vs
MASTEC INC（MTZ）与SharkNinja, Inc.（SN）财务数据对比。点击上方公司名可切换其他公司
SharkNinja, Inc.的季度营收约是MASTEC INC的1.4倍（$5.5B vs $3.9B），SharkNinja, Inc.同比增速更快（30.0% vs 15.8%），SharkNinja, Inc.自由现金流更多（$308.9M vs $292.5M）
MasTec Inc是总部位于美国佛罗里达州科勒尔盖布尔斯的基础设施工程建设企业，面向能源、公用事业及通信领域提供基础设施的设计、施工、安装、运维与升级服务，客户主要来自公用事业、通信及政府行业。
SharkNinja是总部位于美国马萨诸塞州尼德姆的全球化产品设计与科技企业，1994年由马克·罗森茨韦格创立，现任首席执行官马克·巴罗卡斯于2008年加入公司担任总裁，公司名称由旗下两大核心品牌Shark和Ninja组合而来。
MTZ vs SN — 直观对比
营收规模更大
SN
是对方的1.4倍
$3.9B
营收增速更快
SN
高出14.2%
15.8%
自由现金流更多
SN
多$16.4M
$292.5M
损益表 — Q4 FY2025 vs Q4 FY2024
| 指标 | | |
|---|---|---|
| 营收 | $3.9B | $5.5B |
| 净利润 | $142.7M | — |
| 毛利率 | — | 48.1% |
| 营业利润率 | 4.4% | 11.7% |
| 净利率 | 3.6% | — |
| 营收同比 | 15.8% | 30.0% |
| 净利润同比 | 90.9% | — |
| 每股收益（稀释后） | $1.81 | $3.11 |
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MTZSN
| Q4 25 | $3.9B | — | ||
| Q3 25 | $4.0B | — | ||
| Q2 25 | $3.5B | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $3.4B | $5.5B | ||
| Q3 24 | $3.3B | — | ||
| Q2 24 | $3.0B | — | ||
| Q1 24 | $2.7B | — |
净利润MTZSN
| Q4 25 | $142.7M | — | ||
| Q3 25 | $160.7M | — | ||
| Q2 25 | $85.8M | — | ||
| Q1 25 | $9.9M | — | ||
| Q4 24 | $74.7M | — | ||
| Q3 24 | $95.2M | — | ||
| Q2 24 | $34.0M | — | ||
| Q1 24 | $-41.2M | — |
毛利率MTZSN
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 48.1% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率MTZSN
| Q4 25 | 4.4% | — | ||
| Q3 25 | 5.3% | — | ||
| Q2 25 | 3.4% | — | ||
| Q1 25 | 0.3% | — | ||
| Q4 24 | 2.8% | 11.7% | ||
| Q3 24 | 4.2% | — | ||
| Q2 24 | 2.1% | — | ||
| Q1 24 | -1.7% | — |
净利率MTZSN
| Q4 25 | 3.6% | — | ||
| Q3 25 | 4.0% | — | ||
| Q2 25 | 2.4% | — | ||
| Q1 25 | 0.3% | — | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 1.1% | — | ||
| Q1 24 | -1.5% | — |
每股收益（稀释后）MTZSN
| Q4 25 | $1.81 | — | ||
| Q3 25 | $2.04 | — | ||
| Q2 25 | $1.09 | — | ||
| Q1 25 | $0.13 | — | ||
| Q4 24 | $0.95 | $3.11 | ||
| Q3 24 | $1.21 | — | ||
| Q2 24 | $0.43 | — | ||
| Q1 24 | $-0.53 | — |
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 | $396.0M | $363.7M |
| 总债务越低越好 | $2.2B | — |
| 股东权益账面价值 | $3.3B | $1.9B |
| 总资产 | $9.9B | $4.4B |
| 负债/权益比越低杠杆越低 | 0.67× | — |
8季度趋势，按日历期对齐
现金及短期投资MTZSN
| Q4 25 | $396.0M | — | ||
| Q3 25 | $231.4M | — | ||
| Q2 25 | $191.1M | — | ||
| Q1 25 | $345.7M | — | ||
| Q4 24 | $399.9M | $363.7M | ||
| Q3 24 | $181.2M | — | ||
| Q2 24 | $297.6M | — | ||
| Q1 24 | $249.3M | — |
