vs
Fortune Brands Innovations, Inc.（FBIN）与MUELLER INDUSTRIES INC（MLI）财务数据对比。点击上方公司名可切换其他公司
Fortune Brands Innovations, Inc.的季度营收约是MUELLER INDUSTRIES INC的1.1倍（$1.1B vs $962.4M），MUELLER INDUSTRIES INC净利率更高（16.0% vs 7.1%，领先8.9%），MUELLER INDUSTRIES INC同比增速更快（4.2% vs -2.4%），Fortune Brands Innovations, Inc.自由现金流更多（$183.7M vs $121.4M），过去两年MUELLER INDUSTRIES INC的营收复合增速更高（6.4% vs -1.5%）
Fortune Brands Innovations是美国家居及安防产品生产商，总部位于伊利诺伊州迪尔菲尔德，位列财富500强及标普400指数。旗下拥有摩恩、House of Rohl、玛斯特锁等知名品牌，业务覆盖厨卫、户外用品、安防、橱柜制造等领域，2021年底全球员工约2.8万人。
Mueller Industries是美国知名工业制造企业，1917年正式成立，总部坐落于美国田纳西州孟菲斯市，主营管道产品、工业金属及暖通制冷设备，2022年入选《财富》1000强榜单，是年营收达数十亿美元的公开上市企业。
FBIN vs MLI — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $962.4M |
| 净利润 | $76.3M | $153.7M |
| 毛利率 | 43.8% | — |
| 营业利润率 | 11.3% | 17.9% |
| 净利率 | 7.1% | 16.0% |
| 营收同比 | -2.4% | 4.2% |
| 净利润同比 | -27.3% | 11.7% |
| 每股收益（稀释后） | $0.63 | $1.37 |
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
| Q4 25 | $1.1B | $962.4M | ||
| Q3 25 | $1.1B | $1.1B | ||
| Q2 25 | $1.2B | $1.1B | ||
| Q1 25 | $1.0B | $1.0B | ||
| Q4 24 | $1.1B | $923.5M | ||
| Q3 24 | $1.2B | $997.8M | ||
| Q2 24 | $1.2B | $997.7M | ||
| Q1 24 | $1.1B | $849.7M |
| Q4 25 | $76.3M | $153.7M | ||
| Q3 25 | $70.8M | $208.1M | ||
| Q2 25 | $100.3M | $245.9M | ||
| Q1 25 | $51.4M | $157.4M | ||
| Q4 24 | $105.0M | $137.7M | ||
| Q3 24 | $136.6M | $168.7M | ||
| Q2 24 | $133.9M | $160.2M | ||
| Q1 24 | $96.4M | $138.4M |
| Q4 25 | 43.8% | — | ||
| Q3 25 | 45.2% | — | ||
| Q2 25 | 45.1% | — | ||
| Q1 25 | 44.0% | — | ||
| Q4 24 | 46.0% | — | ||
| Q3 24 | 45.9% | 27.6% | ||
| Q2 24 | 43.6% | 27.3% | ||
| Q1 24 | 43.9% | 28.4% |
| Q4 25 | 11.3% | 17.9% | ||
| Q3 25 | 11.0% | 25.6% | ||
| Q2 25 | 14.3% | 26.7% | ||
| Q1 25 | 9.4% | 20.6% | ||
| Q4 24 | 16.1% | 18.4% | ||
| Q3 24 | 17.8% | 20.7% | ||
| Q2 24 | 16.1% | 21.0% | ||
| Q1 24 | 14.0% | 21.6% |
| Q4 25 | 7.1% | 16.0% | ||
| Q3 25 | 6.2% | 19.3% | ||
| Q2 25 | 8.3% | 21.6% | ||
| Q1 25 | 5.0% | 15.7% | ||
| Q4 24 | 9.5% | 14.9% | ||
| Q3 24 | 11.8% | 16.9% | ||
| Q2 24 | 10.8% | 16.1% | ||
| Q1 24 | 8.7% | 16.3% |
| Q4 25 | $0.63 | $1.37 | ||
| Q3 25 | $0.59 | $1.88 | ||
| Q2 25 | $0.83 | $2.22 | ||
| Q1 25 | $0.42 | $1.39 | ||
| Q4 24 | $0.84 | $1.21 | ||
| Q3 24 | $1.09 | $1.48 | ||
| Q2 24 | $1.06 | $1.41 | ||
| Q1 24 | $0.76 | $1.21 |
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 | $264.0M | $1.4B |
| 总债务越低越好 | $2.5B | — |
| 股东权益账面价值 | $2.4B | $3.2B |
| 总资产 | $6.5B | $3.7B |
| 负债/权益比越低杠杆越低 | 1.07× | — |
8季度趋势，按日历期对齐
| Q4 25 | $264.0M | $1.4B | ||
| Q3 25 | $223.9M | $1.3B | ||
| Q2 25 | $234.7M | $1.1B | ||
| Q1 25 | $340.0M | $873.6M | ||
| Q4 24 | $381.1M | $1.1B | ||
| Q3 24 | $344.8M | $969.6M | ||
| Q2 24 | $352.6M | $825.7M | ||
| Q1 24 | $359.7M | $1.4B |
