vs
Chipotle Mexican Grill（CMG）与Huntington Bancshares（HBAN）财务数据对比。点击上方公司名可切换其他公司
Chipotle Mexican Grill的季度营收约是Huntington Bancshares的1.2倍（$3.0B vs $2.6B），Huntington Bancshares净利率更高（20.2% vs 11.1%，领先9.1%），Huntington Bancshares同比增速更快（34.0% vs 4.9%），过去两年Huntington Bancshares的营收复合增速更高（168.3% vs 5.1%）
Chipotle Mexican Grill（常简称为Chipotle）是源自美国的跨国休闲快餐连锁品牌，主营现点现做的碗餐、塔可、墨西哥卷饼等风味餐食，餐品制作过程全程向顾客公开。截至2025年12月，品牌全球门店数量已达4000家，品牌名来源于纳瓦特尔语中烟熏干哈拉佩尼奥辣椒的称谓。
亨廷顿银行控股公司是总部位于美国俄亥俄州哥伦布市的金融控股集团，旗下核心子公司亨廷顿国民银行共运营1047个营业网点，主要布局于美国中西部，覆盖俄亥俄、密歇根、明尼苏达等12个州，是美国区域银行领域的重要参与者。
CMG vs HBAN — 直观对比
营收规模更大
CMG
是对方的1.2倍
$2.6B
营收增速更快
HBAN
高出29.1%
4.9%
净利率更高
HBAN
高出9.1%
11.1%
两年增速更快
HBAN
近两年复合增速
5.1%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.0B | $2.6B |
| 净利润 | $330.9M | $523.0M |
| 毛利率 | — | — |
| 营业利润率 | 14.1% | 0.4% |
| 净利率 | 11.1% | 20.2% |
| 营收同比 | 4.9% | 34.0% |
| 净利润同比 | -0.3% | 0.8% |
| 每股收益（稀释后） | $0.25 | $0.25 |
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CMGHBAN
| Q1 26 | — | $2.6B | ||
| Q4 25 | $3.0B | $410.0M | ||
| Q3 25 | $3.0B | $424.0M | ||
| Q2 25 | $3.1B | $377.0M | ||
| Q1 25 | $2.9B | $351.0M | ||
| Q4 24 | $2.8B | $410.0M | ||
| Q3 24 | $2.8B | $362.0M | ||
| Q2 24 | $3.0B | $360.0M |
净利润CMGHBAN
| Q1 26 | — | $523.0M | ||
| Q4 25 | $330.9M | $519.0M | ||
| Q3 25 | $382.1M | $629.0M | ||
| Q2 25 | $436.1M | $536.0M | ||
| Q1 25 | $386.6M | $527.0M | ||
| Q4 24 | $331.8M | $530.0M | ||
| Q3 24 | $387.4M | $517.0M | ||
| Q2 24 | $455.7M | $474.0M |
营业利润率CMGHBAN
| Q1 26 | — | 0.4% | ||
| Q4 25 | 14.1% | — | ||
| Q3 25 | 15.9% | — | ||
| Q2 25 | 18.2% | — | ||
| Q1 25 | 16.7% | — | ||
| Q4 24 | 14.6% | — | ||
| Q3 24 | 16.9% | — | ||
| Q2 24 | 19.7% | — |
净利率CMGHBAN
| Q1 26 | — | 20.2% | ||
| Q4 25 | 11.1% | 126.6% | ||
| Q3 25 | 12.7% | 148.3% | ||
| Q2 25 | 14.2% | 142.2% | ||
| Q1 25 | 13.4% | 150.1% | ||
| Q4 24 | 11.7% | 129.3% | ||
| Q3 24 | 13.9% | 142.8% | ||
| Q2 24 | 15.3% | 131.7% |
每股收益（稀释后）CMGHBAN
| Q1 26 | — | $0.25 | ||
| Q4 25 | $0.25 | $0.30 | ||
| Q3 25 | $0.29 | $0.41 | ||
| Q2 25 | $0.32 | $0.34 | ||
| Q1 25 | $0.28 | $0.34 | ||
| Q4 24 | $-12.51 | $0.33 | ||
| Q3 24 | $0.28 | $0.33 | ||
| Q2 24 | $0.33 | $0.30 |
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 | $1.0B | — |
| 总债务越低越好 | $0 | $23.5B |
| 股东权益账面价值 | $2.8B | $32.6B |
| 总资产 | $9.0B | $285.4B |
| 负债/权益比越低杠杆越低 | 0.00× | 0.72× |
8季度趋势，按日历期对齐
现金及短期投资CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | $1.0B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.4B | — | ||
| Q2 24 | $1.5B | — |
总债务CMGHBAN
| Q1 26 | — | $23.5B | ||
| Q4 25 | $0 | $17.2B | ||
