vs
Autohome Inc.（ATHM）与WILLIS LEASE FINANCE CORP（WLFC）财务数据对比。点击上方公司名可切换其他公司
Autohome Inc.的季度营收约是WILLIS LEASE FINANCE CORP的1.3倍（$249.8M vs $193.6M），过去两年WILLIS LEASE FINANCE CORP的营收复合增速更高（27.5% vs -0.6%）
Autohome Inc. 是曾经的高速有线互联网服务提供商，运营于1996年至2002年。由米洛·梅丁与电信通讯公司（TCI）、康卡斯特、考克斯通信，以及首任CEO威廉·伦道夫·赫斯特三世共同创立，是通过双向有线电视基础设施提供高速上网服务的合资企业，巅峰时期为美国、加拿大、日本、澳大利亚等地的410万用户提供服务。
威利斯租赁金融公司是全球领先的独立商用航空资产解决方案提供商，主营商用飞机发动机、辅助动力装置及其他航空零部件的租赁与销售业务，服务覆盖全球主要市场的航空公司、维修服务商及航空业相关参与方。
ATHM vs WLFC — 直观对比
营收规模更大
ATHM
是对方的1.3倍
$193.6M
两年增速更快
WLFC
近两年复合增速
-0.6%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $249.8M | $193.6M |
| 净利润 | $59.4M | — |
| 毛利率 | 63.7% | — |
| 营业利润率 | 8.3% | 7.3% |
| 净利率 | 23.8% | — |
| 营收同比 | — | 26.7% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | — | $1.50 |
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ATHMWLFC
| Q4 25 | — | $193.6M | ||
| Q3 25 | $249.8M | $183.4M | ||
| Q2 25 | $245.4M | $195.5M | ||
| Q1 25 | $244.3M | $157.7M | ||
| Q4 24 | — | $152.8M | ||
| Q3 24 | $252.9M | $146.2M | ||
| Q2 24 | $257.7M | $151.1M | ||
| Q1 24 | $222.9M | $119.1M |
净利润ATHMWLFC
| Q4 25 | — | — | ||
| Q3 25 | $59.4M | $24.3M | ||
| Q2 25 | $56.0M | $60.4M | ||
| Q1 25 | — | $16.9M | ||
| Q4 24 | — | — | ||
| Q3 24 | $61.0M | $24.1M | ||
| Q2 24 | $69.3M | $42.6M | ||
| Q1 24 | $52.4M | $20.9M |
毛利率ATHMWLFC
| Q4 25 | — | — | ||
| Q3 25 | 63.7% | — | ||
| Q2 25 | 71.4% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 77.0% | — | ||
| Q2 24 | 81.5% | — | ||
| Q1 24 | 81.3% | — |
营业利润率ATHMWLFC
| Q4 25 | — | 7.3% | ||
| Q3 25 | 8.3% | 20.7% | ||
| Q2 25 | 16.9% | 14.5% | ||
| Q1 25 | 13.0% | 15.2% | ||
| Q4 24 | — | 19.2% | ||
| Q3 24 | 4.7% | 23.0% | ||
| Q2 24 | 22.0% | 35.8% | ||
| Q1 24 | 17.2% | 22.9% |
净利率ATHMWLFC
| Q4 25 | — | — | ||
| Q3 25 | 23.8% | 13.3% | ||
| Q2 25 | 22.8% | 30.9% | ||
| Q1 25 | — | 10.7% | ||
| Q4 24 | — | — | ||
| Q3 24 | 24.1% | 16.5% | ||
| Q2 24 | 26.9% | 28.2% | ||
| Q1 24 | 23.5% | 17.5% |
每股收益（稀释后）ATHMWLFC
| Q4 25 | — | $1.50 | ||
| Q3 25 | — | $3.25 | ||
| Q2 25 | — | $8.43 | ||
| Q1 25 | — | $2.21 | ||
| Q4 24 | — | $2.76 | ||
| Q3 24 | — | $3.37 | ||
| Q2 24 | — | $6.21 | ||
| Q1 24 | — | $3.00 |
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 | — | $16.4M |
| 总债务越低越好 | — | $2.7B |
| 股东权益账面价值 | — | $662.1M |
| 总资产 | — | $3.9B |
| 负债/权益比越低杠杆越低 | — | 4.08× |
8季度趋势，按日历期对齐
现金及短期投资ATHMWLFC
| Q4 25 | — | $16.4M | ||
