vs
Douglas Emmett Inc（DEI）とRapid7, Inc.（RPD）の財務データ比較。上の社名をクリックして会社を切り替えられます
Douglas Emmett Incの直近四半期売上が大きい（$249.4M vs $217.4M、Rapid7, Inc.の約1.1倍）。Rapid7, Inc.の純利益率が高く（1.4% vs -2.7%、差は4.2%）。Douglas Emmett Incの前年同期比売上増加率が高い（1.8% vs 0.5%）。Douglas Emmett Incの直近四半期フリーキャッシュフローが多い（$194.5M vs $36.4M）。過去8四半期でRapid7, Inc.の売上複合成長率が高い（3.0% vs 0.9%）
ダグラス・エメット社は大手不動産投資信託（REIT）で、高品質なオフィスビルや集合住宅の所有・運営・買収を事業の中心としている。ロサンゼルスを含むカリフォルニア州とハワイ州ホノルルを核心市場とし、高級商業施設や住宅の入居者層を顧客としている。
Rapid7社は世界的に有名なサイバーセキュリティ企業で、脆弱性管理、脅威検知・対応、クラウドセキュリティ、セキュリティ分析などの総合的なソリューションを提供しています。テクノロジー、医療、金融、製造業などの各業種の企業や公共部門を顧客とし、サイバー脅威への効率的な対応を支援します。
DEI vs RPD — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $249.4M | $217.4M |
| 純利益 | $-6.8M | $3.1M |
| 粗利率 | 62.2% | 68.9% |
| 営業利益率 | — | 1.0% |
| 純利益率 | -2.7% | 1.4% |
| 売上前年比 | 1.8% | 0.5% |
| 純利益前年比 | -670.7% | 44.1% |
| EPS（希薄化後） | $-0.04 | $0.05 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $249.4M | $217.4M | ||
| Q3 25 | $250.6M | $218.0M | ||
| Q2 25 | $252.4M | $214.2M | ||
| Q1 25 | $251.5M | $210.3M | ||
| Q4 24 | $245.0M | $216.3M | ||
| Q3 24 | $250.8M | $214.7M | ||
| Q2 24 | $245.8M | $208.0M | ||
| Q1 24 | $245.0M | $205.1M |
| Q4 25 | $-6.8M | $3.1M | ||
| Q3 25 | $-10.9M | $9.8M | ||
| Q2 25 | $-5.8M | $8.3M | ||
| Q1 25 | $39.8M | $2.1M | ||
| Q4 24 | $-888.0K | $2.2M | ||
| Q3 24 | $4.6M | $15.4M | ||
| Q2 24 | $10.9M | $6.5M | ||
| Q1 24 | $8.9M | $1.4M |
| Q4 25 | 62.2% | 68.9% | ||
| Q3 25 | 63.6% | 70.2% | ||
| Q2 25 | 63.2% | 70.6% | ||
| Q1 25 | 64.4% | 71.7% | ||
| Q4 24 | 63.5% | 69.5% | ||
| Q3 24 | 62.2% | 70.6% | ||
| Q2 24 | 66.2% | 70.7% | ||
| Q1 24 | 66.1% | 70.3% |
| Q4 25 | — | 1.0% | ||
| Q3 25 | — | 2.7% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | -0.0% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | — | 6.0% | ||
| Q2 24 | — | 2.5% | ||
| Q1 24 | — | 4.7% |
| Q4 25 | -2.7% | 1.4% | ||
| Q3 25 | -4.3% | 4.5% | ||
| Q2 25 | -2.3% | 3.9% | ||
| Q1 25 | 15.8% | 1.0% | ||
| Q4 24 | -0.4% | 1.0% | ||
| Q3 24 | 1.8% | 7.2% | ||
| Q2 24 | 4.4% | 3.1% | ||
| Q1 24 | 3.6% | 0.7% |
| Q4 25 | $-0.04 | $0.05 | ||
| Q3 25 | $-0.07 | $0.15 | ||
| Q2 25 | $-0.04 | $0.13 | ||
| Q1 25 | $0.24 | $0.03 | ||
| Q4 24 | $-0.01 | $0.08 | ||
| Q3 24 | $0.03 | $0.21 | ||
| Q2 24 | $0.06 | $0.09 | ||
| Q1 24 | $0.05 | $0.02 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $340.8M | $474.7M |
| 総負債低いほど良い | $5.5B | — |
| 株主資本純資産 | $1.9B | $154.7M |
| 総資産 | $9.3B | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | 2.91× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $340.8M | $474.7M | ||
| Q3 25 | $408.5M | $407.1M | ||
| Q2 25 | $426.9M | $511.7M | ||
| Q1 25 | $525.7M | $493.5M | ||
| Q4 24 | $444.6M | $521.7M | ||
