vs
Diversified Energy Co（DEC）与W. P. Carey Inc.（WPC）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W. P. Carey Inc.的1.5倍（$666.5M vs $444.5M），W. P. Carey Inc.净利率更高（33.4% vs 29.3%，领先4.0%）
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。
W.P.凯里是一家房地产投资信托企业，主打投资以三净租赁模式租予单一租户的物业。公司注册地位于美国马里兰州，核心办公地点设在纽约市，深耕商业地产投资领域，拥有成熟的运营经验与优质的项目资源。
DEC vs WPC — 直观对比
营收规模更大
DEC
是对方的1.5倍
$444.5M
净利率更高
WPC
高出4.0%
29.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $444.5M |
| 净利润 | $195.5M | $148.3M |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | 34.5% |
| 净利率 | 29.3% | 33.4% |
| 营收同比 | — | 9.4% |
| 净利润同比 | — | 215.4% |
| 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DECWPC
| Q4 25 | $666.5M | $444.5M | ||
| Q3 25 | $499.8M | $431.3M | ||
| Q2 25 | $600.3M | $430.8M | ||
| Q1 25 | — | $409.9M | ||
| Q4 24 | — | $406.2M | ||
| Q3 24 | — | $397.4M | ||
| Q2 24 | — | $389.7M | ||
| Q1 24 | — | $389.8M |
净利润DECWPC
| Q4 25 | $195.5M | $148.3M | ||
| Q3 25 | $171.1M | $141.0M | ||
| Q2 25 | $297.7M | $51.2M | ||
| Q1 25 | — | $125.8M | ||
| Q4 24 | — | $47.0M | ||
| Q3 24 | — | $111.7M | ||
| Q2 24 | — | $142.9M | ||
| Q1 24 | — | $159.2M |
毛利率DECWPC
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 44.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率DECWPC
| Q4 25 | 37.6% | 34.5% | ||
| Q3 25 | 36.2% | 34.7% | ||
| Q2 25 | 48.5% | 15.0% | ||
| Q1 25 | — | 33.5% | ||
| Q4 24 | — | 13.5% | ||
| Q3 24 | — | 30.4% | ||
| Q2 24 | — | 38.3% | ||
| Q1 24 | — | 43.0% |
净利率DECWPC
| Q4 25 | 29.3% | 33.4% | ||
| Q3 25 | 34.2% | 32.7% | ||
| Q2 25 | 49.6% | 11.9% | ||
| Q1 25 | — | 30.7% | ||
| Q4 24 | — | 11.6% | ||
| Q3 24 | — | 28.1% | ||
| Q2 24 | — | 36.7% | ||
| Q1 24 | — | 40.8% |
每股收益（稀释后）DECWPC
| 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 | $155.3M |
| 总债务越低越好 | $2.7B | $8.7B |
| 股东权益账面价值 | $984.1M | $8.1B |
| 总资产 | $6.2B | $18.0B |
| 负债/权益比越低杠杆越低 | 2.76× | 1.07× |
8季度趋势，按日历期对齐
现金及短期投资DECWPC
| Q4 25 | $29.7M | $155.3M | ||
| Q3 25 | — | $249.0M | ||
| Q2 25 | $23.7M | $244.8M | ||
| Q1 25 | — | $187.8M | ||
| Q4 24 | — | $640.4M | ||
| Q3 24 | — | $818.2M | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | — | $777.0M |
总债务DECWPC
| Q4 25 | $2.7B | $8.7B | ||
| Q3 25 | — | $8.7B | ||
| Q2 25 | — | $8.6B | ||
| Q1 25 | — | $7.9B | ||
| Q4 24 | — | $8.0B | ||
| Q3 24 | — | $8.0B | ||
| Q2 24 | — | $8.1B | ||
| Q1 24 | — | $7.9B |
股东权益DECWPC
| Q4 25 | $984.1M | $8.1B | ||
| Q3 25 | — | $8.2B | ||
| Q2 25 | $727.7M | $8.2B | ||
| Q1 25 | — | $8.4B | ||
| Q4 24 | — | $8.4B | ||
| Q3 24 | — | $8.6B | ||
| Q2 24 | — | $8.6B | ||
| Q1 24 | — | $8.7B |
总资产DECWPC
| Q4 25 | $6.2B | $18.0B | ||
| Q3 25 | — | $18.0B | ||
| Q2 25 | $5.7B | $18.0B | ||
| Q1 25 | — | $17.3B | ||
| Q4 24 | — | $17.5B | ||
| Q3 24 | — | $17.6B | ||
| Q2 24 | — | $17.8B | ||
| Q1 24 | — | $17.6B |
负债/权益比DECWPC
| Q4 25 | 2.76× | 1.07× | ||
| Q3 25 | — | 1.06× | ||
| Q2 25 | — | 1.05× | ||
| Q1 25 | — | 0.94× | ||
| Q4 24 | — | 0.95× | ||
| Q3 24 | — | 0.93× | ||
| Q2 24 | — | 0.94× | ||
| Q1 24 | — | 0.91× |
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 | $304.6M |
| 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× | 2.05× |
| 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DECWPC
| Q4 25 | $464.6M | $304.6M | ||
| Q3 25 | — | $300.5M | ||
| Q2 25 | $264.1M | $404.0M | ||
| Q1 25 | — | $273.2M | ||
| Q4 24 | — | $296.3M | ||
| Q3 24 | — | $280.2M | ||
| Q2 24 | — | $221.0M | ||
| Q1 24 | — | $1.0B |
自由现金流DECWPC
| Q4 25 | $280.0M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率DECWPC
| Q4 25 | 42.0% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度DECWPC
| Q4 25 | 27.7% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率DECWPC
| Q4 25 | 2.38× | 2.05× | ||
| Q3 25 | — | 2.13× | ||
| Q2 25 | 0.89× | 7.89× | ||
| Q1 25 | — | 2.17× | ||
| Q4 24 | — | 6.30× | ||
| Q3 24 | — | 2.51× | ||
| Q2 24 | — | 1.55× | ||
| Q1 24 | — | 6.50× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
