vs
EAGLE MATERIALS INC（EXP）与Real Brokerage Inc（REAX）财务数据对比。点击上方公司名可切换其他公司
Real Brokerage Inc的季度营收约是EAGLE MATERIALS INC的1.0倍（$568.5M vs $556.0M），EAGLE MATERIALS INC净利率更高（18.5% vs -0.1%，领先18.6%），Real Brokerage Inc同比增速更快（52.6% vs -0.4%），EAGLE MATERIALS INC自由现金流更多（$60.8M vs $8.4M）
Eagle Materials Inc.是总部位于美国得克萨斯州达拉斯的建筑材料生产企业，主营产品包括水泥、混凝土、建筑骨料、石膏、墙板、纸板以及水力压裂作业专用砂，产品广泛应用于建筑施工、能源开发等多个领域。
该企业是美国房产服务企业，主营房产经纪业务运营与品牌特许经营，业务覆盖房产中介、 relocation服务、产权服务、保险及结算服务，旗下拥有Better Homes and Gardens Real Estate、21世纪不动产、Coldwell Banker、Corcoran Group、ERA房地产以及苏富比国际地产等多个知名品牌，2026年被Compass, Inc.收购。
EXP vs REAX — 直观对比
营收规模更大
REAX
是对方的1.0倍
$556.0M
营收增速更快
REAX
高出53.0%
-0.4%
净利率更高
EXP
高出18.6%
-0.1%
自由现金流更多
EXP
多$52.3M
$8.4M
损益表 — Q3 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $556.0M | $568.5M |
| 净利润 | $102.9M | $-447.0K |
| 毛利率 | 28.9% | 7.9% |
| 营业利润率 | — | -0.1% |
| 净利率 | 18.5% | -0.1% |
| 营收同比 | -0.4% | 52.6% |
| 净利润同比 | -13.9% | 82.7% |
| 每股收益（稀释后） | $3.22 | $0.00 |
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EXPREAX
| Q4 25 | $556.0M | — | ||
| Q3 25 | $638.9M | $568.5M | ||
| Q2 25 | $634.7M | $540.7M | ||
| Q1 25 | $470.2M | $354.0M | ||
| Q4 24 | $558.0M | — | ||
| Q3 24 | $623.6M | $372.5M | ||
| Q2 24 | $608.7M | — | ||
| Q1 24 | $476.7M | $200.7M |
净利润EXPREAX
| Q4 25 | $102.9M | — | ||
| Q3 25 | $137.4M | $-447.0K | ||
| Q2 25 | $123.4M | $1.5M | ||
| Q1 25 | $66.5M | $-5.0M | ||
| Q4 24 | $119.6M | — | ||
| Q3 24 | $143.5M | $-2.6M | ||
| Q2 24 | $133.8M | — | ||
| Q1 24 | $77.1M | $-16.1M |
毛利率EXPREAX
| Q4 25 | 28.9% | — | ||
| Q3 25 | 31.3% | 7.9% | ||
| Q2 25 | 29.2% | 8.9% | ||
| Q1 25 | 22.2% | 9.6% | ||
| Q4 24 | 31.9% | — | ||
| Q3 24 | 32.7% | 8.6% | ||
| Q2 24 | 30.7% | — | ||
| Q1 24 | 25.1% | 10.3% |
营业利润率EXPREAX
| Q4 25 | — | — | ||
| Q3 25 | — | -0.1% | ||
| Q2 25 | — | 0.3% | ||
| Q1 25 | — | -1.5% | ||
| Q4 24 | 32.8% | — | ||
| Q3 24 | 34.2% | -0.7% | ||
| Q2 24 | 32.0% | — | ||
| Q1 24 | 26.9% | -7.8% |
净利率EXPREAX
| Q4 25 | 18.5% | — | ||
| Q3 25 | 21.5% | -0.1% | ||
| Q2 25 | 19.4% | 0.3% | ||
| Q1 25 | 14.1% | -1.4% | ||
| Q4 24 | 21.4% | — | ||
| Q3 24 | 23.0% | -0.7% | ||
| Q2 24 | 22.0% | — | ||
| Q1 24 | 16.2% | -8.0% |
每股收益（稀释后）EXPREAX
| Q4 25 | $3.22 | — | ||
| Q3 25 | $4.23 | $0.00 | ||
| Q2 25 | $3.76 | $0.01 | ||
| Q1 25 | $2.01 | $-0.02 | ||
| Q4 24 | $3.56 | — | ||
| Q3 24 | $4.26 | $-0.01 | ||
| Q2 24 | $3.94 | — | ||
| Q1 24 | $2.23 | $-0.09 |
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 | $419.0M | $38.7M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.5B | $53.6M |
| 总资产 | $3.8B | $145.2M |
| 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EXPREAX
