vs
豪瑞（AMRZ）与Welltower（WELL）财务数据对比。点击上方公司名可切换其他公司
豪瑞的季度营收约是Welltower的1.1倍（$3.7B vs $3.4B），Welltower净利率更高（22.4% vs 14.8%，领先7.6%），Welltower同比增速更快（38.3% vs 6.6%）
豪瑞是总部位于瑞士的全球领先建筑材料及骨料供应商，为豪瑞集团旗下核心业务板块。原公司于2015年7月10日与拉法基合并组建拉法基豪瑞，2021年正式更名为豪瑞集团，合并完成后豪瑞品牌仍在集团内正常运营。
Welltower Inc.是一家专注于医疗基础设施领域的房地产投资信托企业，核心业务为医疗类地产投资运营。截至2022年12月31日，公司投资的物业总量约3000处，全部布局于美国、加拿大及英国市场，是全球医疗地产投资领域的代表性企业之一。
AMRZ vs WELL — 直观对比
营收规模更大
AMRZ
是对方的1.1倍
$3.4B
营收增速更快
WELL
高出31.7%
6.6%
净利率更高
WELL
高出7.6%
14.8%
损益表 — Q3 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $3.4B |
| 净利润 | $545.0M | $752.3M |
| 毛利率 | 29.6% | — |
| 营业利润率 | 21.2% | — |
| 净利率 | 14.8% | 22.4% |
| 营收同比 | 6.6% | 38.3% |
| 净利润同比 | -1.4% | 192.4% |
| 每股收益（稀释后） | $0.98 | — |
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AMRZWELL
| Q1 26 | — | $3.4B | ||
| Q4 25 | — | $2.6B | ||
| Q3 25 | $3.7B | $2.1B | ||
| Q2 25 | $3.2B | $2.0B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | $3.4B | $1.5B | ||
| Q2 24 | $3.2B | $1.4B |
净利润AMRZWELL
| Q1 26 | — | $752.3M | ||
| Q4 25 | — | $117.8M | ||
| Q3 25 | $545.0M | $282.2M | ||
| Q2 25 | $429.0M | $304.6M | ||
| Q1 25 | — | $257.3M | ||
| Q4 24 | — | $123.8M | ||
| Q3 24 | $553.0M | $456.8M | ||
| Q2 24 | $474.0M | $260.7M |
毛利率AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | 24.3% | ||
| Q3 25 | 29.6% | 23.5% | ||
| Q2 25 | 30.0% | 23.2% | ||
| Q1 25 | — | 21.6% | ||
| Q4 24 | — | 20.0% | ||
| Q3 24 | 30.2% | 19.8% | ||
| Q2 24 | 30.2% | 20.2% |
营业利润率AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 21.2% | 14.2% | ||
| Q2 25 | 20.8% | 15.1% | ||
| Q1 25 | — | 10.7% | ||
| Q4 24 | — | 6.2% | ||
| Q3 24 | 24.5% | 12.2% | ||
| Q2 24 | 23.3% | 6.5% |
净利率AMRZWELL
| Q1 26 | — | 22.4% | ||
| Q4 25 | — | 4.6% | ||
| Q3 25 | 14.8% | 13.7% | ||
| Q2 25 | 13.3% | 15.5% | ||
| Q1 25 | — | 13.8% | ||
| Q4 24 | — | 7.0% | ||
| Q3 24 | 16.0% | 30.2% | ||
| Q2 24 | 14.6% | 18.7% |
每股收益（稀释后）AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | $0.13 | ||
| Q3 25 | $0.98 | $0.41 | ||
| Q2 25 | $0.78 | $0.45 | ||
| Q1 25 | — | $0.40 | ||
| Q4 24 | — | $0.20 | ||
| Q3 24 | $1.00 | $0.73 | ||
| Q2 24 | $0.86 | $0.42 |
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 | $826.0M | $4.7B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $12.9B | $44.7B |
| 总资产 | $24.0B | $67.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资AMRZWELL
| Q1 26 | — | $4.7B | ||
| Q4 25 | — | $5.0B | ||
| Q3 25 | $826.0M | $6.8B | ||
| Q2 25 | $601.0M | $4.4B | ||
| Q1 25 | — | $3.5B | ||
| Q4 24 | — | $3.5B | ||
| Q3 24 | — | $3.6B | ||
| Q2 24 | — | $2.8B |
