vs
MP Materials Corp.（MP）与淡水河谷（VALE）财务数据对比。点击上方公司名可切换其他公司
淡水河谷的季度营收约是MP Materials Corp.的167.1倍（$8.8B vs $52.7M）。淡水河谷净利率更高（24.3% vs 17.9%，领先6.4%）。淡水河谷同比增速更快（-11.3% vs -13.6%）
MP Materials Corp.是总部位于美国的稀土材料生产商，拥有并运营加利福尼亚州芒廷帕斯矿，这是西半球唯一在产的稀土开采及加工设施，所产核心材料可广泛应用于电动汽车、风力发电机、国防工业等多个关键领域。
淡水河谷是巴西跨国金属矿业集团，也是巴西大型物流运营商之一，为全球最大的铁矿石和镍生产商。其产品线还覆盖锰、铁合金、铜、铝土矿、钾肥、高岭土、钴等，同时运营水电站及铁路、船舶、港口组成的庞大物流网络保障产品运输。
MP vs VALE — 直观对比
营收规模更大
VALE
是对方的167.1倍
$52.7M
营收增速更快
VALE
高出2.4%
-13.6%
净利率更高
VALE
高出6.4%
17.9%
损益表 — Q4 2025 vs Q2 2025
| 指标 | | |
|---|---|---|
| 营收 | $52.7M | $8.8B |
| 净利润 | $9.4M | $2.1B |
| 毛利率 | — | 30.9% |
| 营业利润率 | -7.0% | 22.8% |
| 净利率 | 17.9% | 24.3% |
| 营收同比 | -13.6% | -11.3% |
| 净利润同比 | 142.2% | -22.9% |
| 每股收益（稀释后） | $0.07 | $0.50 |
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MPVALE
| Q4 25 | $52.7M | — | ||
| Q3 25 | $53.6M | — | ||
| Q2 25 | $57.4M | $8.8B | ||
| Q1 25 | $60.8M | — | ||
| Q4 24 | $61.0M | — | ||
| Q3 24 | $62.9M | — | ||
| Q2 24 | $31.3M | $9.9B | ||
| Q1 24 | $48.7M | — |
净利润MPVALE
| Q4 25 | $9.4M | — | ||
| Q3 25 | $-41.8M | — | ||
| Q2 25 | $-30.9M | $2.1B | ||
| Q1 25 | $-22.6M | — | ||
| Q4 24 | $-22.3M | — | ||
| Q3 24 | $-25.5M | — | ||
| Q2 24 | $-34.1M | $2.8B | ||
| Q1 24 | $16.5M | — |
毛利率MPVALE
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 30.9% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 36.0% | ||
| Q1 24 | — | — |
营业利润率MPVALE
| Q4 25 | -7.0% | — | ||
| Q3 25 | -125.2% | — | ||
| Q2 25 | -76.5% | 22.8% | ||
| Q1 25 | -57.2% | — | ||
| Q4 24 | -72.1% | — | ||
| Q3 24 | -62.8% | — | ||
| Q2 24 | -171.1% | 39.1% | ||
| Q1 24 | -66.6% | — |
净利率MPVALE
| Q4 25 | 17.9% | — | ||
| Q3 25 | -78.0% | — | ||
| Q2 25 | -53.8% | 24.3% | ||
| Q1 25 | -37.2% | — | ||
| Q4 24 | -36.6% | — | ||
| Q3 24 | -40.5% | — | ||
| Q2 24 | -108.9% | 27.9% | ||
| Q1 24 | 33.9% | — |
每股收益（稀释后）MPVALE
| Q4 25 | $0.07 | — | ||
| Q3 25 | $-0.24 | — | ||
| Q2 25 | $-0.19 | $0.50 | ||
| Q1 25 | $-0.14 | — | ||
| Q4 24 | $-0.12 | — | ||
| Q3 24 | $-0.16 | — | ||
| Q2 24 | $-0.21 | $0.65 | ||
| Q1 24 | $-0.08 | — |
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 | $1.2B | $5.5B |
| 总债务越低越好 | $998.7M | — |
| 股东权益账面价值 | $2.0B | $40.5B |
| 总资产 | $3.9B | $90.4B |
| 负债/权益比越低杠杆越低 | 0.50× | — |
