vs
世邦魏理仕（CBRE）与INTERGROUP CORP（INTG）财务数据对比。点击上方公司名可切换其他公司
世邦魏理仕的季度营收约是INTERGROUP CORP的662.2倍（$11.5B vs $17.3M）。INTERGROUP CORP净利率更高（8.8% vs 3.6%，领先5.1%）。INTERGROUP CORP同比增速更快（19.8% vs 12.3%）。世邦魏理仕自由现金流更多（$1.1B vs $-481.0K）。过去两年世邦魏理仕的营收复合增速更高（21.1% vs 7.8%）
世邦魏理仕（CBRE Group）是全球领先的跨国商业地产服务与投资企业，业务涵盖物业顾问、交易撮合、资产管理、项目开发咨询等范畴，为全球各类企业及机构客户提供全链条不动产相关解决方案，服务网络覆盖全球各大主要城市。
Intergroup Corp是一家多元化控股企业，核心业务覆盖房地产与酒店运营两大板块。公司在美国境内持有、管理及租赁商住类物业，同时运营面向休闲和商务旅客的有限服务型酒店。
CBRE vs INTG — 直观对比
营收规模更大
CBRE
是对方的662.2倍
$17.3M
营收增速更快
INTG
高出7.5%
12.3%
净利率更高
INTG
高出5.1%
3.6%
自由现金流更多
CBRE
多$1.1B
$-481.0K
两年增速更快
CBRE
近两年复合增速
7.8%
损益表 — Q4 2025 vs Q2 2026
| 指标 | | |
|---|---|---|
| 营收 | $11.5B | $17.3M |
| 净利润 | $416.0M | $1.5M |
| 毛利率 | 17.3% | — |
| 营业利润率 | 5.4% | 11.6% |
| 净利率 | 3.6% | 8.8% |
| 营收同比 | 12.3% | 19.8% |
| 净利润同比 | -14.6% | 155.6% |
| 每股收益（稀释后） | $1.38 | $0.71 |
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CBREINTG
| Q4 25 | $11.5B | $17.3M | ||
| Q3 25 | $10.1B | $17.9M | ||
| Q2 25 | $9.6B | $16.2M | ||
| Q1 25 | $8.8B | $16.8M | ||
| Q4 24 | $10.2B | $14.4M | ||
| Q3 24 | $8.8B | $16.9M | ||
| Q2 24 | $8.2B | $13.4M | ||
| Q1 24 | $7.8B | $14.9M |
净利润CBREINTG
| Q4 25 | $416.0M | $1.5M | ||
| Q3 25 | $363.0M | $-535.0K | ||
| Q2 25 | $215.0M | $-2.2M | ||
| Q1 25 | $163.0M | $-578.0K | ||
| Q4 24 | $487.0M | $-2.7M | ||
| Q3 24 | $225.0M | $-398.0K | ||
| Q2 24 | $130.0M | $-4.9M | ||
| Q1 24 | $126.0M | $-3.2M |
毛利率CBREINTG
| Q4 25 | 17.3% | — | ||
| Q3 25 | 17.7% | — | ||
| Q2 25 | 17.1% | — | ||
| Q1 25 | 17.1% | — | ||
| Q4 24 | 18.7% | — | ||
| Q3 24 | 18.1% | — | ||
| Q2 24 | 17.6% | — | ||
| Q1 24 | 17.1% | — |
营业利润率CBREINTG
| Q4 25 | 5.4% | 11.6% | ||
| Q3 25 | 4.8% | 15.3% | ||
| Q2 25 | 3.9% | 8.1% | ||
| Q1 25 | 3.1% | 14.0% | ||
| Q4 24 | 5.8% | 5.9% | ||
| Q3 24 | 4.2% | 18.5% | ||
| Q2 24 | 3.0% | 3.7% | ||
| Q1 24 | 2.6% | 4.8% |
净利率CBREINTG
| Q4 25 | 3.6% | 8.8% | ||
| Q3 25 | 3.6% | -3.0% | ||
| Q2 25 | 2.2% | -13.9% | ||
| Q1 25 | 1.9% | -3.4% | ||
| Q4 24 | 4.8% | -18.9% | ||
| Q3 24 | 2.5% | -2.4% | ||
| Q2 24 | 1.6% | -36.7% | ||
| Q1 24 | 1.6% | -21.3% |
每股收益（稀释后）CBREINTG
| Q4 25 | $1.38 | $0.71 | ||
| Q3 25 | $1.21 | $-0.25 | ||
| Q2 25 | $0.72 | — | ||
| Q1 25 | $0.54 | $-0.27 | ||
| Q4 24 | $1.58 | $-1.26 | ||
| Q3 24 | $0.73 | $-0.18 | ||
| Q2 24 | $0.42 | — | ||
| Q1 24 | $0.41 | $-1.44 |
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 | $1.9B | $7.5M |
| 总债务越低越好 | — | $233.2M |
| 股东权益账面价值 | $8.9B | $-85.2M |
| 总资产 | $30.9B | $101.1M |
| 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CBREINTG
| Q4 25 | $1.9B | $7.5M | ||
| Q3 25 | $1.7B | $6.0M | ||
| Q2 25 | $1.4B | $6.1M | ||
| Q1 25 | $1.4B | $4.8M | ||
| Q4 24 | $1.1B | $15.4M | ||
| Q3 24 | $1.0B | $12.2M | ||
| Q2 24 | $928.0M | $11.6M | ||
| Q1 24 | $1.0B | $19.5M |
总债务CBREINTG
