vs
豪梅特航空航天（HWM）与Leidos（LDOS）财务数据对比。点击上方公司名可切换其他公司
Leidos的季度营收约是豪梅特航空航天的1.9倍（$4.2B vs $2.2B），豪梅特航空航天净利率更高（17.2% vs 7.8%，领先9.4%），豪梅特航空航天同比增速更快（14.6% vs -3.5%），豪梅特航空航天自由现金流更多（$530.0M vs $452.0M），过去两年豪梅特航空航天的营收复合增速更高（9.0% vs 3.1%）
豪梅特航空航天是总部位于美国宾夕法尼亚州匹兹堡的航空航天企业，专业生产喷气发动机零部件、航空紧固件、航空用钛合金结构件，同时为重型卡车供应高性能锻造铝轮产品。
Leidos Holdings, Inc.是总部位于美国弗吉尼亚州雷斯顿的企业，业务覆盖国防、航空、信息技术、生物医学研究领域，提供科研、工程、系统集成及技术服务。其前身为科学应用国际公司（SAIC），2016年8月与洛克希德·马丁旗下IT业务板块合并，成为国防行业规模最大的IT服务提供商。
HWM vs LDOS — 直观对比
营收规模更大
LDOS
是对方的1.9倍
$2.2B
营收增速更快
HWM
高出18.1%
-3.5%
净利率更高
HWM
高出9.4%
7.8%
自由现金流更多
HWM
多$78.0M
$452.0M
两年增速更快
HWM
近两年复合增速
3.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.2B | $4.2B |
| 净利润 | $372.0M | $327.0M |
| 毛利率 | — | 17.4% |
| 营业利润率 | 22.6% | 11.3% |
| 净利率 | 17.2% | 7.8% |
| 营收同比 | 14.6% | -3.5% |
| 净利润同比 | 18.5% | 15.1% |
| 每股收益（稀释后） | $0.92 | $2.54 |
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HWMLDOS
| Q1 26 | — | $4.2B | ||
| Q4 25 | $2.2B | $4.4B | ||
| Q3 25 | $2.1B | $4.2B | ||
| Q2 25 | $2.1B | $4.2B | ||
| Q1 25 | $1.9B | $4.3B | ||
| Q4 24 | $1.9B | — | ||
| Q3 24 | $1.8B | $4.2B | ||
| Q2 24 | $1.9B | $4.1B |
净利润HWMLDOS
| Q1 26 | — | $327.0M | ||
| Q4 25 | $372.0M | $367.0M | ||
| Q3 25 | $385.0M | $391.0M | ||
| Q2 25 | $407.0M | $363.0M | ||
| Q1 25 | $344.0M | $284.0M | ||
| Q4 24 | $314.0M | — | ||
| Q3 24 | $332.0M | $364.0M | ||
| Q2 24 | $266.0M | $322.0M |
毛利率HWMLDOS
| Q1 26 | — | 17.4% | ||
| Q4 25 | — | 18.0% | ||
| Q3 25 | — | 18.0% | ||
| Q2 25 | — | 17.5% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 17.8% | ||
| Q2 24 | — | 16.6% |
营业利润率HWMLDOS
| Q1 26 | — | 11.3% | ||
| Q4 25 | 22.6% | 12.0% | ||
| Q3 25 | 25.9% | 13.5% | ||
| Q2 25 | 25.4% | 12.5% | ||
| Q1 25 | 25.4% | 9.7% | ||
| Q4 24 | 23.5% | — | ||
| Q3 24 | 22.9% | 12.4% | ||
| Q2 24 | 21.2% | 11.6% |
净利率HWMLDOS
| Q1 26 | — | 7.8% | ||
| Q4 25 | 17.2% | 8.2% | ||
| Q3 25 | 18.4% | 9.2% | ||
| Q2 25 | 19.8% | 8.6% | ||
| Q1 25 | 17.7% | 6.5% | ||
| Q4 24 | 16.6% | — | ||
| Q3 24 | 18.1% | 8.7% | ||
| Q2 24 | 14.1% | 7.8% |
每股收益（稀释后）HWMLDOS
| Q1 26 | — | $2.54 | ||
| Q4 25 | $0.92 | $2.82 | ||
| Q3 25 | $0.95 | $3.01 | ||
| Q2 25 | $1.00 | $2.77 | ||
| Q1 25 | $0.84 | $2.10 | ||
| Q4 24 | $0.76 | — | ||
| Q3 24 | $0.81 | $2.68 | ||
| Q2 24 | $0.65 | $2.37 |
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 | $742.0M | $1.1B |
| 总债务越低越好 | $3.0B | $4.6B |
| 股东权益账面价值 | $5.4B | $4.9B |
| 总资产 | $11.2B | $13.5B |
| 负债/权益比越低杠杆越低 | 0.57× | 0.94× |
8季度趋势，按日历期对齐
现金及短期投资HWMLDOS
| Q1 26 | — | $1.1B | ||
| Q4 25 | $742.0M | $974.0M | ||
| Q3 25 | $659.0M | $930.0M | ||
| Q2 25 | $545.0M | $842.0M | ||
| Q1 25 | $536.0M | $943.0M | ||
| Q4 24 | $564.0M | — | ||
| Q3 24 | $475.0M | $1.2B | ||
| Q2 24 | $752.0M | $823.0M |
总债务HWMLDOS
| Q1 26 | — | $4.6B | ||
| Q4 25 | $3.0B | $4.6B | ||
| Q3 25 | $3.2B | $5.0B | ||
| Q2 25 | $3.3B | $5.0B | ||
| Q1 25 | $3.3B | $4.1B | ||
