vs
缤客控股（BKNG）与Planet Fitness, Inc.（PLNT）财务数据对比。点击上方公司名可切换其他公司
缤客控股的季度营收约是Planet Fitness, Inc.的16.9倍（$6.3B vs $376.3M）。缤客控股同比增速更快（16.0% vs 10.5%）。缤客控股自由现金流更多（$1.4B vs $59.0M）。过去两年Planet Fitness, Inc.的营收复合增速更高（23.2% vs 19.9%）
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。
Planet Fitness Inc.是总部位于美国新罕布什尔州汉普顿的健身中心特许经营商及运营商，目前在全球拥有约2715家门店，覆盖美国、加拿大、巴拿马、墨西哥、西班牙、澳大利亚等国，是全球规模最大的健身俱乐部特许经营品牌之一，主打「无评判空间」理念，面向所有健身水平的用户开放。
BKNG vs PLNT — 直观对比
营收规模更大
BKNG
是对方的16.9倍
$376.3M
营收增速更快
BKNG
高出5.5%
10.5%
自由现金流更多
BKNG
多$1.4B
$59.0M
两年增速更快
PLNT
近两年复合增速
19.9%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $6.3B | $376.3M |
| 净利润 | — | $60.4M |
| 毛利率 | — | 76.0% |
| 营业利润率 | 32.0% | 28.2% |
| 净利率 | — | 16.0% |
| 营收同比 | 16.0% | 10.5% |
| 净利润同比 | — | 28.3% |
| 每股收益（稀释后） | $43.66 | — |
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BKNGPLNT
| Q4 25 | $6.3B | $376.3M | ||
| Q3 25 | $9.0B | $330.3M | ||
| Q2 25 | $6.8B | $340.9M | ||
| Q1 25 | $4.8B | $276.7M | ||
| Q4 24 | $5.5B | $340.4M | ||
| Q3 24 | $8.0B | $292.2M | ||
| Q2 24 | $5.9B | $300.9M | ||
| Q1 24 | $4.4B | $248.0M |
净利润BKNGPLNT
| Q4 25 | — | $60.4M | ||
| Q3 25 | — | $58.8M | ||
| Q2 25 | — | $58.0M | ||
| Q1 25 | — | $41.9M | ||
| Q4 24 | — | $47.1M | ||
| Q3 24 | — | $42.0M | ||
| Q2 24 | — | $48.6M | ||
| Q1 24 | — | $34.3M |
毛利率BKNGPLNT
| Q4 25 | — | 76.0% | ||
| Q3 25 | — | 82.4% | ||
| Q2 25 | — | 82.6% | ||
| Q1 25 | — | 91.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 84.4% | ||
| Q2 24 | — | 82.7% | ||
| Q1 24 | — | 92.3% |
营业利润率BKNGPLNT
| Q4 25 | 32.0% | 28.2% | ||
| Q3 25 | 38.7% | 32.4% | ||
| Q2 25 | 33.1% | 30.0% | ||
| Q1 25 | 22.3% | 28.6% | ||
| Q4 24 | 31.6% | 26.4% | ||
| Q3 24 | 39.8% | 27.8% | ||
| Q2 24 | 31.7% | 29.0% | ||
| Q1 24 | 17.9% | 26.5% |
净利率BKNGPLNT
| Q4 25 | — | 16.0% | ||
| Q3 25 | — | 17.8% | ||
| Q2 25 | — | 17.0% | ||
| Q1 25 | — | 15.1% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | — | 14.4% | ||
| Q2 24 | — | 16.2% | ||
| Q1 24 | — | 13.8% |
每股收益（稀释后）BKNGPLNT
| Q4 25 | $43.66 | — | ||
| Q3 25 | $84.41 | — | ||
| Q2 25 | $27.43 | — | ||
| Q1 25 | $10.07 | — | ||
| Q4 24 | $31.60 | — | ||
| Q3 24 | $74.34 | — | ||
| Q2 24 | $44.38 | — | ||
| Q1 24 | $22.37 | — |
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 | $452.4M |
| 总债务越低越好 | $18.7B | $2.5B |
| 股东权益账面价值 | $-5.6B | $-482.8M |
| 总资产 | $29.3B | $3.1B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BKNGPLNT
| Q4 25 | $17.2B | $452.4M | ||
| Q3 25 | $16.5B | $443.4M | ||
| Q2 25 | $17.6B | $442.7M | ||
| Q1 25 | $15.6B | $453.6M | ||
| Q4 24 | $16.2B | $407.3M | ||
