vs
FIRST HAWAIIAN, INC.（FHB）与MARCUS CORP（MCS）财务数据对比。点击上方公司名可切换其他公司
FIRST HAWAIIAN, INC.的季度营收约是MARCUS CORP的1.1倍（$220.3M vs $193.5M），过去两年MARCUS CORP的营收复合增速更高（18.2% vs 3.8%）
第一夏威夷公司是总部位于夏威夷檀香山的银行控股企业，核心子公司第一夏威夷银行成立于1858年，是夏威夷历史最悠久、规模最大的金融机构，总部设在檀香山第一夏威夷中心。该行在夏威夷设有57家分支机构，关岛有3家，塞班岛有1家，为个人及商业客户提供存款、贷款、财富管理、保险、私人银行等多元金融服务。
马库斯公司是一家美国企业，主营商业地产领域相关服务，业务覆盖美国与加拿大，提供商业地产经纪、按揭经纪、行业研究以及咨询服务，首创了由单一经纪公司独家代理房源挂牌的行业模式，目前在美加两国设有超过80家办公室，拥有员工超1800名。
FHB vs MCS — 直观对比
营收规模更大
FHB
是对方的1.1倍
$193.5M
两年增速更快
MCS
近两年复合增速
3.8%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $220.3M | $193.5M |
| 净利润 | $67.8M | — |
| 毛利率 | — | — |
| 营业利润率 | — | 0.9% |
| 净利率 | 30.8% | — |
| 营收同比 | — | 2.8% |
| 净利润同比 | 14.4% | — |
| 每股收益（稀释后） | $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FHBMCS
| Q1 26 | $220.3M | — | ||
| Q4 25 | $225.9M | $193.5M | ||
| Q3 25 | $226.4M | $210.2M | ||
| Q2 25 | $217.5M | $206.0M | ||
| Q1 25 | $211.0M | $148.8M | ||
| Q4 24 | $188.1M | $188.3M | ||
| Q3 24 | $210.0M | $232.7M | ||
| Q2 24 | $204.6M | $176.0M |
净利润FHBMCS
| Q1 26 | $67.8M | — | ||
| Q4 25 | $69.9M | — | ||
| Q3 25 | $73.8M | $16.2M | ||
| Q2 25 | $73.2M | $7.3M | ||
| Q1 25 | $59.2M | $-16.8M | ||
| Q4 24 | $52.5M | $986.0K | ||
| Q3 24 | $61.5M | $23.3M | ||
| Q2 24 | $61.9M | $-20.2M |
营业利润率FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | 41.2% | 0.9% | ||
| Q3 25 | 42.5% | 10.8% | ||
| Q2 25 | 40.5% | 6.3% | ||
| Q1 25 | 36.5% | -13.7% | ||
| Q4 24 | 34.4% | -1.2% | ||
| Q3 24 | 36.4% | 14.1% | ||
| Q2 24 | 39.5% | 1.3% |
净利率FHBMCS
| Q1 26 | 30.8% | — | ||
| Q4 25 | 31.0% | — | ||
| Q3 25 | 32.6% | 7.7% | ||
| Q2 25 | 33.7% | 3.6% | ||
| Q1 25 | 28.1% | -11.3% | ||
| Q4 24 | 27.9% | 0.5% | ||
| Q3 24 | 29.3% | 10.0% | ||
| Q2 24 | 30.3% | -11.5% |
每股收益（稀释后）FHBMCS
| Q1 26 | $0.55 | — | ||
| Q4 25 | $0.56 | — | ||
| Q3 25 | $0.59 | — | ||
| Q2 25 | $0.58 | — | ||
| Q1 25 | $0.47 | — | ||
| Q4 24 | $0.41 | — | ||
| Q3 24 | $0.48 | — | ||
| Q2 24 | $0.48 | — |
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 | — | $23.4M |
| 总债务越低越好 | $0 | $159.0M |
| 股东权益账面价值 | $2.8B | $457.4M |
| 总资产 | $24.3B | $1.0B |
| 负债/权益比越低杠杆越低 | 0.00× | 0.35× |
8季度趋势，按日历期对齐
现金及短期投资FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | — | $23.4M | ||
| Q3 25 | — | $7.4M | ||
| Q2 25 | — | $14.9M | ||
| Q1 25 | — | $11.9M | ||
| Q4 24 | — | $40.8M | ||
| Q3 24 | — | $28.4M | ||
| Q2 24 | — | $32.8M |
总债务FHBMCS
| Q1 26 | $0 | — | ||
| Q4 25 | — | $159.0M | ||
| Q3 25 | — | $162.0M | ||
| Q2 25 | — | $179.9M | ||
| Q1 25 | — | $198.9M | ||
