vs
豪瑞（AMRZ）与道明尼能源（D）财务数据对比。点击上方公司名可切换其他公司
道明尼能源的季度营收约是豪瑞的1.1倍（$4.2B vs $3.7B），豪瑞净利率更高（14.8% vs 13.9%，领先0.9%），道明尼能源同比增速更快（23.2% vs 6.6%）
豪瑞是总部位于瑞士的全球领先建筑材料及骨料供应商，为豪瑞集团旗下核心业务板块。原公司于2015年7月10日与拉法基合并组建拉法基豪瑞，2021年正式更名为豪瑞集团，合并完成后豪瑞品牌仍在集团内正常运营。
道明尼能源是总部位于美国弗吉尼亚州里士满的能源企业，为弗吉尼亚、北卡罗来纳、南卡罗来纳三州的部分地区供电，同时向犹他、爱达荷、怀俄明、西弗吉尼亚、俄亥俄、宾夕法尼亚、佐治亚等州的部分区域供应天然气，在印第安纳、伊利诺伊、康涅狄格、罗得岛也设有发电设施。
AMRZ vs D — 直观对比
营收规模更大
D
是对方的1.1倍
$3.7B
营收增速更快
D
高出16.5%
6.6%
净利率更高
AMRZ
高出0.9%
13.9%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $4.2B |
| 净利润 | $545.0M | $586.0M |
| 毛利率 | 29.6% | — |
| 营业利润率 | 21.2% | 18.0% |
| 净利率 | 14.8% | 13.9% |
| 营收同比 | 6.6% | 23.2% |
| 净利润同比 | -1.4% | 871.1% |
| 每股收益（稀释后） | $0.98 | $0.66 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收AMRZD
| Q4 25 | — | $4.2B | ||
| Q3 25 | $3.7B | $4.5B | ||
| Q2 25 | $3.2B | $3.7B | ||
| Q1 25 | — | $4.1B | ||
| Q4 24 | — | $3.4B | ||
| Q3 24 | $3.4B | $3.8B | ||
| Q2 24 | $3.2B | $3.5B | ||
| Q1 24 | — | $3.5B |
净利润AMRZD
| Q4 25 | — | $586.0M | ||
| Q3 25 | $545.0M | $1.0B | ||
| Q2 25 | $429.0M | $760.0M | ||
| Q1 25 | — | $646.0M | ||
| Q4 24 | — | $-76.0M | ||
| Q3 24 | $553.0M | $954.0M | ||
| Q2 24 | $474.0M | $572.0M | ||
| Q1 24 | — | $674.0M |
毛利率AMRZD
| Q4 25 | — | — | ||
| Q3 25 | 29.6% | — | ||
| Q2 25 | 30.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 30.2% | — | ||
| Q2 24 | 30.2% | — | ||
| Q1 24 | — | — |
营业利润率AMRZD
| Q4 25 | — | 18.0% | ||
| Q3 25 | 21.2% | 29.7% | ||
| Q2 25 | 20.8% | 29.5% | ||
| Q1 25 | — | 29.9% | ||
| Q4 24 | — | 11.4% | ||
| Q3 24 | 24.5% | 32.2% | ||
| Q2 24 | 23.3% | 23.3% | ||
| Q1 24 | — | 23.6% |
净利率AMRZD
| Q4 25 | — | 13.9% | ||
| Q3 25 | 14.8% | 22.3% | ||
| Q2 25 | 13.3% | 20.4% | ||
| Q1 25 | — | 15.8% | ||
| Q4 24 | — | -2.2% | ||
| Q3 24 | 16.0% | 25.2% | ||
| Q2 24 | 14.6% | 16.6% | ||
| Q1 24 | — | 19.1% |
每股收益（稀释后）AMRZD
| Q4 25 | — | $0.66 | ||
| Q3 25 | $0.98 | $1.16 | ||
| Q2 25 | $0.78 | $0.88 | ||
| Q1 25 | — | $0.75 | ||
| Q4 24 | — | $-0.11 | ||
| Q3 24 | $1.00 | $1.12 | ||
| Q2 24 | $0.86 | $0.65 | ||
| Q1 24 | — | $0.78 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $826.0M | $250.0M |
| 总债务越低越好 | — | $44.1B |
| 股东权益账面价值 | $12.9B | $29.1B |
| 总资产 | $24.0B | $115.9B |
| 负债/权益比越低杠杆越低 | — | 1.52× |
8季度趋势，按日历期对齐
现金及短期投资AMRZD
| Q4 25 | — | $250.0M | ||
| Q3 25 | $826.0M | $932.0M | ||
| Q2 25 | $601.0M | $344.0M | ||
| Q1 25 | — | $355.0M | ||
| Q4 24 | — | $310.0M | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $139.0M | ||
