vs
FMC CORP（FMC）与Masco（MAS）财务数据对比。点击上方公司名可切换其他公司
Masco的季度营收约是FMC CORP的2.5倍（$1.9B vs $759.0M），Masco净利率更高（11.9% vs -37.0%，领先48.9%），Masco同比增速更快（6.5% vs -4.0%），过去两年Masco的营收复合增速更高（-4.2% vs -14.5%）
FMC公司是总部位于美国宾夕法尼亚州费城的化工制造企业，1883年创立之初以生产杀虫剂为主，后续逐步拓展业务至其他领域。二战期间曾为美国陆军部设计生产两栖履带登陆车，目前在全球拥有7000名员工，业务布局广泛。
美国家居建材企业Masco主营家装及新建住宅市场相关产品，旗下拥有20余家子公司，在全球运营近80座生产工厂，其中美国本土近60座，海外地区超20座。公司1969年于纽交所挂牌上市，后实现快速增长，成功跻身美国财富500强榜单。
FMC vs MAS — 直观对比
营收规模更大
MAS
是对方的2.5倍
$759.0M
营收增速更快
MAS
高出10.5%
-4.0%
净利率更高
MAS
高出48.9%
-37.0%
两年增速更快
MAS
近两年复合增速
-14.5%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $759.0M | $1.9B |
| 净利润 | $-281.2M | $228.0M |
| 毛利率 | — | 35.8% |
| 营业利润率 | -10.6% | 16.5% |
| 净利率 | -37.0% | 11.9% |
| 营收同比 | -4.0% | 6.5% |
| 净利润同比 | — | 14.5% |
| 每股收益（稀释后） | $-2.25 | — |
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FMCMAS
| Q1 26 | $759.0M | $1.9B | ||
| Q4 25 | $1.1B | $1.8B | ||
| Q3 25 | $542.2M | $1.9B | ||
| Q2 25 | $1.1B | $2.1B | ||
| Q1 25 | $791.4M | $1.8B | ||
| Q4 24 | $1.2B | $1.8B | ||
| Q3 24 | $1.1B | $2.0B | ||
| Q2 24 | $1.0B | $2.1B |
净利润FMCMAS
| Q1 26 | $-281.2M | $228.0M | ||
| Q4 25 | $-1.7B | $165.0M | ||
| Q3 25 | $-569.3M | $189.0M | ||
| Q2 25 | $66.7M | $270.0M | ||
| Q1 25 | $-15.5M | $186.0M | ||
| Q4 24 | $-16.3M | $182.0M | ||
| Q3 24 | $65.0M | $167.0M | ||
| Q2 24 | $295.1M | $258.0M |
毛利率FMCMAS
| Q1 26 | — | 35.8% | ||
| Q4 25 | 39.8% | 33.9% | ||
| Q3 25 | 23.8% | 34.2% | ||
| Q2 25 | 38.7% | 37.6% | ||
| Q1 25 | 40.0% | 35.8% | ||
| Q4 24 | 42.9% | 34.8% | ||
| Q3 24 | 36.3% | 36.6% | ||
| Q2 24 | 38.3% | 37.5% |
营业利润率FMCMAS
| Q1 26 | -10.6% | 16.5% | ||
| Q4 25 | -130.8% | 13.8% | ||
| Q3 25 | -73.1% | 15.8% | ||
| Q2 25 | 12.0% | 20.1% | ||
| Q1 25 | 7.4% | 15.9% | ||
| Q4 24 | 19.2% | 15.9% | ||
| Q3 24 | 12.7% | 18.0% | ||
| Q2 24 | 6.0% | 19.0% |
净利率FMCMAS
| Q1 26 | -37.0% | 11.9% | ||
| Q4 25 | -158.8% | 9.2% | ||
| Q3 25 | -105.0% | 9.9% | ||
| Q2 25 | 6.3% | 13.2% | ||
| Q1 25 | -2.0% | 10.3% | ||
| Q4 24 | -1.3% | 10.0% | ||
| Q3 24 | 6.1% | 8.4% | ||
| Q2 24 | 28.4% | 12.3% |
每股收益（稀释后）FMCMAS
| Q1 26 | $-2.25 | — | ||
| Q4 25 | $-13.77 | $0.81 | ||
| Q3 25 | $-4.52 | $0.90 | ||
| Q2 25 | $0.53 | $1.28 | ||
| Q1 25 | $-0.12 | $0.87 | ||
| Q4 24 | $-0.13 | $0.85 | ||
| Q3 24 | $0.52 | $0.77 | ||
| Q2 24 | $2.35 | $1.17 |
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 | $390.9M | — |
| 总债务越低越好 | $2.8B | $2.9B |
| 股东权益账面价值 | $1.8B | $27.0M |
| 总资产 | $9.4B | $5.2B |
| 负债/权益比越低杠杆越低 | 1.50× | 109.07× |
8季度趋势，按日历期对齐
现金及短期投资FMCMAS
| Q1 26 | $390.9M | — | ||
| Q4 25 | $584.5M | $647.0M | ||
| Q3 25 | $497.7M | $559.0M | ||
| Q2 25 | $438.2M | $390.0M | ||
| Q1 25 | $315.3M | $377.0M | ||