| Q4 25 | $2.5B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.2B | — | ||
| Q1 25 | $2.7B | — | ||
| Q4 24 | $2.7B | — | ||
| Q3 24 | $2.7B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.7B | — |
| Q4 25 | $2.4B | $3.2B | ||
| Q3 25 | $2.4B | $3.1B | ||
| Q2 25 | $2.3B | $2.9B | ||
| Q1 25 | $2.3B | $2.7B | ||
| Q4 24 | $2.4B | $2.8B | ||
| Q3 24 | $2.4B | $2.7B | ||
| Q2 24 | $2.3B | $2.5B | ||
| Q1 24 | $2.3B | $2.4B |
| Q4 25 | $6.5B | $3.7B | ||
| Q3 25 | $6.5B | $3.7B | ||
| Q2 25 | $6.6B | $3.5B | ||
| Q1 25 | $6.6B | $3.2B | ||
| Q4 24 | $6.6B | $3.3B | ||
| Q3 24 | $6.6B | $3.2B | ||
| Q2 24 | $6.7B | $3.1B | ||
| Q1 24 | $6.8B | $2.9B |
| Q4 25 | 1.07× | — | ||
| Q3 25 | 0.91× | — | ||
| Q2 25 | 0.93× | — | ||
| Q1 25 | 1.16× | — | ||
| Q4 24 | 1.10× | — | ||
| Q3 24 | 1.12× | — | ||
| Q2 24 | 1.15× | — | ||
| Q1 24 | 1.17× | — |
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 | $208.2M | $141.2M |
| 自由现金流经营现金流 - 资本支出 | $183.7M | $121.4M |
| 自由现金流率自由现金流/营收 | 17.0% | 12.6% |
| 资本支出强度资本支出/营收 | 2.3% | 2.1% |
| 现金转化率经营现金流/净利润 | 2.73× | 0.92× |
| 过去12个月自由现金流最近4个季度 | $366.8M | $686.6M |
8季度趋势，按日历期对齐
| Q4 25 | $208.2M | $141.2M | ||
| Q3 25 | $204.4M | $310.1M | ||
| Q2 25 | $149.4M | $190.6M | ||
| Q1 25 | $-83.4M | $113.6M | ||
| Q4 24 | $272.3M | $140.1M | ||
| Q3 24 | $205.3M | $231.4M | ||
| Q2 24 | $261.5M | $100.8M | ||
| Q1 24 | $-71.3M | $173.6M |
| Q4 25 | $183.7M | $121.4M | ||
| Q3 25 | $177.0M | $291.8M | ||
| Q2 25 | $118.7M | $176.5M | ||
| Q1 25 | $-112.6M | $97.0M | ||
| Q4 24 | $212.1M | $111.2M | ||
| Q3 24 | $175.6M | $205.7M | ||
| Q2 24 | $222.7M | $91.6M | ||
| Q1 24 | $-135.9M | $157.2M |
| Q4 25 | 17.0% | 12.6% | ||
| Q3 25 | 15.4% | 27.1% | ||
| Q2 25 | 9.9% | 15.5% | ||
| Q1 25 | -10.9% | 9.7% | ||
| Q4 24 | 19.2% | 12.0% | ||
| Q3 24 | 15.2% | 20.6% | ||
| Q2 24 | 18.0% | 9.2% | ||
| Q1 24 | -12.2% | 18.5% |
| Q4 25 | 2.3% | 2.1% | ||
| Q3 25 | 2.4% | 1.7% | ||
| Q2 25 | 2.6% | 1.2% | ||
| Q1 25 | 2.8% | 1.7% | ||
| Q4 24 | 5.5% | 3.1% | ||
| Q3 24 | 2.6% | 2.6% | ||
| Q2 24 | 3.1% | 0.9% | ||
| Q1 24 | 5.8% | 1.9% |
| Q4 25 | 2.73× | 0.92× | ||
| Q3 25 | 2.89× | 1.49× | ||
| Q2 25 | 1.49× | 0.78× | ||
| Q1 25 | -1.62× | 0.72× | ||
| Q4 24 | 2.59× | 1.02× | ||
| Q3 24 | 1.50× | 1.37× | ||
| Q2 24 | 1.95× | 0.63× | ||
| Q1 24 | -0.74× | 1.25× |
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
FBIN
| Wholesale Retail Trade | $526.7M | 49% |
| Home Center Retailer | $257.1M | 24% |
| Security Segment | $165.8M | 15% |
| Other Retailer | $118.2M | 11% |
MLI
| Tube And Fittings | $484.6M | 50% |
| Industrial Metals | $252.2M | 26% |
| Valves And Plumbing Specialties | $122.5M | 13% |
| Flex Duct And Other HVAC Components | $80.8M | 8% |
| Other Products | $14.9M | 2% |
