vs
世邦魏理仕（CBRE）与美国再保险集团（RGA）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美国再保险集团的1.7倍（$11.5B vs $6.6B），美国再保险集团净利率更高（7.0% vs 3.6%，领先3.3%），美国再保险集团同比增速更快（26.6% vs 12.3%），过去两年世邦魏理仕的营收复合增速更高（21.1% vs 2.3%）
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。
美国再保险集团（RGA）是总部位于美国密苏里州大圣路易斯地区西郊切斯特菲尔德的全球人寿与健康再保险控股集团。截至2024年12月31日，集团有效人寿再保额约3.9万亿美元，总资产达1187亿美元，是全球唯一主营人寿及健康相关再保险业务的国际企业。
CBRE vs RGA — 直观对比
营收规模更大
CBRE
是对方的1.7倍
$6.6B
营收增速更快
RGA
高出14.3%
12.3%
净利率更高
RGA
高出3.3%
3.6%
两年增速更快
CBRE
近两年复合增速
2.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $11.5B | $6.6B |
| 净利润 | $416.0M | $463.0M |
| 毛利率 | 17.3% | — |
| 营业利润率 | 5.4% | 7.7% |
| 净利率 | 3.6% | 7.0% |
| 营收同比 | 12.3% | 26.6% |
| 净利润同比 | -14.6% | 212.8% |
| 每股收益（稀释后） | $1.38 | $6.91 |
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CBRERGA
| Q4 25 | $11.5B | $6.6B | ||
| Q3 25 | $10.1B | $6.2B | ||
| Q2 25 | $9.6B | $5.6B | ||
| Q1 25 | $8.8B | $5.3B | ||
| Q4 24 | $10.2B | $5.2B | ||
| Q3 24 | $8.8B | $5.7B | ||
| Q2 24 | $8.2B | $4.9B | ||
| Q1 24 | $7.8B | $6.3B |
净利润CBRERGA
| Q4 25 | $416.0M | $463.0M | ||
| Q3 25 | $363.0M | $253.0M | ||
| Q2 25 | $215.0M | $180.0M | ||
| Q1 25 | $163.0M | $286.0M | ||
| Q4 24 | $487.0M | $148.0M | ||
| Q3 24 | $225.0M | $156.0M | ||
| Q2 24 | $130.0M | $203.0M | ||
| Q1 24 | $126.0M | $210.0M |
毛利率CBRERGA
| 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CBRERGA
| Q4 25 | 5.4% | 7.7% | ||
| Q3 25 | 4.8% | 5.2% | ||
| Q2 25 | 3.9% | 6.1% | ||
| Q1 25 | 3.1% | 7.0% | ||
| Q4 24 | 5.8% | 4.3% | ||
| Q3 24 | 4.2% | 3.8% | ||
| Q2 24 | 3.0% | 5.5% | ||
| Q1 24 | 2.6% | 4.3% |
净利率CBRERGA
| Q4 25 | 3.6% | 7.0% | ||
| Q3 25 | 3.6% | 4.1% | ||
| Q2 25 | 2.2% | 3.2% | ||
| Q1 25 | 1.9% | 5.4% | ||
| Q4 24 | 4.8% | 2.8% | ||
| Q3 24 | 2.5% | 2.8% | ||
| Q2 24 | 1.6% | 4.2% | ||
| Q1 24 | 1.6% | 3.3% |
每股收益（稀释后）CBRERGA
| Q4 25 | $1.38 | $6.91 | ||
| Q3 25 | $1.21 | $3.81 | ||
| Q2 25 | $0.72 | $2.70 | ||
| Q1 25 | $0.54 | $4.27 | ||
| Q4 24 | $1.58 | $2.21 | ||
| Q3 24 | $0.73 | $2.33 | ||
| Q2 24 | $0.42 | $3.03 | ||
| Q1 24 | $0.41 | $3.16 |
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 | $4.2B |
| 总债务越低越好 | — | $5.7B |
| 股东权益账面价值 | $8.9B | $13.5B |
| 总资产 | $30.9B | $156.6B |
| 负债/权益比越低杠杆越低 | — | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资CBRERGA
| Q4 25 | $1.9B | $4.2B | ||
| Q3 25 | $1.7B | $4.6B | ||
| Q2 25 | $1.4B | $5.4B | ||
| Q1 25 | $1.4B | $5.2B | ||
| Q4 24 | $1.1B | $3.3B | ||
| Q3 24 | $1.0B | $5.2B | ||
