Fortune Brands Innovations 对比 Masco
可添加、更换或移除公司，最多四家。
简而言之
- Masco 规模更大:2025 财年营收 $7.6B，Fortune Brands Innovations 为 $4.5B，约为后者的 1.7 倍。
- Masco 每一美元销售额中留下的营业利润更多(营业利润率 16.5%，对方为 11.6%)。
- Masco 将更多销售额转化为自由现金流(自由现金流利润率 11.5%，对方为 8.2%)。
- Masco 的投入资本回报更高(40.4%，对方为 7.7%)。
- 投资者愿为 Fortune Brands Innovations 每一美元的盈利支付更高价格：市盈率 34.7x，而 Masco 为 18.9x。
| 最近财年 | FBIN · FY25 | MAS · FY25 |
|---|---|---|
| 规模 | ||
| 市值 | $5.1B | $15.5B |
| 营收 | $4.5B | $7.6B |
| 自由现金流 | $367M | $866M |
| 净利润 | $299M | $810M |
| 增长 | ||
| 营收增长 | −3.2% | −3.4% |
| 5年增长率 | 4.3% | 1.0% |
| 股数变化 | −3.6% | −4.1% |
| 盈利能力 | ||
| 毛利率 | 44.6% | 35.4% |
| 营业利润率 | 11.6% | 16.5% |
| 净利率 | 6.7% | 10.7% |
| 自由现金流利润率 | 8.2% | 11.5% |
| 资本回报率 | 7.7% | 40.4% |
| 股本回报率 | 12.4% | — |
| 资产负债表 | ||
| 净债务 | $2.3B | $2.3B |
| 净债务 / EBITDA | 3.2x | 1.7x |
| 股息与回购 | $368M | $832M |
| 估值与质量 | ||
| 市盈率 | 34.7x | 18.9x |
| Piotroski F 分数 | 6 | 7 |
FY16
FBIN $5.0B
MAS $7.4B
FY17
FBIN $5.3B
MAS $6.0B
FY18
FBIN $5.5B
MAS $6.7B
FY19
FBIN $5.8B
MAS $6.7B
FY20
FBIN $3.6B
MAS $7.2B
FY21
FBIN $4.8B
MAS $8.4B
FY22
FBIN $4.7B
MAS $8.7B
FY23
FBIN $4.6B
MAS $8.0B
FY24
FBIN $4.6B
MAS $7.8B
FY25
FBIN $4.5B
MAS $7.6B
FBIN
MAS
FY16
FBIN 12.4%
MAS 14.8%
FY17
FBIN 12.9%
MAS 17.1%
FY18
FBIN 10.9%
MAS 16.2%
FY19
FBIN 12.1%
MAS 16.2%
FY20
FBIN 15.7%
MAS 18.0%
FY21
FBIN 16.9%
MAS 16.8%
FY22
FBIN 16.4%
MAS 14.9%
FY23
FBIN 13.3%
MAS 16.9%
FY24
FBIN 16.0%
MAS 17.4%
FY25
FBIN 11.6%
MAS 16.5%
FBIN
MAS
FY16
FBIN $501M
MAS $609M
FY17
FBIN $435M
MAS $578M
FY18
FBIN $454M
MAS $813M
FY19
FBIN $505M
MAS $671M
FY20
FBIN $675M
MAS $839M
FY21
FBIN $475M
MAS $802M
FY22
FBIN $320M
MAS $616M
FY23
FBIN $799M
MAS $1.2B
FY24
FBIN $475M
MAS $907M
FY25
FBIN $367M
MAS $866M
FBIN
MAS
FY16
FBIN 12.7%
MAS 40.5%
FY17
FBIN 14.0%
MAS 36.9%
FY18
FBIN 10.1%
MAS 36.5%
FY19
FBIN 11.1%
MAS 35.8%
FY20
FBIN 9.3%
MAS 49.8%
FY21
FBIN 11.7%
MAS 48.4%
FY22
FBIN 12.0%
MAS 43.0%
FY23
FBIN 10.3%
MAS 42.7%
FY24
FBIN 11.7%
MAS 43.6%
FY25
FBIN 7.7%
MAS 40.4%
FBIN
MAS
各公司最近一个财年的数据；各公司财年结束月份不同。在越高(或越低)明显越好的行中，突出显示最佳值。不构成投资建议。