vs
Claros Mortgage Trust, Inc.（CMTG）与戴德梁行（CWK）财务数据对比。点击上方公司名可切换其他公司
戴德梁行的季度营收约是Claros Mortgage Trust, Inc.的62.3倍（$2.9B vs $46.7M）。戴德梁行净利率更高（-0.8% vs -468.9%，领先468.2%）。戴德梁行同比增速更快（10.8% vs -22.4%）。过去两年戴德梁行的营收复合增速更高（15.5% vs -10.9%）
Claros Mortgage Trust, Inc.是一家总部位于美国的房地产投资信托公司，主要投资住宅及商业抵押贷款、抵押贷款支持证券等各类抵押相关资产，通过严谨的资产筛选和投资组合管理为股东创造稳定的风险调整后回报。
戴德梁行是全球化的商业地产及物业管理服务提供商，总部位于美国伊利诺伊州芝加哥，由联合创始人J·克莱兹代尔·库什曼和伯纳德·韦克菲尔德共同创立，在全球商业地产服务领域拥有广泛的业务布局与专业服务能力，为各类客户提供定制化的地产相关解决方案。
CMTG vs CWK — 直观对比
营收规模更大
CWK
是对方的62.3倍
$46.7M
营收增速更快
CWK
高出33.2%
-22.4%
净利率更高
CWK
高出468.2%
-468.9%
两年增速更快
CWK
近两年复合增速
-10.9%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $46.7M | $2.9B |
| 净利润 | $-219.2M | $-22.4M |
| 毛利率 | — | — |
| 营业利润率 | — | 6.1% |
| 净利率 | -468.9% | -0.8% |
| 营收同比 | -22.4% | 10.8% |
| 净利润同比 | -117.7% | -119.8% |
| 每股收益（稀释后） | $-1.56 | $-0.10 |
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CMTGCWK
| Q4 25 | $46.7M | $2.9B | ||
| Q3 25 | $46.1M | $2.6B | ||
| Q2 25 | $51.6M | $2.5B | ||
| Q1 25 | $43.4M | $2.3B | ||
| Q4 24 | $60.2M | $2.6B | ||
| Q3 24 | $64.9M | $2.3B | ||
| Q2 24 | $64.5M | $2.3B | ||
| Q1 24 | $58.8M | $2.2B |
净利润CMTGCWK
| Q4 25 | $-219.2M | $-22.4M | ||
| Q3 25 | $-9.5M | $51.4M | ||
| Q2 25 | $-181.7M | $57.3M | ||
| Q1 25 | $-78.6M | $1.9M | ||
| Q4 24 | $-100.7M | $112.9M | ||
| Q3 24 | $-56.2M | $33.7M | ||
| Q2 24 | $-11.6M | $13.5M | ||
| Q1 24 | $-52.8M | $-28.8M |
营业利润率CMTGCWK
| Q4 25 | — | 6.1% | ||
| Q3 25 | — | 4.1% | ||
| Q2 25 | — | 4.9% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | 3.1% | ||
| Q1 24 | — | 0.9% |
净利率CMTGCWK
| Q4 25 | -468.9% | -0.8% | ||
| Q3 25 | -20.7% | 2.0% | ||
| Q2 25 | -351.9% | 2.3% | ||
| Q1 25 | -181.3% | 0.1% | ||
| Q4 24 | -167.2% | 4.3% | ||
| Q3 24 | -86.7% | 1.4% | ||
| Q2 24 | -17.9% | 0.6% | ||
| Q1 24 | -89.7% | -1.3% |
每股收益（稀释后）CMTGCWK
| Q4 25 | $-1.56 | $-0.10 | ||
| Q3 25 | $-0.07 | $0.22 | ||
| Q2 25 | $-1.30 | $0.25 | ||
| Q1 25 | $-0.56 | $0.01 | ||
| Q4 24 | $-0.72 | $0.49 | ||
| Q3 24 | $-0.40 | $0.14 | ||
| Q2 24 | $-0.09 | $0.06 | ||
| Q1 24 | $-0.39 | $-0.13 |
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 | $173.2M | $784.2M |
| 总债务越低越好 | $3.2B | $2.7B |
| 股东权益账面价值 | $1.5B | $2.0B |
| 总资产 | $4.7B | $7.7B |
| 负债/权益比越低杠杆越低 | 2.06× | 1.40× |
8季度趋势，按日历期对齐
现金及短期投资CMTGCWK
| Q4 25 | $173.2M | $784.2M | ||
| Q3 25 | $339.5M | $634.4M | ||
| Q2 25 | $209.2M | $618.2M | ||
| Q1 25 | $127.8M | $623.2M | ||
| Q4 24 | $99.1M | $793.3M | ||
| Q3 24 | $113.9M | $775.4M | ||
| Q2 24 | $148.2M | $567.3M | ||
| Q1 24 | $232.5M | $553.5M |