| Q2 24 | $928.0M | $4.6B | ||
| Q1 24 | $1.0B | $5.9B |
总债务CBRERGA
| Q4 25 | — | $5.7B | ||
| Q3 25 | — | $5.7B | ||
| Q2 25 | — | $5.7B | ||
| Q1 25 | — | $5.7B | ||
| Q4 24 | — | $5.0B | ||
| Q3 24 | — | $5.1B | ||
| Q2 24 | — | $5.1B | ||
| Q1 24 | — | $4.4B |
股东权益CBRERGA
| Q4 25 | $8.9B | $13.5B | ||
| Q3 25 | $8.5B | $13.0B | ||
| Q2 25 | $8.3B | $12.1B | ||
| Q1 25 | $8.3B | $11.4B | ||
| Q4 24 | $8.4B | $10.8B | ||
| Q3 24 | $8.7B | $11.1B | ||
| Q2 24 | $8.4B | $9.7B | ||
| Q1 24 | $8.3B | $9.5B |
总资产CBRERGA
| Q4 25 | $30.9B | $156.6B | ||
| Q3 25 | $28.6B | $152.0B | ||
| Q2 25 | $27.7B | $133.5B | ||
| Q1 25 | $26.4B | $128.2B | ||
| Q4 24 | $24.4B | $118.7B | ||
| Q3 24 | $24.8B | $120.3B | ||
| Q2 24 | $23.5B | $109.9B | ||
| Q1 24 | $23.0B | $106.0B |
负债/权益比CBRERGA
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.44× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.50× | ||
| Q4 24 | — | 0.47× | ||
| Q3 24 | — | 0.46× | ||
| Q2 24 | — | 0.52× | ||
| 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 | $1.2B | $7.3B |
| 自由现金流经营现金流 - 资本支出 | $1.1B | — |
| 自由现金流率自由现金流/营收 | 9.4% | — |
| 资本支出强度资本支出/营收 | 1.3% | — |
| 现金转化率经营现金流/净利润 | 2.94× | 15.83× |
| 过去12个月自由现金流最近4个季度 | $1.2B | — |
8季度趋势，按日历期对齐
经营现金流CBRERGA
| Q4 25 | $1.2B | $7.3B | ||
| Q3 25 | $827.0M | $-990.0M | ||
| Q2 25 | $57.0M | $-820.0M | ||
| Q1 25 | $-546.0M | $-1.4B | ||
| Q4 24 | $1.3B | $17.1B | ||
| Q3 24 | $573.0M | $-1.1B | ||
| Q2 24 | $287.0M | $-967.0M | ||
| Q1 24 | $-492.0M | $-5.7B |
自由现金流CBRERGA
| Q4 25 | $1.1B | — | ||
| Q3 25 | $743.0M | — | ||
| Q2 25 | $-17.0M | — | ||
| Q1 25 | $-610.0M | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $494.0M | — | ||
| Q2 24 | $220.0M | — | ||
| Q1 24 | $-560.0M | — |
自由现金流率CBRERGA
| Q4 25 | 9.4% | — | ||
| Q3 25 | 7.4% | — | ||
| Q2 25 | -0.2% | — | ||
| Q1 25 | -7.0% | — | ||
| Q4 24 | 12.2% | — | ||
| Q3 24 | 5.6% | — | ||
| Q2 24 | 2.7% | — | ||
| Q1 24 | -7.2% | — |
资本支出强度CBRERGA
| Q4 25 | 1.3% | — | ||
| Q3 25 | 0.8% | — | ||
| Q2 25 | 0.8% | — | ||
| Q1 25 | 0.7% | — | ||
| Q4 24 | 0.9% | — | ||
| Q3 24 | 0.9% | — | ||
| Q2 24 | 0.8% | — | ||
| Q1 24 | 0.9% | — |
现金转化率CBRERGA
| Q4 25 | 2.94× | 15.83× | ||
| Q3 25 | 2.28× | -3.91× | ||
| Q2 25 | 0.27× | -4.56× | ||
| Q1 25 | -3.35× | -5.00× | ||
| Q4 24 | 2.75× | 115.81× | ||
| Q3 24 | 2.55× | -6.84× | ||
| Q2 24 | 2.21× | -4.76× | ||
| Q1 24 | -3.90× | -27.31× |
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% |
RGA
暂无分部数据
