vs
Mativ Holdings, Inc.（MATV）与VinFast Auto Ltd.（VFS）财务数据对比。点击上方公司名可切换其他公司
VinFast Auto Ltd.的季度营收约是Mativ Holdings, Inc.的1.6倍（$718.6M vs $463.1M），Mativ Holdings, Inc.净利率更高（21.8% vs -2.8%，领先24.5%）
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。
VinFast Auto Ltd.是越南跨国汽车企业，由越南最大私营综合企业集团之一Vingroup创立。Vingroup由越南知名企业家潘日旺创办，业务覆盖地产、零售、医疗、科技等多个领域，是越南本土头部企业集团。
MATV vs VFS — 直观对比
营收规模更大
VFS
是对方的1.6倍
$463.1M
净利率更高
MATV
高出24.5%
-2.8%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $463.1M | $718.6M |
| 净利润 | $100.8M | $-20.0M |
| 毛利率 | 18.8% | — |
| 营业利润率 | 2.2% | -96.1% |
| 净利率 | 21.8% | -2.8% |
| 营收同比 | 1.0% | — |
| 净利润同比 | 6620.0% | — |
| 每股收益（稀释后） | $1.87 | — |
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MATVVFS
| Q4 25 | $463.1M | — | ||
| Q3 25 | $513.7M | $718.6M | ||
| Q2 25 | $525.4M | $663.0M | ||
| Q1 25 | $484.8M | $656.5M | ||
| Q4 24 | $458.6M | — | ||
| Q3 24 | $498.5M | $511.6M | ||
| Q2 24 | $523.8M | — | ||
| Q1 24 | $500.2M | $302.6M |
净利润MATVVFS
| Q4 25 | $100.8M | — | ||
| Q3 25 | $-3.2M | $-20.0M | ||
| Q2 25 | $-9.5M | $-51.8M | ||
| Q1 25 | $-425.5M | $-26.1M | ||
| Q4 24 | $1.5M | — | ||
| Q3 24 | $-20.8M | $-10.4M | ||
| Q2 24 | $-1.4M | — | ||
| Q1 24 | $-28.0M | $-618.3M |
毛利率MATVVFS
| Q4 25 | 18.8% | — | ||
| Q3 25 | 19.3% | — | ||
| Q2 25 | 19.7% | — | ||
| Q1 25 | 15.0% | — | ||
| Q4 24 | 16.9% | — | ||
| Q3 24 | 18.8% | — | ||
| Q2 24 | 20.8% | — | ||
| Q1 24 | 16.8% | — |
营业利润率MATVVFS
| Q4 25 | 2.2% | — | ||
| Q3 25 | 3.1% | -96.1% | ||
| Q2 25 | 3.8% | -79.0% | ||
| Q1 25 | -88.8% | -74.0% | ||
| Q4 24 | 0.6% | — | ||
| Q3 24 | 1.4% | -65.9% | ||
| Q2 24 | 2.0% | — | ||
| Q1 24 | -2.8% | -139.4% |
净利率MATVVFS
| Q4 25 | 21.8% | — | ||
| Q3 25 | -0.6% | -2.8% | ||
| Q2 25 | -1.8% | -7.8% | ||
| Q1 25 | -87.8% | -4.0% | ||
| Q4 24 | 0.3% | — | ||
| Q3 24 | -4.2% | -2.0% | ||
| Q2 24 | -0.3% | — | ||
| Q1 24 | -5.6% | -204.3% |
每股收益（稀释后）MATVVFS
| Q4 25 | $1.87 | — | ||
| Q3 25 | $-0.06 | — | ||
| Q2 25 | $-0.18 | — | ||
| Q1 25 | $-7.82 | — | ||
| Q4 24 | $0.03 | — | ||
| Q3 24 | $-0.38 | — | ||
| Q2 24 | $-0.03 | — | ||
| Q1 24 | $-0.52 | — |
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 | $84.2M | $8.8M |
| 总债务越低越好 | $1.0B | — |
| 股东权益账面价值 | $498.7M | — |
| 总资产 | $2.1B | $183.2M |
| 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MATVVFS
| Q4 25 | $84.2M | — | ||
| Q3 25 | $97.1M | $8.8M | ||
| Q2 25 | $95.6M | $650.0M | ||