| Q4 24 | $357.3M | $634.0M | ||
| Q3 24 | $416.7M | $646.0M | ||
| Q2 24 | $471.5M | $398.0M |
总债务FMCMAS
| Q1 26 | $2.8B | $2.9B | ||
| Q4 25 | $3.4B | $2.9B | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $3.1B | $2.9B | ||
| Q3 24 | $3.1B | — | ||
| Q2 24 | $3.1B | — |
股东权益FMCMAS
| Q1 26 | $1.8B | $27.0M | ||
| Q4 25 | $2.1B | $-185.0M | ||
| Q3 25 | $3.8B | $-78.0M | ||
| Q2 25 | $4.4B | $-84.0M | ||
| Q1 25 | $4.4B | $-254.0M | ||
| Q4 24 | $4.5B | $-279.0M | ||
| Q3 24 | $4.6B | $-88.0M | ||
| Q2 24 | $4.6B | $-26.0M |
总资产FMCMAS
| Q1 26 | $9.4B | $5.2B | ||
| Q4 25 | $9.7B | $5.2B | ||
| Q3 25 | $12.1B | $5.3B | ||
| Q2 25 | $12.3B | $5.3B | ||
| Q1 25 | $11.8B | $5.1B | ||
| Q4 24 | $11.7B | $5.0B | ||
| Q3 24 | $12.2B | $5.3B | ||
| Q2 24 | $12.1B | $5.4B |
负债/权益比FMCMAS
| Q1 26 | 1.50× | 109.07× | ||
| Q4 25 | 1.62× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.76× | — | ||
| Q1 25 | 0.71× | — | ||
| Q4 24 | 0.69× | — | ||
| Q3 24 | 0.68× | — | ||
| Q2 24 | 0.68× | — |
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 | — | — |
| 自由现金流经营现金流 - 资本支出 | $-628.1M | — |
| 自由现金流率自由现金流/营收 | -82.8% | — |
| 资本支出强度资本支出/营收 | 2.2% | 1.8% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-154.0M | — |
8季度趋势，按日历期对齐
经营现金流FMCMAS
| Q1 26 | — | — | ||
| Q4 25 | $657.1M | $418.0M | ||
| Q3 25 | $-184.2M | $456.0M | ||
| Q2 25 | $65.9M | $306.0M | ||
| Q1 25 | $-545.0M | $-158.0M | ||
| Q4 24 | $427.9M | $407.0M | ||
| Q3 24 | $159.5M | $416.0M | ||
| Q2 24 | $292.2M | $346.0M |
自由现金流FMCMAS
| Q1 26 | $-628.1M | — | ||
| Q4 25 | $631.1M | $371.0M | ||
| Q3 25 | $-207.9M | $415.0M | ||
| Q2 25 | $50.9M | $270.0M | ||
| Q1 25 | $-576.6M | $-190.0M | ||
| Q4 24 | $406.3M | $351.0M | ||
| Q3 24 | $143.8M | $378.0M | ||
| Q2 24 | $282.3M | $303.0M |
自由现金流率FMCMAS
| Q1 26 | -82.8% | — | ||
| Q4 25 | 58.3% | 20.7% | ||
| Q3 25 | -38.3% | 21.6% | ||
| Q2 25 | 4.8% | 13.2% | ||
| Q1 25 | -72.9% | -10.5% | ||
| Q4 24 | 33.2% | 19.2% | ||
| Q3 24 | 13.5% | 19.1% | ||
| Q2 24 | 27.2% | 14.5% |
资本支出强度FMCMAS
| Q1 26 | 2.2% | 1.8% | ||
| Q4 25 | 2.4% | 2.6% | ||
| Q3 25 | 4.4% | 2.1% | ||
| Q2 25 | 1.4% | 1.8% | ||
| Q1 25 | 4.0% | 1.8% | ||
| Q4 24 | 1.8% | 3.1% | ||
| Q3 24 | 1.5% | 1.9% | ||
| Q2 24 | 1.0% | 2.1% |
现金转化率FMCMAS
| Q1 26 | — | — | ||
| Q4 25 | — | 2.53× | ||
| Q3 25 | — | 2.41× | ||
| Q2 25 | 0.99× | 1.13× | ||
| Q1 25 | — | -0.85× | ||
| Q4 24 | — | 2.24× | ||
| Q3 24 | 2.45× | 2.49× | ||
| Q2 24 | 0.99× | 1.34× |
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
FMC
| EMEA | $307.0M | 40% |
| North America | $198.0M | 26% |
| Latin America | $177.0M | 23% |
| Asia (excluding 2026 India) 1 | $81.0M | 11% |
MAS
暂无分部数据
