vs
亿客行集团（EXPE）与新思科技（SNPS）财务数据对比。点击上方公司名可切换其他公司
亿客行集团的季度营收约是新思科技的1.6倍（$3.5B vs $2.3B），新思科技净利率更高（19.9% vs 5.8%，领先14.1%），新思科技同比增速更快（50.6% vs 18.7%），过去两年新思科技的营收复合增速更高（16.9% 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。
新思科技是总部位于美国加利福尼亚州森尼韦尔的跨国电子设计自动化（EDA）龙头企业，专注于硅芯片设计与验证、电子系统级设计验证及可复用组件研发，为全球半导体设计与制造行业提供专业工具及配套服务。
EXPE vs SNPS — 直观对比
营收规模更大
EXPE
是对方的1.6倍
$2.3B
营收增速更快
SNPS
高出31.8%
18.7%
净利率更高
SNPS
高出14.1%
5.8%
两年增速更快
SNPS
近两年复合增速
-0.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.5B | $2.3B |
| 净利润 | $205.0M | $448.7M |
| 毛利率 | — | 71.0% |
| 营业利润率 | 11.8% | 5.4% |
| 净利率 | 5.8% | 19.9% |
| 营收同比 | 18.7% | 50.6% |
| 净利润同比 | 202.5% | -59.7% |
| 每股收益（稀释后） | $1.56 | $2.44 |
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EXPESNPS
| Q1 26 | $3.5B | — | ||
| Q4 25 | $3.5B | $2.3B | ||
| Q3 25 | $4.4B | $1.7B | ||
| Q2 25 | $3.8B | $1.6B | ||
| Q1 25 | $3.0B | $1.5B | ||
| Q4 24 | $3.2B | $1.5B | ||
| Q3 24 | $4.1B | $1.5B | ||
| Q2 24 | $3.6B | $1.5B |
净利润EXPESNPS
| Q1 26 | $205.0M | — | ||
| Q4 25 | $205.0M | $448.7M | ||
| Q3 25 | $959.0M | $242.5M | ||
| Q2 25 | $330.0M | $345.3M | ||
| Q1 25 | $-200.0M | $295.7M | ||
| Q4 24 | $299.0M | $1.1B | ||
| Q3 24 | $684.0M | $408.1M | ||
| Q2 24 | $386.0M | $292.1M |
毛利率EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | — | 71.0% | ||
| Q3 25 | — | 78.1% | ||
| Q2 25 | — | 80.2% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 78.3% | ||
| Q3 24 | — | 80.9% | ||
| Q2 24 | — | 79.4% |
营业利润率EXPESNPS
| Q1 26 | 11.8% | — | ||
| Q4 25 | 11.8% | 5.4% | ||
| Q3 25 | 23.5% | 9.5% | ||
| Q2 25 | 12.8% | 23.5% | ||
| Q1 25 | -2.3% | 17.3% | ||
| Q4 24 | 6.8% | 20.3% | ||
| Q3 24 | 18.8% | 23.6% | ||
| Q2 24 | 12.7% | 22.8% |
净利率EXPESNPS
| Q1 26 | 5.8% | — | ||
| Q4 25 | 5.8% | 19.9% | ||
| Q3 25 | 21.7% | 13.9% | ||
| Q2 25 | 8.7% | 21.5% | ||
| Q1 25 | -6.7% | 20.3% | ||
| Q4 24 | 9.4% | 74.4% | ||
| Q3 24 | 16.8% | 26.7% | ||
| Q2 24 | 10.8% | 20.1% |
每股收益（稀释后）EXPESNPS
| Q1 26 | $1.56 | — | ||
| Q4 25 | $1.56 | $2.44 | ||
| Q3 25 | $7.33 | $1.50 | ||
| Q2 25 | $2.48 | $2.21 | ||
| Q1 25 | $-1.56 | $1.89 | ||
| Q4 24 | $2.10 | $7.13 | ||
| Q3 24 | $5.04 | $2.61 | ||
| Q2 24 | $2.80 | $1.88 |
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 | $3.0B |
| 总债务越低越好 | $6.2B | $13.5B |
| 股东权益账面价值 | $1.3B | $28.3B |
| 总资产 | $24.5B | $48.2B |
| 负债/权益比越低杠杆越低 | 4.80× | 0.48× |
8季度趋势，按日历期对齐
现金及短期投资EXPESNPS
| Q1 26 | $5.7B | — | ||
| Q4 25 | $5.7B | $3.0B | ||
| Q3 25 | $6.2B | $2.6B | ||
| Q2 25 | $6.7B | $14.3B | ||
| Q1 25 | $6.1B | $3.8B | ||
| Q4 24 | $4.5B | $4.1B | ||
| Q3 24 | $4.9B | $2.0B | ||
| Q2 24 | $6.3B | $1.7B |
总债务EXPESNPS
| Q1 26 | $6.2B | — | ||
