vs
Masco（MAS）与PAR PACIFIC HOLDINGS, INC.（PARR）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PAR PACIFIC HOLDINGS, INC.的1.1倍（$1.9B vs $1.8B），Masco净利率更高（11.9% vs 4.3%，领先7.6%），Masco同比增速更快（6.5% vs -1.0%），过去两年Masco的营收复合增速更高（-4.2% vs -4.3%）
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。
Par Pacific Holdings是总部位于美国休斯顿的油气勘探生产企业，曾在破产重组后以Par Petroleum Corporation为名运营，2015年10月20日正式更名为现名，2017年入选《财富》美国1000强企业。
MAS vs PARR — 直观对比
营收规模更大
MAS
是对方的1.1倍
$1.8B
营收增速更快
MAS
高出7.5%
-1.0%
净利率更高
MAS
高出7.6%
4.3%
两年增速更快
MAS
近两年复合增速
-4.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.8B |
| 净利润 | $228.0M | $77.7M |
| 毛利率 | 35.8% | — |
| 营业利润率 | 16.5% | 5.5% |
| 净利率 | 11.9% | 4.3% |
| 营收同比 | 6.5% | -1.0% |
| 净利润同比 | 14.5% | 239.5% |
| 每股收益（稀释后） | — | $1.40 |
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MASPARR
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.8B | $1.8B | ||
| Q3 25 | $1.9B | $2.0B | ||
| Q2 25 | $2.1B | $1.9B | ||
| Q1 25 | $1.8B | $1.7B | ||
| Q4 24 | $1.8B | $1.8B | ||
| Q3 24 | $2.0B | $2.1B | ||
| Q2 24 | $2.1B | $2.0B |
净利润MASPARR
| Q1 26 | $228.0M | — | ||
| Q4 25 | $165.0M | $77.7M | ||
| Q3 25 | $189.0M | $262.6M | ||
| Q2 25 | $270.0M | $59.5M | ||
| Q1 25 | $186.0M | $-30.4M | ||
| Q4 24 | $182.0M | $-55.7M | ||
| Q3 24 | $167.0M | $7.5M | ||
| Q2 24 | $258.0M | $18.6M |
毛利率MASPARR
| Q1 26 | 35.8% | — | ||
| Q4 25 | 33.9% | — | ||
| Q3 25 | 34.2% | — | ||
| Q2 25 | 37.6% | — | ||
| Q1 25 | 35.8% | — | ||
| Q4 24 | 34.8% | — | ||
| Q3 24 | 36.6% | — | ||
| Q2 24 | 37.5% | — |
营业利润率MASPARR
| Q1 26 | 16.5% | — | ||
| Q4 25 | 13.8% | 5.5% | ||
| Q3 25 | 15.8% | 17.8% | ||
| Q2 25 | 20.1% | 5.1% | ||
| Q1 25 | 15.9% | -0.9% | ||
| Q4 24 | 15.9% | -2.6% | ||
| Q3 24 | 18.0% | 1.7% | ||
| Q2 24 | 19.0% | 2.4% |
净利率MASPARR
| Q1 26 | 11.9% | — | ||
| Q4 25 | 9.2% | 4.3% | ||
| Q3 25 | 9.9% | 13.0% | ||
| Q2 25 | 13.2% | 3.1% | ||
| Q1 25 | 10.3% | -1.7% | ||
| Q4 24 | 10.0% | -3.0% | ||
| Q3 24 | 8.4% | 0.3% | ||
| Q2 24 | 12.3% | 0.9% |
每股收益（稀释后）MASPARR
| Q1 26 | — | — | ||
| Q4 25 | $0.81 | $1.40 | ||
| Q3 25 | $0.90 | $5.16 | ||
| Q2 25 | $1.28 | $1.17 | ||
| Q1 25 | $0.87 | $-0.57 | ||
| Q4 24 | $0.85 | $-0.98 | ||
| Q3 24 | $0.77 | $0.13 | ||
| Q2 24 | $1.17 | $0.32 |
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 | — | $164.1M |
| 总债务越低越好 | $2.9B | $802.9M |
| 股东权益账面价值 | $27.0M | $1.5B |
| 总资产 | $5.2B | $3.8B |
| 负债/权益比越低杠杆越低 | 109.07× | 0.53× |
8季度趋势，按日历期对齐
现金及短期投资MASPARR
| Q1 26 | — | — | ||
| Q4 25 | $647.0M | $164.1M | ||
| Q3 25 | $559.0M | $159.1M | ||
| Q2 25 | $390.0M | $169.2M | ||
| Q1 25 | $377.0M | $133.7M | ||
| Q4 24 | $634.0M | $191.9M | ||
