vs
AMDOCS LTD（DOX）与Host Hotels & Resorts（HST）财务数据对比。点击上方公司名可切换其他公司
Host Hotels & Resorts的季度营收约是AMDOCS LTD的1.3倍（$1.6B vs $1.3B），AMDOCS LTD净利率更高（11.2% vs 8.4%，领先2.8%），Host Hotels & Resorts同比增速更快（12.3% vs 1.1%），过去两年AMDOCS LTD的营收复合增速更高（4.5% vs 4.4%）
Amdocs是一家跨国电信科技企业，总部位于美国密苏里州切斯特菲尔德，1982年成立，于纳斯达克证券交易所挂牌上市，专注为通信、媒体、金融服务供应商及数字企业提供专业软件与相关服务。
Host Hotels & Resorts是总部位于美国马里兰州贝塞斯达的房地产投资信托企业，专注于高端酒店资产投资。截至2024年12月31日，公司在美国、巴西、加拿大共持有81家高端酒店，总客房数约4.34万间，是全球知名的酒店不动产投资机构。
DOX vs HST — 直观对比
营收规模更大
HST
是对方的1.3倍
$1.3B
营收增速更快
HST
高出11.1%
1.1%
净利率更高
DOX
高出2.8%
8.4%
两年增速更快
DOX
近两年复合增速
4.4%
损益表 — Q3 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.6B |
| 净利润 | $140.3M | $135.0M |
| 毛利率 | — | — |
| 营业利润率 | 14.1% | 12.0% |
| 净利率 | 11.2% | 8.4% |
| 营收同比 | 1.1% | 12.3% |
| 净利润同比 | -12.0% | 25.0% |
| 每股收益（稀释后） | $1.21 | $0.20 |
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DOXHST
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.3B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.6B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | $1.3B | $1.5B | ||
| Q1 24 | $1.2B | $1.5B |
净利润DOXHST
| Q4 25 | — | $135.0M | ||
| Q3 25 | — | $161.0M | ||
| Q2 25 | — | $221.0M | ||
| Q1 25 | — | $248.0M | ||
| Q4 24 | — | $108.0M | ||
| Q3 24 | — | $82.0M | ||
| Q2 24 | $140.3M | $239.0M | ||
| Q1 24 | $118.5M | $268.0M |
营业利润率DOXHST
| Q4 25 | — | 12.0% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | — | 17.5% | ||
| Q1 25 | — | 17.9% | ||
| Q4 24 | — | 11.0% | ||
| Q3 24 | — | 10.2% | ||
| Q2 24 | 14.1% | 19.9% | ||
| Q1 24 | 12.5% | 19.8% |
净利率DOXHST
| Q4 25 | — | 8.4% | ||
| Q3 25 | — | 12.1% | ||
| Q2 25 | — | 13.9% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | — | 6.2% | ||
| Q2 24 | 11.2% | 16.3% | ||
| Q1 24 | 9.5% | 18.2% |
每股收益（稀释后）DOXHST
| Q4 25 | — | $0.20 | ||
| Q3 25 | — | $0.23 | ||
| Q2 25 | — | $0.32 | ||
| Q1 25 | — | $0.35 | ||
| Q4 24 | — | $0.15 | ||
| Q3 24 | — | $0.12 | ||
| Q2 24 | $1.21 | $0.34 | ||
| Q1 24 | $1.01 | $0.38 |
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 | — | $768.0M |
| 总债务越低越好 | — | $1.3B |
| 股东权益账面价值 | — | $6.6B |
| 总资产 | — | $13.0B |
| 负债/权益比越低杠杆越低 | — | 0.19× |
8季度趋势，按日历期对齐
现金及短期投资DOXHST
| Q4 25 | — | $768.0M | ||
| Q3 25 | — | $539.0M | ||
| Q2 25 | — | $490.0M | ||
| Q1 25 | — | $428.0M | ||
| Q4 24 | — | $554.0M | ||
| Q3 24 | — | $564.0M | ||
| Q2 24 | — | $805.0M | ||
| Q1 24 | — | $1.3B |
总债务DOXHST
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $896.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DOXHST
| Q4 25 | — | $6.6B | ||
| Q3 25 | — | $6.7B | ||
| Q2 25 | — | $6.6B | ||
| Q1 25 | — | $6.7B | ||
| Q4 24 | — | $6.6B | ||
| Q3 24 | — | $6.7B | ||
| Q2 24 | — | $6.8B | ||
| Q1 24 | — | $6.7B |
总资产DOXHST
| Q4 25 | — | $13.0B | ||
| Q3 25 | — | $13.0B | ||
| Q2 25 | — | $13.0B | ||
| Q1 25 | — | $12.9B | ||
| Q4 24 | — | $13.0B | ||
| Q3 24 | — | $13.1B | ||
| Q2 24 | — | $12.4B | ||
| Q1 24 | — | $12.5B |
负债/权益比DOXHST
| Q4 25 | — | 0.19× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.14× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | — | $543.0M |
| 自由现金流经营现金流 - 资本支出 | — | $445.0M |
| 自由现金流率自由现金流/营收 | — | 27.8% |
| 资本支出强度资本支出/营收 | — | 6.1% |
| 现金转化率经营现金流/净利润 | — | 4.02× |
| 过去12个月自由现金流最近4个季度 | — | $1.2B |
8季度趋势，按日历期对齐
经营现金流DOXHST
| Q4 25 | — | $543.0M | ||
| Q3 25 | — | $218.0M | ||
| Q2 25 | — | $444.0M | ||
| Q1 25 | — | $305.0M | ||
| Q4 24 | — | $331.0M | ||
| Q3 24 | — | $349.0M | ||
| Q2 24 | — | $453.0M | ||
| Q1 24 | — | $365.0M |
自由现金流DOXHST
| Q4 25 | — | $445.0M | ||
| Q3 25 | — | $143.0M | ||
| Q2 25 | — | $381.0M | ||
| Q1 25 | — | $259.0M | ||
| Q4 24 | — | $235.0M | ||
| Q3 24 | — | $262.0M | ||
| Q2 24 | — | $409.0M | ||
| Q1 24 | — | $332.0M |
自由现金流率DOXHST
| Q4 25 | — | 27.8% | ||
| Q3 25 | — | 10.7% | ||
| Q2 25 | — | 24.0% | ||
| Q1 25 | — | 16.2% | ||
| Q4 24 | — | 16.5% | ||
| Q3 24 | — | 19.9% | ||
| Q2 24 | — | 27.9% | ||
| Q1 24 | — | 22.6% |
资本支出强度DOXHST
| Q4 25 | — | 6.1% | ||
| Q3 25 | — | 5.6% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 2.9% | ||
| Q4 24 | — | 6.7% | ||
| Q3 24 | — | 6.6% | ||
| Q2 24 | — | 3.0% | ||
| Q1 24 | — | 2.2% |
现金转化率DOXHST
| Q4 25 | — | 4.02× | ||
| Q3 25 | — | 1.35× | ||
| Q2 25 | — | 2.01× | ||
| Q1 25 | — | 1.23× | ||
| Q4 24 | — | 3.06× | ||
| Q3 24 | — | 4.26× | ||
| Q2 24 | — | 1.90× | ||
| Q1 24 | — | 1.36× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