| Q1 24 | — | $265.0M |
总债务AMRZD
| Q4 25 | — | $44.1B | ||
| Q3 25 | — | $43.3B | ||
| Q2 25 | — | $40.3B | ||
| Q1 25 | — | $39.9B | ||
| Q4 24 | — | $37.5B | ||
| Q3 24 | — | $37.1B | ||
| Q2 24 | — | $36.6B | ||
| Q1 24 | — | $35.1B |
股东权益AMRZD
| Q4 25 | — | $29.1B | ||
| Q3 25 | $12.9B | $27.7B | ||
| Q2 25 | $12.4B | $27.2B | ||
| Q1 25 | — | $27.4B | ||
| Q4 24 | — | $27.3B | ||
| Q3 24 | $9.8B | $27.5B | ||
| Q2 24 | $9.3B | $27.1B | ||
| Q1 24 | — | $27.4B |
总资产AMRZD
| Q4 25 | — | $115.9B | ||
| Q3 25 | $24.0B | $111.6B | ||
| Q2 25 | $23.8B | $107.4B | ||
| Q1 25 | — | $104.6B | ||
| Q4 24 | — | $102.4B | ||
| Q3 24 | — | $99.8B | ||
| Q2 24 | — | $100.4B | ||
| Q1 24 | — | $102.0B |
负债/权益比AMRZD
| Q4 25 | — | 1.52× | ||
| Q3 25 | — | 1.56× | ||
| Q2 25 | — | 1.48× | ||
| Q1 25 | — | 1.46× | ||
| Q4 24 | — | 1.38× | ||
| Q3 24 | — | 1.35× | ||
| Q2 24 | — | 1.35× | ||
| Q1 24 | — | 1.28× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $854.0M | $987.0M |
| 自由现金流经营现金流 - 资本支出 | $669.0M | — |
| 自由现金流率自由现金流/营收 | 18.2% | — |
| 资本支出强度资本支出/营收 | 5.0% | — |
| 现金转化率经营现金流/净利润 | 1.57× | 1.68× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流AMRZD
| Q4 25 | — | $987.0M | ||
| Q3 25 | $854.0M | $1.9B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $641.0M | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $856.0M | ||
| Q1 24 | — | $2.0B |
自由现金流AMRZD
| Q4 25 | — | — | ||
| Q3 25 | $669.0M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率AMRZD
| Q4 25 | — | — | ||
| Q3 25 | 18.2% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度AMRZD
| Q4 25 | — | — | ||
| Q3 25 | 5.0% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率AMRZD
| Q4 25 | — | 1.68× | ||
| Q3 25 | 1.57× | 1.93× | ||
| Q2 25 | — | 1.64× | ||
| Q1 25 | — | 1.83× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.61× | ||
| Q2 24 | — | 1.50× | ||
| Q1 24 | — | 2.94× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AMRZ
| Building Materials | $2.8B | 75% |
| Building Envelope | $901.0M | 25% |
| Equity Method Investee | $5.0M | 0% |
D
| Dominion Energy Virginia | $3.0B | 72% |
| Nonregulated Electricity Sales | $334.0M | 8% |
| Contracted Energy | $306.0M | 7% |
| Other | $292.0M | 7% |
| Other Nonregulated Revenues | $97.0M | 2% |
| Other Regulated Revenues | $66.0M | 2% |
| Alternative Revenue Programs | $50.0M | 1% |
| Transition Services Agreements | $25.0M | 1% |
| Regulated Gas Transportation And Storage | $10.0M | 0% |
| Related Party | $5.0M | 0% |