| Q4 24 | — | $159.1M | ||
| Q3 24 | — | $173.1M | ||
| Q2 24 | — | $175.7M |
股东权益FHBMCS
| Q1 26 | $2.8B | — | ||
| Q4 25 | $2.8B | $457.4M | ||
| Q3 25 | $2.7B | $454.3M | ||
| Q2 25 | $2.7B | $448.4M | ||
| Q1 25 | $2.6B | $441.8M | ||
| Q4 24 | $2.6B | $464.9M | ||
| Q3 24 | $2.6B | $462.3M | ||
| Q2 24 | $2.6B | $449.4M |
总资产FHBMCS
| Q1 26 | $24.3B | — | ||
| Q4 25 | $24.0B | $1.0B | ||
| Q3 25 | $24.1B | $1.0B | ||
| Q2 25 | $23.8B | $1.0B | ||
| Q1 25 | $23.7B | $1.0B | ||
| Q4 24 | $23.8B | $1.0B | ||
| Q3 24 | $23.8B | $1.0B | ||
| Q2 24 | $24.0B | $1.1B |
负债/权益比FHBMCS
| Q1 26 | 0.00× | — | ||
| Q4 25 | — | 0.35× | ||
| Q3 25 | — | 0.36× | ||
| Q2 25 | — | 0.40× | ||
| Q1 25 | — | 0.45× | ||
| Q4 24 | — | 0.34× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.39× |
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 | — | $48.8M |
| 自由现金流经营现金流 - 资本支出 | — | $26.4M |
| 自由现金流率自由现金流/营收 | — | 13.6% |
| 资本支出强度资本支出/营收 | — | 11.6% |
| 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 | — | $989.0K |
8季度趋势，按日历期对齐
经营现金流FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | $335.1M | $48.8M | ||
| Q3 25 | $57.1M | $39.1M | ||
| Q2 25 | $136.4M | $31.6M | ||
| Q1 25 | $36.7M | $-35.3M | ||
| Q4 24 | $317.5M | $52.6M | ||
| Q3 24 | $58.9M | $30.5M | ||
| Q2 24 | $78.2M | $36.0M |
自由现金流FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | $303.3M | $26.4M | ||
| Q3 25 | $49.5M | $18.2M | ||
| Q2 25 | $125.2M | $14.7M | ||
| Q1 25 | $28.6M | $-58.3M | ||
| Q4 24 | $288.7M | $27.1M | ||
| Q3 24 | $52.3M | $12.0M | ||
| Q2 24 | $72.2M | $16.1M |
自由现金流率FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | 134.3% | 13.6% | ||
| Q3 25 | 21.9% | 8.7% | ||
| Q2 25 | 57.5% | 7.1% | ||
| Q1 25 | 13.6% | -39.2% | ||
| Q4 24 | 153.5% | 14.4% | ||
| Q3 24 | 24.9% | 5.2% | ||
| Q2 24 | 35.3% | 9.2% |
资本支出强度FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | 14.1% | 11.6% | ||
| Q3 25 | 3.3% | 9.9% | ||
| Q2 25 | 5.2% | 8.2% | ||
| Q1 25 | 3.8% | 15.5% | ||
| Q4 24 | 15.3% | 13.5% | ||
| Q3 24 | 3.1% | 7.9% | ||
| Q2 24 | 2.9% | 11.3% |
现金转化率FHBMCS
| Q1 26 | — | — | ||
| Q4 25 | 4.79× | — | ||
| Q3 25 | 0.77× | 2.41× | ||
| Q2 25 | 1.86× | 4.32× | ||
| Q1 25 | 0.62× | — | ||
| Q4 24 | 6.05× | 53.31× | ||
| Q3 24 | 0.96× | 1.31× | ||
| Q2 24 | 1.26× | — |
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
FHB
| Net Interest Income | $167.5M | 76% |
| Noninterest Income | $52.8M | 24% |
MCS
| Theatres | $123.1M | 64% |
| Concessions | $51.0M | 26% |
| Food And Beverage | $21.2M | 11% |
