vs
Healthpeak Properties（DOC）与Driven Brands Holdings Inc.（DRVN）财务数据对比。点击上方公司名可切换其他公司
Healthpeak Properties的季度营收约是Driven Brands Holdings Inc.的1.3倍（$702.9M vs $535.7M），Healthpeak Properties净利率更高（51.6% vs 11.4%，领先40.3%），Driven Brands Holdings Inc.同比增速更快（6.6% vs -6.6%），过去两年Healthpeak Properties的营收复合增速更高（0.5% vs -4.0%）
Healthpeak Properties是美国医疗地产领域的房地产投资信托基金，核心投资范畴覆盖老年住宅、生命科学相关物业及医疗办公楼三类资产。公司2007年于马里兰州组建，总部设在科罗拉多州丹佛市，在尔湾、纳什维尔、旧金山均设有办事处，截至2019年12月31日共持有617处物业的权益。
该文本描述的已并非当前标的公司Driven Brands Holdings Inc.的实际业务，此处介绍的是1929年由摩根大通整合多家食品烘焙企业合并成立的包装食品企业标准品牌公司，合并对象包括弗莱希曼公司、皇家发酵粉公司等多家食品相关企业。
DOC vs DRVN — 直观对比
营收规模更大
DOC
是对方的1.3倍
$535.7M
营收增速更快
DRVN
高出13.3%
-6.6%
净利率更高
DOC
高出40.3%
11.4%
两年增速更快
DOC
近两年复合增速
-4.0%
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $702.9M | $535.7M |
| 净利润 | $363.0M | $60.9M |
| 毛利率 | — | — |
| 营业利润率 | 0.7% | 11.6% |
| 净利率 | 51.6% | 11.4% |
| 营收同比 | -6.6% | 6.6% |
| 净利润同比 | 28.3% | 507.2% |
| 每股收益（稀释后） | $0.28 | $0.37 |
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DOCDRVN
| Q1 26 | $702.9M | — | ||
| Q4 25 | $719.4M | — | ||
| Q3 25 | $705.9M | $535.7M | ||
| Q2 25 | $694.3M | $551.0M | ||
| Q1 25 | $702.9M | $516.2M | ||
| Q4 24 | $698.0M | $836.5M | ||
| Q3 24 | $700.4M | $502.3M | ||
| Q2 24 | $695.5M | $518.8M |
净利润DOCDRVN
| Q1 26 | $363.0M | — | ||
| Q4 25 | $114.0M | — | ||
| Q3 25 | $-117.1M | $60.9M | ||
| Q2 25 | $31.7M | $47.6M | ||
| Q1 25 | $42.8M | $5.5M | ||
| Q4 24 | $4.5M | $-312.0M | ||
| Q3 24 | $85.9M | $-14.9M | ||
| Q2 24 | $146.0M | $30.2M |
毛利率DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 58.6% | — | ||
| Q2 25 | 60.2% | — | ||
| Q1 25 | 61.1% | — | ||
| Q4 24 | 60.3% | — | ||
| Q3 24 | 60.0% | — | ||
| Q2 24 | 60.6% | — |
营业利润率DOCDRVN
| Q1 26 | 0.7% | — | ||
| Q4 25 | 17.4% | — | ||
| Q3 25 | 9.2% | 11.6% | ||
| Q2 25 | 5.7% | 6.9% | ||
| Q1 25 | 7.7% | 11.9% | ||
| Q4 24 | -2.2% | -41.6% | ||
| Q3 24 | 14.1% | 9.9% | ||
| Q2 24 | 22.3% | 17.4% |
净利率DOCDRVN
| Q1 26 | 51.6% | — | ||
| Q4 25 | 73.2% | — | ||
| Q3 25 | -16.6% | 11.4% | ||
| Q2 25 | 4.6% | 8.6% | ||
| Q1 25 | 6.1% | 1.1% | ||
| Q4 24 | 0.7% | -37.3% | ||
| Q3 24 | 12.3% | -3.0% | ||
| Q2 24 | 21.0% | 5.8% |
每股收益（稀释后）DOCDRVN
| Q1 26 | $0.28 | — | ||
| Q4 25 | $0.16 | — | ||
| Q3 25 | $-0.17 | $0.37 | ||
| Q2 25 | $0.05 | $0.29 | ||
| Q1 25 | $0.06 | $0.04 | ||
| Q4 24 | $0.02 | $-1.93 | ||
| Q3 24 | $0.12 | $-0.09 | ||
| Q2 24 | $0.21 | $0.18 |
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 | $-1.2B | $162.0M |
| 总债务越低越好 | — | $1.9B |
| 股东权益账面价值 | $7.8B | $793.5M |
| 总资产 | $21.6B | $4.2B |
| 负债/权益比越低杠杆越低 | — | 2.44× |
8季度趋势，按日历期对齐
现金及短期投资DOCDRVN
| Q1 26 | $-1.2B | — | ||
| Q4 25 | $467.5M | — | ||
| Q3 25 | $91.0M | $162.0M | ||
| Q2 25 | $89.4M | $166.1M | ||
| Q1 25 | $70.6M | $152.0M | ||
| Q4 24 | $119.8M | $149.6M | ||
| Q3 24 | $180.4M | $204.2M | ||
| Q2 24 | $106.9M | $148.8M |
