vs
爱彼迎（ABNB）与CF Industries（CF）财务数据对比。点击上方公司名可切换其他公司
爱彼迎的季度营收约是CF Industries的1.5倍（$2.8B vs $1.9B），CF Industries净利率更高（26.4% vs 12.3%，领先14.2%），CF Industries同比增速更快（22.8% vs 12.0%），过去两年爱彼迎的营收复合增速更高（13.9% vs 12.8%）
爱彼迎是全球知名的旅行住宿及体验共享平台，成立于2007年，2010年正式启用现名。平台连接全球各地的房东与旅客，用户可通过网页或移动端预订私人客房、普通住宅、度假屋等多元住宿，也可报名参与当地特色体验项目，是共享经济领域的代表性企业。
CF Industries Holdings Inc.是美国知名农用肥料生产及分销商，1946年成立时名为中央农民肥料公司，总部位于芝加哥郊区的伊利诺伊州诺斯布鲁克。公司主营氨、尿素、硝酸铵等肥料产品，最初为区域农业供应合作社联盟，成立56年后完成股份化改制，转为公开上市企业。
ABNB vs CF — 直观对比
营收规模更大
ABNB
是对方的1.5倍
$1.9B
营收增速更快
CF
高出10.8%
12.0%
净利率更高
CF
高出14.2%
12.3%
两年增速更快
ABNB
近两年复合增速
12.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.8B | $1.9B |
| 净利润 | $341.0M | $495.0M |
| 毛利率 | 82.5% | 40.9% |
| 营业利润率 | 9.7% | 33.0% |
| 净利率 | 12.3% | 26.4% |
| 营收同比 | 12.0% | 22.8% |
| 净利润同比 | -26.0% | 26.3% |
| 每股收益（稀释后） | — | $2.56 |
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ABNBCF
| Q4 25 | $2.8B | $1.9B | ||
| Q3 25 | $4.1B | $1.7B | ||
| Q2 25 | $3.1B | $1.9B | ||
| Q1 25 | $2.3B | $1.7B | ||
| Q4 24 | $2.5B | $1.5B | ||
| Q3 24 | $3.7B | $1.4B | ||
| Q2 24 | $2.7B | $1.6B | ||
| Q1 24 | $2.1B | $1.5B |
净利润ABNBCF
| Q4 25 | $341.0M | $495.0M | ||
| Q3 25 | $1.4B | $460.0M | ||
| Q2 25 | $642.0M | $492.0M | ||
| Q1 25 | $154.0M | $351.0M | ||
| Q4 24 | $461.0M | $392.0M | ||
| Q3 24 | $1.4B | $341.0M | ||
| Q2 24 | $555.0M | $506.0M | ||
| Q1 24 | $264.0M | $238.0M |
毛利率ABNBCF
| Q4 25 | 82.5% | 40.9% | ||
| Q3 25 | 86.6% | 38.1% | ||
| Q2 25 | 82.4% | 39.9% | ||
| Q1 25 | 77.7% | 34.4% | ||
| Q4 24 | 82.8% | 34.4% | ||
| Q3 24 | 87.5% | 32.4% | ||
| Q2 24 | 81.6% | 43.2% | ||
| Q1 24 | 77.6% | 27.8% |
营业利润率ABNBCF
| Q4 25 | 9.7% | 33.0% | ||
| Q3 25 | 39.7% | 35.0% | ||
| Q2 25 | 19.8% | 34.3% | ||
| Q1 25 | 1.7% | 27.4% | ||
| Q4 24 | 17.3% | 28.9% | ||
| Q3 24 | 40.9% | 26.6% | ||
| Q2 24 | 18.1% | 40.6% | ||
| Q1 24 | 4.7% | 20.6% |
净利率ABNBCF
| Q4 25 | 12.3% | 26.4% | ||
| Q3 25 | 33.6% | 27.7% | ||
| Q2 25 | 20.7% | 26.0% | ||
| Q1 25 | 6.8% | 21.1% | ||
| Q4 24 | 18.6% | 25.7% | ||
| Q3 24 | 36.7% | 24.9% | ||
| Q2 24 | 20.2% | 32.2% | ||
| Q1 24 | 12.3% | 16.2% |
每股收益（稀释后）ABNBCF
| Q4 25 | — | $2.56 | ||
| Q3 25 | — | $2.19 | ||
| Q2 25 | — | $2.37 | ||
| Q1 25 | — | $1.85 | ||
| Q4 24 | — | $1.86 | ||
| Q3 24 | — | $1.55 | ||
| Q2 24 | — | $2.30 | ||
| Q1 24 | — | $1.03 |
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 | $11.0B | — |
| 总债务越低越好 | — | $3.2B |
| 股东权益账面价值 | $8.2B | $4.8B |
| 总资产 | $22.2B | $14.1B |
| 负债/权益比越低杠杆越低 | — | 0.66× |
8季度趋势，按日历期对齐
现金及短期投资ABNBCF
| Q4 25 | $11.0B | — | ||
| Q3 25 | $11.7B | — | ||
| Q2 25 | $11.4B | — | ||
| Q1 25 | $11.5B | — | ||
| Q4 24 | $10.6B | — | ||
| Q3 24 | $11.3B | — | ||
| Q2 24 | $11.3B | — | ||
