vs
亚马逊（AMZN）与Core & Main, Inc.（CNM）财务数据对比。点击上方公司名可切换其他公司
亚马逊的季度营收约是Core & Main, Inc.的103.5倍（$213.4B vs $2.1B）。亚马逊净利率更高（9.9% vs 6.6%，领先3.3%）。Core & Main, Inc.同比增速更快（43.2% vs 13.6%）。过去两年亚马逊的营收复合增速更高（22.0% vs 8.8%）
亚马逊是全球知名的综合电商与科技企业，业务覆盖北美及全球多个地区，设有北美零售、国际零售、亚马逊云科技（AWS）三大业务板块。除运营线上线下零售渠道、提供消费商品售卖与订阅服务外，也为第三方卖家提供销售平台，还自主研发销售Kindle、Fire平板等电子设备。
Core & Main, Inc.总部位于美国密苏里州圣路易斯，是美国专业的水务及相关防护产品分销商，主营供水、污水处理、雨水排放、消防防护类产品，客户覆盖市政部门、私营水务企业及专业承包商，在全美49个州设有370个分支机构，服务6万客户，在售产品达22.5万种。
AMZN vs CNM — 直观对比
营收规模更大
AMZN
是对方的103.5倍
$2.1B
营收增速更快
CNM
高出29.6%
13.6%
净利率更高
AMZN
高出3.3%
6.6%
两年增速更快
AMZN
近两年复合增速
8.8%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $213.4B | $2.1B |
| 净利润 | $21.2B | $137.0M |
| 毛利率 | 48.5% | 27.2% |
| 营业利润率 | 11.7% | 10.7% |
| 净利率 | 9.9% | 6.6% |
| 营收同比 | 13.6% | 43.2% |
| 净利润同比 | 5.9% | 117.5% |
| 每股收益（稀释后） | $1.95 | $0.72 |
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AMZNCNM
| Q4 25 | $213.4B | $2.1B | ||
| Q3 25 | $180.2B | $2.1B | ||
| Q2 25 | $167.7B | $1.9B | ||
| Q1 25 | $155.7B | $1.7B | ||
| Q4 24 | $187.8B | $2.0B | ||
| Q3 24 | $158.9B | $2.0B | ||
| Q2 24 | $148.0B | $1.7B | ||
| Q1 24 | $143.3B | — |
净利润AMZNCNM
| Q4 25 | $21.2B | $137.0M | ||
| Q3 25 | $21.2B | $134.0M | ||
| Q2 25 | $18.2B | $100.0M | ||
| Q1 25 | $17.1B | $64.0M | ||
| Q4 24 | $20.0B | $133.0M | ||
| Q3 24 | $15.3B | $119.0M | ||
| Q2 24 | $13.5B | $95.0M | ||
| Q1 24 | $10.4B | — |
毛利率AMZNCNM
| Q4 25 | 48.5% | 27.2% | ||
| Q3 25 | 50.8% | 26.8% | ||
| Q2 25 | 51.8% | 26.7% | ||
| Q1 25 | 50.6% | 26.6% | ||
| Q4 24 | 47.3% | 26.6% | ||
| Q3 24 | 49.0% | 26.4% | ||
| Q2 24 | 50.1% | 26.9% | ||
| Q1 24 | 49.3% | — |
营业利润率AMZNCNM
| Q4 25 | 11.7% | 10.7% | ||
| Q3 25 | 9.7% | 10.2% | ||
| Q2 25 | 11.4% | 8.9% | ||
| Q1 25 | 11.8% | 7.3% | ||
| Q4 24 | 11.3% | 10.9% | ||
| Q3 24 | 11.0% | 10.4% | ||
| Q2 24 | 9.9% | 9.6% | ||
| Q1 24 | 10.7% | — |
净利率AMZNCNM
| Q4 25 | 9.9% | 6.6% | ||
| Q3 25 | 11.8% | 6.4% | ||
| Q2 25 | 10.8% | 5.2% | ||
| Q1 25 | 11.0% | 3.8% | ||
| Q4 24 | 10.7% | 6.5% | ||
| Q3 24 | 9.6% | 6.1% | ||
| Q2 24 | 9.1% | 5.5% | ||
| Q1 24 | 7.3% | — |
每股收益（稀释后）AMZNCNM
| Q4 25 | $1.95 | $0.72 | ||
| Q3 25 | $1.95 | $0.70 | ||
| Q2 25 | $1.68 | $0.52 | ||
| Q1 25 | $1.59 | $0.34 | ||
| Q4 24 | $1.86 | $0.69 | ||
| Q3 24 | $1.43 | $0.61 | ||
| Q2 24 | $1.26 | $0.49 | ||
| Q1 24 | $0.98 | — |
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 | $123.0B | $89.0M |
| 总债务越低越好 | $68.8B | — |
| 股东权益账面价值 | $411.1B | $2.0B |
| 总资产 | $818.0B | $6.3B |
| 负债/权益比越低杠杆越低 | 0.17× | — |
8季度趋势，按日历期对齐
现金及短期投资AMZNCNM
| Q4 25 | $123.0B | $89.0M | ||
| Q3 25 | $94.2B | $25.0M | ||
| Q2 25 | $93.2B | $8.0M | ||
| Q1 25 | $94.6B | $8.0M | ||
| Q4 24 | $101.2B | $10.0M | ||
| Q3 24 | $88.1B | $13.0M | ||
| Q2 24 | $89.1B | $30.0M | ||
| Q1 24 | $85.1B | — |
总债务AMZNCNM
