vs
Concentra Group Holdings Parent, Inc.（CON）与Diversified Energy Co（DEC）财务数据对比。点击上方公司名可切换其他公司
Diversified Energy Co的季度营收约是Concentra Group Holdings Parent, Inc.的1.2倍（$666.5M vs $539.1M），Diversified Energy Co净利率更高（29.3% vs 6.4%，领先22.9%），Diversified Energy Co自由现金流更多（$280.0M vs $98.5M）
Concentra是美国的职业医疗服务商，1979年成立于得克萨斯州阿马里洛，总部位于得克萨斯州艾迪生。业务覆盖美国47个州，运营627家职业医疗中心和410个雇主驻地现场诊所，美国每7起职业伤害案例中就有1起由该机构提供诊疗服务。
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
CON vs DEC — 直观对比
营收规模更大
DEC
是对方的1.2倍
$539.1M
净利率更高
DEC
高出22.9%
6.4%
自由现金流更多
DEC
多$181.5M
$98.5M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $539.1M | $666.5M |
| 净利润 | $34.7M | $195.5M |
| 毛利率 | — | — |
| 营业利润率 | 12.9% | 37.6% |
| 净利率 | 6.4% | 29.3% |
| 营收同比 | — | — |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $0.27 | — |
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CONDEC
| Q4 25 | $539.1M | $666.5M | ||
| Q3 25 | $572.8M | $499.8M | ||
| Q2 25 | $550.8M | $600.3M | ||
| Q1 25 | $500.8M | — | ||
| Q3 24 | $489.6M | — | ||
| Q2 24 | $477.9M | — |
净利润CONDEC
| Q4 25 | $34.7M | $195.5M | ||
| Q3 25 | $48.3M | $171.1M | ||
| Q2 25 | $44.6M | $297.7M | ||
| Q1 25 | $38.9M | — | ||
| Q3 24 | $44.3M | — | ||
| Q2 24 | $51.7M | — |
毛利率CONDEC
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 44.7% | ||
| Q1 25 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率CONDEC
| Q4 25 | 12.9% | 37.6% | ||
| Q3 25 | 16.5% | 36.2% | ||
| Q2 25 | 16.3% | 48.5% | ||
| Q1 25 | 16.0% | — | ||
| Q3 24 | 17.6% | — | ||
| Q2 24 | 17.6% | — |
净利率CONDEC
| Q4 25 | 6.4% | 29.3% | ||
| Q3 25 | 8.4% | 34.2% | ||
| Q2 25 | 8.1% | 49.6% | ||
| Q1 25 | 7.8% | — | ||
| Q3 24 | 9.1% | — | ||
| Q2 24 | 10.8% | — |
每股收益（稀释后）CONDEC
| Q4 25 | $0.27 | — | ||
| Q3 25 | $0.38 | $2.14 | ||
| Q2 25 | $0.35 | $3.67 | ||
| Q1 25 | $0.30 | — | ||
| Q3 24 | $0.37 | — | ||
| Q2 24 | $0.50 | — |
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 | $79.9M | $29.7M |
| 总债务越低越好 | $1.6B | $2.7B |
| 股东权益账面价值 | $393.3M | $984.1M |
| 总资产 | $2.9B | $6.2B |
| 负债/权益比越低杠杆越低 | 3.98× | 2.76× |
8季度趋势，按日历期对齐
现金及短期投资CONDEC
| Q4 25 | $79.9M | $29.7M | ||
| Q3 25 | $49.9M | — | ||
| Q2 25 | $73.9M | $23.7M | ||
| Q1 25 | $52.1M | — | ||
| Q3 24 | $136.8M | — | ||
| Q2 24 | $50.7M | — |
总债务CONDEC
| Q4 25 | $1.6B | $2.7B | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.6B | — | ||
| Q3 24 | $1.5B | — | ||
| Q2 24 | $3.0M | — |
股东权益CONDEC
| Q4 25 | $393.3M | $984.1M | ||
| Q3 25 | $385.5M | — | ||
| Q2 25 | $342.6M | $727.7M | ||
| Q1 25 | $307.1M | — | ||
| Q3 24 | $277.8M | — | ||
| Q2 24 | $1.2B | — |
总资产CONDEC
| Q4 25 | $2.9B | $6.2B | ||
| Q3 25 | $2.8B | — | ||
| Q2 25 | $2.8B | $5.7B | ||
| Q1 25 | $2.7B | — | ||
| Q3 24 | $2.5B | — | ||
| Q2 24 | $2.4B | — |
负债/权益比CONDEC
| Q4 25 | 3.98× | 2.76× | ||
| Q3 25 | 4.15× | — | ||
| Q2 25 | 4.82× | — | ||
| Q1 25 | 5.27× | — | ||
| Q3 24 | 5.30× | — | ||
| Q2 24 | 0.00× | — |
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 | $118.7M | $464.6M |
| 自由现金流经营现金流 - 资本支出 | $98.5M | $280.0M |
| 自由现金流率自由现金流/营收 | 18.3% | 42.0% |
| 资本支出强度资本支出/营收 | 3.7% | 27.7% |
| 现金转化率经营现金流/净利润 | 3.42× | 2.38× |
| 过去12个月自由现金流最近4个季度 | $197.1M | — |
8季度趋势，按日历期对齐
经营现金流CONDEC
| Q4 25 | $118.7M | $464.6M | ||
| Q3 25 | $60.6M | — | ||
| Q2 25 | $88.4M | $264.1M | ||
| Q1 25 | $11.7M | — | ||
| Q3 24 | $65.9M | — | ||
| Q2 24 | — | — |
自由现金流CONDEC
| Q4 25 | $98.5M | $280.0M | ||
| Q3 25 | $39.4M | — | ||
| Q2 25 | $63.2M | — | ||
| Q1 25 | $-4.0M | — | ||
| Q3 24 | $50.8M | — | ||
| Q2 24 | — | — |
自由现金流率CONDEC
| Q4 25 | 18.3% | 42.0% | ||
| Q3 25 | 6.9% | — | ||
| Q2 25 | 11.5% | — | ||
| Q1 25 | -0.8% | — | ||
| Q3 24 | 10.4% | — | ||
| Q2 24 | — | — |
资本支出强度CONDEC
| Q4 25 | 3.7% | 27.7% | ||
| Q3 25 | 3.7% | — | ||
| Q2 25 | 4.6% | — | ||
| Q1 25 | 3.1% | — | ||
| Q3 24 | 3.1% | — | ||
| Q2 24 | — | — |
现金转化率CONDEC
| Q4 25 | 3.42× | 2.38× | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 1.98× | 0.89× | ||
| Q1 25 | 0.30× | — | ||
| Q3 24 | 1.49× | — | ||
| Q2 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
CON
| Occupational Health Center Workers Compensation | $328.5M | 61% |
| Occupational Health Center Employer Services | $151.9M | 28% |
| Onsite Health Clinics | $36.2M | 7% |
| Other Businesses | $12.3M | 2% |
| Occupational Health Center Consumer Health | $8.1M | 2% |
| Occupational Health Center Other | $2.1M | 0% |
DEC
暂无分部数据
