vs
Adtalem Global Education Inc.（ATGE）与Graham Holdings Co（GHC）财务数据对比。点击上方公司名可切换其他公司
Graham Holdings Co的季度营收约是Adtalem Global Education Inc.的2.5倍（$1.3B vs $503.4M）。Adtalem Global Education Inc.净利率更高（15.2% vs 8.7%，领先6.5%）。Adtalem Global Education Inc.同比增速更快（12.4% vs 0.4%）。Adtalem Global Education Inc.自由现金流更多（$15.1M vs $5.0M）。过去两年Adtalem Global Education Inc.的营收复合增速更高（10.4% vs 4.2%）
艾德塔姆全球教育是总部位于美国伊利诺伊州芝加哥的营利性高等教育运营集团，旗下运营多所知名院校，包括加勒比美国大学医学院、张伯伦大学、罗斯大学医学院、罗斯大学兽医学院以及瓦尔登大学，专注于为全球学习者提供医学、护理等多领域的专业高等教育资源。
Graham Holdings是一家总部位于美国弗吉尼亚州阿灵顿县、在特拉华州注册的多元化综合控股集团，曾持有知名媒体《华盛顿邮报》与《新闻周刊》的所有权，旗下业务覆盖多个领域，在北美市场拥有深厚的行业运营积淀。
ATGE vs GHC — 直观对比
营收规模更大
GHC
是对方的2.5倍
$503.4M
营收增速更快
ATGE
高出12.0%
0.4%
净利率更高
ATGE
高出6.5%
8.7%
自由现金流更多
ATGE
多$10.1M
$5.0M
两年增速更快
ATGE
近两年复合增速
4.2%
损益表 — Q2 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $503.4M | $1.3B |
| 净利润 | $76.4M | $108.7M |
| 毛利率 | 59.2% | — |
| 营业利润率 | 22.1% | 3.8% |
| 净利率 | 15.2% | 8.7% |
| 营收同比 | 12.4% | 0.4% |
| 净利润同比 | 0.7% | -80.2% |
| 每股收益（稀释后） | $2.11 | $24.76 |
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ATGEGHC
| Q4 25 | $503.4M | $1.3B | ||
| Q3 25 | $462.3M | $1.3B | ||
| Q2 25 | $457.1M | $1.2B | ||
| Q1 25 | $466.1M | $1.2B | ||
| Q4 24 | $447.7M | $1.2B | ||
| Q3 24 | $417.4M | $1.2B | ||
| Q2 24 | $409.9M | $1.2B | ||
| Q1 24 | $412.7M | $1.2B |
净利润ATGEGHC
| Q4 25 | $76.4M | $108.7M | ||
| Q3 25 | $61.8M | $122.9M | ||
| Q2 25 | $54.2M | $36.7M | ||
| Q1 25 | $60.8M | $23.9M | ||
| Q4 24 | $75.9M | $548.8M | ||
| Q3 24 | $46.2M | $72.5M | ||
| Q2 24 | $49.4M | $-21.0M | ||
| Q1 24 | $36.8M | $124.4M |
毛利率ATGEGHC
| Q4 25 | 59.2% | — | ||
| Q3 25 | 56.6% | — | ||
| Q2 25 | 56.5% | — | ||
| Q1 25 | 57.1% | — | ||
| Q4 24 | 58.3% | — | ||
| Q3 24 | 55.4% | — | ||
| Q2 24 | 55.5% | — | ||
| Q1 24 | 57.5% | — |
营业利润率ATGEGHC
| Q4 25 | 22.1% | 3.8% | ||
| Q3 25 | 18.5% | 5.2% | ||
| Q2 25 | 16.8% | 6.0% | ||
| Q1 25 | 19.4% | 4.1% | ||
| Q4 24 | 23.2% | 5.8% | ||
| Q3 24 | 16.8% | 6.8% | ||
| Q2 24 | 16.7% | 2.2% | ||
| Q1 24 | 15.0% | 3.1% |
净利率ATGEGHC
| Q4 25 | 15.2% | 8.7% | ||
| Q3 25 | 13.4% | 9.6% | ||
| Q2 25 | 11.9% | 3.0% | ||
| Q1 25 | 13.1% | 2.0% | ||
| Q4 24 | 16.9% | 44.1% | ||
| Q3 24 | 11.1% | 6.0% | ||
| Q2 24 | 12.1% | -1.8% | ||
| Q1 24 | 8.9% | 10.8% |
每股收益（稀释后）ATGEGHC
| Q4 25 | $2.11 | $24.76 | ||
| Q3 25 | $1.67 | $27.91 | ||
| Q2 25 | $1.43 | $8.35 | ||
| Q1 25 | $1.59 | $5.45 | ||
| Q4 24 | $1.98 | $124.05 | ||
| Q3 24 | $1.18 | $16.42 | ||
| Q2 24 | $1.23 | $-4.79 | ||
| Q1 24 | $0.93 | $27.72 |
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 | $56.3M | $267.0M |
| 总债务越低越好 | $504.3M | — |
| 股东权益账面价值 | $1.4B | $4.8B |
| 总资产 | $2.6B | $8.4B |
| 负债/权益比越低杠杆越低 | 0.37× | — |
8季度趋势，按日历期对齐
现金及短期投资ATGEGHC
| Q4 25 | $56.3M | $267.0M | ||
| Q3 25 | $264.7M | $190.8M | ||
| Q2 25 | $199.6M | $176.2M | ||
| Q1 25 | $219.0M | $156.7M | ||
| Q4 24 | $194.0M | $260.9M | ||
| Q3 24 | $264.8M | $244.4M | ||
| Q2 24 | $219.3M | $140.7M | ||