| Q4 25 | $419.0M | — | ||
| Q3 25 | $35.0M | $38.7M | ||
| Q2 25 | $59.7M | $49.7M | ||
| Q1 25 | $20.4M | $24.7M | ||
| Q4 24 | $31.2M | — | ||
| Q3 24 | $93.9M | $22.6M | ||
| Q2 24 | $46.5M | — | ||
| Q1 24 | $34.9M | $20.1M |
总债务EXPREAX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $1.1B | — |
股东权益EXPREAX
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | $53.6M | ||
| Q2 25 | $1.5B | $49.2M | ||
| Q1 25 | $1.5B | $32.8M | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.4B | $29.8M | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.3B | $25.6M |
总资产EXPREAX
| Q4 25 | $3.8B | — | ||
| Q3 25 | $3.4B | $145.2M | ||
| Q2 25 | $3.4B | $149.4M | ||
| Q1 25 | $3.3B | $100.5M | ||
| Q4 24 | $3.0B | — | ||
| Q3 24 | $3.1B | $102.5M | ||
| Q2 24 | $3.0B | — | ||
| Q1 24 | $2.9B | — |
负债/权益比EXPREAX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.84× | — |
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 | $170.8M | $8.8M |
| 自由现金流经营现金流 - 资本支出 | $60.8M | $8.4M |
| 自由现金流率自由现金流/营收 | 10.9% | 1.5% |
| 资本支出强度资本支出/营收 | 19.8% | 0.1% |
| 现金转化率经营现金流/净利润 | 1.66× | — |
| 过去12个月自由现金流最近4个季度 | $231.8M | $71.7M |
8季度趋势，按日历期对齐
经营现金流EXPREAX
| Q4 25 | $170.8M | — | ||
| Q3 25 | $204.6M | $8.8M | ||
| Q2 25 | $136.6M | $41.0M | ||
| Q1 25 | $62.8M | $15.9M | ||
| Q4 24 | $119.9M | — | ||
| Q3 24 | $233.3M | $7.2M | ||
| Q2 24 | $132.6M | — | ||
| Q1 24 | $63.4M | $21.5M |
自由现金流EXPREAX
| Q4 25 | $60.8M | — | ||
| Q3 25 | $96.1M | $8.4M | ||
| Q2 25 | $60.5M | $40.8M | ||
| Q1 25 | $14.5M | $15.7M | ||
| Q4 24 | $72.5M | — | ||
| Q3 24 | $166.8M | $6.8M | ||
| Q2 24 | $99.5M | — | ||
| Q1 24 | $30.9M | $21.4M |
自由现金流率EXPREAX
| Q4 25 | 10.9% | — | ||
| Q3 25 | 15.0% | 1.5% | ||
| Q2 25 | 9.5% | 7.5% | ||
| Q1 25 | 3.1% | 4.4% | ||
| Q4 24 | 13.0% | — | ||
| Q3 24 | 26.7% | 1.8% | ||
| Q2 24 | 16.3% | — | ||
| Q1 24 | 6.5% | 10.7% |
资本支出强度EXPREAX
| Q4 25 | 19.8% | — | ||
| Q3 25 | 17.0% | 0.1% | ||
| Q2 25 | 12.0% | 0.0% | ||
| Q1 25 | 10.3% | 0.1% | ||
| Q4 24 | 8.5% | — | ||
| Q3 24 | 10.7% | 0.1% | ||
| Q2 24 | 5.4% | — | ||
| Q1 24 | 6.8% | 0.0% |
现金转化率EXPREAX
| Q4 25 | 1.66× | — | ||
| Q3 25 | 1.49× | — | ||
| Q2 25 | 1.11× | 27.13× | ||
| Q1 25 | 0.94× | — | ||
| Q4 24 | 1.00× | — | ||
| Q3 24 | 1.63× | — | ||
| Q2 24 | 0.99× | — | ||
| Q1 24 | 0.82× | — |
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
EXP
| External Customers | $283.5M | 51% |
| Gypsum Wallboard | $175.9M | 32% |
| Recycled Paperboard | $47.8M | 9% |
| Corporate Joint Venture | $29.4M | 5% |
| Other | $11.8M | 2% |
| Western Pennsylvania Acquisition | $7.6M | 1% |
REAX
暂无分部数据
