vs
Kennedy-Wilson Holdings, Inc.（KW）与COMSCORE, INC.（SCOR）财务数据对比。点击上方公司名可切换其他公司
Kennedy-Wilson Holdings, Inc.的季度营收约是COMSCORE, INC.的1.3倍（$120.6M vs $93.5M），Kennedy-Wilson Holdings, Inc.净利率更高（48.1% vs 3.2%，领先44.9%），COMSCORE, INC.同比增速更快（-1.5% vs -11.0%），COMSCORE, INC.自由现金流更多（$2.9M vs $-55.2M），过去两年COMSCORE, INC.的营收复合增速更高（3.8% vs -6.0%）
肯尼迪-威尔逊控股是一家房地产投资企业，公司总部位于美国加利福尼亚州比弗利山庄，业务覆盖全球多地房地产领域的投资与运营相关业务。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
KW vs SCOR — 直观对比
营收规模更大
KW
是对方的1.3倍
$93.5M
营收增速更快
SCOR
高出9.4%
-11.0%
净利率更高
KW
高出44.9%
3.2%
自由现金流更多
SCOR
多$58.1M
$-55.2M
两年增速更快
SCOR
近两年复合增速
-6.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $120.6M | $93.5M |
| 净利润 | $58.0M | $3.0M |
| 毛利率 | — | 41.0% |
| 营业利润率 | 57.3% | 7.0% |
| 净利率 | 48.1% | 3.2% |
| 营收同比 | -11.0% | -1.5% |
| 净利润同比 | 32.7% | -3.7% |
| 每股收益（稀释后） | $0.22 | $9.50 |
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KWSCOR
| Q4 25 | $120.6M | $93.5M | ||
| Q3 25 | $116.4M | $88.9M | ||
| Q2 25 | $135.7M | $89.4M | ||
| Q1 25 | $128.3M | $85.7M | ||
| Q4 24 | $135.5M | $94.9M | ||
| Q3 24 | $127.5M | $88.5M | ||
| Q2 24 | $132.0M | $85.8M | ||
| Q1 24 | $136.4M | $86.8M |
净利润KWSCOR
| Q4 25 | $58.0M | $3.0M | ||
| Q3 25 | $-10.2M | $453.0K | ||
| Q2 25 | $5.6M | $-9.5M | ||
| Q1 25 | $-29.6M | $-4.0M | ||
| Q4 24 | $43.7M | $3.1M | ||
| Q3 24 | $-66.8M | $-60.6M | ||
| Q2 24 | $-48.3M | $-1.7M | ||
| Q1 24 | $37.7M | $-1.1M |
毛利率KWSCOR
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 40.6% | ||
| Q2 25 | — | 40.6% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 42.4% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | 39.5% | ||
| Q1 24 | — | 42.3% |
营业利润率KWSCOR
| Q4 25 | 57.3% | 7.0% | ||
| Q3 25 | -6.2% | 1.9% | ||
| Q2 25 | 7.4% | -1.9% | ||
| Q1 25 | -26.9% | -2.4% | ||
| Q4 24 | 36.7% | 4.1% | ||
| Q3 24 | -60.8% | -67.4% | ||
| Q2 24 | -45.5% | -2.2% | ||
| Q1 24 | 47.2% | -2.2% |
净利率KWSCOR
| Q4 25 | 48.1% | 3.2% | ||
| Q3 25 | -8.8% | 0.5% | ||
| Q2 25 | 4.1% | -10.6% | ||
| Q1 25 | -23.1% | -4.7% | ||
| Q4 24 | 32.3% | 3.3% | ||
| Q3 24 | -52.4% | -68.5% | ||
| Q2 24 | -36.6% | -2.0% | ||
| Q1 24 | 27.6% | -1.2% |
每股收益（稀释后）KWSCOR
| Q4 25 | $0.22 | $9.50 | ||
| Q3 25 | $-0.15 | $-0.86 | ||
| Q2 25 | $-0.05 | $-2.73 | ||
| Q1 25 | $-0.30 | $-1.66 | ||
| Q4 24 | $0.24 | $-0.47 | ||
| Q3 24 | $-0.56 | $-12.79 | ||
| Q2 24 | $-0.43 | $-1.19 | ||
| Q1 24 | $0.19 | $-1.08 |
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 | $184.5M | $23.6M |
| 总债务越低越好 | — | $41.5M |
| 股东权益账面价值 | $1.5B | $111.4M |
| 总资产 | $6.6B | $407.7M |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资KWSCOR
| Q4 25 | $184.5M | $23.6M | ||
| Q3 25 | $382.6M | $26.7M | ||
