vs
Soho House & Co Inc.（SHCO）与温德姆酒店及度假村集团（WH）财务数据对比。点击上方公司名可切换其他公司
Soho House & Co Inc.的季度营收约是温德姆酒店及度假村集团的1.1倍（$370.8M vs $334.0M），Soho House & Co Inc.净利率更高（-5.0% vs -18.0%，领先12.9%），Soho House & Co Inc.同比增速更快（11.2% vs -0.6%），温德姆酒店及度假村集团自由现金流更多（$136.0M vs $3.5M），过去两年Soho House & Co Inc.的营收复合增速更高（13.5% vs 4.6%）
Soho House & Co Inc.是面向媒体、艺术及时尚领域从业者的国际私人会员俱乐部，主打为创意产业相关人群提供专属社交、休闲与资源对接空间，在全球多个核心城市布局线下据点，服务注重圈层属性与文化氛围的高端用户群体。
温德姆酒店及度假村集团是总部位于美国新泽西州帕西帕尼的酒店企业，自称是全球规模最大的酒店特许经营商，在全球范围内共设有9100家门店，旗下拥有多个酒店及度假住宿品牌，服务全球各地的出行旅客。
SHCO vs WH — 直观对比
营收规模更大
SHCO
是对方的1.1倍
$334.0M
营收增速更快
SHCO
高出11.8%
-0.6%
净利率更高
SHCO
高出12.9%
-18.0%
自由现金流更多
WH
多$132.5M
$3.5M
两年增速更快
SHCO
近两年复合增速
4.6%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $370.8M | $334.0M |
| 净利润 | $-18.7M | $-60.0M |
| 毛利率 | — | — |
| 营业利润率 | -1.6% | -11.4% |
| 净利率 | -5.0% | -18.0% |
| 营收同比 | 11.2% | -0.6% |
| 净利润同比 | -10790.3% | -170.6% |
| 每股收益（稀释后） | $-0.10 | $-0.77 |
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SHCOWH
| Q4 25 | — | $334.0M | ||
| Q3 25 | $370.8M | $382.0M | ||
| Q2 25 | $329.8M | $397.0M | ||
| Q1 25 | $282.9M | $316.0M | ||
| Q4 24 | $305.6M | $336.0M | ||
| Q3 24 | $333.4M | $396.0M | ||
| Q2 24 | $302.9M | $367.0M | ||
| Q1 24 | $261.9M | $305.0M |
净利润SHCOWH
| Q4 25 | — | $-60.0M | ||
| Q3 25 | $-18.7M | $105.0M | ||
| Q2 25 | $24.9M | $87.0M | ||
| Q1 25 | $8.2M | $61.0M | ||
| Q4 24 | $-91.7M | $85.0M | ||
| Q3 24 | $175.0K | $102.0M | ||
| Q2 24 | $-29.9M | $86.0M | ||
| Q1 24 | $-41.6M | $16.0M |
营业利润率SHCOWH
| Q4 25 | — | -11.4% | ||
| Q3 25 | -1.6% | 46.6% | ||
| Q2 25 | 18.1% | 37.8% | ||
| Q1 25 | 12.3% | 35.4% | ||
| Q4 24 | -23.1% | 38.4% | ||
| Q3 24 | 11.4% | 43.2% | ||
| Q2 24 | -4.3% | 39.5% | ||
| Q1 24 | -9.3% | 16.4% |
净利率SHCOWH
| Q4 25 | — | -18.0% | ||
| Q3 25 | -5.0% | 27.5% | ||
| Q2 25 | 7.5% | 21.9% | ||
| Q1 25 | 2.9% | 19.3% | ||
| Q4 24 | -30.0% | 25.3% | ||
| Q3 24 | 0.1% | 25.8% | ||
| Q2 24 | -9.9% | 23.4% | ||
| Q1 24 | -15.9% | 5.2% |
每股收益（稀释后）SHCOWH
| Q4 25 | — | $-0.77 | ||
| Q3 25 | $-0.10 | $1.36 | ||
| Q2 25 | $0.13 | $1.13 | ||
| Q1 25 | $0.04 | $0.78 | ||
| Q4 24 | $-0.48 | $1.06 | ||
| Q3 24 | $0.00 | $1.29 | ||
| Q2 24 | $-0.15 | $1.07 | ||
| Q1 24 | $-0.21 | $0.19 |
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 | $142.5M | $64.0M |
| 总债务越低越好 | $735.8M | $2.5B |
| 股东权益账面价值 | $-351.6M | $468.0M |
| 总资产 | $2.7B | $4.2B |
| 负债/权益比越低杠杆越低 | — | 5.37× |
8季度趋势，按日历期对齐
现金及短期投资SHCOWH
| Q4 25 | — | $64.0M | ||
| Q3 25 | $142.5M | $70.0M | ||
| Q2 25 | $150.3M | $50.0M | ||
| Q1 25 | $150.1M | $48.0M | ||
| Q4 24 | $152.7M | $103.0M | ||
| Q3 24 | $142.8M | $72.0M | ||
| Q2 24 | $148.5M | $70.0M | ||
| Q1 24 | $139.8M | $50.0M |
总债务SHCOWH
| Q4 25 | — | $2.5B | ||
| Q3 25 | $735.8M | $2.6B | ||
