vs
Forestar Group Inc.（FOR）与和黄医药（HCM）财务数据对比。点击上方公司名可切换其他公司
Forestar Group Inc.的季度营收约是和黄医药的1.0倍（$273.0M vs $270.8M），Forestar Group Inc.净利率更高（5.6% vs 0.7%，领先4.9%），Forestar Group Inc.同比增速更快（9.0% vs -16.5%），和黄医药自由现金流更多（$3.4M vs $-157.1M）
福雷斯特集团是一家住宅地块开发企业，总部位于得克萨斯州阿灵顿，业务覆盖美国21个州的51个市场。截至2020年12月31日的12个月内，该公司交付了11518块住宅地块，目前在纽约证券交易所上市，自2002年起就是美国规模最大的住宅建筑商D.R. Horton的控股子公司。
和黄医药是一家国际化生物制药企业，专注于肿瘤、免疫类疾病的靶向疗法与免疫疗法的研发、生产及商业化，核心市场覆盖中国及全球多个国家地区，已有多款肿瘤治疗药物上市，后期临床管线储备丰富。
FOR vs HCM — 直观对比
营收规模更大
FOR
是对方的1.0倍
$270.8M
营收增速更快
FOR
高出25.6%
-16.5%
净利率更高
FOR
高出4.9%
0.7%
自由现金流更多
HCM
多$160.5M
$-157.1M
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $273.0M | $270.8M |
| 净利润 | $15.4M | $2.0M |
| 毛利率 | 20.1% | 37.7% |
| 营业利润率 | 7.6% | -13.2% |
| 净利率 | 5.6% | 0.7% |
| 营收同比 | 9.0% | -16.5% |
| 净利润同比 | -6.7% | -83.6% |
| 每股收益（稀释后） | $0.30 | $0.00 |
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FORHCM
| Q4 25 | $273.0M | $270.8M | ||
| Q3 25 | $670.5M | — | ||
| Q2 25 | $390.5M | $277.7M | ||
| Q1 25 | $351.0M | $324.5M | ||
| Q4 24 | $250.4M | — | ||
| Q3 24 | $551.3M | — | ||
| Q2 24 | $318.4M | $305.7M | ||
| Q1 24 | $333.8M | — |
净利润FORHCM
| Q4 25 | $15.4M | $2.0M | ||
| Q3 25 | $86.9M | — | ||
| Q2 25 | $32.9M | $455.0M | ||
| Q1 25 | $31.6M | $11.9M | ||
| Q4 24 | $16.5M | — | ||
| Q3 24 | $81.5M | — | ||
| Q2 24 | $38.7M | $25.8M | ||
| Q1 24 | $45.0M | — |
毛利率FORHCM
| Q4 25 | 20.1% | 37.7% | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 20.4% | 0.1% | ||
| Q1 25 | 22.6% | 48.0% | ||
| Q4 24 | 22.0% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 22.5% | 41.1% | ||
| Q1 24 | 24.9% | — |
营业利润率FORHCM
| Q4 25 | 7.6% | -13.2% | ||
| Q3 25 | 16.9% | — | ||
| Q2 25 | 11.2% | -1.3% | ||
| Q1 25 | 11.6% | -5.0% | ||
| Q4 24 | 8.7% | — | ||
| Q3 24 | 19.7% | — | ||
| Q2 24 | 16.2% | -9.0% | ||
| Q1 24 | 17.6% | — |
净利率FORHCM
| Q4 25 | 5.6% | 0.7% | ||
| Q3 25 | 13.0% | — | ||
| Q2 25 | 8.4% | 163.8% | ||
| Q1 25 | 9.0% | 3.7% | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 14.8% | — | ||
| Q2 24 | 12.2% | 8.4% | ||
| Q1 24 | 13.5% | — |
每股收益（稀释后）FORHCM
| Q4 25 | $0.30 | $0.00 | ||
| Q3 25 | $1.70 | — | ||
| Q2 25 | $0.65 | $0.52 | ||
| Q1 25 | $0.62 | $0.01 | ||
| Q4 24 | $0.32 | — | ||
| Q3 24 | $1.59 | — | ||
| Q2 24 | $0.76 | $0.03 | ||
| Q1 24 | $0.89 | — |
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 | $211.7M | $1.4B |
| 总债务越低越好 | $793.2M | $93.2M |
| 股东权益账面价值 | $1.8B | $1.2B |
| 总资产 | $3.2B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.44× | 0.08× |
8季度趋势，按日历期对齐
现金及短期投资FORHCM
| Q4 25 | $211.7M | $1.4B | ||
| Q3 25 | $379.2M | — | ||
| Q2 25 | $189.2M | $1.4B | ||
