vs
Grab Holdings Ltd（GRAB）与Vulcan Materials Company（VMC）财务数据对比。点击上方公司名可切换其他公司
Vulcan Materials Company的季度营收约是Grab Holdings Ltd的1.3倍（$1.9B vs $1.5B），Vulcan Materials Company净利率更高（13.2% vs 1.8%，领先11.4%）
Grab Holdings是总部位于新加坡纬壹科技城的跨国科技企业，旗下核心产品为移动端超级应用，覆盖网约车、外卖配送、数字支付等多元服务，业务布局新加坡、马来西亚、印度尼西亚、泰国、越南等共8个东南亚国家，是东南亚地区头部的本地生活及数字服务提供商。
Vulcan Materials Company是总部位于美国阿拉巴马州伯明翰的企业，主营建筑材料的生产、配送及销售，是美国最大的砂石、碎石、砂类建材生产商，拥有400多处运营网点，雇员约1.2万人，业务覆盖美国22个州、华盛顿特区及墨西哥、加拿大、巴哈马、美属维尔京群岛。
GRAB vs VMC — 直观对比
营收规模更大
VMC
是对方的1.3倍
$1.5B
净利率更高
VMC
高出11.4%
1.8%
损益表 — Q4 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.5B | $1.9B |
| 净利润 | $26.0M | $252.0M |
| 毛利率 | 43.1% | 25.5% |
| 营业利润率 | -2.5% | 19.8% |
| 净利率 | 1.8% | 13.2% |
| 营收同比 | — | 3.2% |
| 净利润同比 | — | -14.2% |
| 每股收益（稀释后） | $0.01 | $1.90 |
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GRABVMC
| Q4 25 | — | $1.9B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $1.6B | ||
| Q4 24 | $1.5B | $1.9B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $1.5B |
净利润GRABVMC
| Q4 25 | — | $252.0M | ||
| Q3 25 | — | $374.9M | ||
| Q2 25 | — | $320.9M | ||
| Q1 25 | — | $128.9M | ||
| Q4 24 | $26.0M | $293.6M | ||
| Q3 24 | — | $207.6M | ||
| Q2 24 | — | $308.0M | ||
| Q1 24 | — | $102.7M |
毛利率GRABVMC
| Q4 25 | — | 25.5% | ||
| Q3 25 | — | 30.4% | ||
| Q2 25 | — | 29.7% | ||
| Q1 25 | — | 22.3% | ||
| Q4 24 | 43.1% | 29.0% | ||
| Q3 24 | — | 28.2% | ||
| Q2 24 | — | 29.4% | ||
| Q1 24 | — | 19.7% |
营业利润率GRABVMC
| Q4 25 | — | 19.8% | ||
| Q3 25 | — | 23.7% | ||
| Q2 25 | — | 22.4% | ||
| Q1 25 | — | 13.9% | ||
| Q4 24 | -2.5% | 21.6% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 22.5% | ||
| Q1 24 | — | 11.2% |
净利率GRABVMC
| Q4 25 | — | 13.2% | ||
| Q3 25 | — | 16.4% | ||
| Q2 25 | — | 15.3% | ||
| Q1 25 | — | 7.9% | ||
| Q4 24 | 1.8% | 15.8% | ||
| Q3 24 | — | 10.4% | ||
| Q2 24 | — | 15.3% | ||
| Q1 24 | — | 6.6% |
每股收益（稀释后）GRABVMC
| Q4 25 | — | $1.90 | ||
| Q3 25 | — | $2.82 | ||
| Q2 25 | — | $2.42 | ||
| Q1 25 | — | $0.97 | ||
| Q4 24 | $0.01 | $2.21 | ||
| Q3 24 | — | $1.56 | ||
| Q2 24 | — | $2.31 | ||
| Q1 24 | — | $0.77 |
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 | $3.0B | $183.3M |
| 总债务越低越好 | — | $4.4B |
| 股东权益账面价值 | $6.4B | $8.5B |
| 总资产 | $9.3B | $16.7B |
| 负债/权益比越低杠杆越低 | — | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资GRABVMC
| Q4 25 | — | $183.3M | ||
| Q3 25 | — | $191.3M | ||
| Q2 25 | — | $347.4M | ||
| Q1 25 | — | $181.3M | ||
| Q4 24 | $3.0B | $559.7M | ||
