vs
CRH PUBLIC LTD CO（CRH）与威达信集团（MRSH）财务数据对比。点击上方公司名可切换其他公司
CRH PUBLIC LTD CO的季度营收约是威达信集团的1.4倍（$9.4B vs $6.6B），威达信集团净利率更高（12.4% vs 10.9%，领先1.6%），威达信集团同比增速更快（8.7% vs 6.2%），过去两年CRH PUBLIC LTD CO的营收复合增速更高（20.1% vs 0.9%）
CRH是总部位于爱尔兰都柏林的知名建材供应商，主要生产骨料、水泥等建筑材料，同时制造预拌混凝土、沥青混凝土及基建部件，是北美地区规模最大的建材供应商之一，目前在北美、欧洲、澳大利亚、菲律宾等28个国家设有3816个运营网点。
威达信集团是总部位于纽约的全球专业服务企业，核心业务涵盖保险经纪、风险管理、再保险服务、人才管理、投资咨询及管理咨询，旗下拥有达信（Marsh）等四大运营子公司，可提供风险建模、定制风险融资方案等多元专业服务。
CRH vs MRSH — 直观对比
营收规模更大
CRH
是对方的1.4倍
$6.6B
营收增速更快
MRSH
高出2.5%
6.2%
净利率更高
MRSH
高出1.6%
10.9%
两年增速更快
CRH
近两年复合增速
0.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $9.4B | $6.6B |
| 净利润 | $1.0B | $821.0M |
| 毛利率 | 35.6% | — |
| 营业利润率 | 14.9% | 18.5% |
| 净利率 | 10.9% | 12.4% |
| 营收同比 | 6.2% | 8.7% |
| 净利润同比 | 45.8% | 4.2% |
| 每股收益（稀释后） | $1.51 | $1.68 |
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CRHMRSH
| Q4 25 | $9.4B | $6.6B | ||
| Q3 25 | $11.1B | $6.4B | ||
| Q2 25 | $10.2B | $7.0B | ||
| Q1 25 | $6.8B | $7.1B | ||
| Q4 24 | $8.9B | $6.1B | ||
| Q3 24 | $10.5B | $5.7B | ||
| Q2 24 | $9.7B | $6.2B | ||
| Q1 24 | $6.5B | $6.5B |
净利润CRHMRSH
| Q4 25 | $1.0B | $821.0M | ||
| Q3 25 | $1.5B | $747.0M | ||
| Q2 25 | $1.3B | $1.2B | ||
| Q1 25 | $-94.0M | $1.4B | ||
| Q4 24 | $703.0M | $788.0M | ||
| Q3 24 | $1.4B | $747.0M | ||
| Q2 24 | $1.3B | $1.1B | ||
| Q1 24 | $116.0M | $1.4B |
毛利率CRHMRSH
| Q4 25 | 35.6% | — | ||
| Q3 25 | 38.9% | — | ||
| Q2 25 | 39.4% | — | ||
| Q1 25 | 27.2% | — | ||
| Q4 24 | 35.6% | — | ||
| Q3 24 | 38.6% | — | ||
| Q2 24 | 38.1% | — | ||
| Q1 24 | 27.7% | — |
营业利润率CRHMRSH
| Q4 25 | 14.9% | 18.5% | ||
| Q3 25 | 18.8% | 18.4% | ||
| Q2 25 | 19.0% | 26.2% | ||
| Q1 25 | 0.3% | 28.4% | ||
| Q4 24 | 12.4% | 18.8% | ||
| Q3 24 | 18.7% | 19.4% | ||
| Q2 24 | 18.9% | 26.4% | ||
| Q1 24 | 0.4% | 29.7% |
净利率CRHMRSH
| Q4 25 | 10.9% | 12.4% | ||
| Q3 25 | 13.6% | 11.8% | ||
| Q2 25 | 12.9% | 17.4% | ||
| Q1 25 | -1.4% | 19.6% | ||
| Q4 24 | 7.9% | 13.0% | ||
| Q3 24 | 13.1% | 13.1% | ||
| Q2 24 | 13.4% | 18.1% | ||
| Q1 24 | 1.8% | 21.6% |
每股收益（稀释后）CRHMRSH
| Q4 25 | $1.51 | $1.68 | ||
| Q3 25 | $2.21 | $1.51 | ||
| Q2 25 | $1.94 | $2.45 | ||
| Q1 25 | $-0.15 | $2.79 | ||
| Q4 24 | $1.01 | $1.58 | ||
| Q3 24 | $1.97 | $1.51 | ||
| Q2 24 | $1.88 | $2.27 | ||
| Q1 24 | $0.16 | $2.82 |
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 | $4.1B | $2.7B |
| 总债务越低越好 | $17.5B | $19.6B |
| 股东权益账面价值 | $24.0B | $15.3B |
| 总资产 | $58.3B | $58.7B |
| 负债/权益比越低杠杆越低 | 0.73× | 1.28× |
8季度趋势，按日历期对齐
现金及短期投资CRHMRSH
| Q4 25 | $4.1B | $2.7B | ||
| Q3 25 | $4.2B | $2.5B | ||
| Q2 25 | $2.9B | $1.7B | ||
| Q1 25 | $3.4B | $1.6B | ||
| Q4 24 | $3.7B | $2.4B | ||
| Q3 24 | $3.0B | $1.8B | ||
| Q2 24 | $3.1B | $1.7B | ||
| Q1 24 | $3.3B | $1.5B |
总债务CRHMRSH
| Q4 25 | $17.5B | $19.6B | ||
