vs
eXp World Holdings, Inc.（EXPI）与JBT Marel Corp（JBTM）财务数据对比。点击上方公司名可切换其他公司
eXp World Holdings, Inc.的季度营收约是JBT Marel Corp的1.2倍（$1.2B vs $1.0B），JBT Marel Corp净利率更高（5.3% vs -1.1%，领先6.3%），JBT Marel Corp同比增速更快（115.6% vs 8.5%），JBT Marel Corp自由现金流更多（$83.5M vs $11.9M），过去两年JBT Marel Corp的营收复合增速更高（60.3% vs 12.4%）
eXp World Holdings是全球云原生房地产服务提供商，运营eXp Realty经纪网络，依托沉浸式3D虚拟园区支持代理人协作与日常运营，业务覆盖全球20余个国家的住宅及商业地产市场，同时提供按揭贷款、产权保险、从业者职业培训等配套服务。
JBT Marel Corp（原称JBT公司、约翰宾技术公司）是主营食品加工机械及自动化车辆的企业，2008年由FMC技术公司拆分非能源业务独立注册成立，总部位于美国伊利诺伊州芝加哥，发展历史可追溯至1884年加州洛斯加托斯果园主约翰·宾创办的企业。
EXPI vs JBTM — 直观对比
营收规模更大
EXPI
是对方的1.2倍
$1.0B
营收增速更快
JBTM
高出107.0%
8.5%
净利率更高
JBTM
高出6.3%
-1.1%
自由现金流更多
JBTM
多$71.6M
$11.9M
两年增速更快
JBTM
近两年复合增速
12.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $1.0B |
| 净利润 | $-12.9M | $53.1M |
| 毛利率 | — | 34.5% |
| 营业利润率 | -1.1% | 7.2% |
| 净利率 | -1.1% | 5.3% |
| 营收同比 | 8.5% | 115.6% |
| 净利润同比 | -35.7% | 858.6% |
| 每股收益（稀释后） | $-0.08 | $1.04 |
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EXPIJBTM
| Q4 25 | $1.2B | $1.0B | ||
| Q3 25 | $1.3B | $1.0B | ||
| Q2 25 | $1.3B | $934.8M | ||
| Q1 25 | $954.9M | $854.1M | ||
| Q4 24 | $1.1B | $467.6M | ||
| Q3 24 | $1.2B | $453.8M | ||
| Q2 24 | $1.3B | $402.3M | ||
| Q1 24 | $943.1M | $392.3M |
净利润EXPIJBTM
| Q4 25 | $-12.9M | $53.1M | ||
| Q3 25 | $3.5M | $66.0M | ||
| Q2 25 | $-2.3M | $3.4M | ||
| Q1 25 | $-11.0M | $-173.0M | ||
| Q4 24 | $-9.5M | $-7.0M | ||
| Q3 24 | $-8.5M | $38.9M | ||
| Q2 24 | $12.4M | $30.7M | ||
| Q1 24 | $-15.6M | $22.8M |
毛利率EXPIJBTM
| Q4 25 | — | 34.5% | ||
| Q3 25 | — | 35.9% | ||
| Q2 25 | — | 35.8% | ||
| Q1 25 | — | 34.2% | ||
| Q4 24 | — | 38.4% | ||
| Q3 24 | 99.9% | 36.1% | ||
| Q2 24 | 99.9% | 35.6% | ||
| Q1 24 | — | 35.8% |
营业利润率EXPIJBTM
| Q4 25 | -1.1% | 7.2% | ||
| Q3 25 | 0.3% | 10.2% | ||
| Q2 25 | -0.2% | 5.2% | ||
| Q1 25 | -1.1% | -3.9% | ||
| Q4 24 | -1.0% | 3.4% | ||
| Q3 24 | -0.7% | 10.3% | ||
| Q2 24 | 1.4% | 6.7% | ||
| Q1 24 | -1.9% | 7.4% |
净利率EXPIJBTM
| Q4 25 | -1.1% | 5.3% | ||
| Q3 25 | 0.3% | 6.6% | ||
| Q2 25 | -0.2% | 0.4% | ||
| Q1 25 | -1.2% | -20.3% | ||
| Q4 24 | -0.9% | -1.5% | ||
| Q3 24 | -0.7% | 8.6% | ||
| Q2 24 | 1.0% | 7.6% | ||
| Q1 24 | -1.7% | 5.8% |
每股收益（稀释后）EXPIJBTM
| Q4 25 | $-0.08 | $1.04 | ||
| Q3 25 | $0.02 | $1.26 | ||
| Q2 25 | $-0.01 | $0.07 | ||
| Q1 25 | $-0.07 | $-3.35 | ||
| Q4 24 | $-0.06 | $-0.22 | ||
| Q3 24 | $-0.06 | $1.21 | ||
| Q2 24 | $0.08 | $0.95 | ||
| Q1 24 | $-0.10 | $0.71 |
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 | $124.2M | $167.9M |
| 总债务越低越好 | — | $1.5B |
| 股东权益账面价值 | $242.8M | $4.5B |
| 总资产 | $442.5M | $8.2B |
| 负债/权益比越低杠杆越低 | — | 0.33× |
8季度趋势，按日历期对齐
现金及短期投资EXPIJBTM
