vs
Healthpeak Properties（DOC）与诺唯真游轮控股（LINE）财务数据对比。点击上方公司名可切换其他公司
诺唯真游轮控股的季度营收约是Healthpeak Properties的1.9倍（$1.4B vs $719.4M），Healthpeak Properties净利率更高（73.2% vs -7.3%，领先80.4%），诺唯真游轮控股同比增速更快（3.1% vs 3.1%），Healthpeak Properties自由现金流更多（$357.0M vs $35.0M）
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。
诺唯真游轮控股是一家总部位于美国、注册地为百慕大的企业，旗下全资运营诺唯真游轮、大洋游轮、丽晶七海游轮三大品牌，合并业务规模位列全球游轮运营商第三位，目前在纽约证券交易所挂牌上市。
DOC vs LINE — 直观对比
营收规模更大
LINE
是对方的1.9倍
$719.4M
营收增速更快
LINE
高出0.1%
3.1%
净利率更高
DOC
高出80.4%
-7.3%
自由现金流更多
DOC
多$322.0M
$35.0M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $719.4M | $1.4B |
| 净利润 | $114.0M | $-100.0M |
| 毛利率 | — | 32.3% |
| 营业利润率 | 17.4% | 2.5% |
| 净利率 | 73.2% | -7.3% |
| 营收同比 | 3.1% | 3.1% |
| 净利润同比 | 2406.4% | 79.4% |
| 每股收益（稀释后） | $0.16 | $-0.44 |
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DOCLINE
| Q4 25 | $719.4M | — | ||
| Q3 25 | $705.9M | $1.4B | ||
| Q2 25 | $694.3M | $1.4B | ||
| Q1 25 | $702.9M | $1.3B | ||
| Q4 24 | $698.0M | $1.3B | ||
| Q3 24 | $700.4M | $1.3B | ||
| Q2 24 | $695.5M | $1.3B | ||
| Q1 24 | $606.6M | $1.3B |
净利润DOCLINE
| Q4 25 | $114.0M | — | ||
| Q3 25 | $-117.1M | $-100.0M | ||
| Q2 25 | $31.7M | $-6.0M | ||
| Q1 25 | $42.8M | $0 | ||
| Q4 24 | $4.5M | $-71.0M | ||
| Q3 24 | $85.9M | $-485.0M | ||
| Q2 24 | $146.0M | $-68.0M | ||
| Q1 24 | $6.7M | $-40.0M |
毛利率DOCLINE
| Q4 25 | — | — | ||
| Q3 25 | 58.6% | 32.3% | ||
| Q2 25 | 60.2% | 31.9% | ||
| Q1 25 | 61.1% | 32.2% | ||
| Q4 24 | 60.3% | 32.3% | ||
| Q3 24 | 60.0% | 32.8% | ||
| Q2 24 | 60.6% | 33.4% | ||
| Q1 24 | 59.8% | 33.4% |
营业利润率DOCLINE
| Q4 25 | 17.4% | — | ||
| Q3 25 | 9.2% | 2.5% | ||
| Q2 25 | 5.7% | 1.7% | ||
| Q1 25 | 7.7% | 4.3% | ||
| Q4 24 | -2.2% | -1.6% | ||
| Q3 24 | 14.1% | -38.6% | ||
| Q2 24 | 22.3% | 5.5% | ||
| Q1 24 | 3.7% | 7.6% |
净利率DOCLINE
| Q4 25 | 73.2% | — | ||
| Q3 25 | -16.6% | -7.3% | ||
| Q2 25 | 4.6% | -0.4% | ||
| Q1 25 | 6.1% | — | ||
| Q4 24 | 0.7% | -5.3% | ||
| Q3 24 | 12.3% | -36.3% | ||
| Q2 24 | 21.0% | -5.1% | ||
| Q1 24 | 1.1% | -3.0% |
每股收益（稀释后）DOCLINE
| Q4 25 | $0.16 | — | ||
| Q3 25 | $-0.17 | $-0.44 | ||
| Q2 25 | $0.05 | $-0.03 | ||
| Q1 25 | $0.06 | $0.01 | ||
| Q4 24 | $0.02 | $-0.52 | ||
| Q3 24 | $0.12 | $-2.44 | ||
| Q2 24 | $0.21 | $-0.46 | ||
| Q1 24 | $0.01 | $-0.28 |
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 | $467.5M | — |
| 总债务越低越好 | $9.8B | — |
| 股东权益账面价值 | $7.5B | $8.4B |
| 总资产 | $20.3B | $19.2B |
| 负债/权益比越低杠杆越低 | 1.31× | — |
8季度趋势，按日历期对齐
现金及短期投资DOCLINE
| Q4 25 | $467.5M | — | ||
| Q3 25 | $91.0M | — | ||
| Q2 25 | $89.4M | — | ||
| Q1 25 | $70.6M | — | ||
| Q4 24 | $119.8M | $173.0M | ||
| Q3 24 | $180.4M | $409.0M | ||
| Q2 24 | $106.9M | $73.0M | ||
