vs
Extra Space Storage（EXR）与TRINET GROUP, INC.（TNET）财务数据对比。点击上方公司名可切换其他公司
TRINET GROUP, INC.的季度营收约是Extra Space Storage的1.5倍（$1.2B vs $856.0M），Extra Space Storage同比增速更快（4.4% vs -2.2%），过去两年Extra Space Storage的营收复合增速更高（2.8% vs -0.6%）
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。
TriNet Group, Inc.是一家面向中小企业的专业雇主组织，总部位于加州都柏林，服务员工规模在3至2500人之间的各类机构。可提供薪资管理、健康福利管理服务，还能为客户提供劳动法规合规、风险降低相关咨询，可作为外包人力资源部门为企业分担人事相关事务。
EXR vs TNET — 直观对比
营收规模更大
TNET
是对方的1.5倍
$856.0M
营收增速更快
EXR
高出6.6%
-2.2%
两年增速更快
EXR
近两年复合增速
-0.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $856.0M | $1.2B |
| 净利润 | $241.0M | — |
| 毛利率 | — | — |
| 营业利润率 | 42.9% | 0.1% |
| 净利率 | 28.2% | — |
| 营收同比 | 4.4% | -2.2% |
| 净利润同比 | -11.4% | — |
| 每股收益（稀释后） | $1.14 | $0.02 |
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EXRTNET
| Q1 26 | $856.0M | — | ||
| Q4 25 | $857.5M | $1.2B | ||
| Q3 25 | $858.5M | $1.2B | ||
| Q2 25 | $841.6M | $1.2B | ||
| Q1 25 | $820.0M | $1.3B | ||
| Q4 24 | $821.9M | $1.3B | ||
| Q3 24 | $824.8M | $1.2B | ||
| Q2 24 | $810.7M | $1.2B |
净利润EXRTNET
| Q1 26 | $241.0M | — | ||
| Q4 25 | $287.4M | — | ||
| Q3 25 | $166.0M | $34.0M | ||
| Q2 25 | $249.7M | $37.0M | ||
| Q1 25 | $270.9M | $85.0M | ||
| Q4 24 | $262.5M | — | ||
| Q3 24 | $193.2M | $45.0M | ||
| Q2 24 | $185.9M | $60.0M |
毛利率EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | 73.0% | — | ||
| Q3 25 | 72.6% | — | ||
| Q2 25 | 73.0% | — | ||
| Q1 25 | 72.7% | — | ||
| Q4 24 | 73.1% | — | ||
| Q3 24 | 74.7% | — | ||
| Q2 24 | 75.7% | — |
营业利润率EXRTNET
| Q1 26 | 42.9% | — | ||
| Q4 25 | 43.3% | 0.1% | ||
| Q3 25 | 32.5% | 4.1% | ||
| Q2 25 | 44.4% | 4.1% | ||
| Q1 25 | 47.4% | 8.9% | ||
| Q4 24 | 46.2% | -2.9% | ||
| Q3 24 | 36.7% | 4.7% | ||
| Q2 24 | 37.6% | 6.5% |
净利率EXRTNET
| Q1 26 | 28.2% | — | ||
| Q4 25 | 33.5% | — | ||
| Q3 25 | 19.3% | 2.8% | ||
| Q2 25 | 29.7% | 3.0% | ||
| Q1 25 | 33.0% | 6.6% | ||
| Q4 24 | 31.9% | — | ||
| Q3 24 | 23.4% | 3.6% | ||
| Q2 24 | 22.9% | 4.9% |
每股收益（稀释后）EXRTNET
| Q1 26 | $1.14 | — | ||
| Q4 25 | $1.35 | $0.02 | ||
| Q3 25 | $0.78 | $0.70 | ||
| Q2 25 | $1.18 | $0.77 | ||
| Q1 25 | $1.28 | $1.71 | ||
| Q4 24 | $1.23 | $-0.44 | ||
| Q3 24 | $0.91 | $0.89 | ||
| Q2 24 | $0.88 | $1.20 |
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 | $287.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $54.0M |
| 总资产 | $29.1B | $3.8B |
| 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EXRTNET