| Q1 24 | $179.8M | $130.9M |
总债务ATGEGHC
| Q4 25 | $504.3M | — | ||
| Q3 25 | $553.2M | — | ||
| Q2 25 | $552.7M | — | ||
| Q1 25 | $552.2M | — | ||
| Q4 24 | $649.9M | — | ||
| Q3 24 | $649.3M | — | ||
| Q2 24 | $648.7M | — | ||
| Q1 24 | $648.1M | — |
股东权益ATGEGHC
| Q4 25 | $1.4B | $4.8B | ||
| Q3 25 | $1.5B | $4.5B | ||
| Q2 25 | $1.4B | $4.4B | ||
| Q1 25 | $1.4B | $4.3B | ||
| Q4 24 | $1.4B | $4.3B | ||
| Q3 24 | $1.4B | $4.0B | ||
| Q2 24 | $1.4B | $4.0B | ||
| Q1 24 | $1.3B | $4.0B |
总资产ATGEGHC
| Q4 25 | $2.6B | $8.4B | ||
| Q3 25 | $2.9B | $7.9B | ||
| Q2 25 | $2.8B | $7.6B | ||
| Q1 25 | $2.8B | $7.6B | ||
| Q4 24 | $2.7B | $7.7B | ||
| Q3 24 | $2.8B | $7.4B | ||
| Q2 24 | $2.7B | $7.2B | ||
| Q1 24 | $2.7B | $7.3B |
负债/权益比ATGEGHC
| Q4 25 | 0.37× | — | ||
| Q3 25 | 0.38× | — | ||
| Q2 25 | 0.39× | — | ||
| Q1 25 | 0.39× | — | ||
| Q4 24 | 0.45× | — | ||
| Q3 24 | 0.47× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.49× | — |
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 | $29.7M | $28.3M |
| 自由现金流经营现金流 - 资本支出 | $15.1M | $5.0M |
| 自由现金流率自由现金流/营收 | 3.0% | 0.4% |
| 资本支出强度资本支出/营收 | 2.9% | 1.9% |
| 现金转化率经营现金流/净利润 | 0.39× | 0.26× |
| 过去12个月自由现金流最近4个季度 | $368.0M | $275.3M |
8季度趋势，按日历期对齐
经营现金流ATGEGHC
| Q4 25 | $29.7M | $28.3M | ||
| Q3 25 | $130.5M | $178.1M | ||
| Q2 25 | $59.7M | $94.8M | ||
| Q1 25 | $207.9M | $46.0M | ||
| Q4 24 | $-19.0M | $116.3M | ||
| Q3 24 | $89.3M | $237.6M | ||
| Q2 24 | $40.6M | $52.0M | ||
| Q1 24 | $162.6M | $1.1M |
自由现金流ATGEGHC
| Q4 25 | $15.1M | $5.0M | ||
| Q3 25 | $114.5M | $161.8M | ||
| Q2 25 | $40.7M | $78.0M | ||
| Q1 25 | $197.7M | $30.5M | ||
| Q4 24 | $-29.7M | $91.1M | ||
| Q3 24 | $78.9M | $219.4M | ||
| Q2 24 | $37.4M | $33.7M | ||
| Q1 24 | $140.9M | $-20.2M |
自由现金流率ATGEGHC
| Q4 25 | 3.0% | 0.4% | ||
| Q3 25 | 24.8% | 12.6% | ||
| Q2 25 | 8.9% | 6.4% | ||
| Q1 25 | 42.4% | 2.6% | ||
| Q4 24 | -6.6% | 7.3% | ||
| Q3 24 | 18.9% | 18.2% | ||
| Q2 24 | 9.1% | 2.8% | ||
| Q1 24 | 34.2% | -1.8% |
资本支出强度ATGEGHC
| Q4 25 | 2.9% | 1.9% | ||
| Q3 25 | 3.5% | 1.3% | ||
| Q2 25 | 4.2% | 1.4% | ||
| Q1 25 | 2.2% | 1.3% | ||
| Q4 24 | 2.4% | 2.0% | ||
| Q3 24 | 2.5% | 1.5% | ||
| Q2 24 | 0.8% | 1.5% | ||
| Q1 24 | 5.3% | 1.8% |
现金转化率ATGEGHC
| Q4 25 | 0.39× | 0.26× | ||
| Q3 25 | 2.11× | 1.45× | ||
| Q2 25 | 1.10× | 2.58× | ||
| Q1 25 | 3.42× | 1.93× | ||
| Q4 24 | -0.25× | 0.21× | ||
| Q3 24 | 1.93× | 3.28× | ||
| Q2 24 | 0.82× | — | ||
| Q1 24 | 4.42× | 0.01× |
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
ATGE
| Walden University Segment | $217.6M | 43% |
| Chamberlain University Segment | $183.8M | 37% |
| Medical And Veterinary | $102.0M | 20% |
| Other Services | $1.6M | 0% |
GHC
| Products | $602.7M | 48% |
| Kaplan International | $251.9M | 20% |
| Manufacturing | $117.8M | 9% |
| Television Broadcasting | $110.5M | 9% |
| Higher Education | $83.8M | 7% |
| Supplemental Education | $74.9M | 6% |
| Related Party | $4.4M | 0% |
