vs
Mueller Water Products, Inc.（MWA）与Zurn Elkay Water Solutions Corp（ZWS）财务数据对比。点击上方公司名可切换其他公司
Zurn Elkay Water Solutions Corp的季度营收约是Mueller Water Products, Inc.的1.3倍（$407.2M vs $318.2M），Mueller Water Products, Inc.净利率更高（13.6% vs 10.3%，领先3.2%），Zurn Elkay Water Solutions Corp同比增速更快（9.8% vs 4.6%），过去两年Zurn Elkay Water Solutions Corp的营收复合增速更高（4.4% vs -5.1%）
穆勒水业（Mueller Water Products, Inc.）是总部位于美国佐治亚州亚特兰大的上市企业，为北美规模顶尖的消防栓、闸阀及其他水务基础设施产品生产商与分销商之一，旗下设有Mueller Co.和Mueller Technologies两大业务单元，运营包括Echologics、Mueller Systems在内的十余个品牌及关联主体。
Zurn Elkay Water Solutions是一家专业水资源管理解决方案提供商，主要生产销售商用给排水设备、饮用水系统、过滤产品及流量控制组件，服务北美及全球的商用、住宅、工业和公共基建领域，主打高效节水的可持续产品。
MWA vs ZWS — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $318.2M | $407.2M |
| 净利润 | $43.2M | $42.1M |
| 毛利率 | 37.6% | 44.4% |
| 营业利润率 | 17.8% | 14.8% |
| 净利率 | 13.6% | 10.3% |
| 营收同比 | 4.6% | 9.8% |
| 净利润同比 | 22.4% | 15.7% |
| 每股收益（稀释后） | $0.27 | $0.24 |
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 | $318.2M | $407.2M | ||
| Q3 25 | $380.8M | $455.4M | ||
| Q2 25 | $380.3M | $444.5M | ||
| Q1 25 | $364.3M | $388.8M | ||
| Q4 24 | $304.3M | $370.7M | ||
| Q3 24 | $348.2M | $410.0M | ||
| Q2 24 | $356.7M | $412.0M | ||
| Q1 24 | $353.4M | $373.8M |
| Q4 25 | $43.2M | $42.1M | ||
| Q3 25 | $52.6M | $61.8M | ||
| Q2 25 | $52.5M | $50.5M | ||
| Q1 25 | $51.3M | $43.6M | ||
| Q4 24 | $35.3M | $36.4M | ||
| Q3 24 | $10.0M | $43.5M | ||
| Q2 24 | $47.3M | $46.0M | ||
| Q1 24 | $44.3M | $34.3M |
| Q4 25 | 37.6% | 44.4% | ||
| Q3 25 | 36.8% | 44.1% | ||
| Q2 25 | 38.3% | 45.5% | ||
| Q1 25 | 35.1% | 46.6% | ||
| Q4 24 | 33.8% | 43.5% | ||
| Q3 24 | 31.8% | 46.2% | ||
| Q2 24 | 36.8% | 45.2% | ||
| Q1 24 | 36.9% | 45.5% |
| Q4 25 | 17.8% | 14.8% | ||
| Q3 25 | 18.3% | 17.0% | ||
| Q2 25 | 19.4% | 17.5% | ||
| Q1 25 | 19.2% | 16.3% | ||
| Q4 24 | 15.6% | 13.3% | ||
| Q3 24 | 8.2% | 17.1% | ||
| Q2 24 | 18.8% | 17.5% | ||
| Q1 24 | 18.0% | 14.2% |
| Q4 25 | 13.6% | 10.3% | ||
| Q3 25 | 13.8% | 13.6% | ||
| Q2 25 | 13.8% | 11.4% | ||
| Q1 25 | 14.1% | 11.2% | ||
| Q4 24 | 11.6% | 9.8% | ||
| Q3 24 | 2.9% | 10.6% | ||
| Q2 24 | 13.3% | 11.2% | ||
| Q1 24 | 12.5% | 9.2% |
| Q4 25 | $0.27 | $0.24 | ||
| Q3 25 | $0.34 | $0.36 | ||
| Q2 25 | $0.33 | $0.29 | ||
| Q1 25 | $0.33 | $0.26 | ||
| Q4 24 | $0.22 | $0.21 | ||
| Q3 24 | $0.07 | $0.25 | ||
| Q2 24 | $0.30 | $0.27 | ||
| Q1 24 | $0.28 | $0.19 |
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 | — | $300.5M |
| 总债务越低越好 | — | $496.5M |
| 股东权益账面价值 | $1.0B | $1.6B |
| 总资产 | $1.8B | $2.7B |
| 负债/权益比越低杠杆越低 | — | 0.31× |
8季度趋势，按日历期对齐
