vs
爱德华生命科学（EW）与美森（MATX）财务数据对比。点击上方公司名可切换其他公司
爱德华生命科学的季度营收约是美森的1.9倍（$1.6B vs $851.9M），爱德华生命科学净利率更高（23.1% vs 16.8%，领先6.3%），爱德华生命科学同比增速更快（16.7% vs -4.3%），过去两年爱德华生命科学的营收复合增速更高（9.7% vs 8.6%）
爱德华生命科学是总部位于美国加利福尼亚州尔湾的医疗科技企业，专注于人工心脏瓣膜及血流动力学监测领域，其研发的Sapien经导管主动脉心脏瓣膜采用牛组织材质，搭配球囊扩张式钴铬合金支架，可通过导管完成植入。
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。
EW vs MATX — 直观对比
营收规模更大
EW
是对方的1.9倍
$851.9M
营收增速更快
EW
高出21.0%
-4.3%
净利率更高
EW
高出6.3%
16.8%
两年增速更快
EW
近两年复合增速
8.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $851.9M |
| 净利润 | $380.7M | $143.1M |
| 毛利率 | 78.0% | — |
| 营业利润率 | 1.8% | 16.9% |
| 净利率 | 23.1% | 16.8% |
| 营收同比 | 16.7% | -4.3% |
| 净利润同比 | 6.8% | 11.8% |
| 每股收益（稀释后） | $0.66 | $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EWMATX
| Q1 26 | $1.6B | — | ||
| Q4 25 | $1.6B | $851.9M | ||
| Q3 25 | $1.6B | $880.1M | ||
| Q2 25 | $1.5B | $830.5M | ||
| Q1 25 | $1.4B | $782.0M | ||
| Q4 24 | $1.4B | $890.3M | ||
| Q3 24 | $1.4B | $962.0M | ||
| Q2 24 | $1.4B | $847.4M |
净利润EWMATX
| Q1 26 | $380.7M | — | ||
| Q4 25 | $91.2M | $143.1M | ||
| Q3 25 | $291.1M | $134.7M | ||
| Q2 25 | $333.2M | $94.7M | ||
| Q1 25 | $358.0M | $72.3M | ||
| Q4 24 | $385.6M | $128.0M | ||
| Q3 24 | $3.1B | $199.1M | ||
| Q2 24 | $366.3M | $113.2M |
毛利率EWMATX
| Q1 26 | 78.0% | — | ||
| Q4 25 | 78.1% | — | ||
| Q3 25 | 77.8% | — | ||
| Q2 25 | 77.5% | — | ||
| Q1 25 | 78.7% | — | ||
| Q4 24 | 78.9% | — | ||
| Q3 24 | 80.6% | — | ||
| Q2 24 | 79.9% | — |
营业利润率EWMATX
| Q1 26 | 1.8% | — | ||
| Q4 25 | 9.6% | 16.9% | ||
| Q3 25 | 19.8% | 18.3% | ||
| Q2 25 | 26.8% | 13.6% | ||
| Q1 25 | 27.9% | 10.5% | ||
| Q4 24 | 22.6% | 16.6% | ||
| Q3 24 | 25.9% | 25.2% | ||
| Q2 24 | 26.8% | 14.7% |
净利率EWMATX
| Q1 26 | 23.1% | — | ||
| Q4 25 | 5.8% | 16.8% | ||
| Q3 25 | 18.7% | 15.3% | ||
| Q2 25 | 21.7% | 11.4% | ||
| Q1 25 | 25.3% | 9.2% | ||
| Q4 24 | 27.8% | 14.4% | ||
| Q3 24 | 226.7% | 20.7% | ||
| Q2 24 | 26.7% | 13.4% |
每股收益（稀释后）EWMATX
| Q1 26 | $0.66 | — | ||
| Q4 25 | $0.16 | $4.47 | ||
| Q3 25 | $0.50 | $4.24 | ||
| Q2 25 | $0.56 | $2.92 | ||
| Q1 25 | $0.61 | $2.18 | ||
| Q4 24 | $0.65 | $3.69 | ||
| Q3 24 | $5.13 | $5.89 | ||
| Q2 24 | $0.61 | $3.31 |
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 | — | $141.9M |
| 总债务越低越好 | — | $361.2M |
| 股东权益账面价值 | — | $2.8B |
| 总资产 | — | $4.6B |
| 负债/权益比越低杠杆越低 | — | 0.13× |
8季度趋势，按日历期对齐
现金及短期投资EWMATX
| Q1 26 | — | — | ||
| Q4 25 | $4.2B | $141.9M | ||
| Q3 25 | $3.8B | $92.7M | ||
| Q2 25 | $4.1B | $59.1M | ||
| Q1 25 | $3.9B | $122.0M | ||
