vs
Masco（MAS）与先锋自然资源公司（PR）财务数据对比。点击上方公司名可切换其他公司
Masco的季度营收约是先锋自然资源公司的1.6倍（$1.9B vs $1.2B），先锋自然资源公司净利率更高（29.0% vs 11.9%，领先17.1%），Masco同比增速更快（6.5% vs -9.8%），过去两年先锋自然资源公司的营收复合增速更高（-3.0% vs -4.2%）
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。
先锋自然资源公司总部位于美国得克萨斯州欧文市，主要从事油气勘探业务，运营覆盖二叠纪盆地Spraberry产区的克莱恩页岩区块，是该区域最大的土地权益持有方，2024年5月被埃克森美孚收购。
MAS vs PR — 直观对比
营收规模更大
MAS
是对方的1.6倍
$1.2B
营收增速更快
MAS
高出16.3%
-9.8%
净利率更高
PR
高出17.1%
11.9%
两年增速更快
PR
近两年复合增速
-4.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.2B |
| 净利润 | $228.0M | $339.5M |
| 毛利率 | 35.8% | — |
| 营业利润率 | 16.5% | 23.1% |
| 净利率 | 11.9% | 29.0% |
| 营收同比 | 6.5% | -9.8% |
| 净利润同比 | 14.5% | 56.7% |
| 每股收益（稀释后） | — | $0.48 |
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MASPR
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.8B | $1.2B | ||
| Q3 25 | $1.9B | $1.3B | ||
| Q2 25 | $2.1B | $1.2B | ||
| Q1 25 | $1.8B | $1.4B | ||
| Q4 24 | $1.8B | $1.3B | ||
| Q3 24 | $2.0B | $1.2B | ||
| Q2 24 | $2.1B | $1.2B |
净利润MASPR
| Q1 26 | $228.0M | — | ||
| Q4 25 | $165.0M | $339.5M | ||
| Q3 25 | $189.0M | $59.2M | ||
| Q2 25 | $270.0M | $207.1M | ||
| Q1 25 | $186.0M | $329.3M | ||
| Q4 24 | $182.0M | $216.7M | ||
| Q3 24 | $167.0M | $386.4M | ||
| Q2 24 | $258.0M | $235.1M |
毛利率MASPR
| 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MASPR
| Q1 26 | 16.5% | — | ||
| Q4 25 | 13.8% | 23.1% | ||
| Q3 25 | 15.8% | 29.6% | ||
| Q2 25 | 20.1% | 24.8% | ||
| Q1 25 | 15.9% | 36.6% | ||
| Q4 24 | 15.9% | 32.8% | ||
| Q3 24 | 18.0% | 32.5% | ||
| Q2 24 | 19.0% | 36.5% |
净利率MASPR
| Q1 26 | 11.9% | — | ||
| Q4 25 | 9.2% | 29.0% | ||
| Q3 25 | 9.9% | 4.5% | ||
| Q2 25 | 13.2% | 17.3% | ||
| Q1 25 | 10.3% | 23.9% | ||
| Q4 24 | 10.0% | 16.7% | ||
| Q3 24 | 8.4% | 31.8% | ||
| Q2 24 | 12.3% | 18.9% |
每股收益（稀释后）MASPR
| Q1 26 | — | — | ||
| Q4 25 | $0.81 | $0.48 | ||
| Q3 25 | $0.90 | $0.08 | ||
| Q2 25 | $1.28 | $0.28 | ||
| Q1 25 | $0.87 | $0.44 | ||
| Q4 24 | $0.85 | $0.31 | ||
| Q3 24 | $0.77 | $0.53 | ||
| Q2 24 | $1.17 | $0.36 |
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 | — | $153.7M |
| 总债务越低越好 | $2.9B | $3.5B |
| 股东权益账面价值 | $27.0M | $10.3B |
| 总资产 | $5.2B | $17.9B |
| 负债/权益比越低杠杆越低 | 109.07× | 0.34× |
8季度趋势，按日历期对齐
现金及短期投资MASPR
| Q1 26 | — | — | ||
| Q4 25 | $647.0M | $153.7M | ||
| Q3 25 | $559.0M | $111.8M | ||
| Q2 25 | $390.0M | $451.0M | ||
| Q1 25 | $377.0M | $702.2M | ||
| Q4 24 | $634.0M | $479.3M | ||
