vs
CI&T Inc（CINT）与MACERICH CO（MAC）财务数据对比。点击上方公司名可切换其他公司
CI&T Inc的季度营收约是MACERICH CO的1.9倍（$489.6M vs $261.7M），CI&T Inc净利率更高（8.3% vs -7.2%，领先15.5%），CI&T Inc同比增速更快（11.5% vs -4.4%）
CI&T Inc是全球数字化转型服务提供商，提供定制软件开发、云迁移、数据分析、用户体验设计、人工智能落地等端到端解决方案，服务零售、金融、医疗、制造等多个行业客户，业务覆盖美洲、欧洲及亚太地区。
Macerich是一家专注于购物中心投资的房地产投资信托基金，为美国第三大购物中心持有及运营商。截至2024年12月31日，公司共持有43处物业的权益，可租赁总面积达4300万平方英尺，公司名称由创始人Mace Siegel与Richard Cohen的名字组合而来。
CINT vs MAC — 直观对比
营收规模更大
CINT
是对方的1.9倍
$261.7M
营收增速更快
CINT
高出15.9%
-4.4%
净利率更高
CINT
高出15.5%
-7.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.6M | $261.7M |
| 净利润 | $40.6M | $-18.8M |
| 毛利率 | 32.0% | — |
| 营业利润率 | 13.4% | — |
| 净利率 | 8.3% | -7.2% |
| 营收同比 | 11.5% | -4.4% |
| 净利润同比 | 37.7% | 91.1% |
| 每股收益（稀释后） | $0.30 | $-0.08 |
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CINTMAC
| Q4 25 | $489.6M | $261.7M | ||
| Q3 25 | — | $253.3M | ||
| Q2 25 | — | $249.8M | ||
| Q1 25 | — | $249.2M | ||
| Q4 24 | $439.0M | $273.7M | ||
| Q3 24 | — | $220.2M | ||
| Q2 24 | — | $215.5M | ||
| Q1 24 | — | $208.8M |
净利润CINTMAC
| Q4 25 | $40.6M | $-18.8M | ||
| Q3 25 | — | $-87.4M | ||
| Q2 25 | — | $-40.9M | ||
| Q1 25 | — | $-50.1M | ||
| Q4 24 | $29.5M | $-211.2M | ||
| Q3 24 | — | $-108.2M | ||
| Q2 24 | — | $252.0M | ||
| Q1 24 | — | $-126.7M |
毛利率CINTMAC
| Q4 25 | 32.0% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 34.2% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率CINTMAC
| Q4 25 | 13.4% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 12.7% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
净利率CINTMAC
| Q4 25 | 8.3% | -7.2% | ||
| Q3 25 | — | -34.5% | ||
| Q2 25 | — | -16.4% | ||
| Q1 25 | — | -20.1% | ||
| Q4 24 | 6.7% | -77.2% | ||
| Q3 24 | — | -49.1% | ||
| Q2 24 | — | 116.9% | ||
| Q1 24 | — | -60.7% |
每股收益（稀释后）CINTMAC
| Q4 25 | $0.30 | $-0.08 | ||
| Q3 25 | — | $-0.34 | ||
| Q2 25 | — | $-0.16 | ||
| Q1 25 | — | $-0.20 | ||
| Q4 24 | $0.22 | $-0.95 | ||
| Q3 24 | — | $-0.50 | ||
| Q2 24 | — | $1.16 | ||
| Q1 24 | — | $-0.59 |
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 | $47.9M | $280.2M |
| 总债务越低越好 | $122.6M | $5.1B |
| 股东权益账面价值 | $308.9M | $2.4B |
| 总资产 | $550.5M | $8.4B |
| 负债/权益比越低杠杆越低 | 0.40× | 2.07× |
8季度趋势，按日历期对齐
现金及短期投资CINTMAC
| Q4 25 | $47.9M | $280.2M | ||
| Q3 25 | — | $290.2M | ||
| Q2 25 | — | $131.1M | ||
| Q1 25 | — | $253.2M | ||
| Q4 24 | $56.6M | $89.9M | ||
| Q3 24 | — | $116.5M | ||
| Q2 24 | — | $70.7M | ||
| Q1 24 | — | $120.1M |
总债务CINTMAC
| Q4 25 | $122.6M | $5.1B | ||
| Q3 25 | — | $5.1B | ||
| Q2 25 | — | $5.2B | ||
| Q1 25 | — | $5.2B | ||
| Q4 24 | $138.7M | $4.9B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.4B | ||
| Q1 24 | — | $4.1B |
股东权益CINTMAC
| Q4 25 | $308.9M | $2.4B | ||
| Q3 25 | — | $2.5B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | $280.1M | $2.8B | ||
| Q3 24 | — | $2.5B | ||
| Q2 24 | — | $2.5B | ||
| Q1 24 | — | $2.3B |
总资产CINTMAC
| Q4 25 | $550.5M | $8.4B | ||
| Q3 25 | — | $8.4B | ||
| Q2 25 | — | $8.7B | ||
| Q1 25 | — | $8.7B | ||
| Q4 24 | $526.4M | $8.6B | ||
| Q3 24 | — | $7.6B | ||
| Q2 24 | — | $7.8B | ||
| Q1 24 | — | $7.4B |
负债/权益比CINTMAC
| Q4 25 | 0.40× | 2.07× | ||
| Q3 25 | — | 2.02× | ||
| Q2 25 | — | 2.02× | ||
| Q1 25 | — | 1.96× | ||
| Q4 24 | 0.50× | 1.78× | ||
| Q3 24 | — | 1.73× | ||
| Q2 24 | — | 1.75× | ||
| Q1 24 | — | 1.79× |
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 | $60.6M | $50.2M |
| 自由现金流经营现金流 - 资本支出 | $45.8M | — |
| 自由现金流率自由现金流/营收 | 9.4% | — |
| 资本支出强度资本支出/营收 | 3.0% | — |
| 现金转化率经营现金流/净利润 | 1.49× | — |
| 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CINTMAC
| Q4 25 | $60.6M | $50.2M | ||
| Q3 25 | — | $112.4M | ||
| Q2 25 | — | $70.5M | ||
| Q1 25 | — | $88.5M | ||
| Q4 24 | $69.0M | $54.9M | ||
| Q3 24 | — | $100.0M | ||
| Q2 24 | — | $67.4M | ||
| Q1 24 | — | $61.1M |
自由现金流CINTMAC
| Q4 25 | $45.8M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $58.4M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率CINTMAC
| Q4 25 | 9.4% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 13.3% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度CINTMAC
| Q4 25 | 3.0% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.4% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率CINTMAC
| Q4 25 | 1.49× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.34× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.27× | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