| Q3 25 | — | $17.3B | ||
| Q2 25 | — | $17.5B | ||
| Q1 25 | — | $18.1B | ||
| Q4 24 | $0 | $16.4B | ||
| Q3 24 | — | $15.7B | ||
| Q2 24 | — | $16.5B |
股东权益CMGHBAN
| Q1 26 | — | $32.6B | ||
| Q4 25 | $2.8B | $24.3B | ||
| Q3 25 | $3.2B | $22.2B | ||
| Q2 25 | $3.5B | $20.9B | ||
| Q1 25 | $3.5B | $20.4B | ||
| Q4 24 | $3.7B | $19.7B | ||
| Q3 24 | $3.6B | $20.6B | ||
| Q2 24 | $3.7B | $19.5B |
总资产CMGHBAN
| Q1 26 | — | $285.4B | ||
| Q4 25 | $9.0B | $225.1B | ||
| Q3 25 | $9.3B | $210.2B | ||
| Q2 25 | $9.3B | $207.7B | ||
| Q1 25 | $9.0B | $209.6B | ||
| Q4 24 | $9.2B | $204.2B | ||
| Q3 24 | $9.0B | $200.5B | ||
| Q2 24 | $8.9B | $196.3B |
负债/权益比CMGHBAN
| Q1 26 | — | 0.72× | ||
| Q4 25 | 0.00× | 0.71× | ||
| Q3 25 | — | 0.78× | ||
| Q2 25 | — | 0.83× | ||
| Q1 25 | — | 0.89× | ||
| Q4 24 | 0.00× | 0.83× | ||
| Q3 24 | — | 0.76× | ||
| Q2 24 | — | 0.84× |
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 | $425.8M | — |
| 自由现金流经营现金流 - 资本支出 | $228.4M | — |
| 自由现金流率自由现金流/营收 | 7.7% | — |
| 资本支出强度资本支出/营收 | 6.6% | — |
| 现金转化率经营现金流/净利润 | 1.29× | — |
| 过去12个月自由现金流最近4个季度 | $1.4B | — |
8季度趋势，按日历期对齐
经营现金流CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | $425.8M | $928.0M | ||
| Q3 25 | $569.7M | $487.0M | ||
| Q2 25 | $561.3M | $554.0M | ||
| Q1 25 | $557.1M | $513.0M | ||
| Q4 24 | $526.8M | $1.5B | ||
| Q3 24 | $446.5M | $-438.0M | ||
| Q2 24 | $562.6M | $305.0M |
自由现金流CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | $228.4M | $810.0M | ||
| Q3 25 | $406.2M | $446.0M | ||
| Q2 25 | $400.7M | $500.0M | ||
| Q1 25 | $412.3M | $459.0M | ||
| Q4 24 | $353.9M | $1.5B | ||
| Q3 24 | $299.0M | $-480.0M | ||
| Q2 24 | $422.1M | $263.0M |
自由现金流率CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | 7.7% | 197.6% | ||
| Q3 25 | 13.5% | 105.2% | ||
| Q2 25 | 13.1% | 132.6% | ||
| Q1 25 | 14.3% | 130.8% | ||
| Q4 24 | 12.4% | 355.4% | ||
| Q3 24 | 10.7% | -132.6% | ||
| Q2 24 | 14.2% | 73.1% |
资本支出强度CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | 6.6% | 28.8% | ||
| Q3 25 | 5.4% | 9.7% | ||
| Q2 25 | 5.2% | 14.3% | ||
| Q1 25 | 5.0% | 15.4% | ||
| Q4 24 | 6.1% | 6.6% | ||
| Q3 24 | 5.3% | 11.6% | ||
| Q2 24 | 4.7% | 11.7% |
现金转化率CMGHBAN
| Q1 26 | — | — | ||
| Q4 25 | 1.29× | 1.79× | ||
| Q3 25 | 1.49× | 0.77× | ||
| Q2 25 | 1.29× | 1.03× | ||
| Q1 25 | 1.44× | 0.97× | ||
| Q4 24 | 1.59× | 2.80× | ||
| Q3 24 | 1.15× | -0.85× | ||
| Q2 24 | 1.23× | 0.64× |
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
CMG
| U.S.Segment | $2.9B | 98% |
| Chipotle Rewards | $46.1M | 2% |
| Delivery Service | $14.3M | 0% |
HBAN
暂无分部数据
