vs
豪瑞（AMRZ）与新思科技（SNPS）财务数据对比。点击上方公司名可切换其他公司
豪瑞的季度营收约是新思科技的1.6倍（$3.7B vs $2.3B），新思科技净利率更高（19.9% vs 14.8%，领先5.1%），新思科技同比增速更快（50.6% vs 6.6%），豪瑞自由现金流更多（$669.0M vs $605.2M）
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。
新思科技是总部位于美国加利福尼亚州森尼韦尔的跨国电子设计自动化（EDA）龙头企业，专注于硅芯片设计与验证、电子系统级设计验证及可复用组件研发，为全球半导体设计与制造行业提供专业工具及配套服务。
AMRZ vs SNPS — 直观对比
营收规模更大
AMRZ
是对方的1.6倍
$2.3B
营收增速更快
SNPS
高出43.9%
6.6%
净利率更高
SNPS
高出5.1%
14.8%
自由现金流更多
AMRZ
多$63.8M
$605.2M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $2.3B |
| 净利润 | $545.0M | $448.7M |
| 毛利率 | 29.6% | 71.0% |
| 营业利润率 | 21.2% | 5.4% |
| 净利率 | 14.8% | 19.9% |
| 营收同比 | 6.6% | 50.6% |
| 净利润同比 | -1.4% | -59.7% |
| 每股收益（稀释后） | $0.98 | $2.44 |
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AMRZSNPS
| Q4 25 | — | $2.3B | ||
| Q3 25 | $3.7B | $1.7B | ||
| Q2 25 | $3.2B | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | $3.4B | $1.5B | ||
| Q2 24 | $3.2B | $1.5B | ||
| Q1 24 | — | $1.6B |
净利润AMRZSNPS
| Q4 25 | — | $448.7M | ||
| Q3 25 | $545.0M | $242.5M | ||
| Q2 25 | $429.0M | $345.3M | ||
| Q1 25 | — | $295.7M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $553.0M | $408.1M | ||
| Q2 24 | $474.0M | $292.1M | ||
| Q1 24 | — | $449.1M |
毛利率AMRZSNPS
| Q4 25 | — | 71.0% | ||
| Q3 25 | 29.6% | 78.1% | ||
| Q2 25 | 30.0% | 80.2% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 78.3% | ||
| Q3 24 | 30.2% | 80.9% | ||
| Q2 24 | 30.2% | 79.4% | ||
| Q1 24 | — | 80.0% |
营业利润率AMRZSNPS
| Q4 25 | — | 5.4% | ||
| Q3 25 | 21.2% | 9.5% | ||
| Q2 25 | 20.8% | 23.5% | ||
| Q1 25 | — | 17.3% | ||
| Q4 24 | — | 20.3% | ||
| Q3 24 | 24.5% | 23.6% | ||
| Q2 24 | 23.3% | 22.8% | ||
| Q1 24 | — | 21.8% |
净利率AMRZSNPS
| Q4 25 | — | 19.9% | ||
| Q3 25 | 14.8% | 13.9% | ||
| Q2 25 | 13.3% | 21.5% | ||
| Q1 25 | — | 20.3% | ||
| Q4 24 | — | 74.4% | ||
| Q3 24 | 16.0% | 26.7% | ||
| Q2 24 | 14.6% | 20.1% | ||
| Q1 24 | — | 27.2% |
每股收益（稀释后）AMRZSNPS
| Q4 25 | — | $2.44 | ||
| Q3 25 | $0.98 | $1.50 | ||
| Q2 25 | $0.78 | $2.21 | ||
| Q1 25 | — | $1.89 | ||
| Q4 24 | — | $7.13 | ||
| Q3 24 | $1.00 | $2.61 | ||
| Q2 24 | $0.86 | $1.88 | ||
| Q1 24 | — | $2.89 |
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 | $3.0B |
| 总债务越低越好 | — | $13.5B |
| 股东权益账面价值 | $12.9B | $28.3B |
| 总资产 | $24.0B | $48.2B |
| 负债/权益比越低杠杆越低 | — | 0.48× |
8季度趋势，按日历期对齐
现金及短期投资AMRZSNPS
| Q4 25 | — | $3.0B | ||
| Q3 25 | $826.0M | $2.6B | ||