| Q3 24 | $544.2M | $443.7M | ||
| Q2 24 | $561.1M | $442.6M | ||
| Q1 24 | $556.7M | $411.7M |
| Q4 25 | $5.5B | — | ||
| Q3 25 | $5.6B | — | ||
| Q2 25 | $5.6B | — | ||
| Q1 25 | $5.6B | — | ||
| Q4 24 | $5.5B | — | ||
| Q3 24 | $5.5B | — | ||
| Q2 24 | $5.5B | — | ||
| Q1 24 | $5.5B | — |
| Q4 25 | $1.9B | $154.7M | ||
| Q3 25 | $1.9B | $127.2M | ||
| Q2 25 | $2.0B | $90.4M | ||
| Q1 25 | $2.0B | $52.7M | ||
| Q4 24 | $2.1B | $17.7M | ||
| Q3 24 | $2.1B | $-5.1M | ||
| Q2 24 | $2.2B | $-52.6M | ||
| Q1 24 | $2.2B | $-86.4M |
| Q4 25 | $9.3B | $1.7B | ||
| Q3 25 | $9.4B | $1.7B | ||
| Q2 25 | $9.4B | $1.6B | ||
| Q1 25 | $9.6B | $1.6B | ||
| Q4 24 | $9.4B | $1.7B | ||
| Q3 24 | $9.5B | $1.6B | ||
| Q2 24 | $9.6B | $1.5B | ||
| Q1 24 | $9.6B | $1.5B |
| Q4 25 | 2.91× | — | ||
| Q3 25 | 2.85× | — | ||
| Q2 25 | 2.78× | — | ||
| Q1 25 | 2.75× | — | ||
| Q4 24 | 2.67× | — | ||
| Q3 24 | 2.64× | — | ||
| Q2 24 | 2.56× | — | ||
| Q1 24 | 2.52× | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $386.9M | $37.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $194.5M | $36.4M |
| FCFマージンFCF / 売上 | 78.0% | 16.8% |
| 設備投資強度設備投資 / 売上 | 77.1% | 0.5% |
| キャッシュ転換率営業CF / 純利益 | — | 12.01× |
| 直近12ヶ月FCF直近4四半期 | $376.9M | $146.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $386.9M | $37.6M | ||
| Q3 25 | $109.8M | $39.0M | ||
| Q2 25 | $81.3M | $47.5M | ||
| Q1 25 | $132.6M | $29.8M | ||
| Q4 24 | $408.7M | $63.8M | ||
| Q3 24 | $103.7M | $44.0M | ||
| Q2 24 | $91.9M | $32.9M | ||
| Q1 24 | $139.0M | $31.1M |
| Q4 25 | $194.5M | $36.4M | ||
| Q3 25 | $61.9M | $34.8M | ||
| Q2 25 | $30.2M | $46.6M | ||
| Q1 25 | $90.3M | $28.4M | ||
| Q4 24 | $241.4M | $62.6M | ||
| Q3 24 | $63.2M | $42.6M | ||
| Q2 24 | $52.2M | $32.6M | ||
| Q1 24 | $90.9M | $30.4M |
| Q4 25 | 78.0% | 16.8% | ||
| Q3 25 | 24.7% | 16.0% | ||
| Q2 25 | 11.9% | 21.8% | ||
| Q1 25 | 35.9% | 13.5% | ||
| Q4 24 | 98.5% | 28.9% | ||
| Q3 24 | 25.2% | 19.9% | ||
| Q2 24 | 21.2% | 15.7% | ||
| Q1 24 | 37.1% | 14.8% |
| Q4 25 | 77.1% | 0.5% | ||
| Q3 25 | 19.1% | 1.9% | ||
| Q2 25 | 20.3% | 0.4% | ||
| Q1 25 | 16.8% | 0.6% | ||
| Q4 24 | 68.3% | 0.5% | ||
| Q3 24 | 16.1% | 0.6% | ||
| Q2 24 | 16.1% | 0.1% | ||
| Q1 24 | 19.6% | 0.3% |
| Q4 25 | — | 12.01× | ||
| Q3 25 | — | 3.97× | ||
| Q2 25 | — | 5.70× | ||
| Q1 25 | 3.33× | 14.14× | ||
| Q4 24 | — | 29.36× | ||
| Q3 24 | 22.46× | 2.85× | ||
| Q2 24 | 8.44× | 5.03× | ||
| Q1 24 | 15.60× | 22.10× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
DEI
| Rental Revenue And Tenant Recovery Revenue | $169.4M | 68% |
| Multifamily Segment | $49.9M | 20% |
| Parking Revenue And Other Income | $30.2M | 12% |
RPD
| Products | $209.1M | 96% |
| Services | $8.2M | 4% |
