vs
波尔公司（BALL）与Fortune Brands Innovations, Inc.（FBIN）财务数据对比。点击上方公司名可切换其他公司
波尔公司的季度营收约是Fortune Brands Innovations, Inc.的3.1倍（$3.3B vs $1.1B）。Fortune Brands Innovations, Inc.净利率更高（7.1% vs 6.0%，领先1.1%）。波尔公司同比增速更快（16.2% vs -2.4%）。波尔公司自由现金流更多（$1.0B vs $183.7M）。过去两年波尔公司的营收复合增速更高（7.9% vs -1.5%）
波尔公司是全球领先的可持续铝制包装解决方案供应商，为饮料、个护、家居产品领域的品牌提供创新包装产品，同时旗下航空航天板块为政府及商业客户提供先进技术、系统与相关服务，全业务线高度重视环保责任与产品可靠性。
Fortune Brands Innovations是美国家居及安防产品生产商，总部位于伊利诺伊州迪尔菲尔德，位列财富500强及标普400指数。旗下拥有摩恩、House of Rohl、玛斯特锁等知名品牌，业务覆盖厨卫、户外用品、安防、橱柜制造等领域，2021年底全球员工约2.8万人。
BALL vs FBIN — 直观对比
营收规模更大
BALL
是对方的3.1倍
$1.1B
营收增速更快
BALL
高出18.6%
-2.4%
净利率更高
FBIN
高出1.1%
6.0%
自由现金流更多
BALL
多$857.3M
$183.7M
两年增速更快
BALL
近两年复合增速
-1.5%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $1.1B |
| 净利润 | $200.0M | $76.3M |
| 毛利率 | — | 43.8% |
| 营业利润率 | 7.2% | 11.3% |
| 净利率 | 6.0% | 7.1% |
| 营收同比 | 16.2% | -2.4% |
| 净利润同比 | 766.7% | -27.3% |
| 每股收益（稀释后） | $0.73 | $0.63 |
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BALLFBIN
| Q4 25 | $3.3B | $1.1B | ||
| Q3 25 | $3.4B | $1.1B | ||
| Q2 25 | $3.3B | $1.2B | ||
| Q1 25 | $3.1B | $1.0B | ||
| Q4 24 | $2.9B | $1.1B | ||
| Q3 24 | $3.1B | $1.2B | ||
| Q2 24 | $3.0B | $1.2B | ||
| Q1 24 | $2.9B | $1.1B |
净利润BALLFBIN
| Q4 25 | $200.0M | $76.3M | ||
| Q3 25 | $321.0M | $70.8M | ||
| Q2 25 | $215.0M | $100.3M | ||
| Q1 25 | $179.0M | $51.4M | ||
| Q4 24 | $-30.0M | $105.0M | ||
| Q3 24 | $199.0M | $136.6M | ||
| Q2 24 | $159.0M | $133.9M | ||
| Q1 24 | $3.7B | $96.4M |
毛利率BALLFBIN
| Q4 25 | — | 43.8% | ||
| Q3 25 | — | 45.2% | ||
| Q2 25 | — | 45.1% | ||
| Q1 25 | — | 44.0% | ||
| Q4 24 | — | 46.0% | ||
| Q3 24 | 17.7% | 45.9% | ||
| Q2 24 | 16.5% | 43.6% | ||
| Q1 24 | 16.6% | 43.9% |
营业利润率BALLFBIN
| Q4 25 | 7.2% | 11.3% | ||
| Q3 25 | 11.6% | 11.0% | ||
| Q2 25 | 8.0% | 14.3% | ||
| Q1 25 | 7.4% | 9.4% | ||
| Q4 24 | 0.2% | 16.1% | ||
| Q3 24 | 7.4% | 17.8% | ||
| Q2 24 | 6.8% | 16.1% | ||
| Q1 24 | 6.8% | 14.0% |
净利率BALLFBIN
| Q4 25 | 6.0% | 7.1% | ||
| Q3 25 | 9.5% | 6.2% | ||
| Q2 25 | 6.4% | 8.3% | ||
| Q1 25 | 5.8% | 5.0% | ||
| Q4 24 | -1.0% | 9.5% | ||
| Q3 24 | 6.5% | 11.8% | ||
| Q2 24 | 5.4% | 10.8% | ||
| Q1 24 | 128.3% | 8.7% |
每股收益（稀释后）BALLFBIN
| Q4 25 | $0.73 | $0.63 | ||
| Q3 25 | $1.18 | $0.59 | ||
| Q2 25 | $0.76 | $0.83 | ||
| Q1 25 | $0.63 | $0.42 | ||
| Q4 24 | $0.23 | $0.84 | ||
| Q3 24 | $0.65 | $1.09 | ||
| Q2 24 | $0.51 | $1.06 | ||
| Q1 24 | $11.61 | $0.76 |
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 | $1.2B | $264.0M |
| 总债务越低越好 | $7.0B | $2.5B |
| 股东权益账面价值 | $5.4B | $2.4B |
| 总资产 | $19.5B | $6.5B |
| 负债/权益比越低杠杆越低 | 1.29× | 1.07× |
8季度趋势，按日历期对齐
现金及短期投资BALLFBIN
| Q4 25 | $1.2B | $264.0M | ||
| Q3 25 | $568.0M | $223.9M | ||
| Q2 25 | $296.0M | $234.7M | ||
| Q1 25 | $449.0M | $340.0M | ||
| Q4 24 | $885.0M | $381.1M | ||
| Q3 24 | $1.4B | $344.8M | ||
| Q2 24 | $1.3B | $352.6M | ||
