vs
缤客控股（BKNG）与美敦力（MDT）财务数据对比。点击上方公司名可切换其他公司
美敦力的季度营收约是缤客控股的1.4倍（$9.0B vs $6.3B），缤客控股同比增速更快（16.0% vs 6.6%），缤客控股自由现金流更多（$1.4B vs $457.0M），过去两年缤客控股的营收复合增速更高（19.9% vs 5.3%）
缤客控股是全球领先的旅行服务集团，旗下运营Booking.com、Priceline、Agoda、Kayak等知名在线平台，为休闲及商务旅客提供酒店预订、机票订购、租车服务、度假套餐、餐厅预约等服务，业务覆盖全球绝大多数国家和地区，合作数百万家旅游及餐饮商户。
美敦力是全球知名的医疗设备企业，法定及行政总部位于爱尔兰，运营总部设在美国明尼苏达州明尼阿波利斯。2015年集团收购爱尔兰企业柯惠后将注册地迁至爱尔兰，目前业务覆盖超150个国家，员工逾9万名，专注于研发生产各类医疗技术产品及治疗解决方案。
BKNG vs MDT — 直观对比
营收规模更大
MDT
是对方的1.4倍
$6.3B
营收增速更快
BKNG
高出9.4%
6.6%
自由现金流更多
BKNG
多$960.0M
$457.0M
两年增速更快
BKNG
近两年复合增速
5.3%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $6.3B | $9.0B |
| 净利润 | — | $1.4B |
| 毛利率 | — | 65.8% |
| 营业利润率 | 32.0% | 18.8% |
| 净利率 | — | 15.3% |
| 营收同比 | 16.0% | 6.6% |
| 净利润同比 | — | 8.2% |
| 每股收益（稀释后） | $43.66 | $1.07 |
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BKNGMDT
| Q4 25 | $6.3B | $9.0B | ||
| Q3 25 | $9.0B | $8.6B | ||
| Q2 25 | $6.8B | $8.9B | ||
| Q1 25 | $4.8B | $8.3B | ||
| Q4 24 | $5.5B | $8.4B | ||
| Q3 24 | $8.0B | $7.9B | ||
| Q2 24 | $5.9B | $8.6B | ||
| Q1 24 | $4.4B | $8.1B |
净利润BKNGMDT
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $1.0B | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $654.0M | ||
| Q1 24 | — | $1.3B |
毛利率BKNGMDT
| Q4 25 | — | 65.8% | ||
| Q3 25 | — | 65.0% | ||
| Q2 25 | — | 64.8% | ||
| Q1 25 | — | 66.5% | ||
| Q4 24 | — | 64.9% | ||
| Q3 24 | — | 65.1% | ||
| Q2 24 | — | 64.5% | ||
| Q1 24 | — | 65.6% |
营业利润率BKNGMDT
| Q4 25 | 32.0% | 18.8% | ||
| Q3 25 | 38.7% | 16.8% | ||
| Q2 25 | 33.1% | 16.1% | ||
| Q1 25 | 22.3% | 19.9% | ||
| Q4 24 | 31.6% | 19.0% | ||
| Q3 24 | 39.8% | 16.1% | ||
| Q2 24 | 31.7% | 12.3% | ||
| Q1 24 | 17.9% | 18.3% |
净利率BKNGMDT
| Q4 25 | — | 15.3% | ||
| Q3 25 | — | 12.1% | ||
| Q2 25 | — | 11.8% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | 15.1% | ||
| Q3 24 | — | 13.2% | ||
| Q2 24 | — | 7.6% | ||
| Q1 24 | — | 16.3% |
每股收益（稀释后）BKNGMDT
| Q4 25 | $43.66 | $1.07 | ||
| Q3 25 | $84.41 | $0.81 | ||
| Q2 25 | $27.43 | $0.81 | ||
| Q1 25 | $10.07 | $1.01 | ||
| Q4 24 | $31.60 | $0.99 | ||
| Q3 24 | $74.34 | $0.80 | ||
| Q2 24 | $44.38 | $0.50 | ||
| Q1 24 | $22.37 | $0.99 |
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 | $17.2B | $8.3B |
| 总债务越低越好 | $18.7B | $27.7B |
| 股东权益账面价值 | $-5.6B | $48.7B |
| 总资产 | $29.3B | $91.3B |
| 负债/权益比越低杠杆越低 | — | 0.57× |
8季度趋势，按日历期对齐
现金及短期投资BKNGMDT
| Q4 25 | $17.2B | $8.3B | ||
| Q3 25 | $16.5B | $8.1B | ||
| Q2 25 | $17.6B | $9.0B | ||
| Q1 25 | $15.6B | $7.9B | ||
| Q4 24 | $16.2B | $8.0B | ||
| Q3 24 | $15.8B | $7.8B | ||
| Q2 24 | $16.3B | $8.0B | ||
| Q1 24 | $16.0B | $8.3B |
总债务BKNGMDT
| Q4 25 | $18.7B | $27.7B | ||
| Q3 25 | $17.0B | $26.2B | ||
| Q2 25 | $18.5B | $25.6B | ||
| Q1 25 | $16.0B | $24.0B | ||
| Q4 24 | $16.6B | $24.6B | ||
| Q3 24 | $16.2B | $26.3B | ||
| Q2 24 | $16.8B | $23.9B | ||
