vs
EPAM Systems（EPAM）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
EPAM Systems的季度营收约是Martin Marietta Materials的1.2倍（$1.4B vs $1.1B），Martin Marietta Materials净利率更高（24.5% vs 7.8%，领先16.7%），EPAM Systems同比增速更快（12.8% vs -30.1%），Martin Marietta Materials自由现金流更多（$424.0M vs $268.1M），过去两年EPAM Systems的营收复合增速更高（9.9% vs -4.5%）
EPAM Systems是总部位于美国宾夕法尼亚州纽敦的企业，核心业务涵盖软件工程服务、数字平台研发、数字产品设计三大板块，同时是MACH联盟的创始成员，在全球数字化服务赛道拥有深厚的技术积累与行业认可度。
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。
EPAM vs MLM — 直观对比
营收规模更大
EPAM
是对方的1.2倍
$1.1B
营收增速更快
EPAM
高出42.9%
-30.1%
净利率更高
MLM
高出16.7%
7.8%
自由现金流更多
MLM
多$155.9M
$268.1M
两年增速更快
EPAM
近两年复合增速
-4.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.1B |
| 净利润 | $109.4M | $279.0M |
| 毛利率 | 30.1% | 35.0% |
| 营业利润率 | 10.6% | 24.6% |
| 净利率 | 7.8% | 24.5% |
| 营收同比 | 12.8% | -30.1% |
| 净利润同比 | 5.9% | -4.8% |
| 每股收益（稀释后） | $1.97 | $4.59 |
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EPAMMLM
| Q4 25 | $1.4B | $1.1B | ||
| Q3 25 | $1.4B | $1.8B | ||
| Q2 25 | $1.4B | $1.8B | ||
| Q1 25 | $1.3B | $1.4B | ||
| Q4 24 | $1.2B | $1.6B | ||
| Q3 24 | $1.2B | $1.9B | ||
| Q2 24 | $1.1B | $1.8B | ||
| Q1 24 | $1.2B | $1.3B |
净利润EPAMMLM
| Q4 25 | $109.4M | $279.0M | ||
| Q3 25 | $106.8M | $414.0M | ||
| Q2 25 | $88.0M | $328.0M | ||
| Q1 25 | $73.5M | $116.0M | ||
| Q4 24 | $103.3M | $293.0M | ||
| Q3 24 | $136.3M | $363.0M | ||
| Q2 24 | $98.6M | $294.0M | ||
| Q1 24 | $116.2M | $1.0B |
毛利率EPAMMLM
| Q4 25 | 30.1% | 35.0% | ||
| Q3 25 | 29.5% | 33.1% | ||
| Q2 25 | 28.8% | 30.0% | ||
| Q1 25 | 26.9% | 24.8% | ||
| Q4 24 | 30.4% | 30.0% | ||
| Q3 24 | 34.6% | 31.7% | ||
| Q2 24 | 29.3% | 29.3% | ||
| Q1 24 | 28.4% | 21.7% |
营业利润率EPAMMLM
| Q4 25 | 10.6% | 24.6% | ||
| Q3 25 | 10.4% | 27.4% | ||
| Q2 25 | 9.3% | 25.3% | ||
| Q1 25 | 7.6% | 14.3% | ||
| Q4 24 | 10.9% | 24.4% | ||
| Q3 24 | 15.2% | 25.9% | ||
| Q2 24 | 10.5% | 22.6% | ||
| Q1 24 | 9.5% | — |
净利率EPAMMLM
| Q4 25 | 7.8% | 24.5% | ||
| Q3 25 | 7.7% | 22.4% | ||
| Q2 25 | 6.5% | 18.1% | ||
| Q1 25 | 5.6% | 8.6% | ||
| Q4 24 | 8.3% | 18.0% | ||
| Q3 24 | 11.7% | 19.2% | ||
| Q2 24 | 8.6% | 16.7% | ||
| Q1 24 | 10.0% | 83.5% |
每股收益（稀释后）EPAMMLM
| Q4 25 | $1.97 | $4.59 | ||
| Q3 25 | $1.91 | $6.85 | ||
| Q2 25 | $1.56 | $5.43 | ||
| Q1 25 | $1.28 | $1.90 | ||
| Q4 24 | $1.80 | $4.87 | ||
| Q3 24 | $2.37 | $5.91 | ||
| Q2 24 | $1.70 | $4.76 | ||
| Q1 24 | $1.97 | $16.87 |
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 | $1.3B | $67.0M |
| 总债务越低越好 | — | $5.3B |
| 股东权益账面价值 | $3.7B | $10.0B |
| 总资产 | $4.9B | $18.7B |
| 负债/权益比越低杠杆越低 | — | 0.53× |
8季度趋势，按日历期对齐
现金及短期投资EPAMMLM
| Q4 25 | $1.3B | $67.0M | ||
| Q3 25 | $1.2B | $57.0M | ||
| Q2 25 | $1.0B | $225.0M | ||
| Q1 25 | $1.2B | $101.0M | ||
| Q4 24 | $1.3B | $670.0M | ||
| Q3 24 | $2.1B | $52.0M | ||