| Q4 24 | $4.0B | $266.8M | ||
| Q3 24 | $4.4B | $270.3M | ||
| Q2 24 | $2.0B | $168.2M |
总债务EWMATX
| Q1 26 | — | — | ||
| Q4 25 | — | $361.2M | ||
| Q3 25 | — | $370.9M | ||
| Q2 25 | — | $341.3M | ||
| Q1 25 | — | $351.1M | ||
| Q4 24 | — | $361.2M | ||
| Q3 24 | — | $370.9M | ||
| Q2 24 | — | $381.0M |
股东权益EWMATX
| Q1 26 | — | — | ||
| Q4 25 | $10.3B | $2.8B | ||
| Q3 25 | $10.2B | $2.7B | ||
| Q2 25 | $10.5B | $2.6B | ||
| Q1 25 | $10.1B | $2.6B | ||
| Q4 24 | $10.0B | $2.7B | ||
| Q3 24 | $9.5B | $2.6B | ||
| Q2 24 | $7.4B | $2.4B |
总资产EWMATX
| Q1 26 | — | — | ||
| Q4 25 | $13.7B | $4.6B | ||
| Q3 25 | $13.3B | $4.6B | ||
| Q2 25 | $13.5B | $4.5B | ||
| Q1 25 | $13.0B | $4.5B | ||
| Q4 24 | $13.1B | $4.6B | ||
| Q3 24 | $13.0B | $4.4B | ||
| Q2 24 | $10.1B | $4.3B |
负债/权益比EWMATX
| Q1 26 | — | — | ||
| Q4 25 | — | 0.13× | ||
| Q3 25 | — | 0.14× | ||
| Q2 25 | — | 0.13× | ||
| Q1 25 | — | 0.13× | ||
| Q4 24 | — | 0.14× | ||
| Q3 24 | — | 0.15× | ||
| Q2 24 | — | 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 | — | $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 | — | 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EWMATX
| Q1 26 | — | — | ||
| Q4 25 | $450.9M | $176.9M | ||
| Q3 25 | $573.7M | $175.6M | ||
| Q2 25 | $290.2M | $105.6M | ||
| Q1 25 | $280.4M | $89.0M | ||
| Q4 24 | $-127.5M | $174.7M | ||
| Q3 24 | $351.8M | $248.6M | ||
| Q2 24 | $371.5M | $307.9M |
自由现金流EWMATX
| Q1 26 | — | — | ||
| Q4 25 | $353.5M | $42.2M | ||
| Q3 25 | $516.2M | $92.4M | ||
| Q2 25 | $240.9M | $19.3M | ||
| Q1 25 | $224.4M | $-200.0K | ||
| Q4 24 | $-177.3M | $49.3M | ||
| Q3 24 | $299.9M | $189.0M | ||
| Q2 24 | $286.1M | $238.1M |
自由现金流率EWMATX
| Q1 26 | — | — | ||
| Q4 25 | 22.5% | 5.0% | ||
| Q3 25 | 33.2% | 10.5% | ||
| Q2 25 | 15.7% | 2.3% | ||
| Q1 25 | 15.9% | -0.0% | ||
| Q4 24 | -12.8% | 5.5% | ||
| Q3 24 | 22.1% | 19.6% | ||
| Q2 24 | 20.9% | 28.1% |
资本支出强度EWMATX
| Q1 26 | — | — | ||
| Q4 25 | 6.2% | 15.8% | ||
| Q3 25 | 3.7% | 9.5% | ||
| Q2 25 | 3.2% | 10.4% | ||
| Q1 25 | 4.0% | 11.4% | ||
| Q4 24 | 3.6% | 14.1% | ||
| Q3 24 | 3.8% | 6.2% | ||
| Q2 24 | 6.2% | 8.2% |
现金转化率EWMATX
| Q1 26 | — | — | ||
| Q4 25 | 4.94× | 1.24× | ||
| Q3 25 | 1.97× | 1.30× | ||
| Q2 25 | 0.87× | 1.12× | ||
| Q1 25 | 0.78× | 1.23× | ||
| Q4 24 | -0.33× | 1.36× | ||
| Q3 24 | 0.11× | 1.25× | ||
| Q2 24 | 1.01× | 2.72× |
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
EW
暂无分部数据
MATX
| Ocean Transportation Segment | $704.2M | 83% |
| Logistics Services Segment | $147.7M | 17% |
