vs
Masco（MAS）与Nextpower Inc.（NXT）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Nextpower Inc.的2.0倍（$1.8B vs $909.4M），Nextpower Inc.净利率更高（14.4% vs 9.2%，领先5.2%），Nextpower Inc.同比增速更快（33.9% vs -1.9%），Masco自由现金流更多（$371.0M vs $118.5M），过去两年Nextpower Inc.的营收复合增速更高（11.1% vs -3.5%）
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。
Nextpower Inc（股票代码：NXT）是一家总部位于美国加利福尼亚州弗里蒙特市的全球化能源科技企业，专注于为全球市场提供先进的能源技术解决方案及相关服务，业务覆盖全球多个国家和地区，在能源技术领域拥有较强的技术积累与市场竞争力。
MAS vs NXT — 直观对比
营收规模更大
MAS
是对方的2.0倍
$909.4M
营收增速更快
NXT
高出35.8%
-1.9%
净利率更高
NXT
高出5.2%
9.2%
自由现金流更多
MAS
多$252.5M
$118.5M
两年增速更快
NXT
近两年复合增速
-3.5%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.8B | $909.4M |
| 净利润 | $165.0M | $131.2M |
| 毛利率 | 33.9% | 31.7% |
| 营业利润率 | 13.8% | 19.4% |
| 净利率 | 9.2% | 14.4% |
| 营收同比 | -1.9% | 33.9% |
| 净利润同比 | -9.3% | 13.8% |
| 每股收益（稀释后） | $0.81 | $0.85 |
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MASNXT
| Q4 25 | $1.8B | $909.4M | ||
| Q3 25 | $1.9B | $905.3M | ||
| Q2 25 | $2.1B | $864.3M | ||
| Q1 25 | $1.8B | $924.3M | ||
| Q4 24 | $1.8B | $679.4M | ||
| Q3 24 | $2.0B | $635.6M | ||
| Q2 24 | $2.1B | $719.9M | ||
| Q1 24 | $1.9B | $736.5M |
净利润MASNXT
| Q4 25 | $165.0M | $131.2M | ||
| Q3 25 | $189.0M | $146.9M | ||
| Q2 25 | $270.0M | $157.2M | ||
| Q1 25 | $186.0M | $156.8M | ||
| Q4 24 | $182.0M | $115.3M | ||
| Q3 24 | $167.0M | $115.4M | ||
| Q2 24 | $258.0M | $121.7M | ||
| Q1 24 | $215.0M | $205.2M |
毛利率MASNXT
| Q4 25 | 33.9% | 31.7% | ||
| Q3 25 | 34.2% | 32.4% | ||
| Q2 25 | 37.6% | 32.6% | ||
| Q1 25 | 35.8% | 33.1% | ||
| Q4 24 | 34.8% | 35.5% | ||
| Q3 24 | 36.6% | 35.4% | ||
| Q2 24 | 37.5% | 33.0% | ||
| Q1 24 | 35.6% | 46.2% |
营业利润率MASNXT
| Q4 25 | 13.8% | 19.4% | ||
| Q3 25 | 15.8% | 20.0% | ||
| Q2 25 | 20.1% | 21.5% | ||
| Q1 25 | 15.9% | 21.1% | ||
| Q4 24 | 15.9% | 22.1% | ||
| Q3 24 | 18.0% | 21.0% | ||
| Q2 24 | 19.0% | 22.2% | ||
| Q1 24 | 16.5% | 36.8% |
净利率MASNXT
| Q4 25 | 9.2% | 14.4% | ||
| Q3 25 | 9.9% | 16.2% | ||
| Q2 25 | 13.2% | 18.2% | ||
| Q1 25 | 10.3% | 17.0% | ||
| Q4 24 | 10.0% | 17.0% | ||
| Q3 24 | 8.4% | 18.2% | ||
| Q2 24 | 12.3% | 16.9% | ||
| Q1 24 | 11.2% | 27.9% |
每股收益（稀释后）MASNXT
| Q4 25 | $0.81 | $0.85 | ||
| Q3 25 | $0.90 | $0.97 | ||
| Q2 25 | $1.28 | $1.04 | ||
| Q1 25 | $0.87 | $1.05 | ||
| Q4 24 | $0.85 | $0.79 | ||
| Q3 24 | $0.77 | $0.79 | ||
| Q2 24 | $1.17 | $0.84 | ||
| Q1 24 | $0.97 | $1.52 |
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 | $647.0M | $952.6M |
| 总债务越低越好 | $2.9B | — |
| 股东权益账面价值 | $-185.0M | $2.2B |
| 总资产 | $5.2B | $3.8B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资MASNXT
| Q4 25 | $647.0M | $952.6M | ||
