vs
Dine Brands Global, Inc.（DIN）与再鼎医药（ZLAB）财务数据对比。点击上方公司名可切换其他公司
Dine Brands Global, Inc.的季度营收约是再鼎医药的1.7倍（$217.6M vs $127.1M），再鼎医药同比增速更快（17.1% vs 6.3%），Dine Brands Global, Inc.自由现金流更多（$-8.6M vs $-26.7M），过去两年再鼎医药的营收复合增速更高（20.8% vs 2.7%）
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。
再鼎医药是一家创新生物制药企业，专注于肿瘤、自身免疫性疾病、感染性疾病等领域创新疗法的研发、生产与商业化，核心市场覆盖大中华区，与全球多家头部生物科技企业合作，为存在未被满足医疗需求的患者提供治疗方案。
DIN vs ZLAB — 直观对比
营收规模更大
DIN
是对方的1.7倍
$127.1M
营收增速更快
ZLAB
高出10.9%
6.3%
自由现金流更多
DIN
多$18.1M
$-26.7M
两年增速更快
ZLAB
近两年复合增速
2.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $217.6M | $127.1M |
| 净利润 | $-12.2M | — |
| 毛利率 | 42.4% | 51.0% |
| 营业利润率 | -7.6% | -54.6% |
| 净利率 | -5.6% | — |
| 营收同比 | 6.3% | 17.1% |
| 净利润同比 | -336.1% | — |
| 每股收益（稀释后） | $-0.79 | $-0.05 |
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DINZLAB
| Q4 25 | $217.6M | $127.1M | ||
| Q3 25 | $216.2M | $115.4M | ||
| Q2 25 | $230.8M | $109.1M | ||
| Q1 25 | $214.8M | $105.7M | ||
| Q4 24 | $204.8M | $108.5M | ||
| Q3 24 | $195.0M | $101.8M | ||
| Q2 24 | $206.3M | $100.1M | ||
| Q1 24 | $206.2M | $87.1M |
净利润DINZLAB
| Q4 25 | $-12.2M | — | ||
| Q3 25 | $7.3M | $-36.0M | ||
| Q2 25 | $13.8M | $-40.7M | ||
| Q1 25 | $8.2M | $-48.4M | ||
| Q4 24 | $5.2M | — | ||
| Q3 24 | $19.1M | $-41.7M | ||
| Q2 24 | $23.2M | $-80.3M | ||
| Q1 24 | $17.5M | $-53.5M |
毛利率DINZLAB
| Q4 25 | 42.4% | 51.0% | ||
| Q3 25 | 39.1% | 59.5% | ||
| Q2 25 | 40.0% | 60.6% | ||
| Q1 25 | 42.0% | 63.6% | ||
| Q4 24 | 41.7% | 61.5% | ||
| Q3 24 | 47.8% | 64.1% | ||
| Q2 24 | 48.1% | 64.9% | ||
| Q1 24 | 47.2% | 61.4% |
营业利润率DINZLAB
| Q4 25 | -7.6% | -54.6% | ||
| Q3 25 | 4.7% | -42.3% | ||
| Q2 25 | 8.2% | -50.3% | ||
| Q1 25 | 6.0% | -53.3% | ||
| Q4 24 | 3.8% | -62.6% | ||
| Q3 24 | 13.6% | -66.6% | ||
| Q2 24 | 15.1% | -76.0% | ||
| Q1 24 | 11.7% | -80.7% |
净利率DINZLAB
| Q4 25 | -5.6% | — | ||
| Q3 25 | 3.4% | -31.2% | ||
| Q2 25 | 6.0% | -37.3% | ||
| Q1 25 | 3.8% | -45.8% | ||
| Q4 24 | 2.5% | — | ||
| Q3 24 | 9.8% | -40.9% | ||
| Q2 24 | 11.2% | -80.2% | ||
| Q1 24 | 8.5% | -61.4% |
每股收益（稀释后）DINZLAB
| Q4 25 | $-0.79 | $-0.05 | ||
| Q3 25 | $0.48 | $-0.03 | ||
| Q2 25 | $0.89 | $-0.04 | ||
| Q1 25 | $0.53 | $-0.04 | ||
| Q4 24 | $0.35 | $-0.09 | ||
| Q3 24 | $1.24 | $-0.04 | ||
| Q2 24 | $1.50 | $-0.08 | ||
| Q1 24 | $1.13 | $-0.05 |
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 | $689.6M |
| 总债务越低越好 | $1.2B | — |
| 股东权益账面价值 | $-273.9M | $715.5M |
| 总资产 | $1.7B | $1.2B |
| 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DINZLAB
| Q4 25 | $128.2M | $689.6M | ||
