vs
MACERICH CO（MAC）与Westrock Coffee Co（WEST）财务数据对比。点击上方公司名可切换其他公司
Westrock Coffee Co的季度营收约是MACERICH CO的1.3倍（$339.5M vs $261.7M），Westrock Coffee Co净利率更高（-6.6% vs -7.2%，领先0.5%），Westrock Coffee Co同比增速更快（48.3% vs -4.4%），过去两年Westrock Coffee Co的营收复合增速更高（32.8% vs 12.0%）
Macerich是一家专注于购物中心投资的房地产投资信托基金，为美国第三大购物中心持有及运营商。截至2024年12月31日，公司共持有43处物业的权益，可租赁总面积达4300万平方英尺，公司名称由创始人Mace Siegel与Richard Cohen的名字组合而来。
Westrock Coffee Co是一家全球化综合咖啡及饮品解决方案供应商，业务覆盖咖啡、茶与功能性饮品的采购、烘焙、生产及分销，为北美及全球其他区域的零售、餐饮和商业客户提供定制化产品及配套服务。
MAC vs WEST — 直观对比
营收规模更大
WEST
是对方的1.3倍
$261.7M
营收增速更快
WEST
高出52.6%
-4.4%
净利率更高
WEST
高出0.5%
-7.2%
两年增速更快
WEST
近两年复合增速
12.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $261.7M | $339.5M |
| 净利润 | $-18.8M | $-22.6M |
| 毛利率 | — | 11.5% |
| 营业利润率 | — | -2.6% |
| 净利率 | -7.2% | -6.6% |
| 营收同比 | -4.4% | 48.3% |
| 净利润同比 | 91.1% | 8.3% |
| 每股收益（稀释后） | $-0.08 | $-0.22 |
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MACWEST
| Q4 25 | $261.7M | $339.5M | ||
| Q3 25 | $253.3M | $354.8M | ||
| Q2 25 | $249.8M | $280.9M | ||
| Q1 25 | $249.2M | $213.8M | ||
| Q4 24 | $273.7M | $229.0M | ||
| Q3 24 | $220.2M | $220.9M | ||
| Q2 24 | $215.5M | $208.4M | ||
| Q1 24 | $208.8M | $192.5M |
净利润MACWEST
| Q4 25 | $-18.8M | $-22.6M | ||
| Q3 25 | $-87.4M | $-19.1M | ||
| Q2 25 | $-40.9M | $-21.6M | ||
| Q1 25 | $-50.1M | $-27.2M | ||
| Q4 24 | $-211.2M | $-24.6M | ||
| Q3 24 | $-108.2M | $-14.3M | ||
| Q2 24 | $252.0M | $-17.8M | ||
| Q1 24 | $-126.7M | $-23.7M |
毛利率MACWEST
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 11.7% | ||
| Q2 25 | — | 14.7% | ||
| Q1 25 | — | 13.6% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 19.9% | ||
| Q1 24 | — | 19.4% |
营业利润率MACWEST
| Q4 25 | — | -2.6% | ||
| Q3 25 | — | -2.4% | ||
| Q2 25 | — | -5.3% | ||
| Q1 25 | — | -6.1% | ||
| Q4 24 | — | -4.3% | ||
| Q3 24 | — | -5.8% | ||
| Q2 24 | — | -7.9% | ||
| Q1 24 | — | -5.3% |
净利率MACWEST
| Q4 25 | -7.2% | -6.6% | ||
| Q3 25 | -34.5% | -5.4% | ||
| Q2 25 | -16.4% | -7.7% | ||
| Q1 25 | -20.1% | -12.7% | ||
| Q4 24 | -77.2% | -10.7% | ||
| Q3 24 | -49.1% | -6.5% | ||
| Q2 24 | 116.9% | -8.5% | ||
| Q1 24 | -60.7% | -12.3% |
每股收益（稀释后）MACWEST
| Q4 25 | $-0.08 | $-0.22 | ||
| Q3 25 | $-0.34 | $-0.20 | ||
| Q2 25 | $-0.16 | $-0.23 | ||
| Q1 25 | $-0.20 | $-0.29 | ||
| Q4 24 | $-0.95 | $-0.26 | ||
| Q3 24 | $-0.50 | $-0.16 | ||
| Q2 24 | $1.16 | $-0.20 | ||
| Q1 24 | $-0.59 | $-0.27 |
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 | $280.2M | $49.9M |
| 总债务越低越好 | $5.1B | $444.1M |
| 股东权益账面价值 | $2.4B | $-1.9M |
| 总资产 | $8.4B | $1.2B |
| 负债/权益比越低杠杆越低 | 2.07× | — |
