vs
Crane NXT, Co.（CXT）与美森（MATX）财务数据对比。点击上方公司名可切换其他公司
美森的季度营收约是Crane NXT, Co.的1.8倍（$851.9M vs $476.9M），美森净利率更高（16.8% vs 10.0%，领先6.8%），Crane NXT, Co.同比增速更快（19.5% vs -4.3%），过去两年Crane NXT, Co.的营收复合增速更高（23.3% vs 8.6%）
Crane NXT是一家总部位于美国康涅狄格州斯坦福德的工业产品企业，由理查德·特勒·克莱恩于1855年创立。曾是美国头部卫浴配件制造商，1990年出售卫浴业务后，自1960年起逐步转型为多元化控股集团，目前核心业务涵盖航空航天与电子、工程材料、流体处理、控制设备四大板块，服务化工等多个行业领域。
美森公司（Matson, Inc.）是美国知名航运服务企业，总部位于夏威夷州火奴鲁鲁，成立于1882年。旗下子公司美森航运主营跨太平洋海运业务，服务覆盖夏威夷、阿拉斯加、关岛、密克罗尼西亚、太平洋诸岛、中国及日本等地区。
CXT vs MATX — 直观对比
营收规模更大
MATX
是对方的1.8倍
$476.9M
营收增速更快
CXT
高出23.8%
-4.3%
净利率更高
MATX
高出6.8%
10.0%
两年增速更快
CXT
近两年复合增速
8.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $476.9M | $851.9M |
| 净利润 | $47.5M | $143.1M |
| 毛利率 | 42.4% | — |
| 营业利润率 | 16.7% | 16.9% |
| 净利率 | 10.0% | 16.8% |
| 营收同比 | 19.5% | -4.3% |
| 净利润同比 | — | 11.8% |
| 每股收益（稀释后） | $0.82 | $4.47 |
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CXTMATX
| Q4 25 | $476.9M | $851.9M | ||
| Q3 25 | $445.1M | $880.1M | ||
| Q2 25 | $404.4M | $830.5M | ||
| Q1 25 | $330.3M | $782.0M | ||
| Q4 24 | $399.1M | $890.3M | ||
| Q3 24 | $403.5M | $962.0M | ||
| Q2 24 | $370.6M | $847.4M | ||
| Q1 24 | $313.6M | $722.1M |
净利润CXTMATX
| Q4 25 | $47.5M | $143.1M | ||
| Q3 25 | $50.5M | $134.7M | ||
| Q2 25 | $24.9M | $94.7M | ||
| Q1 25 | $21.7M | $72.3M | ||
| Q4 24 | — | $128.0M | ||
| Q3 24 | $47.1M | $199.1M | ||
| Q2 24 | $41.6M | $113.2M | ||
| Q1 24 | $37.8M | $36.1M |
毛利率CXTMATX
| Q4 25 | 42.4% | — | ||
| Q3 25 | 43.3% | — | ||
| Q2 25 | 41.7% | — | ||
| Q1 25 | 42.4% | — | ||
| Q4 24 | 45.2% | — | ||
| Q3 24 | 42.5% | — | ||
| Q2 24 | 43.4% | — | ||
| Q1 24 | 48.6% | — |
营业利润率CXTMATX
| Q4 25 | 16.7% | 16.9% | ||
| Q3 25 | 18.4% | 18.3% | ||
| Q2 25 | 11.8% | 13.6% | ||
| Q1 25 | 11.3% | 10.5% | ||
| Q4 24 | 17.7% | 16.6% | ||
| Q3 24 | 18.6% | 25.2% | ||
| Q2 24 | 18.2% | 14.7% | ||
| Q1 24 | 17.7% | 5.1% |
净利率CXTMATX
| Q4 25 | 10.0% | 16.8% | ||
| Q3 25 | 11.3% | 15.3% | ||
| Q2 25 | 6.2% | 11.4% | ||
| Q1 25 | 6.6% | 9.2% | ||
| Q4 24 | — | 14.4% | ||
| Q3 24 | 11.7% | 20.7% | ||
| Q2 24 | 11.2% | 13.4% | ||
| Q1 24 | 12.1% | 5.0% |
每股收益（稀释后）CXTMATX
| Q4 25 | $0.82 | $4.47 | ||
| Q3 25 | $0.87 | $4.24 | ||
| Q2 25 | $0.43 | $2.92 | ||
| Q1 25 | $0.38 | $2.18 | ||
| Q4 24 | $1.00 | $3.69 | ||
| Q3 24 | $0.81 | $5.89 | ||
| Q2 24 | $0.72 | $3.31 | ||
| Q1 24 | $0.66 | $1.04 |
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 | $233.8M | $141.9M |
| 总债务越低越好 | $1.0B | $361.2M |
| 股东权益账面价值 | $1.3B | $2.8B |
| 总资产 | $3.1B | $4.6B |
| 负债/权益比越低杠杆越低 | 0.80× | 0.13× |
8季度趋势，按日历期对齐
现金及短期投资CXTMATX
| Q4 25 | $233.8M | $141.9M | ||
| Q3 25 | $182.4M | $92.7M | ||
| Q2 25 | $152.5M | $59.1M | ||
| Q1 25 | $173.8M | $122.0M | ||
| Q4 24 | $165.8M | $266.8M | ||
| Q3 24 | $165.1M | $270.3M | ||
