vs
Hayward Holdings, Inc.（HAYW）与3M（MMM）财务数据对比。点击上方公司名可切换其他公司
3M的季度营收约是Hayward Holdings, Inc.的17.3倍（$6.0B vs $349.4M）。Hayward Holdings, Inc.净利率更高（19.6% vs 10.8%，领先8.8%）。Hayward Holdings, Inc.同比增速更快（6.8% vs 1.3%）。3M自由现金流更多（$2.0B vs $-35.8M）。过去两年Hayward Holdings, Inc.的营收复合增速更高（28.2% vs -1.8%）
海沃德控股前身为巴特利特-海沃德公司，是美国本土金属加工企业，总部位于马里兰州巴尔的摩，业务涵盖大型铸造、制造及工程建造板块。公司创立于19世纪30年代，1925年之前保持独立运营，1927年被科伯斯公司收购，之后长期作为其旗下事业部开展业务。
3M是美国知名跨国综合企业，业务覆盖工业、劳动者安全防护、消费品等多个领域，总部位于圣保罗郊区的枫木市。公司现有超6万款产品，涵盖胶粘剂、研磨材料、防火防护产品、个人防护装备、窗膜、车漆保护膜、电子连接绝缘材料、汽车养护产品、光学膜等品类。
HAYW vs MMM — 直观对比
营收规模更大
MMM
是对方的17.3倍
$349.4M
营收增速更快
HAYW
高出5.5%
1.3%
净利率更高
HAYW
高出8.8%
10.8%
自由现金流更多
MMM
多$2.1B
$-35.8M
两年增速更快
HAYW
近两年复合增速
-1.8%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $349.4M | $6.0B |
| 净利润 | $68.4M | $653.0M |
| 毛利率 | 40.7% | 40.7% |
| 营业利润率 | 25.0% | 23.2% |
| 净利率 | 19.6% | 10.8% |
| 营收同比 | 6.8% | 1.3% |
| 净利润同比 | 25.0% | -41.5% |
| 每股收益（稀释后） | $0.31 | $1.23 |
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HAYWMMM
| Q1 26 | — | $6.0B | ||
| Q4 25 | $349.4M | $6.1B | ||
| Q3 25 | $244.3M | $6.5B | ||
| Q2 25 | $299.6M | $6.3B | ||
| Q1 25 | $228.8M | $6.0B | ||
| Q4 24 | $327.1M | $6.0B | ||
| Q3 24 | $227.6M | $6.3B | ||
| Q2 24 | $284.4M | $6.3B |
净利润HAYWMMM
| Q1 26 | — | $653.0M | ||
| Q4 25 | $68.4M | $577.0M | ||
| Q3 25 | $24.0M | $834.0M | ||
| Q2 25 | $44.8M | $723.0M | ||
| Q1 25 | $14.3M | $1.1B | ||
| Q4 24 | $54.7M | $728.0M | ||
| Q3 24 | $16.5M | $1.4B | ||
| Q2 24 | $37.6M | $1.1B |
毛利率HAYWMMM
| Q1 26 | — | 40.7% | ||
| Q4 25 | 40.7% | 33.6% | ||
| Q3 25 | 51.2% | 41.8% | ||
| Q2 25 | 52.7% | 42.5% | ||
| Q1 25 | 49.5% | 41.6% | ||
| Q4 24 | 51.4% | 51.7% | ||
| Q3 24 | 49.7% | 42.1% | ||
| Q2 24 | 51.0% | 42.9% |
营业利润率HAYWMMM
| Q1 26 | — | 23.2% | ||
| Q4 25 | 25.0% | 13.0% | ||
| Q3 25 | 16.8% | 22.2% | ||
| Q2 25 | 23.8% | 18.0% | ||
| Q1 25 | 14.6% | 20.9% | ||
| Q4 24 | 23.4% | 12.2% | ||
| Q3 24 | 14.7% | 20.9% | ||
| Q2 24 | 23.9% | 20.3% |
净利率HAYWMMM
| Q1 26 | — | 10.8% | ||
| Q4 25 | 19.6% | 9.4% | ||
| Q3 25 | 9.8% | 12.8% | ||
| Q2 25 | 15.0% | 11.4% | ||
| Q1 25 | 6.3% | 18.7% | ||
| Q4 24 | 16.7% | 12.1% | ||
| Q3 24 | 7.3% | 21.8% | ||
| Q2 24 | 13.2% | 18.3% |
每股收益（稀释后）HAYWMMM
| Q1 26 | — | $1.23 | ||
| Q4 25 | $0.31 | $1.07 | ||
| Q3 25 | $0.11 | $1.55 | ||
| Q2 25 | $0.20 | $1.34 | ||
| Q1 25 | $0.06 | $2.04 | ||
| Q4 24 | $0.26 | $1.33 | ||
| Q3 24 | $0.07 | $2.48 | ||
| Q2 24 | $0.17 | $2.07 |
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 | $399.1M | $3.7B |
| 总债务越低越好 | $943.5M | $10.9B |
| 股东权益账面价值 | $1.6B | $3.3B |
| 总资产 | $3.2B | $35.4B |
| 负债/权益比越低杠杆越低 | 0.59× | 3.29× |
8季度趋势，按日历期对齐
现金及短期投资HAYWMMM
| Q1 26 | — | $3.7B | ||
| Q4 25 | $399.1M | — | ||
| Q3 25 | $448.3M | — | ||
| Q2 25 | $365.1M | — | ||
| Q1 25 | $181.3M | — | ||
