vs
牛津地产（IIPR）与花花公子（PLBY）财务数据对比。点击上方公司名可切换其他公司
牛津地产的季度营收约是花花公子的1.9倍（$66.7M vs $34.9M），牛津地产净利率更高（47.8% vs 10.3%，领先37.5%），花花公子同比增速更快（4.2% vs -13.1%），过去两年花花公子的营收复合增速更高（11.0% vs -6.0%）
牛津地产是一家加拿大跨国企业，业务涵盖房地产投资、开发与物业管理。其投资组合包含写字楼、零售、工业、多户住宅、生命科学及酒店类资产。该公司1960年以私营企业形式创立，自2003年起成为安大略省市政雇员退休系统（OMERS）的全资子公司，总部设于多伦多，在纽约、伦敦、澳大利亚、新加坡及卢森堡均设有区域总部。
花花公子集团（Playboy, Inc.）起源于1953年由休·海夫纳联合合伙人在美国芝加哥创立，初始部分资金来自海夫纳母亲提供的1000美元贷款，是美国知名生活方式与娱乐内容品牌，旗下核心《花花公子》杂志同时发行电子版与纸质版。
IIPR vs PLBY — 直观对比
营收规模更大
IIPR
是对方的1.9倍
$34.9M
营收增速更快
PLBY
高出17.4%
-13.1%
净利率更高
IIPR
高出37.5%
10.3%
两年增速更快
PLBY
近两年复合增速
-6.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $66.7M | $34.9M |
| 净利润 | $31.8M | $3.6M |
| 毛利率 | — | 73.3% |
| 营业利润率 | 47.8% | 7.9% |
| 净利率 | 47.8% | 10.3% |
| 营收同比 | -13.1% | 4.2% |
| 净利润同比 | -20.4% | 128.6% |
| 每股收益（稀释后） | $1.07 | $0.05 |
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IIPRPLBY
| Q4 25 | $66.7M | $34.9M | ||
| Q3 25 | $64.7M | $29.0M | ||
| Q2 25 | $62.9M | $28.1M | ||
| Q1 25 | $71.7M | $28.9M | ||
| Q4 24 | $76.7M | $33.5M | ||
| Q3 24 | $76.5M | $29.4M | ||
| Q2 24 | $79.8M | $24.9M | ||
| Q1 24 | $75.5M | $28.3M |
净利润IIPRPLBY
| Q4 25 | $31.8M | $3.6M | ||
| Q3 25 | $29.3M | $460.0K | ||
| Q2 25 | $26.0M | $-7.7M | ||
| Q1 25 | $31.1M | $-9.0M | ||
| Q4 24 | $40.0M | $-12.5M | ||
| Q3 24 | $40.2M | $-33.8M | ||
| Q2 24 | $42.0M | $-16.7M | ||
| Q1 24 | $39.4M | $-16.4M |
毛利率IIPRPLBY
| Q4 25 | — | 73.3% | ||
| Q3 25 | — | 76.0% | ||
| Q2 25 | — | 65.4% | ||
| Q1 25 | — | 68.6% | ||
| Q4 24 | — | 70.8% | ||
| Q3 24 | — | 61.0% | ||
| Q2 24 | — | 67.8% | ||
| Q1 24 | — | 55.8% |
营业利润率IIPRPLBY
| Q4 25 | 47.8% | 7.9% | ||
| Q3 25 | 45.5% | 4.7% | ||
| Q2 25 | 45.9% | -20.9% | ||
| Q1 25 | 47.4% | -21.7% | ||
| Q4 24 | 54.7% | -13.3% | ||
| Q3 24 | 54.8% | -96.0% | ||
| Q2 24 | 53.1% | -37.0% | ||
| Q1 24 | 55.7% | -31.5% |
净利率IIPRPLBY
| Q4 25 | 47.8% | 10.3% | ||
| Q3 25 | 45.3% | 1.6% | ||
| Q2 25 | 41.4% | -27.3% | ||
| Q1 25 | 43.3% | -31.3% | ||
| Q4 24 | 52.2% | -37.4% | ||
| Q3 24 | 52.6% | -114.7% | ||
| Q2 24 | 52.6% | -66.9% | ||
| Q1 24 | 52.3% | -58.1% |
每股收益（稀释后）IIPRPLBY
| Q4 25 | $1.07 | $0.05 | ||
| Q3 25 | $0.97 | $0.00 | ||
| Q2 25 | $0.86 | $-0.08 | ||
| Q1 25 | $1.03 | $-0.10 | ||
| Q4 24 | $1.35 | $-0.13 | ||
| Q3 24 | $1.37 | $-0.45 | ||
| Q2 24 | $1.44 | $-0.23 | ||
| Q1 24 | $1.36 | $-0.23 |
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 | $47.6M | $37.8M |
| 总债务越低越好 | $393.7M | $174.2M |
| 股东权益账面价值 | $1.8B | $18.4M |
| 总资产 | $2.4B | $292.4M |
| 负债/权益比越低杠杆越低 | 0.21× | 9.48× |
8季度趋势，按日历期对齐
现金及短期投资IIPRPLBY
| Q4 25 | $47.6M | $37.8M | ||
