vs
布鲁克菲尔德资产管理（BAM）与Martin Marietta Materials（MLM）财务数据对比。点击上方公司名可切换其他公司
Martin Marietta Materials的季度营收约是布鲁克菲尔德资产管理的1.1倍（$1.1B vs $1.1B），布鲁克菲尔德资产管理净利率更高（56.7% vs 24.5%，领先32.2%）
布鲁克菲尔德资产管理有限公司是加美两地的另类资产管理机构，2022年12月从布鲁克菲尔德集团的资管业务分拆成立，在全球范围内管理不动产、基础设施、可再生能源、私募股权及信贷市场等领域的投资。
马丁·玛丽埃塔材料公司是美国大型集料及重型建筑材料供应商，业务覆盖美国26个州、加拿大及加勒比地区，主要为道路、人行道、地基等各类基建项目提供所需原材料。
BAM vs MLM — 直观对比
营收规模更大
MLM
是对方的1.1倍
$1.1B
净利率更高
BAM
高出32.2%
24.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.1B |
| 净利润 | $615.0M | $279.0M |
| 毛利率 | — | 35.0% |
| 营业利润率 | 84.2% | 24.6% |
| 净利率 | 56.7% | 24.5% |
| 营收同比 | — | -30.1% |
| 净利润同比 | — | -4.8% |
| 每股收益（稀释后） | — | $4.59 |
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BAMMLM
| Q4 25 | $1.1B | $1.1B | ||
| Q3 25 | $974.0M | $1.8B | ||
| Q2 25 | $931.0M | $1.8B | ||
| Q1 25 | $954.0M | $1.4B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | $873.0M | $1.9B | ||
| Q2 24 | $821.0M | $1.8B | ||
| Q1 24 | $786.0M | $1.3B |
净利润BAMMLM
| Q4 25 | $615.0M | $279.0M | ||
| Q3 25 | $692.0M | $414.0M | ||
| Q2 25 | $584.0M | $328.0M | ||
| Q1 25 | $507.0M | $116.0M | ||
| Q4 24 | — | $293.0M | ||
| Q3 24 | $537.0M | $363.0M | ||
| Q2 24 | $124.0M | $294.0M | ||
| Q1 24 | $373.0M | $1.0B |
毛利率BAMMLM
| Q4 25 | — | 35.0% | ||
| Q3 25 | — | 33.1% | ||
| Q2 25 | — | 30.0% | ||
| Q1 25 | — | 24.8% | ||
| Q4 24 | — | 30.0% | ||
| Q3 24 | — | 31.7% | ||
| Q2 24 | — | 29.3% | ||
| Q1 24 | — | 21.7% |
营业利润率BAMMLM
| Q4 25 | 84.2% | 24.6% | ||
| Q3 25 | 79.1% | 27.4% | ||
| Q2 25 | 70.8% | 25.3% | ||
| Q1 25 | 61.0% | 14.3% | ||
| Q4 24 | — | 24.4% | ||
| Q3 24 | 72.5% | 25.9% | ||
| Q2 24 | 80.4% | 22.6% | ||
| Q1 24 | 56.5% | — |
净利率BAMMLM
| Q4 25 | 56.7% | 24.5% | ||
| Q3 25 | 71.0% | 22.4% | ||
| Q2 25 | 62.7% | 18.1% | ||
| Q1 25 | 53.1% | 8.6% | ||
| Q4 24 | — | 18.0% | ||
| Q3 24 | 61.5% | 19.2% | ||
| Q2 24 | 15.1% | 16.7% | ||
| Q1 24 | 47.5% | 83.5% |
每股收益（稀释后）BAMMLM
| Q4 25 | — | $4.59 | ||
| Q3 25 | — | $6.85 | ||
| Q2 25 | — | $5.43 | ||
| Q1 25 | — | $1.90 | ||
| Q4 24 | — | $4.87 | ||
| Q3 24 | — | $5.91 | ||
| Q2 24 | — | $4.76 | ||
| Q1 24 | — | $16.87 |
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 | $1.6B | $67.0M |
| 总债务越低越好 | — | $5.3B |
| 股东权益账面价值 | $8.9B | $10.0B |
| 总资产 | $17.0B | $18.7B |
| 负债/权益比越低杠杆越低 | — | 0.53× |
8季度趋势，按日历期对齐
现金及短期投资BAMMLM
| Q4 25 | $1.6B | $67.0M | ||
| Q3 25 | $1.1B | $57.0M | ||
| Q2 25 | $480.0M | $225.0M | ||
| Q1 25 | $332.0M | $101.0M | ||
| Q4 24 | — | $670.0M | ||
| Q3 24 | — | $52.0M | ||
| Q2 24 | $10.0M | $109.0M | ||
| Q1 24 | — | $2.6B |
总债务BAMMLM
| Q4 25 | — | $5.3B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | — | $5.4B | ||
| Q1 25 | — | $5.4B | ||