总债务AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | $19.2B | ||
| Q3 25 | — | $16.9B | ||
| Q2 25 | — | $16.0B | ||
| Q1 25 | — | $15.7B | ||
| Q4 24 | — | $15.5B | ||
| Q3 24 | — | $15.8B | ||
| Q2 24 | — | $13.9B |
股东权益AMRZWELL
| Q1 26 | — | $44.7B | ||
| Q4 25 | — | $42.1B | ||
| Q3 25 | $12.9B | $38.8B | ||
| Q2 25 | $12.4B | $35.9B | ||
| Q1 25 | — | $34.0B | ||
| Q4 24 | — | $32.0B | ||
| Q3 24 | $9.8B | $30.3B | ||
| Q2 24 | $9.3B | $29.0B |
总资产AMRZWELL
| Q1 26 | — | $67.2B | ||
| Q4 25 | — | $67.3B | ||
| Q3 25 | $24.0B | $59.5B | ||
| Q2 25 | $23.8B | $55.8B | ||
| Q1 25 | — | $53.3B | ||
| Q4 24 | — | $51.0B | ||
| Q3 24 | — | $49.0B | ||
| Q2 24 | — | $45.5B |
负债/权益比AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | 0.46× | ||
| Q3 25 | — | 0.43× | ||
| Q2 25 | — | 0.44× | ||
| Q1 25 | — | 0.46× | ||
| Q4 24 | — | 0.49× | ||
| Q3 24 | — | 0.52× | ||
| Q2 24 | — | 0.48× |
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 | $854.0M | — |
| 自由现金流经营现金流 - 资本支出 | $669.0M | — |
| 自由现金流率自由现金流/营收 | 18.2% | — |
| 资本支出强度资本支出/营收 | 5.0% | — |
| 现金转化率经营现金流/净利润 | 1.57× | — |
| 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AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | $654.3M | ||
| Q3 25 | $854.0M | $858.4M | ||
| Q2 25 | — | $770.0M | ||
| Q1 25 | — | $599.0M | ||
| Q4 24 | — | $559.2M | ||
| Q3 24 | — | $685.0M | ||
| Q2 24 | — | $605.4M |
自由现金流AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | $340.4M | ||
| Q3 25 | $669.0M | $595.3M | ||
| Q2 25 | — | $537.2M | ||
| Q1 25 | — | $358.6M | ||
| Q4 24 | — | $240.4M | ||
| Q3 24 | — | $443.8M | ||
| Q2 24 | — | $440.3M |
自由现金流率AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | 13.3% | ||
| Q3 25 | 18.2% | 28.9% | ||
| Q2 25 | — | 27.3% | ||
| Q1 25 | — | 19.2% | ||
| Q4 24 | — | 13.6% | ||
| Q3 24 | — | 29.4% | ||
| Q2 24 | — | 31.6% |
资本支出强度AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | 12.3% | ||
| Q3 25 | 5.0% | 12.8% | ||
| Q2 25 | — | 11.8% | ||
| Q1 25 | — | 12.9% | ||
| Q4 24 | — | 18.1% | ||
| Q3 24 | — | 16.0% | ||
| Q2 24 | — | 11.8% |
现金转化率AMRZWELL
| Q1 26 | — | — | ||
| Q4 25 | — | 5.56× | ||
| Q3 25 | 1.57× | 3.04× | ||
| Q2 25 | — | 2.53× | ||
| Q1 25 | — | 2.33× | ||
| Q4 24 | — | 4.52× | ||
| Q3 24 | — | 1.50× | ||
| Q2 24 | — | 2.32× |
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
AMRZ
| Building Materials | $2.8B | 75% |
| Building Envelope | $901.0M | 25% |
| Equity Method Investee | $5.0M | 0% |
WELL
| Resident fees and services | $2.8B | 83% |
| Rental income | $453.8M | 14% |
| Other | $117.2M | 3% |
