vs
爱彼迎（ABNB）与Driven Brands Holdings Inc.（DRVN）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Driven Brands Holdings Inc.的5.2倍（$2.8B vs $535.7M）。爱彼迎净利率更高（12.3% vs 11.4%，领先0.9%）。爱彼迎同比增速更快（12.0% vs 6.6%）。过去两年爱彼迎的营收复合增速更高（13.9% vs -4.0%）
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。
该文本描述的已并非当前标的公司Driven Brands Holdings Inc.的实际业务，此处介绍的是1929年由摩根大通整合多家食品烘焙企业合并成立的包装食品企业标准品牌公司，合并对象包括弗莱希曼公司、皇家发酵粉公司等多家食品相关企业。
ABNB vs DRVN — 直观对比
营收规模更大
ABNB
是对方的5.2倍
$535.7M
营收增速更快
ABNB
高出5.4%
6.6%
净利率更高
ABNB
高出0.9%
11.4%
两年增速更快
ABNB
近两年复合增速
-4.0%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $2.8B | $535.7M |
| 净利润 | $341.0M | $60.9M |
| 毛利率 | 82.5% | — |
| 营业利润率 | 9.7% | 11.6% |
| 净利率 | 12.3% | 11.4% |
| 营收同比 | 12.0% | 6.6% |
| 净利润同比 | -26.0% | 507.2% |
| 每股收益（稀释后） | — | $0.37 |
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ABNBDRVN
| Q4 25 | $2.8B | — | ||
| Q3 25 | $4.1B | $535.7M | ||
| Q2 25 | $3.1B | $551.0M | ||
| Q1 25 | $2.3B | $516.2M | ||
| Q4 24 | $2.5B | $836.5M | ||
| Q3 24 | $3.7B | $502.3M | ||
| Q2 24 | $2.7B | $518.8M | ||
| Q1 24 | $2.1B | $482.0M |
净利润ABNBDRVN
| Q4 25 | $341.0M | — | ||
| Q3 25 | $1.4B | $60.9M | ||
| Q2 25 | $642.0M | $47.6M | ||
| Q1 25 | $154.0M | $5.5M | ||
| Q4 24 | $461.0M | $-312.0M | ||
| Q3 24 | $1.4B | $-14.9M | ||
| Q2 24 | $555.0M | $30.2M | ||
| Q1 24 | $264.0M | $4.3M |
毛利率ABNBDRVN
| Q4 25 | 82.5% | — | ||
| Q3 25 | 86.6% | — | ||
| Q2 25 | 82.4% | — | ||
| Q1 25 | 77.7% | — | ||
| Q4 24 | 82.8% | — | ||
| Q3 24 | 87.5% | — | ||
| Q2 24 | 81.6% | — | ||
| Q1 24 | 77.6% | — |
营业利润率ABNBDRVN
| Q4 25 | 9.7% | — | ||
| Q3 25 | 39.7% | 11.6% | ||
| Q2 25 | 19.8% | 6.9% | ||
| Q1 25 | 1.7% | 11.9% | ||
| Q4 24 | 17.3% | -41.6% | ||
| Q3 24 | 40.9% | 9.9% | ||
| Q2 24 | 18.1% | 17.4% | ||
| Q1 24 | 4.7% | 14.1% |
净利率ABNBDRVN
| Q4 25 | 12.3% | — | ||
| Q3 25 | 33.6% | 11.4% | ||
| Q2 25 | 20.7% | 8.6% | ||
| Q1 25 | 6.8% | 1.1% | ||
| Q4 24 | 18.6% | -37.3% | ||
| Q3 24 | 36.7% | -3.0% | ||
| Q2 24 | 20.2% | 5.8% | ||
| Q1 24 | 12.3% | 0.9% |
每股收益（稀释后）ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | $0.37 | ||
| Q2 25 | — | $0.29 | ||
| Q1 25 | — | $0.04 | ||
| Q4 24 | — | $-1.93 | ||
| Q3 24 | — | $-0.09 | ||
| Q2 24 | — | $0.18 | ||
| Q1 24 | — | $0.02 |
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 | $162.0M |
| 总债务越低越好 | — | $1.9B |
| 股东权益账面价值 | $8.2B | $793.5M |
| 总资产 | $22.2B | $4.2B |
| 负债/权益比越低杠杆越低 | — | 2.44× |
8季度趋势，按日历期对齐
现金及短期投资ABNBDRVN
| Q4 25 | $11.0B | — | ||
| Q3 25 | $11.7B | $162.0M | ||
| Q2 25 | $11.4B | $166.1M | ||
| Q1 25 | $11.5B | $152.0M | ||
| Q4 24 | $10.6B | $149.6M | ||
| Q3 24 | $11.3B | $204.2M | ||
