vs
AGREE REALTY CORP（ADC）与OMEGA HEALTHCARE INVESTORS INC（OHI）财务数据对比。点击上方公司名可切换其他公司
OMEGA HEALTHCARE INVESTORS INC的季度营收约是AGREE REALTY CORP的1.6倍（$319.2M vs $200.8M）。OMEGA HEALTHCARE INVESTORS INC净利率更高（51.6% vs 31.0%，领先20.6%）。AGREE REALTY CORP同比增速更快（18.7% vs 14.3%）。过去两年AGREE REALTY CORP的营收复合增速更高（14.7% vs 14.5%）
杜克房地产是总部位于美国印第安纳州印第安纳波利斯的工业地产投资信托基金（REIT），主营工业类物业投资。截至2021年12月31日，公司持有或共同控制548处以工业用途为主的物业，可出租总面积达1.627亿平方英尺，2022年10月被普洛斯收购。
Omega Healthcare Investors Inc是一家专注于医疗领域的房地产投资信托公司，核心业务为持有、租赁及运营多元化的医疗相关不动产资产，主要包括专业护理机构、养老住宅及长期护理设施，业务覆盖美国和英国，与医疗运营商合作为优质医疗服务提供稳定的不动产支持。
ADC vs OHI — 直观对比
营收规模更大
OHI
是对方的1.6倍
$200.8M
营收增速更快
ADC
高出4.4%
14.3%
净利率更高
OHI
高出20.6%
31.0%
两年增速更快
ADC
近两年复合增速
14.5%
损益表 — Q1 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $200.8M | $319.2M |
| 净利润 | $62.2M | $164.8M |
| 毛利率 | — | — |
| 营业利润率 | 49.1% | 53.7% |
| 净利率 | 31.0% | 51.6% |
| 营收同比 | 18.7% | 14.3% |
| 净利润同比 | 32.0% | 45.4% |
| 每股收益（稀释后） | $1.04 | $0.56 |
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ADCOHI
| Q1 26 | $200.8M | — | ||
| Q4 25 | $190.5M | $319.2M | ||
| Q3 25 | $183.2M | $311.6M | ||
| Q2 25 | $175.5M | $282.5M | ||
| Q1 25 | $169.2M | $276.8M | ||
| Q4 24 | $160.7M | $279.3M | ||
| Q3 24 | $154.3M | $276.0M | ||
| Q2 24 | $152.6M | $252.7M |
净利润ADCOHI
| Q1 26 | $62.2M | — | ||
| Q4 25 | $56.0M | $164.8M | ||
| Q3 25 | $52.1M | $179.7M | ||
| Q2 25 | $49.2M | $136.6M | ||
| Q1 25 | $47.0M | $109.0M | ||
| Q4 24 | $45.2M | $113.3M | ||
| Q3 24 | $44.4M | $111.8M | ||
| Q2 24 | $54.7M | $113.9M |
营业利润率ADCOHI
| Q1 26 | 49.1% | — | ||
| Q4 25 | 48.5% | 53.7% | ||
| Q3 25 | 47.6% | 61.4% | ||
| Q2 25 | 46.7% | 52.1% | ||
| Q1 25 | 46.5% | 41.4% | ||
| Q4 24 | 46.9% | 42.5% | ||
| Q3 24 | 48.2% | 40.3% | ||
| Q2 24 | 53.7% | 47.1% |
净利率ADCOHI
| Q1 26 | 31.0% | — | ||
| Q4 25 | 29.4% | 51.6% | ||
| Q3 25 | 28.4% | 57.7% | ||
| Q2 25 | 28.0% | 48.4% | ||
| Q1 25 | 27.8% | 39.4% | ||
| Q4 24 | 28.1% | 40.6% | ||
| Q3 24 | 28.8% | 40.5% | ||
| Q2 24 | 35.9% | 45.1% |
每股收益（稀释后）ADCOHI
| Q1 26 | $1.04 | — | ||
| Q4 25 | $0.47 | $0.56 | ||
| Q3 25 | $0.45 | $0.59 | ||
| Q2 25 | $0.43 | $0.46 | ||
| Q1 25 | $0.42 | $0.33 | ||
| Q4 24 | $0.41 | $0.41 | ||
| Q3 24 | $0.42 | $0.42 | ||
| Q2 24 | $0.52 | $0.45 |
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 | $25.1M | $27.0M |
| 总债务越低越好 | — | $4.3B |
| 股东权益账面价值 | $6.2B | $5.2B |
| 总资产 | $10.2B | $10.0B |
| 负债/权益比越低杠杆越低 | — | 0.82× |
8季度趋势，按日历期对齐
现金及短期投资ADCOHI
| Q1 26 | $25.1M | — | ||
| Q4 25 | $16.3M | $27.0M | ||
| Q3 25 | $13.7M | $737.2M | ||
| Q2 25 | $5.8M | $734.2M | ||