| Q2 25 | $729.8M | $2.5B | ||
| Q1 25 | $705.1M | $2.5B | ||
| Q4 24 | $691.5M | $2.4B | ||
| Q3 24 | $694.8M | $2.4B | ||
| Q2 24 | $682.1M | $2.4B | ||
| Q1 24 | $671.7M | $2.2B |
股东权益SHCOWH
| Q4 25 | — | $468.0M | ||
| Q3 25 | $-351.6M | $583.0M | ||
| Q2 25 | $-348.6M | $570.0M | ||
| Q1 25 | $-340.1M | $579.0M | ||
| Q4 24 | $-335.1M | $650.0M | ||
| Q3 24 | $-279.4M | $583.0M | ||
| Q2 24 | $-231.7M | $623.0M | ||
| Q1 24 | $-193.0M | $674.0M |
总资产SHCOWH
| Q4 25 | — | $4.2B | ||
| Q3 25 | $2.7B | $4.3B | ||
| Q2 25 | $2.6B | $4.3B | ||
| Q1 25 | $2.5B | $4.2B | ||
| Q4 24 | $2.4B | $4.2B | ||
| Q3 24 | $2.6B | $4.2B | ||
| Q2 24 | $2.6B | $4.2B | ||
| Q1 24 | $2.5B | $4.1B |
负债/权益比SHCOWH
| Q4 25 | — | 5.37× | ||
| Q3 25 | — | 4.43× | ||
| Q2 25 | — | 4.44× | ||
| Q1 25 | — | 4.29× | ||
| Q4 24 | — | 3.72× | ||
| Q3 24 | — | 4.19× | ||
| Q2 24 | — | 3.83× | ||
| Q1 24 | — | 3.27× |
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 | $34.9M | $152.0M |
| 自由现金流经营现金流 - 资本支出 | $3.5M | $136.0M |
| 自由现金流率自由现金流/营收 | 0.9% | 40.7% |
| 资本支出强度资本支出/营收 | 8.5% | 4.8% |
| 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 | $41.9M | $321.0M |
8季度趋势，按日历期对齐
经营现金流SHCOWH
| Q4 25 | — | $152.0M | ||
| Q3 25 | $34.9M | $86.0M | ||
| Q2 25 | $41.0M | $70.0M | ||
| Q1 25 | $22.8M | $59.0M | ||
| Q4 24 | $26.9M | $134.0M | ||
| Q3 24 | $20.6M | $79.0M | ||
| Q2 24 | $36.0M | $1.0M | ||
| Q1 24 | $6.2M | $76.0M |
自由现金流SHCOWH
| Q4 25 | — | $136.0M | ||
| Q3 25 | $3.5M | $75.0M | ||
| Q2 25 | $12.4M | $58.0M | ||
| Q1 25 | $7.5M | $52.0M | ||
| Q4 24 | $18.5M | $109.0M | ||
| Q3 24 | $10.3M | $71.0M | ||
| Q2 24 | $10.2M | $-6.0M | ||
| Q1 24 | $-13.5M | $67.0M |
自由现金流率SHCOWH
| Q4 25 | — | 40.7% | ||
| Q3 25 | 0.9% | 19.6% | ||
| Q2 25 | 3.8% | 14.6% | ||
| Q1 25 | 2.7% | 16.5% | ||
| Q4 24 | 6.1% | 32.4% | ||
| Q3 24 | 3.1% | 17.9% | ||
| Q2 24 | 3.4% | -1.6% | ||
| Q1 24 | -5.2% | 22.0% |
资本支出强度SHCOWH
| Q4 25 | — | 4.8% | ||
| Q3 25 | 8.5% | 2.9% | ||
| Q2 25 | 8.7% | 3.0% | ||
| Q1 25 | 5.4% | 2.2% | ||
| Q4 24 | 2.7% | 7.4% | ||
| Q3 24 | 3.1% | 2.0% | ||
| Q2 24 | 8.5% | 1.9% | ||
| Q1 24 | 7.5% | 3.0% |
现金转化率SHCOWH
| Q4 25 | — | — | ||
| Q3 25 | — | 0.82× | ||
| Q2 25 | 1.65× | 0.80× | ||
| Q1 25 | 2.79× | 0.97× | ||
| Q4 24 | — | 1.58× | ||
| Q3 24 | 117.70× | 0.77× | ||
| Q2 24 | — | 0.01× | ||
| Q1 24 | — | 4.75× |
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
SHCO
| Membership | $122.7M | 33% |
| Other | $122.0M | 33% |
| Membership Revenue | $58.5M | 16% |
| Other Revenue | $28.5M | 8% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $24.8M | 7% |
| Elimination Of Equity Accounted Revenue | $13.4M | 4% |
| Related Party | $2.0M | 1% |
| Soho House | $1.0M | 0% |
WH
暂无分部数据
