vs
亚朵集团（ATAT）与Dayforce（DAY）财务数据对比。点击上方公司名可切换其他公司
亚朵集团的季度营收约是Dayforce的1.6倍（$789.6M vs $481.6M），亚朵集团净利率更高（17.6% vs -40.9%，领先58.5%），亚朵集团同比增速更快（252.5% vs 9.5%）
亚朵生活控股是中国领先的文旅生活服务企业，主营中高端连锁酒店运营业务，面向商旅及休闲出行人群提供高品质住宿服务，同时配套布局生活文创零售、场景体验等多元业务，覆盖国内核心城市及部分海外市场。
Dayforce前身为知名人力资源服务商Ceridian，是一家总部位于美国的人力资源软件及服务企业，面向各行业不同规模的客户提供覆盖薪酬核算、人员管理、考勤等多场景的HR SaaS产品及配套专业服务，助力企业提升人力资源运营效率。
ATAT vs DAY — 直观对比
营收规模更大
ATAT
是对方的1.6倍
$481.6M
营收增速更快
ATAT
高出243.1%
9.5%
净利率更高
ATAT
高出58.5%
-40.9%
损益表 — Q3 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $789.6M | $481.6M |
| 净利润 | $139.1M | $-196.8M |
| 毛利率 | — | — |
| 营业利润率 | 22.5% | 6.3% |
| 净利率 | 17.6% | -40.9% |
| 营收同比 | 252.5% | 9.5% |
| 净利润同比 | 322.2% | -9940.0% |
| 每股收益（稀释后） | $0.33 | $-1.23 |
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ATATDAY
| Q3 25 | $789.6M | $481.6M | ||
| Q2 25 | — | $464.7M | ||
| Q1 25 | — | $481.8M | ||
| Q4 24 | — | $465.2M | ||
| Q3 24 | $224.0M | $440.0M | ||
| Q2 24 | — | $423.3M | ||
| Q1 24 | $203.4M | $431.5M | ||
| Q4 23 | — | $399.7M |
净利润ATATDAY
| Q3 25 | $139.1M | $-196.8M | ||
| Q2 25 | — | $21.3M | ||
| Q1 25 | — | $14.9M | ||
| Q4 24 | — | $10.8M | ||
| Q3 24 | $33.0M | $2.0M | ||
| Q2 24 | — | $-1.8M | ||
| Q1 24 | $35.6M | $7.1M | ||
| Q4 23 | — | $45.6M |
毛利率ATATDAY
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 47.0% | ||
| Q3 24 | — | 45.8% | ||
| Q2 24 | — | 44.1% | ||
| Q1 24 | — | 47.6% | ||
| Q4 23 | — | 42.5% |
营业利润率ATATDAY
| Q3 25 | 22.5% | 6.3% | ||
| Q2 25 | — | 9.1% | ||
| Q1 25 | — | 6.4% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | 14.7% | 4.7% | ||
| Q2 24 | — | 3.3% | ||
| Q1 24 | 22.1% | 9.4% | ||
| Q4 23 | — | 9.7% |
净利率ATATDAY
| Q3 25 | 17.6% | -40.9% | ||
| Q2 25 | — | 4.6% | ||
| Q1 25 | — | 3.1% | ||
| Q4 24 | — | 2.3% | ||
| Q3 24 | 14.7% | 0.5% | ||
| Q2 24 | — | -0.4% | ||
| Q1 24 | 17.5% | 1.6% | ||
| Q4 23 | — | 11.4% |
每股收益（稀释后）ATATDAY
| Q3 25 | $0.33 | $-1.23 | ||
| Q2 25 | — | $0.13 | ||
| Q1 25 | — | $0.09 | ||
| Q4 24 | — | $0.07 | ||
| Q3 24 | $0.08 | $0.01 | ||
| Q2 24 | — | $-0.01 | ||
| Q1 24 | $0.09 | $0.04 | ||
| Q4 23 | — | $0.29 |
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 | $669.2M | $627.6M |
| 总债务越低越好 | — | $631.1M |
| 股东权益账面价值 | $405.0M | $2.7B |
| 总资产 | $1.1B | $8.7B |
| 负债/权益比越低杠杆越低 | — | 0.23× |
8季度趋势，按日历期对齐
现金及短期投资ATATDAY
| Q3 25 | $669.2M | $627.6M | ||
| Q2 25 | — | $625.2M | ||
| Q1 25 | — | $557.3M | ||
| Q4 24 | — | $579.7M | ||
| Q3 24 | $506.0M | $494.1M | ||
