vs
Dine Brands Global, Inc.（DIN）与棒约翰（PZZA）财务数据对比。点击上方公司名可切换其他公司
棒约翰的季度营收约是Dine Brands Global, Inc.的2.3倍（$498.2M vs $217.6M），棒约翰净利率更高（1.4% vs -5.6%，领先7.0%），Dine Brands Global, Inc.同比增速更快（6.3% vs -6.1%），棒约翰自由现金流更多（$2.1M vs $-8.6M），过去两年Dine Brands Global, Inc.的营收复合增速更高（2.7% vs -1.5%）
戴恩品牌全球公司是一家总部位于美国加利福尼亚州帕萨迪纳的上市餐饮企业，其前身是1958年成立的IHOP。目前公司旗下拥有三个餐饮品牌，分别是Applebee's社区烧烤酒吧、国际煎饼屋（IHOP）和Fuzzy's塔可店，运营特许加盟及直营全服务餐厅。
棒约翰国际是源自美国的知名披萨餐饮连锁品牌，截至2023年，它是美国市场规模第四大披萨外送连锁餐饮集团，总部设于肯塔基州路易斯维尔与佐治亚州亚特兰大的都会区，在全球多地开设门店，主打披萨外卖业务。
DIN vs PZZA — 直观对比
营收规模更大
PZZA
是对方的2.3倍
$217.6M
营收增速更快
DIN
高出12.4%
-6.1%
净利率更高
PZZA
高出7.0%
-5.6%
自由现金流更多
PZZA
多$10.7M
$-8.6M
两年增速更快
DIN
近两年复合增速
-1.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $217.6M | $498.2M |
| 净利润 | $-12.2M | $7.1M |
| 毛利率 | 42.4% | — |
| 营业利润率 | -7.6% | 4.9% |
| 净利率 | -5.6% | 1.4% |
| 营收同比 | 6.3% | -6.1% |
| 净利润同比 | -336.1% | -52.2% |
| 每股收益（稀释后） | $-0.79 | $0.22 |
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DINPZZA
| Q4 25 | $217.6M | $498.2M | ||
| Q3 25 | $216.2M | $508.2M | ||
| Q2 25 | $230.8M | $529.2M | ||
| Q1 25 | $214.8M | $518.3M | ||
| Q4 24 | $204.8M | $530.8M | ||
| Q3 24 | $195.0M | $506.8M | ||
| Q2 24 | $206.3M | $507.9M | ||
| Q1 24 | $206.2M | $513.9M |
净利润DINPZZA
| Q4 25 | $-12.2M | $7.1M | ||
| Q3 25 | $7.3M | $4.7M | ||
| Q2 25 | $13.8M | $9.5M | ||
| Q1 25 | $8.2M | $9.2M | ||
| Q4 24 | $5.2M | $14.8M | ||
| Q3 24 | $19.1M | $41.8M | ||
| Q2 24 | $23.2M | $12.2M | ||
| Q1 24 | $17.5M | $14.6M |
毛利率DINPZZA
| Q4 25 | 42.4% | — | ||
| Q3 25 | 39.1% | — | ||
| Q2 25 | 40.0% | — | ||
| Q1 25 | 42.0% | — | ||
| Q4 24 | 41.7% | — | ||
| Q3 24 | 47.8% | — | ||
| Q2 24 | 48.1% | — | ||
| Q1 24 | 47.2% | — |
营业利润率DINPZZA
| Q4 25 | -7.6% | 4.9% | ||
| Q3 25 | 4.7% | 3.2% | ||
| Q2 25 | 8.2% | 4.6% | ||
| Q1 25 | 6.0% | 4.6% | ||
| Q4 24 | 3.8% | 5.6% | ||
| Q3 24 | 13.6% | 12.9% | ||
| Q2 24 | 15.1% | 5.6% | ||
| Q1 24 | 11.7% | 6.6% |
净利率DINPZZA
| Q4 25 | -5.6% | 1.4% | ||
| Q3 25 | 3.4% | 0.9% | ||
| Q2 25 | 6.0% | 1.8% | ||
| Q1 25 | 3.8% | 1.8% | ||
| Q4 24 | 2.5% | 2.8% | ||
| Q3 24 | 9.8% | 8.2% | ||
| Q2 24 | 11.2% | 2.4% | ||
| Q1 24 | 8.5% | 2.8% |
每股收益（稀释后）DINPZZA
| Q4 25 | $-0.79 | $0.22 | ||
| Q3 25 | $0.48 | $0.13 | ||
| Q2 25 | $0.89 | $0.28 | ||
| Q1 25 | $0.53 | $0.27 | ||
| Q4 24 | $0.35 | $0.46 | ||
| Q3 24 | $1.24 | $1.27 | ||
| Q2 24 | $1.50 | $0.37 | ||
| Q1 24 | $1.13 | $0.44 |
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 | $128.2M | $34.6M |
| 总债务越低越好 | $1.2B | $722.3M |
| 股东权益账面价值 | $-273.9M | $-444.8M |
| 总资产 | $1.7B | $837.5M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资DINPZZA
| Q4 25 | $128.2M | $34.6M | ||
| Q3 25 | $167.9M | $39.0M | ||
| Q2 25 | $194.2M | $33.3M | ||