| Q4 25 | — | $233.2M | ||
| Q3 25 | — | $237.8M | ||
| Q2 25 | — | $240.5M | ||
| Q1 25 | — | $241.5M | ||
| Q4 24 | — | $227.2M | ||
| Q3 24 | — | $218.1M | ||
| Q2 24 | — | $225.7M | ||
| Q1 24 | — | $225.0M |
股东权益CBREINTG
| Q4 25 | $8.9B | $-85.2M | ||
| Q3 25 | $8.5B | $-86.7M | ||
| Q2 25 | $8.3B | $-86.1M | ||
| Q1 25 | $8.3B | $-84.5M | ||
| Q4 24 | $8.4B | $-83.9M | ||
| Q3 24 | $8.7B | $-80.9M | ||
| Q2 24 | $8.4B | $-80.3M | ||
| Q1 24 | $8.3B | $-76.4M |
总资产CBREINTG
| Q4 25 | $30.9B | $101.1M | ||
| Q3 25 | $28.6B | $102.5M | ||
| Q2 25 | $27.7B | $104.1M | ||
| Q1 25 | $26.4B | $103.2M | ||
| Q4 24 | $24.4B | $110.6M | ||
| Q3 24 | $24.8B | $109.3M | ||
| Q2 24 | $23.5B | $107.8M | ||
| Q1 24 | $23.0B | $119.0M |
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 | $1.2B | $-23.0K |
| 自由现金流经营现金流 - 资本支出 | $1.1B | $-481.0K |
| 自由现金流率自由现金流/营收 | 9.4% | -2.8% |
| 资本支出强度资本支出/营收 | 1.3% | 2.6% |
| 现金转化率经营现金流/净利润 | 2.94× | -0.02× |
| 过去12个月自由现金流最近4个季度 | $1.2B | $-74.0K |
8季度趋势，按日历期对齐
经营现金流CBREINTG
| Q4 25 | $1.2B | $-23.0K | ||
| Q3 25 | $827.0M | $-296.0K | ||
| Q2 25 | $57.0M | $4.2M | ||
| Q1 25 | $-546.0M | $-854.0K | ||
| Q4 24 | $1.3B | $-781.0K | ||
| Q3 24 | $573.0M | $3.4M | ||
| Q2 24 | $287.0M | $5.0M | ||
| Q1 24 | $-492.0M | $1.9M |
自由现金流CBREINTG
| Q4 25 | $1.1B | $-481.0K | ||
| Q3 25 | $743.0M | $-1.3M | ||
| Q2 25 | $-17.0M | $2.8M | ||
| Q1 25 | $-610.0M | $-1.2M | ||
| Q4 24 | $1.2B | $-1.1M | ||
| Q3 24 | $494.0M | $3.1M | ||
| Q2 24 | $220.0M | $3.6M | ||
| Q1 24 | $-560.0M | $1.1M |
自由现金流率CBREINTG
| Q4 25 | 9.4% | -2.8% | ||
| Q3 25 | 7.4% | -7.1% | ||
| Q2 25 | -0.2% | 17.4% | ||
| Q1 25 | -7.0% | -6.8% | ||
| Q4 24 | 12.2% | -7.8% | ||
| Q3 24 | 5.6% | 18.3% | ||
| Q2 24 | 2.7% | 26.8% | ||
| Q1 24 | -7.2% | 7.6% |
资本支出强度CBREINTG
| Q4 25 | 1.3% | 2.6% | ||
| Q3 25 | 0.8% | 5.4% | ||
| Q2 25 | 0.8% | 8.3% | ||
| Q1 25 | 0.7% | 1.8% | ||
| Q4 24 | 0.9% | 2.4% | ||
| Q3 24 | 0.9% | 1.6% | ||
| Q2 24 | 0.8% | 10.7% | ||
| Q1 24 | 0.9% | 4.9% |
现金转化率CBREINTG
| Q4 25 | 2.94× | -0.02× | ||
| Q3 25 | 2.28× | — | ||
| Q2 25 | 0.27× | — | ||
| Q1 25 | -3.35× | — | ||
| Q4 24 | 2.75× | — | ||
| Q3 24 | 2.55× | — | ||
| Q2 24 | 2.21× | — | ||
| Q1 24 | -3.90× | — |
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
CBRE
| Other | $5.8B | 51% |
| Project Management Segment | $2.2B | 19% |
| Advisory Leasing | $1.5B | 13% |
| Advisory Sales | $756.0M | 7% |
| Property Management | $695.0M | 6% |
| Investment Management Property Management Brokerage And Other Professional Services | $156.0M | 1% |
| Commercial Mortgage Origination | $95.0M | 1% |
| Other Portfolio Services | $87.0M | 1% |
| Loan Servicing | $73.0M | 1% |
| Real Estate Development Services | $60.0M | 1% |
INTG
| Hotel Operations | $12.7M | 73% |
| Real Estate Operation | $4.6M | 27% |
