vs
科睿唯安（CLVT）与Walker & Dunlop, Inc.（WD）财务数据对比。点击上方公司名可切换其他公司
科睿唯安的季度营收约是Walker & Dunlop, Inc.的1.7倍（$585.5M vs $340.0M），科睿唯安净利率更高（-6.9% vs -12.9%，领先6.0%），Walker & Dunlop, Inc.同比增速更快（-0.4% vs -1.4%），科睿唯安自由现金流更多（$78.9M vs $-680.1M），过去两年Walker & Dunlop, Inc.的营收复合增速更高（22.1% vs -5.1%）
科睿唯安是一家英美合资的上市分析服务企业，主要提供订阅制信息服务，覆盖文献计量、科学计量、商业与市场情报领域，同时为医药、生物科技行业提供专利、监管合规相关的竞争分析，也提供商标保护、域名与品牌保护服务，旗下Web of Science产品系列还负责计算学术期刊的影响因子。
Walker & Dunlop, Inc.是美国乃至全球规模领先的商业地产金融与咨询服务机构，为客户提供覆盖商业地产领域的多元金融解决方案及专业咨询服务，业务辐射全球多个市场，在行业内拥有深厚的资源积累与广泛的市场认可度。
CLVT vs WD — 直观对比
营收规模更大
CLVT
是对方的1.7倍
$340.0M
营收增速更快
WD
高出1.0%
-1.4%
净利率更高
CLVT
高出6.0%
-12.9%
自由现金流更多
CLVT
多$759.0M
$-680.1M
两年增速更快
WD
近两年复合增速
-5.1%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $585.5M | $340.0M |
| 净利润 | $-40.2M | $-13.9M |
| 毛利率 | 67.2% | — |
| 营业利润率 | 5.2% | -17.2% |
| 净利率 | -6.9% | -12.9% |
| 营收同比 | -1.4% | -0.4% |
| 净利润同比 | 61.3% | -131.0% |
| 每股收益（稀释后） | $-0.06 | $-0.41 |
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CLVTWD
| Q1 26 | $585.5M | — | ||
| Q4 25 | $617.0M | $340.0M | ||
| Q3 25 | $623.1M | $337.7M | ||
| Q2 25 | $621.4M | $319.2M | ||
| Q1 25 | $593.7M | $237.4M | ||
| Q4 24 | $663.0M | $341.5M | ||
| Q3 24 | $622.2M | $292.3M | ||
| Q2 24 | $650.3M | $270.7M |
净利润CLVTWD
| Q1 26 | $-40.2M | — | ||
| Q4 25 | $3.1M | $-13.9M | ||
| Q3 25 | $-28.3M | $33.5M | ||
| Q2 25 | $-72.0M | $34.0M | ||
| Q1 25 | $-103.9M | $2.8M | ||
| Q4 24 | $-191.8M | $44.8M | ||
| Q3 24 | $-65.6M | $28.8M | ||
| Q2 24 | $-304.3M | $22.7M |
毛利率CLVTWD
| Q1 26 | 67.2% | — | ||
| Q4 25 | 66.8% | — | ||
| Q3 25 | 65.0% | — | ||
| Q2 25 | 67.2% | — | ||
| Q1 25 | 65.1% | — | ||
| Q4 24 | 65.7% | — | ||
| Q3 24 | 66.2% | — | ||
| Q2 24 | 67.2% | — |
营业利润率CLVTWD
| Q1 26 | 5.2% | — | ||
| Q4 25 | 6.7% | -17.2% | ||
| Q3 25 | 7.1% | 13.6% | ||
| Q2 25 | 1.1% | 14.5% | ||
| Q1 25 | -3.5% | 2.2% | ||
| Q4 24 | -9.4% | 15.3% | ||
| Q3 24 | 3.5% | 12.8% | ||
| Q2 24 | -36.9% | 10.4% |
净利率CLVTWD
| Q1 26 | -6.9% | — | ||
| Q4 25 | 0.5% | -12.9% | ||
| Q3 25 | -4.5% | 9.9% | ||
| Q2 25 | -11.6% | 10.6% | ||
| Q1 25 | -17.5% | 1.2% | ||
| Q4 24 | -28.9% | 13.1% | ||
| Q3 24 | -10.5% | 9.9% | ||
| Q2 24 | -46.8% | 8.4% |
每股收益（稀释后）CLVTWD
| Q1 26 | $-0.06 | — | ||
| Q4 25 | $0.00 | $-0.41 | ||
| Q3 25 | $-0.04 | $0.98 | ||
| Q2 25 | $-0.11 | $0.99 | ||
| Q1 25 | $-0.15 | $0.08 | ||
| Q4 24 | $-0.27 | $1.32 | ||
| Q3 24 | $-0.09 | $0.85 | ||
| Q2 24 | $-0.46 | $0.67 |
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 | — | $299.3M |
| 总债务越低越好 | $4.3B | — |
| 股东权益账面价值 | $4.8B | $1.7B |
| 总资产 | $10.9B | $5.1B |
| 负债/权益比越低杠杆越低 | 0.89× | — |
8季度趋势，按日历期对齐
现金及短期投资CLVTWD
| Q1 26 | — | — | ||
| Q4 25 | $329.2M | $299.3M | ||
| Q3 25 | $318.7M | $274.8M | ||
