vs
百特国际（BAX）与Masco（MAS）财务数据对比。点击上方公司名可切换其他公司
百特国际的季度营收约是Masco的1.6倍（$3.0B vs $1.9B），Masco净利率更高（11.9% vs -37.9%，领先49.8%），百特国际同比增速更快（458.0% vs 6.5%），过去两年Masco的营收复合增速更高（-4.2% vs -9.0%）
百特国际是总部位于美国伊利诺伊州迪尔菲尔德的跨国医疗健康企业，业务布局覆盖全球众多市场，专注于研发、生产及销售各类医疗相关产品与解决方案，为全球医疗机构和患者提供专业可靠的医疗支持。
美国家居建材企业Masco主营家装及新建住宅市场相关产品，旗下拥有20余家子公司，在全球运营近80座生产工厂，其中美国本土近60座，海外地区超20座。公司1969年于纽交所挂牌上市，后实现快速增长，成功跻身美国财富500强榜单。
BAX vs MAS — 直观对比
营收规模更大
BAX
是对方的1.6倍
$1.9B
营收增速更快
BAX
高出451.5%
6.5%
净利率更高
MAS
高出49.8%
-37.9%
两年增速更快
MAS
近两年复合增速
-9.0%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.0B | $1.9B |
| 净利润 | $-1.1B | $228.0M |
| 毛利率 | 19.4% | 35.8% |
| 营业利润率 | -24.5% | 16.5% |
| 净利率 | -37.9% | 11.9% |
| 营收同比 | 458.0% | 6.5% |
| 净利润同比 | -120.3% | 14.5% |
| 每股收益（稀释后） | $-2.21 | — |
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BAXMAS
| Q1 26 | — | $1.9B | ||
| Q4 25 | $3.0B | $1.8B | ||
| Q3 25 | $2.8B | $1.9B | ||
| Q2 25 | $2.8B | $2.1B | ||
| Q1 25 | $2.6B | $1.8B | ||
| Q4 24 | $533.0M | $1.8B | ||
| Q3 24 | $2.7B | $2.0B | ||
| Q2 24 | $3.8B | $2.1B |
净利润BAXMAS
| Q1 26 | — | $228.0M | ||
| Q4 25 | $-1.1B | $165.0M | ||
| Q3 25 | $-46.0M | $189.0M | ||
| Q2 25 | $91.0M | $270.0M | ||
| Q1 25 | $126.0M | $186.0M | ||
| Q4 24 | $-512.0M | $182.0M | ||
| Q3 24 | $140.0M | $167.0M | ||
| Q2 24 | $-314.0M | $258.0M |
毛利率BAXMAS
| Q1 26 | — | 35.8% | ||
| Q4 25 | 19.4% | 33.9% | ||
| Q3 25 | 33.5% | 34.2% | ||
| Q2 25 | 35.3% | 37.6% | ||
| Q1 25 | 32.8% | 35.8% | ||
| Q4 24 | 25.0% | 34.8% | ||
| Q3 24 | 38.3% | 36.6% | ||
| Q2 24 | 37.5% | 37.5% |
营业利润率BAXMAS
| Q1 26 | — | 16.5% | ||
| Q4 25 | -24.5% | 13.8% | ||
| Q3 25 | 6.1% | 15.8% | ||
| Q2 25 | 6.8% | 20.1% | ||
| Q1 25 | 2.2% | 15.9% | ||
| Q4 24 | -25.5% | 15.9% | ||
| Q3 24 | 5.7% | 18.0% | ||
| Q2 24 | -5.0% | 19.0% |
净利率BAXMAS
| Q1 26 | — | 11.9% | ||
| Q4 25 | -37.9% | 9.2% | ||
| Q3 25 | -1.6% | 9.9% | ||
| Q2 25 | 3.2% | 13.2% | ||
| Q1 25 | 4.8% | 10.3% | ||
| Q4 24 | -96.1% | 10.0% | ||
| Q3 24 | 5.2% | 8.4% | ||
| Q2 24 | -8.2% | 12.3% |
每股收益（稀释后）BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | $-2.21 | $0.81 | ||
| Q3 25 | $-0.09 | $0.90 | ||
| Q2 25 | $0.18 | $1.28 | ||
| Q1 25 | $0.25 | $0.87 | ||
| Q4 24 | $-0.99 | $0.85 | ||
| Q3 24 | $0.27 | $0.77 | ||
| Q2 24 | $-0.62 | $1.17 |
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 | $2.0B | — |
| 总债务越低越好 | $9.5B | $2.9B |
| 股东权益账面价值 | $6.1B | $27.0M |
| 总资产 | $20.1B | $5.2B |
| 负债/权益比越低杠杆越低 | 1.55× | 109.07× |
8季度趋势，按日历期对齐
现金及短期投资BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | $2.0B | $647.0M | ||
| Q3 25 | $1.7B | $559.0M | ||
| Q2 25 | $1.7B | $390.0M | ||
| Q1 25 | $2.3B | $377.0M | ||