| Q1 25 | $7.9M | $368.0M | ||
| Q4 24 | $6.4M | $518.3M | ||
| Q3 24 | $13.2M | $342.4M | ||
| Q2 24 | $9.6M | $35.2M |
总债务ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | — | $4.3B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.4B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.9B | ||
| Q2 24 | — | $4.7B |
股东权益ADCOHI
| Q1 26 | $6.2B | — | ||
| Q4 25 | $6.3B | $5.2B | ||
| Q3 25 | $5.9B | $5.0B | ||
| Q2 25 | $5.7B | $5.0B | ||
| Q1 25 | $5.6B | $4.7B | ||
| Q4 24 | $5.5B | $4.5B | ||
| Q3 24 | $5.3B | $4.2B | ||
| Q2 24 | $5.2B | $3.7B |
总资产ADCOHI
| Q1 26 | $10.2B | — | ||
| Q4 25 | $9.8B | $10.0B | ||
| Q3 25 | $9.5B | $10.6B | ||
| Q2 25 | $9.1B | $10.5B | ||
| Q1 25 | $8.8B | $9.7B | ||
| Q4 24 | $8.5B | $9.9B | ||
| Q3 24 | $8.2B | $9.6B | ||
| Q2 24 | $8.0B | $8.8B |
负债/权益比ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | — | 0.82× | ||
| Q3 25 | — | 0.99× | ||
| Q2 25 | — | 1.00× | ||
| Q1 25 | — | 0.94× | ||
| Q4 24 | — | 1.07× | ||
| Q3 24 | — | 1.15× | ||
| Q2 24 | — | 1.26× |
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 | — | $230.6M |
| 自由现金流经营现金流 - 资本支出 | — | $203.9M |
| 自由现金流率自由现金流/营收 | — | 63.9% |
| 资本支出强度资本支出/营收 | — | 8.4% |
| 现金转化率经营现金流/净利润 | — | 1.40× |
| 过去12个月自由现金流最近4个季度 | — | $797.7M |
8季度趋势，按日历期对齐
经营现金流ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | $111.3M | $230.6M | ||
| Q3 25 | $146.5M | $226.7M | ||
| Q2 25 | $119.6M | $239.3M | ||
| Q1 25 | $126.7M | $182.0M | ||
| Q4 24 | $91.4M | $229.0M | ||
| Q3 24 | $140.5M | $184.9M | ||
| Q2 24 | $97.0M | $184.1M |
自由现金流ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | — | $203.9M | ||
| Q3 25 | — | $205.5M | ||
| Q2 25 | — | $226.5M | ||
| Q1 25 | — | $161.8M | ||
| Q4 24 | $-251.2M | $213.5M | ||
| Q3 24 | $-75.5M | $176.6M | ||
| Q2 24 | $-90.6M | $177.0M |
自由现金流率ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | — | 63.9% | ||
| Q3 25 | — | 65.9% | ||
| Q2 25 | — | 80.2% | ||
| Q1 25 | — | 58.4% | ||
| Q4 24 | -156.3% | 76.4% | ||
| Q3 24 | -48.9% | 64.0% | ||
| Q2 24 | -59.4% | 70.0% |
资本支出强度ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | — | 8.4% | ||
| Q3 25 | — | 6.8% | ||
| Q2 25 | — | 4.5% | ||
| Q1 25 | — | 7.3% | ||
| Q4 24 | 213.1% | 5.5% | ||
| Q3 24 | 140.0% | 3.0% | ||
| Q2 24 | 123.0% | 2.8% |
现金转化率ADCOHI
| Q1 26 | — | — | ||
| Q4 25 | 1.99× | 1.40× | ||
| Q3 25 | 2.81× | 1.26× | ||
| Q2 25 | 2.43× | 1.75× | ||
| Q1 25 | 2.70× | 1.67× | ||
| Q4 24 | 2.02× | 2.02× | ||
| Q3 24 | 3.17× | 1.65× | ||
| Q2 24 | 1.77× | 1.62× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
