vs
Pinnacle West Capital（PNW）与Ryman Hospitality Properties, Inc.（RHP）财务数据对比。点击上方公司名可切换其他公司
Pinnacle West Capital的季度营收约是Ryman Hospitality Properties, Inc.的1.5倍（$1.1B vs $737.8M），Ryman Hospitality Properties, Inc.净利率更高（10.1% vs 1.6%，领先8.5%），Ryman Hospitality Properties, Inc.同比增速更快（13.9% vs 3.0%），Ryman Hospitality Properties, Inc.自由现金流更多（$58.5M vs $-192.7M），过去两年Ryman Hospitality Properties, Inc.的营收复合增速更高（18.2% vs 8.9%）
Pinnacle West Capital是美国公用事业控股企业，旗下拥有亚利桑那州规模最大的公用事业公司亚利桑那公共服务（APS）。公司于纽约证券交易所上市，是标普500指数成分股，运营受亚利桑那州公司委员会监管。
莱曼酒店地产是一家主营酒店、度假村、娱乐及媒体业务的企业，得名于旗下位于田纳西州纳什维尔的国家历史地标莱曼礼堂。公司历史可追溯至曾为俄克拉荷马出版公司子公司时期，1983年收购WSM公司后奠定现代业务基础，同时将知名演出IP大奥普里等核心资产纳入麾下。
PNW vs RHP — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $737.8M |
| 净利润 | $17.6M | $74.5M |
| 毛利率 | — | 41.4% |
| 营业利润率 | 10.7% | 19.4% |
| 净利率 | 1.6% | 10.1% |
| 营收同比 | 3.0% | 13.9% |
| 净利润同比 | 798.0% | 3.0% |
| 每股收益（稀释后） | $0.12 | $1.12 |
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 | $1.1B | $737.8M | ||
| Q3 25 | $1.8B | $592.5M | ||
| Q2 25 | $1.4B | $659.5M | ||
| Q1 25 | $1.0B | $587.3M | ||
| Q4 24 | $1.1B | $647.6M | ||
| Q3 24 | $1.8B | $550.0M | ||
| Q2 24 | $1.3B | $613.3M | ||
| Q1 24 | $951.7M | $528.3M |
| Q4 25 | $17.6M | $74.5M | ||
| Q3 25 | $417.5M | $34.9M | ||
| Q2 25 | $196.9M | $71.8M | ||
| Q1 25 | $-338.0K | $63.0M | ||
| Q4 24 | $-2.5M | $72.3M | ||
| Q3 24 | $399.3M | $59.0M | ||
| Q2 24 | $208.1M | $100.8M | ||
| Q1 24 | $21.2M | $42.8M |
| Q4 25 | — | 41.4% | ||
| Q3 25 | — | 40.9% | ||
| Q2 25 | — | 49.7% | ||
| Q1 25 | — | 44.4% | ||
| Q4 24 | — | 40.4% | ||
| Q3 24 | — | 43.1% | ||
| Q2 24 | — | 48.4% | ||
| Q1 24 | — | 41.5% |
| Q4 25 | 10.7% | 19.4% | ||
| Q3 25 | 32.0% | 15.0% | ||
| Q2 25 | 22.6% | 21.1% | ||
| Q1 25 | 5.5% | 19.8% | ||
| Q4 24 | 7.7% | 18.6% | ||
| Q3 24 | 30.9% | 19.3% | ||
| Q2 24 | 24.0% | 27.4% | ||
| Q1 24 | 7.0% | 18.2% |
| Q4 25 | 1.6% | 10.1% | ||
| Q3 25 | 22.9% | 5.9% | ||
| Q2 25 | 14.5% | 10.9% | ||
| Q1 25 | -0.0% | 10.7% | ||
| Q4 24 | -0.2% | 11.2% | ||
| Q3 24 | 22.6% | 10.7% | ||
| Q2 24 | 15.9% | 16.4% | ||
| Q1 24 | 2.2% | 8.1% |
| Q4 25 | $0.12 | $1.12 | ||
| Q3 25 | $3.39 | $0.53 | ||
| Q2 25 | $1.58 | $1.12 | ||
| Q1 25 | $-0.04 | $1.00 | ||
| Q4 24 | $-0.04 | $1.12 | ||
| Q3 24 | $3.37 | $0.94 | ||
| Q2 24 | $1.76 | $1.65 | ||
| Q1 24 | $0.15 | $0.67 |
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 | $6.6M | $471.4M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $7.0B | $750.2M |
| 总资产 | $30.0B | $6.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q4 25 | $6.6M | $471.4M | ||
| Q3 25 | $30.9M | $483.3M | ||
| Q2 25 | $18.8M | $420.6M | ||
| Q1 25 | $10.0M | $413.9M | ||