| Q3 24 | $646.0M | $272.0M | ||
| Q2 24 | $398.0M | $47.8M |
总债务MASPR
| Q1 26 | $2.9B | — | ||
| Q4 25 | $2.9B | $3.5B | ||
| Q3 25 | — | $3.5B | ||
| Q2 25 | — | $4.0B | ||
| Q1 25 | — | $4.0B | ||
| Q4 24 | $2.9B | $4.2B | ||
| Q3 24 | — | $4.2B | ||
| Q2 24 | — | $3.9B |
股东权益MASPR
| Q1 26 | $27.0M | — | ||
| Q4 25 | $-185.0M | $10.3B | ||
| Q3 25 | $-78.0M | $10.0B | ||
| Q2 25 | $-84.0M | $9.5B | ||
| Q1 25 | $-254.0M | $9.4B | ||
| Q4 24 | $-279.0M | $9.1B | ||
| Q3 24 | $-88.0M | $9.0B | ||
| Q2 24 | $-26.0M | $8.3B |
总资产MASPR
| Q1 26 | $5.2B | — | ||
| Q4 25 | $5.2B | $17.9B | ||
| Q3 25 | $5.3B | $17.3B | ||
| Q2 25 | $5.3B | $17.5B | ||
| Q1 25 | $5.1B | $17.1B | ||
| Q4 24 | $5.0B | $16.9B | ||
| Q3 24 | $5.3B | $16.6B | ||
| Q2 24 | $5.4B | $15.4B |
负债/权益比MASPR
| Q1 26 | 109.07× | — | ||
| Q4 25 | — | 0.34× | ||
| Q3 25 | — | 0.35× | ||
| Q2 25 | — | 0.42× | ||
| Q1 25 | — | 0.43× | ||
| Q4 24 | — | 0.46× | ||
| Q3 24 | — | 0.47× | ||
| Q2 24 | — | 0.46× |
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 | — | $904.3M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | 1.8% | — |
| 现金转化率经营现金流/净利润 | — | 2.66× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流MASPR
| Q1 26 | — | — | ||
| Q4 25 | $418.0M | $904.3M | ||
| Q3 25 | $456.0M | $766.5M | ||
| Q2 25 | $306.0M | $1.0B | ||
| Q1 25 | $-158.0M | $898.0M | ||
| Q4 24 | $407.0M | $871.6M | ||
| Q3 24 | $416.0M | $954.4M | ||
| Q2 24 | $346.0M | $938.4M |
自由现金流MASPR
| Q1 26 | — | — | ||
| Q4 25 | $371.0M | — | ||
| Q3 25 | $415.0M | — | ||
| Q2 25 | $270.0M | — | ||
| Q1 25 | $-190.0M | — | ||
| Q4 24 | $351.0M | — | ||
| Q3 24 | $378.0M | — | ||
| Q2 24 | $303.0M | — |
自由现金流率MASPR
| Q1 26 | — | — | ||
| Q4 25 | 20.7% | — | ||
| Q3 25 | 21.6% | — | ||
| Q2 25 | 13.2% | — | ||
| Q1 25 | -10.5% | — | ||
| Q4 24 | 19.2% | — | ||
| Q3 24 | 19.1% | — | ||
| Q2 24 | 14.5% | — |
资本支出强度MASPR
| Q1 26 | 1.8% | — | ||
| Q4 25 | 2.6% | — | ||
| Q3 25 | 2.1% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 3.1% | — | ||
| Q3 24 | 1.9% | — | ||
| Q2 24 | 2.1% | — |
现金转化率MASPR
| Q1 26 | — | — | ||
| Q4 25 | 2.53× | 2.66× | ||
| Q3 25 | 2.41× | 12.94× | ||
| Q2 25 | 1.13× | 5.01× | ||
| Q1 25 | -0.85× | 2.73× | ||
| Q4 24 | 2.24× | 4.02× | ||
| Q3 24 | 2.49× | 2.47× | ||
| Q2 24 | 1.34× | 3.99× |
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
PR
| Crude Oil | $1.0B | 87% |
| Natural Gas Liquids Reserves | $145.1M | 12% |