| Q1 25 | $174.3M | $836.1M | ||
| Q4 24 | $132.0M | — | ||
| Q3 24 | $481.2M | — | ||
| Q2 24 | $359.2M | $802.5M | ||
| Q1 24 | $416.2M | — |
总债务FORHCM
| Q4 25 | $793.2M | $93.2M | ||
| Q3 25 | $802.7M | — | ||
| Q2 25 | $872.8M | $93.4M | ||
| Q1 25 | $872.5M | $82.8M | ||
| Q4 24 | $806.8M | — | ||
| Q3 24 | $706.4M | — | ||
| Q2 24 | $706.1M | $82.1M | ||
| Q1 24 | $705.7M | — |
股东权益FORHCM
| Q4 25 | $1.8B | $1.2B | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $1.7B | $1.2B | ||
| Q1 25 | $1.6B | $759.9M | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.5B | $740.1M | ||
| Q1 24 | $1.5B | — |
总资产FORHCM
| Q4 25 | $3.2B | $1.8B | ||
| Q3 25 | $3.1B | — | ||
| Q2 25 | $3.1B | $1.8B | ||
| Q1 25 | $3.0B | $1.3B | ||
| Q4 24 | $3.0B | — | ||
| Q3 24 | $2.8B | — | ||
| Q2 24 | $2.7B | $1.3B | ||
| Q1 24 | $2.6B | — |
负债/权益比FORHCM
| Q4 25 | 0.44× | 0.08× | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 0.52× | 0.08× | ||
| Q1 25 | 0.53× | 0.11× | ||
| Q4 24 | 0.50× | — | ||
| Q3 24 | 0.44× | — | ||
| Q2 24 | 0.47× | 0.11× | ||
| Q1 24 | 0.48× | — |
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 | $-157.0M | $8.2M |
| 自由现金流经营现金流 - 资本支出 | $-157.1M | $3.4M |
| 自由现金流率自由现金流/营收 | -57.5% | 1.2% |
| 资本支出强度资本支出/营收 | 0.0% | 1.8% |
| 现金转化率经营现金流/净利润 | -10.19× | 4.21× |
| 过去12个月自由现金流最近4个季度 | $93.0M | $-96.2M |
8季度趋势，按日历期对齐
经营现金流FORHCM
| Q4 25 | $-157.0M | $8.2M | ||
| Q3 25 | $256.3M | — | ||
| Q2 25 | $15.8M | $-72.9M | ||
| Q1 25 | $-19.8M | $40.3M | ||
| Q4 24 | $-450.0M | — | ||
| Q3 24 | $119.2M | — | ||
| Q2 24 | $-61.7M | $-39.8M | ||
| Q1 24 | $-59.2M | — |
自由现金流FORHCM
| Q4 25 | $-157.1M | $3.4M | ||
| Q3 25 | $255.6M | — | ||
| Q2 25 | $15.0M | $-82.2M | ||
| Q1 25 | $-20.5M | $32.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | $118.4M | — | ||
| Q2 24 | $-62.3M | $-49.9M | ||
| Q1 24 | $-59.8M | — |
自由现金流率FORHCM
| Q4 25 | -57.5% | 1.2% | ||
| Q3 25 | 38.1% | — | ||
| Q2 25 | 3.8% | -29.6% | ||
| Q1 25 | -5.8% | 10.0% | ||
| Q4 24 | — | — | ||
| Q3 24 | 21.5% | — | ||
| Q2 24 | -19.6% | -16.3% | ||
| Q1 24 | -17.9% | — |
资本支出强度FORHCM
| Q4 25 | 0.0% | 1.8% | ||
| Q3 25 | 0.1% | — | ||
| Q2 25 | 0.2% | 3.3% | ||
| Q1 25 | 0.2% | 2.4% | ||
| Q4 24 | 0.0% | — | ||
| Q3 24 | 0.1% | — | ||
| Q2 24 | 0.2% | 3.3% | ||
| Q1 24 | 0.2% | — |
现金转化率FORHCM
| Q4 25 | -10.19× | 4.21× | ||
| Q3 25 | 2.95× | — | ||
| Q2 25 | 0.48× | -0.16× | ||
| Q1 25 | -0.63× | 3.38× | ||
| Q4 24 | -27.27× | — | ||
| Q3 24 | 1.46× | — | ||
| Q2 24 | -1.59× | -1.54× | ||
| Q1 24 | -1.32× | — |
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
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
HCM
暂无分部数据