| Q4 24 | $3.8M | $477.7M | ||
| Q3 24 | $49.2M | $534.9M | ||
| Q2 24 | $4.0M | $498.4M | ||
| Q1 24 | $9.6M | $465.3M |
| Q4 25 | $7.0B | $750.2M | ||
| Q3 25 | $7.2B | $758.5M | ||
| Q2 25 | $6.7B | $800.4M | ||
| Q1 25 | $6.7B | $531.5M | ||
| Q4 24 | $6.8B | $549.0M | ||
| Q3 24 | $6.6B | $551.9M | ||
| Q2 24 | $6.2B | $562.6M | ||
| Q1 24 | $6.2B | $529.9M |
| Q4 25 | $30.0B | $6.2B | ||
| Q3 25 | $29.9B | $6.2B | ||
| Q2 25 | $29.2B | $6.1B | ||
| Q1 25 | $27.2B | $5.2B | ||
| Q4 24 | $26.1B | $5.2B | ||
| Q3 24 | $26.3B | $5.2B | ||
| Q2 24 | $25.7B | $5.1B | ||
| Q1 24 | $24.8B | $5.1B |
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 | $476.8M | $164.7M |
| 自由现金流经营现金流 - 资本支出 | $-192.7M | $58.5M |
| 自由现金流率自由现金流/营收 | -17.1% | 7.9% |
| 资本支出强度资本支出/营收 | 59.3% | 14.4% |
| 现金转化率经营现金流/净利润 | 27.09× | 2.21× |
| 过去12个月自由现金流最近4个季度 | $-819.5M | $232.4M |
8季度趋势，按日历期对齐
| Q4 25 | $476.8M | $164.7M | ||
| Q3 25 | $665.0M | $205.2M | ||
| Q2 25 | $261.4M | $122.5M | ||
| Q1 25 | $401.9M | $98.2M | ||
| Q4 24 | $439.5M | $166.6M | ||
| Q3 24 | $633.2M | $218.1M | ||
| Q2 24 | $189.8M | $184.3M | ||
| Q1 24 | $347.4M | $7.5M |
| Q4 25 | $-192.7M | $58.5M | ||
| Q3 25 | $42.0M | $135.4M | ||
| Q2 25 | $-448.1M | $53.0M | ||
| Q1 25 | $-220.7M | $-14.5M | ||
| Q4 24 | $-92.1M | $76.0M | ||
| Q3 24 | $-32.7M | $85.7M | ||
| Q2 24 | $-344.2M | $78.8M | ||
| Q1 24 | $-170.4M | $-72.0M |
| Q4 25 | -17.1% | 7.9% | ||
| Q3 25 | 2.3% | 22.9% | ||
| Q2 25 | -33.0% | 8.0% | ||
| Q1 25 | -21.4% | -2.5% | ||
| Q4 24 | -8.4% | 11.7% | ||
| Q3 24 | -1.8% | 15.6% | ||
| Q2 24 | -26.3% | 12.9% | ||
| Q1 24 | -17.9% | -13.6% |
| Q4 25 | 59.3% | 14.4% | ||
| Q3 25 | 34.2% | 11.8% | ||
| Q2 25 | 52.2% | 10.5% | ||
| Q1 25 | 60.3% | 19.2% | ||
| Q4 24 | 48.5% | 14.0% | ||
| Q3 24 | 37.6% | 24.1% | ||
| Q2 24 | 40.8% | 17.2% | ||
| Q1 24 | 54.4% | 15.0% |
| Q4 25 | 27.09× | 2.21× | ||
| Q3 25 | 1.59× | 5.88× | ||
| Q2 25 | 1.33× | 1.71× | ||
| Q1 25 | — | 1.56× | ||
| Q4 24 | — | 2.30× | ||
| Q3 24 | 1.59× | 3.70× | ||
| Q2 24 | 0.91× | 1.83× | ||
| Q1 24 | 16.41× | 0.17× |
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
PNW
| Electricand Transmission Service | $1.1B | 100% |
| Other Services | $4.4M | 0% |
RHP
| Hotel Other | $157.7M | 21% |
| Gaylord Opryland | $147.4M | 20% |
| Hotel Transient Rooms | $93.6M | 13% |
| Hotel Food And Beverage Outlets | $92.2M | 12% |
| Gaylord Palms | $88.2M | 12% |
| Jw Marriott Hill Country | $53.7M | 7% |
| Entertainment Admissions And Ticketing | $43.1M | 6% |
| Entertainment Food And Beverage | $38.1M | 5% |
| Entertainment Retail And Other | $28.3M | 4% |
| Ac Hotel | $2.4M | 0% |
