vs
Mativ Holdings, Inc.（MATV）与Mirion Technologies, Inc.（MIR）财务数据对比。点击上方公司名可切换其他公司
Mativ Holdings, Inc.的季度营收约是Mirion Technologies, Inc.的1.8倍（$463.1M vs $257.6M），Mirion Technologies, Inc.同比增速更快（27.5% vs 1.0%），过去两年Mirion Technologies, Inc.的营收复合增速更高（11.5% vs -3.8%）
Mativ Holdings是一家全球特种材料制造商，主要生产高性能先进聚合物、无纺布、过滤解决方案及功能性涂层材料，服务医疗、工业、消费品、航空航天、能源等领域，业务遍及北美、欧洲及亚太地区。
Mirion Technologies是全球领先的辐射检测、监测与安全解决方案提供商，核心产品涵盖个人剂量测量系统、辐射成像设备及辐射风险管理软件，服务核电、医疗、国防、工业等多个核心领域，客户遍布北美、欧洲及亚太地区。
MATV vs MIR — 直观对比
营收规模更大
MATV
是对方的1.8倍
$257.6M
营收增速更快
MIR
高出26.5%
1.0%
两年增速更快
MIR
近两年复合增速
-3.8%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $463.1M | $257.6M |
| 净利润 | $100.8M | — |
| 毛利率 | 18.8% | 46.2% |
| 营业利润率 | 2.2% | 1.4% |
| 净利率 | 21.8% | — |
| 营收同比 | 1.0% | 27.5% |
| 净利润同比 | 6620.0% | — |
| 每股收益（稀释后） | $1.87 | $-0.01 |
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MATVMIR
| Q1 26 | — | $257.6M | ||
| Q4 25 | $463.1M | $277.4M | ||
| Q3 25 | $513.7M | $223.1M | ||
| Q2 25 | $525.4M | $222.9M | ||
| Q1 25 | $484.8M | $202.0M | ||
| Q4 24 | $458.6M | $254.3M | ||
| Q3 24 | $498.5M | $206.8M | ||
| Q2 24 | $523.8M | $207.1M |
净利润MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | $100.8M | $17.3M | ||
| Q3 25 | $-3.2M | $2.9M | ||
| Q2 25 | $-9.5M | $8.3M | ||
| Q1 25 | $-425.5M | $300.0K | ||
| Q4 24 | $1.5M | $15.0M | ||
| Q3 24 | $-20.8M | $-13.6M | ||
| Q2 24 | $-1.4M | $-11.7M |
毛利率MATVMIR
| Q1 26 | — | 46.2% | ||
| Q4 25 | 18.8% | 48.8% | ||
| Q3 25 | 19.3% | 46.8% | ||
| Q2 25 | 19.7% | 46.0% | ||
| Q1 25 | 15.0% | 47.6% | ||
| Q4 24 | 16.9% | 48.1% | ||
| Q3 24 | 18.8% | 44.9% | ||
| Q2 24 | 20.8% | 47.0% |
营业利润率MATVMIR
| Q1 26 | — | 1.4% | ||
| Q4 25 | 2.2% | 9.2% | ||
| Q3 25 | 3.1% | 3.3% | ||
| Q2 25 | 3.8% | 4.4% | ||
| Q1 25 | -88.8% | 4.3% | ||
| Q4 24 | 0.6% | 11.4% | ||
| Q3 24 | 1.4% | -0.8% | ||
| Q2 24 | 2.0% | 1.1% |
净利率MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | 21.8% | 6.2% | ||
| Q3 25 | -0.6% | 1.3% | ||
| Q2 25 | -1.8% | 3.7% | ||
| Q1 25 | -87.8% | 0.1% | ||
| Q4 24 | 0.3% | 5.9% | ||
| Q3 24 | -4.2% | -6.6% | ||
| Q2 24 | -0.3% | -5.6% |
每股收益（稀释后）MATVMIR
| Q1 26 | — | $-0.01 | ||
| Q4 25 | $1.87 | $0.07 | ||
| Q3 25 | $-0.06 | $0.01 | ||
| Q2 25 | $-0.18 | $0.03 | ||
| Q1 25 | $-7.82 | $0.00 | ||
| Q4 24 | $0.03 | $0.08 | ||
| Q3 24 | $-0.38 | $-0.07 | ||
| Q2 24 | $-0.03 | $-0.06 |
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 | $84.2M | $397.9M |
| 总债务越低越好 | $1.0B | — |
| 股东权益账面价值 | $498.7M | $1.9B |
| 总资产 | $2.1B | $3.5B |
| 负债/权益比越低杠杆越低 | 2.07× | — |
8季度趋势，按日历期对齐
现金及短期投资MATVMIR
| Q1 26 | — | $397.9M | ||
| Q4 25 | $84.2M | $412.3M | ||
| Q3 25 | $97.1M | $933.2M | ||
| Q2 25 | $95.6M | $262.6M | ||
| Q1 25 | $84.0M | $185.8M | ||
| Q4 24 | $94.3M | $175.2M | ||
