vs
BRUNSWICK CORP（BC）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
BRUNSWICK CORP的季度营收约是Martin Marietta Materials的1.2倍（$1.4B vs $1.1B），Martin Marietta Materials净利率更高（24.5% vs 1.5%，领先22.9%），BRUNSWICK CORP同比增速更快（17.3% vs -30.1%），Martin Marietta Materials自由现金流更多（$424.0M vs $-116.8M），过去两年BRUNSWICK CORP的营收复合增速更高（-2.3% vs -4.5%）
美国Brunswick公司创立于1845年，专注于多品类产品的研发、生产与营销，旗下拥有知名海事品牌水星海事（Mercury Marine）等多个品牌。目前集团在24个国家拥有超1.3万名员工，2024年销售额达52亿美元，全球总部位于伊利诺伊州芝加哥北郊的梅塔瓦。
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。
BC vs MLM — 直观对比
营收规模更大
BC
是对方的1.2倍
$1.1B
营收增速更快
BC
高出47.4%
-30.1%
净利率更高
MLM
高出22.9%
1.5%
自由现金流更多
MLM
多$540.8M
$-116.8M
两年增速更快
BC
近两年复合增速
-4.5%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.1B |
| 净利润 | $21.0M | $279.0M |
| 毛利率 | 24.9% | 35.0% |
| 营业利润率 | 3.6% | 24.6% |
| 净利率 | 1.5% | 24.5% |
| 营收同比 | 17.3% | -30.1% |
| 净利润同比 | — | -4.8% |
| 每股收益（稀释后） | $0.32 | $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BCMLM
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.3B | $1.1B | ||
| Q3 25 | $1.4B | $1.8B | ||
| Q2 25 | $1.4B | $1.8B | ||
| Q1 25 | $1.2B | $1.4B | ||
| Q4 24 | $1.2B | $1.6B | ||
| Q3 24 | $1.3B | $1.9B | ||
| Q2 24 | $1.4B | $1.8B |
净利润BCMLM
| Q1 26 | $21.0M | — | ||
| Q4 25 | $18.7M | $279.0M | ||
| Q3 25 | $-235.5M | $414.0M | ||
| Q2 25 | $59.3M | $328.0M | ||
| Q1 25 | $20.2M | $116.0M | ||
| Q4 24 | $-82.5M | $293.0M | ||
| Q3 24 | $44.6M | $363.0M | ||
| Q2 24 | $100.0M | $294.0M |
毛利率BCMLM
| Q1 26 | 24.9% | — | ||
| Q4 25 | 23.1% | 35.0% | ||
| Q3 25 | 25.8% | 33.1% | ||
| Q2 25 | 25.5% | 30.0% | ||
| Q1 25 | 24.9% | 24.8% | ||
| Q4 24 | 21.9% | 30.0% | ||
| Q3 24 | 26.2% | 31.7% | ||
| Q2 24 | 27.1% | 29.3% |
营业利润率BCMLM
| Q1 26 | 3.6% | — | ||
| Q4 25 | 3.1% | 24.6% | ||
| Q3 25 | -17.8% | 27.4% | ||
| Q2 25 | 7.1% | 25.3% | ||
| Q1 25 | 4.6% | 14.3% | ||
| Q4 24 | -4.8% | 24.4% | ||
| Q3 24 | 7.7% | 25.9% | ||
| Q2 24 | 11.0% | 22.6% |
净利率BCMLM
| Q1 26 | 1.5% | — | ||
| Q4 25 | 1.4% | 24.5% | ||
| Q3 25 | -17.3% | 22.4% | ||
| Q2 25 | 4.1% | 18.1% | ||
| Q1 25 | 1.7% | 8.6% | ||
| Q4 24 | -7.1% | 18.0% | ||
| Q3 24 | 3.5% | 19.2% | ||
| Q2 24 | 6.9% | 16.7% |
每股收益（稀释后）BCMLM
| Q1 26 | $0.32 | — | ||
| Q4 25 | $0.32 | $4.59 | ||
| Q3 25 | $-3.59 | $6.85 | ||
| Q2 25 | $0.89 | $5.43 | ||
| Q1 25 | $0.30 | $1.90 | ||
| Q4 24 | $-1.21 | $4.87 | ||
| Q3 24 | $0.67 | $5.91 | ||
| Q2 24 | $1.48 | $4.76 |
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 | $277.8M | $67.0M |
| 总债务越低越好 | $490.2M | $5.3B |
| 股东权益账面价值 | $1.6B | $10.0B |
| 总资产 | $5.5B | $18.7B |
| 负债/权益比越低杠杆越低 | 0.31× | 0.53× |
8季度趋势，按日历期对齐
现金及短期投资BCMLM
| Q1 26 | $277.8M | — | ||
| Q4 25 | $256.8M | $67.0M | ||
| Q3 25 | $297.7M | $57.0M | ||
