vs
MUELLER INDUSTRIES INC（MLI）与RANGE RESOURCES CORP（RRC）财务数据对比。点击上方公司名可切换其他公司
MUELLER INDUSTRIES INC的季度营收约是RANGE RESOURCES CORP的1.2倍（$962.4M vs $786.9M），RANGE RESOURCES CORP净利率更高（22.8% vs 16.0%，领先6.8%），RANGE RESOURCES CORP同比增速更快（18.0% vs 4.2%），过去两年RANGE RESOURCES CORP的营收复合增速更高（14.6% vs 6.4%）
Mueller Industries是美国知名工业制造企业，1917年正式成立，总部坐落于美国田纳西州孟菲斯市，主营管道产品、工业金属及暖通制冷设备，2022年入选《财富》1000强榜单，是年营收达数十亿美元的公开上市企业。
Range Resources Corporation是一家总部位于美国得克萨斯州沃斯堡的天然气勘探开采企业，核心运营区域为马塞勒斯页岩地层，是该地区拥有土地面积最大的运营商，专注于天然气资源的勘探、开发与生产业务，在北美油气开发领域具备深厚的行业积累。
MLI vs RRC — 直观对比
营收规模更大
MLI
是对方的1.2倍
$786.9M
营收增速更快
RRC
高出13.8%
4.2%
净利率更高
RRC
高出6.8%
16.0%
两年增速更快
RRC
近两年复合增速
6.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $962.4M | $786.9M |
| 净利润 | $153.7M | $179.1M |
| 毛利率 | — | 94.5% |
| 营业利润率 | 17.9% | — |
| 净利率 | 16.0% | 22.8% |
| 营收同比 | 4.2% | 18.0% |
| 净利润同比 | 11.7% | 88.8% |
| 每股收益（稀释后） | $1.37 | $0.75 |
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MLIRRC
| Q4 25 | $962.4M | $786.9M | ||
| Q3 25 | $1.1B | $655.3M | ||
| Q2 25 | $1.1B | $699.6M | ||
| Q1 25 | $1.0B | $846.3M | ||
| Q4 24 | $923.5M | $667.0M | ||
| Q3 24 | $997.8M | $567.9M | ||
| Q2 24 | $997.7M | $513.2M | ||
| Q1 24 | $849.7M | $598.8M |
净利润MLIRRC
| Q4 25 | $153.7M | $179.1M | ||
| Q3 25 | $208.1M | $144.3M | ||
| Q2 25 | $245.9M | $237.6M | ||
| Q1 25 | $157.4M | $97.1M | ||
| Q4 24 | $137.7M | $94.8M | ||
| Q3 24 | $168.7M | $50.7M | ||
| Q2 24 | $160.2M | $28.7M | ||
| Q1 24 | $138.4M | $92.1M |
毛利率MLIRRC
| Q4 25 | — | 94.5% | ||
| Q3 25 | — | 92.5% | ||
| Q2 25 | — | 95.0% | ||
| Q1 25 | — | 93.1% | ||
| Q4 24 | — | 93.7% | ||
| Q3 24 | 27.6% | 94.3% | ||
| Q2 24 | 27.3% | 93.4% | ||
| Q1 24 | 28.4% | 94.7% |
营业利润率MLIRRC
| Q4 25 | 17.9% | — | ||
| Q3 25 | 25.6% | — | ||
| Q2 25 | 26.7% | — | ||
| Q1 25 | 20.6% | — | ||
| Q4 24 | 18.4% | — | ||
| Q3 24 | 20.7% | — | ||
| Q2 24 | 21.0% | — | ||
| Q1 24 | 21.6% | — |
净利率MLIRRC
| Q4 25 | 16.0% | 22.8% | ||
| Q3 25 | 19.3% | 22.0% | ||
| Q2 25 | 21.6% | 34.0% | ||
| Q1 25 | 15.7% | 11.5% | ||
| Q4 24 | 14.9% | 14.2% | ||
| Q3 24 | 16.9% | 8.9% | ||
| Q2 24 | 16.1% | 5.6% | ||
| Q1 24 | 16.3% | 15.4% |
每股收益（稀释后）MLIRRC
| Q4 25 | $1.37 | $0.75 | ||
| Q3 25 | $1.88 | $0.60 | ||
| Q2 25 | $2.22 | $0.99 | ||
| Q1 25 | $1.39 | $0.40 | ||
| Q4 24 | $1.21 | $0.38 | ||
| Q3 24 | $1.48 | $0.21 | ||
| Q2 24 | $1.41 | $0.12 | ||
| Q1 24 | $1.21 | $0.38 |
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 | $1.4B | $204.0K |
| 总债务越低越好 | — | $1.2B |
| 股东权益账面价值 | $3.2B | $4.3B |
| 总资产 | $3.7B | $7.4B |
| 负债/权益比越低杠杆越低 | — | 0.28× |
8季度趋势，按日历期对齐
现金及短期投资MLIRRC
| Q4 25 | $1.4B | $204.0K | ||
| Q3 25 | $1.3B | $175.0K | ||
| Q2 25 | $1.1B | $134.0K | ||