| Q3 24 | $15.8B | $407.4M | ||
| Q2 24 | $16.3B | $350.2M | ||
| Q1 24 | $16.0B | $395.1M |
总债务BKNGPLNT
| Q4 25 | $18.7B | $2.5B | ||
| Q3 25 | $17.0B | $2.2B | ||
| Q2 25 | $18.5B | $2.2B | ||
| Q1 25 | $16.0B | $2.2B | ||
| Q4 24 | $16.6B | $2.2B | ||
| Q3 24 | $16.2B | $2.2B | ||
| Q2 24 | $16.8B | $2.2B | ||
| Q1 24 | $16.9B | $2.0B |
股东权益BKNGPLNT
| Q4 25 | $-5.6B | $-482.8M | ||
| Q3 25 | $-4.7B | $-194.8M | ||
| Q2 25 | $-6.7B | $-158.7M | ||
| Q1 25 | $-6.1B | $-219.9M | ||
| Q4 24 | $-4.0B | $-215.4M | ||
| Q3 24 | $-3.7B | $-266.1M | ||
| Q2 24 | $-4.3B | $-317.7M | ||
| Q1 24 | $-4.1B | $-96.4M |
总资产BKNGPLNT
| Q4 25 | $29.3B | $3.1B | ||
| Q3 25 | $28.8B | $3.1B | ||
| Q2 25 | $30.7B | $3.1B | ||
| Q1 25 | $27.2B | $3.1B | ||
| Q4 24 | $27.7B | $3.1B | ||
| Q3 24 | $28.0B | $3.0B | ||
| Q2 24 | $28.5B | $3.0B | ||
| Q1 24 | $27.7B | $3.0B |
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 | $109.1M |
| 自由现金流经营现金流 - 资本支出 | $1.4B | $59.0M |
| 自由现金流率自由现金流/营收 | 22.3% | 15.7% |
| 资本支出强度资本支出/营收 | 1.1% | 13.3% |
| 现金转化率经营现金流/净利润 | — | 1.81× |
| 过去12个月自由现金流最近4个季度 | $9.1B | $254.8M |
8季度趋势，按日历期对齐
经营现金流BKNGPLNT
| Q4 25 | $1.5B | $109.1M | ||
| Q3 25 | $1.4B | $131.5M | ||
| Q2 25 | $3.2B | $44.0M | ||
| Q1 25 | $3.3B | $133.9M | ||
| Q4 24 | $721.0M | $49.1M | ||
| Q3 24 | $2.4B | $126.8M | ||
| Q2 24 | $2.5B | $78.2M | ||
| Q1 24 | $2.7B | $89.7M |
自由现金流BKNGPLNT
| Q4 25 | $1.4B | $59.0M | ||
| Q3 25 | $1.4B | $76.7M | ||
| Q2 25 | $3.1B | $8.2M | ||
| Q1 25 | $3.2B | $110.9M | ||
| Q4 24 | $645.0M | $7.0M | ||
| Q3 24 | $2.3B | $78.2M | ||
| Q2 24 | $2.4B | $40.2M | ||
| Q1 24 | $2.6B | $63.4M |
自由现金流率BKNGPLNT
| Q4 25 | 22.3% | 15.7% | ||
| Q3 25 | 15.2% | 23.2% | ||
| Q2 25 | 46.1% | 2.4% | ||
| Q1 25 | 66.4% | 40.1% | ||
| Q4 24 | 11.8% | 2.1% | ||
| Q3 24 | 28.7% | 26.7% | ||
| Q2 24 | 40.6% | 13.4% | ||
| Q1 24 | 58.3% | 25.6% |
资本支出强度BKNGPLNT
| Q4 25 | 1.1% | 13.3% | ||
| Q3 25 | 0.7% | 16.6% | ||
| Q2 25 | 0.9% | 10.5% | ||
| Q1 25 | 2.5% | 8.3% | ||
| Q4 24 | 1.4% | 12.4% | ||
| Q3 24 | 1.0% | 16.6% | ||
| Q2 24 | 2.5% | 12.6% | ||
| Q1 24 | 2.9% | 10.6% |
现金转化率BKNGPLNT
| Q4 25 | — | 1.81× | ||
| Q3 25 | — | 2.23× | ||
| Q2 25 | — | 0.76× | ||
| Q1 25 | — | 3.20× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | — | 3.02× | ||
| Q2 24 | — | 1.61× | ||
| Q1 24 | — | 2.62× |
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% |
PLNT
| Corporate Owned Club Segment | $135.6M | 36% |
| Equipment Revenue | $121.2M | 32% |
| Franchise | $98.6M | 26% |
| Advertising | $20.8M | 6% |
| Related Party | $4.3M | 1% |