| Q2 25 | $315.7M | $225.0M | ||
| Q1 25 | $286.7M | $101.0M | ||
| Q4 24 | $269.0M | $670.0M | ||
| Q3 24 | $284.1M | $52.0M | ||
| Q2 24 | $494.5M | $109.0M |
总债务BCMLM
| Q1 26 | $490.2M | — | ||
| Q4 25 | $2.1B | $5.3B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | — | $5.4B | ||
| Q1 25 | — | $5.4B | ||
| Q4 24 | $2.4B | $5.4B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $4.3B |
股东权益BCMLM
| Q1 26 | $1.6B | — | ||
| Q4 25 | $1.6B | $10.0B | ||
| Q3 25 | $1.6B | $9.7B | ||
| Q2 25 | $1.9B | $9.4B | ||
| Q1 25 | $1.9B | $9.1B | ||
| Q4 24 | $1.9B | $9.5B | ||
| Q3 24 | $2.0B | $9.2B | ||
| Q2 24 | $2.0B | $8.8B |
总资产BCMLM
| Q1 26 | $5.5B | — | ||
| Q4 25 | $5.3B | $18.7B | ||
| Q3 25 | $5.4B | $18.7B | ||
| Q2 25 | $5.8B | $18.1B | ||
| Q1 25 | $5.9B | $17.7B | ||
| Q4 24 | $5.7B | $18.2B | ||
| Q3 24 | $6.0B | $16.5B | ||
| Q2 24 | $6.4B | $16.3B |
负债/权益比BCMLM
| Q1 26 | 0.31× | — | ||
| Q4 25 | 1.30× | 0.53× | ||
| Q3 25 | — | 0.57× | ||
| Q2 25 | — | 0.58× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | 1.25× | 0.57× | ||
| Q3 24 | — | 0.44× | ||
| Q2 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 | — | $629.0M |
| 自由现金流经营现金流 - 资本支出 | $-116.8M | $424.0M |
| 自由现金流率自由现金流/营收 | -8.5% | 37.2% |
| 资本支出强度资本支出/营收 | 4.2% | 18.0% |
| 现金转化率经营现金流/净利润 | — | 2.25× |
| 过去12个月自由现金流最近4个季度 | $344.6M | $978.0M |
8季度趋势，按日历期对齐
经营现金流BCMLM
| Q1 26 | — | — | ||
| Q4 25 | $132.9M | $629.0M | ||
| Q3 25 | $140.4M | $551.0M | ||
| Q2 25 | $316.2M | $387.0M | ||
| Q1 25 | $-27.4M | $218.0M | ||
| Q4 24 | $306.4M | $686.0M | ||
| Q3 24 | $67.4M | $600.0M | ||
| Q2 24 | $211.0M | $1.0M |
自由现金流BCMLM
| Q1 26 | $-116.8M | — | ||
| Q4 25 | $83.6M | $424.0M | ||
| Q3 25 | $106.5M | $361.0M | ||
| Q2 25 | $271.3M | $208.0M | ||
| Q1 25 | $-65.1M | $-15.0M | ||
| Q4 24 | $276.1M | $453.0M | ||
| Q3 24 | $31.4M | $317.0M | ||
| Q2 24 | $163.9M | $-138.0M |
自由现金流率BCMLM
| Q1 26 | -8.5% | — | ||
| Q4 25 | 6.3% | 37.2% | ||
| Q3 25 | 7.8% | 19.6% | ||
| Q2 25 | 18.7% | 11.5% | ||
| Q1 25 | -5.3% | -1.1% | ||
| Q4 24 | 23.9% | 27.8% | ||
| Q3 24 | 2.5% | 16.8% | ||
| Q2 24 | 11.4% | -7.8% |
资本支出强度BCMLM
| Q1 26 | 4.2% | — | ||
| Q4 25 | 3.7% | 18.0% | ||
| Q3 25 | 2.5% | 10.3% | ||
| Q2 25 | 3.1% | 9.9% | ||
| Q1 25 | 3.1% | 17.2% | ||
| Q4 24 | 2.6% | 14.3% | ||
| Q3 24 | 2.8% | 15.0% | ||
| Q2 24 | 3.3% | 7.9% |
现金转化率BCMLM
| Q1 26 | — | — | ||
| Q4 25 | 7.11× | 2.25× | ||
| Q3 25 | — | 1.33× | ||
| Q2 25 | 5.33× | 1.18× | ||
| Q1 25 | -1.36× | 1.88× | ||
| Q4 24 | — | 2.34× | ||
| Q3 24 | 1.51× | 1.65× | ||
| Q2 24 | 2.11× | 0.00× |
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
BC
暂无分部数据
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% |
