vs
WARRIOR MET COAL, INC.（HCC）与Healthcare Realty Trust Inc（HR）财务数据对比。点击上方公司名可切换其他公司
WARRIOR MET COAL, INC.的季度营收约是Healthcare Realty Trust Inc的1.3倍（$384.0M vs $286.3M），Healthcare Realty Trust Inc净利率更高（183.4% vs 6.0%，领先177.4%），WARRIOR MET COAL, INC.同比增速更快（29.1% vs -7.6%），过去两年Healthcare Realty Trust Inc的营收复合增速更高（-6.4% vs -12.7%）
Warrior Met Coal（股票代码HCC）是总部位于美国的矿业企业，主营高品质冶金煤的开采与供应，其产品是钢铁制造的核心原材料，主要服务北美、欧洲、亚洲地区的钢铁生产商及工业客户。
杜克房地产是总部位于美国印第安纳州印第安纳波利斯的房地产投资信托基金（REIT），主要投资工业地产。截至2021年12月31日，其持有或共同控制548处以工业为主的物业，可出租总面积达1.627亿平方英尺，2022年10月被普洛斯收购。
HCC vs HR — 直观对比
营收规模更大
HCC
是对方的1.3倍
$286.3M
营收增速更快
HCC
高出36.7%
-7.6%
净利率更高
HR
高出177.4%
6.0%
两年增速更快
HR
近两年复合增速
-12.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $384.0M | $286.3M |
| 净利润 | $23.0M | $14.6M |
| 毛利率 | 29.5% | — |
| 营业利润率 | 9.0% | — |
| 净利率 | 6.0% | 183.4% |
| 营收同比 | 29.1% | -7.6% |
| 净利润同比 | 1919.5% | 113.5% |
| 每股收益（稀释后） | $0.43 | $0.04 |
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HCCHR
| Q4 25 | $384.0M | $286.3M | ||
| Q3 25 | $328.6M | $297.8M | ||
| Q2 25 | $297.5M | $297.5M | ||
| Q1 25 | $299.9M | $299.0M | ||
| Q4 24 | $297.5M | $309.8M | ||
| Q3 24 | $327.7M | $315.4M | ||
| Q2 24 | $396.5M | $316.3M | ||
| Q1 24 | $503.5M | $326.8M |
净利润HCCHR
| Q4 25 | $23.0M | $14.6M | ||
| Q3 25 | $36.6M | $-57.7M | ||
| Q2 25 | $5.6M | $-157.9M | ||
| Q1 25 | $-8.2M | $-44.9M | ||
| Q4 24 | $1.1M | $-108.2M | ||
| Q3 24 | $41.8M | $-93.0M | ||
| Q2 24 | $70.7M | $-143.8M | ||
| Q1 24 | $137.0M | $-310.8M |
毛利率HCCHR
| Q4 25 | 29.5% | — | ||
| Q3 25 | 27.1% | — | ||
| Q2 25 | 23.9% | — | ||
| Q1 25 | 18.1% | — | ||
| Q4 24 | 23.1% | — | ||
| Q3 24 | 29.3% | — | ||
| Q2 24 | 34.1% | — | ||
| Q1 24 | 43.3% | — |
营业利润率HCCHR
| Q4 25 | 9.0% | — | ||
| Q3 25 | 6.3% | — | ||
| Q2 25 | 2.6% | — | ||
| Q1 25 | -5.8% | — | ||
| Q4 24 | -1.4% | — | ||
| Q3 24 | 11.9% | — | ||
| Q2 24 | 17.9% | — | ||
| Q1 24 | 29.6% | — |
净利率HCCHR
| Q4 25 | 6.0% | 183.4% | ||
| Q3 25 | 11.1% | -19.4% | ||
| Q2 25 | 1.9% | -53.1% | ||
| Q1 25 | -2.7% | -15.0% | ||
| Q4 24 | 0.4% | -1924.1% | ||
| Q3 24 | 12.7% | -29.5% | ||
| Q2 24 | 17.8% | -45.5% | ||
| Q1 24 | 27.2% | -95.1% |
每股收益（稀释后）HCCHR
| Q4 25 | $0.43 | $0.04 | ||
| Q3 25 | $0.70 | $-0.17 | ||
| Q2 25 | $0.11 | $-0.45 | ||
| Q1 25 | $-0.16 | $-0.13 | ||
| Q4 24 | $0.02 | $-0.34 | ||
