DT Midstream 对比 Dorian LPG
可添加、更换或移除公司，最多四家。
简而言之
- DT Midstream 规模更大:2025 财年营收 $1.2B，Dorian LPG 为 $482M，约为后者的 2.6 倍。
- Dorian LPG 营收增长更快(36.3%，对方为 26.7%)。
- DT Midstream 每一美元销售额中留下的营业利润更多(营业利润率 49.4%，对方为 43.7%)。
- Dorian LPG 的投入资本回报更高(12.5%，对方为 5.7%)。
- 投资者愿为 DT Midstream 每一美元的盈利支付更高价格：市盈率 27.1x，而 Dorian LPG 为 7.2x。
| 最近财年 | DTM · FY25 | LPG · FY26 |
|---|---|---|
| 规模 | ||
| 市值 | $12.7B | $2.3B |
| 营收 | $1.2B | $482M |
| 自由现金流 | $441M | — |
| 净利润 | $441M | $194M |
| 增长 | ||
| 营收增长 | 26.7% | 36.3% |
| 5年增长率 | 10.5% | 8.8% |
| 股数变化 | 4.2% | 0.9% |
| 盈利能力 | ||
| 毛利率 | — | — |
| 营业利润率 | 49.4% | 43.7% |
| 净利率 | 35.5% | 40.2% |
| 自由现金流利润率 | 35.5% | — |
| 资本回报率 | 5.7% | 12.5% |
| 股本回报率 | 9.4% | 17.7% |
| 资产负债表 | ||
| 净债务 | $3.3B | $233M |
| 净债务 / EBITDA | 3.8x | 0.8x |
| 股息与回购 | $324M | $112M |
| 估值与质量 | ||
| 市盈率 | 27.1x | 7.2x |
| Piotroski F 分数 | 7 | 5 |
FY17
DTM —
LPG $167M
FY18
DTM —
LPG $159M
FY19
DTM $504M
LPG $158M
FY20
DTM $754M
LPG $333M
FY21
DTM $840M
LPG $316M
FY22
DTM $920M
LPG $274M
FY23
DTM $922M
LPG $390M
FY24
DTM $981M
LPG $561M
FY25
DTM $1.2B
LPG $353M
FY26
DTM —
LPG $482M
DTM
LPG
FY17
DTM —
LPG 8.4%
FY18
DTM —
LPG 2.4%
FY19
DTM 51.8%
LPG −5.0%
FY20
DTM 54.9%
LPG 48.3%
FY21
DTM 47.9%
LPG 36.8%
FY22
DTM 52.0%
LPG 33.7%
FY23
DTM 51.1%
LPG 50.9%
FY24
DTM 49.9%
LPG 58.6%
FY25
DTM 49.4%
LPG 31.9%
FY26
DTM —
LPG 43.7%
DTM
LPG
FY17
DTM —
LPG $50.2M
FY18
DTM —
LPG $57.0M
FY19
DTM $179M
LPG $4.9M
FY20
DTM $79.0M
LPG $149M
FY21
DTM $432M
LPG $161M
FY22
DTM $387M
LPG $95.5M
FY23
DTM $26.0M
LPG $155M
FY24
DTM $413M
LPG —
FY25
DTM $441M
LPG —
FY26
DTM —
LPG —
DTM
LPG
FY17
DTM —
LPG 0.6%
FY18
DTM —
LPG 0.2%
FY19
DTM —
LPG −0.4%
FY20
DTM —
LPG 8.1%
FY21
DTM 5.5%
LPG 6.1%
FY22
DTM 5.3%
LPG 5.2%
FY23
DTM 5.0%
LPG 11.5%
FY24
DTM 4.6%
LPG 19.1%
FY25
DTM 5.7%
LPG 6.8%
FY26
DTM —
LPG 12.5%
DTM
LPG
各公司最近一个财年的数据；各公司财年结束月份不同。在越高(或越低)明显越好的行中，突出显示最佳值。不构成投资建议。