vs
Extra Space Storage（EXR）与ROKU, INC（ROKU）财务数据对比。点击上方公司名可切换其他公司
ROKU, INC的季度营收约是Extra Space Storage的1.6倍（$1.4B vs $856.0M），Extra Space Storage净利率更高（28.2% vs 5.8%，领先22.4%），ROKU, INC同比增速更快（16.1% vs 4.4%），过去两年ROKU, INC的营收复合增速更高（25.8% 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。
Roku是美国流媒体技术企业，2002年由安东尼·伍德创立，主营数字媒体播放器、电视硬件生产，流媒体内容分发及平台广告运营。截至2024年覆盖用户达1.45亿，是美国流媒体视频分发领域的市场领导者，业务覆盖澳、加、法、德、英及拉美多国。
EXR vs ROKU — 直观对比
营收规模更大
ROKU
是对方的1.6倍
$856.0M
营收增速更快
ROKU
高出11.7%
4.4%
净利率更高
EXR
高出22.4%
5.8%
两年增速更快
ROKU
近两年复合增速
2.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $856.0M | $1.4B |
| 净利润 | $241.0M | $80.5M |
| 毛利率 | — | 43.5% |
| 营业利润率 | 42.9% | 4.7% |
| 净利率 | 28.2% | 5.8% |
| 营收同比 | 4.4% | 16.1% |
| 净利润同比 | -11.4% | 326.4% |
| 每股收益（稀释后） | $1.14 | $0.55 |
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EXRROKU
| Q1 26 | $856.0M | — | ||
| Q4 25 | $857.5M | $1.4B | ||
| Q3 25 | $858.5M | $1.2B | ||
| Q2 25 | $841.6M | $1.1B | ||
| Q1 25 | $820.0M | $1.0B | ||
| Q4 24 | $821.9M | $1.2B | ||
| Q3 24 | $824.8M | $1.1B | ||
| Q2 24 | $810.7M | $968.2M |
净利润EXRROKU
| Q1 26 | $241.0M | — | ||
| Q4 25 | $287.4M | $80.5M | ||
| Q3 25 | $166.0M | $24.8M | ||
| Q2 25 | $249.7M | $10.5M | ||
| Q1 25 | $270.9M | $-27.4M | ||
| Q4 24 | $262.5M | $-35.5M | ||
| Q3 24 | $193.2M | $-9.0M | ||
| Q2 24 | $185.9M | $-34.0M |
毛利率EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | 73.0% | 43.5% | ||
| Q3 25 | 72.6% | 43.4% | ||
| Q2 25 | 73.0% | 44.8% | ||
| Q1 25 | 72.7% | 43.6% | ||
| Q4 24 | 73.1% | 42.7% | ||
| Q3 24 | 74.7% | 45.2% | ||
| Q2 24 | 75.7% | 43.9% |
营业利润率EXRROKU
| Q1 26 | 42.9% | — | ||
| Q4 25 | 43.3% | 4.7% | ||
| Q3 25 | 32.5% | 0.8% | ||
| Q2 25 | 44.4% | -2.1% | ||
| Q1 25 | 47.4% | -5.7% | ||
| Q4 24 | 46.2% | -3.3% | ||
| Q3 24 | 36.7% | -3.4% | ||
| Q2 24 | 37.6% | -7.4% |
净利率EXRROKU
| Q1 26 | 28.2% | — | ||
| Q4 25 | 33.5% | 5.8% | ||
| Q3 25 | 19.3% | 2.0% | ||
| Q2 25 | 29.7% | 0.9% | ||
| Q1 25 | 33.0% | -2.7% | ||
| Q4 24 | 31.9% | -3.0% | ||
| Q3 24 | 23.4% | -0.9% | ||
| Q2 24 | 22.9% | -3.5% |
每股收益（稀释后）EXRROKU
| Q1 26 | $1.14 | — | ||
| Q4 25 | $1.35 | $0.55 | ||
| Q3 25 | $0.78 | $0.16 | ||
| Q2 25 | $1.18 | $0.07 | ||
| Q1 25 | $1.28 | $-0.19 | ||
| Q4 24 | $1.23 | $-0.24 | ||
| Q3 24 | $0.91 | $-0.06 | ||
| Q2 24 | $0.88 | $-0.24 |
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 | $2.3B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $2.7B |