| Q2 25 | $309.1M | $26.0M | ||
| Q1 25 | $356.6M | $31.0M | ||
| Q4 24 | $217.5M | $29.9M | ||
| Q3 24 | $367.1M | $20.0M | ||
| Q2 24 | $366.5M | $14.7M | ||
| Q1 24 | $541.9M | $18.7M |
总债务KWSCOR
| Q4 25 | — | $41.5M | ||
| Q3 25 | — | $41.4M | ||
| Q2 25 | — | $41.3M | ||
| Q1 25 | — | $41.3M | ||
| Q4 24 | — | $41.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益KWSCOR
| Q4 25 | $1.5B | $111.4M | ||
| Q3 25 | $1.5B | $-26.3M | ||
| Q2 25 | $1.6B | $-21.7M | ||
| Q1 25 | $1.6B | $-13.5M | ||
| Q4 24 | $1.6B | $-8.3M | ||
| Q3 24 | $1.6B | $-2.7M | ||
| Q2 24 | $1.7B | $45.8M | ||
| Q1 24 | $1.7B | $51.4M |
总资产KWSCOR
| Q4 25 | $6.6B | $407.7M | ||
| Q3 25 | $6.7B | $406.9M | ||
| Q2 25 | $6.8B | $415.9M | ||
| Q1 25 | $7.2B | $421.5M | ||
| Q4 24 | $7.0B | $430.2M | ||
| Q3 24 | $7.4B | $412.5M | ||
| Q2 24 | $7.5B | $474.1M | ||
| Q1 24 | $7.7B | $477.7M |
负债/权益比KWSCOR
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| 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 | $11.4M | $3.2M |
| 自由现金流经营现金流 - 资本支出 | $-55.2M | $2.9M |
| 自由现金流率自由现金流/营收 | -45.8% | 3.1% |
| 资本支出强度资本支出/营收 | 55.2% | 0.3% |
| 现金转化率经营现金流/净利润 | 0.20× | 1.07× |
| 过去12个月自由现金流最近4个季度 | $-103.5M | $21.8M |
8季度趋势，按日历期对齐
经营现金流KWSCOR
| Q4 25 | $11.4M | $3.2M | ||
| Q3 25 | $-7.6M | $9.5M | ||
| Q2 25 | $42.0M | $932.0K | ||
| Q1 25 | $-51.9M | $9.1M | ||
| Q4 24 | $55.1M | $-10.0M | ||
| Q3 24 | $-5.6M | $12.5M | ||
| Q2 24 | $36.7M | $8.7M | ||
| Q1 24 | $-5.6M | $6.9M |
自由现金流KWSCOR
| Q4 25 | $-55.2M | $2.9M | ||
| Q3 25 | $-18.0M | $9.4M | ||
| Q2 25 | $29.4M | $787.0K | ||
| Q1 25 | $-59.7M | $8.7M | ||
| Q4 24 | $-76.5M | $-10.3M | ||
| Q3 24 | $-27.7M | $12.4M | ||
| Q2 24 | $-500.0K | $8.5M | ||
| Q1 24 | $-57.1M | $6.6M |
自由现金流率KWSCOR
| Q4 25 | -45.8% | 3.1% | ||
| Q3 25 | -15.5% | 10.5% | ||
| Q2 25 | 21.7% | 0.9% | ||
| Q1 25 | -46.5% | 10.1% | ||
| Q4 24 | -56.5% | -10.8% | ||
| Q3 24 | -21.7% | 14.0% | ||
| Q2 24 | -0.4% | 10.0% | ||
| Q1 24 | -41.9% | 7.6% |
资本支出强度KWSCOR
| Q4 25 | 55.2% | 0.3% | ||
| Q3 25 | 8.9% | 0.1% | ||
| Q2 25 | 9.3% | 0.2% | ||
| Q1 25 | 6.1% | 0.4% | ||
| Q4 24 | 97.1% | 0.2% | ||
| Q3 24 | 17.3% | 0.1% | ||
| Q2 24 | 28.2% | 0.2% | ||
| Q1 24 | 37.8% | 0.3% |
现金转化率KWSCOR
| Q4 25 | 0.20× | 1.07× | ||
| Q3 25 | — | 20.96× | ||
| Q2 25 | 7.50× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.26× | -3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | -0.15× | — |
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
KW
| Consolidated Portfolio Segment | $84.9M | 70% |
| Investment Management Fees | $30.4M | 25% |
| Real Estate | $5.1M | 4% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