| Q4 25 | — | $300.5M | ||
| Q3 25 | — | $260.1M | ||
| Q2 25 | — | $201.9M | ||
| Q1 25 | — | $144.7M | ||
| Q4 24 | — | $198.0M | ||
| Q3 24 | — | $187.9M | ||
| Q2 24 | — | $162.7M | ||
| Q1 24 | — | $157.1M |
| Q4 25 | — | $496.5M | ||
| Q3 25 | — | $496.4M | ||
| Q2 25 | — | $495.9M | ||
| Q1 25 | — | $495.8M | ||
| Q4 24 | — | $495.6M | ||
| Q3 24 | — | $495.6M | ||
| Q2 24 | — | $495.5M | ||
| Q1 24 | — | $495.4M |
| Q4 25 | $1.0B | $1.6B | ||
| Q3 25 | $981.7M | $1.6B | ||
| Q2 25 | $929.0M | $1.6B | ||
| Q1 25 | $873.6M | $1.5B | ||
| Q4 24 | $834.1M | $1.6B | ||
| Q3 24 | $810.1M | $1.6B | ||
| Q2 24 | $791.6M | $1.6B | ||
| Q1 24 | $754.5M | $1.6B |
| Q4 25 | $1.8B | $2.7B | ||
| Q3 25 | $1.8B | $2.7B | ||
| Q2 25 | $1.7B | $2.7B | ||
| Q1 25 | $1.7B | $2.6B | ||
| Q4 24 | $1.6B | $2.6B | ||
| Q3 24 | $1.6B | $2.7B | ||
| Q2 24 | $1.6B | $2.7B | ||
| Q1 24 | $1.5B | $2.7B |
| Q4 25 | — | 0.31× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.32× | ||
| Q1 25 | — | 0.32× | ||
| Q4 24 | — | 0.31× | ||
| Q3 24 | — | 0.31× | ||
| Q2 24 | — | 0.31× | ||
| Q1 24 | — | 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 | $61.2M | $91.7M |
| 自由现金流经营现金流 - 资本支出 | $44.0M | — |
| 自由现金流率自由现金流/营收 | 13.8% | — |
| 资本支出强度资本支出/营收 | 5.4% | — |
| 现金转化率经营现金流/净利润 | 1.42× | 2.18× |
| 过去12个月自由现金流最近4个季度 | $173.8M | — |
8季度趋势，按日历期对齐
| Q4 25 | $61.2M | $91.7M | ||
| Q3 25 | $83.5M | $101.3M | ||
| Q2 25 | $67.4M | $110.6M | ||
| Q1 25 | $14.3M | $42.9M | ||
| Q4 24 | $54.1M | $63.6M | ||
| Q3 24 | $89.3M | $90.9M | ||
| Q2 24 | $87.3M | $85.1M | ||
| Q1 24 | $-5.7M | $53.9M |
| Q4 25 | $44.0M | — | ||
| Q3 25 | $69.0M | — | ||
| Q2 25 | $55.7M | — | ||
| Q1 25 | $5.1M | — | ||
| Q4 24 | $42.2M | — | ||
| Q3 24 | $69.9M | — | ||
| Q2 24 | $75.1M | — | ||
| Q1 24 | $-15.8M | — |
| Q4 25 | 13.8% | — | ||
| Q3 25 | 18.1% | — | ||
| Q2 25 | 14.6% | — | ||
| Q1 25 | 1.4% | — | ||
| Q4 24 | 13.9% | — | ||
| Q3 24 | 20.1% | — | ||
| Q2 24 | 21.1% | — | ||
| Q1 24 | -4.5% | — |
| Q4 25 | 5.4% | — | ||
| Q3 25 | 3.8% | — | ||
| Q2 25 | 3.1% | — | ||
| Q1 25 | 2.5% | — | ||
| Q4 24 | 3.9% | — | ||
| Q3 24 | 5.6% | — | ||
| Q2 24 | 3.4% | — | ||
| Q1 24 | 2.9% | — |
| Q4 25 | 1.42× | 2.18× | ||
| Q3 25 | 1.59× | 1.64× | ||
| Q2 25 | 1.28× | 2.19× | ||
| Q1 25 | 0.28× | 0.98× | ||
| Q4 24 | 1.53× | 1.75× | ||
| Q3 24 | 8.93× | 2.09× | ||
| Q2 24 | 1.85× | 1.85× | ||
| Q1 24 | -0.13× | 1.57× |
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
MWA
| Water Flow Solutions | $173.0M | 54% |
| Water Management Solutions | $145.2M | 46% |
ZWS
暂无分部数据
