vs
Millrose Properties, Inc.（MRP）与Terreno Realty Corp（TRNO）财务数据对比。点击上方公司名可切换其他公司
Millrose Properties, Inc.的季度营收约是Terreno Realty Corp的1.4倍（$189.5M vs $137.5M）。Terreno Realty Corp净利率更高（115.1% vs 64.5%，领先50.6%）
Millrose Properties, Inc.是一家总部位于美国的房地产企业，主要从事创收型多户住宅资产的收购、持有、运营与管理业务，核心市场覆盖美国中大西洋及东南部区域，同时也为选定的第三方物业所有者提供专业物业管理服务。
Terreno Realty Corp是一家上市房地产投资信托公司，专注于持有、运营及收购优质工业地产资产，旗下资产组合主要包括位于美国高需求沿海都会区的配送仓库与物流设施，服务电商、最后一公里配送、零售供应链等领域的租户。
MRP vs TRNO — 直观对比
营收规模更大
MRP
是对方的1.4倍
$137.5M
净利率更高
TRNO
高出50.6%
64.5%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $189.5M | $137.5M |
| 净利润 | $122.2M | $158.2M |
| 毛利率 | — | — |
| 营业利润率 | 84.8% | — |
| 净利率 | 64.5% | 115.1% |
| 营收同比 | — | 32.6% |
| 净利润同比 | 285.8% | 107.9% |
| 每股收益（稀释后） | $0.74 | $1.54 |
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MRPTRNO
| Q4 25 | $189.5M | $137.5M | ||
| Q3 25 | $179.3M | $116.2M | ||
| Q2 25 | $149.0M | $112.2M | ||
| Q1 25 | $82.7M | $110.4M | ||
| Q4 24 | — | $103.7M | ||
| Q3 24 | — | $99.6M | ||
| Q2 24 | — | $94.2M | ||
| Q1 24 | — | $85.0M |
净利润MRPTRNO
| Q4 25 | $122.2M | $158.2M | ||
| Q3 25 | $105.1M | $103.4M | ||
| Q2 25 | $112.8M | $93.3M | ||
| Q1 25 | $39.8M | $48.1M | ||
| Q4 24 | — | $76.1M | ||
| Q3 24 | — | $36.6M | ||
| Q2 24 | — | $35.7M | ||
| Q1 24 | — | $36.1M |
营业利润率MRPTRNO
| Q4 25 | 84.8% | — | ||
| Q3 25 | 85.3% | — | ||
| Q2 25 | 85.1% | — | ||
| Q1 25 | 55.2% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
净利率MRPTRNO
| Q4 25 | 64.5% | 115.1% | ||
| Q3 25 | 58.6% | 88.9% | ||
| Q2 25 | 75.7% | 83.1% | ||
| Q1 25 | 48.1% | 43.6% | ||
| Q4 24 | — | 73.4% | ||
| Q3 24 | — | 36.8% | ||
| Q2 24 | — | 37.9% | ||
| Q1 24 | — | 42.4% |
每股收益（稀释后）MRPTRNO
| Q4 25 | $0.74 | $1.54 | ||
| Q3 25 | $0.63 | $1.00 | ||
| Q2 25 | $0.68 | $0.90 | ||
| Q1 25 | $0.39 | $0.47 | ||
| Q4 24 | — | $0.78 | ||
| Q3 24 | — | $0.37 | ||
| Q2 24 | — | $0.37 | ||
| Q1 24 | — | $0.40 |
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 | $35.0M | $25.0M |
| 总债务越低越好 | — | $943.3M |
| 股东权益账面价值 | $5.9B | $4.1B |
| 总资产 | $9.3B | $5.4B |
| 负债/权益比越低杠杆越低 | — | 0.23× |
8季度趋势，按日历期对齐
现金及短期投资MRPTRNO
| Q4 25 | $35.0M | $25.0M | ||
| Q3 25 | $242.6M | $26.2M | ||
| Q2 25 | $66.6M | $128.4M | ||
| Q1 25 | $89.5M | $156.5M | ||
| Q4 24 | — | $18.1M | ||
| Q3 24 | — | $243.7M | ||
| Q2 24 | — | $182.0M | ||
| Q1 24 | — | $649.6M |
总债务MRPTRNO
| Q4 25 | — | $943.3M | ||
| Q3 25 | — | $1.0B | ||
| Q2 25 | — | $742.4M | ||
| Q1 25 | — | $741.9M | ||
| Q4 24 | — | $823.4M | ||
| Q3 24 | — | $672.2M | ||
| Q2 24 | — | $772.0M | ||
| Q1 24 | — | $771.8M |
股东权益MRPTRNO
| Q4 25 | $5.9B | $4.1B | ||
| Q3 25 | $5.9B | $4.0B | ||
| Q2 25 | $5.9B | $3.9B | ||
| Q1 25 | $5.9B | $3.9B | ||
| Q4 24 | — | $3.7B | ||
| Q3 24 | — | $3.6B | ||
| Q2 24 | — | $3.4B | ||
| Q1 24 | — | $3.4B |
总资产MRPTRNO
| Q4 25 | $9.3B | $5.4B | ||
| Q3 25 | $9.0B | $5.3B | ||
| Q2 25 | $8.0B | $5.0B | ||
| Q1 25 | $7.2B | $4.9B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.6B | ||
| Q2 24 | — | $4.5B | ||
| Q1 24 | — | $4.4B |
负债/权益比MRPTRNO
| Q4 25 | — | 0.23× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.19× | ||
| Q1 25 | — | 0.19× | ||
| Q4 24 | — | 0.22× | ||
| Q3 24 | — | 0.19× | ||
| Q2 24 | — | 0.22× | ||
| Q1 24 | — | 0.22× |
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 | $3.4B | $70.3M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 27.97× | 0.44× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流MRPTRNO
| Q4 25 | $3.4B | $70.3M | ||
| Q3 25 | $123.1M | $79.5M | ||
| Q2 25 | $109.1M | $60.6M | ||
| Q1 25 | $21.3M | $61.4M | ||
| Q4 24 | — | $51.3M | ||
| Q3 24 | — | $70.0M | ||
| Q2 24 | — | $64.3M | ||
| Q1 24 | — | $47.0M |
现金转化率MRPTRNO
| Q4 25 | 27.97× | 0.44× | ||
| Q3 25 | 1.17× | 0.77× | ||
| Q2 25 | 0.97× | 0.65× | ||
| Q1 25 | 0.53× | 1.28× | ||
| Q4 24 | — | 0.67× | ||
| Q3 24 | — | 1.91× | ||
| Q2 24 | — | 1.80× | ||
| Q1 24 | — | 1.30× |
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
MRP
暂无分部数据
TRNO
| Disposal Group Disposed Of By Sale Not Discontinued Operations | $109.5M | 80% |
| Other | $23.8M | 17% |
| At Market Equity Offering Program500Million | $4.1M | 3% |