| Q3 24 | $162.2M | $133.3M | ||
| Q2 24 | $133.4M | $122.2M |
总债务MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | $1.0B | — | ||
| Q3 25 | $1.0B | $444.8M | ||
| Q2 25 | $1.1B | $444.9M | ||
| Q1 25 | $1.1B | $686.6M | ||
| Q4 24 | $1.1B | $686.4M | ||
| Q3 24 | $1.2B | $685.1M | ||
| Q2 24 | $1.2B | $684.1M |
股东权益MATVMIR
| Q1 26 | — | $1.9B | ||
| Q4 25 | $498.7M | $1.9B | ||
| Q3 25 | $397.4M | $1.8B | ||
| Q2 25 | $416.6M | $1.5B | ||
| Q1 25 | $428.2M | $1.5B | ||
| Q4 24 | $858.5M | $1.5B | ||
| Q3 24 | $882.3M | $1.5B | ||
| Q2 24 | $898.0M | $1.5B |
总资产MATVMIR
| Q1 26 | — | $3.5B | ||
| Q4 25 | $2.1B | $3.6B | ||
| Q3 25 | $2.0B | $3.5B | ||
| Q2 25 | $2.1B | $2.7B | ||
| Q1 25 | $2.1B | $2.6B | ||
| Q4 24 | $2.4B | $2.6B | ||
| Q3 24 | $2.6B | $2.7B | ||
| Q2 24 | $2.6B | $2.6B |
负债/权益比MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | 2.07× | — | ||
| Q3 25 | 2.63× | 0.24× | ||
| Q2 25 | 2.66× | 0.30× | ||
| Q1 25 | 2.67× | 0.46× | ||
| Q4 24 | 1.30× | 0.46× | ||
| Q3 24 | 1.32× | 0.45× | ||
| Q2 24 | 1.29× | 0.45× |
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 | $19.3M | $18.9M |
| 自由现金流经营现金流 - 资本支出 | $8.0M | — |
| 自由现金流率自由现金流/营收 | 1.7% | — |
| 资本支出强度资本支出/营收 | 2.4% | — |
| 现金转化率经营现金流/净利润 | 0.19× | — |
| 过去12个月自由现金流最近4个季度 | $93.8M | — |
8季度趋势，按日历期对齐
经营现金流MATVMIR
| Q1 26 | — | $18.9M | ||
| Q4 25 | $19.3M | $73.0M | ||
| Q3 25 | $72.8M | $22.3M | ||
| Q2 25 | $57.6M | $12.4M | ||
| Q1 25 | $-15.9M | $35.6M | ||
| Q4 24 | $24.1M | $60.8M | ||
| Q3 24 | $37.6M | $17.1M | ||
| Q2 24 | $46.1M | $15.2M |
自由现金流MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | $8.0M | $63.2M | ||
| Q3 25 | $66.7M | $13.0M | ||
| Q2 25 | $48.9M | $3.6M | ||
| Q1 25 | $-29.8M | $27.1M | ||
| Q4 24 | $2.0M | $49.1M | ||
| Q3 24 | $25.5M | $3.9M | ||
| Q2 24 | $37.4M | $4.1M |
自由现金流率MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | 1.7% | 22.8% | ||
| Q3 25 | 13.0% | 5.8% | ||
| Q2 25 | 9.3% | 1.6% | ||
| Q1 25 | -6.1% | 13.4% | ||
| Q4 24 | 0.4% | 19.3% | ||
| Q3 24 | 5.1% | 1.9% | ||
| Q2 24 | 7.1% | 2.0% |
资本支出强度MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | 2.4% | 3.5% | ||
| Q3 25 | 1.2% | 4.2% | ||
| Q2 25 | 1.7% | 3.9% | ||
| Q1 25 | 2.9% | 4.2% | ||
| Q4 24 | 4.8% | 4.6% | ||
| Q3 24 | 2.4% | 6.4% | ||
| Q2 24 | 1.7% | 5.4% |
现金转化率MATVMIR
| Q1 26 | — | — | ||
| Q4 25 | 0.19× | 4.22× | ||
| Q3 25 | — | 7.69× | ||
| Q2 25 | — | 1.49× | ||
| Q1 25 | — | 118.67× | ||
| Q4 24 | 16.07× | 4.05× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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
MATV
| Other | $208.7M | 45% |
| SAS Segment | $157.4M | 34% |
| FAM Segment | $97.0M | 21% |
MIR
| Product | $197.0M | 76% |
| Service | $60.6M | 24% |