| Q3 25 | $559.0M | $845.3M | ||
| Q2 25 | $390.0M | $743.4M | ||
| Q1 25 | $377.0M | $766.1M | ||
| Q4 24 | $634.0M | $693.5M | ||
| Q3 24 | $646.0M | $561.9M | ||
| Q2 24 | $398.0M | $471.9M | ||
| Q1 24 | $368.0M | $474.1M |
总债务MASNXT
| Q4 25 | $2.9B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.9B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益MASNXT
| Q4 25 | $-185.0M | $2.2B | ||
| Q3 25 | $-78.0M | $2.0B | ||
| Q2 25 | $-84.0M | $1.8B | ||
| Q1 25 | $-254.0M | $1.6B | ||
| Q4 24 | $-279.0M | $1.4B | ||
| Q3 24 | $-88.0M | $1.3B | ||
| Q2 24 | $-26.0M | $1.1B | ||
| Q1 24 | $-75.0M | $961.0M |
总资产MASNXT
| Q4 25 | $5.2B | $3.8B | ||
| Q3 25 | $5.3B | $3.7B | ||
| Q2 25 | $5.3B | $3.4B | ||
| Q1 25 | $5.1B | $3.2B | ||
| Q4 24 | $5.0B | $3.0B | ||
| Q3 24 | $5.3B | $2.8B | ||
| Q2 24 | $5.4B | $2.6B | ||
| Q1 24 | $5.3B | $2.5B |
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 | $418.0M | $123.3M |
| 自由现金流经营现金流 - 资本支出 | $371.0M | $118.5M |
| 自由现金流率自由现金流/营收 | 20.7% | 13.0% |
| 资本支出强度资本支出/营收 | 2.6% | 0.5% |
| 现金转化率经营现金流/净利润 | 2.53× | 0.94× |
| 过去12个月自由现金流最近4个季度 | $866.0M | $587.3M |
8季度趋势，按日历期对齐
经营现金流MASNXT
| Q4 25 | $418.0M | $123.3M | ||
| Q3 25 | $456.0M | $186.9M | ||
| Q2 25 | $306.0M | $81.3M | ||
| Q1 25 | $-158.0M | $237.3M | ||
| Q4 24 | $407.0M | $143.8M | ||
| Q3 24 | $416.0M | $153.8M | ||
| Q2 24 | $346.0M | $120.8M | ||
| Q1 24 | $-94.0M | $111.5M |
自由现金流MASNXT
| Q4 25 | $371.0M | $118.5M | ||
| Q3 25 | $415.0M | $171.4M | ||
| Q2 25 | $270.0M | $70.1M | ||
| Q1 25 | $-190.0M | $227.2M | ||
| Q4 24 | $351.0M | $134.9M | ||
| Q3 24 | $378.0M | $141.8M | ||
| Q2 24 | $303.0M | $118.0M | ||
| Q1 24 | $-125.0M | $109.2M |
自由现金流率MASNXT
| Q4 25 | 20.7% | 13.0% | ||
| Q3 25 | 21.6% | 18.9% | ||
| Q2 25 | 13.2% | 8.1% | ||
| Q1 25 | -10.5% | 24.6% | ||
| Q4 24 | 19.2% | 19.9% | ||
| Q3 24 | 19.1% | 22.3% | ||
| Q2 24 | 14.5% | 16.4% | ||
| Q1 24 | -6.5% | 14.8% |
资本支出强度MASNXT
| Q4 25 | 2.6% | 0.5% | ||
| Q3 25 | 2.1% | 1.7% | ||
| Q2 25 | 1.8% | 1.3% | ||
| Q1 25 | 1.8% | 1.1% | ||
| Q4 24 | 3.1% | 1.3% | ||
| Q3 24 | 1.9% | 1.9% | ||
| Q2 24 | 2.1% | 0.4% | ||
| Q1 24 | 1.6% | 0.3% |
现金转化率MASNXT
| Q4 25 | 2.53× | 0.94× | ||
| Q3 25 | 2.41× | 1.27× | ||
| Q2 25 | 1.13× | 0.52× | ||
| Q1 25 | -0.85× | 1.51× | ||
| Q4 24 | 2.24× | 1.25× | ||
| Q3 24 | 2.49× | 1.33× | ||
| Q2 24 | 1.34× | 0.99× | ||
| Q1 24 | -0.44× | 0.54× |
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
MAS
| Plumbing Products | $844.0M | 47% |
| Decorative Architectural Products | $545.0M | 30% |
| Other | $404.0M | 23% |
NXT
| Transferred Over Time | $763.9M | 84% |
| Transferred At Point In Time | $145.4M | 16% |
