vs
ExlService Holdings, Inc.（EXLS）与MIAMI INTERNATIONAL HOLDINGS, INC.（MIAX）财务数据对比。点击上方公司名可切换其他公司
ExlService Holdings, Inc.的季度营收约是MIAMI INTERNATIONAL HOLDINGS, INC.的1.6倍（$542.6M vs $339.8M），ExlService Holdings, Inc.净利率更高（11.1% vs -30.0%，领先41.1%），MIAMI INTERNATIONAL HOLDINGS, INC.同比增速更快（22.8% vs 12.7%），ExlService Holdings, Inc.自由现金流更多（$106.5M vs $102.2M）
ExlService Holdings Inc.是全球知名的分析与数字解决方案服务商，服务覆盖保险、医疗健康、银行金融服务、媒体、零售等多个行业，总部位于纽约，在美国、欧洲、亚洲、拉美、澳大利亚、南非等地拥有超过5.4万名专业从业人员。
迈阿密国际控股旗下的迈阿密航空是美国佛罗里达州迈阿密戴德郡的包机航空公司，以迈阿密国际机场为运营基地，面向全球提供客运包机服务，客户涵盖邮轮公司、职业体育队、美国军方、世界500强企业、演艺人士、政界候选人等多元群体。
EXLS vs MIAX — 直观对比
营收规模更大
EXLS
是对方的1.6倍
$339.8M
营收增速更快
MIAX
高出10.1%
12.7%
净利率更高
EXLS
高出41.1%
-30.0%
自由现金流更多
EXLS
多$4.3M
$102.2M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $542.6M | $339.8M |
| 净利润 | $60.2M | $-102.1M |
| 毛利率 | 38.6% | 32.2% |
| 营业利润率 | 14.4% | -0.1% |
| 净利率 | 11.1% | -30.0% |
| 营收同比 | 12.7% | 22.8% |
| 净利润同比 | 18.9% | -3086.0% |
| 每股收益（稀释后） | $0.38 | $-1.46 |
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EXLSMIAX
| Q4 25 | $542.6M | — | ||
| Q3 25 | $529.6M | $339.8M | ||
| Q2 25 | $514.5M | — | ||
| Q1 25 | $501.0M | — | ||
| Q4 24 | $481.4M | — | ||
| Q3 24 | $472.1M | $276.7M | ||
| Q2 24 | $448.4M | — | ||
| Q1 24 | $436.5M | — |
净利润EXLSMIAX
| Q4 25 | $60.2M | — | ||
| Q3 25 | $58.2M | $-102.1M | ||
| Q2 25 | $66.1M | — | ||
| Q1 25 | $66.6M | — | ||
| Q4 24 | $50.7M | — | ||
| Q3 24 | $53.0M | $-3.2M | ||
| Q2 24 | $45.8M | — | ||
| Q1 24 | $48.8M | — |
毛利率EXLSMIAX
| Q4 25 | 38.6% | — | ||
| Q3 25 | 38.5% | 32.2% | ||
| Q2 25 | 37.7% | — | ||
| Q1 25 | 38.6% | — | ||
| Q4 24 | 38.1% | — | ||
| Q3 24 | 37.8% | 25.1% | ||
| Q2 24 | 37.1% | — | ||
| Q1 24 | 37.4% | — |
营业利润率EXLSMIAX
| Q4 25 | 14.4% | — | ||
| Q3 25 | 14.4% | -0.1% | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 15.7% | — | ||
| Q4 24 | 14.8% | — | ||
| Q3 24 | 14.7% | -0.4% | ||
| Q2 24 | 13.7% | — | ||
| Q1 24 | 14.1% | — |
净利率EXLSMIAX
| Q4 25 | 11.1% | — | ||
| Q3 25 | 11.0% | -30.0% | ||
| Q2 25 | 12.8% | — | ||
| Q1 25 | 13.3% | — | ||
| Q4 24 | 10.5% | — | ||
| Q3 24 | 11.2% | -1.2% | ||
| Q2 24 | 10.2% | — | ||
| Q1 24 | 11.2% | — |
每股收益（稀释后）EXLSMIAX
| Q4 25 | $0.38 | — | ||
| Q3 25 | $0.36 | $-1.46 | ||
| Q2 25 | $0.40 | — | ||
| Q1 25 | $0.40 | — | ||
| Q4 24 | $0.31 | — | ||
| Q3 24 | $0.33 | $-0.05 | ||
| Q2 24 | $0.28 | — | ||
| Q1 24 | $0.29 | — |
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 | $328.4M | $401.5M |
| 总债务越低越好 | $298.6M | $6.5M |
| 股东权益账面价值 | $912.7M | $831.9M |
| 总资产 | $1.7B | $1.2B |
| 负债/权益比越低杠杆越低 | 0.33× | 0.01× |
8季度趋势，按日历期对齐
现金及短期投资EXLSMIAX
| Q4 25 | $328.4M | — | ||
| Q3 25 | $390.1M | $401.5M | ||
| Q2 25 | $353.3M | — | ||
| Q1 25 | $331.4M | — | ||
| Q4 24 | $340.6M | — | ||
