vs
Empire State Realty Trust, Inc.（ESRT）与温德姆酒店及度假村集团（WH）财务数据对比。点击上方公司名可切换其他公司
温德姆酒店及度假村集团的季度营收约是Empire State Realty Trust, Inc.的1.8倍（$334.0M vs $190.3M），Empire State Realty Trust, Inc.净利率更高（1.6% vs -18.0%，领先19.5%），Empire State Realty Trust, Inc.同比增速更快（5.7% vs -76.3%），过去两年Empire State Realty Trust, Inc.的营收复合增速更高（0.2% vs -4.6%）
帝国州房地产信托是一家美国房地产投资信托企业，持有并运营纽约大都会区的优质办公、零售及住宅物业，旗下资产包括地标性建筑帝国大厦，主打可持续运营模式，服务各类租户及住户，专注实现长期资产增值。
温德姆酒店及度假村集团是总部位于美国新泽西州帕西帕尼的酒店企业，自称是全球规模最大的酒店特许经营商，在全球范围内共设有9100家门店，旗下拥有多个酒店及度假住宿品牌，服务全球各地的出行旅客。
ESRT vs WH — 直观对比
营收规模更大
WH
是对方的1.8倍
$190.3M
营收增速更快
ESRT
高出82.0%
-76.3%
净利率更高
ESRT
高出19.5%
-18.0%
两年增速更快
ESRT
近两年复合增速
-4.6%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $190.3M | $334.0M |
| 净利润 | $3.0M | $-60.0M |
| 毛利率 | — | — |
| 营业利润率 | 15.5% | — |
| 净利率 | 1.6% | -18.0% |
| 营收同比 | 5.7% | -76.3% |
| 净利润同比 | -73.7% | -170.6% |
| 每股收益（稀释后） | $0.20 | $-0.80 |
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ESRTWH
| Q1 26 | $190.3M | $334.0M | ||
| Q4 25 | $199.2M | $334.0M | ||
| Q3 25 | $197.7M | $382.0M | ||
| Q2 25 | $191.3M | $397.0M | ||
| Q1 25 | $180.1M | $316.0M | ||
| Q4 24 | $197.6M | $336.0M | ||
| Q3 24 | $199.6M | $396.0M | ||
| Q2 24 | $189.5M | $367.0M |
净利润ESRTWH
| Q1 26 | $3.0M | $-60.0M | ||
| Q4 25 | $32.2M | $-60.0M | ||
| Q3 25 | $13.6M | $105.0M | ||
| Q2 25 | $11.4M | $87.0M | ||
| Q1 25 | $15.8M | $61.0M | ||
| Q4 24 | $18.8M | $85.0M | ||
| Q3 24 | $22.8M | $102.0M | ||
| Q2 24 | $28.6M | $86.0M |
营业利润率ESRTWH
| Q1 26 | 15.5% | — | ||
| Q4 25 | 17.8% | -11.4% | ||
| Q3 25 | 19.9% | 46.6% | ||
| Q2 25 | 18.4% | 37.8% | ||
| Q1 25 | 14.3% | 35.4% | ||
| Q4 24 | 21.7% | 38.4% | ||
| Q3 24 | 22.7% | 43.2% | ||
| Q2 24 | 20.8% | 39.5% |
净利率ESRTWH
| Q1 26 | 1.6% | -18.0% | ||
| Q4 25 | 16.1% | -18.0% | ||
| Q3 25 | 6.9% | 27.5% | ||
| Q2 25 | 6.0% | 21.9% | ||
| Q1 25 | 8.8% | 19.3% | ||
| Q4 24 | 9.5% | 25.3% | ||
| Q3 24 | 11.4% | 25.8% | ||
| Q2 24 | 15.1% | 23.4% |
每股收益（稀释后）ESRTWH
| Q1 26 | $0.20 | $-0.80 | ||
| Q4 25 | $0.11 | $-0.77 | ||
| Q3 25 | $0.05 | $1.36 | ||
| Q2 25 | $0.04 | $1.13 | ||
| Q1 25 | $0.05 | $0.78 | ||
| Q4 24 | $0.07 | $1.06 | ||
| Q3 24 | $0.08 | $1.29 | ||
| Q2 24 | $0.10 | $1.07 |
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 | $68.8M | $64.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.8B | $468.0M |
| 总资产 | $4.4B | $4.2B |
| 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ESRTWH
| Q1 26 | $68.8M | $64.0M | ||
| Q4 25 | $132.7M | $64.0M | ||
| Q3 25 | $154.1M | $70.0M | ||
| Q2 25 | $94.6M | $50.0M | ||
| Q1 25 | $187.8M | $48.0M | ||
| Q4 24 | $385.5M | $103.0M | ||
| Q3 24 | $421.9M | $72.0M | ||
| Q2 24 | $535.5M | $70.0M |
总债务ESRTWH