| Q3 25 | $41.9M | $27.5M | ||
| Q2 25 | $104.9M | $19.6M | ||
| Q1 25 | $133.3M | $23.7M | ||
| Q4 24 | $151.2M | $30.9M | ||
| Q3 24 | $172.4M | $9.5M | ||
| Q2 24 | $160.9M | $16.9M | ||
| Q1 24 | $173.5M | $19.0M |
总债务IIPRPLBY
| Q4 25 | $393.7M | $174.2M | ||
| Q3 25 | — | $176.8M | ||
| Q2 25 | — | $177.5M | ||
| Q1 25 | — | $176.3M | ||
| Q4 24 | — | $176.6M | ||
| Q3 24 | — | $200.0M | ||
| Q2 24 | — | $196.3M | ||
| Q1 24 | — | $193.4M |
股东权益IIPRPLBY
| Q4 25 | $1.8B | $18.4M | ||
| Q3 25 | $1.9B | $3.8M | ||
| Q2 25 | $1.9B | $-17.5M | ||
| Q1 25 | $1.9B | $-11.4M | ||
| Q4 24 | $1.9B | $-7.7M | ||
| Q3 24 | $1.9B | $-15.7M | ||
| Q2 24 | $1.9B | $15.7M | ||
| Q1 24 | $2.0B | $29.5M |
总资产IIPRPLBY
| Q4 25 | $2.4B | $292.4M | ||
| Q3 25 | $2.3B | $278.3M | ||
| Q2 25 | $2.3B | $264.1M | ||
| Q1 25 | $2.4B | $270.6M | ||
| Q4 24 | $2.4B | $284.7M | ||
| Q3 24 | $2.4B | $271.5M | ||
| Q2 24 | $2.4B | $301.8M | ||
| Q1 24 | $2.4B | $309.1M |
负债/权益比IIPRPLBY
| Q4 25 | 0.21× | 9.48× | ||
| Q3 25 | — | 46.86× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 12.51× | ||
| Q1 24 | — | 6.54× |
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 | $198.2M | $1.4M |
| 自由现金流经营现金流 - 资本支出 | — | $1.1M |
| 自由现金流率自由现金流/营收 | — | 3.2% |
| 资本支出强度资本支出/营收 | — | 0.8% |
| 现金转化率经营现金流/净利润 | 6.22× | 0.39× |
| 过去12个月自由现金流最近4个季度 | — | $-1.0M |
8季度趋势，按日历期对齐
经营现金流IIPRPLBY
| Q4 25 | $198.2M | $1.4M | ||
| Q3 25 | $45.6M | $10.1M | ||
| Q2 25 | $48.4M | $-3.9M | ||
| Q1 25 | $54.2M | $-7.6M | ||
| Q4 24 | $258.4M | $161.0K | ||
| Q3 24 | $64.9M | $-6.5M | ||
| Q2 24 | $64.2M | $-3.0M | ||
| Q1 24 | $71.6M | $-9.8M |
自由现金流IIPRPLBY
| Q4 25 | — | $1.1M | ||
| Q3 25 | — | $9.8M | ||
| Q2 25 | — | $-4.3M | ||
| Q1 25 | — | $-7.7M | ||
| Q4 24 | — | $-401.0K | ||
| Q3 24 | — | $-7.0M | ||
| Q2 24 | — | $-3.7M | ||
| Q1 24 | — | $-10.3M |
自由现金流率IIPRPLBY
| Q4 25 | — | 3.2% | ||
| Q3 25 | — | 33.8% | ||
| Q2 25 | — | -15.2% | ||
| Q1 25 | — | -26.5% | ||
| Q4 24 | — | -1.2% | ||
| Q3 24 | — | -23.7% | ||
| Q2 24 | — | -14.8% | ||
| Q1 24 | — | -36.5% |
资本支出强度IIPRPLBY
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 1.1% | ||
| Q2 25 | — | 1.4% | ||
| Q1 25 | — | 0.1% | ||
| Q4 24 | — | 1.7% | ||
| Q3 24 | — | 1.5% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 2.1% |
现金转化率IIPRPLBY
| Q4 25 | 6.22× | 0.39× | ||
| Q3 25 | 1.56× | 22.02× | ||
| Q2 25 | 1.86× | — | ||
| Q1 25 | 1.75× | — | ||
| Q4 24 | 6.46× | — | ||
| Q3 24 | 1.61× | — | ||
| Q2 24 | 1.53× | — | ||
| Q1 24 | 1.82× | — |
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
IIPR
暂无分部数据
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
