vs
美森（MATX）与EPLUS INC（PLUS）财务数据对比。点击上方公司名可切换其他公司
美森的季度营收约是EPLUS INC的1.4倍（$851.9M vs $614.8M），美森净利率更高（16.8% vs 5.7%，领先11.1%），EPLUS INC同比增速更快（20.3% vs -4.3%），过去两年美森的营收复合增速更高（8.6% vs 2.3%）
美森公司（Matson, Inc.）是美国知名航运服务企业，总部位于夏威夷州火奴鲁鲁，成立于1882年。旗下子公司美森航运主营跨太平洋海运业务，服务覆盖夏威夷、阿拉斯加、关岛、密克罗尼西亚、太平洋诸岛、中国及日本等地区。
ePlus Inc.是美国的科技咨询解决方案提供商，业务覆盖网络安全、云计算、网络架构、协作办公、人工智能及前沿技术领域，为超5000家客户提供定制化解决方案、专业咨询与托管服务，助力企业实现数字化转型与技术升级。
MATX vs PLUS — 直观对比
营收规模更大
MATX
是对方的1.4倍
$614.8M
营收增速更快
PLUS
高出24.6%
-4.3%
净利率更高
MATX
高出11.1%
5.7%
两年增速更快
MATX
近两年复合增速
2.3%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $851.9M | $614.8M |
| 净利润 | $143.1M | $35.1M |
| 毛利率 | — | 25.8% |
| 营业利润率 | 16.9% | 7.1% |
| 净利率 | 16.8% | 5.7% |
| 营收同比 | -4.3% | 20.3% |
| 净利润同比 | 11.8% | 45.2% |
| 每股收益（稀释后） | $4.47 | $1.33 |
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MATXPLUS
| Q4 25 | $851.9M | $614.8M | ||
| Q3 25 | $880.1M | $608.8M | ||
| Q2 25 | $830.5M | $637.3M | ||
| Q1 25 | $782.0M | — | ||
| Q4 24 | $890.3M | $493.2M | ||
| Q3 24 | $962.0M | $493.4M | ||
| Q2 24 | $847.4M | $535.7M | ||
| Q1 24 | $722.1M | — |
净利润MATXPLUS
| Q4 25 | $143.1M | $35.1M | ||
| Q3 25 | $134.7M | $34.9M | ||
| Q2 25 | $94.7M | $37.7M | ||
| Q1 25 | $72.3M | — | ||
| Q4 24 | $128.0M | $24.1M | ||
| Q3 24 | $199.1M | $31.3M | ||
| Q2 24 | $113.2M | $27.3M | ||
| Q1 24 | $36.1M | — |
毛利率MATXPLUS
| Q4 25 | — | 25.8% | ||
| Q3 25 | — | 26.6% | ||
| Q2 25 | — | 23.3% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 25.4% | ||
| Q3 24 | — | 25.8% | ||
| Q2 24 | — | 23.7% | ||
| Q1 24 | — | — |
营业利润率MATXPLUS
| Q4 25 | 16.9% | 7.1% | ||
| Q3 25 | 18.3% | 8.0% | ||
| Q2 25 | 13.6% | 5.7% | ||
| Q1 25 | 10.5% | — | ||
| Q4 24 | 16.6% | 3.3% | ||
| Q3 24 | 25.2% | 5.5% | ||
| Q2 24 | 14.7% | 5.9% | ||
| Q1 24 | 5.1% | — |
净利率MATXPLUS
| Q4 25 | 16.8% | 5.7% | ||
| Q3 25 | 15.3% | 5.7% | ||
| Q2 25 | 11.4% | 5.9% | ||
| Q1 25 | 9.2% | — | ||
| Q4 24 | 14.4% | 4.9% | ||
| Q3 24 | 20.7% | 6.3% | ||
| Q2 24 | 13.4% | 5.1% | ||
| Q1 24 | 5.0% | — |
每股收益（稀释后）MATXPLUS
| Q4 25 | $4.47 | $1.33 | ||
| Q3 25 | $4.24 | $1.32 | ||
| Q2 25 | $2.92 | $1.43 | ||
| Q1 25 | $2.18 | — | ||
| Q4 24 | $3.69 | $0.91 | ||
| Q3 24 | $5.89 | $1.17 | ||
| Q2 24 | $3.31 | $1.02 | ||
| Q1 24 | $1.04 | — |
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 | $141.9M | $326.3M |
| 总债务越低越好 | $361.2M | — |
| 股东权益账面价值 | $2.8B | $1.1B |
| 总资产 | $4.6B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.13× | — |
8季度趋势，按日历期对齐
现金及短期投资MATXPLUS
| Q4 25 | $141.9M | $326.3M | ||
| Q3 25 | $92.7M | $402.2M | ||
| Q2 25 | $59.1M | $480.2M | ||
| Q1 25 | $122.0M | — | ||
| Q4 24 | $266.8M | $253.1M | ||
| Q3 24 | $270.3M | $187.5M | ||
| Q2 24 | $168.2M | $349.9M | ||
| Q1 24 | $25.9M | — |
总债务MATXPLUS
| Q4 25 | $361.2M | — | ||
| Q3 25 | $370.9M | — | ||
| Q2 25 | $341.3M | — | ||
| Q1 25 | $351.1M | — | ||
