vs
Martin Marietta Materials（MLM）与安德玛（UAA）财务数据对比。点击上方公司名可切换其他公司
安德玛的季度营收约是Martin Marietta Materials的1.2倍（$1.3B vs $1.1B），Martin Marietta Materials净利率更高（24.5% vs -32.4%，领先56.9%），安德玛同比增速更快（-5.2% vs -30.1%），Martin Marietta Materials自由现金流更多（$424.0M vs $261.9M），过去两年安德玛的营收复合增速更高（-0.2% 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。
Under Armour是来自美国的专业运动装备品牌，总部位于美国马里兰州巴尔的摩，主营高性能运动服饰、鞋履等产品，为全球运动爱好者及专业运动员提供兼具功能性与舒适度的运动穿着解决方案。
MLM vs UAA — 直观对比
营收规模更大
UAA
是对方的1.2倍
$1.1B
营收增速更快
UAA
高出24.9%
-30.1%
净利率更高
MLM
高出56.9%
-32.4%
自由现金流更多
MLM
多$162.1M
$261.9M
两年增速更快
UAA
近两年复合增速
-4.5%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.3B |
| 净利润 | $279.0M | $-430.8M |
| 毛利率 | 35.0% | 44.4% |
| 营业利润率 | 24.6% | -11.3% |
| 净利率 | 24.5% | -32.4% |
| 营收同比 | -30.1% | -5.2% |
| 净利润同比 | -4.8% | -35013.0% |
| 每股收益（稀释后） | $4.59 | $-1.01 |
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MLMUAA
| Q4 25 | $1.1B | $1.3B | ||
| Q3 25 | $1.8B | $1.3B | ||
| Q2 25 | $1.8B | $1.1B | ||
| Q1 25 | $1.4B | $1.2B | ||
| Q4 24 | $1.6B | $1.4B | ||
| Q3 24 | $1.9B | $1.4B | ||
| Q2 24 | $1.8B | $1.2B | ||
| Q1 24 | $1.3B | $1.3B |
净利润MLMUAA
| Q4 25 | $279.0M | $-430.8M | ||
| Q3 25 | $414.0M | $-18.8M | ||
| Q2 25 | $328.0M | $-2.6M | ||
| Q1 25 | $116.0M | $-67.5M | ||
| Q4 24 | $293.0M | $1.2M | ||
| Q3 24 | $363.0M | $170.4M | ||
| Q2 24 | $294.0M | $-305.4M | ||
| Q1 24 | $1.0B | $6.6M |
毛利率MLMUAA
| Q4 25 | 35.0% | 44.4% | ||
| Q3 25 | 33.1% | 47.3% | ||
| Q2 25 | 30.0% | 48.2% | ||
| Q1 25 | 24.8% | 46.7% | ||
| Q4 24 | 30.0% | 47.5% | ||
| Q3 24 | 31.7% | 49.8% | ||
| Q2 24 | 29.3% | 47.5% | ||
| Q1 24 | 21.7% | 45.0% |
营业利润率MLMUAA
| Q4 25 | 24.6% | -11.3% | ||
| Q3 25 | 27.4% | 1.3% | ||
| Q2 25 | 25.3% | 0.3% | ||
| Q1 25 | 14.3% | -6.1% | ||
| Q4 24 | 24.4% | 1.0% | ||
| Q3 24 | 25.9% | 12.4% | ||
| Q2 24 | 22.6% | -25.3% | ||
| Q1 24 | — | -0.3% |
净利率MLMUAA
| Q4 25 | 24.5% | -32.4% | ||
| Q3 25 | 22.4% | -1.4% | ||
| Q2 25 | 18.1% | -0.2% | ||
| Q1 25 | 8.6% | -5.7% | ||
| Q4 24 | 18.0% | 0.1% | ||
| Q3 24 | 19.2% | 12.2% | ||
| Q2 24 | 16.7% | -25.8% | ||
| Q1 24 | 83.5% | 0.5% |
每股收益（稀释后）MLMUAA
| Q4 25 | $4.59 | $-1.01 | ||
| Q3 25 | $6.85 | $-0.04 | ||
| Q2 25 | $5.43 | $-0.01 | ||
| Q1 25 | $1.90 | $-0.16 | ||
| Q4 24 | $4.87 | $0.00 | ||
| Q3 24 | $5.91 | $0.39 | ||
| Q2 24 | $4.76 | $-0.70 | ||
| Q1 24 | $16.87 | $0.02 |
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 | $464.6M |
| 总债务越低越好 | $5.3B | $989.7M |
| 股东权益账面价值 | $10.0B | $1.4B |
| 总资产 | $18.7B | $4.6B |
| 负债/权益比越低杠杆越低 | 0.53× | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资MLMUAA
| Q4 25 | $67.0M | $464.6M | ||
| Q3 25 | $57.0M | $396.0M | ||
| Q2 25 | $225.0M | $911.0M | ||
| Q1 25 | $101.0M | $501.4M | ||
