vs
Diversified Energy Co（DEC）与Healthpeak Properties（DOC）财务数据对比。点击上方公司名可切换其他公司
Healthpeak Properties的季度营收约是Diversified Energy Co的1.1倍（$719.4M vs $666.5M），Healthpeak Properties净利率更高（73.2% vs 29.3%，领先43.8%），Healthpeak Properties自由现金流更多（$357.0M vs $280.0M）
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。
Healthpeak Properties是美国医疗地产领域的房地产投资信托基金，核心投资范畴覆盖老年住宅、生命科学相关物业及医疗办公楼三类资产。公司2007年于马里兰州组建，总部设在科罗拉多州丹佛市，在尔湾、纳什维尔、旧金山均设有办事处，截至2019年12月31日共持有617处物业的权益。
DEC vs DOC — 直观对比
营收规模更大
DOC
是对方的1.1倍
$666.5M
净利率更高
DOC
高出43.8%
29.3%
自由现金流更多
DOC
多$77.0M
$280.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $719.4M |
| 净利润 | $195.5M | $114.0M |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | 17.4% |
| 净利率 | 29.3% | 73.2% |
| 营收同比 | — | 3.1% |
| 净利润同比 | — | 2406.4% |
| 每股收益（稀释后） | — | $0.16 |
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DECDOC
| Q4 25 | $666.5M | $719.4M | ||
| Q3 25 | $499.8M | $705.9M | ||
| Q2 25 | $600.3M | $694.3M | ||
| Q1 25 | — | $702.9M | ||
| Q4 24 | — | $698.0M | ||
| Q3 24 | — | $700.4M | ||
| Q2 24 | — | $695.5M | ||
| Q1 24 | — | $606.6M |
净利润DECDOC
| Q4 25 | $195.5M | $114.0M | ||
| Q3 25 | $171.1M | $-117.1M | ||
| Q2 25 | $297.7M | $31.7M | ||
| Q1 25 | — | $42.8M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | — | $85.9M | ||
| Q2 24 | — | $146.0M | ||
| Q1 24 | — | $6.7M |
毛利率DECDOC
| Q4 25 | — | — | ||
| Q3 25 | — | 58.6% | ||
| Q2 25 | 44.7% | 60.2% | ||
| Q1 25 | — | 61.1% | ||
| Q4 24 | — | 60.3% | ||
| Q3 24 | — | 60.0% | ||
| Q2 24 | — | 60.6% | ||
| Q1 24 | — | 59.8% |
营业利润率DECDOC
| Q4 25 | 37.6% | 17.4% | ||
| Q3 25 | 36.2% | 9.2% | ||
| Q2 25 | 48.5% | 5.7% | ||
| Q1 25 | — | 7.7% | ||
| Q4 24 | — | -2.2% | ||
| Q3 24 | — | 14.1% | ||
| Q2 24 | — | 22.3% | ||
| Q1 24 | — | 3.7% |
净利率DECDOC
| Q4 25 | 29.3% | 73.2% | ||
| Q3 25 | 34.2% | -16.6% | ||
| Q2 25 | 49.6% | 4.6% | ||
| Q1 25 | — | 6.1% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 12.3% | ||
| Q2 24 | — | 21.0% | ||
| Q1 24 | — | 1.1% |
每股收益（稀释后）DECDOC
| Q4 25 | — | $0.16 | ||
| Q3 25 | $2.14 | $-0.17 | ||
| Q2 25 | $3.67 | $0.05 | ||
| Q1 25 | — | $0.06 | ||
| Q4 24 | — | $0.02 | ||
| Q3 24 | — | $0.12 | ||
| Q2 24 | — | $0.21 | ||
| Q1 24 | — | $0.01 |
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 | $29.7M | $467.5M |
| 总债务越低越好 | $2.7B | $9.8B |
| 股东权益账面价值 | $984.1M | $7.5B |
| 总资产 | $6.2B | $20.3B |
| 负债/权益比越低杠杆越低 | 2.76× | 1.31× |
8季度趋势，按日历期对齐
现金及短期投资DECDOC
| Q4 25 | $29.7M | $467.5M | ||
| Q3 25 | — | $91.0M | ||
| Q2 25 | $23.7M | $89.4M | ||
| Q1 25 | — | $70.6M | ||
| Q4 24 | — | $119.8M | ||
| Q3 24 | — | $180.4M | ||
| Q2 24 | — | $106.9M | ||
| Q1 24 | — | $101.8M |
总债务DECDOC
| Q4 25 | $2.7B | $9.8B | ||
| Q3 25 | — | $9.1B | ||
| Q2 25 | — | $9.0B | ||
| Q1 25 | — | $8.9B | ||
| Q4 24 | — | $8.7B | ||
| Q3 24 | — | $8.6B | ||
| Q2 24 | — | $8.6B | ||
| Q1 24 | — | $8.8B |
股东权益DECDOC
| Q4 25 | $984.1M | $7.5B | ||
| Q3 25 | — | $7.6B | ||
| Q2 25 | $727.7M | $7.9B | ||
| Q1 25 | — | $8.2B | ||
| Q4 24 | — | $8.4B | ||
| Q3 24 | — | $8.6B | ||
| Q2 24 | — | $8.8B | ||
| Q1 24 | — | $8.9B |
总资产DECDOC
| Q4 25 | $6.2B | $20.3B | ||
| Q3 25 | — | $19.6B | ||
| Q2 25 | $5.7B | $19.8B | ||
| Q1 25 | — | $19.8B | ||
| Q4 24 | — | $19.9B | ||
| Q3 24 | — | $20.0B | ||
| Q2 24 | — | $20.2B | ||
| Q1 24 | — | $20.5B |
负债/权益比DECDOC
| Q4 25 | 2.76× | 1.31× | ||
| Q3 25 | — | 1.20× | ||
| Q2 25 | — | 1.14× | ||
| Q1 25 | — | 1.08× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | — | 1.00× | ||
| Q2 24 | — | 0.98× | ||
| Q1 24 | — | 0.99× |
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 | $464.6M | $1.3B |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $357.0M |
| 自由现金流率自由现金流/营收 | 42.0% | 49.6% |
| 资本支出强度资本支出/营收 | 27.7% | 124.4% |
| 现金转化率经营现金流/净利润 | 2.38× | 10.99× |
| 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DECDOC
| Q4 25 | $464.6M | $1.3B | ||
| Q3 25 | — | $315.0M | ||
| Q2 25 | $264.1M | $363.5M | ||
| Q1 25 | — | $279.4M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $318.2M | ||
| Q2 24 | — | $316.2M | ||
| Q1 24 | — | $152.6M |
自由现金流DECDOC
| Q4 25 | $280.0M | $357.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $333.7M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率DECDOC
| Q4 25 | 42.0% | 49.6% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 47.8% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度DECDOC
| Q4 25 | 27.7% | 124.4% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 105.6% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率DECDOC
| Q4 25 | 2.38× | 10.99× | ||
| Q3 25 | — | — | ||
| Q2 25 | 0.89× | 11.48× | ||
| Q1 25 | — | 6.52× | ||
| Q4 24 | — | 235.43× | ||
| Q3 24 | — | 3.71× | ||
| Q2 24 | — | 2.17× | ||
| Q1 24 | — | 22.85× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