| Q1 25 | $186.5M | $44.0M | ||
| Q4 24 | $186.7M | $38.0M | ||
| Q3 24 | $169.6M | $17.6M | ||
| Q2 24 | $153.5M | $24.3M | ||
| Q1 24 | $145.0M | $27.8M |
总债务DINPZZA
| Q4 25 | $1.2B | $722.3M | ||
| Q3 25 | $1.2B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.2B | — |
股东权益DINPZZA
| Q4 25 | $-273.9M | $-444.8M | ||
| Q3 25 | $-231.9M | $-439.3M | ||
| Q2 25 | $-212.5M | $-432.0M | ||
| Q1 25 | $-215.7M | $-431.9M | ||
| Q4 24 | $-216.0M | $-429.5M | ||
| Q3 24 | $-216.7M | $-430.9M | ||
| Q2 24 | $-231.7M | $-461.7M | ||
| Q1 24 | $-244.8M | $-461.9M |
总资产DINPZZA
| Q4 25 | $1.7B | $837.5M | ||
| Q3 25 | $1.8B | $884.1M | ||
| Q2 25 | $1.8B | $890.4M | ||
| Q1 25 | $1.8B | $898.1M | ||
| Q4 24 | $1.8B | $889.0M | ||
| Q3 24 | $1.7B | $860.9M | ||
| Q2 24 | $1.7B | $838.4M | ||
| Q1 24 | $1.7B | $847.2M |
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 | $5.7M | $19.8M |
| 自由现金流经营现金流 - 资本支出 | $-8.6M | $2.1M |
| 自由现金流率自由现金流/营收 | -3.9% | 0.4% |
| 资本支出强度资本支出/营收 | 6.6% | 3.6% |
| 现金转化率经营现金流/净利润 | — | 2.80× |
| 过去12个月自由现金流最近4个季度 | $53.4M | $61.3M |
8季度趋势，按日历期对齐
经营现金流DINPZZA
| Q4 25 | $5.7M | $19.8M | ||
| Q3 25 | $30.2M | $39.3M | ||
| Q2 25 | $37.0M | $35.5M | ||
| Q1 25 | $16.1M | $31.3M | ||
| Q4 24 | $30.5M | $50.7M | ||
| Q3 24 | $25.5M | $13.9M | ||
| Q2 24 | $21.6M | $30.0M | ||
| Q1 24 | $30.6M | $12.0M |
自由现金流DINPZZA
| Q4 25 | $-8.6M | $2.1M | ||
| Q3 25 | $18.1M | $22.7M | ||
| Q2 25 | $31.0M | $17.4M | ||
| Q1 25 | $12.8M | $19.1M | ||
| Q4 24 | $26.7M | $25.2M | ||
| Q3 24 | $22.0M | $-3.8M | ||
| Q2 24 | $18.2M | $13.9M | ||
| Q1 24 | $27.2M | $-1.1M |
自由现金流率DINPZZA
| Q4 25 | -3.9% | 0.4% | ||
| Q3 25 | 8.4% | 4.5% | ||
| Q2 25 | 13.4% | 3.3% | ||
| Q1 25 | 6.0% | 3.7% | ||
| Q4 24 | 13.0% | 4.7% | ||
| Q3 24 | 11.3% | -0.8% | ||
| Q2 24 | 8.8% | 2.7% | ||
| Q1 24 | 13.2% | -0.2% |
资本支出强度DINPZZA
| Q4 25 | 6.6% | 3.6% | ||
| Q3 25 | 5.6% | 3.3% | ||
| Q2 25 | 2.6% | 3.4% | ||
| Q1 25 | 1.5% | 2.4% | ||
| Q4 24 | 1.9% | 4.8% | ||
| Q3 24 | 1.8% | 3.5% | ||
| Q2 24 | 1.7% | 3.2% | ||
| Q1 24 | 1.6% | 2.5% |
现金转化率DINPZZA
| Q4 25 | — | 2.80× | ||
| Q3 25 | 4.12× | 8.36× | ||
| Q2 25 | 2.68× | 3.73× | ||
| Q1 25 | 1.97× | 3.40× | ||
| Q4 24 | 5.88× | 3.43× | ||
| Q3 24 | 1.34× | 0.33× | ||
| Q2 24 | 0.93× | 2.45× | ||
| Q1 24 | 1.75× | 0.82× |
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
DIN
| Franchisor | $163.2M | 75% |
| Food And Beverage | $27.3M | 13% |
| Proprietary Product Sales And Other | $17.0M | 8% |
| Other | $8.1M | 4% |
| Franchise And Development Fees | $2.0M | 1% |
PZZA
| Commissary | $236.8M | 48% |
| Company Owned Restaurant Sales | $154.4M | 31% |
| Franchisor | $47.5M | 10% |
| Advertising | $37.2M | 7% |
| Other | $22.2M | 4% |