| Q2 25 | $362.6M | $233.7M | ||
| Q1 25 | $354.0M | $181.0M | ||
| Q4 24 | $295.2M | $279.3M | ||
| Q3 24 | $388.5M | $179.8M | ||
| Q2 24 | $376.4M | $208.1M |
总债务CLVTWD
| Q1 26 | $4.3B | — | ||
| Q4 25 | $4.3B | — | ||
| Q3 25 | $4.4B | — | ||
| Q2 25 | $4.5B | — | ||
| Q1 25 | $4.5B | — | ||
| Q4 24 | $4.5B | — | ||
| Q3 24 | $4.6B | — | ||
| Q2 24 | $4.6B | — |
股东权益CLVTWD
| Q1 26 | $4.8B | — | ||
| Q4 25 | $4.8B | $1.7B | ||
| Q3 25 | $4.9B | $1.8B | ||
| Q2 25 | $5.0B | $1.8B | ||
| Q1 25 | $5.0B | $1.7B | ||
| Q4 24 | $5.1B | $1.7B | ||
| Q3 24 | $5.5B | $1.7B | ||
| Q2 24 | $5.6B | $1.7B |
总资产CLVTWD
| Q1 26 | $10.9B | — | ||
| Q4 25 | $11.1B | $5.1B | ||
| Q3 25 | $11.2B | $5.8B | ||
| Q2 25 | $11.4B | $4.7B | ||
| Q1 25 | $11.5B | $4.5B | ||
| Q4 24 | $11.5B | $4.4B | ||
| Q3 24 | $12.0B | $4.6B | ||
| Q2 24 | $12.1B | $4.2B |
负债/权益比CLVTWD
| Q1 26 | 0.89× | — | ||
| Q4 25 | 0.89× | — | ||
| Q3 25 | 0.90× | — | ||
| Q2 25 | 0.90× | — | ||
| Q1 25 | 0.90× | — | ||
| Q4 24 | 0.88× | — | ||
| Q3 24 | 0.84× | — | ||
| Q2 24 | 0.83× | — |
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 | $134.7M | $-664.3M |
| 自由现金流经营现金流 - 资本支出 | $78.9M | $-680.1M |
| 自由现金流率自由现金流/营收 | 13.5% | -200.0% |
| 资本支出强度资本支出/营收 | 9.5% | 4.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $333.9M | $-2.2B |
8季度趋势，按日历期对齐
经营现金流CLVTWD
| Q1 26 | $134.7M | — | ||
| Q4 25 | $159.9M | $-664.3M | ||
| Q3 25 | $181.1M | $-948.1M | ||
| Q2 25 | $116.3M | $-238.5M | ||
| Q1 25 | $171.2M | $-281.1M | ||
| Q4 24 | $141.3M | $129.4M | ||
| Q3 24 | $202.9M | $-202.0M | ||
| Q2 24 | $126.2M | $-237.8M |
自由现金流CLVTWD
| Q1 26 | $78.9M | — | ||
| Q4 25 | $89.2M | $-680.1M | ||
| Q3 25 | $115.5M | $-950.4M | ||
| Q2 25 | $50.3M | $-241.0M | ||
| Q1 25 | $110.3M | $-284.7M | ||
| Q4 24 | $59.1M | $116.4M | ||
| Q3 24 | $126.3M | $-204.0M | ||
| Q2 24 | $60.3M | $-241.7M |
自由现金流率CLVTWD
| Q1 26 | 13.5% | — | ||
| Q4 25 | 14.5% | -200.0% | ||
| Q3 25 | 18.5% | -281.5% | ||
| Q2 25 | 8.1% | -75.5% | ||
| Q1 25 | 18.6% | -120.0% | ||
| Q4 24 | 8.9% | 34.1% | ||
| Q3 24 | 20.3% | -69.8% | ||
| Q2 24 | 9.3% | -89.3% |
资本支出强度CLVTWD
| Q1 26 | 9.5% | — | ||
| Q4 25 | 11.5% | 4.6% | ||
| Q3 25 | 10.5% | 0.7% | ||
| Q2 25 | 10.6% | 0.8% | ||
| Q1 25 | 10.3% | 1.5% | ||
| Q4 24 | 12.4% | 3.8% | ||
| Q3 24 | 12.3% | 0.7% | ||
| Q2 24 | 10.1% | 1.4% |
现金转化率CLVTWD
| Q1 26 | — | — | ||
| Q4 25 | 51.58× | — | ||
| Q3 25 | — | -28.34× | ||
| Q2 25 | — | -7.02× | ||
| Q1 25 | — | -102.07× | ||
| Q4 24 | — | 2.89× | ||
| Q3 24 | — | -7.01× | ||
| Q2 24 | — | -10.49× |
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
CLVT
| Subscription | $397.5M | 68% |
| Re-occurring | $108.6M | 19% |
| Transactional | $79.4M | 14% |
WD
暂无分部数据
