vs
DORIAN LPG LTD.（LPG）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
DORIAN LPG LTD.的季度营收约是RE/MAX Holdings, Inc.的1.7倍（$120.0M vs $71.1M），DORIAN LPG LTD.净利率更高（39.3% vs 2.0%，领先37.3%），DORIAN LPG LTD.同比增速更快（48.7% vs -1.8%），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -7.9%）
Dorian LPG Ltd.是一家专注于液化石油气海运业务的国际领先航运企业，拥有并运营现代化大型液化气运输船队，为能源、石化行业客户提供运输服务，航线覆盖北美、亚洲、欧洲等核心市场。
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。
LPG vs RMAX — 直观对比
营收规模更大
LPG
是对方的1.7倍
$71.1M
营收增速更快
LPG
高出50.6%
-1.8%
净利率更高
LPG
高出37.3%
2.0%
两年增速更快
RMAX
近两年复合增速
-7.9%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $120.0M | $71.1M |
| 净利润 | $47.2M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | 42.8% | 13.1% |
| 净利率 | 39.3% | 2.0% |
| 营收同比 | 48.7% | -1.8% |
| 净利润同比 | 120.9% | -75.2% |
| 每股收益（稀释后） | $1.11 | — |
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LPGRMAX
| Q4 25 | $120.0M | $71.1M | ||
| Q3 25 | $124.1M | $73.2M | ||
| Q2 25 | $84.2M | $72.8M | ||
| Q1 25 | $75.9M | $74.5M | ||
| Q4 24 | $80.7M | $72.5M | ||
| Q3 24 | $82.4M | $78.5M | ||
| Q2 24 | $114.4M | $78.5M | ||
| Q1 24 | $141.4M | $78.3M |
净利润LPGRMAX
| Q4 25 | $47.2M | $1.4M | ||
| Q3 25 | $55.4M | $4.0M | ||
| Q2 25 | $10.1M | $4.7M | ||
| Q1 25 | $8.1M | $-2.0M | ||
| Q4 24 | $21.4M | $5.8M | ||
| Q3 24 | $9.4M | $966.0K | ||
| Q2 24 | $51.3M | $3.7M | ||
| Q1 24 | $79.2M | $-3.4M |
营业利润率LPGRMAX
| Q4 25 | 42.8% | 13.1% | ||
| Q3 25 | 47.8% | 25.0% | ||
| Q2 25 | 18.5% | 19.3% | ||
| Q1 25 | 19.4% | 7.2% | ||
| Q4 24 | 29.0% | 5.9% | ||
| Q3 24 | 23.2% | 19.4% | ||
| Q2 24 | 48.5% | 20.6% | ||
| Q1 24 | 58.3% | 5.8% |
净利率LPGRMAX
| Q4 25 | 39.3% | 2.0% | ||
| Q3 25 | 44.6% | 5.4% | ||
| Q2 25 | 12.0% | 6.4% | ||
| Q1 25 | 10.7% | -2.6% | ||
| Q4 24 | 26.5% | 8.0% | ||
| Q3 24 | 11.4% | 1.2% | ||
| Q2 24 | 44.9% | 4.7% | ||
| Q1 24 | 56.0% | -4.3% |
每股收益（稀释后）LPGRMAX
| Q4 25 | $1.11 | — | ||
| Q3 25 | $1.30 | — | ||
| Q2 25 | $0.24 | — | ||
| Q1 25 | $0.17 | — | ||
| Q4 24 | $0.50 | — | ||
| Q3 24 | $0.22 | — | ||
| Q2 24 | $1.25 | — | ||
| Q1 24 | $1.96 | — |
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 | $294.5M | $118.7M |
| 总债务越低越好 | $513.2M | $432.2M |
| 股东权益账面价值 | $1.1B | $452.4M |
| 总资产 | $1.8B | $582.5M |
| 负债/权益比越低杠杆越低 | 0.47× | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资LPGRMAX
| Q4 25 | $294.5M | $118.7M | ||
| Q3 25 | $268.3M | $107.5M | ||
| Q2 25 | $277.9M | $94.3M | ||
| Q1 25 | $316.9M | $89.1M | ||
| Q4 24 | $314.5M | $96.6M | ||
| Q3 24 | $348.6M | $83.8M | ||
| Q2 24 | $353.3M | $66.1M | ||
| Q1 24 | $282.5M | $82.1M |
总债务LPGRMAX
| Q4 25 | $513.2M | $432.2M | ||
| Q3 25 | $526.4M | $433.3M | ||
| Q2 25 | $539.6M | $434.4M | ||
| Q1 25 | $553.3M | $435.3M | ||
| Q4 24 | $565.9M | $436.2M | ||
| Q3 24 | $579.0M | $437.2M | ||
| Q2 24 | $592.1M | $438.1M | ||
| Q1 24 | $605.1M | $439.0M |
股东权益LPGRMAX
| Q4 25 | $1.1B | $452.4M | ||
| Q3 25 | $1.1B | $448.1M | ||
| Q2 25 | $1.0B | $442.4M | ||
| Q1 25 | $1.0B | $433.5M | ||
| Q4 24 | $1.1B | $429.5M | ||
| Q3 24 | $1.1B | $423.1M | ||
| Q2 24 | $1.1B | $418.4M | ||
| Q1 24 | $1.0B | $412.0M |
总资产LPGRMAX
| Q4 25 | $1.8B | $582.5M | ||
| Q3 25 | $1.8B | $582.2M | ||
| Q2 25 | $1.7B | $574.8M | ||
| Q1 25 | $1.8B | $571.4M | ||
| Q4 24 | $1.8B | $581.6M | ||
| Q3 24 | $1.9B | $578.6M | ||
| Q2 24 | $1.9B | $571.4M | ||
| Q1 24 | $1.8B | $566.7M |
负债/权益比LPGRMAX
| Q4 25 | 0.47× | 0.96× | ||
| Q3 25 | 0.49× | 0.97× | ||
| Q2 25 | 0.52× | 0.98× | ||
| Q1 25 | 0.53× | 1.00× | ||
| Q4 24 | 0.53× | 1.02× | ||
| Q3 24 | 0.53× | 1.03× | ||
| Q2 24 | 0.53× | 1.05× | ||
| Q1 24 | 0.59× | 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 | $80.8M | $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 | 1.71× | 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LPGRMAX
| Q4 25 | $80.8M | $40.9M | ||
| Q3 25 | $46.4M | $17.7M | ||
| Q2 25 | $814.5K | $4.6M | ||
| Q1 25 | $50.2M | $5.7M | ||
| Q4 24 | $24.3M | $59.7M | ||
| Q3 24 | $57.3M | $17.6M | ||
| Q2 24 | $41.2M | $15.9M | ||
| Q1 24 | $154.2M | $9.4M |
自由现金流LPGRMAX
| 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LPGRMAX
| 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LPGRMAX
| 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LPGRMAX
| Q4 25 | 1.71× | 28.39× | ||
| Q3 25 | 0.84× | 4.45× | ||
| Q2 25 | 0.08× | 0.97× | ||
| Q1 25 | 6.20× | — | ||
| Q4 24 | 1.14× | 10.28× | ||
| Q3 24 | 6.08× | 18.22× | ||
| Q2 24 | 0.80× | 4.29× | ||
| Q1 24 | 1.95× | — |
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
LPG
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