| Q1 24 | $1.7B | $359.7M |
总债务BALLFBIN
| Q4 25 | $7.0B | $2.5B | ||
| Q3 25 | $6.9B | $2.2B | ||
| Q2 25 | $6.5B | $2.2B | ||
| Q1 25 | $6.1B | $2.7B | ||
| Q4 24 | $5.3B | $2.7B | ||
| Q3 24 | $5.4B | $2.7B | ||
| Q2 24 | $5.5B | $2.7B | ||
| Q1 24 | $5.5B | $2.7B |
股东权益BALLFBIN
| Q4 25 | $5.4B | $2.4B | ||
| Q3 25 | $5.4B | $2.4B | ||
| Q2 25 | $5.2B | $2.3B | ||
| Q1 25 | $5.5B | $2.3B | ||
| Q4 24 | $5.9B | $2.4B | ||
| Q3 24 | $6.7B | $2.4B | ||
| Q2 24 | $6.9B | $2.3B | ||
| Q1 24 | $7.3B | $2.3B |
总资产BALLFBIN
| Q4 25 | $19.5B | $6.5B | ||
| Q3 25 | $18.7B | $6.5B | ||
| Q2 25 | $18.6B | $6.6B | ||
| Q1 25 | $18.0B | $6.6B | ||
| Q4 24 | $17.6B | $6.6B | ||
| Q3 24 | $18.8B | $6.6B | ||
| Q2 24 | $19.0B | $6.7B | ||
| Q1 24 | $19.9B | $6.8B |
负债/权益比BALLFBIN
| Q4 25 | 1.29× | 1.07× | ||
| Q3 25 | 1.26× | 0.91× | ||
| Q2 25 | 1.24× | 0.93× | ||
| Q1 25 | 1.12× | 1.16× | ||
| Q4 24 | 0.91× | 1.10× | ||
| Q3 24 | 0.80× | 1.12× | ||
| Q2 24 | 0.80× | 1.15× | ||
| Q1 24 | 0.76× | 1.17× |
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 | $1.2B | $208.2M |
| 自由现金流经营现金流 - 资本支出 | $1.0B | $183.7M |
| 自由现金流率自由现金流/营收 | 31.1% | 17.0% |
| 资本支出强度资本支出/营收 | 5.1% | 2.3% |
| 现金转化率经营现金流/净利润 | 6.05× | 2.73× |
| 过去12个月自由现金流最近4个季度 | $788.0M | $366.8M |
8季度趋势，按日历期对齐
经营现金流BALLFBIN
| Q4 25 | $1.2B | $208.2M | ||
| Q3 25 | $384.0M | $204.4M | ||
| Q2 25 | $332.0M | $149.4M | ||
| Q1 25 | $-665.0M | $-83.4M | ||
| Q4 24 | $500.0M | $272.3M | ||
| Q3 24 | $610.0M | $205.3M | ||
| Q2 24 | $252.0M | $261.5M | ||
| Q1 24 | $-1.2B | $-71.3M |
自由现金流BALLFBIN
| Q4 25 | $1.0B | $183.7M | ||
| Q3 25 | $257.0M | $177.0M | ||
| Q2 25 | $236.0M | $118.7M | ||
| Q1 25 | $-746.0M | $-112.6M | ||
| Q4 24 | $393.0M | $212.1M | ||
| Q3 24 | $493.0M | $175.6M | ||
| Q2 24 | $146.0M | $222.7M | ||
| Q1 24 | $-1.4B | $-135.9M |
自由现金流率BALLFBIN
| Q4 25 | 31.1% | 17.0% | ||
| Q3 25 | 7.6% | 15.4% | ||
| Q2 25 | 7.1% | 9.9% | ||
| Q1 25 | -24.1% | -10.9% | ||
| Q4 24 | 13.6% | 19.2% | ||
| Q3 24 | 16.0% | 15.2% | ||
| Q2 24 | 4.9% | 18.0% | ||
| Q1 24 | -48.7% | -12.2% |
资本支出强度BALLFBIN
| Q4 25 | 5.1% | 2.3% | ||
| Q3 25 | 3.8% | 2.4% | ||
| Q2 25 | 2.9% | 2.6% | ||
| Q1 25 | 2.6% | 2.8% | ||
| Q4 24 | 3.7% | 5.5% | ||
| Q3 24 | 3.8% | 2.6% | ||
| Q2 24 | 3.6% | 3.1% | ||
| Q1 24 | 5.4% | 5.8% |
现金转化率BALLFBIN
| Q4 25 | 6.05× | 2.73× | ||
| Q3 25 | 1.20× | 2.89× | ||
| Q2 25 | 1.54× | 1.49× | ||
| Q1 25 | -3.72× | -1.62× | ||
| Q4 24 | — | 2.59× | ||
| Q3 24 | 3.07× | 1.50× | ||
| Q2 24 | 1.58× | 1.95× | ||
| Q1 24 | -0.34× | -0.74× |
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
BALL
| Transferred Over Time | $2.7B | 82% |
| Transferred At Point In Time | $602.0M | 18% |
FBIN
| Wholesale Retail Trade | $526.7M | 49% |
| Home Center Retailer | $257.1M | 24% |
| Security Segment | $165.8M | 15% |
| Other Retailer | $118.2M | 11% |