| Q3 25 | — | $12.9M | ||
| Q2 25 | — | $37.3M | ||
| Q1 25 | — | $32.4M | ||
| Q4 24 | — | $9.1M | ||
| Q3 24 | — | $5.8M | ||
| Q2 24 | — | $5.0M | ||
| Q1 24 | — | $7.6M |
总债务ATHMWLFC
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.8B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.7B |
股东权益ATHMWLFC
| Q4 25 | — | $662.1M | ||
| Q3 25 | — | $650.2M | ||
| Q2 25 | — | $617.9M | ||
| Q1 25 | — | $565.5M | ||
| Q4 24 | — | $549.3M | ||
| Q3 24 | — | $517.8M | ||
| Q2 24 | — | $492.4M | ||
| Q1 24 | — | $461.8M |
总资产ATHMWLFC
| Q4 25 | — | $3.9B | ||
| Q3 25 | — | $3.4B | ||
| Q2 25 | — | $3.9B | ||
| Q1 25 | — | $3.3B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.7B |
负债/权益比ATHMWLFC
| Q4 25 | — | 4.08× | ||
| Q3 25 | — | 3.44× | ||
| Q2 25 | — | 4.53× | ||
| Q1 25 | — | 3.95× | ||
| Q4 24 | — | 4.12× | ||
| Q3 24 | — | 3.84× | ||
| Q2 24 | — | 3.95× | ||
| Q1 24 | — | 3.76× |
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 | — | $74.2M |
| 自由现金流经营现金流 - 资本支出 | — | $66.2M |
| 自由现金流率自由现金流/营收 | — | 34.2% |
| 资本支出强度资本支出/营收 | — | 4.1% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $252.2M |
8季度趋势，按日历期对齐
经营现金流ATHMWLFC
| Q4 25 | — | $74.2M | ||
| Q3 25 | — | $63.9M | ||
| Q2 25 | — | $104.2M | ||
| Q1 25 | — | $41.0M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $86.8M | ||
| Q2 24 | — | $69.8M | ||
| Q1 24 | — | $59.8M |
自由现金流ATHMWLFC
| Q4 25 | — | $66.2M | ||
| Q3 25 | — | $57.8M | ||
| Q2 25 | — | $94.5M | ||
| Q1 25 | — | $33.5M | ||
| Q4 24 | — | $55.1M | ||
| Q3 24 | — | $85.7M | ||
| Q2 24 | — | $68.5M | ||
| Q1 24 | — | $59.4M |
自由现金流率ATHMWLFC
| Q4 25 | — | 34.2% | ||
| Q3 25 | — | 31.5% | ||
| Q2 25 | — | 48.4% | ||
| Q1 25 | — | 21.3% | ||
| Q4 24 | — | 36.1% | ||
| Q3 24 | — | 58.6% | ||
| Q2 24 | — | 45.3% | ||
| Q1 24 | — | 49.9% |
资本支出强度ATHMWLFC
| Q4 25 | — | 4.1% | ||
| Q3 25 | — | 3.3% | ||
| Q2 25 | — | 4.9% | ||
| Q1 25 | — | 4.7% | ||
| Q4 24 | — | 8.4% | ||
| Q3 24 | — | 0.7% | ||
| Q2 24 | — | 0.9% | ||
| Q1 24 | — | 0.3% |
现金转化率ATHMWLFC
| Q4 25 | — | — | ||
| Q3 25 | — | 2.63× | ||
| Q2 25 | — | 1.73× | ||
| Q1 25 | — | 2.43× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.60× | ||
| Q2 24 | — | 1.64× | ||
| Q1 24 | — | 2.87× |
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
ATHM
| Online marketplace and others | $114.7M | 46% |
| Leads generation services | $93.2M | 37% |
| Media services | $41.9M | 17% |
WLFC
暂无分部数据