| Q3 24 | $646.0M | $183.0M | ||
| Q2 24 | $398.0M | $179.7M |
总债务MASPARR
| Q1 26 | $2.9B | — | ||
| Q4 25 | $2.9B | $802.9M | ||
| Q3 25 | — | $967.1M | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | $2.9B | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.1B |
股东权益MASPARR
| Q1 26 | $27.0M | — | ||
| Q4 25 | $-185.0M | $1.5B | ||
| Q3 25 | $-78.0M | $1.4B | ||
| Q2 25 | $-84.0M | $1.1B | ||
| Q1 25 | $-254.0M | $1.1B | ||
| Q4 24 | $-279.0M | $1.2B | ||
| Q3 24 | $-88.0M | $1.3B | ||
| Q2 24 | $-26.0M | $1.3B |
总资产MASPARR
| Q1 26 | $5.2B | — | ||
| Q4 25 | $5.2B | $3.8B | ||
| Q3 25 | $5.3B | $4.1B | ||
| Q2 25 | $5.3B | $3.9B | ||
| Q1 25 | $5.1B | $3.8B | ||
| Q4 24 | $5.0B | $3.8B | ||
| Q3 24 | $5.3B | $3.9B | ||
| Q2 24 | $5.4B | $3.9B |
负债/权益比MASPARR
| Q1 26 | 109.07× | — | ||
| Q4 25 | — | 0.53× | ||
| Q3 25 | — | 0.69× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 1.04× | ||
| Q4 24 | — | 0.93× | ||
| Q3 24 | — | 0.83× | ||
| Q2 24 | — | 0.84× |
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 | — | $93.8M |
| 自由现金流经营现金流 - 资本支出 | — | $66.3M |
| 自由现金流率自由现金流/营收 | — | 3.7% |
| 资本支出强度资本支出/营收 | 1.8% | 1.5% |
| 现金转化率经营现金流/净利润 | — | 1.21× |
| 过去12个月自由现金流最近4个季度 | — | $296.5M |
8季度趋势，按日历期对齐
经营现金流MASPARR
| Q1 26 | — | — | ||
| Q4 25 | $418.0M | $93.8M | ||
| Q3 25 | $456.0M | $219.4M | ||
| Q2 25 | $306.0M | $133.6M | ||
| Q1 25 | $-158.0M | $-1.4M | ||
| Q4 24 | $407.0M | $-15.5M | ||
| Q3 24 | $416.0M | $78.5M | ||
| Q2 24 | $346.0M | $-4.7M |
自由现金流MASPARR
| Q1 26 | — | — | ||
| Q4 25 | $371.0M | $66.3M | ||
| Q3 25 | $415.0M | $187.1M | ||
| Q2 25 | $270.0M | $85.5M | ||
| Q1 25 | $-190.0M | $-42.3M | ||
| Q4 24 | $351.0M | $-63.1M | ||
| Q3 24 | $378.0M | $50.2M | ||
| Q2 24 | $303.0M | $-41.6M |
自由现金流率MASPARR
| Q1 26 | — | — | ||
| Q4 25 | 20.7% | 3.7% | ||
| Q3 25 | 21.6% | 9.3% | ||
| Q2 25 | 13.2% | 4.5% | ||
| Q1 25 | -10.5% | -2.4% | ||
| Q4 24 | 19.2% | -3.4% | ||
| Q3 24 | 19.1% | 2.3% | ||
| Q2 24 | 14.5% | -2.1% |
资本支出强度MASPARR
| Q1 26 | 1.8% | — | ||
| Q4 25 | 2.6% | 1.5% | ||
| Q3 25 | 2.1% | 1.6% | ||
| Q2 25 | 1.8% | 2.5% | ||
| Q1 25 | 1.8% | 2.3% | ||
| Q4 24 | 3.1% | 2.6% | ||
| Q3 24 | 1.9% | 1.3% | ||
| Q2 24 | 2.1% | 1.8% |
现金转化率MASPARR
| Q1 26 | — | — | ||
| Q4 25 | 2.53× | 1.21× | ||
| Q3 25 | 2.41× | 0.84× | ||
| Q2 25 | 1.13× | 2.25× | ||
| Q1 25 | -0.85× | — | ||
| Q4 24 | 2.24× | — | ||
| Q3 24 | 2.49× | 10.48× | ||
| Q2 24 | 1.34× | -0.25× |
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
暂无分部数据
PARR
| Distillates | $750.6M | 41% |
| Gasoline | $603.9M | 33% |
| Other Refined Products | $348.8M | 19% |
| Logistics | $73.7M | 4% |
| Other Revenues | $44.8M | 2% |
