vs
AIFU Inc.（AIFU）与怡安集团（RYAN）财务数据对比。点击上方公司名可切换其他公司
怡安集团的季度营收约是AIFU Inc.的61.5倍（$738.0M vs $12.0M）。AIFU Inc.净利率更高（25.3% vs 1.1%，领先24.3%）
怡安集团是一家业务横跨英美两国的专业服务企业，目前主要开展两大板块业务：风险资本板块提供风险管理、保险及再保险领域的经纪与咨询服务；人力资本板块则提供健康保险、退休计划、养老金计划与人才咨询相关服务。
AIFU vs RYAN — 直观对比
营收规模更大
RYAN
是对方的61.5倍
$12.0M
净利率更高
AIFU
高出24.3%
1.1%
损益表 — Q3 2023 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $12.0M | $738.0M |
| 净利润 | $3.0M | $8.0M |
| 毛利率 | — | — |
| 营业利润率 | 5.2% | 12.4% |
| 净利率 | 25.3% | 1.1% |
| 营收同比 | — | 13.6% |
| 净利润同比 | — | -42.0% |
| 每股收益（稀释后） | — | — |
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AIFURYAN
| Q4 25 | — | $738.0M | ||
| Q3 25 | — | $739.6M | ||
| Q2 25 | — | $840.9M | ||
| Q1 25 | — | $676.1M | ||
| Q4 24 | — | $649.4M | ||
| Q3 24 | — | $588.1M | ||
| Q2 24 | — | $680.2M | ||
| Q1 24 | — | $537.9M |
净利润AIFURYAN
| Q4 25 | — | $8.0M | ||
| Q3 25 | — | $31.1M | ||
| Q2 25 | — | $52.0M | ||
| Q1 25 | — | $-27.6M | ||
| Q4 24 | — | $13.8M | ||
| Q3 24 | — | $17.6M | ||
| Q2 24 | — | $46.8M | ||
| Q1 24 | — | $16.5M |
营业利润率AIFURYAN
| Q4 25 | — | 12.4% | ||
| Q3 25 | — | 15.0% | ||
| Q2 25 | — | 22.7% | ||
| Q1 25 | — | 14.8% | ||
| Q4 24 | — | 16.8% | ||
| Q3 24 | — | 13.9% | ||
| Q2 24 | — | 24.2% | ||
| Q1 24 | — | 13.5% |
净利率AIFURYAN
| Q4 25 | — | 1.1% | ||
| Q3 25 | — | 4.2% | ||
| Q2 25 | — | 6.2% | ||
| Q1 25 | — | -4.1% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 3.0% | ||
| Q2 24 | — | 6.9% | ||
| Q1 24 | — | 3.1% |
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 | $28.3M | $158.3M |
| 总债务越低越好 | — | $3.3B |
| 股东权益账面价值 | $40.5M | $648.1M |
| 总资产 | $75.8M | $10.6B |
| 负债/权益比越低杠杆越低 | — | 5.16× |
8季度趋势，按日历期对齐
现金及短期投资AIFURYAN
| Q4 25 | — | $158.3M | ||
| Q3 25 | — | $153.5M | ||
| Q2 25 | — | $172.6M | ||
| Q1 25 | — | $203.5M | ||
| Q4 24 | — | $540.2M | ||
| Q3 24 | — | $235.2M | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | $1.6B |
总债务AIFURYAN
| Q4 25 | — | $3.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AIFURYAN
| Q4 25 | — | $648.1M | ||
| Q3 25 | — | $630.5M | ||
| Q2 25 | — | $610.1M | ||
| Q1 25 | — | $542.5M | ||
| Q4 24 | — | $627.7M | ||
| Q3 24 | — | $632.8M | ||
| Q2 24 | — | $605.9M | ||
| Q1 24 | — | $554.4M |
总资产AIFURYAN
| Q4 25 | — | $10.6B | ||
| Q3 25 | — | $9.9B | ||
| Q2 25 | — | $10.6B | ||
| Q1 25 | — | $9.9B | ||
| Q4 24 | — | $9.6B | ||
| Q3 24 | — | $8.5B | ||
| Q2 24 | — | $8.3B | ||
| Q1 24 | — | $7.1B |
负债/权益比AIFURYAN
| Q4 25 | — | 5.16× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 5.22× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $242.5K | $263.2M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | 0.0% |
| 现金转化率经营现金流/净利润 | 0.08× | 32.99× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流AIFURYAN
| Q4 25 | — | $263.2M | ||
| Q3 25 | — | $169.7M | ||
| Q2 25 | — | $353.6M | ||
| Q1 25 | — | $-142.8M | ||
| Q4 24 | — | $259.6M | ||
| Q3 24 | — | $100.9M | ||
| Q2 24 | — | $270.8M | ||
| Q1 24 | — | $-116.5M |
自由现金流AIFURYAN
| Q4 25 | — | — | ||
| Q3 25 | — | $167.3M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $-143.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率AIFURYAN
| Q4 25 | — | — | ||
| Q3 25 | — | 22.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -21.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度AIFURYAN
| Q4 25 | — | 0.0% | ||
| Q3 25 | — | 0.3% | ||
| Q2 25 | — | 0.0% | ||
| Q1 25 | — | 0.1% | ||
| Q4 24 | — | 0.0% | ||
| Q3 24 | — | 0.0% | ||
| Q2 24 | — | 0.0% | ||
| Q1 24 | — | 0.0% |
现金转化率AIFURYAN
| Q4 25 | — | 32.99× | ||
| Q3 25 | — | 5.46× | ||
| Q2 25 | — | 6.80× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 18.88× | ||
| Q3 24 | — | 5.74× | ||
| Q2 24 | — | 5.79× | ||
| Q1 24 | — | -7.05× |
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
AIFU
暂无分部数据
RYAN
| Wholesale Brokerage | $385.7M | 52% |
| Underwriting Management | $268.3M | 36% |
| Binding Authorities | $84.0M | 11% |
