vs
EOG Resources（EOG）与万事达卡（MA）财务数据对比。点击上方公司名可切换其他公司
万事达卡的季度营收约是EOG Resources的1.6倍（$8.8B vs $5.6B），万事达卡净利率更高（46.1% vs 12.4%，领先33.7%），万事达卡同比增速更快（17.6% vs 0.9%），过去两年万事达卡的营收复合增速更高（17.8% vs -4.0%）
EOG Resources是一家美国能源企业，主营油气勘探开发业务。公司于特拉华州注册，总部设立在得克萨斯州休斯敦的Heritage Plaza大厦，在油气勘探领域拥有成熟的技术储备与运营经验。
万事达卡是总部位于美国纽约帕切斯的跨国支付卡服务企业，核心业务为处理商户收单银行与持卡人发卡机构之间的支付交易，同时提供旗下品牌借记卡、信用卡、预付卡及相关配套支付服务，服务网络覆盖全球，于2006年公开上市。
EOG vs MA — 直观对比
营收规模更大
MA
是对方的1.6倍
$5.6B
营收增速更快
MA
高出16.6%
0.9%
净利率更高
MA
高出33.7%
12.4%
两年增速更快
MA
近两年复合增速
-4.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.6B | $8.8B |
| 净利润 | $701.0M | $4.1B |
| 毛利率 | — | — |
| 营业利润率 | 16.7% | 55.8% |
| 净利率 | 12.4% | 46.1% |
| 营收同比 | 0.9% | 17.6% |
| 净利润同比 | -44.0% | 21.5% |
| 每股收益（稀释后） | $1.31 | $4.52 |
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EOGMA
| Q4 25 | $5.6B | $8.8B | ||
| Q3 25 | $5.8B | $8.6B | ||
| Q2 25 | $5.5B | $8.1B | ||
| Q1 25 | $5.7B | $7.3B | ||
| Q4 24 | $5.6B | $7.5B | ||
| Q3 24 | $6.0B | $7.4B | ||
| Q2 24 | $6.0B | $7.0B | ||
| Q1 24 | $6.1B | $6.3B |
净利润EOGMA
| Q4 25 | $701.0M | $4.1B | ||
| Q3 25 | $1.5B | $3.9B | ||
| Q2 25 | $1.3B | $3.7B | ||
| Q1 25 | $1.5B | $3.3B | ||
| Q4 24 | $1.3B | $3.3B | ||
| Q3 24 | $1.7B | $3.3B | ||
| Q2 24 | $1.7B | $3.3B | ||
| Q1 24 | $1.8B | $3.0B |
营业利润率EOGMA
| Q4 25 | 16.7% | 55.8% | ||
| Q3 25 | 31.4% | 58.8% | ||
| Q2 25 | 31.9% | 58.7% | ||
| Q1 25 | 32.8% | 57.2% | ||
| Q4 24 | 28.5% | 52.6% | ||
| Q3 24 | 35.0% | 54.3% | ||
| Q2 24 | 35.4% | 58.0% | ||
| Q1 24 | 37.1% | 56.8% |
净利率EOGMA
| Q4 25 | 12.4% | 46.1% | ||
| Q3 25 | 25.2% | 45.7% | ||
| Q2 25 | 24.6% | 45.5% | ||
| Q1 25 | 25.8% | 45.2% | ||
| Q4 24 | 22.4% | 44.6% | ||
| Q3 24 | 28.0% | 44.3% | ||
| Q2 24 | 28.0% | 46.8% | ||
| Q1 24 | 29.2% | 47.4% |
每股收益（稀释后）EOGMA
| Q4 25 | $1.31 | $4.52 | ||
| Q3 25 | $2.70 | $4.34 | ||
| Q2 25 | $2.46 | $4.07 | ||
| Q1 25 | $2.65 | $3.59 | ||
| Q4 24 | $2.25 | $3.64 | ||
| Q3 24 | $2.95 | $3.53 | ||
| Q2 24 | $2.95 | $3.50 | ||
| Q1 24 | $3.10 | $3.22 |
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 | $3.4B | $10.6B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $29.8B | $7.7B |
| 总资产 | $51.8B | $54.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资EOGMA
| Q4 25 | $3.4B | $10.6B | ||
| Q3 25 | $3.5B | $10.3B | ||
| Q2 25 | $5.2B | $9.0B | ||
| Q1 25 | $6.6B | $7.6B | ||
| Q4 24 | $7.1B | $8.4B | ||
