vs
DENNY'S Corp（DENN）与汉密尔顿莱恩（HLNE）财务数据对比。点击上方公司名可切换其他公司
汉密尔顿莱恩的季度营收约是DENNY'S Corp的1.8倍（$198.6M vs $113.2M），汉密尔顿莱恩净利率更高（29.4% vs 0.6%，领先28.8%），汉密尔顿莱恩同比增速更快（18.0% vs 1.3%），汉密尔顿莱恩自由现金流更多（$72.4M vs $16.0M），过去两年汉密尔顿莱恩的营收复合增速更高（6.0% vs -0.9%）
丹尼氏是源自美国的堂食美式连锁餐吧品牌，目前在全球多个国家和地区开展业务，仅在美国、加拿大、墨西哥、波多黎各等地就运营着超过1400家门店，主打轻松随性的美式正餐用餐体验。
汉密尔顿莱恩是美国知名另类投资管理与咨询机构，总部位于宾夕法尼亚州康舍霍肯，深耕私募市场投资领域，为全球各类机构及专业客户提供多元的投资产品与专属咨询解决方案。
DENN vs HLNE — 直观对比
营收规模更大
HLNE
是对方的1.8倍
$113.2M
营收增速更快
HLNE
高出16.7%
1.3%
净利率更高
HLNE
高出28.8%
0.6%
自由现金流更多
HLNE
多$56.5M
$16.0M
两年增速更快
HLNE
近两年复合增速
-0.9%
损益表 — Q3 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $113.2M | $198.6M |
| 净利润 | $632.0K | $58.4M |
| 毛利率 | — | — |
| 营业利润率 | 9.2% | 60.5% |
| 净利率 | 0.6% | 29.4% |
| 营收同比 | 1.3% | 18.0% |
| 净利润同比 | -90.3% | 10.2% |
| 每股收益（稀释后） | $0.01 | — |
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DENNHLNE
| Q4 25 | — | $198.6M | ||
| Q3 25 | $113.2M | $190.9M | ||
| Q2 25 | $117.7M | $176.0M | ||
| Q1 25 | $111.6M | $198.0M | ||
| Q4 24 | $114.7M | $168.3M | ||
| Q3 24 | $111.8M | $150.0M | ||
| Q2 24 | $115.9M | $196.7M | ||
| Q1 24 | $110.0M | $176.7M |
净利润DENNHLNE
| Q4 25 | — | $58.4M | ||
| Q3 25 | $632.0K | $70.9M | ||
| Q2 25 | $2.5M | $53.7M | ||
| Q1 25 | $326.0K | $50.5M | ||
| Q4 24 | $6.8M | $53.0M | ||
| Q3 24 | $6.5M | $55.0M | ||
| Q2 24 | $3.6M | $59.0M | ||
| Q1 24 | $4.7M | $48.4M |
营业利润率DENNHLNE
| Q4 25 | — | 60.5% | ||
| Q3 25 | 9.2% | 61.6% | ||
| Q2 25 | 7.3% | 54.2% | ||
| Q1 25 | 4.7% | 44.6% | ||
| Q4 24 | 12.6% | 53.6% | ||
| Q3 24 | 10.5% | 51.4% | ||
| Q2 24 | 7.9% | 54.3% | ||
| Q1 24 | 9.1% | 55.0% |
净利率DENNHLNE
| Q4 25 | — | 29.4% | ||
| Q3 25 | 0.6% | 37.1% | ||
| Q2 25 | 2.1% | 30.5% | ||
| Q1 25 | 0.3% | 25.5% | ||
| Q4 24 | 5.9% | 31.5% | ||
| Q3 24 | 5.8% | 36.7% | ||
| Q2 24 | 3.1% | 30.0% | ||
| Q1 24 | 4.3% | 27.4% |
每股收益（稀释后）DENNHLNE
| Q4 25 | — | — | ||
| Q3 25 | $0.01 | — | ||
| Q2 25 | $0.05 | — | ||
| Q1 25 | $0.01 | — | ||
| Q4 24 | $0.13 | — | ||
| Q3 24 | $0.12 | — | ||
| Q2 24 | $0.07 | — | ||
| Q1 24 | $0.09 | — |
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 | — | — |
| 总债务越低越好 | — | $279.5M |
| 股东权益账面价值 | $-32.7M | $877.4M |
| 总资产 | $502.9M | $2.2B |
| 负债/权益比越低杠杆越低 | — | 0.32× |
8季度趋势，按日历期对齐
现金及短期投资DENNHLNE
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $1.1M | — | ||
| Q4 24 | $100.0K | — | ||
| Q3 24 | $2.9M | — | ||
| Q2 24 | $2.8M | — | ||
| Q1 24 | $2.8M | — |
总债务DENNHLNE
| Q4 25 | — | $279.5M | ||
| Q3 25 | — | $285.6M | ||
| Q2 25 | — | $288.6M | ||
| Q1 25 | — | $290.3M | ||
| Q4 24 | $270.6M | $292.0M | ||
| Q3 24 | — | $195.0M | ||
| Q2 24 | — | $195.6M | ||
| Q1 24 | — | $196.2M |
股东权益DENNHLNE
| Q4 25 | — | $877.4M | ||
| Q3 25 | $-32.7M | $825.8M | ||
| Q2 25 | $-34.6M | $758.8M | ||
