vs
亚玛芬体育（AS）与西蒙地产集团（SPG）财务数据对比。点击上方公司名可切换其他公司
西蒙地产集团的季度营收约是亚玛芬体育的1.7倍（$1.8B vs $1.1B），西蒙地产集团净利率更高（197.6% vs 1.8%，领先195.8%），西蒙地产集团自由现金流更多（$948.8M vs $92.2M）
亚玛芬体育是芬兰跨国运动装备企业，总部位于赫尔辛基，成立于1950年。早年为涉足烟草贸易、航运、出版等领域的多元化工业集团，后逐步转型专注于体育用品的生产与营销，现有员工超9700人，2018年起成为中国安踏体育旗下子公司。
西蒙地产集团是美国头部房地产投资信托企业，核心投资范畴涵盖购物中心、奥特莱斯、社区及生活方式中心，是美国规模最大的购物中心持有方，总部位于印第安纳州印第安纳波利斯，截至2024年12月末共持有232处物业的相关权益。
AS vs SPG — 直观对比
营收规模更大
SPG
是对方的1.7倍
$1.1B
净利率更高
SPG
高出195.8%
1.8%
自由现金流更多
SPG
多$856.6M
$92.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.8B |
| 净利润 | $19.0M | $3.5B |
| 毛利率 | 52.8% | — |
| 营业利润率 | 12.4% | 49.7% |
| 净利率 | 1.8% | 197.6% |
| 营收同比 | — | 13.2% |
| 净利润同比 | — | 358.7% |
| 每股收益（稀释后） | $0.05 | $9.34 |
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ASSPG
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | $1.1B | $1.4B |
净利润ASSPG
| Q4 25 | — | $3.5B | ||
| Q3 25 | — | $702.7M | ||
| Q2 25 | — | $643.7M | ||
| Q1 25 | — | $477.9M | ||
| Q4 24 | — | $771.8M | ||
| Q3 24 | — | $546.7M | ||
| Q2 24 | — | $569.4M | ||
| Q1 24 | $19.0M | $841.2M |
毛利率ASSPG
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 52.8% | — |
营业利润率ASSPG
| Q4 25 | — | 49.7% | ||
| Q3 25 | — | 50.8% | ||
| Q2 25 | — | 49.7% | ||
| Q1 25 | — | 49.4% | ||
| Q4 24 | — | 52.8% | ||
| Q3 24 | — | 51.9% | ||
| Q2 24 | — | 51.7% | ||
| Q1 24 | 12.4% | 51.0% |
净利率ASSPG
| Q4 25 | — | 197.6% | ||
| Q3 25 | — | 43.9% | ||
| Q2 25 | — | 43.0% | ||
| Q1 25 | — | 32.4% | ||
| Q4 24 | — | 48.8% | ||
| Q3 24 | — | 36.9% | ||
| Q2 24 | — | 39.0% | ||
| Q1 24 | 1.8% | 58.3% |
每股收益（稀释后）ASSPG
| Q4 25 | — | $9.34 | ||
| Q3 25 | — | $1.86 | ||
| Q2 25 | — | $1.70 | ||
| Q1 25 | — | $1.27 | ||
| Q4 24 | — | $2.04 | ||
| Q3 24 | — | $1.46 | ||
| Q2 24 | — | $1.51 | ||
| Q1 24 | $0.05 | $2.25 |
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 | — | $823.1M |
| 总债务越低越好 | — | $28.4B |
| 股东权益账面价值 | — | $5.2B |
| 总资产 | — | $40.6B |
| 负债/权益比越低杠杆越低 | — | 5.46× |
8季度趋势，按日历期对齐
现金及短期投资ASSPG
| Q4 25 | — | $823.1M | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $2.5B | ||
| Q2 24 | — | $2.5B | ||
| Q1 24 | — | $2.6B |
总债务ASSPG
| Q4 25 | — | $28.4B | ||
| Q3 25 | — | $25.8B | ||
| Q2 25 | — | $25.4B | ||
| Q1 25 | — | $24.8B | ||
| Q4 24 | — | $24.3B | ||
| Q3 24 | — | $25.4B | ||
| Q2 24 | — | $25.3B | ||
| Q1 24 | — | $25.5B |
股东权益ASSPG
| Q4 25 | — | $5.2B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | — | $2.5B | ||
| Q1 25 | — | $2.6B | ||
| Q4 24 | — | $2.9B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $3.1B |
总资产ASSPG
| Q4 25 | — | $40.6B | ||
| Q3 25 | — | $33.6B | ||
| Q2 25 | — | $33.3B | ||
| Q1 25 | — | $32.5B | ||
| Q4 24 | — | $32.4B | ||
| Q3 24 | — | $33.3B | ||
| Q2 24 | — | $33.4B | ||
| Q1 24 | — | $33.7B |
负债/权益比ASSPG
| Q4 25 | — | 5.46× | ||
| Q3 25 | — | 10.98× | ||
| Q2 25 | — | 10.36× | ||
| Q1 25 | — | 9.50× | ||
| Q4 24 | — | 8.25× | ||
| Q3 24 | — | 9.37× | ||
| Q2 24 | — | 8.59× | ||
| Q1 24 | — | 8.22× |
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 | $114.3M | $1.2B |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $948.8M |
| 自由现金流率自由现金流/营收 | 8.8% | 53.0% |
| 资本支出强度资本支出/营收 | 2.1% | 14.2% |
| 现金转化率经营现金流/净利润 | 6.02× | 0.34× |
| 过去12个月自由现金流最近4个季度 | — | $3.2B |
8季度趋势，按日历期对齐
经营现金流ASSPG
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $890.3M | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $827.2M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $892.9M | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | $114.3M | $773.1M |
自由现金流ASSPG
| Q4 25 | — | $948.8M | ||
| Q3 25 | — | $685.0M | ||
| Q2 25 | — | $971.3M | ||
| Q1 25 | — | $597.0M | ||
| Q4 24 | — | $867.7M | ||
| Q3 24 | — | $706.5M | ||
| Q2 24 | — | $874.8M | ||
| Q1 24 | $92.2M | $610.1M |
自由现金流率ASSPG
| Q4 25 | — | 53.0% | ||
| Q3 25 | — | 42.8% | ||
| Q2 25 | — | 64.8% | ||
| Q1 25 | — | 40.5% | ||
| Q4 24 | — | 54.8% | ||
| Q3 24 | — | 47.7% | ||
| Q2 24 | — | 60.0% | ||
| Q1 24 | 8.8% | 42.3% |
资本支出强度ASSPG
| Q4 25 | — | 14.2% | ||
| Q3 25 | — | 12.8% | ||
| Q2 25 | — | 16.3% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | — | 12.6% | ||
| Q2 24 | — | 12.9% | ||
| Q1 24 | 2.1% | 11.3% |
现金转化率ASSPG
| Q4 25 | — | 0.34× | ||
| Q3 25 | — | 1.27× | ||
| Q2 25 | — | 1.89× | ||
| Q1 25 | — | 1.73× | ||
| Q4 24 | — | 1.41× | ||
| Q3 24 | — | 1.63× | ||
| Q2 24 | — | 1.87× | ||
| Q1 24 | 6.02× | 0.92× |
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
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
SPG
| Real Estate Segment | $1.7B | 95% |
| Other | $86.3M | 5% |