| Q3 24 | $325.8M | $125.1M | ||
| Q2 24 | $276.1M | — | ||
| Q1 24 | $246.2M | — |
总债务EXLSMIAX
| Q4 25 | $298.6M | — | ||
| Q3 25 | $354.8M | $6.5M | ||
| Q2 25 | $260.0M | — | ||
| Q1 25 | $307.3M | — | ||
| Q4 24 | $288.5M | — | ||
| Q3 24 | $344.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益EXLSMIAX
| Q4 25 | $912.7M | — | ||
| Q3 25 | $952.4M | $831.9M | ||
| Q2 25 | $1.1B | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $929.9M | — | ||
| Q3 24 | $907.6M | $351.4M | ||
| Q2 24 | $852.6M | — | ||
| Q1 24 | $803.3M | — |
总资产EXLSMIAX
| Q4 25 | $1.7B | — | ||
| Q3 25 | $1.7B | $1.2B | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.7B | — | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.5B | — | ||
| Q1 24 | $1.4B | — |
负债/权益比EXLSMIAX
| Q4 25 | 0.33× | — | ||
| Q3 25 | 0.37× | 0.01× | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 0.30× | — | ||
| Q4 24 | 0.31× | — | ||
| Q3 24 | 0.38× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $117.4M | $120.8M |
| 自由现金流经营现金流 - 资本支出 | $106.5M | $102.2M |
| 自由现金流率自由现金流/营收 | 19.6% | 30.1% |
| 资本支出强度资本支出/营收 | 2.0% | 5.5% |
| 现金转化率经营现金流/净利润 | 1.95× | — |
| 过去12个月自由现金流最近4个季度 | $298.1M | — |
8季度趋势，按日历期对齐
经营现金流EXLSMIAX
| Q4 25 | $117.4M | — | ||
| Q3 25 | $120.7M | $120.8M | ||
| Q2 25 | $109.4M | — | ||
| Q1 25 | $3.2M | — | ||
| Q4 24 | $105.3M | — | ||
| Q3 24 | $110.1M | — | ||
| Q2 24 | $74.9M | — | ||
| Q1 24 | $-21.9M | — |
自由现金流EXLSMIAX
| Q4 25 | $106.5M | — | ||
| Q3 25 | $106.4M | $102.2M | ||
| Q2 25 | $95.0M | — | ||
| Q1 25 | $-9.7M | — | ||
| Q4 24 | $95.3M | — | ||
| Q3 24 | $97.3M | — | ||
| Q2 24 | $62.8M | — | ||
| Q1 24 | $-33.1M | — |
自由现金流率EXLSMIAX
| Q4 25 | 19.6% | — | ||
| Q3 25 | 20.1% | 30.1% | ||
| Q2 25 | 18.5% | — | ||
| Q1 25 | -1.9% | — | ||
| Q4 24 | 19.8% | — | ||
| Q3 24 | 20.6% | — | ||
| Q2 24 | 14.0% | — | ||
| Q1 24 | -7.6% | — |
资本支出强度EXLSMIAX
| Q4 25 | 2.0% | — | ||
| Q3 25 | 2.7% | 5.5% | ||
| Q2 25 | 2.8% | — | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 2.1% | — | ||
| Q3 24 | 2.7% | — | ||
| Q2 24 | 2.7% | — | ||
| Q1 24 | 2.6% | — |
现金转化率EXLSMIAX
| Q4 25 | 1.95× | — | ||
| Q3 25 | 2.08× | — | ||
| Q2 25 | 1.66× | — | ||
| Q1 25 | 0.05× | — | ||
| Q4 24 | 2.08× | — | ||
| Q3 24 | 2.08× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | -0.45× | — |
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
EXLS
| Insurance | $185.8M | 34% |
| Healthcare And Life Sciences | $142.2M | 26% |
| Banking Capital Markets And Diversified Industries | $122.6M | 23% |
| International Growth Markets | $92.0M | 17% |
MIAX
| Transferred At Point In Time | $246.7M | 73% |
| Transferred Over Time | $29.9M | 9% |
| Access Fees | $27.1M | 8% |
| Futures Segment | $19.4M | 6% |
| Other | $9.1M | 3% |
| TISEG | $4.7M | 1% |
