vs
BRINKER INTERNATIONAL, INC（EAT）与Wingstop Inc.（WING）财务数据对比。点击上方公司名可切换其他公司
BRINKER INTERNATIONAL, INC的季度营收约是Wingstop Inc.的8.3倍（$1.5B vs $175.7M）。Wingstop Inc.净利率更高（15.2% vs 8.8%，领先6.4%）。Wingstop Inc.同比增速更快（8.6% vs 6.9%）。BRINKER INTERNATIONAL, INC自由现金流更多（$155.2M vs $34.5M）。过去两年BRINKER INTERNATIONAL, INC的营收复合增速更高（13.9% vs 9.8%）
Brinker International, Inc.是美国跨国餐饮企业，成立于1975年，总部位于得克萨斯州达拉斯，旗下拥有Chili's和Maggiano's Little Italy两大知名连锁餐饮品牌，目前在全球持有、运营或特许经营的上述品牌门店总计达1672家。
Wingstop Inc.是美国知名跨国快餐连锁品牌，核心产品为布法罗鸡翅，旗下门店均采用20世纪30至40年代喷气时代前的航空主题装饰风格，目前业务已覆盖全球多个国家和地区。
EAT vs WING — 直观对比
营收规模更大
EAT
是对方的8.3倍
$175.7M
营收增速更快
WING
高出1.7%
6.9%
净利率更高
WING
高出6.4%
8.8%
自由现金流更多
EAT
多$120.7M
$34.5M
两年增速更快
EAT
近两年复合增速
9.8%
损益表 — Q2 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $1.5B | $175.7M |
| 净利润 | $128.5M | $26.8M |
| 毛利率 | — | — |
| 营业利润率 | 11.6% | 26.7% |
| 净利率 | 8.8% | 15.2% |
| 营收同比 | 6.9% | 8.6% |
| 净利润同比 | 8.4% | 0.0% |
| 每股收益（稀释后） | $2.86 | $0.99 |
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EATWING
| Q4 25 | $1.5B | $175.7M | ||
| Q3 25 | $1.3B | $175.7M | ||
| Q2 25 | $1.5B | $174.3M | ||
| Q1 25 | $1.4B | $171.1M | ||
| Q4 24 | $1.4B | $161.8M | ||
| Q3 24 | $1.1B | $162.5M | ||
| Q2 24 | $1.2B | $155.7M | ||
| Q1 24 | $1.1B | $145.8M |
净利润EATWING
| Q4 25 | $128.5M | $26.8M | ||
| Q3 25 | $99.5M | $28.5M | ||
| Q2 25 | $107.0M | $26.8M | ||
| Q1 25 | $119.1M | $92.3M | ||
| Q4 24 | $118.5M | $26.8M | ||
| Q3 24 | $38.5M | $25.7M | ||
| Q2 24 | $57.3M | $27.5M | ||
| Q1 24 | $48.7M | $28.7M |
毛利率EATWING
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 85.6% | ||
| Q3 24 | — | 85.0% | ||
| Q2 24 | — | 85.4% | ||
| Q1 24 | — | 85.4% |
营业利润率EATWING
| Q4 25 | 11.6% | 26.7% | ||
| Q3 25 | 8.7% | 27.9% | ||
| Q2 25 | 9.8% | 25.9% | ||
| Q1 25 | 11.0% | 22.4% | ||
| Q4 24 | 11.5% | 25.9% | ||
| Q3 24 | 5.0% | 24.5% | ||
| Q2 24 | 6.1% | 26.5% | ||
| Q1 24 | 6.2% | 29.3% |
净利率EATWING
| Q4 25 | 8.8% | 15.2% | ||
| Q3 25 | 7.4% | 16.2% | ||
| Q2 25 | 7.3% | 15.4% | ||
| Q1 25 | 8.4% | 53.9% | ||
| Q4 24 | 8.7% | 16.5% | ||
| Q3 24 | 3.4% | 15.8% | ||
| Q2 24 | 4.7% | 17.7% | ||
| Q1 24 | 4.3% | 19.7% |
每股收益（稀释后）EATWING
| Q4 25 | $2.86 | $0.99 | ||
| Q3 25 | $2.17 | $1.02 | ||
| Q2 25 | $2.31 | $0.96 | ||
| Q1 25 | $2.56 | $3.24 | ||
| Q4 24 | $2.61 | $0.91 | ||
| Q3 24 | $0.84 | $0.88 | ||
| Q2 24 | $1.22 | $0.93 | ||
| Q1 24 | $1.08 | $0.98 |
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 | $15.0M | $196.6M |
| 总债务越低越好 | $451.3M | $1.2B |
| 股东权益账面价值 | $379.3M | $-736.8M |
| 总资产 | $2.7B | $693.4M |
| 负债/权益比越低杠杆越低 | 1.19× | — |
8季度趋势，按日历期对齐
现金及短期投资EATWING
| Q4 25 | $15.0M | $196.6M | ||
| Q3 25 | $33.6M | $237.6M | ||
| Q2 25 | $18.9M | $227.9M | ||
| Q1 25 | $17.5M | $251.4M | ||
| Q4 24 | $14.8M | $315.9M | ||
| Q3 24 | $16.2M | $84.0M | ||
| Q2 24 | $64.6M | $96.7M | ||