| Q4 24 | $361.2M | — | ||
| Q3 24 | $370.9M | — | ||
| Q2 24 | $381.0M | — | ||
| Q1 24 | $390.8M | — |
股东权益MATXPLUS
| Q4 25 | $2.8B | $1.1B | ||
| Q3 25 | $2.7B | $1.0B | ||
| Q2 25 | $2.6B | $1.0B | ||
| Q1 25 | $2.6B | — | ||
| Q4 24 | $2.7B | $962.3M | ||
| Q3 24 | $2.6B | $947.0M | ||
| Q2 24 | $2.4B | $921.9M | ||
| Q1 24 | $2.4B | — |
总资产MATXPLUS
| Q4 25 | $4.6B | $1.8B | ||
| Q3 25 | $4.6B | $1.8B | ||
| Q2 25 | $4.5B | $1.8B | ||
| Q1 25 | $4.5B | — | ||
| Q4 24 | $4.6B | $1.8B | ||
| Q3 24 | $4.4B | $1.7B | ||
| Q2 24 | $4.3B | $1.7B | ||
| Q1 24 | $4.2B | — |
负债/权益比MATXPLUS
| Q4 25 | 0.13× | — | ||
| Q3 25 | 0.14× | — | ||
| Q2 25 | 0.13× | — | ||
| Q1 25 | 0.13× | — | ||
| Q4 24 | 0.14× | — | ||
| Q3 24 | 0.15× | — | ||
| Q2 24 | 0.16× | — | ||
| Q1 24 | 0.16× | — |
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 | $176.9M | $-87.4M |
| 自由现金流经营现金流 - 资本支出 | $42.2M | — |
| 自由现金流率自由现金流/营收 | 5.0% | — |
| 资本支出强度资本支出/营收 | 15.8% | — |
| 现金转化率经营现金流/净利润 | 1.24× | -2.49× |
| 过去12个月自由现金流最近4个季度 | $153.7M | — |
8季度趋势，按日历期对齐
经营现金流MATXPLUS
| Q4 25 | $176.9M | $-87.4M | ||
| Q3 25 | $175.6M | $-34.8M | ||
| Q2 25 | $105.6M | $-99.0M | ||
| Q1 25 | $89.0M | — | ||
| Q4 24 | $174.7M | $65.7M | ||
| Q3 24 | $248.6M | $-21.6M | ||
| Q2 24 | $307.9M | $97.1M | ||
| Q1 24 | $36.6M | — |
自由现金流MATXPLUS
| Q4 25 | $42.2M | — | ||
| Q3 25 | $92.4M | — | ||
| Q2 25 | $19.3M | — | ||
| Q1 25 | $-200.0K | — | ||
| Q4 24 | $49.3M | — | ||
| Q3 24 | $189.0M | — | ||
| Q2 24 | $238.1M | — | ||
| Q1 24 | $-18.7M | — |
自由现金流率MATXPLUS
| Q4 25 | 5.0% | — | ||
| Q3 25 | 10.5% | — | ||
| Q2 25 | 2.3% | — | ||
| Q1 25 | -0.0% | — | ||
| Q4 24 | 5.5% | — | ||
| Q3 24 | 19.6% | — | ||
| Q2 24 | 28.1% | — | ||
| Q1 24 | -2.6% | — |
资本支出强度MATXPLUS
| Q4 25 | 15.8% | — | ||
| Q3 25 | 9.5% | — | ||
| Q2 25 | 10.4% | — | ||
| Q1 25 | 11.4% | — | ||
| Q4 24 | 14.1% | — | ||
| Q3 24 | 6.2% | — | ||
| Q2 24 | 8.2% | — | ||
| Q1 24 | 7.7% | — |
现金转化率MATXPLUS
| Q4 25 | 1.24× | -2.49× | ||
| Q3 25 | 1.30× | -1.00× | ||
| Q2 25 | 1.12× | -2.63× | ||
| Q1 25 | 1.23× | — | ||
| Q4 24 | 1.36× | 2.72× | ||
| Q3 24 | 1.25× | -0.69× | ||
| Q2 24 | 2.72× | 3.55× | ||
| Q1 24 | 1.01× | — |
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
MATX
| Ocean Transportation Segment | $704.2M | 83% |
| Logistics Services Segment | $147.7M | 17% |
PLUS
| All Others Customer End Market | $107.0M | 17% |
| Technology Customer End Market | $89.4M | 15% |
| Health Care Customer End Market | $81.5M | 13% |
| Financial Services Customer End Market | $66.1M | 11% |
| Professional Services Reporting Unit | $64.1M | 10% |
| Security | $61.1M | 10% |
| State And Local Government And Educational Institutions | $59.9M | 10% |
| Managed Services Reporting Unit | $48.8M | 8% |
| Other Product | $21.1M | 3% |
| Collaboration | $13.4M | 2% |