| Q3 24 | — | $433.2M | ||
| Q2 24 | — | $111.0M | ||
| Q1 24 | — | $292.4M |
总债务GRABVMC
| Q4 25 | — | $4.4B | ||
| Q3 25 | — | $4.4B | ||
| Q2 25 | — | $4.4B | ||
| Q1 25 | — | $4.9B | ||
| Q4 24 | — | $5.3B | ||
| Q3 24 | — | $3.3B | ||
| Q2 24 | — | $3.3B | ||
| Q1 24 | — | $3.3B |
股东权益GRABVMC
| Q4 25 | — | $8.5B | ||
| Q3 25 | — | $8.7B | ||
| Q2 25 | — | $8.4B | ||
| Q1 25 | — | $8.1B | ||
| Q4 24 | $6.4B | $8.1B | ||
| Q3 24 | — | $7.9B | ||
| Q2 24 | — | $7.7B | ||
| Q1 24 | — | $7.5B |
总资产GRABVMC
| Q4 25 | — | $16.7B | ||
| Q3 25 | — | $17.0B | ||
| Q2 25 | — | $17.0B | ||
| Q1 25 | — | $16.7B | ||
| Q4 24 | $9.3B | $17.1B | ||
| Q3 24 | — | $14.4B | ||
| Q2 24 | — | $14.2B | ||
| Q1 24 | — | $13.9B |
负债/权益比GRABVMC
| Q4 25 | — | 0.51× | ||
| Q3 25 | — | 0.50× | ||
| Q2 25 | — | 0.52× | ||
| Q1 25 | — | 0.60× | ||
| Q4 24 | — | 0.65× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.43× | ||
| Q1 24 | — | 0.44× |
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 | $591.0M | $543.0M |
| 自由现金流经营现金流 - 资本支出 | — | $358.2M |
| 自由现金流率自由现金流/营收 | — | 18.7% |
| 资本支出强度资本支出/营收 | — | 9.7% |
| 现金转化率经营现金流/净利润 | 22.73× | 2.15× |
| 过去12个月自由现金流最近4个季度 | — | $1.1B |
8季度趋势，按日历期对齐
经营现金流GRABVMC
| Q4 25 | — | $543.0M | ||
| Q3 25 | — | $676.8M | ||
| Q2 25 | — | $341.7M | ||
| Q1 25 | — | $251.5M | ||
| Q4 24 | $591.0M | $440.1M | ||
| Q3 24 | — | $595.0M | ||
| Q2 24 | — | $201.1M | ||
| Q1 24 | — | $173.4M |
自由现金流GRABVMC
| Q4 25 | — | $358.2M | ||
| Q3 25 | — | $454.8M | ||
| Q2 25 | — | $238.8M | ||
| Q1 25 | — | $83.5M | ||
| Q4 24 | — | $277.6M | ||
| Q3 24 | — | $498.2M | ||
| Q2 24 | — | $9.7M | ||
| Q1 24 | — | $20.6M |
自由现金流率GRABVMC
| Q4 25 | — | 18.7% | ||
| Q3 25 | — | 19.8% | ||
| Q2 25 | — | 11.4% | ||
| Q1 25 | — | 5.1% | ||
| Q4 24 | — | 15.0% | ||
| Q3 24 | — | 24.9% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 1.3% |
资本支出强度GRABVMC
| Q4 25 | — | 9.7% | ||
| Q3 25 | — | 9.7% | ||
| Q2 25 | — | 4.9% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 8.8% | ||
| Q3 24 | — | 4.8% | ||
| Q2 24 | — | 9.5% | ||
| Q1 24 | — | 9.9% |
现金转化率GRABVMC
| Q4 25 | — | 2.15× | ||
| Q3 25 | — | 1.81× | ||
| Q2 25 | — | 1.06× | ||
| Q1 25 | — | 1.95× | ||
| Q4 24 | 22.73× | 1.50× | ||
| Q3 24 | — | 2.87× | ||
| Q2 24 | — | 0.65× | ||
| Q1 24 | — | 1.69× |
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
GRAB
暂无分部数据
VMC
| Revenue Excluding Freight Delivery | $1.7B | 87% |
| Concrete | $79.6M | 4% |
| Services | $76.3M | 4% |
| Asphalt | $59.9M | 3% |
