vs
Diversified Energy Co（DEC）与Planet Fitness, Inc.（PLNT）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Planet Fitness, Inc.的1.8倍（$666.5M vs $376.3M），Diversified Energy Co净利率更高（29.3% vs 16.0%，领先13.3%），Diversified Energy Co自由现金流更多（$280.0M vs $59.0M）
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。
Planet Fitness Inc.是总部位于美国新罕布什尔州汉普顿的健身中心特许经营商及运营商，目前在全球拥有约2715家门店，覆盖美国、加拿大、巴拿马、墨西哥、西班牙、澳大利亚等国，是全球规模最大的健身俱乐部特许经营品牌之一，主打「无评判空间」理念，面向所有健身水平的用户开放。
DEC vs PLNT — 直观对比
营收规模更大
DEC
是对方的1.8倍
$376.3M
净利率更高
DEC
高出13.3%
16.0%
自由现金流更多
DEC
多$221.1M
$59.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $376.3M |
| 净利润 | $195.5M | $60.4M |
| 毛利率 | — | 76.0% |
| 营业利润率 | 37.6% | 28.2% |
| 净利率 | 29.3% | 16.0% |
| 营收同比 | — | 10.5% |
| 净利润同比 | — | 28.3% |
| 每股收益（稀释后） | — | — |
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DECPLNT
| Q4 25 | $666.5M | $376.3M | ||
| Q3 25 | $499.8M | $330.3M | ||
| Q2 25 | $600.3M | $340.9M | ||
| Q1 25 | — | $276.7M | ||
| Q4 24 | — | $340.4M | ||
| Q3 24 | — | $292.2M | ||
| Q2 24 | — | $300.9M | ||
| Q1 24 | — | $248.0M |
净利润DECPLNT
| Q4 25 | $195.5M | $60.4M | ||
| Q3 25 | $171.1M | $58.8M | ||
| Q2 25 | $297.7M | $58.0M | ||
| Q1 25 | — | $41.9M | ||
| Q4 24 | — | $47.1M | ||
| Q3 24 | — | $42.0M | ||
| Q2 24 | — | $48.6M | ||
| Q1 24 | — | $34.3M |
毛利率DECPLNT
| Q4 25 | — | 76.0% | ||
| Q3 25 | — | 82.4% | ||
| Q2 25 | 44.7% | 82.6% | ||
| Q1 25 | — | 91.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 84.4% | ||
| Q2 24 | — | 82.7% | ||
| Q1 24 | — | 92.3% |
营业利润率DECPLNT
| Q4 25 | 37.6% | 28.2% | ||
| Q3 25 | 36.2% | 32.4% | ||
| Q2 25 | 48.5% | 30.0% | ||
| Q1 25 | — | 28.6% | ||
| Q4 24 | — | 26.4% | ||
| Q3 24 | — | 27.8% | ||
| Q2 24 | — | 29.0% | ||
| Q1 24 | — | 26.5% |
净利率DECPLNT
| Q4 25 | 29.3% | 16.0% | ||
| Q3 25 | 34.2% | 17.8% | ||
| Q2 25 | 49.6% | 17.0% | ||
| Q1 25 | — | 15.1% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | — | 14.4% | ||
| Q2 24 | — | 16.2% | ||
| Q1 24 | — | 13.8% |
每股收益（稀释后）DECPLNT
| Q4 25 | — | — | ||
| Q3 25 | $2.14 | — | ||
| Q2 25 | $3.67 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $452.4M |
| 总债务越低越好 | $2.7B | $2.5B |
| 股东权益账面价值 | $984.1M | $-482.8M |
| 总资产 | $6.2B | $3.1B |
| 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DECPLNT
| Q4 25 | $29.7M | $452.4M | ||
| Q3 25 | — | $443.4M | ||
| Q2 25 | $23.7M | $442.7M | ||
| Q1 25 | — | $453.6M | ||
| Q4 24 | — | $407.3M | ||
| Q3 24 | — | $407.4M | ||
| Q2 24 | — | $350.2M | ||
| Q1 24 | — | $395.1M |
总债务DECPLNT
| Q4 25 | $2.7B | $2.5B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.2B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.2B | ||
| Q2 24 | — | $2.2B | ||
| Q1 24 | — | $2.0B |
股东权益DECPLNT
| Q4 25 | $984.1M | $-482.8M | ||
| Q3 25 | — | $-194.8M | ||
| Q2 25 | $727.7M | $-158.7M | ||
| Q1 25 | — | $-219.9M | ||
| Q4 24 | — | $-215.4M | ||
| Q3 24 | — | $-266.1M | ||
| Q2 24 | — | $-317.7M | ||
| Q1 24 | — | $-96.4M |
总资产DECPLNT
| Q4 25 | $6.2B | $3.1B | ||
| Q3 25 | — | $3.1B | ||
| Q2 25 | $5.7B | $3.1B | ||
| Q1 25 | — | $3.1B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $3.0B |
负债/权益比DECPLNT
| Q4 25 | 2.76× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $109.1M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $59.0M |
| 自由现金流率自由现金流/营收 | 42.0% | 15.7% |
| 资本支出强度资本支出/营收 | 27.7% | 13.3% |
| 现金转化率经营现金流/净利润 | 2.38× | 1.81× |
| 过去12个月自由现金流最近4个季度 | — | $254.8M |
8季度趋势，按日历期对齐
经营现金流DECPLNT
| Q4 25 | $464.6M | $109.1M | ||
| Q3 25 | — | $131.5M | ||
| Q2 25 | $264.1M | $44.0M | ||
| Q1 25 | — | $133.9M | ||
| Q4 24 | — | $49.1M | ||
| Q3 24 | — | $126.8M | ||
| Q2 24 | — | $78.2M | ||
| Q1 24 | — | $89.7M |
自由现金流DECPLNT
| Q4 25 | $280.0M | $59.0M | ||
| Q3 25 | — | $76.7M | ||
| Q2 25 | — | $8.2M | ||
| Q1 25 | — | $110.9M | ||
| Q4 24 | — | $7.0M | ||
| Q3 24 | — | $78.2M | ||
| Q2 24 | — | $40.2M | ||
| Q1 24 | — | $63.4M |
自由现金流率DECPLNT
| Q4 25 | 42.0% | 15.7% | ||
| Q3 25 | — | 23.2% | ||
| Q2 25 | — | 2.4% | ||
| Q1 25 | — | 40.1% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 26.7% | ||
| Q2 24 | — | 13.4% | ||
| Q1 24 | — | 25.6% |
资本支出强度DECPLNT
| Q4 25 | 27.7% | 13.3% | ||
| Q3 25 | — | 16.6% | ||
| Q2 25 | — | 10.5% | ||
| Q1 25 | — | 8.3% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | — | 16.6% | ||
| Q2 24 | — | 12.6% | ||
| Q1 24 | — | 10.6% |
现金转化率DECPLNT
| Q4 25 | 2.38× | 1.81× | ||
| Q3 25 | — | 2.23× | ||
| Q2 25 | 0.89× | 0.76× | ||
| Q1 25 | — | 3.20× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | — | 3.02× | ||
| Q2 24 | — | 1.61× | ||
| Q1 24 | — | 2.62× |
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
PLNT
| Corporate Owned Club Segment | $135.6M | 36% |
| Equipment Revenue | $121.2M | 32% |
| Franchise | $98.6M | 26% |
| Advertising | $20.8M | 6% |
| Related Party | $4.3M | 1% |