| Q2 24 | $175.5M | $168.2M | ||
| Q1 24 | $220.6M | $25.9M |
总债务CXTMATX
| Q4 25 | $1.0B | $361.2M | ||
| Q3 25 | $834.3M | $370.9M | ||
| Q2 25 | $861.8M | $341.3M | ||
| Q1 25 | $541.1M | $351.1M | ||
| Q4 24 | $540.6M | $361.2M | ||
| Q3 24 | $638.2M | $370.9M | ||
| Q2 24 | $638.9M | $381.0M | ||
| Q1 24 | $639.6M | $390.8M |
股东权益CXTMATX
| Q4 25 | $1.3B | $2.8B | ||
| Q3 25 | $1.2B | $2.7B | ||
| Q2 25 | $1.2B | $2.6B | ||
| Q1 25 | $1.1B | $2.6B | ||
| Q4 24 | $1.1B | $2.7B | ||
| Q3 24 | $1.1B | $2.6B | ||
| Q2 24 | $989.8M | $2.4B | ||
| Q1 24 | $964.1M | $2.4B |
总资产CXTMATX
| Q4 25 | $3.1B | $4.6B | ||
| Q3 25 | $2.9B | $4.6B | ||
| Q2 25 | $2.9B | $4.5B | ||
| Q1 25 | $2.4B | $4.5B | ||
| Q4 24 | $2.4B | $4.6B | ||
| Q3 24 | $2.4B | $4.4B | ||
| Q2 24 | $2.4B | $4.3B | ||
| Q1 24 | $2.1B | $4.2B |
负债/权益比CXTMATX
| Q4 25 | 0.80× | 0.13× | ||
| Q3 25 | 0.69× | 0.14× | ||
| Q2 25 | 0.73× | 0.13× | ||
| Q1 25 | 0.49× | 0.13× | ||
| Q4 24 | 0.51× | 0.14× | ||
| Q3 24 | 0.60× | 0.15× | ||
| Q2 24 | 0.65× | 0.16× | ||
| Q1 24 | 0.66× | 0.16× |
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 | $105.8M | $176.9M |
| 自由现金流经营现金流 - 资本支出 | — | $42.2M |
| 自由现金流率自由现金流/营收 | — | 5.0% |
| 资本支出强度资本支出/营收 | — | 15.8% |
| 现金转化率经营现金流/净利润 | 2.23× | 1.24× |
| 过去12个月自由现金流最近4个季度 | — | $153.7M |
8季度趋势，按日历期对齐
经营现金流CXTMATX
| Q4 25 | $105.8M | $176.9M | ||
| Q3 25 | $92.0M | $175.6M | ||
| Q2 25 | $62.8M | $105.6M | ||
| Q1 25 | $-19.1M | $89.0M | ||
| Q4 24 | $81.1M | $174.7M | ||
| Q3 24 | $66.7M | $248.6M | ||
| Q2 24 | $56.8M | $307.9M | ||
| Q1 24 | $9.5M | $36.6M |
自由现金流CXTMATX
| Q4 25 | — | $42.2M | ||
| Q3 25 | $78.7M | $92.4M | ||
| Q2 25 | $55.8M | $19.3M | ||
| Q1 25 | $-32.2M | $-200.0K | ||
| Q4 24 | — | $49.3M | ||
| Q3 24 | $53.5M | $189.0M | ||
| Q2 24 | $47.9M | $238.1M | ||
| Q1 24 | $-3.0M | $-18.7M |
自由现金流率CXTMATX
| Q4 25 | — | 5.0% | ||
| Q3 25 | 17.7% | 10.5% | ||
| Q2 25 | 13.8% | 2.3% | ||
| Q1 25 | -9.7% | -0.0% | ||
| Q4 24 | — | 5.5% | ||
| Q3 24 | 13.3% | 19.6% | ||
| Q2 24 | 12.9% | 28.1% | ||
| Q1 24 | -1.0% | -2.6% |
资本支出强度CXTMATX
| Q4 25 | — | 15.8% | ||
| Q3 25 | 3.0% | 9.5% | ||
| Q2 25 | 1.7% | 10.4% | ||
| Q1 25 | 4.0% | 11.4% | ||
| Q4 24 | — | 14.1% | ||
| Q3 24 | 3.3% | 6.2% | ||
| Q2 24 | 2.4% | 8.2% | ||
| Q1 24 | 4.0% | 7.7% |
现金转化率CXTMATX
| Q4 25 | 2.23× | 1.24× | ||
| Q3 25 | 1.82× | 1.30× | ||
| Q2 25 | 2.52× | 1.12× | ||
| Q1 25 | -0.88× | 1.23× | ||
| Q4 24 | — | 1.36× | ||
| Q3 24 | 1.42× | 1.25× | ||
| Q2 24 | 1.37× | 2.72× | ||
| Q1 24 | 0.25× | 1.01× |
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
CXT
| Other | $260.9M | 55% |
| Products | $181.1M | 38% |
| Services | $34.9M | 7% |
MATX
| Ocean Transportation Segment | $704.2M | 83% |
| Logistics Services Segment | $147.7M | 17% |
