vs
JBG SMITH Properties（JBGS）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
JBG SMITH Properties的季度营收约是RE/MAX Holdings, Inc.的1.8倍（$127.6M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -35.7%，领先37.7%），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -2.5%），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -6.3%）
JBG SMITH Properties是一家总部位于马里兰州贝塞斯达的上市房地产投资信托公司，专注于持有并运营房地产资产，是美国商业地产领域的专业运营机构，面向市场提供多元化的不动产投资与管理服务。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
JBGS vs RMAX — 直观对比
营收规模更大
JBGS
是对方的1.8倍
$71.1M
营收增速更快
RMAX
高出0.6%
-2.5%
净利率更高
RMAX
高出37.7%
-35.7%
两年增速更快
RMAX
近两年复合增速
-6.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $127.6M | $71.1M |
| 净利润 | $-45.5M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | -47.5% | 13.1% |
| 净利率 | -35.7% | 2.0% |
| 营收同比 | -2.5% | -1.8% |
| 净利润同比 | 24.0% | -75.2% |
| 每股收益（稀释后） | $-0.76 | — |
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JBGSRMAX
| Q4 25 | $127.6M | $71.1M | ||
| Q3 25 | $123.9M | $73.2M | ||
| Q2 25 | $126.5M | $72.8M | ||
| Q1 25 | $120.7M | $74.5M | ||
| Q4 24 | $130.8M | $72.5M | ||
| Q3 24 | $136.0M | $78.5M | ||
| Q2 24 | $135.3M | $78.5M | ||
| Q1 24 | $145.2M | $78.3M |
净利润JBGSRMAX
| Q4 25 | $-45.5M | $1.4M | ||
| Q3 25 | $-28.6M | $4.0M | ||
| Q2 25 | $-19.2M | $4.7M | ||
| Q1 25 | $-45.7M | $-2.0M | ||
| Q4 24 | $-59.9M | $5.8M | ||
| Q3 24 | $-27.0M | $966.0K | ||
| Q2 24 | $-24.4M | $3.7M | ||
| Q1 24 | $-32.3M | $-3.4M |
营业利润率JBGSRMAX
| Q4 25 | -47.5% | 13.1% | ||
| Q3 25 | -27.5% | 25.0% | ||
| Q2 25 | -18.4% | 19.3% | ||
| Q1 25 | -44.7% | 7.2% | ||
| Q4 24 | -53.6% | 5.9% | ||
| Q3 24 | -22.4% | 19.4% | ||
| Q2 24 | -24.3% | 20.6% | ||
| Q1 24 | -30.1% | 5.8% |
净利率JBGSRMAX
| Q4 25 | -35.7% | 2.0% | ||
| Q3 25 | -23.1% | 5.4% | ||
| Q2 25 | -15.2% | 6.4% | ||
| Q1 25 | -37.9% | -2.6% | ||
| Q4 24 | -45.8% | 8.0% | ||
| Q3 24 | -19.8% | 1.2% | ||
| Q2 24 | -18.0% | 4.7% | ||
| Q1 24 | -22.2% | -4.3% |
每股收益（稀释后）JBGSRMAX
| Q4 25 | $-0.76 | — | ||
| Q3 25 | $-0.48 | — | ||
| Q2 25 | $-0.29 | — | ||
| Q1 25 | $-0.56 | — | ||
| Q4 24 | $-0.70 | — | ||
| Q3 24 | $-0.32 | — | ||
| Q2 24 | $-0.27 | — | ||
| Q1 24 | $-0.36 | — |
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 | $75.3M | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $1.2B | $452.4M |
| 总资产 | $4.4B | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资JBGSRMAX
| Q4 25 | $75.3M | $118.7M | ||
| Q3 25 | $64.4M | $107.5M | ||
| Q2 25 | $61.4M | $94.3M | ||
| Q1 25 | $81.3M | $89.1M | ||
| Q4 24 | $145.8M | $96.6M | ||
| Q3 24 | $137.0M | $83.8M | ||
| Q2 24 | $163.5M | $66.1M | ||
| Q1 24 | $220.5M | $82.1M |
总债务JBGSRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益JBGSRMAX
| Q4 25 | $1.2B | $452.4M | ||
| Q3 25 | $1.2B | $448.1M | ||
| Q2 25 | $1.3B | $442.4M | ||
| Q1 25 | $1.6B | $433.5M | ||
| Q4 24 | $1.8B | $429.5M | ||
| Q3 24 | $1.9B | $423.1M | ||
| Q2 24 | $2.0B | $418.4M | ||
| Q1 24 | $2.1B | $412.0M |
总资产JBGSRMAX
| Q4 25 | $4.4B | $582.5M | ||
| Q3 25 | $4.4B | $582.2M | ||
| Q2 25 | $4.5B | $574.8M | ||
| Q1 25 | $4.7B | $571.4M | ||
| Q4 24 | $5.0B | $581.6M | ||
| Q3 24 | $5.2B | $578.6M | ||
| Q2 24 | $5.3B | $571.4M | ||
| Q1 24 | $5.4B | $566.7M |
负债/权益比JBGSRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.07× |
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 | $73.3M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | — | $33.5M |
| 自由现金流率自由现金流/营收 | — | 47.1% |
| 资本支出强度资本支出/营收 | — | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | — | $56.8M |
8季度趋势，按日历期对齐
经营现金流JBGSRMAX
| Q4 25 | $73.3M | $40.9M | ||
| Q3 25 | $8.9M | $17.7M | ||
| Q2 25 | $18.8M | $4.6M | ||
| Q1 25 | $12.9M | $5.7M | ||
| Q4 24 | $129.4M | $59.7M | ||
| Q3 24 | $26.4M | $17.6M | ||
| Q2 24 | $23.8M | $15.9M | ||
| Q1 24 | $37.0M | $9.4M |
自由现金流JBGSRMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | — | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $16.3M | ||
| Q2 24 | — | $14.0M | ||
| Q1 24 | — | $6.8M |
自由现金流率JBGSRMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | — | 20.8% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | — | 8.6% |
资本支出强度JBGSRMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 2.4% | ||
| Q1 24 | — | 3.3% |
现金转化率JBGSRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| Q1 24 | — | — |
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
JBGS
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