| Q1 24 | $15.5M | $108.3M |
总债务EATWING
| Q4 25 | $451.3M | $1.2B | ||
| Q3 25 | $525.8M | — | ||
| Q2 25 | $426.0M | — | ||
| Q1 25 | $518.3M | — | ||
| Q4 24 | $652.0M | $1.2B | ||
| Q3 24 | $806.9M | — | ||
| Q2 24 | $786.3M | — | ||
| Q1 24 | $818.5M | — |
股东权益EATWING
| Q4 25 | $379.3M | $-736.8M | ||
| Q3 25 | $343.9M | $-702.6M | ||
| Q2 25 | $370.9M | $-686.0M | ||
| Q1 25 | $259.0M | $-715.0M | ||
| Q4 24 | $131.5M | $-675.6M | ||
| Q3 24 | $12.7M | $-447.5M | ||
| Q2 24 | $39.4M | $-437.5M | ||
| Q1 24 | $-46.7M | $-434.4M |
总资产EATWING
| Q4 25 | $2.7B | $693.4M | ||
| Q3 25 | $2.7B | $721.0M | ||
| Q2 25 | $2.7B | $708.3M | ||
| Q1 25 | $2.6B | $696.8M | ||
| Q4 24 | $2.6B | $716.2M | ||
| Q3 24 | $2.5B | $484.8M | ||
| Q2 24 | $2.6B | $451.8M | ||
| Q1 24 | $2.5B | $412.3M |
负债/权益比EATWING
| Q4 25 | 1.19× | — | ||
| Q3 25 | 1.53× | — | ||
| Q2 25 | 1.15× | — | ||
| Q1 25 | 2.00× | — | ||
| Q4 24 | 4.96× | — | ||
| Q3 24 | 63.54× | — | ||
| Q2 24 | 19.96× | — | ||
| 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 | $218.9M | $57.3M |
| 自由现金流经营现金流 - 资本支出 | $155.2M | $34.5M |
| 自由现金流率自由现金流/营收 | 10.7% | 19.6% |
| 资本支出强度资本支出/营收 | 4.4% | 13.0% |
| 现金转化率经营现金流/净利润 | 1.70× | 2.14× |
| 过去12个月自由现金流最近4个季度 | $455.9M | $105.6M |
8季度趋势，按日历期对齐
经营现金流EATWING
| Q4 25 | $218.9M | $57.3M | ||
| Q3 25 | $120.8M | $63.9M | ||
| Q2 25 | $186.0M | $6.6M | ||
| Q1 25 | $212.0M | $25.3M | ||
| Q4 24 | $218.2M | $7.7M | ||
| Q3 24 | $62.8M | $69.0M | ||
| Q2 24 | $141.5M | $36.2M | ||
| Q1 24 | $130.1M | $44.7M |
自由现金流EATWING
| Q4 25 | $155.2M | $34.5M | ||
| Q3 25 | $62.2M | $61.7M | ||
| Q2 25 | $106.1M | $-7.8M | ||
| Q1 25 | $132.4M | $17.3M | ||
| Q4 24 | $168.9M | $-8.6M | ||
| Q3 24 | $6.3M | $54.9M | ||
| Q2 24 | $83.5M | $25.9M | ||
| Q1 24 | $78.7M | $33.5M |
自由现金流率EATWING
| Q4 25 | 10.7% | 19.6% | ||
| Q3 25 | 4.6% | 35.1% | ||
| Q2 25 | 7.3% | -4.5% | ||
| Q1 25 | 9.3% | 10.1% | ||
| Q4 24 | 12.4% | -5.3% | ||
| Q3 24 | 0.6% | 33.8% | ||
| Q2 24 | 6.9% | 16.6% | ||
| Q1 24 | 7.0% | 23.0% |
资本支出强度EATWING
| Q4 25 | 4.4% | 13.0% | ||
| Q3 25 | 4.3% | 1.3% | ||
| Q2 25 | 5.5% | 8.2% | ||
| Q1 25 | 5.6% | 4.7% | ||
| Q4 24 | 3.6% | 10.1% | ||
| Q3 24 | 5.0% | 8.7% | ||
| Q2 24 | 4.8% | 6.6% | ||
| Q1 24 | 4.6% | 7.7% |
现金转化率EATWING
| Q4 25 | 1.70× | 2.14× | ||
| Q3 25 | 1.21× | 2.24× | ||
| Q2 25 | 1.74× | 0.25× | ||
| Q1 25 | 1.78× | 0.27× | ||
| Q4 24 | 1.84× | 0.29× | ||
| Q3 24 | 1.63× | 2.68× | ||
| Q2 24 | 2.47× | 1.32× | ||
| Q1 24 | 2.67× | 1.55× |
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
EAT
| Chilis Restaurants | $1.3B | 91% |
| Maggianos Restaurants | $134.9M | 9% |
| Franchise Revenues | $13.4M | 1% |
WING
| Royalty | $73.7M | 42% |
| Advertising | $61.4M | 35% |
| Franchisor Owned Outlet | $32.4M | 18% |
| Other | $6.4M | 4% |
| Franchise | $1.8M | 1% |