| Q1 26 | — | — | ||
| Q4 25 | — | $2.5B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.5B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.4B |
股东权益ESRTWH
| Q1 26 | $1.8B | $468.0M | ||
| Q4 25 | $1.1B | $468.0M | ||
| Q3 25 | $1.0B | $583.0M | ||
| Q2 25 | $1.0B | $570.0M | ||
| Q1 25 | $1.0B | $579.0M | ||
| Q4 24 | $1.0B | $650.0M | ||
| Q3 24 | $1.0B | $583.0M | ||
| Q2 24 | $1.0B | $623.0M |
总资产ESRTWH
| Q1 26 | $4.4B | $4.2B | ||
| Q4 25 | $4.5B | $4.2B | ||
| Q3 25 | $4.1B | $4.3B | ||
| Q2 25 | $4.1B | $4.3B | ||
| Q1 25 | $4.1B | $4.2B | ||
| Q4 24 | $4.5B | $4.2B | ||
| Q3 24 | $4.4B | $4.2B | ||
| Q2 24 | $4.4B | $4.2B |
负债/权益比ESRTWH
| Q1 26 | — | — | ||
| Q4 25 | — | 5.37× | ||
| Q3 25 | — | 4.43× | ||
| Q2 25 | — | 4.44× | ||
| Q1 25 | — | 4.29× | ||
| Q4 24 | — | 3.72× | ||
| Q3 24 | — | 4.19× | ||
| Q2 24 | — | 3.83× |
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 | — | $367.0M |
| 自由现金流经营现金流 - 资本支出 | — | $168.0M |
| 自由现金流率自由现金流/营收 | — | 50.3% |
| 资本支出强度资本支出/营收 | 10.0% | — |
| 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 | — | $437.0M |
8季度趋势，按日历期对齐
经营现金流ESRTWH
| Q1 26 | — | $367.0M | ||
| Q4 25 | $249.1M | $152.0M | ||
| Q3 25 | $105.3M | $86.0M | ||
| Q2 25 | $26.7M | $70.0M | ||
| Q1 25 | $83.1M | $59.0M | ||
| Q4 24 | $260.9M | $134.0M | ||
| Q3 24 | $102.8M | $79.0M | ||
| Q2 24 | $37.1M | $1.0M |
自由现金流ESRTWH
| Q1 26 | — | $168.0M | ||
| Q4 25 | $50.6M | $136.0M | ||
| Q3 25 | $72.8M | $75.0M | ||
| Q2 25 | $-55.1M | $58.0M | ||
| Q1 25 | $41.1M | $52.0M | ||
| Q4 24 | $88.0M | $109.0M | ||
| Q3 24 | $-65.1M | $71.0M | ||
| Q2 24 | $19.5M | $-6.0M |
自由现金流率ESRTWH
| Q1 26 | — | 50.3% | ||
| Q4 25 | 25.4% | 40.7% | ||
| Q3 25 | 36.8% | 19.6% | ||
| Q2 25 | -28.8% | 14.6% | ||
| Q1 25 | 22.8% | 16.5% | ||
| Q4 24 | 44.5% | 32.4% | ||
| Q3 24 | -32.6% | 17.9% | ||
| Q2 24 | 10.3% | -1.6% |
资本支出强度ESRTWH
| Q1 26 | 10.0% | — | ||
| Q4 25 | 99.6% | 4.8% | ||
| Q3 25 | 16.5% | 2.9% | ||
| Q2 25 | 42.8% | 3.0% | ||
| Q1 25 | 23.4% | 2.2% | ||
| Q4 24 | 87.5% | 7.4% | ||
| Q3 24 | 84.1% | 2.0% | ||
| Q2 24 | 9.3% | 1.9% |
现金转化率ESRTWH
| Q1 26 | — | — | ||
| Q4 25 | 7.74× | — | ||
| Q3 25 | 7.72× | 0.82× | ||
| Q2 25 | 2.35× | 0.80× | ||
| Q1 25 | 5.27× | 0.97× | ||
| Q4 24 | 13.88× | 1.58× | ||
| Q3 24 | 4.51× | 0.77× | ||
| Q2 24 | 1.30× | 0.01× |
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
ESRT
| Rental revenue (1) | $166.1M | 87% |
| Observatory revenue | $18.5M | 10% |
| Other revenue and fees | $4.1M | 2% |
| Lease termination fees | $1.4M | 1% |
| Third-party management and other fees | $277.0K | 0% |
WH
| Fee-related and other revenues | $334.0M | 100% |
| Management and other fees | $2.0M | 1% |