| Q4 25 | $68.8B | — | ||
| Q3 25 | $55.1B | — | ||
| Q2 25 | $56.1B | — | ||
| Q1 25 | $58.8B | — | ||
| Q4 24 | $58.0B | — | ||
| Q3 24 | $60.5B | — | ||
| Q2 24 | $62.7B | — | ||
| Q1 24 | $66.9B | — |
股东权益AMZNCNM
| Q4 25 | $411.1B | $2.0B | ||
| Q3 25 | $369.6B | $1.9B | ||
| Q2 25 | $333.8B | $1.7B | ||
| Q1 25 | $305.9B | $1.7B | ||
| Q4 24 | $286.0B | $1.7B | ||
| Q3 24 | $259.2B | $1.6B | ||
| Q2 24 | $236.4B | $1.6B | ||
| Q1 24 | $216.7B | — |
总资产AMZNCNM
| Q4 25 | $818.0B | $6.3B | ||
| Q3 25 | $727.9B | $6.3B | ||
| Q2 25 | $682.2B | $6.3B | ||
| Q1 25 | $643.3B | $5.9B | ||
| Q4 24 | $624.9B | $6.2B | ||
| Q3 24 | $584.6B | $6.1B | ||
| Q2 24 | $554.8B | $6.0B | ||
| Q1 24 | $531.0B | — |
负债/权益比AMZNCNM
| Q4 25 | 0.17× | — | ||
| Q3 25 | 0.15× | — | ||
| Q2 25 | 0.17× | — | ||
| Q1 25 | 0.19× | — | ||
| Q4 24 | 0.20× | — | ||
| Q3 24 | 0.23× | — | ||
| Q2 24 | 0.27× | — | ||
| Q1 24 | 0.31× | — |
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 | $54.5B | — |
| 自由现金流经营现金流 - 资本支出 | $14.9B | — |
| 自由现金流率自由现金流/营收 | 7.0% | — |
| 资本支出强度资本支出/营收 | 18.5% | — |
| 现金转化率经营现金流/净利润 | 2.57× | — |
| 过去12个月自由现金流最近4个季度 | $7.7B | $575.0M |
8季度趋势，按日历期对齐
经营现金流AMZNCNM
| Q4 25 | $54.5B | — | ||
| Q3 25 | $35.5B | $34.0M | ||
| Q2 25 | $32.5B | $77.0M | ||
| Q1 25 | $17.0B | $235.0M | ||
| Q4 24 | $45.6B | $260.0M | ||
| Q3 24 | $26.0B | $48.0M | ||
| Q2 24 | $25.3B | $78.0M | ||
| Q1 24 | $19.0B | — |
自由现金流AMZNCNM
| Q4 25 | $14.9B | — | ||
| Q3 25 | $430.0M | $24.0M | ||
| Q2 25 | $332.0M | $64.0M | ||
| Q1 25 | $-8.0B | $224.0M | ||
| Q4 24 | $17.8B | $252.0M | ||
| Q3 24 | $3.4B | $39.0M | ||
| Q2 24 | $7.7B | $71.0M | ||
| Q1 24 | $4.1B | — |
自由现金流率AMZNCNM
| Q4 25 | 7.0% | — | ||
| Q3 25 | 0.2% | 1.1% | ||
| Q2 25 | 0.2% | 3.3% | ||
| Q1 25 | -5.1% | 13.2% | ||
| Q4 24 | 9.5% | 12.4% | ||
| Q3 24 | 2.1% | 2.0% | ||
| Q2 24 | 5.2% | 4.1% | ||
| Q1 24 | 2.8% | — |
资本支出强度AMZNCNM
| Q4 25 | 18.5% | — | ||
| Q3 25 | 19.5% | 0.5% | ||
| Q2 25 | 19.2% | 0.7% | ||
| Q1 25 | 16.1% | 0.6% | ||
| Q4 24 | 14.8% | 0.4% | ||
| Q3 24 | 14.2% | 0.5% | ||
| Q2 24 | 11.9% | 0.4% | ||
| Q1 24 | 10.4% | — |
现金转化率AMZNCNM
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.68× | 0.25× | ||
| Q2 25 | 1.79× | 0.77× | ||
| Q1 25 | 0.99× | 3.67× | ||
| Q4 24 | 2.28× | 1.95× | ||
| Q3 24 | 1.69× | 0.40× | ||
| Q2 24 | 1.87× | 0.82× | ||
| Q1 24 | 1.82× | — |
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
AMZN
| Products | $90.0B | 42% |
| Third Party Seller Services | $52.8B | 25% |
| Other | $49.9B | 23% |
| Subscription Services | $13.1B | 6% |
| Physical Stores | $5.9B | 3% |
| Other Services | $1.7B | 1% |
CNM
| Pipes Valves And Fitting Products | $1.4B | 67% |
| Storm Drainage Products | $333.0M | 16% |
| Meter Products | $195.0M | 9% |
| Fire Protection Products | $152.0M | 7% |