| Q3 25 | $167.9M | $717.2M | ||
| Q2 25 | $194.2M | $732.2M | ||
| Q1 25 | $186.5M | $757.3M | ||
| Q4 24 | $186.7M | $779.7M | ||
| Q3 24 | $169.6M | $616.1M | ||
| Q2 24 | $153.5M | $630.0M | ||
| Q1 24 | $145.0M | $650.8M |
总债务DINZLAB
| Q4 25 | $1.2B | — | ||
| 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DINZLAB
| Q4 25 | $-273.9M | $715.5M | ||
| Q3 25 | $-231.9M | $759.9M | ||
| Q2 25 | $-212.5M | $791.7M | ||
| Q1 25 | $-215.7M | $810.8M | ||
| Q4 24 | $-216.0M | $840.9M | ||
| Q3 24 | $-216.7M | $667.7M | ||
| Q2 24 | $-231.7M | $704.2M | ||
| Q1 24 | $-244.8M | $762.2M |
总资产DINZLAB
| Q4 25 | $1.7B | $1.2B | ||
| Q3 25 | $1.8B | $1.2B | ||
| Q2 25 | $1.8B | $1.2B | ||
| Q1 25 | $1.8B | $1.2B | ||
| Q4 24 | $1.8B | $1.2B | ||
| Q3 24 | $1.7B | $985.3M | ||
| Q2 24 | $1.7B | $987.4M | ||
| Q1 24 | $1.7B | $988.4M |
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 | $-26.0M |
| 自由现金流经营现金流 - 资本支出 | $-8.6M | $-26.7M |
| 自由现金流率自由现金流/营收 | -3.9% | -21.0% |
| 资本支出强度资本支出/营收 | 6.6% | 0.5% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $53.4M | $-158.9M |
8季度趋势，按日历期对齐
经营现金流DINZLAB
| Q4 25 | $5.7M | $-26.0M | ||
| Q3 25 | $30.2M | $-32.0M | ||
| Q2 25 | $37.0M | $-31.0M | ||
| Q1 25 | $16.1M | $-61.7M | ||
| Q4 24 | $30.5M | $-55.8M | ||
| Q3 24 | $25.5M | $-26.8M | ||
| Q2 24 | $21.6M | $-42.2M | ||
| Q1 24 | $30.6M | $-90.1M |
自由现金流DINZLAB
| Q4 25 | $-8.6M | $-26.7M | ||
| Q3 25 | $18.1M | $-35.0M | ||
| Q2 25 | $31.0M | $-33.9M | ||
| Q1 25 | $12.8M | $-63.2M | ||
| Q4 24 | $26.7M | $-58.4M | ||
| Q3 24 | $22.0M | $-28.2M | ||
| Q2 24 | $18.2M | $-42.9M | ||
| Q1 24 | $27.2M | $-91.1M |
自由现金流率DINZLAB
| Q4 25 | -3.9% | -21.0% | ||
| Q3 25 | 8.4% | -30.4% | ||
| Q2 25 | 13.4% | -31.1% | ||
| Q1 25 | 6.0% | -59.9% | ||
| Q4 24 | 13.0% | -53.8% | ||
| Q3 24 | 11.3% | -27.7% | ||
| Q2 24 | 8.8% | -42.9% | ||
| Q1 24 | 13.2% | -104.5% |
资本支出强度DINZLAB
| Q4 25 | 6.6% | 0.5% | ||
| Q3 25 | 5.6% | 2.6% | ||
| Q2 25 | 2.6% | 2.6% | ||
| Q1 25 | 1.5% | 1.5% | ||
| Q4 24 | 1.9% | 2.4% | ||
| Q3 24 | 1.8% | 1.3% | ||
| Q2 24 | 1.7% | 0.7% | ||
| Q1 24 | 1.6% | 1.1% |
现金转化率DINZLAB
| Q4 25 | — | — | ||
| Q3 25 | 4.12× | — | ||
| Q2 25 | 2.68× | — | ||
| Q1 25 | 1.97× | — | ||
| Q4 24 | 5.88× | — | ||
| Q3 24 | 1.34× | — | ||
| Q2 24 | 0.93× | — | ||
| Q1 24 | 1.75× | — |
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% |
ZLAB
| Zejula | $56.0M | 44% |
| Other | $21.9M | 17% |
| Nuzyra | $16.0M | 13% |
| Optune | $11.9M | 9% |
| XACDURO | $10.7M | 8% |
| Qinlock | $9.7M | 8% |
| AUGTYRO | $836.0K | 1% |
