vs
Natural Grocers by Vitamin Cottage, Inc.（NGVC）与STARWOOD PROPERTY TRUST, INC.（STWD）财务数据对比。点击上方公司名可切换其他公司
STARWOOD PROPERTY TRUST, INC.的季度营收约是Natural Grocers by Vitamin Cottage, Inc.的1.5倍（$492.9M vs $335.6M），STARWOOD PROPERTY TRUST, INC.净利率更高（19.7% vs 3.4%，领先16.3%），STARWOOD PROPERTY TRUST, INC.同比增速更快（8.5% vs 1.6%），过去两年Natural Grocers by Vitamin Cottage, Inc.的营收复合增速更高（4.4% vs -2.9%）
Natural Grocers by Vitamin Cottage, Inc.是美国本土的特色零售连锁企业，主营认证有机食品、膳食补充剂、天然个护及环保家居类产品，面向健康意识较强的消费群体，门店覆盖美国多州，执行严格品控标准，拒绝售卖含人工添加剂的商品。
喜达屋酒店及度假村国际集团是全球规模最大的酒店企业之一，业务涵盖酒店、度假村、水疗中心、住宅及度假产权物业的持有、运营、特许经营与管理。集团前身为1969年成立的房地产投资信托基金，1995年完成收购重组，旗下共11个品牌，管理及特许经营的物业共计1297处。
NGVC vs STWD — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $335.6M | $492.9M |
| 净利润 | $11.3M | $96.9M |
| 毛利率 | 29.5% | — |
| 营业利润率 | 4.4% | 26.6% |
| 净利率 | 3.4% | 19.7% |
| 营收同比 | 1.6% | 8.5% |
| 净利润同比 | 14.0% | 87.7% |
| 每股收益（稀释后） | $0.49 | $0.25 |
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
| Q4 25 | $335.6M | $492.9M | ||
| Q3 25 | $336.1M | $488.9M | ||
| Q2 25 | $328.7M | $444.3M | ||
| Q1 25 | $335.8M | $418.2M | ||
| Q4 24 | $330.2M | $454.4M | ||
| Q3 24 | $322.7M | $479.5M | ||
| Q2 24 | $309.1M | $489.8M | ||
| Q1 24 | $308.1M | $523.1M |
| Q4 25 | $11.3M | $96.9M | ||
| Q3 25 | $11.8M | $72.6M | ||
| Q2 25 | $11.6M | $129.8M | ||
| Q1 25 | $13.1M | $112.3M | ||
| Q4 24 | $9.9M | $51.6M | ||
| Q3 24 | $9.0M | $76.1M | ||
| Q2 24 | $9.2M | $77.9M | ||
| Q1 24 | $8.0M | $154.3M |
| Q4 25 | 29.5% | — | ||
| Q3 25 | 29.5% | — | ||
| Q2 25 | 29.9% | — | ||
| Q1 25 | 30.3% | — | ||
| Q4 24 | 29.9% | — | ||
| Q3 24 | 29.6% | — | ||
| Q2 24 | 29.2% | — | ||
| Q1 24 | 29.3% | — |
| Q4 25 | 4.4% | 26.6% | ||
| Q3 25 | 4.6% | 19.1% | ||
| Q2 25 | 4.7% | 30.5% | ||
| Q1 25 | 5.2% | 28.7% | ||
| Q4 24 | 4.0% | 15.1% | ||
| Q3 24 | 3.7% | 17.2% | ||
| Q2 24 | 4.2% | 19.1% | ||
| Q1 24 | 3.7% | 30.8% |
| Q4 25 | 3.4% | 19.7% | ||
| Q3 25 | 3.5% | 14.8% | ||
| Q2 25 | 3.5% | 29.2% | ||
| Q1 25 | 3.9% | 26.8% | ||
| Q4 24 | 3.0% | 11.4% | ||
| Q3 24 | 2.8% | 15.9% | ||
| Q2 24 | 3.0% | 15.9% | ||
| Q1 24 | 2.6% | 29.5% |
| Q4 25 | $0.49 | $0.25 | ||
| Q3 25 | $0.51 | $0.19 | ||
| Q2 25 | $0.50 | $0.38 | ||
| Q1 25 | $0.56 | $0.33 | ||
| Q4 24 | $0.43 | $0.15 | ||
| Q3 24 | $0.38 | $0.23 | ||
| Q2 24 | $0.40 | $0.24 | ||
| Q1 24 | $0.35 | $0.48 |
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 | $23.2M | $499.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $220.0M | $6.8B |
