 | 0.37× | 1.59× |
| 直近12ヶ月FCF直近4四半期 | — | $959.0M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $148.3M | — | ||
| Q4 25 | $272.7M | $293.0M | ||
| Q3 25 | $722.6M | $351.0M | ||
| Q2 25 | $301.6M | $334.0M | ||
| Q1 25 | $152.6M | $391.0M | ||
| Q4 24 | $346.9M | $283.0M | ||
| Q3 24 | $759.9M | $270.0M | ||
| Q2 24 | $382.6M | $482.0M |
| Q1 26 | — | — | ||
| Q4 25 | $84.2M | $159.0M | ||
| Q3 25 | $556.9M | $236.0M | ||
| Q2 25 | $13.3M | $257.0M | ||
| Q1 25 | $-152.9M | $307.0M | ||
| Q4 24 | $-106.3M | $178.0M | ||
| Q3 24 | $138.5M | $190.0M | ||
| Q2 24 | $-36.6M | $413.0M |
| Q1 26 | — | — | ||
| Q4 25 | 1.9% | 1.6% | ||
| Q3 25 | 11.5% | 2.3% | ||
| Q2 25 | 0.3% | 2.5% | ||
| Q1 25 | -3.5% | 3.3% | ||
| Q4 24 | -2.7% | 1.9% | ||
| Q3 24 | 3.2% | 2.0% | ||
| Q2 24 | -0.8% | 4.3% |
| Q1 26 | — | — | ||
| Q4 25 | 4.3% | 1.4% | ||
| Q3 25 | 3.4% | 1.1% | ||
| Q2 25 | 6.3% | 0.8% | ||
| Q1 25 | 7.0% | 0.9% | ||
| Q4 24 | 11.7% | 1.1% | ||
| Q3 24 | 14.3% | 0.8% | ||
| Q2 24 | 9.0% | 0.7% |
| Q1 26 | 0.37× | — | ||
| Q4 25 | 1.03× | 1.59× | ||
| Q3 25 | 1.79× | 2.29× | ||
| Q2 25 | 1.01× | 1.49× | ||
| Q1 25 | 0.70× | 3.40× | ||
| Q4 24 | 1.67× | 4.29× | ||
| Q3 24 | 2.39× | 1.82× | ||
| Q2 24 | 0.89× | 2.43× |
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
STLD
| Steel | $3.5B | 68% |
| Metals Recycling | $593.2M | 11% |
| Other | $490.1M | 9% |
| Steel Fabrication | $355.4M | 7% |
| Aluminum | $227.4M | 4% |
USFD
| Product One | $3.5B | 36% |
| Product Two | $1.7B | 17% |
| Product Three | $1.7B | 17% |
| Product Four | $985.0M | 10% |
| Product Five | $901.0M | 9% |
| Product Six | $580.0M | 6% |
| Product Seven | $485.0M | 5% |
