vs
Amentum Holdings, Inc.（AMTM）与埃培智集团（IPG）财务数据对比。点击上方公司名可切换其他公司
Amentum Holdings, Inc.的季度营收约是埃培智集团的1.5倍（$3.2B vs $2.1B），埃培智集团净利率更高（5.8% vs 1.4%，领先4.5%），埃培智集团同比增速更快（-4.8% vs -5.2%），埃培智集团自由现金流更多（$153.6M vs $-142.0M），过去两年Amentum Holdings, Inc.的营收复合增速更高（25.6% vs -9.1%）
本公司是总部位于美国达拉斯的跨国技术专业服务企业，面向全球企业、机构及政府部门客户提供工程、技术、建设服务以及科学与专项咨询服务，连续6年蝉联《工程新闻纪录》（ENR）全球顶尖设计企业500强榜首。
埃培智集团（IPG）是总部位于美国纽约的广告营销传播集团，旗下拥有FCB、IPG盟博、麦肯世界集团、睿狮集团等五大核心业务网络，以及公关、体育营销、艺人经纪、医疗营销等领域的多家专业独立代理商，被宏盟收购前是与WPP、阳狮、宏盟齐名的全球广告行业“四大集团”之一。
AMTM vs IPG — 直观对比
营收规模更大
AMTM
是对方的1.5倍
$2.1B
营收增速更快
IPG
高出0.5%
-5.2%
净利率更高
IPG
高出4.5%
1.4%
自由现金流更多
IPG
多$295.6M
$-142.0M
两年增速更快
AMTM
近两年复合增速
-9.1%
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.2B | $2.1B |
| 净利润 | $44.0M | $124.2M |
| 毛利率 | 10.1% | — |
| 营业利润率 | 4.3% | 10.3% |
| 净利率 | 1.4% | 5.8% |
| 营收同比 | -5.2% | -4.8% |
| 净利润同比 | 266.7% | 517.9% |
| 每股收益（稀释后） | $0.18 | $0.34 |
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AMTMIPG
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.9B | — | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | $3.6B | $2.2B | ||
| Q1 25 | $3.5B | $2.0B | ||
| Q4 24 | $3.4B | $2.4B | ||
| Q3 24 | $2.2B | $2.2B | ||
| Q2 24 | $2.1B | $2.3B |
净利润AMTMIPG
| Q1 26 | $44.0M | — | ||
| Q4 25 | $40.0M | — | ||
| Q3 25 | — | $124.2M | ||
| Q2 25 | $10.0M | $162.5M | ||
| Q1 25 | $4.0M | $-85.4M | ||
| Q4 24 | $12.0M | $344.5M | ||
| Q3 24 | $26.0M | $20.1M | ||
| Q2 24 | $-26.0M | $214.5M |
毛利率AMTMIPG
| Q1 26 | 10.1% | — | ||
| Q4 25 | 10.6% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 10.3% | — | ||
| Q1 25 | 10.5% | -3.2% | ||
| Q4 24 | 10.6% | 10.1% | ||
| Q3 24 | 9.0% | 2.9% | ||
| Q2 24 | 9.6% | 1.2% |
营业利润率AMTMIPG
| Q1 26 | 4.3% | — | ||
| Q4 25 | 3.4% | — | ||
| Q3 25 | — | 10.3% | ||
| Q2 25 | 2.9% | 11.2% | ||
| Q1 25 | 3.2% | -2.1% | ||
| Q4 24 | 3.9% | 23.3% | ||
| Q3 24 | 1.2% | 5.9% | ||
| Q2 24 | 4.2% | 13.7% |
净利率AMTMIPG
| Q1 26 | 1.4% | — | ||
| Q4 25 | 1.0% | — | ||
| Q3 25 | — | 5.8% | ||
| Q2 25 | 0.3% | 7.5% | ||
| Q1 25 | 0.1% | -4.3% | ||
| Q4 24 | 0.4% | 14.1% | ||
| Q3 24 | 1.2% | 0.9% | ||
| Q2 24 | -1.2% | 9.2% |
每股收益（稀释后）AMTMIPG
| Q1 26 | $0.18 | — | ||
| Q4 25 | $0.16 | — | ||
| Q3 25 | — | $0.34 | ||
| Q2 25 | $0.04 | $0.44 | ||
| Q1 25 | $0.02 | $-0.23 | ||
| Q4 24 | $0.05 | $0.92 | ||
| Q3 24 | $0.31 | $0.05 | ||
| Q2 24 | $-0.29 | $0.57 |
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 | $247.0M | $1.5B |
| 总债务越低越好 | $3.9B | — |
| 股东权益账面价值 | $4.6B | $3.7B |
| 总资产 | $11.2B | $17.0B |
| 负债/权益比越低杠杆越低 | 0.86× | — |
8季度趋势，按日历期对齐
现金及短期投资AMTMIPG
| Q1 26 | $247.0M | — | ||
| Q4 25 | $437.0M | — | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | $738.0M | $1.6B | ||
| Q1 25 | $546.0M | $1.9B | ||
| Q4 24 | $522.0M | $2.2B | ||
| Q3 24 | $452.0M | $1.5B | ||
| Q2 24 | — | $1.5B |