总债务MTZSN
| Q4 25 | $2.2B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $2.1B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.5B | — |
股东权益MTZSN
| Q4 25 | $3.3B | — | ||
| Q3 25 | $3.1B | — | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | $2.9B | — | ||
| Q4 24 | $2.9B | $1.9B | ||
| Q3 24 | $2.8B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.7B | — |
总资产MTZSN
| Q4 25 | $9.9B | — | ||
| Q3 25 | $9.7B | — | ||
| Q2 25 | $9.1B | — | ||
| Q1 25 | $8.9B | — | ||
| Q4 24 | $9.0B | $4.4B | ||
| Q3 24 | $8.8B | — | ||
| Q2 24 | $8.7B | — | ||
| Q1 24 | $8.7B | — |
负债/权益比MTZSN
| Q4 25 | 0.67× | — | ||
| Q3 25 | 0.71× | — | ||
| Q2 25 | 0.71× | — | ||
| Q1 25 | 0.71× | — | ||
| Q4 24 | 0.70× | — | ||
| Q3 24 | 0.76× | — | ||
| Q2 24 | 0.87× | — | ||
| Q1 24 | 0.95× | — |
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 | $372.7M | $446.6M |
| 自由现金流经营现金流 - 资本支出 | $292.5M | $308.9M |
| 自由现金流率自由现金流/营收 | 7.4% | 5.6% |
| 资本支出强度资本支出/营收 | 2.0% | 2.5% |
| 现金转化率经营现金流/净利润 | 2.61× | — |
| 过去12个月自由现金流最近4个季度 | $285.7M | — |
8季度趋势，按日历期对齐
经营现金流MTZSN
| Q4 25 | $372.7M | — | ||
| Q3 25 | $89.0M | — | ||
| Q2 25 | $5.6M | — | ||
| Q1 25 | $78.4M | — | ||
| Q4 24 | $471.7M | $446.6M | ||
| Q3 24 | $277.7M | — | ||
| Q2 24 | $264.4M | — | ||
| Q1 24 | $107.8M | — |
自由现金流MTZSN
| Q4 25 | $292.5M | — | ||
| Q3 25 | $20.3M | — | ||
| Q2 25 | $-58.2M | — | ||
| Q1 25 | $31.1M | — | ||
| Q4 24 | $423.4M | $308.9M | ||
| Q3 24 | $234.1M | — | ||
| Q2 24 | $232.9M | — | ||
| Q1 24 | $82.3M | — |
自由现金流率MTZSN
| Q4 25 | 7.4% | — | ||
| Q3 25 | 0.5% | — | ||
| Q2 25 | -1.6% | — | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 12.4% | 5.6% | ||
| Q3 24 | 7.2% | — | ||
| Q2 24 | 7.9% | — | ||
| Q1 24 | 3.1% | — |
资本支出强度MTZSN
| Q4 25 | 2.0% | — | ||
| Q3 25 | 1.7% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 1.7% | — | ||
| Q4 24 | 1.4% | 2.5% | ||
| Q3 24 | 1.3% | — | ||
| Q2 24 | 1.1% | — | ||
| Q1 24 | 0.9% | — |
现金转化率MTZSN
| Q4 25 | 2.61× | — | ||
| Q3 25 | 0.55× | — | ||
| Q2 25 | 0.07× | — | ||
| Q1 25 | 7.91× | — | ||
| Q4 24 | 6.31× | — | ||
| Q3 24 | 2.92× | — | ||
| Q2 24 | 7.78× | — | ||
| Q1 24 | — | — |
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
MTZ
| Clean Energy And Infrastructure | $1.3B | 33% |
| Power Delivery | $1.1B | 28% |
| Communications | $906.7M | 23% |
| Pipeline Infrastructure | $643.8M | 16% |
SN
暂无分部数据