| Q1 25 | $-36.4M | $717.3M | ||
| Q4 24 | $-34.0M | $649.3M | ||
| Q3 24 | $-54.5M | $606.6M | ||
| Q2 24 | $-53.2M | $566.4M | ||
| Q1 24 | $-55.7M | $525.2M |
总资产DENNHLNE
| Q4 25 | — | $2.2B | ||
| Q3 25 | $502.9M | $2.0B | ||
| Q2 25 | $491.1M | $1.8B | ||
| Q1 25 | $488.1M | $1.7B | ||
| Q4 24 | $496.3M | $1.6B | ||
| Q3 24 | $461.6M | $1.4B | ||
| Q2 24 | $459.9M | $1.4B | ||
| Q1 24 | $460.4M | $1.3B |
负债/权益比DENNHLNE
| Q4 25 | — | 0.32× | ||
| Q3 25 | — | 0.35× | ||
| Q2 25 | — | 0.38× | ||
| Q1 25 | — | 0.40× | ||
| Q4 24 | — | 0.45× | ||
| Q3 24 | — | 0.32× | ||
| Q2 24 | — | 0.35× | ||
| Q1 24 | — | 0.37× |
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 | $16.0M | $74.1M |
| 自由现金流经营现金流 - 资本支出 | $16.0M | $72.4M |
| 自由现金流率自由现金流/营收 | 14.1% | 36.5% |
| 资本支出强度资本支出/营收 | 0.0% | 0.8% |
| 现金转化率经营现金流/净利润 | 25.28× | 1.27× |
| 过去12个月自由现金流最近4个季度 | — | $606.5M |
8季度趋势，按日历期对齐
经营现金流DENNHLNE
| Q4 25 | — | $74.1M | ||
| Q3 25 | $16.0M | $118.9M | ||
| Q2 25 | $9.4M | $128.9M | ||
| Q1 25 | $5.0M | $300.8M | ||
| Q4 24 | $8.5M | $64.4M | ||
| Q3 24 | $6.6M | $117.4M | ||
| Q2 24 | $14.2M | $79.7M | ||
| Q1 24 | $215.0K | $120.9M |
自由现金流DENNHLNE
| Q4 25 | — | $72.4M | ||
| Q3 25 | $16.0M | $117.8M | ||
| Q2 25 | — | $127.6M | ||
| Q1 25 | — | $288.7M | ||
| Q4 24 | — | $58.8M | ||
| Q3 24 | — | $115.8M | ||
| Q2 24 | — | $78.2M | ||
| Q1 24 | — | $109.8M |
自由现金流率DENNHLNE
| Q4 25 | — | 36.5% | ||
| Q3 25 | 14.1% | 61.7% | ||
| Q2 25 | — | 72.5% | ||
| Q1 25 | — | 145.8% | ||
| Q4 24 | — | 34.9% | ||
| Q3 24 | — | 77.2% | ||
| Q2 24 | — | 39.8% | ||
| Q1 24 | — | 62.1% |
资本支出强度DENNHLNE
| Q4 25 | — | 0.8% | ||
| Q3 25 | 0.0% | 0.6% | ||
| Q2 25 | — | 0.8% | ||
| Q1 25 | — | 6.1% | ||
| Q4 24 | — | 3.3% | ||
| Q3 24 | 0.0% | 1.0% | ||
| Q2 24 | — | 0.8% | ||
| Q1 24 | — | 6.3% |
现金转化率DENNHLNE
| Q4 25 | — | 1.27× | ||
| Q3 25 | 25.28× | 1.68× | ||
| Q2 25 | 3.79× | 2.40× | ||
| Q1 25 | 15.38× | 5.96× | ||
| Q4 24 | 1.26× | 1.22× | ||
| Q3 24 | 1.01× | 2.14× | ||
| Q2 24 | 3.97× | 1.35× | ||
| Q1 24 | 0.05× | 2.50× |
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
DENN
| Franchisor Owned Outlet | $57.4M | 51% |
| Royalty | $27.7M | 25% |
| Advertising | $18.6M | 16% |
| Occupancy | $7.7M | 7% |
| Initial And Other Fees | $1.7M | 1% |
HLNE
| Management And Advisory Fee Revenue Specialized Funds | $98.5M | 50% |
| Incentive Fee Revenue Specialized Funds | $39.4M | 20% |
| Management And Advisory Fee Revenue Customized Separate Accounts | $36.1M | 18% |
| Management And Advisory Fee Revenue Reporting And Other | $9.3M | 5% |
| Incentive Fee Revenue Customized Separate Accounts | $5.9M | 3% |
| Management And Advisory Fee Revenue Advisory | $4.8M | 2% |
| Management And Advisory Fee Revenue Fund Reimbursement Revenue | $3.9M | 2% |
