vs
MARRIOTT VACATIONS WORLDWIDE Corp（VAC）与伟世通（VC）财务数据对比。点击上方公司名可切换其他公司
MARRIOTT VACATIONS WORLDWIDE Corp的季度营收约是伟世通的1.3倍（$1.2B vs $948.0M），伟世通净利率更高（7.8% vs -35.0%，领先42.8%），伟世通同比增速更快（1.0% vs -0.7%），过去两年MARRIOTT VACATIONS WORLDWIDE Corp的营收复合增速更高（5.2% vs 0.8%）
万豪度假环球集团是专注于分时度假业务的公众企业，原为万豪国际集团旗下业务板块，2011年11月分拆为独立上市公司，核心业务为度假所有权运营。目前集团运营超过120家度假村，在万豪度假俱乐部品牌矩阵下拥有超70万名业主及会员，产品覆盖多个度假消费场景。
伟世通是一家总部位于美国密歇根州范布伦镇区的全球性汽车电子供应商，业务涵盖汽车座舱电子产品、车联网服务以及电动化相关产品的设计、研发与制造，客户几乎覆盖全球所有主流汽车制造商。
VAC vs VC — 直观对比
营收规模更大
VAC
是对方的1.3倍
$948.0M
营收增速更快
VC
高出1.7%
-0.7%
净利率更高
VC
高出42.8%
-35.0%
两年增速更快
VAC
近两年复合增速
0.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $948.0M |
| 净利润 | $-431.0M | $74.0M |
| 毛利率 | — | 12.9% |
| 营业利润率 | — | 6.9% |
| 净利率 | -35.0% | 7.8% |
| 营收同比 | -0.7% | 1.0% |
| 净利润同比 | -962.0% | -40.8% |
| 每股收益（稀释后） | $-12.00 | $2.67 |
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VACVC
| Q4 25 | $1.2B | $948.0M | ||
| Q3 25 | $1.2B | $917.0M | ||
| Q2 25 | $1.2B | $969.0M | ||
| Q1 25 | $1.1B | $934.0M | ||
| Q4 24 | $1.2B | $939.0M | ||
| Q3 24 | $1.2B | $980.0M | ||
| Q2 24 | $1.1B | $1.0B | ||
| Q1 24 | $1.1B | $933.0M |
净利润VACVC
| Q4 25 | $-431.0M | $74.0M | ||
| Q3 25 | $-2.0M | $-11.0M | ||
| Q2 25 | $69.0M | $71.0M | ||
| Q1 25 | $56.0M | $67.0M | ||
| Q4 24 | $50.0M | $125.0M | ||
| Q3 24 | $84.0M | $40.0M | ||
| Q2 24 | $37.0M | $83.0M | ||
| Q1 24 | $47.0M | $48.0M |
毛利率VACVC
| Q4 25 | — | 12.9% | ||
| Q3 25 | — | 14.3% | ||
| Q2 25 | — | 14.6% | ||
| Q1 25 | — | 14.8% | ||
| Q4 24 | — | 14.3% | ||
| Q3 24 | — | 13.4% | ||
| Q2 24 | — | 14.5% | ||
| Q1 24 | — | 12.8% |
营业利润率VACVC
| Q4 25 | — | 6.9% | ||
| Q3 25 | — | 8.8% | ||
| Q2 25 | — | 10.0% | ||
| Q1 25 | — | 10.2% | ||
| Q4 24 | — | 8.9% | ||
| Q3 24 | — | 5.2% | ||
| Q2 24 | — | 9.9% | ||
| Q1 24 | — | 6.8% |
净利率VACVC
| Q4 25 | -35.0% | 7.8% | ||
| Q3 25 | -0.2% | -1.2% | ||
| Q2 25 | 6.0% | 7.3% | ||
| Q1 25 | 5.0% | 7.2% | ||
| Q4 24 | 4.0% | 13.3% | ||
| Q3 24 | 6.9% | 4.1% | ||
| Q2 24 | 3.5% | 8.2% | ||
| Q1 24 | 4.2% | 5.1% |
每股收益（稀释后）VACVC
| Q4 25 | $-12.00 | $2.67 | ||
| Q3 25 | $-0.07 | $-0.40 | ||
| Q2 25 | $1.77 | $2.57 | ||
| Q1 25 | $1.46 | $2.44 | ||
| Q4 24 | $1.29 | $4.50 | ||
| Q3 24 | $2.12 | $1.43 | ||
| Q2 24 | $0.98 | $2.97 | ||
| Q1 24 | $1.22 | $1.71 |
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 | $406.0M | $771.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $1.6B |
| 总资产 | $9.8B | $3.4B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资VACVC