| Q1 24 | $11.1B | — |
总债务ABNBCF
| Q4 25 | — | $3.2B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $3.0B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.0B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $3.0B |
股东权益ABNBCF
| Q4 25 | $8.2B | $4.8B | ||
| Q3 25 | $8.6B | $4.8B | ||
| Q2 25 | $7.8B | $5.0B | ||
| Q1 25 | $7.9B | $4.8B | ||
| Q4 24 | $8.4B | $5.0B | ||
| Q3 24 | $8.5B | $5.2B | ||
| Q2 24 | $8.0B | $5.5B | ||
| Q1 24 | $7.9B | $5.4B |
总资产ABNBCF
| Q4 25 | $22.2B | $14.1B | ||
| Q3 25 | $23.1B | $14.2B | ||
| Q2 25 | $27.0B | $13.8B | ||
| Q1 25 | $25.1B | $13.3B | ||
| Q4 24 | $21.0B | $13.5B | ||
| Q3 24 | $22.2B | $13.8B | ||
| Q2 24 | $26.3B | $13.8B | ||
| Q1 24 | $24.5B | $13.9B |
负债/权益比ABNBCF
| Q4 25 | — | 0.66× | ||
| Q3 25 | — | 0.61× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 0.62× | ||
| Q4 24 | — | 0.60× | ||
| Q3 24 | — | 0.57× | ||
| Q2 24 | — | 0.54× | ||
| Q1 24 | — | 0.55× |
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 | $526.0M | $539.0M |
| 自由现金流经营现金流 - 资本支出 | — | $313.0M |
| 自由现金流率自由现金流/营收 | — | 16.7% |
| 资本支出强度资本支出/营收 | — | 12.1% |
| 现金转化率经营现金流/净利润 | 1.54× | 1.09× |
| 过去12个月自由现金流最近4个季度 | — | $1.8B |
8季度趋势，按日历期对齐
经营现金流ABNBCF
| Q4 25 | $526.0M | $539.0M | ||
| Q3 25 | $1.4B | $1.1B | ||
| Q2 25 | $975.0M | $563.0M | ||
| Q1 25 | $1.8B | $586.0M | ||
| Q4 24 | $466.0M | $420.0M | ||
| Q3 24 | $1.1B | $931.0M | ||
| Q2 24 | $1.1B | $475.0M | ||
| Q1 24 | $1.9B | $445.0M |
自由现金流ABNBCF
| Q4 25 | — | $313.0M | ||
| Q3 25 | — | $717.0M | ||
| Q2 25 | — | $318.0M | ||
| Q1 25 | — | $454.0M | ||
| Q4 24 | — | $223.0M | ||
| Q3 24 | — | $792.0M | ||
| Q2 24 | — | $391.0M | ||
| Q1 24 | — | $347.0M |
自由现金流率ABNBCF
| Q4 25 | — | 16.7% | ||
| Q3 25 | — | 43.2% | ||
| Q2 25 | — | 16.8% | ||
| Q1 25 | — | 27.3% | ||
| Q4 24 | — | 14.6% | ||
| Q3 24 | — | 57.8% | ||
| Q2 24 | — | 24.9% | ||
| Q1 24 | — | 23.6% |
资本支出强度ABNBCF
| Q4 25 | — | 12.1% | ||
| Q3 25 | — | 20.9% | ||
| Q2 25 | — | 13.0% | ||
| Q1 25 | — | 7.9% | ||
| Q4 24 | — | 12.9% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 5.3% | ||
| Q1 24 | — | 6.7% |
现金转化率ABNBCF
| Q4 25 | 1.54× | 1.09× | ||
| Q3 25 | 0.99× | 2.31× | ||
| Q2 25 | 1.52× | 1.14× | ||
| Q1 25 | 11.62× | 1.67× | ||
| Q4 24 | 1.01× | 1.07× | ||
| Q3 24 | 0.79× | 2.73× | ||
| Q2 24 | 1.89× | 0.94× | ||
| Q1 24 | 7.28× | 1.87× |
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
ABNB
| North America | $1.1B | 41% |
| EMEA | $930.0M | 33% |
| Latin America | $351.0M | 13% |
| Other | $351.0M | 13% |
CF
| Ammonia | $591.0M | 32% |
| UAN | $493.0M | 26% |
| Urea | $372.0M | 20% |
| Other | $244.0M | 13% |
| Other Products | $147.0M | 8% |
| Ammonium Nitrate Segment | $25.0M | 1% |