| Q1 26 | $139.0M | — | ||
| Q4 25 | $138.9M | $287.0M | ||
| Q3 25 | $111.9M | $321.0M | ||
| Q2 25 | $125.0M | $407.0M | ||
| Q1 25 | $119.6M | $349.0M | ||
| Q4 24 | $138.2M | $360.0M | ||
| Q3 24 | $88.9M | $301.0M | ||
| Q2 24 | $77.0M | $249.0M |
股东权益EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | $13.4B | $54.0M | ||
| Q3 25 | $13.6B | $110.0M | ||
| Q2 25 | $13.8B | $107.0M | ||
| Q1 25 | $13.9B | $63.0M | ||
| Q4 24 | $13.9B | $69.0M | ||
| Q3 24 | $14.0B | $129.0M | ||
| Q2 24 | $14.2B | $100.0M |
总资产EXRTNET
| Q1 26 | $29.1B | — | ||
| Q4 25 | $29.3B | $3.8B | ||
| Q3 25 | $29.2B | $3.4B | ||
| Q2 25 | $29.4B | $3.7B | ||
| Q1 25 | $29.0B | $3.8B | ||
| Q4 24 | $28.8B | $4.1B | ||
| Q3 24 | $28.1B | $3.7B | ||
| 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 | — | $61.0M |
| 自由现金流经营现金流 - 资本支出 | — | $43.0M |
| 自由现金流率自由现金流/营收 | — | 3.4% |
| 资本支出强度资本支出/营收 | — | 1.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $234.0M |
8季度趋势，按日历期对齐
经营现金流EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | $1.9B | $61.0M | ||
| Q3 25 | $457.1M | $72.0M | ||
| Q2 25 | $543.9M | $75.0M | ||
| Q1 25 | $481.4M | $95.0M | ||
| Q4 24 | $1.9B | $65.0M | ||
| Q3 24 | $468.4M | $84.0M | ||
| Q2 24 | $545.2M | $39.0M |
自由现金流EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | $1.6B | $43.0M | ||
| Q3 25 | $444.2M | $55.0M | ||
| Q2 25 | $382.1M | $57.0M | ||
| Q1 25 | $345.4M | $79.0M | ||
| Q4 24 | $1.6B | $47.0M | ||
| Q3 24 | $310.1M | $59.0M | ||
| Q2 24 | $517.6M | $22.0M |
自由现金流率EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | 186.5% | 3.4% | ||
| Q3 25 | 51.7% | 4.5% | ||
| Q2 25 | 45.4% | 4.6% | ||
| Q1 25 | 42.1% | 6.1% | ||
| Q4 24 | 198.2% | 3.7% | ||
| Q3 24 | 37.6% | 4.8% | ||
| Q2 24 | 63.8% | 1.8% |
资本支出强度EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | 29.3% | 1.4% | ||
| Q3 25 | 1.5% | 1.4% | ||
| Q2 25 | 19.2% | 1.5% | ||
| Q1 25 | 16.6% | 1.2% | ||
| Q4 24 | 31.4% | 1.4% | ||
| Q3 24 | 19.2% | 2.0% | ||
| Q2 24 | 3.4% | 1.4% |
现金转化率EXRTNET
| Q1 26 | — | — | ||
| Q4 25 | 6.44× | — | ||
| Q3 25 | 2.75× | 2.12× | ||
| Q2 25 | 2.18× | 2.03× | ||
| Q1 25 | 1.78× | 1.12× | ||
| Q4 24 | 7.19× | — | ||
| Q3 24 | 2.42× | 1.87× | ||
| Q2 24 | 2.93× | 0.65× |
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% |
TNET
| Insurance Services | $1.1B | 85% |
| Professional Services | $169.0M | 14% |