总债务AMTMIPG
| Q1 26 | $3.9B | — | ||
| Q4 25 | $3.9B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $4.5B | — | ||
| Q1 25 | $4.7B | — | ||
| Q4 24 | $4.7B | — | ||
| Q3 24 | $4.7B | — | ||
| Q2 24 | — | — |
股东权益AMTMIPG
| Q1 26 | $4.6B | — | ||
| Q4 25 | $4.5B | — | ||
| Q3 25 | — | $3.7B | ||
| Q2 25 | $4.5B | $3.7B | ||
| Q1 25 | $4.4B | $3.6B | ||
| Q4 24 | $4.5B | $3.8B | ||
| Q3 24 | $4.5B | $3.7B | ||
| Q2 24 | $303.0M | $3.8B |
总资产AMTMIPG
| Q1 26 | $11.2B | — | ||
| Q4 25 | $11.5B | — | ||
| Q3 25 | — | $17.0B | ||
| Q2 25 | $11.8B | $17.0B | ||
| Q1 25 | $12.0B | $17.1B | ||
| Q4 24 | $11.9B | $18.3B | ||
| Q3 24 | $12.0B | $17.1B | ||
| Q2 24 | — | $17.0B |
负债/权益比AMTMIPG
| Q1 26 | 0.86× | — | ||
| Q4 25 | 0.88× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.01× | — | ||
| Q1 25 | 1.06× | — | ||
| Q4 24 | 1.05× | — | ||
| Q3 24 | 1.05× | — | ||
| Q2 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 | $-136.0M | $180.1M |
| 自由现金流经营现金流 - 资本支出 | $-142.0M | $153.6M |
| 自由现金流率自由现金流/营收 | -4.4% | 7.2% |
| 资本支出强度资本支出/营收 | 0.2% | 1.2% |
| 现金转化率经营现金流/净利润 | -3.09× | 1.45× |
| 过去12个月自由现金流最近4个季度 | $272.0M | $806.8M |
8季度趋势，按日历期对齐
经营现金流AMTMIPG
| Q1 26 | $-136.0M | — | ||
| Q4 25 | $270.0M | — | ||
| Q3 25 | — | $180.1M | ||
| Q2 25 | $106.0M | $-96.0M | ||
| Q1 25 | $57.0M | $-37.0M | ||
| Q4 24 | $110.0M | $868.1M | ||
| Q3 24 | — | $223.8M | ||
| Q2 24 | — | $120.7M |
自由现金流AMTMIPG
| Q1 26 | $-142.0M | — | ||
| Q4 25 | $261.0M | — | ||
| Q3 25 | — | $153.6M | ||
| Q2 25 | $100.0M | $-121.8M | ||
| Q1 25 | $53.0M | $-58.5M | ||
| Q4 24 | $102.0M | $833.5M | ||
| Q3 24 | — | $186.5M | ||
| Q2 24 | — | $85.9M |
自由现金流率AMTMIPG
| Q1 26 | -4.4% | — | ||
| Q4 25 | 6.6% | — | ||
| Q3 25 | — | 7.2% | ||
| Q2 25 | 2.8% | -5.6% | ||
| Q1 25 | 1.5% | -2.9% | ||
| Q4 24 | 3.0% | 34.2% | ||
| Q3 24 | — | 8.3% | ||
| Q2 24 | — | 3.7% |
资本支出强度AMTMIPG
| Q1 26 | 0.2% | — | ||
| Q4 25 | 0.2% | — | ||
| Q3 25 | — | 1.2% | ||
| Q2 25 | 0.2% | 1.2% | ||
| Q1 25 | 0.1% | 1.1% | ||
| Q4 24 | 0.2% | 1.4% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.5% |
现金转化率AMTMIPG
| Q1 26 | -3.09× | — | ||
| Q4 25 | 6.75× | — | ||
| Q3 25 | — | 1.45× | ||
| Q2 25 | 10.60× | -0.59× | ||
| Q1 25 | 14.25× | — | ||
| Q4 24 | 9.17× | 2.52× | ||
| Q3 24 | — | 11.13× | ||
| Q2 24 | — | 0.56× |
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
AMTM
| Global Engineering Solutions Segment | $1.9B | 59% |
| Other U.S.Government Agencies | $400.0M | 12% |
| Fixed Price Contract | $380.0M | 12% |
| Commercial And International | $226.0M | 7% |
| Time And Materials Contract | $171.0M | 5% |
| Sales Channel Through Intermediary | $78.0M | 2% |
| Equity Method Investee | $50.0M | 2% |
IPG
| MDE | $619.0M | 29% |
| IAC | $574.9M | 27% |
| Other | $527.9M | 25% |
| SCE | $413.8M | 19% |