| Q4 24 | $196.6M | — | ||
| Q3 24 | $274.2M | — | ||
| Q2 24 | $215.1M | — |
总债务HAYWMMM
| Q1 26 | — | $10.9B | ||
| Q4 25 | $943.5M | $12.6B | ||
| Q3 25 | $947.7M | $12.6B | ||
| Q2 25 | $949.1M | $13.1B | ||
| Q1 25 | $950.4M | $13.5B | ||
| Q4 24 | $950.6M | $13.0B | ||
| Q3 24 | $959.9M | $13.2B | ||
| Q2 24 | $959.8M | $13.1B |
股东权益HAYWMMM
| Q1 26 | — | $3.3B | ||
| Q4 25 | $1.6B | $4.7B | ||
| Q3 25 | $1.5B | $4.6B | ||
| Q2 25 | $1.5B | $4.3B | ||
| Q1 25 | $1.4B | $4.5B | ||
| Q4 24 | $1.4B | $3.8B | ||
| Q3 24 | $1.4B | $4.6B | ||
| Q2 24 | $1.4B | $3.9B |
总资产HAYWMMM
| Q1 26 | — | $35.4B | ||
| Q4 25 | $3.2B | $37.7B | ||
| Q3 25 | $3.0B | $37.6B | ||
| Q2 25 | $3.0B | $38.0B | ||
| Q1 25 | $3.0B | $40.0B | ||
| Q4 24 | $3.0B | $39.9B | ||
| Q3 24 | $2.9B | $40.9B | ||
| Q2 24 | $2.9B | $43.4B |
负债/权益比HAYWMMM
| Q1 26 | — | 3.29× | ||
| Q4 25 | 0.59× | 2.68× | ||
| Q3 25 | 0.62× | 2.72× | ||
| Q2 25 | 0.63× | 3.06× | ||
| Q1 25 | 0.66× | 3.02× | ||
| Q4 24 | 0.67× | 3.40× | ||
| Q3 24 | 0.70× | 2.84× | ||
| Q2 24 | 0.71× | 3.34× |
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 | $-26.9M | — |
| 自由现金流经营现金流 - 资本支出 | $-35.8M | $2.0B |
| 自由现金流率自由现金流/营收 | -10.3% | 33.6% |
| 资本支出强度资本支出/营收 | 2.5% | — |
| 现金转化率经营现金流/净利润 | -0.39× | — |
| 过去12个月自由现金流最近4个季度 | $227.3M | $3.7B |
8季度趋势，按日历期对齐
经营现金流HAYWMMM
| Q1 26 | — | — | ||
| Q4 25 | $-26.9M | $1.6B | ||
| Q3 25 | $94.6M | $1.8B | ||
| Q2 25 | $194.2M | $-954.0M | ||
| Q1 25 | $-5.8M | $-79.0M | ||
| Q4 24 | $-63.7M | $1.8B | ||
| Q3 24 | $65.9M | $-1.8B | ||
| Q2 24 | $287.0M | $1.0B |
自由现金流HAYWMMM
| Q1 26 | — | $2.0B | ||
| Q4 25 | $-35.8M | $1.3B | ||
| Q3 25 | $87.2M | $1.5B | ||
| Q2 25 | $187.3M | $-1.2B | ||
| Q1 25 | $-11.4M | $-315.0M | ||
| Q4 24 | $-70.4M | $1.5B | ||
| Q3 24 | $59.1M | $-2.0B | ||
| Q2 24 | $282.3M | $752.0M |
自由现金流率HAYWMMM
| Q1 26 | — | 33.6% | ||
| Q4 25 | -10.3% | 21.8% | ||
| Q3 25 | 35.7% | 23.6% | ||
| Q2 25 | 62.5% | -18.3% | ||
| Q1 25 | -5.0% | -5.3% | ||
| Q4 24 | -21.5% | 25.4% | ||
| Q3 24 | 26.0% | -32.3% | ||
| Q2 24 | 99.3% | 12.0% |
资本支出强度HAYWMMM
| Q1 26 | — | — | ||
| Q4 25 | 2.5% | 4.0% | ||
| Q3 25 | 3.0% | 3.3% | ||
| Q2 25 | 2.3% | 3.3% | ||
| Q1 25 | 2.4% | 4.0% | ||
| Q4 24 | 2.1% | 4.8% | ||
| Q3 24 | 3.0% | 3.9% | ||
| Q2 24 | 1.7% | 4.3% |
现金转化率HAYWMMM
| Q1 26 | — | — | ||
| Q4 25 | -0.39× | 2.74× | ||
| Q3 25 | 3.94× | 2.11× | ||
| Q2 25 | 4.34× | -1.32× | ||
| Q1 25 | -0.41× | -0.07× | ||
| Q4 24 | -1.16× | 2.50× | ||
| Q3 24 | 4.00× | -1.30× | ||
| Q2 24 | 7.64× | 0.89× |
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
HAYW
暂无分部数据
MMM
| Safety and Industrial business segment | $2.9B | 49% |
| Transportation and Electronics business segment | $1.8B | 31% |
| Consumer business segment | $1.1B | 19% |
| Corporate | $121.0M | 2% |