| 总资产 | $29.1B | $4.4B |
| 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EXRROKU
| Q1 26 | $139.0M | — | ||
| Q4 25 | $138.9M | $2.3B | ||
| Q3 25 | $111.9M | $2.3B | ||
| Q2 25 | $125.0M | $2.3B | ||
| Q1 25 | $119.6M | $2.3B | ||
| Q4 24 | $138.2M | $2.2B | ||
| Q3 24 | $88.9M | $2.1B | ||
| Q2 24 | $77.0M | $2.1B |
股东权益EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | $13.4B | $2.7B | ||
| Q3 25 | $13.6B | $2.6B | ||
| Q2 25 | $13.8B | $2.6B | ||
| Q1 25 | $13.9B | $2.5B | ||
| Q4 24 | $13.9B | $2.5B | ||
| Q3 24 | $14.0B | $2.5B | ||
| Q2 24 | $14.2B | $2.4B |
总资产EXRROKU
| Q1 26 | $29.1B | — | ||
| Q4 25 | $29.3B | $4.4B | ||
| Q3 25 | $29.2B | $4.4B | ||
| Q2 25 | $29.4B | $4.3B | ||
| Q1 25 | $29.0B | $4.2B | ||
| Q4 24 | $28.8B | $4.3B | ||
| Q3 24 | $28.1B | $4.3B | ||
| Q2 24 | $27.8B | $4.1B |
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 | — | $107.7M |
| 自由现金流经营现金流 - 资本支出 | — | $106.6M |
| 自由现金流率自由现金流/营收 | — | 7.6% |
| 资本支出强度资本支出/营收 | — | 0.1% |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | — | $478.4M |
8季度趋势，按日历期对齐
经营现金流EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | $1.9B | $107.7M | ||
| Q3 25 | $457.1M | $127.6M | ||
| Q2 25 | $543.9M | $109.7M | ||
| Q1 25 | $481.4M | $138.7M | ||
| Q4 24 | $1.9B | $79.3M | ||
| Q3 24 | $468.4M | $68.7M | ||
| Q2 24 | $545.2M | $23.4M |
自由现金流EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | $1.6B | $106.6M | ||
| Q3 25 | $444.2M | $126.5M | ||
| Q2 25 | $382.1M | $108.6M | ||
| Q1 25 | $345.4M | $136.8M | ||
| Q4 24 | $1.6B | $76.8M | ||
| Q3 24 | $310.1M | $67.6M | ||
| Q2 24 | $517.6M | $22.5M |
自由现金流率EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | 186.5% | 7.6% | ||
| Q3 25 | 51.7% | 10.4% | ||
| Q2 25 | 45.4% | 9.8% | ||
| Q1 25 | 42.1% | 13.4% | ||
| Q4 24 | 198.2% | 6.4% | ||
| Q3 24 | 37.6% | 6.4% | ||
| Q2 24 | 63.8% | 2.3% |
资本支出强度EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | 29.3% | 0.1% | ||
| Q3 25 | 1.5% | 0.1% | ||
| Q2 25 | 19.2% | 0.1% | ||
| Q1 25 | 16.6% | 0.2% | ||
| Q4 24 | 31.4% | 0.2% | ||
| Q3 24 | 19.2% | 0.1% | ||
| Q2 24 | 3.4% | 0.1% |
现金转化率EXRROKU
| Q1 26 | — | — | ||
| Q4 25 | 6.44× | 1.34× | ||
| Q3 25 | 2.75× | 5.14× | ||
| Q2 25 | 2.18× | 10.45× | ||
| Q1 25 | 1.78× | — | ||
| Q4 24 | 7.19× | — | ||
| Q3 24 | 2.42× | — | ||
| Q2 24 | 2.93× | — |
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% |
ROKU
| Services | $1.2B | 88% |
| Products | $170.9M | 12% |
