vs
亿客行集团（EXPE）与美国再保险集团（RGA）财务数据对比。点击上方公司名可切换其他公司
美国再保险集团的季度营收约是亿客行集团的1.9倍（$6.6B vs $3.5B），美国再保险集团净利率更高（7.0% vs 5.8%，领先1.2%），美国再保险集团同比增速更快（26.6% vs 18.7%），过去两年美国再保险集团的营收复合增速更高（2.3% vs -0.2%）
亿客行集团是总部位于美国西雅图的在线旅游服务商，旗下旅行预订平台Expedia于1996年由微软推出。用户可通过其官方网站及移动应用预订机票、酒店、租车、邮轮、特色活动及度假短租等产品，为全球消费者提供便捷的一站式旅行服务解决方案。
美国再保险集团（RGA）是总部位于美国密苏里州大圣路易斯地区西郊切斯特菲尔德的全球人寿与健康再保险控股集团。截至2024年12月31日，集团有效人寿再保额约3.9万亿美元，总资产达1187亿美元，是全球唯一主营人寿及健康相关再保险业务的国际企业。
EXPE vs RGA — 直观对比
营收规模更大
RGA
是对方的1.9倍
$3.5B
营收增速更快
RGA
高出7.9%
18.7%
净利率更高
RGA
高出1.2%
5.8%
两年增速更快
RGA
近两年复合增速
-0.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.5B | $6.6B |
| 净利润 | $205.0M | $463.0M |
| 毛利率 | — | — |
| 营业利润率 | 11.8% | 7.7% |
| 净利率 | 5.8% | 7.0% |
| 营收同比 | 18.7% | 26.6% |
| 净利润同比 | 202.5% | 212.8% |
| 每股收益（稀释后） | $1.56 | $6.91 |
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EXPERGA
| Q1 26 | $3.5B | — | ||
| Q4 25 | $3.5B | $6.6B | ||
| Q3 25 | $4.4B | $6.2B | ||
| Q2 25 | $3.8B | $5.6B | ||
| Q1 25 | $3.0B | $5.3B | ||
| Q4 24 | $3.2B | $5.2B | ||
| Q3 24 | $4.1B | $5.7B | ||
| Q2 24 | $3.6B | $4.9B |
净利润EXPERGA
| Q1 26 | $205.0M | — | ||
| Q4 25 | $205.0M | $463.0M | ||
| Q3 25 | $959.0M | $253.0M | ||
| Q2 25 | $330.0M | $180.0M | ||
| Q1 25 | $-200.0M | $286.0M | ||
| Q4 24 | $299.0M | $148.0M | ||
| Q3 24 | $684.0M | $156.0M | ||
| Q2 24 | $386.0M | $203.0M |
营业利润率EXPERGA
| Q1 26 | 11.8% | — | ||
| Q4 25 | 11.8% | 7.7% | ||
| Q3 25 | 23.5% | 5.2% | ||
| Q2 25 | 12.8% | 6.1% | ||
| Q1 25 | -2.3% | 7.0% | ||
| Q4 24 | 6.8% | 4.3% | ||
| Q3 24 | 18.8% | 3.8% | ||
| Q2 24 | 12.7% | 5.5% |
净利率EXPERGA
| Q1 26 | 5.8% | — | ||
| Q4 25 | 5.8% | 7.0% | ||
| Q3 25 | 21.7% | 4.1% | ||
| Q2 25 | 8.7% | 3.2% | ||
| Q1 25 | -6.7% | 5.4% | ||
| Q4 24 | 9.4% | 2.8% | ||
| Q3 24 | 16.8% | 2.8% | ||
| Q2 24 | 10.8% | 4.2% |
每股收益（稀释后）EXPERGA
| Q1 26 | $1.56 | — | ||
| Q4 25 | $1.56 | $6.91 | ||
| Q3 25 | $7.33 | $3.81 | ||
| Q2 25 | $2.48 | $2.70 | ||
| Q1 25 | $-1.56 | $4.27 | ||
| Q4 24 | $2.10 | $2.21 | ||
| Q3 24 | $5.04 | $2.33 | ||
| Q2 24 | $2.80 | $3.03 |
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 | $5.7B | $4.2B |
| 总债务越低越好 | $6.2B | $5.7B |
| 股东权益账面价值 | $1.3B | $13.5B |
| 总资产 | $24.5B | $156.6B |
| 负债/权益比越低杠杆越低 | 4.80× | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资EXPERGA
| Q1 26 | $5.7B | — | ||
| Q4 25 | $5.7B | $4.2B | ||
| Q3 25 | $6.2B | $4.6B | ||
| Q2 25 | $6.7B | $5.4B | ||
| Q1 25 | $6.1B | $5.2B | ||
| Q4 24 | $4.5B | $3.3B | ||