| 总资产 | $668.6M | $63.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q4 25 | $23.2M | $499.5M | ||
| Q3 25 | $17.1M | $301.1M | ||
| Q2 25 | $13.2M | $259.9M | ||
| Q1 25 | $21.2M | $440.6M | ||
| Q4 24 | $6.3M | $377.8M | ||
| Q3 24 | $8.9M | $357.9M | ||
| Q2 24 | $13.9M | $259.3M | ||
| Q1 24 | $11.0M | $327.4M |
| Q4 25 | $220.0M | $6.8B | ||
| Q3 25 | $212.4M | $6.9B | ||
| Q2 25 | $202.5M | $6.4B | ||
| Q1 25 | $193.0M | $6.4B | ||
| Q4 24 | $181.9M | $6.4B | ||
| Q3 24 | $174.3M | $6.5B | ||
| Q2 24 | $167.8M | $6.2B | ||
| Q1 24 | $160.0M | $6.3B |
| Q4 25 | $668.6M | $63.2B | ||
| Q3 25 | $670.5M | $62.4B | ||
| Q2 25 | $659.0M | $62.4B | ||
| Q1 25 | $664.6M | $62.2B | ||
| Q4 24 | $648.9M | $62.6B | ||
| Q3 24 | $655.5M | $64.2B | ||
| Q2 24 | $654.4M | $64.1B | ||
| Q1 24 | $656.6M | $66.2B |
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 | $21.1M | $488.8M |
| 自由现金流经营现金流 - 资本支出 | $11.6M | — |
| 自由现金流率自由现金流/营收 | 3.4% | — |
| 资本支出强度资本支出/营收 | 2.9% | — |
| 现金转化率经营现金流/净利润 | 1.86× | 5.04× |
| 过去12个月自由现金流最近4个季度 | $42.6M | — |
8季度趋势，按日历期对齐
| Q4 25 | $21.1M | $488.8M | ||
| Q3 25 | $15.6M | $337.6M | ||
| Q2 25 | $2.9M | $-87.4M | ||
| Q1 25 | $34.1M | $238.9M | ||
| Q4 24 | $2.7M | $295.6M | ||
| Q3 24 | $24.5M | $241.8M | ||
| Q2 24 | $12.4M | $53.3M | ||
| Q1 24 | $20.2M | $55.9M |
| Q4 25 | $11.6M | — | ||
| Q3 25 | $7.5M | — | ||
| Q2 25 | $-4.2M | — | ||
| Q1 25 | $27.6M | — | ||
| Q4 24 | $-6.9M | — | ||
| Q3 24 | $18.0M | — | ||
| Q2 24 | $3.6M | — | ||
| Q1 24 | $9.8M | — |
| Q4 25 | 3.4% | — | ||
| Q3 25 | 2.2% | — | ||
| Q2 25 | -1.3% | — | ||
| Q1 25 | 8.2% | — | ||
| Q4 24 | -2.1% | — | ||
| Q3 24 | 5.6% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 3.2% | — |
| Q4 25 | 2.9% | — | ||
| Q3 25 | 2.4% | — | ||
| Q2 25 | 2.2% | — | ||
| Q1 25 | 1.9% | — | ||
| Q4 24 | 2.9% | — | ||
| Q3 24 | 2.0% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 3.4% | — |
| Q4 25 | 1.86× | 5.04× | ||
| Q3 25 | 1.32× | 4.65× | ||
| Q2 25 | 0.25× | -0.67× | ||
| Q1 25 | 2.60× | 2.13× | ||
| Q4 24 | 0.27× | 5.72× | ||
| Q3 24 | 2.72× | 3.18× | ||
| Q2 24 | 1.35× | 0.68× | ||
| Q1 24 | 2.54× | 0.36× |
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
NGVC
| Grocery | $243.8M | 73% |
| Dietary Supplements | $60.7M | 18% |
| Manufactured Product Other | $31.0M | 9% |
STWD
| Commercial And Residential Lending Segment | $335.2M | 68% |
| Infrastructure Lending Segment | $70.3M | 14% |
| Property Segment | $57.8M | 12% |
| Other | $29.7M | 6% |
