vs
Diversified Energy Co（DEC）与温德姆酒店及度假村集团（WH）财务数据对比。点击上方公司名可切换其他公司
Diversified Energy Co的季度营收约是温德姆酒店及度假村集团的2.0倍（$666.5M vs $334.0M），Diversified Energy Co净利率更高（29.3% vs -18.0%，领先47.3%），Diversified Energy Co自由现金流更多（$280.0M vs $168.0M）
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。
温德姆酒店及度假村集团是总部位于美国新泽西州帕西帕尼的酒店企业，自称是全球规模最大的酒店特许经营商，在全球范围内共设有9100家门店，旗下拥有多个酒店及度假住宿品牌，服务全球各地的出行旅客。
DEC vs WH — 直观对比
营收规模更大
DEC
是对方的2.0倍
$334.0M
净利率更高
DEC
高出47.3%
-18.0%
自由现金流更多
DEC
多$112.0M
$168.0M
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $334.0M |
| 净利润 | $195.5M | $-60.0M |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | — |
| 净利率 | 29.3% | -18.0% |
| 营收同比 | — | -76.3% |
| 净利润同比 | — | -170.6% |
| 每股收益（稀释后） | — | $-0.80 |
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DECWH
| Q1 26 | — | $334.0M | ||
| Q4 25 | $666.5M | $334.0M | ||
| Q3 25 | $499.8M | $382.0M | ||
| Q2 25 | $600.3M | $397.0M | ||
| Q1 25 | — | $316.0M | ||
| Q4 24 | — | $336.0M | ||
| Q3 24 | — | $396.0M | ||
| Q2 24 | — | $367.0M |
净利润DECWH
| Q1 26 | — | $-60.0M | ||
| Q4 25 | $195.5M | $-60.0M | ||
| Q3 25 | $171.1M | $105.0M | ||
| Q2 25 | $297.7M | $87.0M | ||
| Q1 25 | — | $61.0M | ||
| Q4 24 | — | $85.0M | ||
| Q3 24 | — | $102.0M | ||
| Q2 24 | — | $86.0M |
毛利率DECWH
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 44.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率DECWH
| Q1 26 | — | — | ||
| Q4 25 | 37.6% | -11.4% | ||
| Q3 25 | 36.2% | 46.6% | ||
| Q2 25 | 48.5% | 37.8% | ||
| Q1 25 | — | 35.4% | ||
| Q4 24 | — | 38.4% | ||
| Q3 24 | — | 43.2% | ||
| Q2 24 | — | 39.5% |
净利率DECWH
| Q1 26 | — | -18.0% | ||
| Q4 25 | 29.3% | -18.0% | ||
| Q3 25 | 34.2% | 27.5% | ||
| Q2 25 | 49.6% | 21.9% | ||
| Q1 25 | — | 19.3% | ||
| Q4 24 | — | 25.3% | ||
| Q3 24 | — | 25.8% | ||
| Q2 24 | — | 23.4% |
每股收益（稀释后）DECWH
| Q1 26 | — | $-0.80 | ||
| Q4 25 | — | $-0.77 | ||
| Q3 25 | $2.14 | $1.36 | ||
| Q2 25 | $3.67 | $1.13 | ||
| Q1 25 | — | $0.78 | ||
| Q4 24 | — | $1.06 | ||
| Q3 24 | — | $1.29 | ||
| Q2 24 | — | $1.07 |
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 | $64.0M |
| 总债务越低越好 | $2.7B | — |
| 股东权益账面价值 | $984.1M | $468.0M |
| 总资产 | $6.2B | $4.2B |
| 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DECWH
| Q1 26 | — | $64.0M | ||
| Q4 25 | $29.7M | $64.0M | ||
| Q3 25 | — | $70.0M | ||
| Q2 25 | $23.7M | $50.0M | ||
| Q1 25 | — | $48.0M | ||
| Q4 24 | — | $103.0M | ||
| Q3 24 | — | $72.0M | ||
| Q2 24 | — | $70.0M |
总债务DECWH
| Q1 26 | — | — | ||
| Q4 25 | $2.7B | $2.5B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.5B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.4B |
股东权益DECWH
| Q1 26 | — | $468.0M | ||
| Q4 25 | $984.1M | $468.0M | ||
| Q3 25 | — | $583.0M | ||
| Q2 25 | $727.7M | $570.0M | ||
| Q1 25 | — | $579.0M | ||
| Q4 24 | — | $650.0M | ||
| Q3 24 | — | $583.0M | ||
| Q2 24 | — | $623.0M |
总资产DECWH
| Q1 26 | — | $4.2B | ||
| Q4 25 | $6.2B | $4.2B | ||
| Q3 25 | — | $4.3B | ||
| Q2 25 | $5.7B | $4.3B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | — | $4.2B | ||
| Q3 24 | — | $4.2B | ||
| Q2 24 | — | $4.2B |
负债/权益比DECWH
| Q1 26 | — | — | ||
| Q4 25 | 2.76× | 5.37× | ||
| Q3 25 | — | 4.43× | ||
| Q2 25 | — | 4.44× | ||
| Q1 25 | — | 4.29× | ||
| Q4 24 | — | 3.72× | ||
| Q3 24 | — | 4.19× | ||
| Q2 24 | — | 3.83× |
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 | $367.0M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $168.0M |
| 自由现金流率自由现金流/营收 | 42.0% | 50.3% |
| 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 | — | $437.0M |
8季度趋势，按日历期对齐
经营现金流DECWH
| Q1 26 | — | $367.0M | ||
| Q4 25 | $464.6M | $152.0M | ||
| Q3 25 | — | $86.0M | ||
| Q2 25 | $264.1M | $70.0M | ||
| Q1 25 | — | $59.0M | ||
| Q4 24 | — | $134.0M | ||
| Q3 24 | — | $79.0M | ||
| Q2 24 | — | $1.0M |
自由现金流DECWH
| Q1 26 | — | $168.0M | ||
| Q4 25 | $280.0M | $136.0M | ||
| Q3 25 | — | $75.0M | ||
| Q2 25 | — | $58.0M | ||
| Q1 25 | — | $52.0M | ||
| Q4 24 | — | $109.0M | ||
| Q3 24 | — | $71.0M | ||
| Q2 24 | — | $-6.0M |
自由现金流率DECWH
| Q1 26 | — | 50.3% | ||
| Q4 25 | 42.0% | 40.7% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 14.6% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | — | 32.4% | ||
| Q3 24 | — | 17.9% | ||
| Q2 24 | — | -1.6% |
资本支出强度DECWH
| Q1 26 | — | — | ||
| Q4 25 | 27.7% | 4.8% | ||
| Q3 25 | — | 2.9% | ||
| Q2 25 | — | 3.0% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 7.4% | ||
| Q3 24 | — | 2.0% | ||
| Q2 24 | — | 1.9% |
现金转化率DECWH
| Q1 26 | — | — | ||
| Q4 25 | 2.38× | — | ||
| Q3 25 | — | 0.82× | ||
| Q2 25 | 0.89× | 0.80× | ||
| Q1 25 | — | 0.97× | ||
| Q4 24 | — | 1.58× | ||
| Q3 24 | — | 0.77× | ||
| Q2 24 | — | 0.01× |
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
WH
| Fee-related and other revenues | $334.0M | 100% |
| Management and other fees | $2.0M | 1% |