| Q2 24 | $11.3B | $148.8M | ||
| Q1 24 | $11.1B | $165.5M |
总债务ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | $1.9B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.6B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.9B |
股东权益ABNBDRVN
| Q4 25 | $8.2B | — | ||
| Q3 25 | $8.6B | $793.5M | ||
| Q2 25 | $7.8B | $743.4M | ||
| Q1 25 | $7.9B | $643.2M | ||
| Q4 24 | $8.4B | $607.3M | ||
| Q3 24 | $8.5B | $962.8M | ||
| Q2 24 | $8.0B | $942.8M | ||
| Q1 24 | $7.9B | $906.2M |
总资产ABNBDRVN
| Q4 25 | $22.2B | — | ||
| Q3 25 | $23.1B | $4.2B | ||
| Q2 25 | $27.0B | $4.3B | ||
| Q1 25 | $25.1B | $5.3B | ||
| Q4 24 | $21.0B | $5.3B | ||
| Q3 24 | $22.2B | $5.8B | ||
| Q2 24 | $26.3B | $5.8B | ||
| Q1 24 | $24.5B | $5.9B |
负债/权益比ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | 2.44× | ||
| Q2 25 | — | 2.82× | ||
| Q1 25 | — | 4.07× | ||
| Q4 24 | — | 4.37× | ||
| Q3 24 | — | 2.84× | ||
| Q2 24 | — | 3.03× | ||
| Q1 24 | — | 3.21× |
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 | $79.2M |
| 自由现金流经营现金流 - 资本支出 | — | $39.5M |
| 自由现金流率自由现金流/营收 | — | 7.4% |
| 资本支出强度资本支出/营收 | — | 7.4% |
| 现金转化率经营现金流/净利润 | 1.54× | 1.30× |
| 过去12个月自由现金流最近4个季度 | — | $31.1M |
8季度趋势，按日历期对齐
经营现金流ABNBDRVN
| Q4 25 | $526.0M | — | ||
| Q3 25 | $1.4B | $79.2M | ||
| Q2 25 | $975.0M | $80.4M | ||
| Q1 25 | $1.8B | $75.1M | ||
| Q4 24 | $466.0M | $32.9M | ||
| Q3 24 | $1.1B | $101.3M | ||
| Q2 24 | $1.1B | $46.9M | ||
| Q1 24 | $1.9B | $60.3M |
自由现金流ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | $39.5M | ||
| Q2 25 | — | $9.0M | ||
| Q1 25 | — | $18.9M | ||
| Q4 24 | — | $-36.3M | ||
| Q3 24 | — | $37.9M | ||
| Q2 24 | — | $-19.5M | ||
| Q1 24 | — | $-29.2M |
自由现金流率ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | 7.4% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | -4.3% | ||
| Q3 24 | — | 7.5% | ||
| Q2 24 | — | -3.8% | ||
| Q1 24 | — | -6.1% |
资本支出强度ABNBDRVN
| Q4 25 | — | — | ||
| Q3 25 | — | 7.4% | ||
| Q2 25 | — | 13.0% | ||
| Q1 25 | — | 10.9% | ||
| Q4 24 | — | 8.3% | ||
| Q3 24 | — | 12.6% | ||
| Q2 24 | — | 12.8% | ||
| Q1 24 | — | 18.6% |
现金转化率ABNBDRVN
| Q4 25 | 1.54× | — | ||
| Q3 25 | 0.99× | 1.30× | ||
| Q2 25 | 1.52× | 1.69× | ||
| Q1 25 | 11.62× | 13.65× | ||
| Q4 24 | 1.01× | — | ||
| Q3 24 | 0.79× | — | ||
| Q2 24 | 1.89× | 1.56× | ||
| Q1 24 | 7.28× | 14.15× |
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% |
DRVN
| Company Operated Store Sales | $331.3M | 62% |
| Supply And Other | $74.3M | 14% |
| Car Wash Segment | $54.0M | 10% |
| Independently Operated Store Sales | $51.4M | 10% |
| Advertising | $27.9M | 5% |
| Employee Services Leasing Agreement | $2.0M | 0% |