| Q3 24 | $6.1B | $11.1B | ||
| Q2 24 | $5.4B | $7.0B | ||
| Q1 24 | $5.3B | $7.3B |
股东权益EOGMA
| Q4 25 | $29.8B | $7.7B | ||
| Q3 25 | $30.3B | $7.9B | ||
| Q2 25 | $29.2B | $7.9B | ||
| Q1 25 | $29.5B | $6.7B | ||
| Q4 24 | $29.4B | $6.5B | ||
| Q3 24 | $29.6B | $7.4B | ||
| Q2 24 | $29.2B | $7.4B | ||
| Q1 24 | $28.6B | $7.2B |
总资产EOGMA
| Q4 25 | $51.8B | $54.2B | ||
| Q3 25 | $52.2B | $53.3B | ||
| Q2 25 | $46.3B | $51.4B | ||
| Q1 25 | $47.0B | $48.5B | ||
| Q4 24 | $47.2B | $48.1B | ||
| Q3 24 | $46.2B | $47.2B | ||
| Q2 24 | $45.2B | $42.3B | ||
| Q1 24 | $44.8B | $42.6B |
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 | $2.6B | $5.0B |
| 自由现金流经营现金流 - 资本支出 | — | $4.9B |
| 自由现金流率自由现金流/营收 | — | 55.5% |
| 资本支出强度资本支出/营收 | — | 1.3% |
| 现金转化率经营现金流/净利润 | 3.73× | 1.23× |
| 过去12个月自由现金流最近4个季度 | — | $17.2B |
8季度趋势，按日历期对齐
经营现金流EOGMA
| Q4 25 | $2.6B | $5.0B | ||
| Q3 25 | $3.1B | $5.7B | ||
| Q2 25 | $2.0B | $4.6B | ||
| Q1 25 | $2.3B | $2.4B | ||
| Q4 24 | $2.8B | $4.8B | ||
| Q3 24 | $3.6B | $5.1B | ||
| Q2 24 | $2.9B | $3.1B | ||
| Q1 24 | $2.9B | $1.7B |
自由现金流EOGMA
| Q4 25 | — | $4.9B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | — | $4.6B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $4.7B | ||
| Q3 24 | — | $5.0B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $1.5B |
自由现金流率EOGMA
| Q4 25 | — | 55.5% | ||
| Q3 25 | — | 63.8% | ||
| Q2 25 | — | 56.1% | ||
| Q1 25 | — | 30.6% | ||
| Q4 24 | — | 63.3% | ||
| Q3 24 | — | 68.2% | ||
| Q2 24 | — | 43.4% | ||
| Q1 24 | — | 23.9% |
资本支出强度EOGMA
| Q4 25 | — | 1.3% | ||
| Q3 25 | — | 2.1% | ||
| Q2 25 | — | 0.5% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 1.3% | ||
| Q3 24 | — | 1.5% | ||
| Q2 24 | — | 1.7% | ||
| Q1 24 | — | 2.5% |
现金转化率EOGMA
| Q4 25 | 3.73× | 1.23× | ||
| Q3 25 | 2.11× | 1.44× | ||
| Q2 25 | 1.51× | 1.24× | ||
| Q1 25 | 1.56× | 0.73× | ||
| Q4 24 | 2.21× | 1.45× | ||
| Q3 24 | 2.14× | 1.57× | ||
| Q2 24 | 1.71× | 0.96× | ||
| Q1 24 | 1.62× | 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
EOG
| Oil And Condensate | $3.0B | 53% |
| Natural Gas Gathering Transportation Marketing And Processing | $1.1B | 20% |
| Natural Gas Production | $847.0M | 15% |
| Natural Gas Liquids Reserves | $666.0M | 12% |
| Other Net | $20.0M | 0% |
MA
| Payment Network | $4.9B | 56% |
| Value Added Services And Solutions | $3.9B | 44% |