| Q1 25 | $84.0M | $2.4M | ||
| Q4 24 | $94.3M | — | ||
| Q3 24 | $162.2M | $1.9M | ||
| Q2 24 | $133.4M | — | ||
| Q1 24 | $128.9M | $3.0M |
总债务MATVVFS
| Q4 25 | $1.0B | — | ||
| Q3 25 | $1.0B | — | ||
| Q2 25 | $1.1B | — | ||
| Q1 25 | $1.1B | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.2B | — |
股东权益MATVVFS
| Q4 25 | $498.7M | — | ||
| Q3 25 | $397.4M | — | ||
| Q2 25 | $416.6M | $-7.2B | ||
| Q1 25 | $428.2M | — | ||
| Q4 24 | $858.5M | — | ||
| Q3 24 | $882.3M | — | ||
| Q2 24 | $898.0M | — | ||
| Q1 24 | $906.9M | — |
总资产MATVVFS
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.0B | $183.2M | ||
| Q2 25 | $2.1B | $7.2B | ||
| Q1 25 | $2.1B | $158.2M | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.6B | $151.8M | ||
| Q2 24 | $2.6B | — | ||
| Q1 24 | $2.7B | $145.6M |
负债/权益比MATVVFS
| Q4 25 | 2.07× | — | ||
| Q3 25 | 2.63× | — | ||
| Q2 25 | 2.66× | — | ||
| Q1 25 | 2.67× | — | ||
| Q4 24 | 1.30× | — | ||
| Q3 24 | 1.32× | — | ||
| Q2 24 | 1.29× | — | ||
| Q1 24 | 1.30× | — |
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 | — |
| 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MATVVFS
| Q4 25 | $19.3M | — | ||
| Q3 25 | $72.8M | — | ||
| Q2 25 | $57.6M | — | ||
| Q1 25 | $-15.9M | — | ||
| Q4 24 | $24.1M | — | ||
| Q3 24 | $37.6M | — | ||
| Q2 24 | $46.1M | — | ||
| Q1 24 | $-13.0M | — |
自由现金流MATVVFS
| Q4 25 | $8.0M | — | ||
| Q3 25 | $66.7M | — | ||
| Q2 25 | $48.9M | — | ||
| Q1 25 | $-29.8M | — | ||
| Q4 24 | $2.0M | — | ||
| Q3 24 | $25.5M | — | ||
| Q2 24 | $37.4M | — | ||
| Q1 24 | $-25.1M | — |
自由现金流率MATVVFS
| Q4 25 | 1.7% | — | ||
| Q3 25 | 13.0% | — | ||
| Q2 25 | 9.3% | — | ||
| Q1 25 | -6.1% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 5.1% | — | ||
| Q2 24 | 7.1% | — | ||
| Q1 24 | -5.0% | — |
资本支出强度MATVVFS
| Q4 25 | 2.4% | — | ||
| Q3 25 | 1.2% | — | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 2.9% | — | ||
| Q4 24 | 4.8% | — | ||
| Q3 24 | 2.4% | — | ||
| Q2 24 | 1.7% | — | ||
| Q1 24 | 2.4% | — |
现金转化率MATVVFS
| Q4 25 | 0.19× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 16.07× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 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% |
VFS
| Sales of vehicles | $662.9M | 92% |
| Sales of spare parts and components | $41.3M | 6% |
| Revenue from leasing activities | $12.3M | 2% |
| Finance income | $2.4M | 0% |
| Rendering of services | $1.2M | 0% |
