vs
CMB.TECH NV（CMBT）与DHT Holdings, Inc.（DHT）财务数据对比。点击上方公司名可切换其他公司
CMB.TECH NV的季度营收约是DHT Holdings, Inc.的5.5倍（$592.8M vs $107.3M）。DHT Holdings, Inc.净利率更高（41.7% vs 32.3%，领先9.5%）。DHT Holdings, Inc.同比增速更快（-24.5% vs -34.6%）
CMB.TECH前身为Euronav，是全球知名的原油运输企业，运营超大型油轮（VLCC）、苏伊士型油轮及浮式储卸油装置（FSO），为全球能源产业链提供专业的海上原油运输及存储解决方案，业务布局覆盖主要国际油气运输航线。
DHT控股是一家独立的国际原油运输企业，持有并运营大型原油运输船队，主要服务全球油气行业，为头部石油生产商、炼油厂和大宗商品贸易商提供跨国际核心贸易航线的原油海运服务。
CMBT vs DHT — 直观对比
营收规模更大
CMBT
是对方的5.5倍
$107.3M
营收增速更快
DHT
高出10.1%
-34.6%
净利率更高
DHT
高出9.5%
32.3%
损益表 — Q4 2024 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $592.8M | $107.3M |
| 净利润 | $191.2M | $44.8M |
| 毛利率 | — | — |
| 营业利润率 | 46.4% | 44.2% |
| 净利率 | 32.3% | 41.7% |
| 营收同比 | -34.6% | -24.5% |
| 净利润同比 | -63.3% | 27.3% |
| 每股收益（稀释后） | $1.01 | $0.28 |
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CMBTDHT
| Q3 25 | — | $107.3M | ||
| Q4 24 | $592.8M | — | ||
| Q3 24 | — | $142.1M | ||
| Q4 23 | $905.9M | — | ||
| Q3 23 | — | $131.6M | ||
| Q3 22 | — | $109.9M |
净利润CMBTDHT
| Q3 25 | — | $44.8M | ||
| Q4 24 | $191.2M | — | ||
| Q3 24 | — | $35.2M | ||
| Q4 23 | $521.2M | — | ||
| Q3 23 | — | $31.0M | ||
| Q3 22 | — | $7.5M |
营业利润率CMBTDHT
| Q3 25 | — | 44.2% | ||
| Q4 24 | 46.4% | — | ||
| Q3 24 | — | 29.7% | ||
| Q4 23 | 63.4% | — | ||
| Q3 23 | — | 29.7% | ||
| Q3 22 | — | 11.1% |
净利率CMBTDHT
| Q3 25 | — | 41.7% | ||
| Q4 24 | 32.3% | — | ||
| Q3 24 | — | 24.8% | ||
| Q4 23 | 57.5% | — | ||
| Q3 23 | — | 23.5% | ||
| Q3 22 | — | 6.8% |
每股收益（稀释后）CMBTDHT
| Q3 25 | — | $0.28 | ||
| Q4 24 | $1.01 | — | ||
| Q3 24 | — | $0.22 | ||
| Q4 23 | $2.58 | — | ||
| Q3 23 | — | $0.19 | ||
| Q3 22 | — | $0.04 |
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 | $38.9M | $81.3M |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $1.2B | $1.1B |
| 总资产 | $3.9B | $1.4B |
| 负债/权益比越低杠杆越低 | 2.20× | — |
8季度趋势，按日历期对齐
现金及短期投资CMBTDHT
| Q3 25 | — | $81.3M | ||
| Q4 24 | $38.9M | — | ||
| Q3 24 | — | $73.8M | ||
| Q4 23 | $429.4M | — | ||
| Q3 23 | — | $73.9M | ||
| Q3 22 | — | $65.7M |
总债务CMBTDHT
| Q3 25 | — | — | ||
| Q4 24 | $2.6B | — | ||
| Q3 24 | — | — | ||
| Q4 23 | $930.7M | — | ||
| Q3 23 | — | — | ||
| Q3 22 | — | — |
股东权益CMBTDHT
| Q3 25 | — | $1.1B | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | — | $1.0B | ||
| Q4 23 | $2.4B | — | ||
| Q3 23 | — | $1.0B | ||
| Q3 22 | — | $1.0B |
总资产CMBTDHT
| Q3 25 | — | $1.4B | ||
| Q4 24 | $3.9B | — | ||
| Q3 24 | — | $1.5B | ||
| Q4 23 | $3.4B | — | ||
| Q3 23 | — | $1.5B | ||
| Q3 22 | — | $1.5B |
负债/权益比CMBTDHT
| Q3 25 | — | — | ||
| Q4 24 | 2.20× | — | ||
| Q3 24 | — | — | ||
| Q4 23 | 0.39× | — | ||
| Q3 23 | — | — | ||
| Q3 22 | — | — |
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 | $204.4M | $60.9M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 1.07× | 1.36× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流CMBTDHT
| Q3 25 | — | $60.9M | ||
| Q4 24 | $204.4M | — | ||
| Q3 24 | — | $80.1M | ||
| Q4 23 | $435.8M | — | ||
| Q3 23 | — | $55.7M | ||
| Q3 22 | — | $5.5M |
自由现金流CMBTDHT
| Q3 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q4 23 | $65.6M | — | ||
| Q3 23 | — | — | ||
| Q3 22 | — | — |
自由现金流率CMBTDHT
| Q3 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q4 23 | 7.2% | — | ||
| Q3 23 | — | — | ||
| Q3 22 | — | — |
资本支出强度CMBTDHT
| Q3 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q4 23 | 40.9% | — | ||
| Q3 23 | — | — | ||
| Q3 22 | — | — |
现金转化率CMBTDHT
| Q3 25 | — | 1.36× | ||
| Q4 24 | 1.07× | — | ||
| Q3 24 | — | 2.28× | ||
| Q4 23 | 0.84× | — | ||
| Q3 23 | — | 1.80× | ||
| Q3 22 | — | 0.73× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
