vs
Forestar Group Inc.（FOR）与温德姆酒店及度假村集团（WH）财务数据对比。点击上方公司名可切换其他公司
温德姆酒店及度假村集团的季度营收约是Forestar Group Inc.的1.2倍（$334.0M vs $273.0M），Forestar Group Inc.净利率更高（5.6% vs -18.0%，领先23.6%），Forestar Group Inc.同比增速更快（9.0% vs -76.3%），温德姆酒店及度假村集团自由现金流更多（$168.0M vs $-157.1M），过去两年温德姆酒店及度假村集团的营收复合增速更高（-4.6% vs -9.6%）
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。
温德姆酒店及度假村集团是总部位于美国新泽西州帕西帕尼的酒店企业，自称是全球规模最大的酒店特许经营商，在全球范围内共设有9100家门店，旗下拥有多个酒店及度假住宿品牌，服务全球各地的出行旅客。
FOR vs WH — 直观对比
营收规模更大
WH
是对方的1.2倍
$273.0M
营收增速更快
FOR
高出85.3%
-76.3%
净利率更高
FOR
高出23.6%
-18.0%
自由现金流更多
WH
多$325.1M
$-157.1M
两年增速更快
WH
近两年复合增速
-9.6%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $273.0M | $334.0M |
| 净利润 | $15.4M | $-60.0M |
| 毛利率 | 20.1% | — |
| 营业利润率 | 7.6% | — |
| 净利率 | 5.6% | -18.0% |
| 营收同比 | 9.0% | -76.3% |
| 净利润同比 | -6.7% | -170.6% |
| 每股收益（稀释后） | $0.30 | $-0.80 |
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FORWH
| Q1 26 | — | $334.0M | ||
| Q4 25 | $273.0M | $334.0M | ||
| Q3 25 | $670.5M | $382.0M | ||
| Q2 25 | $390.5M | $397.0M | ||
| Q1 25 | $351.0M | $316.0M | ||
| Q4 24 | $250.4M | $336.0M | ||
| Q3 24 | $551.3M | $396.0M | ||
| Q2 24 | $318.4M | $367.0M |
净利润FORWH
| Q1 26 | — | $-60.0M | ||
| Q4 25 | $15.4M | $-60.0M | ||
| Q3 25 | $86.9M | $105.0M | ||
| Q2 25 | $32.9M | $87.0M | ||
| Q1 25 | $31.6M | $61.0M | ||
| Q4 24 | $16.5M | $85.0M | ||
| Q3 24 | $81.5M | $102.0M | ||
| Q2 24 | $38.7M | $86.0M |
毛利率FORWH
| Q1 26 | — | — | ||
| Q4 25 | 20.1% | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 20.4% | — | ||
| Q1 25 | 22.6% | — | ||
| Q4 24 | 22.0% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 22.5% | — |
营业利润率FORWH
| Q1 26 | — | — | ||
| Q4 25 | 7.6% | -11.4% | ||
| Q3 25 | 16.9% | 46.6% | ||
| Q2 25 | 11.2% | 37.8% | ||
| Q1 25 | 11.6% | 35.4% | ||
| Q4 24 | 8.7% | 38.4% | ||
| Q3 24 | 19.7% | 43.2% | ||
| Q2 24 | 16.2% | 39.5% |
净利率FORWH
| Q1 26 | — | -18.0% | ||
| Q4 25 | 5.6% | -18.0% | ||
| Q3 25 | 13.0% | 27.5% | ||
| Q2 25 | 8.4% | 21.9% | ||
| Q1 25 | 9.0% | 19.3% | ||
| Q4 24 | 6.6% | 25.3% | ||
| Q3 24 | 14.8% | 25.8% | ||
| Q2 24 | 12.2% | 23.4% |
每股收益（稀释后）FORWH
| Q1 26 | — | $-0.80 | ||
| Q4 25 | $0.30 | $-0.77 | ||
| Q3 25 | $1.70 | $1.36 | ||
| Q2 25 | $0.65 | $1.13 | ||
| Q1 25 | $0.62 | $0.78 | ||
| Q4 24 | $0.32 | $1.06 | ||
| Q3 24 | $1.59 | $1.29 | ||
| Q2 24 | $0.76 | $1.07 |
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 | $64.0M |
| 总债务越低越好 | $793.2M | — |
| 股东权益账面价值 | $1.8B | $468.0M |
| 总资产 | $3.2B | $4.2B |
| 负债/权益比越低杠杆越低 | 0.44× | — |
8季度趋势，按日历期对齐
现金及短期投资FORWH
| Q1 26 | — | $64.0M | ||
| Q4 25 | $211.7M | $64.0M | ||
| Q3 25 | $379.2M | $70.0M | ||
| Q2 25 | $189.2M | $50.0M | ||
| Q1 25 | $174.3M | $48.0M | ||