| Q4 24 | — | $5.4B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $4.3B | ||
| Q1 24 | — | $4.3B |
股东权益BAMMLM
| Q4 25 | $8.9B | $10.0B | ||
| Q3 25 | $8.5B | $9.7B | ||
| Q2 25 | $8.5B | $9.4B | ||
| Q1 25 | $8.5B | $9.1B | ||
| Q4 24 | — | $9.5B | ||
| Q3 24 | $9.0B | $9.2B | ||
| Q2 24 | $3.2B | $8.8B | ||
| Q1 24 | $2.2B | $8.9B |
总资产BAMMLM
| Q4 25 | $17.0B | $18.7B | ||
| Q3 25 | $16.5B | $18.7B | ||
| Q2 25 | $16.1B | $18.1B | ||
| Q1 25 | $15.0B | $17.7B | ||
| Q4 24 | — | $18.2B | ||
| Q3 24 | — | $16.5B | ||
| Q2 24 | $4.2B | $16.3B | ||
| Q1 24 | — | $16.2B |
负债/权益比BAMMLM
| Q4 25 | — | 0.53× | ||
| Q3 25 | — | 0.57× | ||
| Q2 25 | — | 0.58× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | — | 0.57× | ||
| Q3 24 | — | 0.44× | ||
| Q2 24 | — | 0.49× | ||
| Q1 24 | — | 0.49× |
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 | $562.0M | $629.0M |
| 自由现金流经营现金流 - 资本支出 | — | $424.0M |
| 自由现金流率自由现金流/营收 | — | 37.2% |
| 资本支出强度资本支出/营收 | — | 18.0% |
| 现金转化率经营现金流/净利润 | 0.91× | 2.25× |
| 过去12个月自由现金流最近4个季度 | — | $978.0M |
8季度趋势，按日历期对齐
经营现金流BAMMLM
| Q4 25 | $562.0M | $629.0M | ||
| Q3 25 | $745.0M | $551.0M | ||
| Q2 25 | $529.0M | $387.0M | ||
| Q1 25 | $265.0M | $218.0M | ||
| Q4 24 | — | $686.0M | ||
| Q3 24 | $567.0M | $600.0M | ||
| Q2 24 | $159.0M | $1.0M | ||
| Q1 24 | $516.0M | $172.0M |
自由现金流BAMMLM
| Q4 25 | — | $424.0M | ||
| Q3 25 | — | $361.0M | ||
| Q2 25 | — | $208.0M | ||
| Q1 25 | — | $-15.0M | ||
| Q4 24 | — | $453.0M | ||
| Q3 24 | — | $317.0M | ||
| Q2 24 | — | $-138.0M | ||
| Q1 24 | — | $-28.0M |
自由现金流率BAMMLM
| Q4 25 | — | 37.2% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 11.5% | ||
| Q1 25 | — | -1.1% | ||
| Q4 24 | — | 27.8% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | -7.8% | ||
| Q1 24 | — | -2.2% |
资本支出强度BAMMLM
| Q4 25 | — | 18.0% | ||
| Q3 25 | — | 10.3% | ||
| Q2 25 | — | 9.9% | ||
| Q1 25 | — | 17.2% | ||
| Q4 24 | — | 14.3% | ||
| Q3 24 | — | 15.0% | ||
| Q2 24 | — | 7.9% | ||
| Q1 24 | — | 16.0% |
现金转化率BAMMLM
| Q4 25 | 0.91× | 2.25× | ||
| Q3 25 | 1.08× | 1.33× | ||
| Q2 25 | 0.91× | 1.18× | ||
| Q1 25 | 0.52× | 1.88× | ||
| Q4 24 | — | 2.34× | ||
| Q3 24 | 1.06× | 1.65× | ||
| Q2 24 | 1.28× | 0.00× | ||
| Q1 24 | 1.38× | 0.16× |
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
BAM
| Incentive Fees | $452.0M | 42% |
| Infrastruture | $332.0M | 31% |
| Private Equity | $174.0M | 16% |
| Renewable Power And Transition | $66.0M | 6% |
| Other | $47.0M | 4% |
| Management And Advisory Fees | $14.0M | 1% |
MLM
| Building Materials Business East Group | $774.0M | 68% |
| Building Materials Business West Group | $233.0M | 20% |
| Services | $88.0M | 8% |
| Other | $45.0M | 4% |
