vs
Diversified Energy Co（DEC）与西蒙地产集团（ELS）财务数据对比。点击上方公司名可切换其他公司
Diversified Energy Co的季度营收约是西蒙地产集团的1.7倍（$666.5M vs $397.6M）
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。
西蒙地产集团是美国头部房地产投资信托企业，投资范围涵盖购物中心、奥特莱斯及社区生活中心等商业地产业态，是美国规模最大的购物中心持有方，总部位于印第安纳州印第安纳波利斯，截至2024年12月末共持有232处物业权益。
DEC vs ELS — 直观对比
营收规模更大
DEC
是对方的1.7倍
$397.6M
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $397.6M |
| 净利润 | $195.5M | — |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | — |
| 净利率 | 29.3% | — |
| 营收同比 | — | 2.7% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | — | $0.56 |
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DECELS
| Q1 26 | — | $397.6M | ||
| Q4 25 | $666.5M | $373.9M | ||
| Q3 25 | $499.8M | $393.3M | ||
| Q2 25 | $600.3M | $376.9M | ||
| Q1 25 | — | $387.3M | ||
| Q4 24 | — | $372.3M | ||
| Q3 24 | — | $387.3M | ||
| Q2 24 | — | $380.0M |
净利润DECELS
| Q1 26 | — | — | ||
| Q4 25 | $195.5M | $103.8M | ||
| Q3 25 | $171.1M | $100.4M | ||
| Q2 25 | $297.7M | $83.5M | ||
| Q1 25 | — | $114.4M | ||
| Q4 24 | — | $100.6M | ||
| Q3 24 | — | $86.9M | ||
| Q2 24 | — | $82.1M |
毛利率DECELS
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 44.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率DECELS
| Q1 26 | — | — | ||
| Q4 25 | 37.6% | 26.5% | ||
| Q3 25 | 36.2% | 25.1% | ||
| Q2 25 | 48.5% | 22.3% | ||
| Q1 25 | — | 28.3% | ||
| Q4 24 | — | 27.2% | ||
| Q3 24 | — | 21.4% | ||
| Q2 24 | — | 21.5% |
净利率DECELS
| Q1 26 | — | — | ||
| Q4 25 | 29.3% | 27.8% | ||
| Q3 25 | 34.2% | 25.5% | ||
| Q2 25 | 49.6% | 22.2% | ||
| Q1 25 | — | 29.5% | ||
| Q4 24 | — | 27.0% | ||
| Q3 24 | — | 22.4% | ||
| Q2 24 | — | 21.6% |
每股收益（稀释后）DECELS
| Q1 26 | — | $0.56 | ||
| Q4 25 | — | $0.52 | ||
| Q3 25 | $2.14 | $0.50 | ||
| Q2 25 | $3.67 | $0.42 | ||
| Q1 25 | — | $0.57 | ||
| Q4 24 | — | $0.51 | ||
| Q3 24 | — | $0.44 | ||
| Q2 24 | — | $0.42 |
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 | — |
| 总债务越低越好 | $2.7B | — |
| 股东权益账面价值 | $984.1M | $1.8B |
| 总资产 | $6.2B | $5.7M |
| 负债/权益比越低杠杆越低 | 2.76× | — |
8季度趋势，按日历期对齐
现金及短期投资DECELS
| Q1 26 | — | — | ||
| Q4 25 | $29.7M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $23.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
总债务DECELS
| Q1 26 | — | — | ||
| Q4 25 | $2.7B | $3.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $3.2B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益DECELS
| Q1 26 | — | $1.8B | ||
| Q4 25 | $984.1M | $1.8B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | $727.7M | $1.7B | ||
| Q1 25 | — | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B |
总资产DECELS
| Q1 26 | — | $5.7M | ||
| Q4 25 | $6.2B | $5.7B | ||
| Q3 25 | — | $5.7B | ||
| Q2 25 | $5.7B | $5.7B | ||
| Q1 25 | — | $5.6B | ||
| Q4 24 | — | $5.6B | ||
| Q3 24 | — | $5.6B | ||
| Q2 24 | — | $5.6B |
负债/权益比DECELS
| Q1 26 | — | — | ||
| Q4 25 | 2.76× | 1.91× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.84× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $280.0M | — |
| 自由现金流率自由现金流/营收 | 42.0% | — |
| 资本支出强度资本支出/营收 | 27.7% | — |
| 现金转化率经营现金流/净利润 | 2.38× | — |
| 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DECELS
| Q1 26 | — | — | ||
| Q4 25 | $464.6M | $571.1M | ||
| Q3 25 | — | $147.0M | ||
| Q2 25 | $264.1M | $131.3M | ||
| Q1 25 | — | $193.4M | ||
| Q4 24 | — | $596.7M | ||
| Q3 24 | — | $149.5M | ||
| Q2 24 | — | $143.1M |
自由现金流DECELS
| Q1 26 | — | — | ||
| Q4 25 | $280.0M | $334.1M | ||
| Q3 25 | — | $75.7M | ||
| Q2 25 | — | $71.8M | ||
| Q1 25 | — | $148.2M | ||
| Q4 24 | — | $355.4M | ||
| Q3 24 | — | $91.1M | ||
| Q2 24 | — | $80.6M |
自由现金流率DECELS
| Q1 26 | — | — | ||
| Q4 25 | 42.0% | 89.4% | ||
| Q3 25 | — | 19.3% | ||
| Q2 25 | — | 19.1% | ||
| Q1 25 | — | 38.3% | ||
| Q4 24 | — | 95.5% | ||
| Q3 24 | — | 23.5% | ||
| Q2 24 | — | 21.2% |
资本支出强度DECELS
| Q1 26 | — | — | ||
| Q4 25 | 27.7% | 63.4% | ||
| Q3 25 | — | 18.1% | ||
| Q2 25 | — | 15.8% | ||
| Q1 25 | — | 11.7% | ||
| Q4 24 | — | 64.8% | ||
| Q3 24 | — | 15.1% | ||
| Q2 24 | — | 16.5% |
现金转化率DECELS
| Q1 26 | — | — | ||
| Q4 25 | 2.38× | 5.50× | ||
| Q3 25 | — | 1.46× | ||
| Q2 25 | 0.89× | 1.57× | ||
| Q1 25 | — | 1.69× | ||
| Q4 24 | — | 5.93× | ||
| Q3 24 | — | 1.72× | ||
| Q2 24 | — | 1.74× |
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
DEC
暂无分部数据
ELS
| Rental income | $339.0M | 85% |
| Other | $37.2M | 9% |
| Annual membership subscriptions | $18.3M | 5% |
| Membership upgrade revenue | $3.1M | 1% |