| Q4 24 | $1.8B | $634.0M | ||
| Q3 24 | $1.4B | $646.0M | ||
| Q2 24 | $2.1B | $398.0M |
总债务BAXMAS
| Q1 26 | — | $2.9B | ||
| Q4 25 | $9.5B | $2.9B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $10.4B | $2.9B | ||
| Q3 24 | $10.4B | — | ||
| Q2 24 | $10.4B | — |
股东权益BAXMAS
| Q1 26 | — | $27.0M | ||
| Q4 25 | $6.1B | $-185.0M | ||
| Q3 25 | $7.2B | $-78.0M | ||
| Q2 25 | $7.3B | $-84.0M | ||
| Q1 25 | $7.1B | $-254.0M | ||
| Q4 24 | $7.0B | $-279.0M | ||
| Q3 24 | $7.9B | $-88.0M | ||
| Q2 24 | $7.6B | $-26.0M |
总资产BAXMAS
| Q1 26 | — | $5.2B | ||
| Q4 25 | $20.1B | $5.2B | ||
| Q3 25 | $21.1B | $5.3B | ||
| Q2 25 | $21.0B | $5.3B | ||
| Q1 25 | $21.3B | $5.1B | ||
| Q4 24 | $25.8B | $5.0B | ||
| Q3 24 | $26.7B | $5.3B | ||
| Q2 24 | $26.3B | $5.4B |
负债/权益比BAXMAS
| Q1 26 | — | 109.07× | ||
| Q4 25 | 1.55× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.49× | — | ||
| Q3 24 | 1.33× | — | ||
| Q2 24 | 1.37× | — |
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 | $584.0M | — |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | 1.8% |
| 现金转化率经营现金流/净利润 | — | — |
| 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BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | $584.0M | $418.0M | ||
| Q3 25 | $237.0M | $456.0M | ||
| Q2 25 | $217.0M | $306.0M | ||
| Q1 25 | $-193.0M | $-158.0M | ||
| Q4 24 | $488.0M | $407.0M | ||
| Q3 24 | $253.0M | $416.0M | ||
| Q2 24 | $115.0M | $346.0M |
自由现金流BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | — | $371.0M | ||
| Q3 25 | — | $415.0M | ||
| Q2 25 | — | $270.0M | ||
| Q1 25 | — | $-190.0M | ||
| Q4 24 | — | $351.0M | ||
| Q3 24 | — | $378.0M | ||
| Q2 24 | — | $303.0M |
自由现金流率BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | — | 20.7% | ||
| Q3 25 | — | 21.6% | ||
| Q2 25 | — | 13.2% | ||
| Q1 25 | — | -10.5% | ||
| Q4 24 | — | 19.2% | ||
| Q3 24 | — | 19.1% | ||
| Q2 24 | — | 14.5% |
资本支出强度BAXMAS
| Q1 26 | — | 1.8% | ||
| Q4 25 | — | 2.6% | ||
| Q3 25 | — | 2.1% | ||
| Q2 25 | — | 1.8% | ||
| Q1 25 | — | 1.8% | ||
| Q4 24 | — | 3.1% | ||
| Q3 24 | — | 1.9% | ||
| Q2 24 | — | 2.1% |
现金转化率BAXMAS
| Q1 26 | — | — | ||
| Q4 25 | — | 2.53× | ||
| Q3 25 | — | 2.41× | ||
| Q2 25 | 2.38× | 1.13× | ||
| Q1 25 | -1.53× | -0.85× | ||
| Q4 24 | — | 2.24× | ||
| Q3 24 | 1.81× | 2.49× | ||
| Q2 24 | — | 1.34× |
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
BAX
| Other | $1.5B | 51% |
| Infusion Therapies And Technologies | $543.0M | 18% |
| Pharmaceutical Compounding | $316.0M | 11% |
| Front Line Care | $219.0M | 7% |
| Injectables And Anesthesia | $190.0M | 6% |
| Advanced Surgery | $177.0M | 6% |
MAS
暂无分部数据
