vs
格林豪泰（GHG）与永利度假村有限公司（RRR）财务数据对比。点击上方公司名可切换其他公司
永利度假村有限公司的季度营收约是格林豪泰的1.8倍（$511.8M vs $286.9M）。永利度假村有限公司自由现金流更多（$77.7M vs $16.2M）
格林豪泰酒店管理集团是专注于特许经营模式的酒店运营商，总部位于中国上海，旗下多数酒店采用特许经营加管理的运营模式。据中国饭店协会统计，2017年按客房数量计算，格林豪泰是中国第四大中经济型酒店集团。
永利度假村有限公司是总部位于美国内华达州帕拉代斯的上市企业，专注于高端酒店与赌场的开发及运营。公司由前梦幻度假村集团董事长兼首席执行官史蒂夫·永利于2002年创立，现任首席执行官为克雷格·比林斯，截至2020年共开发了6处物业。
GHG vs RRR — 直观对比
营收规模更大
RRR
是对方的1.8倍
$286.9M
自由现金流更多
RRR
多$61.5M
$16.2M
损益表 — Q3 2024 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $286.9M | $511.8M |
| 净利润 | — | $44.7M |
| 毛利率 | — | — |
| 营业利润率 | — | 28.1% |
| 净利率 | — | 8.7% |
| 营收同比 | — | 3.2% |
| 净利润同比 | — | -4.1% |
| 每股收益（稀释后） | — | $0.74 |
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GHGRRR
| Q4 25 | — | $511.8M | ||
| Q3 25 | — | $475.6M | ||
| Q2 25 | — | $526.3M | ||
| Q1 25 | — | $497.9M | ||
| Q4 24 | — | $495.7M | ||
| Q3 24 | $286.9M | $468.0M | ||
| Q2 24 | — | $486.4M | ||
| Q1 24 | — | $488.9M |
净利润GHGRRR
| Q4 25 | — | $44.7M | ||
| Q3 25 | — | $42.3M | ||
| Q2 25 | — | $56.4M | ||
| Q1 25 | — | $44.7M | ||
| Q4 24 | — | $46.6M | ||
| Q3 24 | — | $29.0M | ||
| Q2 24 | — | $35.7M | ||
| Q1 24 | — | $42.8M |
营业利润率GHGRRR
| Q4 25 | — | 28.1% | ||
| Q3 25 | — | 27.6% | ||
| Q2 25 | — | 31.9% | ||
| Q1 25 | — | 31.0% | ||
| Q4 24 | — | 28.7% | ||
| Q3 24 | — | 27.9% | ||
| Q2 24 | — | 28.8% | ||
| Q1 24 | — | 31.8% |
净利率GHGRRR
| Q4 25 | — | 8.7% | ||
| Q3 25 | — | 8.9% | ||
| Q2 25 | — | 10.7% | ||
| Q1 25 | — | 9.0% | ||
| Q4 24 | — | 9.4% | ||
| Q3 24 | — | 6.2% | ||
| Q2 24 | — | 7.3% | ||
| Q1 24 | — | 8.8% |
每股收益（稀释后）GHGRRR
| Q4 25 | — | $0.74 | ||
| Q3 25 | — | $0.68 | ||
| Q2 25 | — | $0.95 | ||
| Q1 25 | — | $0.75 | ||
| Q4 24 | — | $0.78 | ||
| Q3 24 | — | $0.48 | ||
| Q2 24 | — | $0.59 | ||
| Q1 24 | — | $0.68 |
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 | — | $142.5M |
| 总债务越低越好 | — | $3.4B |
| 股东权益账面价值 | — | $208.3M |
| 总资产 | — | $4.2B |
| 负债/权益比越低杠杆越低 | — | 16.30× |
8季度趋势，按日历期对齐
现金及短期投资GHGRRR
| Q4 25 | — | $142.5M | ||
| Q3 25 | — | $129.8M | ||
| Q2 25 | — | $145.2M | ||
| Q1 25 | — | $150.6M | ||
| Q4 24 | — | $164.4M | ||
| Q3 24 | — | $117.5M | ||
| Q2 24 | — | $136.4M | ||
| Q1 24 | — | $129.7M |
总债务GHGRRR
