vs
EAGLE MATERIALS INC（EXP）与SouthState Bank Corp（SSB）财务数据对比。点击上方公司名可切换其他公司
SouthState Bank Corp的季度营收约是EAGLE MATERIALS INC的1.2倍（$661.7M vs $556.0M），SouthState Bank Corp净利率更高（34.1% vs 18.5%，领先15.6%），过去两年SouthState Bank Corp的营收复合增速更高（37.4% vs 8.0%）
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。
SouthState Bank总部位于美国佛罗里达州温特黑文，是银行控股公司SouthState Corporation旗下的银行子公司。截至2025年5月26日，该行已在南卡罗来纳、北卡罗来纳、佐治亚、佛罗里达、阿拉巴马、弗吉尼亚、科罗拉多、得克萨斯八州设有371家营业网点，为当地客户提供各类银行金融服务。
EXP vs SSB — 直观对比
营收规模更大
SSB
是对方的1.2倍
$556.0M
净利率更高
SSB
高出15.6%
18.5%
两年增速更快
SSB
近两年复合增速
8.0%
损益表 — Q3 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $556.0M | $661.7M |
| 净利润 | $102.9M | $225.8M |
| 毛利率 | 28.9% | — |
| 营业利润率 | — | 15.1% |
| 净利率 | 18.5% | 34.1% |
| 营收同比 | -0.4% | — |
| 净利润同比 | -13.9% | 153.5% |
| 每股收益（稀释后） | $3.22 | $2.28 |
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EXPSSB
| Q1 26 | — | $661.7M | ||
| Q4 25 | $556.0M | $581.1M | ||
| Q3 25 | $638.9M | $599.7M | ||
| Q2 25 | $634.7M | $577.9M | ||
| Q1 25 | $470.2M | $544.5M | ||
| Q4 24 | $558.0M | $369.8M | ||
| Q3 24 | $623.6M | $351.5M | ||
| Q2 24 | $608.7M | $350.3M |
净利润EXPSSB
| Q1 26 | — | $225.8M | ||
| Q4 25 | $102.9M | $247.7M | ||
| Q3 25 | $137.4M | $246.6M | ||
| Q2 25 | $123.4M | $215.2M | ||
| Q1 25 | $66.5M | $89.1M | ||
| Q4 24 | $119.6M | $144.2M | ||
| Q3 24 | $143.5M | $143.2M | ||
| Q2 24 | $133.8M | $132.4M |
毛利率EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | 28.9% | — | ||
| Q3 25 | 31.3% | — | ||
| Q2 25 | 29.2% | — | ||
| Q1 25 | 22.2% | — | ||
| Q4 24 | 31.9% | — | ||
| Q3 24 | 32.7% | — | ||
| Q2 24 | 30.7% | — |
营业利润率EXPSSB
| Q1 26 | — | 15.1% | ||
| Q4 25 | — | 54.3% | ||
| Q3 25 | — | 53.6% | ||
| Q2 25 | — | 48.8% | ||
| Q1 25 | — | 22.3% | ||
| Q4 24 | 32.8% | 50.7% | ||
| Q3 24 | 34.2% | 53.1% | ||
| Q2 24 | 32.0% | 49.3% |
净利率EXPSSB
| Q1 26 | — | 34.1% | ||
| Q4 25 | 18.5% | 42.6% | ||
| Q3 25 | 21.5% | 41.1% | ||
| Q2 25 | 19.4% | 37.2% | ||
| Q1 25 | 14.1% | 16.4% | ||
| Q4 24 | 21.4% | 39.0% | ||
| Q3 24 | 23.0% | 40.7% | ||
| Q2 24 | 22.0% | 37.8% |
每股收益（稀释后）EXPSSB
| Q1 26 | — | $2.28 | ||
| Q4 25 | $3.22 | $2.47 | ||
| Q3 25 | $4.23 | $2.42 | ||
| Q2 25 | $3.76 | $2.11 | ||
| Q1 25 | $2.01 | $0.87 | ||
| Q4 24 | $3.56 | $1.88 | ||
| Q3 24 | $4.26 | $1.86 | ||
| Q2 24 | $3.94 | $1.73 |
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 | $2.9B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.5B | $9.0B |
| 总资产 | $3.8B | $68.0B |
| 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EXPSSB