8季度趋势，按日历期对齐
现金及短期投资MACWEST
| Q4 25 | $280.2M | $49.9M | ||
| Q3 25 | $290.2M | $34.0M | ||
| Q2 25 | $131.1M | $44.0M | ||
| Q1 25 | $253.2M | $33.1M | ||
| Q4 24 | $89.9M | $26.2M | ||
| Q3 24 | $116.5M | $22.4M | ||
| Q2 24 | $70.7M | $24.3M | ||
| Q1 24 | $120.1M | $12.6M |
总债务MACWEST
| Q4 25 | $5.1B | $444.1M | ||
| Q3 25 | $5.1B | — | ||
| Q2 25 | $5.2B | — | ||
| Q1 25 | $5.2B | — | ||
| Q4 24 | $4.9B | $393.1M | ||
| Q3 24 | $4.3B | — | ||
| Q2 24 | $4.4B | — | ||
| Q1 24 | $4.1B | — |
股东权益MACWEST
| Q4 25 | $2.4B | $-1.9M | ||
| Q3 25 | $2.5B | $11.4M | ||
| Q2 25 | $2.6B | $18.2M | ||
| Q1 25 | $2.7B | $71.4M | ||
| Q4 24 | $2.8B | $97.5M | ||
| Q3 24 | $2.5B | $110.3M | ||
| Q2 24 | $2.5B | $81.5M | ||
| Q1 24 | $2.3B | $91.7M |
总资产MACWEST
| Q4 25 | $8.4B | $1.2B | ||
| Q3 25 | $8.4B | $1.2B | ||
| Q2 25 | $8.7B | $1.2B | ||
| Q1 25 | $8.7B | $1.1B | ||
| Q4 24 | $8.6B | $1.1B | ||
| Q3 24 | $7.6B | $1.1B | ||
| Q2 24 | $7.8B | $1.1B | ||
| Q1 24 | $7.4B | $983.3M |
负债/权益比MACWEST
| Q4 25 | 2.07× | — | ||
| Q3 25 | 2.02× | — | ||
| Q2 25 | 2.02× | — | ||
| Q1 25 | 1.96× | — | ||
| Q4 24 | 1.78× | 4.03× | ||
| Q3 24 | 1.73× | — | ||
| Q2 24 | 1.75× | — | ||
| Q1 24 | 1.79× | — |
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 | $50.2M | $36.7M |
| 自由现金流经营现金流 - 资本支出 | — | $27.8M |
| 自由现金流率自由现金流/营收 | — | 8.2% |
| 资本支出强度资本支出/营收 | — | 2.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $-107.8M |
8季度趋势，按日历期对齐
经营现金流MACWEST
| Q4 25 | $50.2M | $36.7M | ||
| Q3 25 | $112.4M | $-26.6M | ||
| Q2 25 | $70.5M | $-7.0M | ||
| Q1 25 | $88.5M | $-22.1M | ||
| Q4 24 | $54.9M | $2.8M | ||
| Q3 24 | $100.0M | $-332.0K | ||
| Q2 24 | $67.4M | $-23.7M | ||
| Q1 24 | $61.1M | $8.0M |
自由现金流MACWEST
| Q4 25 | — | $27.8M | ||
| Q3 25 | — | $-44.7M | ||
| Q2 25 | — | $-27.5M | ||
| Q1 25 | — | $-63.4M | ||
| Q4 24 | — | $-15.4M | ||
| Q3 24 | — | $-36.7M | ||
| Q2 24 | — | $-59.9M | ||
| Q1 24 | — | $-60.9M |
自由现金流率MACWEST
| Q4 25 | — | 8.2% | ||
| Q3 25 | — | -12.6% | ||
| Q2 25 | — | -9.8% | ||
| Q1 25 | — | -29.7% | ||
| Q4 24 | — | -6.7% | ||
| Q3 24 | — | -16.6% | ||
| Q2 24 | — | -28.7% | ||
| Q1 24 | — | -31.7% |
资本支出强度MACWEST
| Q4 25 | — | 2.6% | ||
| Q3 25 | — | 5.1% | ||
| Q2 25 | — | 7.3% | ||
| Q1 25 | — | 19.3% | ||
| Q4 24 | — | 7.9% | ||
| Q3 24 | — | 16.5% | ||
| Q2 24 | — | 17.4% | ||
| Q1 24 | — | 35.8% |
现金转化率MACWEST
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.27× | — | ||
| 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
MAC
暂无分部数据
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