| Q2 25 | $601.0M | $14.3B | ||
| Q1 25 | — | $3.8B | ||
| Q4 24 | — | $4.1B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | $1.3B |
总债务AMRZSNPS
| Q4 25 | — | $13.5B | ||
| Q3 25 | — | $14.3B | ||
| Q2 25 | — | $10.1B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AMRZSNPS
| Q4 25 | — | $28.3B | ||
| Q3 25 | $12.9B | $27.6B | ||
| Q2 25 | $12.4B | $9.9B | ||
| Q1 25 | — | $9.3B | ||
| Q4 24 | — | $9.0B | ||
| Q3 24 | $9.8B | $7.7B | ||
| Q2 24 | $9.3B | $7.2B | ||
| Q1 24 | — | $6.7B |
总资产AMRZSNPS
| Q4 25 | — | $48.2B | ||
| Q3 25 | $24.0B | $48.2B | ||
| Q2 25 | $23.8B | $23.8B | ||
| Q1 25 | — | $13.0B | ||
| Q4 24 | — | $13.1B | ||
| Q3 24 | — | $11.6B | ||
| Q2 24 | — | $11.0B | ||
| Q1 24 | — | $10.6B |
负债/权益比AMRZSNPS
| Q4 25 | — | 0.48× | ||
| Q3 25 | — | 0.52× | ||
| Q2 25 | — | 1.01× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $639.7M |
| 自由现金流经营现金流 - 资本支出 | $669.0M | $605.2M |
| 自由现金流率自由现金流/营收 | 18.2% | 26.8% |
| 资本支出强度资本支出/营收 | 5.0% | 1.5% |
| 现金转化率经营现金流/净利润 | 1.57× | 1.43× |
| 过去12个月自由现金流最近4个季度 | — | $1.3B |
8季度趋势，按日历期对齐
经营现金流AMRZSNPS
| Q4 25 | — | $639.7M | ||
| Q3 25 | $854.0M | $671.0M | ||
| Q2 25 | — | $275.4M | ||
| Q1 25 | — | $-67.5M | ||
| Q4 24 | — | $562.8M | ||
| Q3 24 | — | $455.4M | ||
| Q2 24 | — | $476.6M | ||
| Q1 24 | — | $-87.8M |
自由现金流AMRZSNPS
| Q4 25 | — | $605.2M | ||
| Q3 25 | $669.0M | $632.4M | ||
| Q2 25 | — | $219.8M | ||
| Q1 25 | — | $-108.2M | ||
| Q4 24 | — | $558.4M | ||
| Q3 24 | — | $415.4M | ||
| Q2 24 | — | $438.2M | ||
| Q1 24 | — | $-128.2M |
自由现金流率AMRZSNPS
| Q4 25 | — | 26.8% | ||
| Q3 25 | 18.2% | 36.3% | ||
| Q2 25 | — | 13.7% | ||
| Q1 25 | — | -7.4% | ||
| Q4 24 | — | 37.3% | ||
| Q3 24 | — | 27.2% | ||
| Q2 24 | — | 30.1% | ||
| Q1 24 | — | -7.8% |
资本支出强度AMRZSNPS
| Q4 25 | — | 1.5% | ||
| Q3 25 | 5.0% | 2.2% | ||
| Q2 25 | — | 3.5% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 0.3% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 2.4% |
现金转化率AMRZSNPS
| Q4 25 | — | 1.43× | ||
| Q3 25 | 1.57× | 2.77× | ||
| Q2 25 | — | 0.80× | ||
| Q1 25 | — | -0.23× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.63× | ||
| Q1 24 | — | -0.20× |
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% |
SNPS
| License And Maintenance | $940.7M | 42% |
| Other | $640.0M | 28% |
| Design IP Segment | $407.1M | 18% |
| KR | $236.9M | 11% |
| Sales Based Royalties | $30.1M | 1% |
