vs
Claros Mortgage Trust, Inc.（CMTG）与Digital Realty（DLR）财务数据对比。点击上方公司名可切换其他公司
Digital Realty的季度营收约是Claros Mortgage Trust, Inc.的35.0倍（$1.6B vs $46.7M）。Digital Realty净利率更高（6.0% vs -468.9%，领先475.0%）。Digital Realty同比增速更快（16.1% vs -22.4%）。过去两年Digital Realty的营收复合增速更高（9.8% 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。
Digital Realty是一家全球知名的不动产投资信托企业，核心业务涵盖全球各地运营商中立数据中心的持有、运营与投资，可为客户提供数据中心部署、主机托管、网络互联等多元专业服务，能够满足不同企业对算力基础设施、数据存储及网络连接的多样化需求。
CMTG vs DLR — 直观对比
营收规模更大
DLR
是对方的35.0倍
$46.7M
营收增速更快
DLR
高出38.5%
-22.4%
净利率更高
DLR
高出475.0%
-468.9%
两年增速更快
DLR
近两年复合增速
-10.9%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $46.7M | $1.6B |
| 净利润 | $-219.2M | $98.6M |
| 毛利率 | — | — |
| 营业利润率 | — | 6.9% |
| 净利率 | -468.9% | 6.0% |
| 营收同比 | -22.4% | 16.1% |
| 净利润同比 | -117.7% | -10.3% |
| 每股收益（稀释后） | $-1.56 | $0.22 |
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CMTGDLR
| Q1 26 | — | $1.6B | ||
| Q4 25 | $46.7M | $1.6B | ||
| Q3 25 | $46.1M | $1.6B | ||
| Q2 25 | $51.6M | $1.5B | ||
| Q1 25 | $43.4M | $1.4B | ||
| Q4 24 | $60.2M | $1.4B | ||
| Q3 24 | $64.9M | $1.4B | ||
| Q2 24 | $64.5M | $1.4B |
净利润CMTGDLR
| Q1 26 | — | $98.6M | ||
| Q4 25 | $-219.2M | $98.6M | ||
| Q3 25 | $-9.5M | $67.8M | ||
| Q2 25 | $-181.7M | $1.0B | ||
| Q1 25 | $-78.6M | $110.0M | ||
| Q4 24 | $-100.7M | $189.6M | ||
| Q3 24 | $-56.2M | $51.2M | ||
| Q2 24 | $-11.6M | $80.2M |
营业利润率CMTGDLR
| Q1 26 | — | 6.9% | ||
| Q4 25 | — | 6.9% | ||
| Q3 25 | — | 8.8% | ||
| Q2 25 | — | 14.2% | ||
| Q1 25 | — | 13.9% | ||
| Q4 24 | — | 10.1% | ||
| Q3 24 | — | 11.8% | ||
| Q2 24 | — | 0.7% |
净利率CMTGDLR
| Q1 26 | — | 6.0% | ||
| Q4 25 | -468.9% | 6.0% | ||
| Q3 25 | -20.7% | 4.3% | ||
| Q2 25 | -351.9% | 69.1% | ||
| Q1 25 | -181.3% | 7.8% | ||
| Q4 24 | -167.2% | 13.2% | ||
| Q3 24 | -86.7% | 3.6% | ||
| Q2 24 | -17.9% | 5.9% |
每股收益（稀释后）CMTGDLR
| Q1 26 | — | $0.22 | ||
| Q4 25 | $-1.56 | $0.22 | ||
| Q3 25 | $-0.07 | $0.15 | ||
| Q2 25 | $-1.30 | $2.94 | ||
| Q1 25 | $-0.56 | $0.27 | ||
| Q4 24 | $-0.72 | $0.50 | ||
| Q3 24 | $-0.40 | $0.09 | ||
| Q2 24 | $-0.09 | $0.20 |
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 | $3.5B |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $1.5B | $22.9B |
| 总资产 | $4.7B | $49.4B |
| 负债/权益比越低杠杆越低 | 2.06× | — |
8季度趋势，按日历期对齐
现金及短期投资CMTGDLR
| Q1 26 | — | $3.5B | ||
| Q4 25 | $173.2M | $3.5B | ||
| Q3 25 | $339.5M | $3.3B | ||
| Q2 25 | $209.2M | $3.6B | ||
| Q1 25 | $127.8M | $2.3B | ||
| Q4 24 | $99.1M | $3.9B | ||
| Q3 24 | $113.9M | $2.2B | ||
| Q2 24 | $148.2M | $2.3B |
总债务CMTGDLR
| Q1 26 | — | — | ||
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.7B | — | ||
| Q2 25 | $4.0B | — | ||
| Q1 25 | $4.7B | — | ||
| Q4 24 | $4.9B | — | ||
| Q3 24 | $5.1B | — | ||
| Q2 24 | $5.3B | — |
股东权益CMTGDLR
| Q1 26 | — | $22.9B | ||
| Q4 25 | $1.5B | $22.9B | ||
| Q3 25 | $1.7B | $23.0B | ||
| Q2 25 | $1.8B | $22.9B | ||
| Q1 25 | $1.9B | $21.3B | ||
| Q4 24 | $2.0B | $21.3B | ||
| Q3 24 | $2.1B | $21.2B | ||
| Q2 24 | $2.2B | $20.5B |
总资产CMTGDLR
| Q1 26 | — | $49.4B | ||
| Q4 25 | $4.7B | $49.4B | ||
| Q3 25 | $5.4B | $48.7B | ||
| Q2 25 | $5.8B | $48.7B | ||
| Q1 25 | $6.7B | $45.1B | ||
| Q4 24 | $7.0B | $45.3B | ||
| Q3 24 | $7.3B | $45.3B | ||
| Q2 24 | $7.6B | $43.6B |
负债/权益比CMTGDLR
| Q1 26 | — | — | ||
| Q4 25 | 2.06× | — | ||
| Q3 25 | 2.09× | — | ||
| Q2 25 | 2.29× | — | ||
| Q1 25 | 2.42× | — | ||
| Q4 24 | 2.44× | — | ||
| Q3 24 | 2.44× | — | ||
| Q2 24 | 2.46× | — |
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 | — |
| 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 | — | — |
| 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CMTGDLR
| Q1 26 | — | — | ||
| Q4 25 | $2.4M | $719.0M | ||
| Q3 25 | $8.8M | $652.9M | ||
| Q2 25 | $-5.8M | $641.2M | ||
| Q1 25 | $-35.8M | $399.1M | ||
| Q4 24 | $18.3M | $769.5M | ||
| Q3 24 | $39.2M | $566.5M | ||
| Q2 24 | $5.5M | $573.2M |
现金转化率CMTGDLR
| Q1 26 | — | — | ||
| Q4 25 | — | 7.29× | ||
| Q3 25 | — | 9.63× | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | 3.63× | ||
| Q4 24 | — | 4.06× | ||
| Q3 24 | — | 11.07× | ||
| Q2 24 | — | 7.15× |
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% |
DLR
暂无分部数据