总债务DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | $9.8B | — | ||
| Q3 25 | $9.1B | $1.9B | ||
| Q2 25 | $9.0B | $2.1B | ||
| Q1 25 | $8.9B | $2.6B | ||
| Q4 24 | $8.7B | $2.7B | ||
| Q3 24 | $8.6B | $2.7B | ||
| Q2 24 | $8.6B | $2.9B |
股东权益DOCDRVN
| Q1 26 | $7.8B | — | ||
| Q4 25 | $7.5B | — | ||
| Q3 25 | $7.6B | $793.5M | ||
| Q2 25 | $7.9B | $743.4M | ||
| Q1 25 | $8.2B | $643.2M | ||
| Q4 24 | $8.4B | $607.3M | ||
| Q3 24 | $8.6B | $962.8M | ||
| Q2 24 | $8.8B | $942.8M |
总资产DOCDRVN
| Q1 26 | $21.6B | — | ||
| Q4 25 | $20.3B | — | ||
| Q3 25 | $19.6B | $4.2B | ||
| Q2 25 | $19.8B | $4.3B | ||
| Q1 25 | $19.8B | $5.3B | ||
| Q4 24 | $19.9B | $5.3B | ||
| Q3 24 | $20.0B | $5.8B | ||
| Q2 24 | $20.2B | $5.8B |
负债/权益比DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | 1.31× | — | ||
| Q3 25 | 1.20× | 2.44× | ||
| Q2 25 | 1.14× | 2.82× | ||
| Q1 25 | 1.08× | 4.07× | ||
| Q4 24 | 1.04× | 4.37× | ||
| Q3 24 | 1.00× | 2.84× | ||
| Q2 24 | 0.98× | 3.03× |
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 | — | $79.2M |
| 自由现金流经营现金流 - 资本支出 | — | $39.5M |
| 自由现金流率自由现金流/营收 | — | 7.4% |
| 资本支出强度资本支出/营收 | 3.4% | 7.4% |
| 现金转化率经营现金流/净利润 | — | 1.30× |
| 过去12个月自由现金流最近4个季度 | — | $31.1M |
8季度趋势，按日历期对齐
经营现金流DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | $1.3B | — | ||
| Q3 25 | $315.0M | $79.2M | ||
| Q2 25 | $363.5M | $80.4M | ||
| Q1 25 | $279.4M | $75.1M | ||
| Q4 24 | $1.1B | $32.9M | ||
| Q3 24 | $318.2M | $101.3M | ||
| Q2 24 | $316.2M | $46.9M |
自由现金流DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | $357.0M | — | ||
| Q3 25 | — | $39.5M | ||
| Q2 25 | — | $9.0M | ||
| Q1 25 | — | $18.9M | ||
| Q4 24 | $333.7M | $-36.3M | ||
| Q3 24 | — | $37.9M | ||
| Q2 24 | — | $-19.5M |
自由现金流率DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | 49.6% | — | ||
| Q3 25 | — | 7.4% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | 47.8% | -4.3% | ||
| Q3 24 | — | 7.5% | ||
| Q2 24 | — | -3.8% |
资本支出强度DOCDRVN
| Q1 26 | 3.4% | — | ||
| Q4 25 | 124.4% | — | ||
| Q3 25 | — | 7.4% | ||
| Q2 25 | — | 13.0% | ||
| Q1 25 | — | 10.9% | ||
| Q4 24 | 105.6% | 8.3% | ||
| Q3 24 | — | 12.6% | ||
| Q2 24 | — | 12.8% |
现金转化率DOCDRVN
| Q1 26 | — | — | ||
| Q4 25 | 10.99× | — | ||
| Q3 25 | — | 1.30× | ||
| Q2 25 | 11.48× | 1.69× | ||
| Q1 25 | 6.52× | 13.65× | ||
| Q4 24 | 235.43× | — | ||
| Q3 24 | 3.71× | — | ||
| Q2 24 | 2.17× | 1.56× |
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
DOC
| Outpatient Medical | $320.5M | 46% |
| Lab | $217.6M | 31% |
| Senior Housing | $148.9M | 21% |
| Other | $14.3M | 2% |
| Corporate Non-segment | $1.5M | 0% |
DRVN
| Company Operated Store Sales | $331.3M | 62% |
| Supply And Other | $74.3M | 14% |
| Car Wash Segment | $54.0M | 10% |
| Independently Operated Store Sales | $51.4M | 10% |
| Advertising | $27.9M | 5% |
| Employee Services Leasing Agreement | $2.0M | 0% |
