vs
Meritage Homes CORP（MTH）与德太投资（TPG）财务数据对比。点击上方公司名可切换其他公司
Meritage Homes CORP的季度营收约是德太投资的2.0倍（$1.4B vs $715.1M），Meritage Homes CORP净利率更高（17.7% vs 10.8%，领先6.9%），德太投资同比增速更快（35.6% vs 10.5%）
Meritage Homes Corporation是美国上市房地产开发企业，主营全美范围内各类独栋住宅建造业务，按2023年房屋销量计算为美国第五大住宅建筑商，同时在亚利桑那州开发活跃长者社区及高端地产项目。
TPG Inc.（原称德州太平洋集团、TPG Capital）是总部位于美国得克萨斯州沃斯堡的私募股权投资机构，旗下管理的基金覆盖成长资本、风险投资、公开股权、债权投资等品类，投资领域包含消费零售、传媒电信、工业、科技、旅游休闲、医疗健康等多个赛道。
MTH vs TPG — 直观对比
营收规模更大
MTH
是对方的2.0倍
$715.1M
营收增速更快
TPG
高出25.1%
10.5%
净利率更高
MTH
高出6.9%
10.8%
损益表 — Q2 FY2022 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $715.1M |
| 净利润 | $250.1M | $77.1M |
| 毛利率 | 31.5% | — |
| 营业利润率 | 23.5% | — |
| 净利率 | 17.7% | 10.8% |
| 营收同比 | 10.5% | 35.6% |
| 净利润同比 | 49.4% | 494.1% |
| 每股收益（稀释后） | $6.77 | $0.30 |
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MTHTPG
| Q4 25 | — | $715.1M | ||
| Q3 25 | — | $596.5M | ||
| Q2 25 | — | $569.1M | ||
| Q1 25 | — | $543.5M | ||
| Q4 24 | — | $527.2M | ||
| Q3 24 | — | $524.7M | ||
| Q2 24 | — | $522.8M | ||
| Q1 24 | — | $512.3M |
净利润MTHTPG
| Q4 25 | — | $77.1M | ||
| Q3 25 | — | $67.1M | ||
| Q2 25 | — | $14.9M | ||
| Q1 25 | — | $25.4M | ||
| Q4 24 | — | $13.0M | ||
| Q3 24 | — | $9.0M | ||
| Q2 24 | — | $-14.0M | ||
| Q1 24 | — | $15.5M |
净利率MTHTPG
| Q4 25 | — | 10.8% | ||
| Q3 25 | — | 11.3% | ||
| Q2 25 | — | 2.6% | ||
| Q1 25 | — | 4.7% | ||
| Q4 24 | — | 2.5% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | -2.7% | ||
| Q1 24 | — | 3.0% |
每股收益（稀释后）MTHTPG
| Q4 25 | — | $0.30 | ||
| Q3 25 | — | $0.20 | ||
| Q2 25 | — | $-0.05 | ||
| Q1 25 | — | $0.00 | ||
| Q4 24 | — | $-0.04 | ||
| Q3 24 | — | $-0.08 | ||
| Q2 24 | — | $-0.19 | ||
| Q1 24 | — | $-0.11 |
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 | $272.1M | $826.1M |
| 总债务越低越好 | — | $1.7B |
| 股东权益账面价值 | $3.4B | $4.1B |
| 总资产 | $5.3B | $13.5B |
| 负债/权益比越低杠杆越低 | — | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资MTHTPG
| Q4 25 | — | $826.1M | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | — | $822.0M | ||
| Q4 24 | — | $808.0M | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.1B | ||
| Q1 24 | — | $1.1B |
总债务MTHTPG
| Q4 25 | — | $1.7B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $1.2B |
股东权益MTHTPG
| Q4 25 | — | $4.1B | ||
| Q3 25 | — | $3.8B | ||
| Q2 25 | — | $3.6B | ||
| Q1 25 | — | $3.5B | ||
| Q4 24 | — | $3.6B | ||
| Q3 24 | — | $3.4B | ||
| Q2 24 | — | $3.3B | ||
| Q1 24 | — | $3.3B |
总资产MTHTPG
| Q4 25 | — | $13.5B | ||
| Q3 25 | — | $13.0B | ||
| Q2 25 | — | $12.0B | ||
| Q1 25 | — | $11.3B | ||
| Q4 24 | — | $10.5B | ||
| Q3 24 | — | $10.5B | ||
| Q2 24 | — | $10.1B | ||
| Q1 24 | — | $9.9B |
负债/权益比MTHTPG
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.47× | ||
| Q2 25 | — | 0.45× | ||
| Q1 25 | — | 0.42× | ||
| Q4 24 | — | 0.36× | ||
| Q3 24 | — | 0.39× | ||
| Q2 24 | — | 0.37× | ||
| Q1 24 | — | 0.37× |
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 | $-219.0M | $-43.7M |
| 自由现金流经营现金流 - 资本支出 | $-225.4M | — |
| 自由现金流率自由现金流/营收 | -16.0% | — |
| 资本支出强度资本支出/营收 | 0.5% | — |
| 现金转化率经营现金流/净利润 | -0.88× | -0.57× |
| 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MTHTPG
| Q4 25 | — | $-43.7M | ||
| Q3 25 | — | $492.0M | ||
| Q2 25 | — | $385.9M | ||
| Q1 25 | — | $198.2M | ||
| Q4 24 | — | $-188.1M | ||
| Q3 24 | — | $68.9M | ||
| Q2 24 | — | $214.6M | ||
| Q1 24 | — | $436.7M |
现金转化率MTHTPG
| Q4 25 | — | -0.57× | ||
| Q3 25 | — | 7.33× | ||
| Q2 25 | — | 25.83× | ||
| Q1 25 | — | 7.80× | ||
| Q4 24 | — | -14.49× | ||
| Q3 24 | — | 7.69× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 28.14× |
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
MTH
| Home Building | $1.4B | 100% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $9.8M | 1% |
| Financial Service | $5.1M | 0% |
| Land Closing | $3.4M | 0% |
TPG
| Management Fees | $484.4M | 68% |
| Transaction Fees | $118.6M | 17% |
| Expense Reimbursements And Other | $76.3M | 11% |
| Incentive Fees | $29.0M | 4% |
| Monitoring Fees | $6.8M | 1% |