| Q4 25 | $6.2B | $13.5B | ||
| Q3 25 | $6.2B | $14.3B | ||
| Q2 25 | $6.2B | $10.1B | ||
| Q1 25 | $6.2B | — | ||
| Q4 24 | $6.3B | — | ||
| Q3 24 | $6.3B | — | ||
| Q2 24 | $6.3B | — |
股东权益EXPESNPS
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $28.3B | ||
| Q3 25 | $1.3B | $27.6B | ||
| Q2 25 | $836.0M | $9.9B | ||
| Q1 25 | $1.1B | $9.3B | ||
| Q4 24 | $1.6B | $9.0B | ||
| Q3 24 | $1.3B | $7.7B | ||
| Q2 24 | $889.0M | $7.2B |
总资产EXPESNPS
| Q1 26 | $24.5B | — | ||
| Q4 25 | $24.5B | $48.2B | ||
| Q3 25 | $25.1B | $48.2B | ||
| Q2 25 | $27.0B | $23.8B | ||
| Q1 25 | $26.1B | $13.0B | ||
| Q4 24 | $22.4B | $13.1B | ||
| Q3 24 | $23.4B | $11.6B | ||
| Q2 24 | $25.9B | $11.0B |
负债/权益比EXPESNPS
| Q1 26 | 4.80× | — | ||
| Q4 25 | 4.80× | 0.48× | ||
| Q3 25 | 4.65× | 0.52× | ||
| Q2 25 | 7.43× | 1.01× | ||
| Q1 25 | 5.79× | — | ||
| Q4 24 | 4.02× | — | ||
| Q3 24 | 4.74× | — | ||
| Q2 24 | 7.04× | — |
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 | — | $639.7M |
| 自由现金流经营现金流 - 资本支出 | — | $605.2M |
| 自由现金流率自由现金流/营收 | — | 26.8% |
| 资本支出强度资本支出/营收 | — | 1.5% |
| 现金转化率经营现金流/净利润 | — | 1.43× |
| 过去12个月自由现金流最近4个季度 | — | $1.3B |
8季度趋势，按日历期对齐
经营现金流EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | $304.0M | $639.7M | ||
| Q3 25 | $-497.0M | $671.0M | ||
| Q2 25 | $1.1B | $275.4M | ||
| Q1 25 | $3.0B | $-67.5M | ||
| Q4 24 | $198.0M | $562.8M | ||
| Q3 24 | $-1.5B | $455.4M | ||
| Q2 24 | $1.5B | $476.6M |
自由现金流EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | $119.0M | $605.2M | ||
| Q3 25 | $-686.0M | $632.4M | ||
| Q2 25 | $921.0M | $219.8M | ||
| Q1 25 | $2.8B | $-108.2M | ||
| Q4 24 | $7.0M | $558.4M | ||
| Q3 24 | $-1.7B | $415.4M | ||
| Q2 24 | $1.3B | $438.2M |
自由现金流率EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | 3.4% | 26.8% | ||
| Q3 25 | -15.5% | 36.3% | ||
| Q2 25 | 24.3% | 13.7% | ||
| Q1 25 | 92.2% | -7.4% | ||
| Q4 24 | 0.2% | 37.3% | ||
| Q3 24 | -41.6% | 27.2% | ||
| Q2 24 | 36.7% | 30.1% |
资本支出强度EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | 5.2% | 1.5% | ||
| Q3 25 | 4.3% | 2.2% | ||
| Q2 25 | 5.3% | 3.5% | ||
| Q1 25 | 6.6% | 2.8% | ||
| Q4 24 | 6.0% | 0.3% | ||
| Q3 24 | 4.8% | 2.6% | ||
| Q2 24 | 5.5% | 2.6% |
现金转化率EXPESNPS
| Q1 26 | — | — | ||
| Q4 25 | 1.48× | 1.43× | ||
| Q3 25 | -0.52× | 2.77× | ||
| Q2 25 | 3.40× | 0.80× | ||
| Q1 25 | — | -0.23× | ||
| Q4 24 | 0.66× | 0.51× | ||
| Q3 24 | -2.18× | 1.12× | ||
| Q2 24 | 3.89× | 1.63× |
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
EXPE
暂无分部数据
SNPS
| License And Maintenance | $940.7M | 42% |
| Other | $640.0M | 28% |
| Design IP Segment | $407.1M | 18% |
| KR | $236.9M | 11% |
| Sales Based Royalties | $30.1M | 1% |
