vs
MSC INDUSTRIAL DIRECT CO INC（MSM）与ADVANCED DRAINAGE SYSTEMS, INC.（WMS）财务数据对比。点击上方公司名可切换其他公司
MSC INDUSTRIAL DIRECT CO INC的季度营收约是ADVANCED DRAINAGE SYSTEMS, INC.的1.4倍（$965.7M vs $693.4M），ADVANCED DRAINAGE SYSTEMS, INC.净利率更高（13.5% vs 5.4%，领先8.1%），MSC INDUSTRIAL DIRECT CO INC同比增速更快（4.0% vs 0.4%），ADVANCED DRAINAGE SYSTEMS, INC.自由现金流更多（$183.6M vs $7.4M），过去两年ADVANCED DRAINAGE SYSTEMS, INC.的营收复合增速更高（3.0% vs -3.4%）
MSC工业直销公司（MSC）通过旗下主要子公司MSC工业供应公司，是美国规模最大的工业设备分销商之一，可提供超过150万种金属加工及其他工业类产品，广泛服务于工业制造、维修运维等领域的客户需求。
Advanced Drainage Systems（简称ADS）是一家美国企业，主营聚丙烯、聚乙烯管材，塑料渗滤场系统、化粪池及配套配件、雨水调蓄设施、PVC排水构件、管件、水过滤与分离设备的设计、生产及销售，是美国规模最大的高密度聚乙烯管道生产商，总部位于俄亥俄州希利厄德。
MSM vs WMS — 直观对比
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $965.7M | $693.4M |
| 净利润 | $51.8M | $93.6M |
| 毛利率 | 40.7% | 37.4% |
| 营业利润率 | 7.9% | 19.7% |
| 净利率 | 5.4% | 13.5% |
| 营收同比 | 4.0% | 0.4% |
| 净利润同比 | 11.1% | 15.3% |
| 每股收益（稀释后） | $0.93 | $1.19 |
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
| Q4 25 | $965.7M | $693.4M | ||
| Q3 25 | $978.2M | $850.4M | ||
| Q2 25 | $971.1M | $829.9M | ||
| Q1 25 | — | $615.8M | ||
| Q4 24 | $928.5M | $690.5M | ||
| Q3 24 | — | $782.6M | ||
| Q2 24 | $979.4M | $815.3M | ||
| Q1 24 | $935.3M | $653.8M |
| Q4 25 | $51.8M | $93.6M | ||
| Q3 25 | $56.5M | $156.0M | ||
| Q2 25 | $56.8M | $143.9M | ||
| Q1 25 | — | $77.2M | ||
| Q4 24 | $46.6M | $81.2M | ||
| Q3 24 | — | $130.4M | ||
| Q2 24 | $71.7M | $161.4M | ||
| Q1 24 | $61.8M | $94.8M |
| Q4 25 | 40.7% | 37.4% | ||
| Q3 25 | 40.4% | 40.0% | ||
| Q2 25 | 41.0% | 39.8% | ||
| Q1 25 | — | 36.7% | ||
| Q4 24 | 40.7% | 35.0% | ||
| Q3 24 | — | 37.6% | ||
| Q2 24 | 40.9% | 40.8% | ||
| Q1 24 | 41.5% | 38.5% |
| Q4 25 | 7.9% | 19.7% | ||
| Q3 25 | 8.6% | 26.3% | ||
| Q2 25 | 8.5% | 24.8% | ||
| Q1 25 | — | 19.0% | ||
| Q4 24 | 7.8% | 18.4% | ||
| Q3 24 | — | 23.9% | ||
| Q2 24 | 10.9% | 27.7% | ||
| Q1 24 | 9.7% | 20.7% |
| Q4 25 | 5.4% | 13.5% | ||
| Q3 25 | 5.8% | 18.3% | ||
| Q2 25 | 5.9% | 17.3% | ||
| Q1 25 | — | 12.5% | ||
| Q4 24 | 5.0% | 11.8% | ||
| Q3 24 | — | 16.7% | ||
| Q2 24 | 7.3% | 19.8% | ||
| Q1 24 | 6.6% | 14.5% |
| Q4 25 | $0.93 | $1.19 | ||
| Q3 25 | $1.02 | $1.99 | ||
| Q2 25 | $1.02 | $1.84 | ||
| Q1 25 | — | $0.99 | ||
| Q4 24 | $0.83 | $1.04 | ||
| Q3 24 | — | $1.67 | ||
| Q2 24 | $1.27 | $2.06 | ||
| Q1 24 | $1.10 | $1.22 |
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 | $40.3M | $1.0B |
| 总债务越低越好 | $214.1M | — |
| 股东权益账面价值 | $1.4B | $1.9B |
| 总资产 | $2.5B | $4.1B |
| 负债/权益比越低杠杆越低 | 0.16× | — |
8季度趋势，按日历期对齐
| Q4 25 | $40.3M | $1.0B | ||
| Q3 25 | $56.2M | $812.9M | ||
| Q2 25 | $71.7M | $638.3M | ||