| Q1 25 | $873.6M | $344.6M | ||
| Q4 24 | $1.1B | $304.5M | ||
| Q3 24 | $969.6M | $277.4M | ||
| Q2 24 | $825.7M | $251.1M | ||
| Q1 24 | $1.4B | $343.1M |
总债务MLIRRC
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | $1.8B |
股东权益MLIRRC
| Q4 25 | $3.2B | $4.3B | ||
| Q3 25 | $3.1B | $4.2B | ||
| Q2 25 | $2.9B | $4.1B | ||
| Q1 25 | $2.7B | $3.9B | ||
| Q4 24 | $2.8B | $3.9B | ||
| Q3 24 | $2.7B | $3.9B | ||
| Q2 24 | $2.5B | $3.9B | ||
| Q1 24 | $2.4B | $3.8B |
总资产MLIRRC
| Q4 25 | $3.7B | $7.4B | ||
| Q3 25 | $3.7B | $7.2B | ||
| Q2 25 | $3.5B | $7.1B | ||
| Q1 25 | $3.2B | $7.4B | ||
| Q4 24 | $3.3B | $7.3B | ||
| Q3 24 | $3.2B | $7.2B | ||
| Q2 24 | $3.1B | $7.3B | ||
| Q1 24 | $2.9B | $7.4B |
负债/权益比MLIRRC
| Q4 25 | — | 0.28× | ||
| Q3 25 | — | 0.29× | ||
| Q2 25 | — | 0.29× | ||
| Q1 25 | — | 0.43× | ||
| Q4 24 | — | 0.43× | ||
| Q3 24 | — | 0.44× | ||
| Q2 24 | — | 0.44× | ||
| Q1 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 | $141.2M | $257.5M |
| 自由现金流经营现金流 - 资本支出 | $121.4M | — |
| 自由现金流率自由现金流/营收 | 12.6% | — |
| 资本支出强度资本支出/营收 | 2.1% | — |
| 现金转化率经营现金流/净利润 | 0.92× | 1.44× |
| 过去12个月自由现金流最近4个季度 | $686.6M | — |
8季度趋势，按日历期对齐
经营现金流MLIRRC
| Q4 25 | $141.2M | $257.5M | ||
| Q3 25 | $310.1M | $247.5M | ||
| Q2 25 | $190.6M | $336.2M | ||
| Q1 25 | $113.6M | $330.1M | ||
| Q4 24 | $140.1M | $217.9M | ||
| Q3 24 | $231.4M | $245.9M | ||
| Q2 24 | $100.8M | $148.8M | ||
| Q1 24 | $173.6M | $331.9M |
自由现金流MLIRRC
| Q4 25 | $121.4M | — | ||
| Q3 25 | $291.8M | — | ||
| Q2 25 | $176.5M | — | ||
| Q1 25 | $97.0M | — | ||
| Q4 24 | $111.2M | — | ||
| Q3 24 | $205.7M | — | ||
| Q2 24 | $91.6M | — | ||
| Q1 24 | $157.2M | — |
自由现金流率MLIRRC
| Q4 25 | 12.6% | — | ||
| Q3 25 | 27.1% | — | ||
| Q2 25 | 15.5% | — | ||
| Q1 25 | 9.7% | — | ||
| Q4 24 | 12.0% | — | ||
| Q3 24 | 20.6% | — | ||
| Q2 24 | 9.2% | — | ||
| Q1 24 | 18.5% | — |
资本支出强度MLIRRC
| Q4 25 | 2.1% | — | ||
| Q3 25 | 1.7% | — | ||
| Q2 25 | 1.2% | — | ||
| Q1 25 | 1.7% | — | ||
| Q4 24 | 3.1% | — | ||
| Q3 24 | 2.6% | — | ||
| Q2 24 | 0.9% | — | ||
| Q1 24 | 1.9% | — |
现金转化率MLIRRC
| Q4 25 | 0.92× | 1.44× | ||
| Q3 25 | 1.49× | 1.72× | ||
| Q2 25 | 0.78× | 1.42× | ||
| Q1 25 | 0.72× | 3.40× | ||
| Q4 24 | 1.02× | 2.30× | ||
| Q3 24 | 1.37× | 4.85× | ||
| Q2 24 | 0.63× | 5.18× | ||
| Q1 24 | 1.25× | 3.60× |
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
MLI
| Tube And Fittings | $484.6M | 50% |
| Industrial Metals | $252.2M | 26% |
| Valves And Plumbing Specialties | $122.5M | 13% |
| Flex Duct And Other HVAC Components | $80.8M | 8% |
| Other Products | $14.9M | 2% |
RRC
| Natural Gas Natural Gas Liquids And Oil Sales | $745.5M | 95% |
| Brokered Natural Gas And Marketing | $41.3M | 5% |