| Q2 24 | — | $465.4M | ||
| Q1 24 | $520.7M | $392.5M | ||
| Q4 23 | — | $570.3M |
总债务ATATDAY
| Q3 25 | — | $631.1M | ||
| Q2 25 | — | $631.8M | ||
| Q1 25 | — | $632.4M | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | $277.0K | $1.2B | ||
| Q4 23 | — | $1.2B |
股东权益ATATDAY
| Q3 25 | $405.0M | $2.7B | ||
| Q2 25 | — | $2.7B | ||
| Q1 25 | — | $2.6B | ||
| Q4 24 | — | $2.5B | ||
| Q3 24 | $291.3M | $2.6B | ||
| Q2 24 | — | $2.5B | ||
| Q1 24 | $323.5M | $2.4B | ||
| Q4 23 | — | $2.4B |
总资产ATATDAY
| Q3 25 | $1.1B | $8.7B | ||
| Q2 25 | — | $8.5B | ||
| Q1 25 | — | $9.5B | ||
| Q4 24 | — | $9.1B | ||
| Q3 24 | $927.8M | $8.1B | ||
| Q2 24 | — | $9.0B | ||
| Q1 24 | $936.3M | $10.8B | ||
| Q4 23 | — | $9.0B |
负债/权益比ATATDAY
| Q3 25 | — | 0.23× | ||
| Q2 25 | — | 0.23× | ||
| Q1 25 | — | 0.24× | ||
| Q4 24 | — | 0.47× | ||
| Q3 24 | — | 0.47× | ||
| Q2 24 | — | 0.49× | ||
| Q1 24 | 0.00× | 0.50× | ||
| Q4 23 | — | 0.50× |
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 | $216.6M | $31.2M |
| 自由现金流经营现金流 - 资本支出 | $210.7M | — |
| 自由现金流率自由现金流/营收 | 26.7% | — |
| 资本支出强度资本支出/营收 | 0.8% | — |
| 现金转化率经营现金流/净利润 | 1.56× | — |
| 过去12个月自由现金流最近4个季度 | $359.6M | — |
8季度趋势，按日历期对齐
经营现金流ATATDAY
| Q3 25 | $216.6M | $31.2M | ||
| Q2 25 | — | $112.7M | ||
| Q1 25 | — | $49.6M | ||
| Q4 24 | — | $81.0M | ||
| Q3 24 | $84.8M | $91.8M | ||
| Q2 24 | — | $99.2M | ||
| Q1 24 | $19.8M | $9.1M | ||
| Q4 23 | — | $89.9M |
自由现金流ATATDAY
| Q3 25 | $210.7M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $83.3M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $18.1M | — | ||
| Q4 23 | — | — |
自由现金流率ATATDAY
| Q3 25 | 26.7% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 37.2% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 8.9% | — | ||
| Q4 23 | — | — |
资本支出强度ATATDAY
| Q3 25 | 0.8% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.7% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.9% | — | ||
| Q4 23 | — | — |
现金转化率ATATDAY
| Q3 25 | 1.56× | — | ||
| Q2 25 | — | 5.29× | ||
| Q1 25 | — | 3.33× | ||
| Q4 24 | — | 7.50× | ||
| Q3 24 | 2.57× | 45.90× | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.56× | 1.28× | ||
| Q4 23 | — | 1.97× |
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
ATAT
暂无分部数据
DAY
| Dayforce Recurring | $333.0M | 69% |
| Cloud And Bureau Professional Services And Other | $78.5M | 16% |
| Float | $42.2M | 9% |
| Powerpay Recurring | $19.7M | 4% |
| Other Recurring | $8.2M | 2% |