| Q3 25 | $18.6B | $19.6B | ||
| Q2 25 | $15.7B | $19.6B | ||
| Q1 25 | $15.6B | $19.5B | ||
| Q4 24 | $13.9B | $19.9B | ||
| Q3 24 | $13.7B | $12.8B | ||
| Q2 24 | $13.0B | $12.8B | ||
| Q1 24 | $12.6B | $13.4B |
股东权益CRHMRSH
| Q4 25 | $24.0B | $15.3B | ||
| Q3 25 | $23.3B | $15.4B | ||
| Q2 25 | $22.3B | $16.0B | ||
| Q1 25 | $21.1B | $14.3B | ||
| Q4 24 | $21.6B | $13.5B | ||
| Q3 24 | $21.9B | $13.9B | ||
| Q2 24 | $20.7B | $13.6B | ||
| Q1 24 | $20.0B | $12.6B |
总资产CRHMRSH
| Q4 25 | $58.3B | $58.7B | ||
| Q3 25 | $58.5B | $58.8B | ||
| Q2 25 | $54.0B | $58.6B | ||
| Q1 25 | $51.9B | $57.0B | ||
| Q4 24 | $50.6B | $56.5B | ||
| Q3 24 | $51.2B | $49.9B | ||
| Q2 24 | $48.1B | $48.6B | ||
| Q1 24 | $46.3B | $47.6B |
负债/权益比CRHMRSH
| Q4 25 | 0.73× | 1.28× | ||
| Q3 25 | 0.80× | 1.27× | ||
| Q2 25 | 0.70× | 1.23× | ||
| Q1 25 | 0.74× | 1.37× | ||
| Q4 24 | 0.64× | 1.47× | ||
| Q3 24 | 0.63× | 0.93× | ||
| Q2 24 | 0.63× | 0.94× | ||
| Q1 24 | 0.63× | 1.06× |
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 | $2.9B | $2.2B |
| 自由现金流经营现金流 - 资本支出 | — | $2.1B |
| 自由现金流率自由现金流/营收 | — | 31.2% |
| 资本支出强度资本支出/营收 | — | 1.6% |
| 现金转化率经营现金流/净利润 | 2.84× | 2.63× |
| 过去12个月自由现金流最近4个季度 | — | $5.0B |
8季度趋势，按日历期对齐
经营现金流CRHMRSH
| Q4 25 | $2.9B | $2.2B | ||
| Q3 25 | $2.0B | $2.1B | ||
| Q2 25 | $1.4B | $1.7B | ||
| Q1 25 | $-659.0M | $-622.0M | ||
| Q4 24 | $2.7B | $2.0B | ||
| Q3 24 | $1.5B | $1.9B | ||
| Q2 24 | $1.5B | $1.2B | ||
| Q1 24 | $-712.0M | $-781.0M |
自由现金流CRHMRSH
| Q4 25 | — | $2.1B | ||
| Q3 25 | — | $2.0B | ||
| Q2 25 | $723.0M | $1.6B | ||
| Q1 25 | $-1.3B | $-677.0M | ||
| Q4 24 | $1.8B | $1.9B | ||
| Q3 24 | $981.0M | $1.8B | ||
| Q2 24 | $861.0M | $1.1B | ||
| Q1 24 | $-1.2B | $-868.0M |
自由现金流率CRHMRSH
| Q4 25 | — | 31.2% | ||
| Q3 25 | — | 31.6% | ||
| Q2 25 | 7.1% | 23.1% | ||
| Q1 25 | -19.3% | -9.6% | ||
| Q4 24 | 20.1% | 31.0% | ||
| Q3 24 | 9.3% | 32.3% | ||
| Q2 24 | 8.9% | 18.2% | ||
| Q1 24 | -18.6% | -13.4% |
资本支出强度CRHMRSH
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 1.1% | ||
| Q2 25 | 6.4% | 0.8% | ||
| Q1 25 | 9.5% | 0.8% | ||
| Q4 24 | 10.6% | 1.3% | ||
| Q3 24 | 4.8% | 1.3% | ||
| Q2 24 | 6.5% | 1.3% | ||
| Q1 24 | 7.7% | 1.3% |
现金转化率CRHMRSH
| Q4 25 | 2.84× | 2.63× | ||
| Q3 25 | 1.32× | 2.79× | ||
| Q2 25 | 1.04× | 1.38× | ||
| Q1 25 | — | -0.45× | ||
| Q4 24 | 3.88× | 2.48× | ||
| Q3 24 | 1.08× | 2.56× | ||
| Q2 24 | 1.14× | 1.08× | ||
| Q1 24 | -6.14× | -0.56× |
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
CRH
| Products | $7.1B | 76% |
| Essential Materials | $1.4B | 15% |
| Outdoor Living Solutions | $842.0M | 9% |
MRSH
| Marsh Insurance Group | $3.6B | 55% |
| Consulting Segment | $2.6B | 40% |
| Guy Carpenter Reinsurance Group | $179.0M | 3% |
| Other | $175.0M | 3% |