| Q4 24 | $132.0M | $103.0M | ||
| Q3 24 | $481.2M | $72.0M | ||
| Q2 24 | $359.2M | $70.0M |
总债务FORWH
| Q1 26 | — | — | ||
| Q4 25 | $793.2M | $2.5B | ||
| Q3 25 | $802.7M | $2.6B | ||
| Q2 25 | $872.8M | $2.5B | ||
| Q1 25 | $872.5M | $2.5B | ||
| Q4 24 | $806.8M | $2.4B | ||
| Q3 24 | $706.4M | $2.4B | ||
| Q2 24 | $706.1M | $2.4B |
股东权益FORWH
| Q1 26 | — | $468.0M | ||
| Q4 25 | $1.8B | $468.0M | ||
| Q3 25 | $1.8B | $583.0M | ||
| Q2 25 | $1.7B | $570.0M | ||
| Q1 25 | $1.6B | $579.0M | ||
| Q4 24 | $1.6B | $650.0M | ||
| Q3 24 | $1.6B | $583.0M | ||
| Q2 24 | $1.5B | $623.0M |
总资产FORWH
| Q1 26 | — | $4.2B | ||
| Q4 25 | $3.2B | $4.2B | ||
| Q3 25 | $3.1B | $4.3B | ||
| Q2 25 | $3.1B | $4.3B | ||
| Q1 25 | $3.0B | $4.2B | ||
| Q4 24 | $3.0B | $4.2B | ||
| Q3 24 | $2.8B | $4.2B | ||
| Q2 24 | $2.7B | $4.2B |
负债/权益比FORWH
| Q1 26 | — | — | ||
| Q4 25 | 0.44× | 5.37× | ||
| Q3 25 | 0.45× | 4.43× | ||
| Q2 25 | 0.52× | 4.44× | ||
| Q1 25 | 0.53× | 4.29× | ||
| Q4 24 | 0.50× | 3.72× | ||
| Q3 24 | 0.44× | 4.19× | ||
| Q2 24 | 0.47× | 3.83× |
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 | $367.0M |
| 自由现金流经营现金流 - 资本支出 | $-157.1M | $168.0M |
| 自由现金流率自由现金流/营收 | -57.5% | 50.3% |
| 资本支出强度资本支出/营收 | 0.0% | — |
| 现金转化率经营现金流/净利润 | -10.19× | — |
| 过去12个月自由现金流最近4个季度 | $93.0M | $437.0M |
8季度趋势，按日历期对齐
经营现金流FORWH
| Q1 26 | — | $367.0M | ||
| Q4 25 | $-157.0M | $152.0M | ||
| Q3 25 | $256.3M | $86.0M | ||
| Q2 25 | $15.8M | $70.0M | ||
| Q1 25 | $-19.8M | $59.0M | ||
| Q4 24 | $-450.0M | $134.0M | ||
| Q3 24 | $119.2M | $79.0M | ||
| Q2 24 | $-61.7M | $1.0M |
自由现金流FORWH
| Q1 26 | — | $168.0M | ||
| Q4 25 | $-157.1M | $136.0M | ||
| Q3 25 | $255.6M | $75.0M | ||
| Q2 25 | $15.0M | $58.0M | ||
| Q1 25 | $-20.5M | $52.0M | ||
| Q4 24 | — | $109.0M | ||
| Q3 24 | $118.4M | $71.0M | ||
| Q2 24 | $-62.3M | $-6.0M |
自由现金流率FORWH
| Q1 26 | — | 50.3% | ||
| Q4 25 | -57.5% | 40.7% | ||
| Q3 25 | 38.1% | 19.6% | ||
| Q2 25 | 3.8% | 14.6% | ||
| Q1 25 | -5.8% | 16.5% | ||
| Q4 24 | — | 32.4% | ||
| Q3 24 | 21.5% | 17.9% | ||
| Q2 24 | -19.6% | -1.6% |
资本支出强度FORWH
| Q1 26 | — | — | ||
| Q4 25 | 0.0% | 4.8% | ||
| Q3 25 | 0.1% | 2.9% | ||
| Q2 25 | 0.2% | 3.0% | ||
| Q1 25 | 0.2% | 2.2% | ||
| Q4 24 | 0.0% | 7.4% | ||
| Q3 24 | 0.1% | 2.0% | ||
| Q2 24 | 0.2% | 1.9% |
现金转化率FORWH
| Q1 26 | — | — | ||
| Q4 25 | -10.19× | — | ||
| Q3 25 | 2.95× | 0.82× | ||
| Q2 25 | 0.48× | 0.80× | ||
| Q1 25 | -0.63× | 0.97× | ||
| Q4 24 | -27.27× | 1.58× | ||
| Q3 24 | 1.46× | 0.77× | ||
| Q2 24 | -1.59× | 0.01× |
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% |
WH
| Fee-related and other revenues | $334.0M | 100% |
| Management and other fees | $2.0M | 1% |