| Q3 24 | $0.80 | $-0.26 | ||
| Q2 24 | $1.35 | $-0.39 | ||
| Q1 24 | $2.62 | $-0.82 |
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 | $300.0M | $26.2M |
| 总债务越低越好 | $154.3M | $3.9B |
| 股东权益账面价值 | $2.1B | $4.6B |
| 总资产 | $2.8B | $9.2B |
| 负债/权益比越低杠杆越低 | 0.07× | 0.85× |
8季度趋势，按日历期对齐
现金及短期投资HCCHR
| Q4 25 | $300.0M | $26.2M | ||
| Q3 25 | $336.3M | $43.3M | ||
| Q2 25 | $383.3M | $25.5M | ||
| Q1 25 | $454.9M | $25.7M | ||
| Q4 24 | $491.5M | $68.9M | ||
| Q3 24 | $583.2M | $22.8M | ||
| Q2 24 | $709.0M | $41.8M | ||
| Q1 24 | $693.9M | $26.2M |
总债务HCCHR
| Q4 25 | $154.3M | $3.9B | ||
| Q3 25 | $154.1M | $4.5B | ||
| Q2 25 | $153.9M | $4.7B | ||
| Q1 25 | $153.8M | $4.7B | ||
| Q4 24 | $153.6M | $4.7B | ||
| Q3 24 | $153.5M | $5.0B | ||
| Q2 24 | $153.3M | $5.1B | ||
| Q1 24 | $153.2M | $5.1B |
股东权益HCCHR
| Q4 25 | $2.1B | $4.6B | ||
| Q3 25 | $2.1B | $4.7B | ||
| Q2 25 | $2.1B | $4.8B | ||
| Q1 25 | $2.1B | $5.1B | ||
| Q4 24 | $2.1B | $5.2B | ||
| Q3 24 | $2.1B | $5.5B | ||
| Q2 24 | $2.0B | $5.9B | ||
| Q1 24 | $2.0B | $6.4B |
总资产HCCHR
| Q4 25 | $2.8B | $9.2B | ||
| Q3 25 | $2.7B | $9.9B | ||
| Q2 25 | $2.6B | $10.2B | ||
| Q1 25 | $2.6B | $10.5B | ||
| Q4 24 | $2.6B | $10.7B | ||
| Q3 24 | $2.6B | $11.2B | ||
| Q2 24 | $2.6B | $11.8B | ||
| Q1 24 | $2.5B | $12.3B |
负债/权益比HCCHR
| Q4 25 | 0.07× | 0.85× | ||
| Q3 25 | 0.07× | 0.96× | ||
| Q2 25 | 0.07× | 0.97× | ||
| Q1 25 | 0.07× | 0.93× | ||
| Q4 24 | 0.07× | 0.89× | ||
| Q3 24 | 0.07× | 0.90× | ||
| Q2 24 | 0.07× | 0.87× | ||
| Q1 24 | 0.08× | 0.80× |
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 | $76.1M | $457.1M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 3.31× | 31.33× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流HCCHR
| Q4 25 | $76.1M | $457.1M | ||
| Q3 25 | $104.7M | $113.8M | ||
| Q2 25 | $37.5M | $163.2M | ||
| Q1 25 | $10.9M | $47.8M | ||
| Q4 24 | $54.2M | $501.6M | ||
| Q3 24 | $62.2M | $119.3M | ||
| Q2 24 | $147.0M | $168.2M | ||
| Q1 24 | $104.1M | $76.2M |
现金转化率HCCHR
| Q4 25 | 3.31× | 31.33× | ||
| Q3 25 | 2.86× | — | ||
| Q2 25 | 6.70× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 47.68× | — | ||
| Q3 24 | 1.49× | — | ||
| Q2 24 | 2.08× | — | ||
| Q1 24 | 0.76× | — |
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
HCC
| Mining Segment | $373.6M | 97% |
| Other | $10.4M | 3% |
HR
暂无分部数据
