vs
CMB.TECH NV（CMBT）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CMB.TECH NV的2.3倍（$1.4B vs $592.8M），Martin Marietta Materials净利率更高（111.1% vs 32.3%，领先78.8%），Martin Marietta Materials同比增速更快（17.0% vs -34.6%）
CMB.TECH前身为Euronav，是全球知名的原油运输企业，运营超大型油轮（VLCC）、苏伊士型油轮及浮式储卸油装置（FSO），为全球能源产业链提供专业的海上原油运输及存储解决方案，业务布局覆盖主要国际油气运输航线。
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。
CMBT vs MLM — 直观对比
营收规模更大
MLM
是对方的2.3倍
$592.8M
营收增速更快
MLM
高出51.6%
-34.6%
净利率更高
MLM
高出78.8%
32.3%
损益表 — Q4 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $592.8M | $1.4B |
| 净利润 | $191.2M | $1.5B |
| 毛利率 | — | 22.8% |
| 营业利润率 | 46.4% | 11.9% |
| 净利率 | 32.3% | 111.1% |
| 营收同比 | -34.6% | 17.0% |
| 净利润同比 | -63.3% | — |
| 每股收益（稀释后） | $1.01 | — |
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CMBTMLM
| Q1 26 | — | $1.4B | ||
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.8B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | $592.8M | $1.6B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.8B |
净利润CMBTMLM
| Q1 26 | — | $1.5B | ||
| Q4 25 | — | $279.0M | ||
| Q3 25 | — | $414.0M | ||
| Q2 25 | — | $328.0M | ||
| Q1 25 | — | $116.0M | ||
| Q4 24 | $191.2M | $293.0M | ||
| Q3 24 | — | $363.0M | ||
| Q2 24 | — | $294.0M |
毛利率CMBTMLM
| Q1 26 | — | 22.8% | ||
| 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% |
营业利润率CMBTMLM
| Q1 26 | — | 11.9% | ||
| Q4 25 | — | 24.6% | ||
| Q3 25 | — | 27.4% | ||
| Q2 25 | — | 25.3% | ||
| Q1 25 | — | 14.3% | ||
| Q4 24 | 46.4% | 24.4% | ||
| Q3 24 | — | 25.9% | ||
| Q2 24 | — | 22.6% |
净利率CMBTMLM
| Q1 26 | — | 111.1% | ||
| Q4 25 | — | 24.5% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 18.1% | ||
| Q1 25 | — | 8.6% | ||
| Q4 24 | 32.3% | 18.0% | ||
| Q3 24 | — | 19.2% | ||
| Q2 24 | — | 16.7% |
每股收益（稀释后）CMBTMLM
| Q1 26 | — | — | ||
| Q4 25 | — | $4.59 | ||
| Q3 25 | — | $6.85 | ||
| Q2 25 | — | $5.43 | ||
| Q1 25 | — | $1.90 | ||
| Q4 24 | $1.01 | $4.87 | ||
| Q3 24 | — | $5.91 | ||
| Q2 24 | — | $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 | $38.9M | $273.0M |
| 总债务越低越好 | $2.6B | $0 |
| 股东权益账面价值 | $1.2B | $11.3B |
| 总资产 | $3.9B | $20.5B |
| 负债/权益比越低杠杆越低 | 2.20× | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资CMBTMLM
| Q1 26 | — | $273.0M | ||
| Q4 25 | — | $67.0M | ||
| Q3 25 | — | $57.0M | ||
| Q2 25 | — | $225.0M | ||
| Q1 25 | — | $101.0M | ||
| Q4 24 | $38.9M | $670.0M | ||
| Q3 24 | — | $52.0M | ||
| Q2 24 | — | $109.0M |
总债务CMBTMLM
| Q1 26 | — | $0 | ||
| Q4 25 | — | $5.3B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | — | $5.4B | ||
| Q1 25 | — | $5.4B | ||
| Q4 24 | $2.6B | $5.4B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $4.3B |
股东权益CMBTMLM
| Q1 26 | — | $11.3B | ||
| Q4 25 | — | $10.0B | ||
| Q3 25 | — | $9.7B | ||
| Q2 25 | — | $9.4B | ||
| Q1 25 | — | $9.1B | ||
| Q4 24 | $1.2B | $9.5B | ||
| Q3 24 | — | $9.2B | ||
| Q2 24 | — | $8.8B |
总资产CMBTMLM
| Q1 26 | — | $20.5B | ||
| Q4 25 | — | $18.7B | ||
| Q3 25 | — | $18.7B | ||
| Q2 25 | — | $18.1B | ||
| Q1 25 | — | $17.7B | ||
| Q4 24 | $3.9B | $18.2B | ||
| Q3 24 | — | $16.5B | ||
| Q2 24 | — | $16.3B |
负债/权益比CMBTMLM
| Q1 26 | — | 0.00× | ||
| Q4 25 | — | 0.53× | ||
| Q3 25 | — | 0.57× | ||
| Q2 25 | — | 0.58× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | 2.20× | 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 | $204.4M | $227.0M |
| 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 | — | 40.4% |
| 现金转化率经营现金流/净利润 | 1.07× | 0.15× |
| 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CMBTMLM
| Q1 26 | — | $227.0M | ||
| Q4 25 | — | $629.0M | ||
| Q3 25 | — | $551.0M | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $218.0M | ||
| Q4 24 | $204.4M | $686.0M | ||
| Q3 24 | — | $600.0M | ||
| Q2 24 | — | $1.0M |
自由现金流CMBTMLM
| Q1 26 | — | — | ||
| 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 |
自由现金流率CMBTMLM
| Q1 26 | — | — | ||
| 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% |
资本支出强度CMBTMLM
| Q1 26 | — | 40.4% | ||
| 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% |
现金转化率CMBTMLM
| Q1 26 | — | 0.15× | ||
| Q4 25 | — | 2.25× | ||
| Q3 25 | — | 1.33× | ||
| Q2 25 | — | 1.18× | ||
| Q1 25 | — | 1.88× | ||
| Q4 24 | 1.07× | 2.34× | ||
| Q3 24 | — | 1.65× | ||
| Q2 24 | — | 0.00× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