总债务CMTGCWK
| Q4 25 | $3.2B | $2.7B | ||
| Q3 25 | $3.7B | $2.8B | ||
| Q2 25 | $4.0B | $3.0B | ||
| Q1 25 | $4.7B | $3.0B | ||
| Q4 24 | $4.9B | $3.0B | ||
| Q3 24 | $5.1B | $3.1B | ||
| Q2 24 | $5.3B | $3.1B | ||
| Q1 24 | $5.5B | $3.2B |
股东权益CMTGCWK
| Q4 25 | $1.5B | $2.0B | ||
| Q3 25 | $1.7B | $2.0B | ||
| Q2 25 | $1.8B | $1.9B | ||
| Q1 25 | $1.9B | $1.8B | ||
| Q4 24 | $2.0B | $1.8B | ||
| Q3 24 | $2.1B | $1.7B | ||
| Q2 24 | $2.2B | $1.6B | ||
| Q1 24 | $2.2B | $1.6B |
总资产CMTGCWK
| Q4 25 | $4.7B | $7.7B | ||
| Q3 25 | $5.4B | $7.7B | ||
| Q2 25 | $5.8B | $7.6B | ||
| Q1 25 | $6.7B | $7.4B | ||
| Q4 24 | $7.0B | $7.5B | ||
| Q3 24 | $7.3B | $7.5B | ||
| Q2 24 | $7.6B | $7.3B | ||
| Q1 24 | $7.8B | $7.5B |
负债/权益比CMTGCWK
| Q4 25 | 2.06× | 1.40× | ||
| Q3 25 | 2.09× | 1.45× | ||
| Q2 25 | 2.29× | 1.57× | ||
| Q1 25 | 2.42× | 1.70× | ||
| Q4 24 | 2.44× | 1.73× | ||
| Q3 24 | 2.44× | 1.81× | ||
| Q2 24 | 2.46× | 1.91× | ||
| Q1 24 | 2.47× | 1.96× |
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 | $2.4M | $257.3M |
| 自由现金流经营现金流 - 资本支出 | — | $234.3M |
| 自由现金流率自由现金流/营收 | — | 8.0% |
| 资本支出强度资本支出/营收 | — | 0.8% |
| 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 | — | $293.0M |
8季度趋势，按日历期对齐
经营现金流CMTGCWK
| Q4 25 | $2.4M | $257.3M | ||
| Q3 25 | $8.8M | $235.5M | ||
| Q2 25 | $-5.8M | $9.6M | ||
| Q1 25 | $-35.8M | $-162.0M | ||
| Q4 24 | $18.3M | $115.2M | ||
| Q3 24 | $39.2M | $196.1M | ||
| Q2 24 | $5.5M | $21.8M | ||
| Q1 24 | $21.5M | $-125.1M |
自由现金流CMTGCWK
| Q4 25 | — | $234.3M | ||
| Q3 25 | — | $225.0M | ||
| Q2 25 | — | $300.0K | ||
| Q1 25 | — | $-166.6M | ||
| Q4 24 | — | $105.9M | ||
| Q3 24 | — | $186.7M | ||
| Q2 24 | — | $10.0M | ||
| Q1 24 | — | $-135.6M |
自由现金流率CMTGCWK
| Q4 25 | — | 8.0% | ||
| Q3 25 | — | 8.6% | ||
| Q2 25 | — | 0.0% | ||
| Q1 25 | — | -7.3% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | — | 8.0% | ||
| Q2 24 | — | 0.4% | ||
| Q1 24 | — | -6.2% |
资本支出强度CMTGCWK
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 0.4% | ||
| Q2 25 | — | 0.4% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | 0.4% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 0.5% |
现金转化率CMTGCWK
| Q4 25 | — | — | ||
| Q3 25 | — | 4.58× | ||
| Q2 25 | — | 0.17× | ||
| Q1 25 | — | -85.26× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 5.82× | ||
| Q2 24 | — | 1.61× | ||
| Q1 24 | — | — |
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
CMTG
| Real Estate Owned Portfolio | $34.2M | 73% |
| Other | $11.1M | 24% |
| Mixed Use Property Fixed Rents | $1.4M | 3% |
CWK
暂无分部数据
