vs
Extra Space Storage（EXR）与PINTEREST, INC.（PINS）财务数据对比。点击上方公司名可切换其他公司
PINTEREST, INC.的季度营收约是Extra Space Storage的1.5倍（$1.3B vs $856.0M），Extra Space Storage净利率更高（28.2% vs 21.0%，领先7.2%），PINTEREST, INC.同比增速更快（14.3% vs 4.4%），过去两年PINTEREST, INC.的营收复合增速更高（33.5% vs 2.8%）
Extra Space Storage是总部位于美国犹他州卡顿伍德高地的房地产投资信托基金，主营自助仓储设施投资运营。旗下运营多个仓储品牌，提供温控仓、可驶入单元、储物柜、船只/房车/企业仓储等服务，截至2024年3月，在全美43个州及华盛顿特区共运营3714处网点。
Pinterest是美国社交媒体服务商，主打数字图板形式的信息发布与发现功能，用户可通过图片分享获取食谱、家居、穿搭、创意灵感等多元内容。公司由本·西尔伯曼、保罗·夏拉、埃文·夏普联合创立，总部位于旧金山。
EXR vs PINS — 直观对比
营收规模更大
PINS
是对方的1.5倍
$856.0M
营收增速更快
PINS
高出9.9%
4.4%
净利率更高
EXR
高出7.2%
21.0%
两年增速更快
PINS
近两年复合增速
2.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $856.0M | $1.3B |
| 净利润 | $241.0M | $277.1M |
| 毛利率 | — | 82.8% |
| 营业利润率 | 42.9% | 22.8% |
| 净利率 | 28.2% | 21.0% |
| 营收同比 | 4.4% | 14.3% |
| 净利润同比 | -11.0% | -85.0% |
| 每股收益（稀释后） | $1.14 | $0.41 |
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EXRPINS
| Q1 26 | $856.0M | — | ||
| Q4 25 | $857.5M | $1.3B | ||
| Q3 25 | $858.5M | $1.0B | ||
| Q2 25 | $841.6M | $998.2M | ||
| Q1 25 | $820.0M | $855.0M | ||
| Q4 24 | $821.9M | $1.2B | ||
| Q3 24 | $824.8M | $898.4M | ||
| Q2 24 | $810.7M | $853.7M |
净利润EXRPINS
| Q1 26 | $241.0M | — | ||
| Q4 25 | $287.4M | $277.1M | ||
| Q3 25 | $166.0M | $92.1M | ||
| Q2 25 | $249.7M | $38.8M | ||
| Q1 25 | $270.9M | $8.9M | ||
| Q4 24 | $262.5M | $1.8B | ||
| Q3 24 | $193.2M | $30.6M | ||
| Q2 24 | $185.9M | $8.9M |
毛利率EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | 73.0% | 82.8% | ||
| Q3 25 | 72.6% | 79.8% | ||
| Q2 25 | 73.0% | 79.7% | ||
| Q1 25 | 72.7% | 76.7% | ||
| Q4 24 | 73.1% | 82.9% | ||
| Q3 24 | 74.7% | 79.1% | ||
| Q2 24 | 75.7% | 78.3% |
营业利润率EXRPINS
| Q1 26 | 42.9% | — | ||
| Q4 25 | 43.3% | 22.8% | ||
| Q3 25 | 32.5% | 5.6% | ||
| Q2 25 | 44.4% | -0.4% | ||
| Q1 25 | 47.4% | -4.1% | ||
| Q4 24 | 46.2% | 22.7% | ||
| Q3 24 | 36.7% | -0.7% | ||
| Q2 24 | 37.6% | -2.5% |
净利率EXRPINS
| Q1 26 | 28.2% | — | ||
| Q4 25 | 33.5% | 21.0% | ||
| Q3 25 | 19.3% | 8.8% | ||
| Q2 25 | 29.7% | 3.9% | ||
| Q1 25 | 33.0% | 1.0% | ||
| Q4 24 | 31.9% | 160.1% | ||
| Q3 24 | 23.4% | 3.4% | ||
| Q2 24 | 22.9% | 1.0% |
每股收益（稀释后）EXRPINS
| Q1 26 | $1.14 | — | ||
| Q4 25 | $1.35 | $0.41 | ||
| Q3 25 | $0.78 | $0.13 | ||
| Q2 25 | $1.18 | $0.06 | ||
| Q1 25 | $1.28 | $0.01 | ||
| Q4 24 | $1.23 | $2.66 | ||
| Q3 24 | $0.91 | $0.04 | ||
| Q2 24 | $0.88 | $0.01 |
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 | $139.0M | $969.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $4.7B |
| 总资产 | $29.1B | $5.5B |