| Q4 25 | $124.2M | $167.9M | ||
| Q3 25 | $112.8M | — | ||
| Q2 25 | $94.6M | — | ||
| Q1 25 | $115.7M | — | ||
| Q4 24 | $113.6M | $1.2B | ||
| Q3 24 | $130.4M | — | ||
| Q2 24 | $108.4M | — | ||
| Q1 24 | $109.2M | — |
总债务EXPIJBTM
| Q4 25 | — | $1.5B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $648.3M | ||
| Q2 24 | — | $647.7M | ||
| Q1 24 | — | $647.0M |
股东权益EXPIJBTM
| Q4 25 | $242.8M | $4.5B | ||
| Q3 25 | $235.3M | $4.4B | ||
| Q2 25 | $218.4M | $4.4B | ||
| Q1 25 | $212.0M | $4.1B | ||
| Q4 24 | $204.9M | $1.5B | ||
| Q3 24 | $211.1M | $1.6B | ||
| Q2 24 | $220.3M | $1.5B | ||
| Q1 24 | $222.4M | $1.5B |
总资产EXPIJBTM
| Q4 25 | $442.5M | $8.2B | ||
| Q3 25 | $458.7M | $8.2B | ||
| Q2 25 | $481.2M | $8.3B | ||
| Q1 25 | $435.8M | $8.0B | ||
| Q4 24 | $390.7M | $3.4B | ||
| Q3 24 | $432.6M | $2.8B | ||
| Q2 24 | $457.4M | $2.7B | ||
| Q1 24 | $426.7M | $2.7B |
负债/权益比EXPIJBTM
| Q4 25 | — | 0.33× | ||
| Q3 25 | — | 0.34× | ||
| Q2 25 | — | 0.35× | ||
| Q1 25 | — | 0.48× | ||
| Q4 24 | — | 0.81× | ||
| Q3 24 | — | 0.41× | ||
| Q2 24 | — | 0.43× | ||
| Q1 24 | — | 0.43× |
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 | $13.8M | $117.4M |
| 自由现金流经营现金流 - 资本支出 | $11.9M | $83.5M |
| 自由现金流率自由现金流/营收 | 1.0% | 8.3% |
| 资本支出强度资本支出/营收 | 0.2% | 3.4% |
| 现金转化率经营现金流/净利润 | — | 2.21× |
| 过去12个月自由现金流最近4个季度 | $109.0M | $238.1M |
8季度趋势，按日历期对齐
经营现金流EXPIJBTM
| Q4 25 | $13.8M | $117.4M | ||
| Q3 25 | $28.9M | $87.7M | ||
| Q2 25 | $36.1M | $102.2M | ||
| Q1 25 | $39.8M | $34.4M | ||
| Q4 24 | $13.7M | $128.7M | ||
| Q3 24 | $46.0M | $71.9M | ||
| Q2 24 | $71.1M | $21.6M | ||
| Q1 24 | $60.7M | $10.4M |
自由现金流EXPIJBTM
| Q4 25 | $11.9M | $83.5M | ||
| Q3 25 | $26.6M | $56.5M | ||
| Q2 25 | $33.3M | $83.7M | ||
| Q1 25 | $37.3M | $14.4M | ||
| Q4 24 | $11.6M | $118.7M | ||
| Q3 24 | $44.4M | $65.0M | ||
| Q2 24 | $69.7M | $11.1M | ||
| Q1 24 | $59.3M | $-100.0K |
自由现金流率EXPIJBTM
| Q4 25 | 1.0% | 8.3% | ||
| Q3 25 | 2.0% | 5.6% | ||
| Q2 25 | 2.5% | 9.0% | ||
| Q1 25 | 3.9% | 1.7% | ||
| Q4 24 | 1.1% | 25.4% | ||
| Q3 24 | 3.6% | 14.3% | ||
| Q2 24 | 5.4% | 2.8% | ||
| Q1 24 | 6.3% | -0.0% |
资本支出强度EXPIJBTM
| Q4 25 | 0.2% | 3.4% | ||
| Q3 25 | 0.2% | 3.1% | ||
| Q2 25 | 0.2% | 2.0% | ||
| Q1 25 | 0.3% | 2.3% | ||
| Q4 24 | 0.2% | 2.1% | ||
| Q3 24 | 0.1% | 1.5% | ||
| Q2 24 | 0.1% | 2.6% | ||
| Q1 24 | 0.1% | 2.7% |
现金转化率EXPIJBTM
| Q4 25 | — | 2.21× | ||
| Q3 25 | 8.26× | 1.33× | ||
| Q2 25 | — | 30.06× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.85× | ||
| Q2 24 | 5.75× | 0.70× | ||
| Q1 24 | — | 0.46× |
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
EXPI
| North American Realty | $1.1B | 96% |
| International Realty | $42.2M | 4% |
JBTM
暂无分部数据