| Q1 25 | — | $463.3M | ||
| Q4 24 | $57.3M | $488.9M | ||
| Q3 24 | — | $613.0M | ||
| Q2 24 | $25.9M | $541.6M | ||
| Q1 24 | $22.2M | $490.2M |
| Q4 25 | $214.1M | — | ||
| Q3 25 | $168.8M | — | ||
| Q2 25 | $285.0M | — | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | $289.9M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $299.8M | — | ||
| Q1 24 | $294.5M | $1.3B |
| Q4 25 | $1.4B | $1.9B | ||
| Q3 25 | $1.4B | $1.8B | ||
| Q2 25 | $1.4B | $1.7B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | $1.4B | $1.3B | ||
| Q1 24 | $1.4B | $1.2B |
| Q4 25 | $2.5B | $4.1B | ||
| Q3 25 | $2.5B | $4.1B | ||
| Q2 25 | $2.5B | $3.9B | ||
| Q1 25 | — | $3.7B | ||
| Q4 24 | $2.5B | $3.6B | ||
| Q3 24 | — | $3.5B | ||
| Q2 24 | $2.5B | $3.4B | ||
| Q1 24 | $2.5B | $3.3B |
| Q4 25 | 0.16× | — | ||
| Q3 25 | 0.12× | — | ||
| Q2 25 | 0.21× | — | ||
| Q1 25 | — | 0.83× | ||
| Q4 24 | 0.21× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.21× | — | ||
| Q1 24 | 0.21× | 1.11× |
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 | $29.4M | $269.3M |
| 自由现金流经营现金流 - 资本支出 | $7.4M | $183.6M |
| 自由现金流率自由现金流/营收 | 0.8% | 26.5% |
| 资本支出强度资本支出/营收 | 2.3% | 12.4% |
| 现金转化率经营现金流/净利润 | 0.57× | 2.88× |
| 过去12个月自由现金流最近4个季度 | — | $577.1M |
8季度趋势，按日历期对齐
| Q4 25 | $29.4M | $269.3M | ||
| Q3 25 | — | $234.9M | ||
| Q2 25 | $151.6M | $275.0M | ||
| Q1 25 | — | $41.2M | ||
| Q4 24 | $101.9M | $189.9M | ||
| Q3 24 | — | $166.9M | ||
| Q2 24 | $143.5M | $183.4M | ||
| Q1 24 | $78.7M | $17.7M |
| Q4 25 | $7.4M | $183.6M | ||
| Q3 25 | — | $176.4M | ||
| Q2 25 | $100.7M | $222.4M | ||
| Q1 25 | — | $-5.3M | ||
| Q4 24 | $81.7M | $135.7M | ||
| Q3 24 | — | $112.4M | ||
| Q2 24 | $114.0M | $125.7M | ||
| Q1 24 | $53.4M | $-29.8M |
| Q4 25 | 0.8% | 26.5% | ||
| Q3 25 | — | 20.7% | ||
| Q2 25 | 10.4% | 26.8% | ||
| Q1 25 | — | -0.9% | ||
| Q4 24 | 8.8% | 19.7% | ||
| Q3 24 | — | 14.4% | ||
| Q2 24 | 11.6% | 15.4% | ||
| Q1 24 | 5.7% | -4.6% |
| Q4 25 | 2.3% | 12.4% | ||
| Q3 25 | — | 6.9% | ||
| Q2 25 | 5.2% | 6.3% | ||
| Q1 25 | — | 7.6% | ||
| Q4 24 | 2.2% | 7.9% | ||
| Q3 24 | — | 7.0% | ||
| Q2 24 | 3.0% | 7.1% | ||
| Q1 24 | 2.7% | 7.3% |
| Q4 25 | 0.57× | 2.88× | ||
| Q3 25 | — | 1.51× | ||
| Q2 25 | 2.67× | 1.91× | ||
| Q1 25 | — | 0.53× | ||
| Q4 24 | 2.18× | 2.34× | ||
| Q3 24 | — | 1.28× | ||
| Q2 24 | 2.00× | 1.14× | ||
| Q1 24 | 1.27× | 0.19× |
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
MSM
暂无分部数据
WMS
| Reportable Segment Aggregation Before Other Operating Segment | $557.3M | 80% |
| Other | $85.5M | 12% |
| Pipe | $35.5M | 5% |
| Allied Products And Other | $15.0M | 2% |