| 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EXRPINS
| Q1 26 | $139.0M | — | ||
| Q4 25 | $138.9M | $969.3M | ||
| Q3 25 | $111.9M | $1.1B | ||
| Q2 25 | $125.0M | $1.2B | ||
| Q1 25 | $119.6M | $1.3B | ||
| Q4 24 | $138.2M | $1.1B | ||
| Q3 24 | $88.9M | $1.0B | ||
| Q2 24 | $77.0M | $1.4B |
股东权益EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | $13.4B | $4.7B | ||
| Q3 25 | $13.6B | $4.8B | ||
| Q2 25 | $13.8B | $4.8B | ||
| Q1 25 | $13.9B | $4.7B | ||
| Q4 24 | $13.9B | $4.8B | ||
| Q3 24 | $14.0B | $2.9B | ||
| Q2 24 | $14.2B | $3.2B |
总资产EXRPINS
| Q1 26 | $29.1B | — | ||
| Q4 25 | $29.3B | $5.5B | ||
| Q3 25 | $29.2B | $5.5B | ||
| Q2 25 | $29.4B | $5.4B | ||
| Q1 25 | $29.0B | $5.3B | ||
| Q4 24 | $28.8B | $5.3B | ||
| Q3 24 | $28.1B | $3.5B | ||
| Q2 24 | $27.8B | $3.7B |
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 | — | $391.2M |
| 自由现金流经营现金流 - 资本支出 | — | $380.4M |
| 自由现金流率自由现金流/营收 | — | 28.8% |
| 资本支出强度资本支出/营收 | — | 0.8% |
| 现金转化率经营现金流/净利润 | — | 1.41× |
| 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EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | $1.9B | $391.2M | ||
| Q3 25 | $457.1M | $321.7M | ||
| Q2 25 | $543.9M | $207.7M | ||
| Q1 25 | $481.4M | $363.7M | ||
| Q4 24 | $1.9B | $254.0M | ||
| Q3 24 | $468.4M | $248.0M | ||
| Q2 24 | $545.2M | $106.4M |
自由现金流EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | $1.6B | $380.4M | ||
| Q3 25 | $444.2M | $318.4M | ||
| Q2 25 | $382.1M | $196.7M | ||
| Q1 25 | $345.4M | $356.4M | ||
| Q4 24 | $1.6B | $250.2M | ||
| Q3 24 | $310.1M | $244.1M | ||
| Q2 24 | $517.6M | $101.6M |
自由现金流率EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | 186.5% | 28.8% | ||
| Q3 25 | 51.7% | 30.3% | ||
| Q2 25 | 45.4% | 19.7% | ||
| Q1 25 | 42.1% | 41.7% | ||
| Q4 24 | 198.2% | 21.7% | ||
| Q3 24 | 37.6% | 27.2% | ||
| Q2 24 | 63.8% | 11.9% |
资本支出强度EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | 29.3% | 0.8% | ||
| Q3 25 | 1.5% | 0.3% | ||
| Q2 25 | 19.2% | 1.1% | ||
| Q1 25 | 16.6% | 0.9% | ||
| Q4 24 | 31.4% | 0.3% | ||
| Q3 24 | 19.2% | 0.4% | ||
| Q2 24 | 3.4% | 0.6% |
现金转化率EXRPINS
| Q1 26 | — | — | ||
| Q4 25 | 6.44× | 1.41× | ||
| Q3 25 | 2.75× | 3.49× | ||
| Q2 25 | 2.18× | 5.36× | ||
| Q1 25 | 1.78× | 40.77× | ||
| Q4 24 | 7.19× | 0.14× | ||
| Q3 24 | 2.42× | 8.12× | ||
| Q2 24 | 2.93× | 11.98× |
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
EXR
| Property rental | $733.2M | 86% |
| Tenant reinsurance | $89.1M | 10% |
| Management fees and other income | $33.7M | 4% |
PINS
| United States And Canada | $944.3M | 72% |
| Other | $375.0M | 28% |