| Q1 24 | $16.9B | $24.2B |
股东权益BKNGMDT
| Q4 25 | $-5.6B | $48.7B | ||
| Q3 25 | $-4.7B | $47.9B | ||
| Q2 25 | $-6.7B | $48.0B | ||
| Q1 25 | $-6.1B | $49.4B | ||
| Q4 24 | $-4.0B | $48.5B | ||
| Q3 24 | $-3.7B | $47.9B | ||
| Q2 24 | $-4.3B | $50.2B | ||
| Q1 24 | $-4.1B | $51.8B |
总资产BKNGMDT
| Q4 25 | $29.3B | $91.3B | ||
| Q3 25 | $28.8B | $91.0B | ||
| Q2 25 | $30.7B | $91.7B | ||
| Q1 25 | $27.2B | $90.0B | ||
| Q4 24 | $27.7B | $90.0B | ||
| Q3 24 | $28.0B | $89.7B | ||
| Q2 24 | $28.5B | $90.0B | ||
| Q1 24 | $27.7B | $90.8B |
负债/权益比BKNGMDT
| Q4 25 | — | 0.57× | ||
| Q3 25 | — | 0.55× | ||
| Q2 25 | — | 0.53× | ||
| Q1 25 | — | 0.49× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 0.55× | ||
| Q2 24 | — | 0.48× | ||
| Q1 24 | — | 0.47× |
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 | $1.5B | $925.0M |
| 自由现金流经营现金流 - 资本支出 | $1.4B | $457.0M |
| 自由现金流率自由现金流/营收 | 22.3% | 5.1% |
| 资本支出强度资本支出/营收 | 1.1% | 5.2% |
| 现金转化率经营现金流/净利润 | — | 0.67× |
| 过去12个月自由现金流最近4个季度 | $9.1B | $5.2B |
8季度趋势，按日历期对齐
经营现金流BKNGMDT
| Q4 25 | $1.5B | $925.0M | ||
| Q3 25 | $1.4B | $1.1B | ||
| Q2 25 | $3.2B | $2.5B | ||
| Q1 25 | $3.3B | $2.6B | ||
| Q4 24 | $721.0M | $958.0M | ||
| Q3 24 | $2.4B | $986.0M | ||
| Q2 24 | $2.5B | $2.8B | ||
| Q1 24 | $2.7B | $2.5B |
自由现金流BKNGMDT
| Q4 25 | $1.4B | $457.0M | ||
| Q3 25 | $1.4B | $584.0M | ||
| Q2 25 | $3.1B | $2.1B | ||
| Q1 25 | $3.2B | $2.1B | ||
| Q4 24 | $645.0M | $554.0M | ||
| Q3 24 | $2.3B | $466.0M | ||
| Q2 24 | $2.4B | $2.4B | ||
| Q1 24 | $2.6B | $2.1B |
自由现金流率BKNGMDT
| Q4 25 | 22.3% | 5.1% | ||
| Q3 25 | 15.2% | 6.8% | ||
| Q2 25 | 46.1% | 23.2% | ||
| Q1 25 | 66.4% | 25.3% | ||
| Q4 24 | 11.8% | 6.6% | ||
| Q3 24 | 28.7% | 5.9% | ||
| Q2 24 | 40.6% | 27.4% | ||
| Q1 24 | 58.3% | 26.3% |
资本支出强度BKNGMDT
| Q4 25 | 1.1% | 5.2% | ||
| Q3 25 | 0.7% | 5.9% | ||
| Q2 25 | 0.9% | 5.1% | ||
| Q1 25 | 2.5% | 5.7% | ||
| Q4 24 | 1.4% | 4.8% | ||
| Q3 24 | 1.0% | 6.6% | ||
| Q2 24 | 2.5% | 5.0% | ||
| Q1 24 | 2.9% | 4.3% |
现金转化率BKNGMDT
| Q4 25 | — | 0.67× | ||
| Q3 25 | — | 1.05× | ||
| Q2 25 | — | 2.39× | ||
| Q1 25 | — | 1.99× | ||
| Q4 24 | — | 0.75× | ||
| Q3 24 | — | 0.95× | ||
| Q2 24 | — | 4.25× | ||
| Q1 24 | — | 1.87× |
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
BKNG
| Merchant Revenue | $4.2B | 67% |
| Agency Revenue | $1.8B | 28% |
| Advertisingandotherrevenues | $309.0M | 5% |
MDT
| Cardiac Rhythm And Heart Failure Division | $1.8B | 20% |
| Surgical Endoscopy | $1.7B | 19% |
| Other | $1.3B | 14% |
| Structural Heart And Aortic Division | $956.0M | 11% |
| Diabetes Group | $757.0M | 8% |
| Specialty Therapies Division | $744.0M | 8% |
| Coronary And Peripheral Vascular Division | $655.0M | 7% |
| Neuromodulation Division | $520.0M | 6% |
| Acute Care Monitoring | $493.0M | 6% |
| IE | $35.0M | 0% |