| Q2 24 | $1.8B | $109.0M | ||
| Q1 24 | $2.0B | $2.6B |
总债务EPAMMLM
| Q4 25 | — | $5.3B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | — | $5.4B | ||
| Q1 25 | — | $5.4B | ||
| Q4 24 | — | $5.4B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $4.3B | ||
| Q1 24 | — | $4.3B |
股东权益EPAMMLM
| Q4 25 | $3.7B | $10.0B | ||
| Q3 25 | $3.7B | $9.7B | ||
| Q2 25 | $3.7B | $9.4B | ||
| Q1 25 | $3.6B | $9.1B | ||
| Q4 24 | $3.6B | $9.5B | ||
| Q3 24 | $3.6B | $9.2B | ||
| Q2 24 | $3.4B | $8.8B | ||
| Q1 24 | $3.5B | $8.9B |
总资产EPAMMLM
| Q4 25 | $4.9B | $18.7B | ||
| Q3 25 | $4.8B | $18.7B | ||
| Q2 25 | $4.7B | $18.1B | ||
| Q1 25 | $4.7B | $17.7B | ||
| Q4 24 | $4.8B | $18.2B | ||
| Q3 24 | $4.5B | $16.5B | ||
| Q2 24 | $4.2B | $16.3B | ||
| Q1 24 | $4.4B | $16.2B |
负债/权益比EPAMMLM
| Q4 25 | — | 0.53× | ||
| Q3 25 | — | 0.57× | ||
| Q2 25 | — | 0.58× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | — | 0.57× | ||
| Q3 24 | — | 0.44× | ||
| Q2 24 | — | 0.49× | ||
| Q1 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 | $282.9M | $629.0M |
| 自由现金流经营现金流 - 资本支出 | $268.1M | $424.0M |
| 自由现金流率自由现金流/营收 | 19.0% | 37.2% |
| 资本支出强度资本支出/营收 | 1.1% | 18.0% |
| 现金转化率经营现金流/净利润 | 2.59× | 2.25× |
| 过去12个月自由现金流最近4个季度 | $612.7M | $978.0M |
8季度趋势，按日历期对齐
经营现金流EPAMMLM
| Q4 25 | $282.9M | $629.0M | ||
| Q3 25 | $294.7M | $551.0M | ||
| Q2 25 | $53.2M | $387.0M | ||
| Q1 25 | $24.2M | $218.0M | ||
| Q4 24 | $130.3M | $686.0M | ||
| Q3 24 | $242.0M | $600.0M | ||
| Q2 24 | $57.0M | $1.0M | ||
| Q1 24 | $129.9M | $172.0M |
自由现金流EPAMMLM
| Q4 25 | $268.1M | $424.0M | ||
| Q3 25 | $286.4M | $361.0M | ||
| Q2 25 | $43.4M | $208.0M | ||
| Q1 25 | $14.8M | $-15.0M | ||
| Q4 24 | $114.5M | $453.0M | ||
| Q3 24 | $237.0M | $317.0M | ||
| Q2 24 | $52.3M | $-138.0M | ||
| Q1 24 | $123.2M | $-28.0M |
自由现金流率EPAMMLM
| Q4 25 | 19.0% | 37.2% | ||
| Q3 25 | 20.5% | 19.6% | ||
| Q2 25 | 3.2% | 11.5% | ||
| Q1 25 | 1.1% | -1.1% | ||
| Q4 24 | 9.2% | 27.8% | ||
| Q3 24 | 20.3% | 16.8% | ||
| Q2 24 | 4.6% | -7.8% | ||
| Q1 24 | 10.6% | -2.2% |
资本支出强度EPAMMLM
| Q4 25 | 1.1% | 18.0% | ||
| Q3 25 | 0.6% | 10.3% | ||
| Q2 25 | 0.7% | 9.9% | ||
| Q1 25 | 0.7% | 17.2% | ||
| Q4 24 | 1.3% | 14.3% | ||
| Q3 24 | 0.4% | 15.0% | ||
| Q2 24 | 0.4% | 7.9% | ||
| Q1 24 | 0.6% | 16.0% |
现金转化率EPAMMLM
| Q4 25 | 2.59× | 2.25× | ||
| Q3 25 | 2.76× | 1.33× | ||
| Q2 25 | 0.60× | 1.18× | ||
| Q1 25 | 0.33× | 1.88× | ||
| Q4 24 | 1.26× | 2.34× | ||
| Q3 24 | 1.77× | 1.65× | ||
| Q2 24 | 0.58× | 0.00× | ||
| Q1 24 | 1.12× | 0.16× |
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
EPAM
暂无分部数据
MLM
| Building Materials Business East Group | $774.0M | 68% |
| Building Materials Business West Group | $233.0M | 20% |
| Services | $88.0M | 8% |
| Other | $45.0M | 4% |