| Q4 24 | $3.3B | — | ||
| Q3 24 | $3.4B | $4.1B | ||
| Q2 24 | $3.7B | $4.1B |
股东权益HWMLDOS
| Q1 26 | — | $4.9B | ||
| Q4 25 | $5.4B | $4.9B | ||
| Q3 25 | $5.1B | $4.7B | ||
| Q2 25 | $5.0B | $4.3B | ||
| Q1 25 | $4.8B | $4.4B | ||
| Q4 24 | $4.6B | — | ||
| Q3 24 | $4.5B | $4.6B | ||
| Q2 24 | $4.3B | $4.5B |
总资产HWMLDOS
| Q1 26 | — | $13.5B | ||
| Q4 25 | $11.2B | $13.5B | ||
| Q3 25 | $11.2B | $13.5B | ||
| Q2 25 | $11.0B | $13.2B | ||
| Q1 25 | $10.8B | $13.1B | ||
| Q4 24 | $10.5B | — | ||
| Q3 24 | $10.6B | $13.3B | ||
| Q2 24 | $10.7B | $12.9B |
负债/权益比HWMLDOS
| Q1 26 | — | 0.94× | ||
| Q4 25 | 0.57× | 0.94× | ||
| Q3 25 | 0.62× | 1.07× | ||
| Q2 25 | 0.65× | 1.18× | ||
| Q1 25 | 0.69× | 0.92× | ||
| Q4 24 | 0.73× | — | ||
| Q3 24 | 0.75× | 0.88× | ||
| Q2 24 | 0.86× | 0.92× |
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 | $654.0M | $495.0M |
| 自由现金流经营现金流 - 资本支出 | $530.0M | $452.0M |
| 自由现金流率自由现金流/营收 | 24.4% | 10.8% |
| 资本支出强度资本支出/营收 | 5.7% | 1.0% |
| 现金转化率经营现金流/净利润 | 1.76× | 1.51× |
| 过去12个月自由现金流最近4个季度 | $1.4B | — |
8季度趋势，按日历期对齐
经营现金流HWMLDOS
| Q1 26 | — | $495.0M | ||
| Q4 25 | $654.0M | — | ||
| Q3 25 | $531.0M | $711.0M | ||
| Q2 25 | $446.0M | $58.0M | ||
| Q1 25 | $253.0M | $299.0M | ||
| Q4 24 | $480.0M | — | ||
| Q3 24 | $244.0M | $656.0M | ||
| Q2 24 | $397.0M | $374.0M |
自由现金流HWMLDOS
| Q1 26 | — | $452.0M | ||
| Q4 25 | $530.0M | — | ||
| Q3 25 | $423.0M | $680.0M | ||
| Q2 25 | $344.0M | $36.0M | ||
| Q1 25 | $134.0M | $213.0M | ||
| Q4 24 | $378.0M | — | ||
| Q3 24 | $162.0M | $633.0M | ||
| Q2 24 | $342.0M | $351.0M |
自由现金流率HWMLDOS
| Q1 26 | — | 10.8% | ||
| Q4 25 | 24.4% | — | ||
| Q3 25 | 20.2% | 16.1% | ||
| Q2 25 | 16.8% | 0.9% | ||
| Q1 25 | 6.9% | 4.9% | ||
| Q4 24 | 20.0% | — | ||
| Q3 24 | 8.8% | 15.2% | ||
| Q2 24 | 18.2% | 8.5% |
资本支出强度HWMLDOS
| Q1 26 | — | 1.0% | ||
| Q4 25 | 5.7% | — | ||
| Q3 25 | 5.2% | 0.7% | ||
| Q2 25 | 5.0% | 0.5% | ||
| Q1 25 | 6.1% | 2.0% | ||
| Q4 24 | 5.4% | — | ||
| Q3 24 | 4.5% | 0.6% | ||
| Q2 24 | 2.9% | 0.6% |
现金转化率HWMLDOS
| Q1 26 | — | 1.51× | ||
| Q4 25 | 1.76× | — | ||
| Q3 25 | 1.38× | 1.82× | ||
| Q2 25 | 1.10× | 0.16× | ||
| Q1 25 | 0.74× | 1.05× | ||
| Q4 24 | 1.53× | — | ||
| Q3 24 | 0.73× | 1.80× | ||
| Q2 24 | 1.49× | 1.16× |
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
HWM
| Engine Products Segment | $1.2B | 54% |
| Fastening Systems | $454.0M | 21% |
| Forged Wheels | $264.0M | 12% |
| Aerospace Defense | $236.0M | 11% |
| Commercial Transportation | $46.0M | 2% |
LDOS
| US Do D And US Intelligence Community | $1.4B | 32% |
| Cost Reimbursement And Fixed Price Incentive Fee | $1.0B | 24% |
| Commercial And International Segment | $609.0M | 15% |
| Defense Systems Segment | $546.0M | 13% |
| Other | $358.0M | 9% |
| Time And Materials And Fixed Price Level Of Effort | $295.0M | 7% |
| Commercial And Non US Customers | $38.0M | 1% |