| Q4 25 | — | $3.4B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $3.4B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GHGRRR
| Q4 25 | — | $208.3M | ||
| Q3 25 | — | $219.6M | ||
| Q2 25 | — | $203.4M | ||
| Q1 25 | — | $247.1M | ||
| Q4 24 | — | $215.1M | ||
| Q3 24 | — | $175.5M | ||
| Q2 24 | — | $159.0M | ||
| Q1 24 | — | $135.2M |
总资产GHGRRR
| Q4 25 | — | $4.2B | ||
| Q3 25 | — | $4.1B | ||
| Q2 25 | — | $4.0B | ||
| Q1 25 | — | $4.1B | ||
| Q4 24 | — | $4.0B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $4.0B | ||
| Q1 24 | — | $4.0B |
负债/权益比GHGRRR
| Q4 25 | — | 16.30× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 15.84× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $20.3M | $156.6M |
| 自由现金流经营现金流 - 资本支出 | $16.2M | $77.7M |
| 自由现金流率自由现金流/营收 | 5.6% | 15.2% |
| 资本支出强度资本支出/营收 | 1.4% | 15.4% |
| 现金转化率经营现金流/净利润 | — | 3.51× |
| 过去12个月自由现金流最近4个季度 | — | $290.5M |
8季度趋势，按日历期对齐
经营现金流GHGRRR
| Q4 25 | — | $156.6M | ||
| Q3 25 | — | $168.3M | ||
| Q2 25 | — | $158.4M | ||
| Q1 25 | — | $126.2M | ||
| Q4 24 | — | $148.2M | ||
| Q3 24 | $20.3M | $131.0M | ||
| Q2 24 | — | $142.5M | ||
| Q1 24 | — | $126.5M |
自由现金流GHGRRR
| Q4 25 | — | $77.7M | ||
| Q3 25 | — | $74.6M | ||
| Q2 25 | — | $80.3M | ||
| Q1 25 | — | $58.0M | ||
| Q4 24 | — | $121.4M | ||
| Q3 24 | $16.2M | $50.7M | ||
| Q2 24 | — | $64.0M | ||
| Q1 24 | — | $28.4M |
自由现金流率GHGRRR
| Q4 25 | — | 15.2% | ||
| Q3 25 | — | 15.7% | ||
| Q2 25 | — | 15.3% | ||
| Q1 25 | — | 11.6% | ||
| Q4 24 | — | 24.5% | ||
| Q3 24 | 5.6% | 10.8% | ||
| Q2 24 | — | 13.1% | ||
| Q1 24 | — | 5.8% |
资本支出强度GHGRRR
| Q4 25 | — | 15.4% | ||
| Q3 25 | — | 19.7% | ||
| Q2 25 | — | 14.9% | ||
| Q1 25 | — | 13.7% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | 1.4% | 17.2% | ||
| Q2 24 | — | 16.2% | ||
| Q1 24 | — | 20.1% |
现金转化率GHGRRR
| Q4 25 | — | 3.51× | ||
| Q3 25 | — | 3.98× | ||
| Q2 25 | — | 2.81× | ||
| Q1 25 | — | 2.82× | ||
| Q4 24 | — | 3.18× | ||
| Q3 24 | — | 4.53× | ||
| Q2 24 | — | 4.00× | ||
| Q1 24 | — | 2.95× |
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
GHG
暂无分部数据
RRR
| Casino | $343.0M | 67% |
| Food And Beverage | $93.3M | 18% |
| Occupancy | $47.2M | 9% |
| Hotel Other | $24.6M | 5% |