| Q4 24 | $670.0M | $726.9M | ||
| Q3 24 | $52.0M | $530.7M | ||
| Q2 24 | $109.0M | $884.6M | ||
| Q1 24 | $2.6B | $858.7M |
总债务MLMUAA
| Q4 25 | $5.3B | $989.7M | ||
| Q3 25 | $5.5B | $1.2B | ||
| Q2 25 | $5.4B | $989.2M | ||
| Q1 25 | $5.4B | $595.1M | ||
| Q4 24 | $5.4B | $595.2M | ||
| Q3 24 | $4.0B | $594.6M | ||
| Q2 24 | $4.3B | $595.4M | ||
| Q1 24 | $4.3B | $675.8M |
股东权益MLMUAA
| Q4 25 | $10.0B | $1.4B | ||
| 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 | $2.0B | ||
| Q2 24 | $8.8B | $1.8B | ||
| Q1 24 | $8.9B | $2.2B |
总资产MLMUAA
| Q4 25 | $18.7B | $4.6B | ||
| Q3 25 | $18.7B | $4.9B | ||
| Q2 25 | $18.1B | $4.9B | ||
| Q1 25 | $17.7B | $4.3B | ||
| Q4 24 | $18.2B | $4.6B | ||
| Q3 24 | $16.5B | $4.5B | ||
| Q2 24 | $16.3B | $4.9B | ||
| Q1 24 | $16.2B | $4.8B |
负债/权益比MLMUAA
| Q4 25 | 0.53× | 0.69× | ||
| Q3 25 | 0.57× | 0.64× | ||
| Q2 25 | 0.58× | 0.53× | ||
| Q1 25 | 0.60× | 0.31× | ||
| Q4 24 | 0.57× | 0.30× | ||
| Q3 24 | 0.44× | 0.30× | ||
| Q2 24 | 0.49× | 0.33× | ||
| Q1 24 | 0.49× | 0.31× |
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 | $278.1M |
| 自由现金流经营现金流 - 资本支出 | $424.0M | $261.9M |
| 自由现金流率自由现金流/营收 | 37.2% | 19.7% |
| 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× | — |
| 过去12个月自由现金流最近4个季度 | $978.0M | $-45.9M |
8季度趋势，按日历期对齐
经营现金流MLMUAA
| Q4 25 | $629.0M | $278.1M | ||
| Q3 25 | $551.0M | $-69.8M | ||
| Q2 25 | $387.0M | $48.9M | ||
| Q1 25 | $218.0M | $-202.2M | ||
| Q4 24 | $686.0M | $311.3M | ||
| Q3 24 | $600.0M | $-321.4M | ||
| Q2 24 | $1.0M | $153.0M | ||
| Q1 24 | $172.0M | $-122.9M |
自由现金流MLMUAA
| Q4 25 | $424.0M | $261.9M | ||
| Q3 25 | $361.0M | $-90.3M | ||
| Q2 25 | $208.0M | $13.5M | ||
| Q1 25 | $-15.0M | $-231.0M | ||
| Q4 24 | $453.0M | $262.9M | ||
| Q3 24 | $317.0M | $-367.2M | ||
| Q2 24 | $-138.0M | $107.3M | ||
| Q1 24 | $-28.0M | $-156.7M |
自由现金流率MLMUAA
| Q4 25 | 37.2% | 19.7% | ||
| Q3 25 | 19.6% | -6.8% | ||
| Q2 25 | 11.5% | 1.2% | ||
| Q1 25 | -1.1% | -19.6% | ||
| Q4 24 | 27.8% | 18.8% | ||
| Q3 24 | 16.8% | -26.2% | ||
| Q2 24 | -7.8% | 9.1% | ||
| Q1 24 | -2.2% | -11.8% |
资本支出强度MLMUAA
| Q4 25 | 18.0% | 1.2% | ||
| Q3 25 | 10.3% | 1.5% | ||
| Q2 25 | 9.9% | 3.1% | ||
| Q1 25 | 17.2% | 2.4% | ||
| Q4 24 | 14.3% | 3.5% | ||
| Q3 24 | 15.0% | 3.3% | ||
| Q2 24 | 7.9% | 3.9% | ||
| Q1 24 | 16.0% | 2.5% |
现金转化率MLMUAA
| Q4 25 | 2.25× | — | ||
| Q3 25 | 1.33× | — | ||
| Q2 25 | 1.18× | — | ||
| Q1 25 | 1.88× | — | ||
| Q4 24 | 2.34× | 252.26× | ||
| Q3 24 | 1.65× | -1.89× | ||
| Q2 24 | 0.00× | — | ||
| Q1 24 | 0.16× | -18.71× |
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% |
UAA
| Apparel | $934.0M | 70% |
| Footwear | $265.1M | 20% |
| Accessories | $107.7M | 8% |
| License | $27.2M | 2% |