| Q1 26 | — | $2.9B | ||
| Q4 25 | $419.0M | — | ||
| Q3 25 | $35.0M | — | ||
| Q2 25 | $59.7M | — | ||
| Q1 25 | $20.4M | — | ||
| Q4 24 | $31.2M | — | ||
| Q3 24 | $93.9M | — | ||
| Q2 24 | $46.5M | — |
总债务EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益EXPSSB
| Q1 26 | — | $9.0B | ||
| Q4 25 | $1.5B | $9.1B | ||
| Q3 25 | $1.5B | $9.0B | ||
| Q2 25 | $1.5B | $8.8B | ||
| Q1 25 | $1.5B | $8.6B | ||
| Q4 24 | $1.5B | $5.9B | ||
| Q3 24 | $1.4B | $5.9B | ||
| Q2 24 | $1.4B | $5.7B |
总资产EXPSSB
| Q1 26 | — | $68.0B | ||
| Q4 25 | $3.8B | $67.2B | ||
| Q3 25 | $3.4B | $66.0B | ||
| Q2 25 | $3.4B | $65.9B | ||
| Q1 25 | $3.3B | $65.1B | ||
| Q4 24 | $3.0B | $46.4B | ||
| Q3 24 | $3.1B | $46.1B | ||
| Q2 24 | $3.0B | $45.5B |
负债/权益比EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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 | $170.8M | — |
| 自由现金流经营现金流 - 资本支出 | $60.8M | — |
| 自由现金流率自由现金流/营收 | 10.9% | — |
| 资本支出强度资本支出/营收 | 19.8% | — |
| 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 | — |
8季度趋势，按日历期对齐
经营现金流EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | $170.8M | $232.1M | ||
| Q3 25 | $204.6M | $122.4M | ||
| Q2 25 | $136.6M | $72.6M | ||
| Q1 25 | $62.8M | $-126.3M | ||
| Q4 24 | $119.9M | $354.3M | ||
| Q3 24 | $233.3M | $-246.8M | ||
| Q2 24 | $132.6M | $126.8M |
自由现金流EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | $60.8M | $215.5M | ||
| Q3 25 | $96.1M | $101.7M | ||
| Q2 25 | $60.5M | $52.5M | ||
| Q1 25 | $14.5M | $-139.1M | ||
| Q4 24 | $72.5M | $340.9M | ||
| Q3 24 | $166.8M | $-254.2M | ||
| Q2 24 | $99.5M | $117.3M |
自由现金流率EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | 10.9% | 37.1% | ||
| Q3 25 | 15.0% | 17.0% | ||
| Q2 25 | 9.5% | 9.1% | ||
| Q1 25 | 3.1% | -25.5% | ||
| Q4 24 | 13.0% | 92.2% | ||
| Q3 24 | 26.7% | -72.3% | ||
| Q2 24 | 16.3% | 33.5% |
资本支出强度EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | 19.8% | 2.9% | ||
| Q3 25 | 17.0% | 3.5% | ||
| Q2 25 | 12.0% | 3.5% | ||
| Q1 25 | 10.3% | 2.4% | ||
| Q4 24 | 8.5% | 3.6% | ||
| Q3 24 | 10.7% | 2.1% | ||
| Q2 24 | 5.4% | 2.7% |
现金转化率EXPSSB
| Q1 26 | — | — | ||
| Q4 25 | 1.66× | 0.94× | ||
| Q3 25 | 1.49× | 0.50× | ||
| Q2 25 | 1.11× | 0.34× | ||
| Q1 25 | 0.94× | -1.42× | ||
| Q4 24 | 1.00× | 2.46× | ||
| Q3 24 | 1.63× | -1.72× | ||
| Q2 24 | 0.99× | 0.96× |
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% |
SSB
| Net Interest Income | $561.6M | 85% |
| Noninterest Income | $100.1M | 15% |
