vs
Evercore Inc.（EVR）与Meritage Homes CORP（MTH）财务数据对比。点击上方公司名可切换其他公司
Meritage Homes CORP的季度营收约是Evercore Inc.的1.1倍（$1.4B vs $1.3B），Meritage Homes CORP净利率更高（17.7% vs 15.7%，领先2.0%），Evercore Inc.同比增速更快（32.4% vs 10.5%），Evercore Inc.自由现金流更多（$798.6M vs $-225.4M）
Evercore Inc.（前称Evercore Partners）是1995年由罗杰·奥尔特曼、大卫·奥芬森德、奥斯汀·博伊特纳联合创立的全球独立投资银行咨询机构。成立至今，公司已为总规模超4.7万亿美元的并购、重组交易提供专业咨询服务，在全球投行业务领域拥有较高声誉。
Meritage Homes Corporation是美国上市房地产开发企业，主营全美范围内各类独栋住宅建造业务，按2023年房屋销量计算为美国第五大住宅建筑商，同时在亚利桑那州开发活跃长者社区及高端地产项目。
EVR vs MTH — 直观对比
营收规模更大
MTH
是对方的1.1倍
$1.3B
营收增速更快
EVR
高出21.9%
10.5%
净利率更高
MTH
高出2.0%
15.7%
自由现金流更多
EVR
多$1.0B
$-225.4M
损益表 — Q4 FY2025 vs Q2 FY2022
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.4B |
| 净利润 | $204.0M | $250.1M |
| 毛利率 | — | 31.5% |
| 营业利润率 | 24.2% | 23.5% |
| 净利率 | 15.7% | 17.7% |
| 营收同比 | 32.4% | 10.5% |
| 净利润同比 | 45.2% | 49.4% |
| 每股收益（稀释后） | $4.80 | $6.77 |
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EVRMTH
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.0B | — | ||
| Q2 25 | $838.0M | — | ||
| Q1 25 | $699.0M | — | ||
| Q4 24 | $979.5M | — | ||
| Q3 24 | $738.4M | — | ||
| Q2 24 | $693.4M | — | ||
| Q1 24 | $585.0M | — |
净利润EVRMTH
| Q4 25 | $204.0M | — | ||
| Q3 25 | $144.6M | — | ||
| Q2 25 | $97.2M | — | ||
| Q1 25 | $146.2M | — | ||
| Q4 24 | $140.4M | — | ||
| Q3 24 | $78.4M | — | ||
| Q2 24 | $73.8M | — | ||
| Q1 24 | $85.7M | — |
营业利润率EVRMTH
| Q4 25 | 24.2% | — | ||
| Q3 25 | 20.8% | — | ||
| Q2 25 | 18.0% | — | ||
| Q1 25 | 16.0% | — | ||
| Q4 24 | 21.8% | — | ||
| Q3 24 | 16.7% | — | ||
| Q2 24 | 15.9% | — | ||
| Q1 24 | 14.8% | — |
净利率EVRMTH
| Q4 25 | 15.7% | — | ||
| Q3 25 | 13.8% | — | ||
| Q2 25 | 11.6% | — | ||
| Q1 25 | 20.9% | — | ||
| Q4 24 | 14.3% | — | ||
| Q3 24 | 10.6% | — | ||
| Q2 24 | 10.6% | — | ||
| Q1 24 | 14.6% | — |
每股收益（稀释后）EVRMTH
| Q4 25 | $4.80 | — | ||
| Q3 25 | $3.41 | — | ||
| Q2 25 | $2.36 | — | ||
| Q1 25 | $3.48 | — | ||
| Q4 24 | $3.32 | — | ||
| Q3 24 | $1.86 | — | ||
| Q2 24 | $1.81 | — | ||
| Q1 24 | $2.09 | — |
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 | $3.0B | $272.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $3.4B |
| 总资产 | $5.4B | $5.3B |
| 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EVRMTH
| Q4 25 | $3.0B | — | ||
| Q3 25 | $2.4B | — | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $1.8B | — | ||
| Q2 24 | $1.7B | — | ||
| Q1 24 | $1.4B | — |
股东权益EVRMTH
| Q4 25 | $2.0B | — | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.5B | — | ||
| Q1 24 | $1.4B | — |
总资产EVRMTH
| Q4 25 | $5.4B | — | ||
| Q3 25 | $4.4B | — | ||
| Q2 25 | $3.7B | — | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | $4.2B | — | ||
| Q3 24 | $3.6B | — | ||
| Q2 24 | $3.3B | — | ||
| Q1 24 | $3.0B | — |
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 | $807.5M | $-219.0M |
| 自由现金流经营现金流 - 资本支出 | $798.6M | $-225.4M |
| 自由现金流率自由现金流/营收 | 61.6% | -16.0% |
| 资本支出强度资本支出/营收 | 0.7% | 0.5% |
| 现金转化率经营现金流/净利润 | 3.96× | -0.88× |
| 过去12个月自由现金流最近4个季度 | $1.2B | — |
8季度趋势，按日历期对齐
经营现金流EVRMTH
| Q4 25 | $807.5M | — | ||
| Q3 25 | $560.9M | — | ||
| Q2 25 | $437.7M | — | ||
| Q1 25 | $-549.7M | — | ||
| Q4 24 | $686.4M | — | ||
| Q3 24 | $234.5M | — | ||
| Q2 24 | $348.5M | — | ||
| Q1 24 | $-281.2M | — |
自由现金流EVRMTH
| Q4 25 | $798.6M | — | ||
| Q3 25 | $541.5M | — | ||
| Q2 25 | $411.7M | — | ||
| Q1 25 | $-569.3M | — | ||
| Q4 24 | $673.1M | — | ||
| Q3 24 | $226.6M | — | ||
| Q2 24 | $340.7M | — | ||
| Q1 24 | $-282.3M | — |
自由现金流率EVRMTH
| Q4 25 | 61.6% | — | ||
| Q3 25 | 51.8% | — | ||
| Q2 25 | 49.1% | — | ||
| Q1 25 | -81.4% | — | ||
| Q4 24 | 68.7% | — | ||
| Q3 24 | 30.7% | — | ||
| Q2 24 | 49.1% | — | ||
| Q1 24 | -48.3% | — |
资本支出强度EVRMTH
| Q4 25 | 0.7% | — | ||
| Q3 25 | 1.9% | — | ||
| Q2 25 | 3.1% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.1% | — | ||
| Q1 24 | 0.2% | — |
现金转化率EVRMTH
| Q4 25 | 3.96× | — | ||
| Q3 25 | 3.88× | — | ||
| Q2 25 | 4.50× | — | ||
| Q1 25 | -3.76× | — | ||
| Q4 24 | 4.89× | — | ||
| Q3 24 | 2.99× | — | ||
| Q2 24 | 4.72× | — | ||
| Q1 24 | -3.28× | — |
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
EVR
| Advisory Fees | $1.1B | 87% |
| Commissions And Related Revenue | $66.5M | 5% |
| Underwriting Fees | $49.5M | 4% |
| Other | $29.6M | 2% |
| Investment Management | $23.2M | 2% |
MTH
| Home Building | $1.4B | 100% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $9.8M | 1% |
| Financial Service | $5.1M | 0% |
| Land Closing | $3.4M | 0% |
