vs
Martin Marietta Materials（MLM）与Spectrum Brands Holdings, Inc.（SPB）财务数据对比。点击上方公司名可切换其他公司
Martin Marietta Materials的季度营收约是Spectrum Brands Holdings, Inc.的1.7倍（$1.1B vs $677.0M），Martin Marietta Materials净利率更高（24.5% vs 4.2%，领先20.3%），Spectrum Brands Holdings, Inc.同比增速更快（-3.3% vs -30.1%），Martin Marietta Materials自由现金流更多（$424.0M vs $59.3M），过去两年Spectrum Brands Holdings, Inc.的营收复合增速更高（-2.9% vs -4.5%）
马丁·玛丽埃塔材料公司是美国大型集料及重型建筑材料供应商，业务覆盖美国26个州、加拿大及加勒比地区，主要为道路、人行道、地基等各类基建项目提供所需原材料。
盛谱品牌控股有限公司是总部位于美国威斯康星州米德尔顿的跨国消费品集团，前身为雷诺瓦克公司，2005年正式成立，业务覆盖多个消费品品类，在全球消费市场拥有广泛布局。
MLM vs SPB — 直观对比
营收规模更大
MLM
是对方的1.7倍
$677.0M
营收增速更快
SPB
高出26.8%
-30.1%
净利率更高
MLM
高出20.3%
4.2%
自由现金流更多
MLM
多$364.7M
$59.3M
两年增速更快
SPB
近两年复合增速
-4.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $677.0M |
| 净利润 | $279.0M | $28.4M |
| 毛利率 | 35.0% | 35.7% |
| 营业利润率 | 24.6% | 4.0% |
| 净利率 | 24.5% | 4.2% |
| 营收同比 | -30.1% | -3.3% |
| 净利润同比 | -4.8% | 20.9% |
| 每股收益（稀释后） | $4.59 | $1.21 |
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MLMSPB
| Q4 25 | $1.1B | $677.0M | ||
| Q3 25 | $1.8B | $733.5M | ||
| Q2 25 | $1.8B | $699.6M | ||
| Q1 25 | $1.4B | $675.7M | ||
| Q4 24 | $1.6B | $700.2M | ||
| Q3 24 | $1.9B | $773.8M | ||
| Q2 24 | $1.8B | $779.4M | ||
| Q1 24 | $1.3B | $718.5M |
净利润MLMSPB
| Q4 25 | $279.0M | $28.4M | ||
| Q3 25 | $414.0M | $55.6M | ||
| Q2 25 | $328.0M | $19.9M | ||
| Q1 25 | $116.0M | $900.0K | ||
| Q4 24 | $293.0M | $23.5M | ||
| Q3 24 | $363.0M | $28.5M | ||
| Q2 24 | $294.0M | $6.1M | ||
| Q1 24 | $1.0B | $61.1M |
毛利率MLMSPB
| Q4 25 | 35.0% | 35.7% | ||
| Q3 25 | 33.1% | 35.0% | ||
| Q2 25 | 30.0% | 37.8% | ||
| Q1 25 | 24.8% | 37.5% | ||
| Q4 24 | 30.0% | 36.8% | ||
| Q3 24 | 31.7% | 37.2% | ||
| Q2 24 | 29.3% | 38.9% | ||
| Q1 24 | 21.7% | 38.1% |
营业利润率MLMSPB
| Q4 25 | 24.6% | 4.0% | ||
| Q3 25 | 27.4% | 4.0% | ||
| Q2 25 | 25.3% | 4.5% | ||
| Q1 25 | 14.3% | 2.9% | ||
| Q4 24 | 24.4% | 6.4% | ||
| Q3 24 | 25.9% | 2.8% | ||
| Q2 24 | 22.6% | 6.1% | ||
| Q1 24 | — | 10.6% |
净利率MLMSPB
| Q4 25 | 24.5% | 4.2% | ||
| Q3 25 | 22.4% | 7.6% | ||
| Q2 25 | 18.1% | 2.8% | ||
| Q1 25 | 8.6% | 0.1% | ||
| Q4 24 | 18.0% | 3.4% | ||
| Q3 24 | 19.2% | 3.7% | ||
| Q2 24 | 16.7% | 0.8% | ||
| Q1 24 | 83.5% | 8.5% |
每股收益（稀释后）MLMSPB
| Q4 25 | $4.59 | $1.21 | ||
| Q3 25 | $6.85 | $2.19 | ||
| Q2 25 | $5.43 | $0.80 | ||
| Q1 25 | $1.90 | $0.03 | ||
| Q4 24 | $4.87 | $0.84 | ||
| Q3 24 | $5.91 | $1.03 | ||
| Q2 24 | $4.76 | $0.21 | ||
| Q1 24 | $16.87 | $2.01 |
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 | $67.0M | $126.6M |
| 总债务越低越好 | $5.3B | — |
| 股东权益账面价值 | $10.0B | $1.9B |
| 总资产 | $18.7B | $3.4B |
| 负债/权益比越低杠杆越低 | 0.53× | — |
8季度趋势，按日历期对齐
现金及短期投资MLMSPB
| Q4 25 | $67.0M | $126.6M | ||
| Q3 25 | $57.0M | $123.6M | ||
| Q2 25 | $225.0M | $122.0M | ||
| Q1 25 | $101.0M | $96.0M | ||
| Q4 24 | $670.0M | $179.9M | ||
| Q3 24 | $52.0M | $368.9M | ||