8季度趋势，按日历期对齐
现金及短期投资MPVALE
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $261.5M | $5.5B | ||
| Q1 25 | $198.3M | — | ||
| Q4 24 | $282.4M | — | ||
| Q3 24 | $284.4M | — | ||
| Q2 24 | $295.6M | $6.5B | ||
| Q1 24 | $296.5M | — |
总债务MPVALE
| Q4 25 | $998.7M | — | ||
| Q3 25 | $997.3M | — | ||
| Q2 25 | $910.8M | — | ||
| Q1 25 | $909.8M | — | ||
| Q4 24 | $908.7M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益MPVALE
| Q4 25 | $2.0B | — | ||
| Q3 25 | $2.0B | — | ||
| Q2 25 | $1.0B | $40.5B | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.1B | $38.4B | ||
| Q1 24 | $1.1B | — |
总资产MPVALE
| Q4 25 | $3.9B | — | ||
| Q3 25 | $3.8B | — | ||
| Q2 25 | $2.3B | $90.4B | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.3B | — | ||
| Q3 24 | $2.3B | — | ||
| Q2 24 | $2.4B | $86.6B | ||
| Q1 24 | $2.4B | — |
负债/权益比MPVALE
| Q4 25 | 0.50× | — | ||
| Q3 25 | 0.51× | — | ||
| Q2 25 | 0.90× | — | ||
| Q1 25 | 0.88× | — | ||
| Q4 24 | 0.86× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-46.9M | — |
| 自由现金流经营现金流 - 资本支出 | $-109.3M | — |
| 自由现金流率自由现金流/营收 | -207.4% | — |
| 资本支出强度资本支出/营收 | 118.5% | — |
| 现金转化率经营现金流/净利润 | -4.97× | — |
| 过去12个月自由现金流最近4个季度 | $-328.1M | — |
8季度趋势，按日历期对齐
经营现金流MPVALE
| Q4 25 | $-46.9M | — | ||
| Q3 25 | $-42.0M | — | ||
| Q2 25 | $-3.7M | — | ||
| Q1 25 | $-63.2M | — | ||
| Q4 24 | $30.5M | — | ||
| Q3 24 | $-6.8M | — | ||
| Q2 24 | $30.8M | — | ||
| Q1 24 | $-41.1M | — |
自由现金流MPVALE
| Q4 25 | $-109.3M | — | ||
| Q3 25 | $-92.5M | — | ||
| Q2 25 | $-32.7M | — | ||
| Q1 25 | $-93.7M | — | ||
| Q4 24 | $-11.2M | — | ||
| Q3 24 | $-53.3M | — | ||
| Q2 24 | $-15.6M | — | ||
| Q1 24 | $-93.0M | — |
自由现金流率MPVALE
| Q4 25 | -207.4% | — | ||
| Q3 25 | -172.8% | — | ||
| Q2 25 | -56.9% | — | ||
| Q1 25 | -154.0% | — | ||
| Q4 24 | -18.3% | — | ||
| Q3 24 | -84.7% | — | ||
| Q2 24 | -50.1% | — | ||
| Q1 24 | -191.0% | — |
资本支出强度MPVALE
| Q4 25 | 118.5% | — | ||
| Q3 25 | 94.3% | — | ||
| Q2 25 | 50.5% | — | ||
| Q1 25 | 50.1% | — | ||
| Q4 24 | 68.3% | — | ||
| Q3 24 | 73.8% | — | ||
| Q2 24 | 148.7% | — | ||
| Q1 24 | 106.5% | — |
现金转化率MPVALE
| Q4 25 | -4.97× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | -2.49× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