| Q3 24 | $4.9B | $5.2B | ||
| Q2 24 | $6.3B | $4.6B |
总债务EXPERGA
| Q1 26 | $6.2B | — | ||
| Q4 25 | $6.2B | $5.7B | ||
| Q3 25 | $6.2B | $5.7B | ||
| Q2 25 | $6.2B | $5.7B | ||
| Q1 25 | $6.2B | $5.7B | ||
| Q4 24 | $6.3B | $5.0B | ||
| Q3 24 | $6.3B | $5.1B | ||
| Q2 24 | $6.3B | $5.1B |
股东权益EXPERGA
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $13.5B | ||
| Q3 25 | $1.3B | $13.0B | ||
| Q2 25 | $836.0M | $12.1B | ||
| Q1 25 | $1.1B | $11.4B | ||
| Q4 24 | $1.6B | $10.8B | ||
| Q3 24 | $1.3B | $11.1B | ||
| Q2 24 | $889.0M | $9.7B |
总资产EXPERGA
| Q1 26 | $24.5B | — | ||
| Q4 25 | $24.5B | $156.6B | ||
| Q3 25 | $25.1B | $152.0B | ||
| Q2 25 | $27.0B | $133.5B | ||
| Q1 25 | $26.1B | $128.2B | ||
| Q4 24 | $22.4B | $118.7B | ||
| Q3 24 | $23.4B | $120.3B | ||
| Q2 24 | $25.9B | $109.9B |
负债/权益比EXPERGA
| Q1 26 | 4.80× | — | ||
| Q4 25 | 4.80× | 0.42× | ||
| Q3 25 | 4.65× | 0.44× | ||
| Q2 25 | 7.43× | 0.48× | ||
| Q1 25 | 5.79× | 0.50× | ||
| Q4 24 | 4.02× | 0.47× | ||
| Q3 24 | 4.74× | 0.46× | ||
| Q2 24 | 7.04× | 0.52× |
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 | — | $7.3B |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | — | 15.83× |
| 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EXPERGA
| Q1 26 | — | — | ||
| Q4 25 | $304.0M | $7.3B | ||
| Q3 25 | $-497.0M | $-990.0M | ||
| Q2 25 | $1.1B | $-820.0M | ||
| Q1 25 | $3.0B | $-1.4B | ||
| Q4 24 | $198.0M | $17.1B | ||
| Q3 24 | $-1.5B | $-1.1B | ||
| Q2 24 | $1.5B | $-967.0M |
自由现金流EXPERGA
| Q1 26 | — | — | ||
| Q4 25 | $119.0M | — | ||
| Q3 25 | $-686.0M | — | ||
| Q2 25 | $921.0M | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $7.0M | — | ||
| Q3 24 | $-1.7B | — | ||
| Q2 24 | $1.3B | — |
自由现金流率EXPERGA
| Q1 26 | — | — | ||
| Q4 25 | 3.4% | — | ||
| Q3 25 | -15.5% | — | ||
| Q2 25 | 24.3% | — | ||
| Q1 25 | 92.2% | — | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | -41.6% | — | ||
| Q2 24 | 36.7% | — |
资本支出强度EXPERGA
| Q1 26 | — | — | ||
| Q4 25 | 5.2% | — | ||
| Q3 25 | 4.3% | — | ||
| Q2 25 | 5.3% | — | ||
| Q1 25 | 6.6% | — | ||
| Q4 24 | 6.0% | — | ||
| Q3 24 | 4.8% | — | ||
| Q2 24 | 5.5% | — |
现金转化率EXPERGA
| Q1 26 | — | — | ||
| Q4 25 | 1.48× | 15.83× | ||
| Q3 25 | -0.52× | -3.91× | ||
| Q2 25 | 3.40× | -4.56× | ||
| Q1 25 | — | -5.00× | ||
| Q4 24 | 0.66× | 115.81× | ||
| Q3 24 | -2.18× | -6.84× | ||
| Q2 24 | 3.89× | -4.76× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