| Q2 24 | $109.0M | $306.8M | ||
| Q1 24 | $2.6B | $1.2B |
总债务MLMSPB
| Q4 25 | $5.3B | — | ||
| Q3 25 | $5.5B | $496.1M | ||
| Q2 25 | $5.4B | — | ||
| Q1 25 | $5.4B | — | ||
| Q4 24 | $5.4B | — | ||
| Q3 24 | $4.0B | $496.1M | ||
| Q2 24 | $4.3B | — | ||
| Q1 24 | $4.3B | — |
股东权益MLMSPB
| Q4 25 | $10.0B | $1.9B | ||
| Q3 25 | $9.7B | $1.9B | ||
| Q2 25 | $9.4B | $1.9B | ||
| Q1 25 | $9.1B | $1.9B | ||
| Q4 24 | $9.5B | $2.0B | ||
| Q3 24 | $9.2B | $2.1B | ||
| Q2 24 | $8.8B | $2.1B | ||
| Q1 24 | $8.9B | $2.3B |
总资产MLMSPB
| Q4 25 | $18.7B | $3.4B | ||
| Q3 25 | $18.7B | $3.4B | ||
| Q2 25 | $18.1B | $3.5B | ||
| Q1 25 | $17.7B | $3.5B | ||
| Q4 24 | $18.2B | $3.6B | ||
| Q3 24 | $16.5B | $3.8B | ||
| Q2 24 | $16.3B | $3.8B | ||
| Q1 24 | $16.2B | $4.8B |
负债/权益比MLMSPB
| Q4 25 | 0.53× | — | ||
| Q3 25 | 0.57× | 0.26× | ||
| Q2 25 | 0.58× | — | ||
| Q1 25 | 0.60× | — | ||
| Q4 24 | 0.57× | — | ||
| Q3 24 | 0.44× | 0.23× | ||
| Q2 24 | 0.49× | — | ||
| Q1 24 | 0.49× | — |
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 | $629.0M | $67.4M |
| 自由现金流经营现金流 - 资本支出 | $424.0M | $59.3M |
| 自由现金流率自由现金流/营收 | 37.2% | 8.8% |
| 资本支出强度资本支出/营收 | 18.0% | 1.2% |
| 现金转化率经营现金流/净利润 | 2.25× | 2.37× |
| 过去12个月自由现金流最近4个季度 | $978.0M | $302.9M |
8季度趋势，按日历期对齐
经营现金流MLMSPB
| Q4 25 | $629.0M | $67.4M | ||
| Q3 25 | $551.0M | $171.1M | ||
| Q2 25 | $387.0M | $81.8M | ||
| Q1 25 | $218.0M | $23.1M | ||
| Q4 24 | $686.0M | $-72.4M | ||
| Q3 24 | $600.0M | $80.7M | ||
| Q2 24 | $1.0M | $82.7M | ||
| Q1 24 | $172.0M | $3.5M |
自由现金流MLMSPB
| Q4 25 | $424.0M | $59.3M | ||
| Q3 25 | $361.0M | $157.9M | ||
| Q2 25 | $208.0M | $71.8M | ||
| Q1 25 | $-15.0M | $13.9M | ||
| Q4 24 | $453.0M | $-78.3M | ||
| Q3 24 | $317.0M | $67.7M | ||
| Q2 24 | $-138.0M | $72.6M | ||
| Q1 24 | $-28.0M | $-9.0M |
自由现金流率MLMSPB
| Q4 25 | 37.2% | 8.8% | ||
| Q3 25 | 19.6% | 21.5% | ||
| Q2 25 | 11.5% | 10.3% | ||
| Q1 25 | -1.1% | 2.1% | ||
| Q4 24 | 27.8% | -11.2% | ||
| Q3 24 | 16.8% | 8.7% | ||
| Q2 24 | -7.8% | 9.3% | ||
| Q1 24 | -2.2% | -1.3% |
资本支出强度MLMSPB
| Q4 25 | 18.0% | 1.2% | ||
| Q3 25 | 10.3% | 1.8% | ||
| Q2 25 | 9.9% | 1.4% | ||
| Q1 25 | 17.2% | 1.4% | ||
| Q4 24 | 14.3% | 0.8% | ||
| Q3 24 | 15.0% | 1.7% | ||
| Q2 24 | 7.9% | 1.3% | ||
| Q1 24 | 16.0% | 1.7% |
现金转化率MLMSPB
| Q4 25 | 2.25× | 2.37× | ||
| Q3 25 | 1.33× | 3.08× | ||
| Q2 25 | 1.18× | 4.11× | ||
| Q1 25 | 1.88× | 25.67× | ||
| Q4 24 | 2.34× | -3.08× | ||
| Q3 24 | 1.65× | 2.83× | ||
| Q2 24 | 0.00× | 13.56× | ||
| Q1 24 | 0.16× | 0.06× |
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
MLM
| Building Materials Business East Group | $774.0M | 68% |
| Building Materials Business West Group | $233.0M | 20% |
| Services | $88.0M | 8% |
| Other | $45.0M | 4% |
SPB
| HPC Segment | $321.5M | 47% |
| Global Pet Supplies | $168.7M | 25% |
| Home And Personal Care | $109.8M | 16% |
| HG Segment | $73.9M | 11% |