| Q1 24 | $101.8M | — |
总债务DOCLINE
| Q4 25 | $9.8B | — | ||
| Q3 25 | $9.1B | — | ||
| Q2 25 | $9.0B | — | ||
| Q1 25 | $8.9B | — | ||
| Q4 24 | $8.7B | — | ||
| Q3 24 | $8.6B | — | ||
| Q2 24 | $8.6B | — | ||
| Q1 24 | $8.8B | — |
股东权益DOCLINE
| Q4 25 | $7.5B | — | ||
| Q3 25 | $7.6B | $8.4B | ||
| Q2 25 | $7.9B | $8.6B | ||
| Q1 25 | $8.2B | $8.6B | ||
| Q4 24 | $8.4B | $8.6B | ||
| Q3 24 | $8.6B | $9.0B | ||
| Q2 24 | $8.8B | $4.9B | ||
| Q1 24 | $8.9B | $5.6B |
总资产DOCLINE
| Q4 25 | $20.3B | — | ||
| Q3 25 | $19.6B | $19.2B | ||
| Q2 25 | $19.8B | $19.4B | ||
| Q1 25 | $19.8B | $18.8B | ||
| Q4 24 | $19.9B | $18.7B | ||
| Q3 24 | $20.0B | $19.3B | ||
| Q2 24 | $20.2B | $18.8B | ||
| Q1 24 | $20.5B | — |
负债/权益比DOCLINE
| Q4 25 | 1.31× | — | ||
| Q3 25 | 1.20× | — | ||
| Q2 25 | 1.14× | — | ||
| Q1 25 | 1.08× | — | ||
| Q4 24 | 1.04× | — | ||
| Q3 24 | 1.00× | — | ||
| Q2 24 | 0.98× | — | ||
| Q1 24 | 0.99× | — |
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 | $1.3B | $230.0M |
| 自由现金流经营现金流 - 资本支出 | $357.0M | $35.0M |
| 自由现金流率自由现金流/营收 | 49.6% | 2.5% |
| 资本支出强度资本支出/营收 | 124.4% | 14.2% |
| 现金转化率经营现金流/净利润 | 10.99× | — |
| 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DOCLINE
| Q4 25 | $1.3B | — | ||
| Q3 25 | $315.0M | $230.0M | ||
| Q2 25 | $363.5M | $258.0M | ||
| Q1 25 | $279.4M | $139.0M | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $318.2M | $186.0M | ||
| Q2 24 | $316.2M | $155.0M | ||
| Q1 24 | $152.6M | $105.0M |
自由现金流DOCLINE
| Q4 25 | $357.0M | — | ||
| Q3 25 | — | $35.0M | ||
| Q2 25 | — | $95.0M | ||
| Q1 25 | — | $-12.0M | ||
| Q4 24 | $333.7M | — | ||
| Q3 24 | — | $33.0M | ||
| Q2 24 | — | $-31.0M | ||
| Q1 24 | — | $-42.0M |
自由现金流率DOCLINE
| Q4 25 | 49.6% | — | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | — | 7.0% | ||
| Q1 25 | — | -0.9% | ||
| Q4 24 | 47.8% | — | ||
| Q3 24 | — | 2.5% | ||
| Q2 24 | — | -2.3% | ||
| Q1 24 | — | -3.2% |
资本支出强度DOCLINE
| Q4 25 | 124.4% | — | ||
| Q3 25 | — | 14.2% | ||
| Q2 25 | — | 12.1% | ||
| Q1 25 | — | 11.7% | ||
| Q4 24 | 105.6% | — | ||
| Q3 24 | — | 11.5% | ||
| Q2 24 | — | 13.9% | ||
| Q1 24 | — | 11.1% |
现金转化率DOCLINE
| Q4 25 | 10.99× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 11.48× | — | ||
| Q1 25 | 6.52× | — | ||
| Q4 24 | 235.43× | — | ||
| Q3 24 | 3.71× | — | ||
| Q2 24 | 2.17× | — | ||
| Q1 24 | 22.85× | — |
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
暂无分部数据
LINE
| Warehousing Operations | $883.0M | 64% |
| Other | $308.0M | 22% |
| Warehouse Lease | $60.0M | 4% |
| Food Sales | $52.0M | 4% |
| E Commerce And Other | $46.0M | 3% |
| Railcar Lease | $23.0M | 2% |
| Service Other | $5.0M | 0% |
