vs
Masco（MAS）与Science Applications International Corp（SAIC）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Science Applications International Corp的1.0倍（$1.9B vs $1.9B），Masco净利率更高（11.9% vs 4.2%，领先7.7%），Masco同比增速更快（6.5% vs 2.6%），过去两年Science Applications International Corp的营收复合增速更高（2.3% 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。
科学应用国际公司（SAIC）是一家总部位于美国弗吉尼亚州雷斯顿的科技企业，主要为政府机构提供专业服务与信息技术支持，在公共部门技术服务领域拥有丰富的行业经验与技术积累。
MAS vs SAIC — 直观对比
营收规模更大
MAS
是对方的1.0倍
$1.9B
营收增速更快
MAS
高出3.9%
2.6%
净利率更高
MAS
高出7.7%
4.2%
两年增速更快
SAIC
近两年复合增速
-4.2%
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.9B | $1.9B |
| 净利润 | $228.0M | $78.0M |
| 毛利率 | 35.8% | 12.2% |
| 营业利润率 | 16.5% | 6.9% |
| 净利率 | 11.9% | 4.2% |
| 营收同比 | 6.5% | 2.6% |
| 净利润同比 | 14.5% | -3.7% |
| 每股收益（稀释后） | — | $1.69 |
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MASSAIC
| Q1 26 | $1.9B | — | ||
| Q4 25 | $1.8B | $1.9B | ||
| Q3 25 | $1.9B | — | ||
| Q2 25 | $2.1B | $1.9B | ||
| Q1 25 | $1.8B | — | ||
| Q4 24 | $1.8B | $2.0B | ||
| Q3 24 | $2.0B | $1.8B | ||
| Q2 24 | $2.1B | $1.8B |
净利润MASSAIC
| Q1 26 | $228.0M | — | ||
| Q4 25 | $165.0M | $78.0M | ||
| Q3 25 | $189.0M | — | ||
| Q2 25 | $270.0M | $68.0M | ||
| Q1 25 | $186.0M | — | ||
| Q4 24 | $182.0M | $106.0M | ||
| Q3 24 | $167.0M | $81.0M | ||
| Q2 24 | $258.0M | $77.0M |
毛利率MASSAIC
| Q1 26 | 35.8% | — | ||
| Q4 25 | 33.9% | 12.2% | ||
| Q3 25 | 34.2% | — | ||
| Q2 25 | 37.6% | 11.1% | ||
| Q1 25 | 35.8% | — | ||
| Q4 24 | 34.8% | 12.0% | ||
| Q3 24 | 36.6% | 11.6% | ||
| Q2 24 | 37.5% | 11.5% |
营业利润率MASSAIC
| Q1 26 | 16.5% | — | ||
| Q4 25 | 13.8% | 6.9% | ||
| Q3 25 | 15.8% | — | ||
| Q2 25 | 20.1% | 6.4% | ||
| Q1 25 | 15.9% | — | ||
| Q4 24 | 15.9% | 8.1% | ||
| Q3 24 | 18.0% | 7.4% | ||
| Q2 24 | 19.0% | 7.1% |
净利率MASSAIC
| Q1 26 | 11.9% | — | ||
| Q4 25 | 9.2% | 4.2% | ||
| Q3 25 | 9.9% | — | ||
| Q2 25 | 13.2% | 3.6% | ||
| Q1 25 | 10.3% | — | ||
| Q4 24 | 10.0% | 5.4% | ||
| Q3 24 | 8.4% | 4.5% | ||
| Q2 24 | 12.3% | 4.2% |
每股收益（稀释后）MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | $0.81 | $1.69 | ||
| Q3 25 | $0.90 | — | ||
| Q2 25 | $1.28 | $1.42 | ||
| Q1 25 | $0.87 | — | ||
| Q4 24 | $0.85 | $2.13 | ||
| Q3 24 | $0.77 | $1.58 | ||
| Q2 24 | $1.17 | $1.48 |
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 | — | $45.0M |
| 总债务越低越好 | $2.9B | $2.5B |
| 股东权益账面价值 | $27.0M | $1.5B |
| 总资产 | $5.2B | $5.4B |
| 负债/权益比越低杠杆越低 | 109.07× | 1.64× |
8季度趋势，按日历期对齐
现金及短期投资MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | $647.0M | $45.0M | ||
| Q3 25 | $559.0M | — | ||
| Q2 25 | $390.0M | $47.0M | ||
| Q1 25 | $377.0M | — | ||
| Q4 24 | $634.0M | $46.0M | ||
| Q3 24 | $646.0M | $48.0M | ||
