vs
Brightstar Lottery PLC（BRSL）与戴德梁行（CWK）财务数据对比。点击上方公司名可切换其他公司
戴德梁行的季度营收约是Brightstar Lottery PLC的1.2倍（$2.9B vs $2.5B），Brightstar Lottery PLC净利率更高（5.9% vs -0.8%，领先6.6%），戴德梁行自由现金流更多（$234.3M vs $-415.0M）
戴德梁行是全球化的商业地产及物业管理服务提供商，总部位于美国伊利诺伊州芝加哥，由联合创始人J·克莱兹代尔·库什曼和伯纳德·韦克菲尔德共同创立，在全球商业地产服务领域拥有广泛的业务布局与专业服务能力，为各类客户提供定制化的地产相关解决方案。
BRSL vs CWK — 直观对比
营收规模更大
CWK
是对方的1.2倍
$2.5B
净利率更高
BRSL
高出6.6%
-0.8%
自由现金流更多
CWK
多$649.3M
$-415.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.5B | $2.9B |
| 净利润 | $147.0M | $-22.4M |
| 毛利率 | — | — |
| 营业利润率 | 11.9% | 6.1% |
| 净利率 | 5.9% | -0.8% |
| 营收同比 | — | 10.8% |
| 净利润同比 | — | -119.8% |
| 每股收益（稀释后） | $0.74 | $-0.10 |
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BRSLCWK
| Q4 25 | $2.5B | $2.9B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.5B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.3B | ||
| Q1 24 | — | $2.2B |
净利润BRSLCWK
| Q4 25 | $147.0M | $-22.4M | ||
| Q3 25 | — | $51.4M | ||
| Q2 25 | — | $57.3M | ||
| Q1 25 | — | $1.9M | ||
| Q4 24 | — | $112.9M | ||
| Q3 24 | — | $33.7M | ||
| Q2 24 | — | $13.5M | ||
| Q1 24 | — | $-28.8M |
营业利润率BRSLCWK
| Q4 25 | 11.9% | 6.1% | ||
| Q3 25 | — | 4.1% | ||
| Q2 25 | — | 4.9% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | 3.1% | ||
| Q1 24 | — | 0.9% |
净利率BRSLCWK
| Q4 25 | 5.9% | -0.8% | ||
| Q3 25 | — | 2.0% | ||
| Q2 25 | — | 2.3% | ||
| Q1 25 | — | 0.1% | ||
| Q4 24 | — | 4.3% | ||
| Q3 24 | — | 1.4% | ||
| Q2 24 | — | 0.6% | ||
| Q1 24 | — | -1.3% |
每股收益（稀释后）BRSLCWK
| Q4 25 | $0.74 | $-0.10 | ||
| Q3 25 | — | $0.22 | ||
| Q2 25 | — | $0.25 | ||
| Q1 25 | — | $0.01 | ||
| Q4 24 | — | $0.49 | ||
| Q3 24 | — | $0.14 | ||
| Q2 24 | — | $0.06 | ||
| Q1 24 | — | $-0.13 |
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 | $1.4B | $784.2M |
| 总债务越低越好 | $4.1B | $2.7B |
| 股东权益账面价值 | $875.0M | $2.0B |
| 总资产 | $9.2B | $7.7B |
| 负债/权益比越低杠杆越低 | 4.64× | 1.40× |
8季度趋势，按日历期对齐
现金及短期投资BRSLCWK
| Q4 25 | $1.4B | $784.2M | ||
| Q3 25 | — | $634.4M | ||
| Q2 25 | — | $618.2M | ||
| Q1 25 | — | $623.2M | ||
| Q4 24 | — | $793.3M | ||
| Q3 24 | — | $775.4M | ||
| Q2 24 | — | $567.3M | ||
| Q1 24 | — | $553.5M |
总债务BRSLCWK
| Q4 25 | $4.1B | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $3.0B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.0B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.1B | ||
| Q1 24 | — | $3.2B |
股东权益BRSLCWK
| Q4 25 | $875.0M | $2.0B | ||
| Q3 25 | — | $2.0B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
总资产BRSLCWK
| Q4 25 | $9.2B | $7.7B | ||
| Q3 25 | — | $7.7B | ||
| Q2 25 | — | $7.6B | ||
| Q1 25 | — | $7.4B | ||
| Q4 24 | — | $7.5B | ||
| Q3 24 | — | $7.5B | ||
| Q2 24 | — | $7.3B | ||
| Q1 24 | — | $7.5B |
负债/权益比BRSLCWK
| Q4 25 | 4.64× | 1.40× | ||
| Q3 25 | — | 1.45× | ||
| Q2 25 | — | 1.57× | ||
| Q1 25 | — | 1.70× | ||
| Q4 24 | — | 1.73× | ||
| Q3 24 | — | 1.81× | ||
| Q2 24 | — | 1.91× | ||
| Q1 24 | — | 1.96× |
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 | $-99.0M | $257.3M |
| 自由现金流经营现金流 - 资本支出 | $-415.0M | $234.3M |
| 自由现金流率自由现金流/营收 | -16.5% | 8.0% |
| 资本支出强度资本支出/营收 | 12.6% | 0.8% |
| 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 | — | $293.0M |
8季度趋势，按日历期对齐
经营现金流BRSLCWK
| Q4 25 | $-99.0M | $257.3M | ||
| Q3 25 | — | $235.5M | ||
| Q2 25 | — | $9.6M | ||
| Q1 25 | — | $-162.0M | ||
| Q4 24 | — | $115.2M | ||
| Q3 24 | — | $196.1M | ||
| Q2 24 | — | $21.8M | ||
| Q1 24 | — | $-125.1M |
自由现金流BRSLCWK
| Q4 25 | $-415.0M | $234.3M | ||
| Q3 25 | — | $225.0M | ||
| Q2 25 | — | $300.0K | ||
| Q1 25 | — | $-166.6M | ||
| Q4 24 | — | $105.9M | ||
| Q3 24 | — | $186.7M | ||
| Q2 24 | — | $10.0M | ||
| Q1 24 | — | $-135.6M |
自由现金流率BRSLCWK
| Q4 25 | -16.5% | 8.0% | ||
| Q3 25 | — | 8.6% | ||
| Q2 25 | — | 0.0% | ||
| Q1 25 | — | -7.3% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | — | 8.0% | ||
| Q2 24 | — | 0.4% | ||
| Q1 24 | — | -6.2% |
资本支出强度BRSLCWK
| Q4 25 | 12.6% | 0.8% | ||
| Q3 25 | — | 0.4% | ||
| Q2 25 | — | 0.4% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | 0.4% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 0.5% |
现金转化率BRSLCWK
| Q4 25 | -0.67× | — | ||
| Q3 25 | — | 4.58× | ||
| Q2 25 | — | 0.17× | ||
| Q1 25 | — | -85.26× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 5.82× | ||
| Q2 24 | — | 1.61× | ||
| Q1 24 | — | — |
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
BRSL
暂无分部数据
CWK
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $1.8B | 61% |
| Other | $1.1B | 39% |