| Q4 25 | $406.0M | $771.0M | ||
| Q3 25 | $474.0M | $762.0M | ||
| Q2 25 | $205.0M | $668.0M | ||
| Q1 25 | $196.0M | $655.0M | ||
| Q4 24 | $197.0M | $623.0M | ||
| Q3 24 | $197.0M | $550.0M | ||
| Q2 24 | $206.0M | $505.0M | ||
| Q1 24 | $237.0M | $504.0M |
股东权益VACVC
| Q4 25 | $2.0B | $1.6B | ||
| Q3 25 | $2.5B | $1.5B | ||
| Q2 25 | $2.5B | $1.5B | ||
| Q1 25 | $2.4B | $1.4B | ||
| Q4 24 | $2.4B | $1.3B | ||
| Q3 24 | $2.4B | $1.3B | ||
| Q2 24 | $2.4B | $1.2B | ||
| Q1 24 | $2.4B | $1.1B |
总资产VACVC
| Q4 25 | $9.8B | $3.4B | ||
| Q3 25 | $10.1B | $3.3B | ||
| Q2 25 | $9.9B | $3.3B | ||
| Q1 25 | $9.9B | $3.1B | ||
| Q4 24 | $9.8B | $3.0B | ||
| Q3 24 | $9.7B | $3.0B | ||
| Q2 24 | $9.6B | $2.8B | ||
| Q1 24 | $9.9B | $2.8B |
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 | $6.0M | $118.0M |
| 自由现金流经营现金流 - 资本支出 | $-6.0M | — |
| 自由现金流率自由现金流/营收 | -0.5% | — |
| 资本支出强度资本支出/营收 | 1.0% | — |
| 现金转化率经营现金流/净利润 | — | 1.59× |
| 过去12个月自由现金流最近4个季度 | $-29.0M | — |
8季度趋势，按日历期对齐
经营现金流VACVC
| Q4 25 | $6.0M | $118.0M | ||
| Q3 25 | $62.0M | $127.0M | ||
| Q2 25 | $-48.0M | $95.0M | ||
| Q1 25 | $8.0M | $70.0M | ||
| Q4 24 | $100.0M | $203.0M | ||
| Q3 24 | $72.0M | $98.0M | ||
| Q2 24 | $30.0M | $57.0M | ||
| Q1 24 | $3.0M | $69.0M |
自由现金流VACVC
| Q4 25 | $-6.0M | — | ||
| Q3 25 | $51.0M | — | ||
| Q2 25 | $-68.0M | — | ||
| Q1 25 | $-6.0M | — | ||
| Q4 24 | $86.0M | — | ||
| Q3 24 | $58.0M | — | ||
| Q2 24 | $17.0M | — | ||
| Q1 24 | $-13.0M | — |
自由现金流率VACVC
| Q4 25 | -0.5% | — | ||
| Q3 25 | 4.3% | — | ||
| Q2 25 | -5.9% | — | ||
| Q1 25 | -0.5% | — | ||
| Q4 24 | 6.9% | — | ||
| Q3 24 | 4.8% | — | ||
| Q2 24 | 1.6% | — | ||
| Q1 24 | -1.2% | — |
资本支出强度VACVC
| Q4 25 | 1.0% | — | ||
| Q3 25 | 0.9% | — | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 1.3% | — | ||
| Q4 24 | 1.1% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 1.4% | — |
现金转化率VACVC
| Q4 25 | — | 1.59× | ||
| Q3 25 | — | — | ||
| Q2 25 | -0.70× | 1.34× | ||
| Q1 25 | 0.14× | 1.04× | ||
| Q4 24 | 2.00× | 1.62× | ||
| Q3 24 | 0.86× | 2.45× | ||
| Q2 24 | 0.81× | 0.69× | ||
| Q1 24 | 0.06× | 1.44× |
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
VAC
| Cost Reimbursement | $467.0M | 38% |
| Time Share | $381.0M | 31% |
| Management And Exchange | $212.0M | 17% |
| Ancillary Revenues | $64.0M | 5% |
| Management Service | $55.0M | 4% |
| Service Other | $36.0M | 3% |
VC
| Audioandinfotainment | $508.0M | 54% |
| Informationdisplays | $428.0M | 45% |