| Q2 24 | $398.0M | $49.0M |
总债务MASSAIC
| Q1 26 | $2.9B | — | ||
| Q4 25 | $2.9B | $2.5B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $2.3B | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.9B | $2.2B | ||
| Q3 24 | — | $2.2B | ||
| Q2 24 | — | $2.1B |
股东权益MASSAIC
| Q1 26 | $27.0M | — | ||
| Q4 25 | $-185.0M | $1.5B | ||
| Q3 25 | $-78.0M | — | ||
| Q2 25 | $-84.0M | $1.5B | ||
| Q1 25 | $-254.0M | — | ||
| Q4 24 | $-279.0M | $1.6B | ||
| Q3 24 | $-88.0M | $1.6B | ||
| Q2 24 | $-26.0M | $1.8B |
总资产MASSAIC
| Q1 26 | $5.2B | — | ||
| Q4 25 | $5.2B | $5.4B | ||
| Q3 25 | $5.3B | — | ||
| Q2 25 | $5.3B | $5.2B | ||
| Q1 25 | $5.1B | — | ||
| Q4 24 | $5.0B | $5.3B | ||
| Q3 24 | $5.3B | $5.3B | ||
| Q2 24 | $5.4B | $5.3B |
负债/权益比MASSAIC
| Q1 26 | 109.07× | — | ||
| Q4 25 | — | 1.64× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.52× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.34× | ||
| Q3 24 | — | 1.33× | ||
| Q2 24 | — | 1.18× |
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 | — | $129.0M |
| 自由现金流经营现金流 - 资本支出 | — | $120.0M |
| 自由现金流率自由现金流/营收 | — | 6.4% |
| 资本支出强度资本支出/营收 | 1.8% | 0.5% |
| 现金转化率经营现金流/净利润 | — | 1.65× |
| 过去12个月自由现金流最近4个季度 | — | $478.0M |
8季度趋势，按日历期对齐
经营现金流MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | $418.0M | $129.0M | ||
| Q3 25 | $456.0M | — | ||
| Q2 25 | $306.0M | $100.0M | ||
| Q1 25 | $-158.0M | — | ||
| Q4 24 | $407.0M | $143.0M | ||
| Q3 24 | $416.0M | $138.0M | ||
| Q2 24 | $346.0M | $98.0M |
自由现金流MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | $371.0M | $120.0M | ||
| Q3 25 | $415.0M | — | ||
| Q2 25 | $270.0M | $92.0M | ||
| Q1 25 | $-190.0M | — | ||
| Q4 24 | $351.0M | $134.0M | ||
| Q3 24 | $378.0M | $132.0M | ||
| Q2 24 | $303.0M | $92.0M |
自由现金流率MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | 20.7% | 6.4% | ||
| Q3 25 | 21.6% | — | ||
| Q2 25 | 13.2% | 4.9% | ||
| Q1 25 | -10.5% | — | ||
| Q4 24 | 19.2% | 6.8% | ||
| Q3 24 | 19.1% | 7.3% | ||
| Q2 24 | 14.5% | 5.0% |
资本支出强度MASSAIC
| Q1 26 | 1.8% | — | ||
| Q4 25 | 2.6% | 0.5% | ||
| Q3 25 | 2.1% | — | ||
| Q2 25 | 1.8% | 0.4% | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 3.1% | 0.5% | ||
| Q3 24 | 1.9% | 0.3% | ||
| Q2 24 | 2.1% | 0.3% |
现金转化率MASSAIC
| Q1 26 | — | — | ||
| Q4 25 | 2.53× | 1.65× | ||
| Q3 25 | 2.41× | — | ||
| Q2 25 | 1.13× | 1.47× | ||
| Q1 25 | -0.85× | — | ||
| Q4 24 | 2.24× | 1.35× | ||
| Q3 24 | 2.49× | 1.70× | ||
| Q2 24 | 1.34× | 1.27× |
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
SAIC
| Prime Contractor | $1.3B | 71% |
| Civilian | $427.0M | 23% |
| Subcontractor | $116.0M | 6% |
| Commercial State And Local Agencies | $7.0M | 0% |
